FORD CREDIT AUTO RECEIVABLES LLC
S-3, 1998-06-19
PERSONAL CREDIT INSTITUTIONS
Previous: KNIGHT TRIMARK GROUP INC, S-1/A, 1998-06-19
Next: PAINEWEBBER EQUITY TRUST ABC TRUST SERIES 1, S-6/A, 1998-06-19






      As filed with the Securities and Exchange Commission on June 19, 1998

                                                      Registration No. 333-_____
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   ----------

                                    FORM S-3
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

                                   ----------

                      FORD CREDIT AUTO LOAN MASTER TRUST II
            (In which the Certificates evidence undivided interests)

                        FORD CREDIT AUTO RECEIVABLES LLC
                   (Originator of the Trust described herein)
             (Exact name of registrant as specified in its charter)

                                   ----------

       Delaware                          6146                    38-3372243
(State of Incorporation)     (Primary Standard Industrial     (I.R.S. Employer
                              Classification Code Number)    Identification No.)

                                   ----------

                                The American Road
                            Dearborn, Michigan 48121
                                 (313-594-7742)
               (Address, including zip code, and telephone number,
        including area code, of registrant's principal executive offices)

                                   ----------

                                R.P. Conrad, Esq.
                            Ford Motor Credit Company
                                The American Road
                            Dearborn, Michigan 48121
                                 (313-594-7765)
                (Name, address, including zip code, and telephone
               number, including area code, of agent for service)
                                   Copies to:
                              STEPHEN B. ESKO, ESQ.
                                BROWN & WOOD LLP
                             One World Trade Center
                            New York, New York 10048

                                   ----------

     Approximate date of commencement of proposed sale to the public:  From time
to time after the effective date of this Registration Statement as determined by
market conditions.

     If the only  securities  being  registered  on this Form are being  offered
pursuant to dividend or interest reinvestment plans, check the following box./ /

     If any of the securities being registered on this Form are to be offered on
a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act of
1933, other than securities offered only in connection with dividend or interest
reinvestment plans, check the following box. /X/

     If this Form is filed to  register  additional  securities  for an offering
pursuant to Rule 462(b) under the  Securities  Act,  check the following box and
list the Securities Act registration  statement number of the earlier  effective
registration statement for the same offering. / /_________

     If this Form is a  post-effective  amendment  filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. / /________

     If delivery of the  prospectus is expected to be made pursuant to Rule 434,
check the following box. / /

<TABLE>
                         CALCULATION OF REGISTRATION FEE
<CAPTION>
=================================================================================================================================
           Title of each                     Amount            Proposed Maximum        Proposed Maximum           Amount of
        class of securities                   to be             Offering Price            Aggregate             Registration
          to be registered                 Registered             Per Unit(1)         Offering Price(1)              Fee
- ------------------------------------- ---------------------- ---------------------- ----------------------- ---------------------
<S>                                   <C>                    <C>                    <C>                     <C>

Certificates.....................           $1,000,000               100%                $1,000,000                  $295
- ------------------------------------- ---------------------- ---------------------- ----------------------- ---------------------
</TABLE>
(1) Estimated solely for purpose of calculating the registration fee.

                                   ----------

     The Registrant  hereby amends this  Registration  Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further  amendment  which  specifically  states  that  this  Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the Securities Act of 1933, or until this  Registration  Statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.



   
Information contained herein is subject to completion or amendment. A
registration statement relating to these securities has been filed with the
Securities and Exchange Commission. These securities may not be sold nor may
offers to buy be accepted prior to the time the registration statement becomes
effective. This prospectus shall not constitute an offer to sell or the
solicitation of an offer to buy nor shall there be any sale of these
securities in any state in which such offer, solicitation or sale would be
unlawful prior to registration or qualification under the securities laws of
any such state. Information contained herein is subject to completion or
amendment. A registration statement relating to these securities has been
filed with the Securities and Exchange Commission. These securities may not be
sold nor may offers to buy be accepted prior to the time the registration
statement becomes effective. This prospectus shall not constitute an offer to
sell or the solicitation of an offer to buy nor shall there be any sale of
these securities in any state in which such offer, solicitation or sale would
be unlawful prior to registration or qualification under the securities laws
of any such state.
    



                  SUBJECT TO COMPLETION, DATED ______ __, ____


PROSPECTUS SUPPLEMENT
- ---------------------
(TO PROSPECTUS DATED ________, 199__)

                                $-------------
                     FORD CREDIT AUTO LOAN MASTER TRUST II
            SERIES 199__-__ [FIXED RATE] [FLOATING RATE] AUTO LOAN
                          ASSET BACKED CERTIFICATES,

                                    [LOGO]

                       FORD CREDIT AUTO RECEIVABLES LLC
                                  TRANSFEROR
                           FORD MOTOR CREDIT COMPANY
                                MASTER SERVICER
                              -------------------

     The [Fixed  Rate]  [Floating  Rate] Auto Loan  Asset  Backed  Certificates,
Series  199__-__  (the   "Certificates"),   offered  hereby  evidence  undivided
interests  in certain  assets of the Ford Credit Auto Loan Master  Trust II (the
"Trust") created pursuant to a Pooling and Servicing Agreement among Ford Credit
Auto Receivables LLC, as the transferor ("FCAR" or the "Transferor"), Ford Motor
Credit Company, as master servicer ("Ford Credit" or the "Master Servicer"), and
The Chase Manhattan Bank, as trustee.  The assets of the Trust include wholesale
receivables  (the  "Receivables")  generated from time to time in a portfolio of
revolving  financing  arrangements  (the "Accounts") with automobile  dealers to
finance their  automobile and light duty truck  inventory and collections on the
Receivables.   Certain   assets  of  the  Trust   will  be   allocated   to  the
Certificateholders,  including the right to receive a varying percentage of each
month's  collections  with  respect to the  Receivables  at the times and in the
manner  described  herein.  The Transferor will own the remaining  interest (the
"Transferor's Interest") in the Trust not represented by the Certificates or the
certificates of any other Series issued by the Trust. From time to time, subject
to certain  conditions,  the Transferor  may offer other series of  certificates
(each, a "Series"),  which may have terms significantly  different ________ from
_______ the _______ terms _______ of _______ the ________  Certificates ________
offered hereby.                                   (COVER CONTINUED ON NEXT PAGE)

     SEE "RISK FACTORS" HEREIN ON PAGE S-10 AND IN THE PROSPECTUS ON PAGE 17 FOR
CERTAIN FACTORS TO BE CONSIDERED IN PURCHASING THE CERTIFICATES.

     THE CERTIFICATES  REPRESENT  BENEFICIAL  INTERESTS IN THE TRUST ONLY AND DO
NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE TRANSFEROR, THE MASTER SERVICER
OR ANY AFFILIATE  THEREOF.  NEITHER THE  CERTIFICATES  NOR THE  RECEIVABLES  ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY.

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

 THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
      EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
          SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
            COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
                 PROSPECTUS SUPPLEMENT OR THE PROSPECTUS. ANY
                      REPRESENTATION TO THE CONTRARY IS
                              A CRIMINAL OFFENSE.

                               -----------------
==============================================================================
                           Price to        Underwriting        Proceeds to
                          Public (1)       Discount (2)     Transferor (1)(3)
- ------------------------------------------------------------------------------
Per Certificate........           %                 %                   %
- ------------------------------------------------------------------------------
Total..................           %                 %                   %
==============================================================================

(1)   Plus accrued interest at the applicable rate from and including
      _________, 199__.
(2)   Ford Credit has agreed to indemnify the Underwriters against certain
      liabilities, including liabilities under the Securities Act of 1933, as
      amended.
(3)   Before deducting expenses, estimated to be $__________.

                               -----------------
                                [UNDERWRITERS]
                               -----------------
          The date of this Prospectus Supplement is ________, 199__.





(COVER PAGE CONTINUED)

     Interest  with  respect to the  Certificates  will accrue  from  _________,
199__, and is payable  [semi-annually]  [quarterly] on or about the ________ day
of ________ and ________, commencing on _______, 199__ and ending on the related
maturity date or, under certain limited circumstances  described herein, monthly
on or about the ______  day of each  month.  Principal  of the  Certificates  is
scheduled to be paid on the _______  Distribution  Date, but may be paid earlier
or later under certain circumstances described herein.

     The  Transferor's  Interest  will  be  subordinated  to the  rights  of the
Certificateholders  to the limited extent of the Available  Subordinated  Amount
[(or, in certain circumstances, the Aggregate Available Subordinated Amount)] as
described herein.

     The Certificates are offered by _________ (the "Underwriters") when, as and
if issued,  delivered to and accepted by the Underwriters and subject to certain
other conditions.  It is expected that delivery of the Certificates will be made
in book-entry form only through the facilities of The Depository  Trust Company,
Cedel Bank, societe anonyme or the Euroclear System on or about ________, 199__.

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

     UNTIL 90 DAYS AFTER THE DATE OF THIS  PROSPECTUS  SUPPLEMENT,  ALL  DEALERS
EFFECTING TRANSACTIONS IN THE CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS
DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS SUPPLEMENT AND PROSPECTUS.
THIS IS IN  ADDITION  TO THE  OBLIGATION  OF  DEALERS  TO  DELIVER A  PROSPECTUS
SUPPLEMENT AND PROSPECTUS WHEN ACTING AS UNDERWRITERS  AND WITH RESPECT TO THEIR
UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

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

     The  Certificates  offered hereby  constitute  part of a separate Series of
Auto Loan Asset Backed  Certificates being offered from time to time pursuant to
the Prospectus  dated  _________,  199__.  This  Prospectus  Supplement does not
contain complete information about the offering of the Certificates.  Additional
information  is contained in the Prospectus and investors are urged to read both
this Prospectus Supplement and the Prospectus in full. Sales of the Certificates
may not be  consummated  unless the purchaser has received both this  Prospectus
Supplement and the Prospectus.

     CERTAIN PERSONS  PARTICIPATING  IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS
THAT  STABILIZE,  MAINTAIN OR  OTHERWISE  AFFECT THE PRICE OF THE  CERTIFICATES.
SPECIFICALLY, THE UNDERWRITERS MAY OVERALLOT IN CONNECTION WITH THE OFFERING AND
MAY BID FOR AND PURCHASE THE CERTIFICATES IN THE OPEN MARKET.  FOR A DESCRIPTION
OF THESE ACTIVITIES, SEE "UNDERWRITING".





                            SUMMARY OF SERIES TERMS

          The following is qualified in its entirety by reference to the
detailed information appearing elsewhere in this Prospectus Supplement and the
accompanying Prospectus. Reference is made to the Index of Principal Terms in
the Prospectus for the location therein of the definitions of certain
capitalized terms used herein. Certain capitalized terms used herein but not
otherwise defined have the meanings assigned to them in the Prospectus.

   Trust............................ Ford Credit Auto Loan Master Trust II.

   Title of Securities.............. $___________ [Fixed Rate] [Floating
                                        Rate] Auto Loan Asset Backed
                                        Certificates, Series 199__-__ (the
                                        "Certificates").

   Initial Invested Amount.......... $____________.

   Allocation Percentage............ ____%.

   Required Participation
     Percentage..................... ____%.

   Certificate Rate................. [___% per annum] [Three-Month LIBOR plus
                                        ___ basis points per annum].

   Accumulation Period
     Commencement Date.............. ___________, 199__.

   Interest Payment Dates........... The _______ day of each _________ and
                                        ________ (or, if such day is not a
                                        business day, the next succeeding
                                        business day).

   Expected Final
     Payment Date................... The __________ Distribution Date.

   Cut-Off Date..................... ___________, 199__.

   Closing Date..................... ___________, 199__.

   The Receivables.................. The aggregate amount of Receivables
                                        included in the Trust as of ________,
                                        199__ was approximately $___________.

   Initial Principal Amount of
     Certificates................... $__________.

   The Certificates................. Each of the Certificates offered hereby
                                        represents an undivided interest in
                                        the Trust. The Trust's assets will be
                                        allocated in part to the
                                        Certificateholders (the
                                        "Certificateholders' Interest"), in
                                        part to the holders of certificates of
                                        any other outstanding Series (such
                                        other holders, together with the
                                        Certificateholders, are referred to
                                        herein as "certificateholders"), with
                                        the remainder allocated to the
                                        Transferor (the "Transferor's
                                        Interest"). The Certificates will
                                        evidence an undivided beneficial
                                        interest in the assets of the Trust
                                        allocated to the Certificateholders'
                                        Interest and will represent the right
                                        to receive from such assets funds up
                                        to (but not in excess of) the amounts
                                        required to make [quarterly]
                                        [semi-annual] (or in some cases
                                        monthly) payments of interest on the
                                        Certificates at the Certificate Rate
                                        and to make the payment of principal
                                        on the Expected Final Payment Date or
                                        earlier or later under certain limited
                                        circumstances.

                                        On the Closing Date, the Invested Amount
                                        will equal the Initial Principal
                                        Amount, and will represent the
                                        principal amount of Certificates
                                        invested in Receivables as of the
                                        Closing Date (the "Initial Invested
                                        Amount"). The Invested Amount is
                                        subject to reduction during the
                                        Accumulation Period, the Early
                                        Amortization Period and at such other
                                        times as deposits are made to the
                                        Excess Funding Account in connection
                                        with the payment of Receivables as
                                        described under "Series
                                        Provisions--Excess Funding Account" in
                                        the Prospectus.

   Allocations...................... The Certificateholders' Interest will
                                        include the right to receive (but only
                                        to the extent required to make
                                        payments under the Pooling and
                                        Servicing Agreement) varying
                                        percentages of Interest Collections
                                        and Principal Collections collected
                                        during each calendar month (each, a
                                        "Collection Period"). Interest
                                        Collections, Principal Collections and
                                        Defaulted Receivables for any
                                        Collection Period will be allocated to
                                        the Certificateholders' Interest as
                                        described below and as more fully
                                        described under "Series
                                        Provisions--Allocation Percentage"
                                        herein and in the Prospectus. Interest
                                        Collections, Principal Collections and
                                        Defaulted Receivables not allocated to
                                        the Certificates will be allocated to
                                        the Transferor's Interest and the
                                        interests of certificateholders of
                                        other Series.

                                        Interest Collections and Defaulted
                                        Receivables will be allocated at all
                                        times to the Certificateholders'
                                        Interest based on the Floating
                                        Allocation Percentage applicable
                                        during the related Collection Period.
                                        The Floating Allocation Percentage for
                                        any Collection Period is the
                                        percentage obtained by dividing the
                                        Invested Amount on the last day of the
                                        immediately preceding Collection
                                        Period by the aggregate amount of the
                                        principal balances of the Receivables
                                        (the "Pool Balance") on the last day
                                        of the immediately preceding
                                        Collection Period.

                                        During the Revolving Period, subject to
                                        certain limitations, Principal
                                        Collections allocable to the
                                        Certificateholders' Interest will be
                                        allocated and paid to the Transferor
                                        or allocated to any other Series in
                                        exchange for the allocation to the
                                        Certificateholders' Interest of an
                                        equal interest in the Receivables
                                        balances that are new or that would
                                        otherwise be part of the Transferor's
                                        Interest or the interest of the
                                        certificateholders of such other
                                        Series.

                                        During the Accumulation Period and any
                                        Early Amortization Period, Principal
                                        Collections will be allocated to the
                                        Certificateholders' Interest based on
                                        the Principal Allocation Percentage.
                                        The Principal Allocation Percentage
                                        for a Collection Period during the
                                        Accumulation Period and any Early
                                        Amortization Period is the percentage
                                        equivalent of a fraction, the
                                        numerator of which is the Invested
                                        Amount on the last day of the
                                        Revolving Period and the denominator
                                        of which is the Pool Balance on the
                                        last day of the immediately preceding
                                        Collection Period. Unless an Early
                                        Amortization Event shall have
                                        occurred, monthly deposits in respect
                                        of principal of the Certificates to
                                        the Principal Funding Account will not
                                        exceed the Controlled Distribution
                                        Amount and, subject to certain
                                        limitations, any Principal Collections
                                        allocated to but not paid to the
                                        Principal Funding Account will be paid
                                        to the Transferor or allocated to any
                                        other Series as described herein. See
                                        "Series Provisions--Allocation
                                        Percentages" herein and "Series
                                        Provisions--Allocation
                                        Percentages--Principal Collections for
                                        all Series" in the Prospectus.

   Subordination of the Transferor's
     Interest....................... If the Interest Collections, Investment
                                        Proceeds, [Enhancement Payments, if
                                        any,] certain amounts in the Reserve
                                        Fund and certain other amounts
                                        allocable to the Certificateholders
                                        for any Collection Period are not
                                        sufficient to cover interest payable
                                        on the Certificates on the next
                                        Distribution Date (plus any overdue
                                        interest and interest thereon, to the
                                        extent lawful), the Monthly Servicing
                                        Fee for such Distribution Date, any
                                        Investor Default Amount for such
                                        Distribution Date, [Enhancement
                                        Payments, if any,] for such
                                        Distribution Date and certain other
                                        amounts, a portion of the Transferor's
                                        Interest will be applied to make up
                                        such deficiency. Generally, the amount
                                        of the Transferor's Interest subject
                                        to such subordination is the Available
                                        Subordinated Amount. The Available
                                        Subordinated Amount for the first
                                        Determination Date will equal
                                        $_______________. See "Series
                                        Provisions--Available Subordinated
                                        Amount" herein and "Series
                                        Provisions--Distributions from the
                                        Collection Account; Reserve
                                        Fund--Excess Servicing" in the
                                        Prospectus.

   [Asset Composition
     Event..........................  An "Asset Composition Event" will occur
                                        if during the Revolving Period (a) the
                                        sum of all Eligible Investments and
                                        amounts on deposit in all of the
                                        deposit accounts (the "Accounts")
                                        represents more than ___% of the total
                                        assets of the Trust on each of ______
                                        or more consecutive Determination
                                        Dates, after giving effect to all
                                        payments made or to be made on the
                                        Distribution Date next succeeding each
                                        such respective Determination Date; or
                                        (b) on each of _____ consecutive
                                        Determination Dates, the sum of all
                                        Eligible Investments and amounts on
                                        deposit in all Accounts represents
                                        more than ___% of the total assets of
                                        the Trust, in each case after giving
                                        effect to all payments to be made on
                                        the next succeeding Distribution Date.
                                        Upon the occurrence of an Asset
                                        Composition Event during the Revolving
                                        Period, an amount equal to the
                                        Allocation Percentage of the Asset
                                        Correction Amount will be distributed
                                        in respect of the Certificates on the
                                        next succeeding Distribution Date. At
                                        any time, the "Asset Correction
                                        Amount" will equal the amount that, if
                                        distributed, would result in
                                        compliance with the percentage
                                        limitation the violation of which gave
                                        rise to the Asset Composition Event.]

   [Asset Composition
     Premium........................ With respect to any distribution of an
                                        Asset Correction Amount, an additional
                                        payment equal to the Asset Composition
                                        Premium for the Certificates shall be
                                        paid to the Certificateholders to the
                                        extent that funds are available
                                        therefor as described under "Series
                                        Provisions--Distributions from the
                                        Collection Account; Reserve Fund" in
                                        the Prospectus. The "Asset Composition
                                        Premium" will equal the excess
                                        (discounted as described below), if
                                        any, of (a) the amount of interest
                                        that would have accrued at the
                                        Certificate Rate on the principal
                                        portion of such Asset Correction
                                        Amount paid to the Certificateholders
                                        from the Distribution Date on which
                                        such amount was distributed to the
                                        Expected Final Payment Date over (b)
                                        the amount of interest that would
                                        accrue on such principal portion over
                                        the same period at a per annum rate of
                                        interest (the "Asset Composition
                                        Discount Rate") equal to the sum of
                                        (i) an amount equal to the yield
                                        (determined on the Determination Date
                                        prior to the Distribution Date on
                                        which the Asset Composition Premium is
                                        required to be distributed) on the
                                        United States Treasury Notes to be
                                        auctioned on ________ 199__ with a
                                        settlement date of _________, 199__,
                                        and a maturity date of _________,
                                        199__ plus (ii) _____%. Such excess
                                        amount will be discounted at the Asset
                                        Composition Discount Rate from the
                                        Expected Final Payment Date to such
                                        Distribution Date.]

   [Interest Rate Swap.............. On the Closing Date, the Trustee, on
                                        behalf of the Trust, will enter into
                                        one or more interest rate swap
                                        agreements (collectively, the
                                        "Interest Rate Swap") with Ford Credit
                                        (the "Swap Counterparty"). In
                                        accordance with the terms of the
                                        Interest Rate Swap, the Swap
                                        Counterparty will pay to the Trust, on
                                        each Distribution Date, interest at
                                        the Certificate Rate on the
                                        outstanding principal balance of the
                                        Certificates as of the preceding
                                        Distribution Date (after giving effect
                                        to all distributions on such date). In
                                        exchange for such payments, the Trust
                                        will pay to the Swap Counterparty, on
                                        each Distribution Date, interest at a
                                        per annum rate equal to [the lesser of
                                        (a) ___________ and (b) ____________
                                        less _____%,] on the outstanding
                                        principal balance of the Certificates
                                        as of the preceding Distribution Date
                                        (after giving effect to all
                                        distributions on such Distribution
                                        Date), which rates will be reset on
                                        various dates in each month. With
                                        respect to each Distribution Date, any
                                        difference between the monthly
                                        obligation of the Swap Counterparty to
                                        the Trust and the monthly obligation
                                        of the Trust to the Swap Counterparty
                                        will be referred to herein as the "Net
                                        Trust Swap Receipt", if such
                                        difference is a positive number, and
                                        the "Net Trust Swap Payment", if such
                                        difference is a negative number. Net
                                        Trust Swap Receipts, if any, will be
                                        distributed in the same manner in
                                        which Certificateholder Interest
                                        Collections are distributed on each
                                        Distribution Date and Net Trust Swap
                                        Payments, if any, will be paid out of
                                        Certificateholder Interest Collections
                                        and Investment Proceeds on each
                                        Distribution Date.

                                        In the event that the Interest Rate Swap
                                        is terminated in accordance with its
                                        terms, any Deficiency Amount will be
                                        paid to the extent funds are available
                                        therefor by applying, in addition to
                                        any amounts allocated with respect to
                                        the Available Subordinated Amount,
                                        Interest Collections and Principal
                                        Collections allocated to the
                                        Transferor to the extent of the Swap
                                        Available Subordinated Amount. See
                                        "Series Provisions--Interest Rate
                                        Swap" herein.]

   Revolving Period................. The "Revolving Period" will be the
                                        period beginning on ________, 199__
                                        (the "Cut-Off Date") and ending on the
                                        earlier of (a) the day immediately
                                        preceding the Accumulation Period
                                        Commencement Date and (b an Early
                                        Amortization Event occurs.

   Accumulation Period.............. The "Accumulation Period" will be the
                                        period beginning on the close of
                                        business on ________ 199__ (the
                                        "Accumulation Period Commencement
                                        Date") and continuing until the
                                        earlier of (a) an Early Amortization
                                        Event, and (b) the Expected Final
                                        Payment Date. See "Series
                                        Provisions--Accumulation Period"
                                        herein and "Series
                                        Provisions--Distributions from the
                                        Collection Account; Reserve
                                        Fund--Principal Collections" in the
                                        Prospectus.

   Optional Repurchase.............. The Invested Amount will be subject to
                                        optional repurchase by the Transferor
                                        on any Distribution Date after the
                                        Invested Amount is reduced to an
                                        amount less than or equal to
                                        $____________ (I.E., ____% of the
                                        Initial Invested Amount). The purchase
                                        price (the "Reassignment Amount") will
                                        be equal to the sum of the Invested
                                        Amount and accrued and unpaid interest
                                        on the Certificates (and accrued and
                                        unpaid interest with respect to
                                        interest amounts that were due but not
                                        paid on prior Distribution Dates)
                                        through the day preceding such
                                        Distribution Date. See "Series
                                        Provisions -- Optional Termination".

   Registration of Certificates.... The Certificates will initially be
                                        represented by one or more
                                        certificates registered in the name of
                                        Cede & Co., as the nominee of DTC. No
                                        purchaser of a Certificate will be
                                        entitled to receive a definitive
                                        certificate except under certain
                                        limited circumstances described herein
                                        under "Series Provisions-- Definitive
                                        Certificates" in the Prospectus.

   Tax Matters...................... In the opinion of special tax counsel
                                        for the Transferor and the Trust, the
                                        Certificates will be characterized as
                                        debt for federal income tax purposes.
                                        Each Certificateholder, by acceptance
                                        of a Certificate, will agree to treat
                                        the Certificates as debt for tax
                                        purposes. See "Certain Federal Income
                                        Tax Considerations" and "Certain State
                                        and Local Tax Considerations" in the
                                        Prospectus for additional information
                                        concerning the application of federal
                                        and state tax laws.

   ERISA Considerations............. The Certificates may be eligible for
                                        purchase by Benefit Plans. See "ERISA
                                        Considerations" in the Prospectus.

   Certificate Ratings.............. It is a condition to the issuance of the
                                        Certificates that they be rated in the
                                        highest long-term rating category by
                                        at least one nationally recognized
                                        rating agency. The rating of the
                                        Certificates addresses the likelihood
                                        of the ultimate payment of the
                                        principal of and interest on the
                                        Certificates. However, a Rating Agency
                                        does not evaluate, and the rating of
                                        the Certificates will not address, the
                                        likelihood of payment of the
                                        outstanding principal of the
                                        Certificates by the Expected Final
                                        Payment Date. [The rating of the
                                        Certificates also will not address the
                                        likelihood of payment of the Asset
                                        Composition Premium.] A rating is
                                        based primarily on the credit
                                        underlying the Receivables and the
                                        level of subordination of the
                                        Transferor's Interest. A security
                                        rating is not a recommendation to buy,
                                        sell or hold securities and is subject
                                        to revision or withdrawal in the
                                        future by the assigning Rating Agency.
                                        See "Risk Factors--Ratings of
                                        Certificates" in the Prospectus.



                                 RISK FACTORS

LIMITED AMOUNTS OF AVAILABLE SUBORDINATION

          Credit  enhancement  of the  Certificates  will be  provided  by the
subordination  of the  Transferor's  Interest  to the extent of the  Available
Subordinated Amount (as described in the Prospectus) and amounts on deposit in
the Reserve Fund. The amount of such credit  enhancement is limited,  and will
be reduced  from time to time as  described  in the  Prospectus.  See  "Series
Provisions--Available     Subordinated     Amount"    herein    and    "Series
Provisions--Allocation of Collections; Deposits in Collection Account; Limited
Subordination of Transferor's Interest" in the Prospectus.

[ASSET COMPOSITION PREMIUM

          The Asset Composition  Premium will be payable to the extent certain
funds are available after the occurrence of an Asset  Composition  Event.  Any
unpaid Asset  Composition  Premium will be payable on each  Distribution  Date
following  an  Asset  Composition  Event to the  extent  funds  are  available
therefor after making all required  distributions and deposits with respect to
the  Certificates,  including  payments  with respect to principal  (including
payments to the Excess  Funding  Account),  Net Trust Swap  Payments,  Monthly
Interest,  the Monthly  Servicing Fee, the Reserve Fund Deposit Amount and the
Investor   Default   Amount   for   such   date  as   described   in   "Series
Provisions--Distributions  from the Collection  Account;  Reserve Fund" in the
Prospectus.  The rating of the Certificates does not address the likelihood of
payment of the Asset Composition Premium.]

                    THE DEALER FLOORPLAN FINANCING BUSINESS

FORD CREDIT

          Ford Credit is the primary  source of financing for  Ford-franchised
dealers in the United States.  In the first three months of 1998,  Ford Credit
provided  financing  for  approximately  81.5% of  new  factory  sales to Ford
dealers in the U.S,  compared  with  approximately  77.4% for  the first three
months  of 1997.  In the first  three  months of 1998,  Ford  Credit  provided
financing to approximately  5,732 domestic  automotive  dealers.  In the first
three  months  of  1998,   Ford  Credit  arranged   wholesale   financing  for
approximately 1.1 million vehicles, up approximately 2.3% from the first three
months of 1997. Ford Credit services the wholesale  portfolio through its home
office in Dearborn,  Michigan and through its 150 branch and regional  offices
throughout the United States. As of March 31, 1998, 1.08% of the total dealers
in the Ford Credit U.S.  Wholesale  Portfolio  were  suspended,  compared with
1.37% as of March 31, 1997.

          As of March 31,  1998,  average  credit lines per dealer in the Ford
Credit U.S.  Wholesale  Portfolio for new and used vehicles were $2.07 million
and $290,000,  respectively,  and the average balance of principal receivables
per account was $1.88 million.  The aggregate total  receivables  balance as a
percentage  of the  aggregate  total  credit  lines  was 123%.  As more  fully
described  in the  Prospectus,  the credit lines are  guidelines,  not limits,
which  dealers are permitted to exceed for business  reasons.  See "The Dealer
Floorplan Financing Business-Dealer Monitoring" in the Prospectus.

          As of March 31, 1998, Used Vehicles represented  approximately 2.08%
of the  aggregate  principal  amount of  receivables  in the Ford  Credit U.S.
Wholesale  Portfolio (and approximately  10.56% in the case of the PRIMUS U.S.
Wholesale  Portfolio).  As  of  March  31,  1998,  Used  Vehicles  represented
approximately  2.9% of the aggregate  principal  amount of  Receivables in the
Trust.

REVENUE EXPERIENCE

          For the three  month  period  ended  March 31,  1998,  the  weighted
average yield on the Ford Credit U.S. Wholesale  Portfolio  (calculated on the
basis of interest  payments  actually received thereon during such period over
the average  aggregate  principal  balance thereof at the beginning and end of
each month therein) was 7.38%.  However,  the weighted average yield is likely
to fluctuate  from time to time and there is no assurance that such yield will
not occur at levels significantly different from that currently experienced.

DEALER "STATUS"

          Under certain  circumstances,  Ford Credit will classify a dealer as
"Status".  Such  circumstances  may include  failure to remit any principal or
interest payment when due, any notifications of liens,  levies or attachments,
or a general  deterioration of its financial condition.  As of March 31, 1998,
the number of dealers  assigned  to dealer  Status was 45 (I.E.,  0.78% of the
total number of dealers in the Ford Credit U.S.  Wholesale  Portfolio);  as of
December 31, 1997, 94 dealers  (I.E.,  0.76% of the total number of dealers in
the Ford  Credit  U.S.  Wholesale  Portfolio);  and as of March 31,  1996,  51
dealers  (I.E.,  0.88% of the total  number of dealers in the Ford Credit U.S.
Wholesale  Portfolio).  Once a dealer is  classified  as Status,  any  further
extension of credit is rare.

PRIMUS

          PRIMUS services its wholesale  portfolio  through its home office in
Franklin,  Tennessee  and through 29 regional  offices  throughout  the United
States. In the first three months of 1998, PRIMUS provided wholesale financing
for approximately 860 automotive  dealers.  In the first three months of 1998,
PRIMUS arranged wholesale financing for approximately  305,000 automobiles and
light trucks,  up approximately  22.7% from the first three months of 1997. As
of March 31,  1998,  average  credit  lines  per  dealer  in the  PRIMUS  U.S.
Wholesale  Portfolio of Eligible  Accounts for New and Used Vehicles were $1.3
million and 6.4 million,  respectively,  and the average  principal balance of
receivable per credit line was $56,000. The aggregate total receivables in the
PRIMUS U.S. Wholesale  Portfolio as a percentage of the aggregate total credit
lines.  For the three month period ended March 31, 1998, the weighted  average
yield on the  PRIMUS  U.S.  Wholesale  Portfolio  (calculated  on the basis of
interest  payments  actually  received  thereon  during  such  period over the
average  aggregate  principal balance thereof at the beginning and end of each
month therein) was 8.62%.

          As of March 31,  1998,  the number of  dealers  in the  PRIMUS  U.S.
Wholesale  Portfolio  assigned by PRIMUS to dealer status was 11 (1.28% of the
total  number of  dealers  in the  PRIMUS  U.S.  Wholesale  Portfolio);  as of
December  31, 1997, 7 (0.85% of the total number of dealers in the PRIMUS U.S.
Wholesale  Portfolio);  and as of  December  31,  1996,  7 (0.96% of the total
number of dealers in the PRIMUS  U.S.  Wholesale  Portfolio).  As of March 31,
1998,  1.9% of the total dealers in the PRIMUS U.S.  Wholesale  Portfolio were
suspended, compared with 3.16% as of March 31, 1997. See "The Dealer Floorplan
Financing Business--General" in the Prospectus.

                                 THE ACCOUNTS

GENERAL

          As of March 31, 1998, with respect to the Accounts in the Trust: (a)
there  were  8,961  Accounts  and  the  Principal   Receivables   balance  was
approximately $17.2 billion; (b) the average credit line per Account was $2.08
million  (based on the average New Vehicle credit line of $2.2 million and the
average  Used Vehicle  credit line of  $150,000);  (c) the average  balance of
Principal  Receivables per Account was $1.734 million; (d) the aggregate total
Principal  Receivables  balance as a percentage of the aggregate  total credit
line was  approximately  117%;  and (e) the weighted  average  spread over the
prime rate charged to Dealers (calculated on the basis of the New Vehicle Base
Rate and Used  Vehicle  Base Rate,  as  applicable)  was 1.02%.  As more fully
described  above, the credit lines are guidelines,  not limits,  which dealers
are  permitted  to exceed for  business  reasons.  See "The  Dealer  Floorplan
Financing Business--Dealer Monitoring" in the Prospectus.

LOSS EXPERIENCE

          The  following  table sets forth the average  principal  receivables
balance and loss  experience for each of the periods shown with respect to the
combined Ford Credit and PRIMUS U.S. Wholesale Portfolios. Because the initial
Eligible  Accounts will represent  only a portion of the entire  combined Ford
Credit and PRIMUS  U.S.  Wholesale  Portfolios,  actual loss  experience  with
respect to the Eligible  Accounts may be different.  There can be no assurance
that the loss  experience for the Receivables in the future will be similar to
the historical experience set forth below with respect to such Portfolios.  In
addition,  the  historical  experience  set  forth  below  reflects  financial
assistance  to  Dealers   provided  by  Ford  and  other   manufacturers   and
distributors in certain limited instances, in the case of the Ford Credit U.S.
Wholesale Portfolio,  and primarily by non-Ford  manufacturers or distributors
in certain  limited  circumstances,  in the case of the PRIMUS U.S.  Wholesale
Portfolio,  as described above under "The Dealer Floorplan  Financing Business
- --  Relationship  with Ford and Other  Manufacturers".  If a  manufacturer  or
distributor  is unable to or elects  not to  provide  such  assistance  in the
future,  the loss  experience in respect of the Ford Credit and/or PRIMUS U.S.
Wholesale  Portfolios may be adversely  affected.  See "Risk  Factors--Trust's
Relationship  to Ford and Ford  Credit;  Financial  Condition  of Ford" in the
Prospectus.


<TABLE>
<CAPTION>
                       LOSS EXPERIENCE FOR THE COMBINED FORD CREDIT AND PRIMUS U.S. WHOLESALE PORTFOLIOS

                                    THREE MONTHS ENDED                      YEAR ENDED DECEMBER 31,
                                        MARCH 31,

                                           1998            1997       1996        1995        1994         1993
                                           ----            ----       ----        ----        ----         ----
                                                                 (DOLLARS IN MILLIONS)
<S>                               <C>                     <C>         <C>        <C>         <C>         <C>    
Average Principal
  Receivables Balance(1)........  $18,386                 $17,074     $17,392    $17,488     $14,855     $12,411
Net Losses
  (Recoveries)(2)...............  $1.2                    $10.0       $3.5       $5.5        $1.6        $(1.4)
Net Losses/Liquidations.........  0.005%                  0.011%      0.004%     0.007%      0.002%      (0.002)%
Net Losses/Average
  Principal Receivables

  Balance.......................  0.006%                  0.059%      0.020%     0.032%      0.011%      (0.012)%
</TABLE>

- ---------------------
(1)   Average Principal Receivables Balance is the average of the monthly
      average principal balances (based on beginning and ending balances) for
      the twelve months ending on the last day of the period.
(2)   Net losses in any period are gross losses less recoveries for such
      period. Recoveries include recoveries from Related Security in
      addition to the vehicles. With respect to the Receivables of certain
      dealers to which Ford Credit has made loans in addition to the advances
      under the Accounts, the Trust's interest in Non-Vehicle Related
      Security, if any, will be subordinate to the interest of Ford Credit in
      such Non-Vehicle Related Security. See "The Dealer Floorplan
      Financing Business-Intercreditor Agreement in respect of Security
      Interests in Vehicles and Non-Vehicle Related Security" in the
      Prospectus. Consequently, the Net Losses experienced by Ford Credit as
      shown above may be more favorable than the Net Losses to be experienced
      by the Trust.

AGING EXPERIENCE

          The  following  table  provides  the  age  distribution  of  vehicle
inventory  for all  dealers  in the  combined  Ford  Credit  and  PRIMUS  U.S.
Wholesale  Portfolios as a percentage of total  principal  outstanding  at the
dates indicated.  Because the Eligible  Accounts will represent only a portion
of the entire combined Ford Credit and PRIMUS U.S. Wholesale  Portfolios,  the
actual  age  distribution  with  respect  to  the  Eligible  Accounts  may  be
different.


<TABLE>
<CAPTION>

                     AGE DISTRIBUTION FOR THE COMBINED FORD CREDIT AND PRIMUS U.S. WHOLESALE PORTFOLIOS(1)

                               THREE MONTHS ENDED                              YEAR ENDED DECEMBER 31,
                                    MARCH 31,
           DAYS                       1998                1997           1996            1995           1994          1993
           ----                       ----                ----           ----            ----           ----          ----
<S>                                   <C>                <C>            <C>             <C>            <C>            <C>  
1-120......................           73.3%              81.6%          77.1%           73.6%          77.3%          79.9%
121-180....................           13.4%               7.4%          11.2%            9.2%          10.5%          9.9%
181-270....................           8.3%                5.6%           6.2%           10.6%           5.2%          5.9%
Over 270...................           4.9%                5.4%           5.5%            6.6%           7.0%          4.4%

- -------------------------
(1)  Measured from the date of shipment with respect to New Vehicles.

</TABLE>

GEOGRAPHIC DISTRIBUTION

          The following  table  provides the  geographic  distribution  of the
vehicle  inventory for all dealers in the combined Ford Credit and PRIMUS U.S.
Wholesale Portfolios on the basis of Eligible Receivables  outstanding and the
number of dealers generating such Receivables.


<TABLE>
<CAPTION>

          GEOGRAPHIC DISTRIBUTION OF ACCOUNTS IN THE COMBINED FORD CREDIT AND PRIMUS WHOLESALE PORTFOLIOS
                                                AS OF MARCH 31, 1998

                                              RECEIVABLES
                                              OUTSTANDING      PERCENTAGE OF
                                             (THOUSANDS OF      RECEIVABLES      TOTAL NUMBER       PERCENTAGE OF
                  STATE                         DOLLARS)        OUTSTANDING      OF ACCOUNTS     NUMBER OF ACCOUNTS

<S>                                            <C>                 <C>                <C>               <C>  
California................................     $860,323.4          11.0%              638               10.4%
Texas.....................................     $926,321.5          11.9%              664               10.8%
New York..................................     $615,202.1           7.9%              584               9.5%
Florida...................................     $449,765.8           5.8%              212               3.5%
Michigan..................................     $326,671.1           4.2%              166               2.7%
Other(1)..................................     $5,473,056          70.2%             4,499              73.5%
Total.....................................     $7,791,317           100%             6,125              100%
</TABLE>

- ----------------------
(1) No other state includes more than 4.4% of the outstanding Receivables.

                            MATURITY CONSIDERATIONS

          The   Pooling   and   Servicing    Agreement   provides   that   the
Certificateholders  will not receive  payments of principal until the Expected
Final  Payment Date,  or earlier in the event of an Early  Amortization  Event
which  results  in  the  commencement  of  the  Early   Amortization   Period.
Certificateholders  will receive  payments of  principal on each  Distribution
Date following the monthly period in which an Early  Amortization Event occurs
(each, a "Special  Payment  Date") until the Invested  Amount has been paid in
full.

          On  each   Distribution   Date  during  the   Accumulation   Period,
Certificateholders'  Principal Collections and certain other amounts allocable
to the  Certificateholders'  Interest  will be deposited on each  Distribution
Date in a trust account (the "Principal  Funding  Account") and, together with
any  amounts  in  the  Excess   Funding   Account,   used  to  make  principal
distributions to  Certificateholders  when due. [The amount to be deposited in
the Principal  Funding Account on any Distribution  Date will be limited to an
amount   equal  to  the   Controlled   Distribution   Amount.]   See   "Series
Provisions--Distributions from the Collection Account; Reserve Fund--Principal
Collections" in the Prospectus.

          Should  an  Early  Amortization  Event  occur  with  respect  to the
Certificates and the Early Amortization Period should commence,  any amount on
deposit   in  the   Principal   Funding   Account   will   be   paid   to  the
Certificateholders    on   the   first   Special   Payment   Date,   and   the
Certificateholders will be entitled to receive Available Principal Collections
on each  Distribution Date with respect to such Early  Amortization  Period or
following  the Expected  Final  Payment Date, as the case may be, as described
herein,   until   the   Invested   Amount  is  paid  in  full.   See   "Series
Provisions--Early Amortization Events" in the Prospectus.

          The ability of  Certificateholders  to receive payments of principal
on the  Expected  Final  Payment  Date  depends on the  amount of  outstanding
Receivables, delinquencies,  charge-offs and the generation of new Receivables
by the  Transferor  and the  potential  issuance  by the  Trust of  additional
Series.  The Transferor  cannot predict,  and no assurance can be given, as to
the actual rate of payment of  principal  of the  Certificates  or whether the
terms of any subsequently  issued Series might have an impact on the amount or
timing of any such payment of principal.  See "Risk  Factors--Payments" in the
Prospectus.

          In  addition,   the  amount  of  outstanding   Receivables  and  the
delinquencies, charge-offs and the generation of new Receivables may vary from
month to month due to seasonal variations,  legal factors and various economic
factors  affecting  vehicle sales  generally.  There can be no assurance  that
collections  of  Receivables  with respect to the Trust,  and thus the rate at
which the Certificateholders  could expect to receive payments of principal of
the Certificates during an Early Amortization Period, or the rate at which the
Principal Funding Account could be funded during the Accumulation Period, will
be similar to the historical  experience set forth in the tables  contained in
this Prospectus  Supplement.  In addition,  the Trust, as a master trust,  may
issue additional  Series from time to time, and there can be no assurance that
the terms of any such Series  might not have an impact on the timing or amount
of payments received by the Certificateholders.

MONTHLY PAYMENT RATES

          The  following  table sets  forth the  highest  and  lowest  monthly
payment  rates for the Ford  Credit  and  PRIMUS  U.S.  Wholesale  Portfolios,
respectively,  during any month in the  periods  shown and the  average of the
monthly  payment rates for all months during the periods  shown,  in each case
calculated as the percentage equivalent of a fraction,  the numerator of which
is the  aggregate of all  collections  of principal  during the period and the
denominator  of which is the  average  aggregate  principal  balance  for such
period. There can be no assurance that the rate of Principal  Collections will
be similar to the historical  experience set forth below. Because the Accounts
will be only a portion of the combined  Ford Credit and PRIMUS U.S.  Wholesale
Portfolio,  actual  monthly  payment rates with respect to the Accounts may be
different.

<TABLE>
<CAPTION>

               MONTHLY PAYMENT RATES FOR THE COMBINED FORD CREDIT AND PRIMUS U.S. WHOLESALE PORTFOLIOS

                              THREE MONTHS
                                  ENDED                               YEAR ENDED DECEMBER 31,
                                MARCH 31,
                                  1998             1997            1996           1995          1994          1993
                                  ----             ----            ----           ----          ----          ----
<S>                              <C>               <C>             <C>           <C>            <C>           <C>  
Highest Month..............       48.7%            67.3%           53.0%         54.6%          67.1%         64.0%
Lowest Month...............       41.6%            40.1%           39.6%         33.1%          36.4%         43.8%
Average of the Months in
the Period.................       45.7%            49.1%           45.8%         42.5%          48.7%         49.7%
</TABLE>


          Because an Early  Amortization  Event may occur which would initiate
an Early  Amortization  Period,  the final  distribution  of  principal of the
Certificates  may be made prior to the scheduled  termination of the Revolving
Period  or  prior  to  the   Expected   Final   Payment   Date.   See  "Series
Provisions--Additional   Early   Amortization   Events"   herein  and  "Series
Provisions--Early Amortization Events" in the Prospectus.

                               SERIES PROVISIONS

          The  Certificates  will  be  issued  pursuant  to  the  Pooling  and
Servicing  Agreement,  the forms of which have been filed as  exhibits  to the
Registration  Statement of which the Prospectus and this Prospectus Supplement
are a part. The following  summary  describes  certain terms applicable to the
Certificates.  Reference  should  be made  to the  Prospectus  for  additional
information   concerning  the  Certificates  and  the  Pooling  and  Servicing
Agreement.

INTEREST

          Interest on the  Certificates  will accrue from the Closing  Date on
the unpaid principal amount thereof at the Certificate Rate.  Interest will be
distributed  on  ________,  199__ and on the _______ day of each  ________ and
________   thereafter  [(each,  a  "Semi-Annual   Payment  Date")]  [(each,  a
"Quarterly  Payment  Date")],  to   Certificateholders   in  whose  names  the
Certificates  were  registered at the close of business on the last day of the
calendar month  preceding the date of such payment  (each,  a "Record  Date");
provided,  that if an Early Amortization Event [or an Asset Composition Event]
shall have occurred, interest will be distributed to the Certificateholders on
the first  Distribution Date following such Early Amortization Event [or Asset
Composition Event (but, in the case of an Asset Composition Event, only to the
extent needed to cure such event)] and, subject to certain exceptions, on each
subsequent Distribution Date until the Certificates are retired. "Distribution
Date"  shall mean the  _________  day of each month (or, if such date is not a
business day, the next succeeding  business day). Interest for any [Quarterly]
[Semi-Annual]  Payment  Date will  accrue  from and  including  the  preceding
[Quarterly]  [Semi-Annual]  Payment  Date  (or,  in  the  case  of  the  first
[Quarterly]  [Semi-Annual]  Payment Date, from and including the Closing Date)
but  excluding  the next  [Quarterly]  [Semi-Annual]  Payment Date and will be
calculated  on the basis of [the  actual  number of days  elapsed  during  the
related  Accrual  Period and a 360-day  year] [a 360-day  year  consisting  of
twelve 30-day months].

          Interest  payments in respect of the Certificates on any [Quarterly]
[Semi-Annual]  Payment  Date will be funded  from  Certificateholder  Interest
Collections,  withdrawals, if any, from the Reserve Fund, Investment Proceeds,
if any,  [receipts,  if any,  under the Interest Rate Swap] and, under certain
circumstances, Available Transferor Collections to the extent of the Available
Subordinated Amount.

PRINCIPAL

          In   general,   no   principal   payments   will   be  made  to  the
Certificateholders  until  the  Expected  Final  Payment  Date  or,  upon  the
occurrence of an Early  Amortization  Event [or an Asset  Composition  Event],
each as  described  in the  Prospectus,  until  the  first  Distribution  Date
following  such event.  On each  Distribution  Date in the  Revolving  Period,
collections  of Principal  Receivables  allocable  to the  Certificateholders'
Interest, subject to certain limitations,  will either be (a) allocated to the
Excess Funding Account as described in the Prospectus, (b) allocated to one or
more Series  that are in  amortization,  early  amortization  or  accumulation
periods to cover principal payments due to the  certificateholders of any such
Series or that provide for excess funding accounts or similar  arrangements or
(c) if no  such  Series  is  then  amortizing  or  accumulating  principal  or
otherwise   does  not   provide  for  excess   funding   accounts  or  similar
arrangements,  paid to the  Transferor  to  maintain  the  Certificateholders'
Interest  or  held  as  Unallocated  Principal  Collections.  See  "Allocation
Percentages--Principal Collections for all Series" and "Distributions from the
Collection Account; Reserve Fund--Principal Collections" in the Prospectus.

          Unless and until an Early Amortization Event shall have occurred and
until the outstanding  principal  balance of the Certificates is paid in full,
on each Distribution Date in the Accumulation Period, collections of Principal
Receivables allocable to the Certificateholders'  Interest, plus certain other
amounts comprising  Monthly Principal,  will no longer be paid for the benefit
of another  Series or to the  Transferor  as  described  above but instead [an
amount  thereof  up to  the  Controlled  Distribution  Amount  for  each  such
Distribution  Date] will be deposited in the Principal  Funding  Account.  The
funds on deposit in the  Principal  Funding  Account  (including  any  amounts
deposited  therein from the Excess  Funding  Account)  will be used to pay the
outstanding  principal  balance  of the  Certificates  on the  Expected  Final
Payment Date. If on such date the amount in the Principal  Funding  Account is
less than the outstanding  principal balance of the Certificates,  the amounts
in such accounts will  nevertheless  be distributed to  Certificateholders  on
such date,  the Early  Amortization  Period will  commence and on each Special
Payment Date thereafter the  Certificateholders  will receive distributions of
Monthly Principal and Monthly Interest until the outstanding principal balance
of the  Certificates  has  been  paid  in  full or the  Termination  Date  has
occurred.

          ["Controlled  Distribution  Amount" means, for any Distribution Date
in the Accumulation Period, $_____________.]

          Unless  an  Early  Amortization  Period  will  have  occurred,   the
Accumulation  Period will be [one, two, three, four or five] month(s) long. On
__________,  199__, the Master Servicer will determine the Accumulation Period
Length.  The  "Accumulation  Period Length" will be calculated as the product,
rounded upwards to the nearest integer, of (a) _______ and (b) a fraction, the
numerator  of which is the  Invested  Amount as of  ___________,  199__ (after
giving  effect to all  changes  therein on such date) and the  denominator  of
which  is the  sum of the  Invested  Amount  and  the  Invested  Amount  as of
____________,  199__ (after giving effect to all changes therein on such date)
of all other outstanding Series the respective  revolving periods of which are
not scheduled to end before the last day of the ___________  199__  Collection
Period.  If the Accumulation  Period Length [is one month,  two months,  three
months,  four months or five months],  the "Accumulation  Period  Commencement
Date" will be the first day of the _____________  199__ Collection Period, the
___________ 199__ Collection  Period, the ___________ 199__ Collection Period,
the ___________  199__ Collection  Period or the ___________  199__ Collection
Period,  respectively.  Notwithstanding the foregoing, the Accumulation Period
Commencement  Date will be  ____________,  199__ if,  prior to such date,  any
other outstanding Series shall have entered into an early amortization period.
In addition,  if the Accumulation  Period Length shall have been determined to
be less than [five] months and, thereafter, any outstanding Series shall enter
into an early amortization  period, the Accumulation  Period Commencement Date
shall be the earlier of (i) the date that such  outstanding  Series shall have
entered into an early  amortization  period and (ii) the  Accumulation  Period
Commencement Date as previously determined.

          Other  Series  issued by the Trust may have  either an  accumulation
period or an amortization  period.  Such accumulation  periods or amortization
periods may have different lengths and begin on different dates. Thus, certain
Series may be in their revolving  periods,  while others are in periods during
which  Principal  Collections  are distributed to, or reserved for, such other
Series. Under certain circumstances,  one or more Series may be in their early
amortization periods or accumulation periods, while other Series are not.

ALLOCATION PERCENTAGES

          AVAILABLE SUBORDINATED AMOUNT. The Available Subordinated Amount for
the first Determination Date is equal to the Required Subordinated Amount. The
"Required Subordinated Amount" will mean, as of any date of determination, the
sum of (a) the product of the Subordinated  Percentage and the Invested Amount
and (b) the Incremental  Subordinated Amount. On the Closing Date, such amount
will be $___________.

          The  Available  Subordinated  Amount for a  Determination  Date will
equal  (a)  the  lesser  of (i)  the  Available  Subordinated  Amount  for the
preceding Determination Date, minus, with certain limitations, the Draw Amount
for such  preceding  Determination  Date,  minus funds from the  Reserve  Fund
applied toward any portion of the Investor Default Amount,  plus the amount of
Excess  Servicing  available to be paid to the  Transferor as described  under
"Series   Provisions--Distributions   from  the  Collection  Account;  Reserve
Fund--Excess  Servicing" in the Prospectus,  [plus any amounts  distributed as
Asset Composition Premium,] minus the Incremental Subordinated Amount for such
preceding Determination Date, plus the Incremental Subordinated Amount for the
current  Determination  Date  and  (ii)  the  sum of (A)  the  product  of the
Subordinated  Percentage  and the  Invested  Amount  plus (B) the  Incremental
Subordinated  Amount  for the  current  Determination  Date,  minus  (ii)  the
Subordinated  Percentage  of funds added or to be added to the Excess  Funding
Account since the prior Distribution Date to the succeeding Distribution Date,
plus (c) the  Subordinated  Percentage  of funds  withdrawn or to be withdrawn
from the  Excess  Funding  Account  since the prior  Distribution  Date to the
succeeding Distribution Date and paid to the Transferor or allocated to one or
more Series.

          The "Incremental Subordinated Amount" on any Determination Date will
equal an amount equal to the product of (a) a fraction, the numerator of which
is the sum of the Invested Amount on the last day of the immediately preceding
Collection Period and the Available Subordinated Amount for such Determination
Date (calculated  without  subtracting or adding the Incremental  Subordinated
Amount for such  Determination Date as described in clause (a) above), and the
denominator  of which is the Pool Balance on such last day and (b) the excess,
if any,  of (i)  the  sum of the  Overconcentration  Amount,  the  Installment
Balance  Amount and the  aggregate  amount of Ineligible  Receivables  on such
Determination  Date over (ii) the aggregate amount of Ineligible  Receivables,
Receivables in Accounts containing Dealer  Overconcentrations  and Receivables
in Installment Balances, in each case that became Defaulted Receivables during
the  preceding  Collection  Period and are  subject to  reassignment  from the
Trust,  unless  certain  insolvency  events  relating to the  Transferor  have
occurred, as further described in the Pooling and Servicing Agreement.

          The  "Subordinated  Percentage"  will initially equal the percentage
equivalent of a fraction,  the numerator of which is ___% and the  denominator
of which will be the excess of 100% over  ____%.  The  Transferor  may, in its
sole discretion, at any time increase the Available Subordinated Amount for so
long as the cumulative  amount of such increases does not exceed the lesser of
(a)  $_________  or (b)  ____%  of the  Invested  Amount  on  such  date.  The
Transferor is not under any obligation to increase the Available  Subordinated
Amount at any time. If the Available  Subordinated Amount were reduced to less
than the  Required  Subordinated  Amount,  an Early  Amortization  Event would
occur.  The  Transferor  could elect to increase  the  Available  Subordinated
Amount at the time such an Early  Amortization  Event would  otherwise  occur,
thus preventing or delaying the occurrence of the Early Amortization Event.

          [SWAP AVAILABLE  SUBORDINATED AMOUNT. In the event that the Interest
Rate Swap is terminated in accordance with its terms (which event shall result
in an Early  Amortization  Event),  any Deficiency Amount shall be paid to the
extent funds are  available  therefor by applying,  in addition to any amounts
allocated  with  respect  to  the  Available  Subordinated  Amount,   Interest
Collections  and  Principal  Collections  allocated to the  Transferor  to the
extent  of  the  Swap  Available   Subordinated  Amount.  The  Swap  Available
Subordinated  Amount  for the first  Determination  Date is  $__________  (the
"Initial Swap Subordinated  Amount").  The Swap Available  Subordinated Amount
for each subsequent Determination Date will be the Swap Available Subordinated
Amount for the previous  Determination  Date minus the amount, if any, of such
draws made on the Swap Available Subordinated Amount.]

[INTEREST RATE SWAP

          On the Closing Date, the Trustee, on behalf of the Trust, will enter
into the  Interest  Rate Swap with Ford Credit (the "Swap  Counterparty").  In
accordance  with the terms of the Interest  Rate Swap,  the Swap  Counterparty
will pay to the Trust, on each  Distribution  Date,  interest accrued from and
including  the  preceding  Distribution  Date at the  Certificate  Rate on the
outstanding  principal  balance  of  the  Certificates  as of  such  preceding
Distribution  Date. In exchange for such  payments,  the Trust will pay to the
Swap  Counterparty,  as of each Distribution  Date,  interest accrued from and
including  the  preceding  Distribution  Date at a per annum rate equal to the
lesser of (c)  _________  and (b)  ___________  less ____% on the  outstanding
principal  balance of the  Certificates on such preceding  Distribution  Date,
which rates will be reset on various dates within each month.  Amounts payable
under the  Interest  Rate Swap will be  calculated  on the basis of the actual
number of days in the related  period of accrual and a 360-day year. Net Trust
Swap Receipts (obligations of the Swap Counterparty to the Trust) will be paid
to the  Collection  Account  on each  Distribution  Date  and Net  Trust  Swap
Payments  (obligations of the Trust to the Swap  Counterparty) will be paid of
Certificateholder Interest Collections,  Investment Proceeds, the Reserve Fund
and  Available  Transferor  Collections  (in the case of Available  Transferor
Collections,  to the  extent of the  Available  Subordinated  Amount)  on each
Distribution Date.

          In the event that the Interest Rate Swap is terminated in accordance
with its terms, any Deficiency Amount will be paid by applying, in addition to
any amounts  allocated  with  respect to the  Available  Subordinated  Amount,
Interest Collections and Principal  Collections allocated to the Transferor to
the extent of the Swap Available Subordinated Amount.

          In the event that the Interest Rate Swap is terminated in accordance
with its terms, any Deficiency Amount will be paid by applying, in addition to
any amounts  allocated  with  respect to the  Available  Subordinated  Amount,
Interest Collections and Principal  Collections allocated to the Transferor to
the extent of the Swap Available Subordinated Amount.

          "Adjustment   Date"  shall  mean  the  second  London  Business  Day
preceding the first day of each Interest Period.

          "London  Business Day" shall mean any business day on which dealings
in deposits in United States  dollars are  transacted in the London  interbank
market.

          Pursuant to the terms of the Interest Rate Swap, an initial  payment
will be made on the Closing  Date.  In the event such payment is to be made by
the Trust,  the amount of such payment will be contributed to the Trust by the
Transferor.]

[ADDITIONAL EARLY AMORTIZATION EVENTS

          An  "Amortization  Event" refers to the following events which is in
addition to the other events specified in the Prospectus:

          (a) on any  Determination  Date, as of the last day of the preceding
Collection Period, the aggregate amount of Principal  Receivables  relating to
Used Vehicles exceeds ____% of the Pool Balance on such day; or

          (b) on any  Determination  Date, the average of the Monthly  Payment
Rates for the ______ preceding  Collection Periods,  where the Monthly Payment
Rate for a Collection Period is the percentage  obtained by dividing Principal
Collections for such  Collection  Period by the daily average Pool Balance for
such Collection Period, is less than ____%.]

SERVICING COMPENSATION

          Unless  the  Servicing  Fee has  been  waived  as  described  in the
Prospectus,  the Monthly Servicing Fee shall be an amount equal to one-twelfth
of the product of (a) ____% and (b) the Pool Balance as of the last day of the
second  preceding   Collection  Period.   See  "Series   Provisions--Servicing
Compensation" and "--Payment of Expenses" in the Prospectus.

SERIES TERMINATION

          The final  payment of principal of and interest on the  Certificates
will be due and payable no later than the _________  199__  Distribution  Date
(the  "Termination  Date").  In the event that the Invested  Amount is greater
than zero on the  Termination  Date, the Trustee will sell or cause to be sold
(and apply the proceeds to the extent necessary to pay such remaining  amounts
to  all   Certificateholders)  an  interest  in  the  Receivables  or  certain
Receivables, as specified in the Pooling and Servicing Agreement, in an amount
equal to ____% of the Invested  Amount  (after  giving  effect to deposits and
distributions otherwise to be made on the Termination Date; provided, however,
that in no event  shall  such  amount  exceed  the  Allocation  Percentage  of
Receivables on such  Termination  Date). The net proceeds of such sale and any
collections on the Receivables will be paid pro rata to  Certificateholders on
the Termination Date as the final payment of the Certificates.

                   CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

     In the opinion of Brown & Wood LLP,  special tax counsel to the  Transferor
and  the  Trust,  for  United  States  federal  income  tax  purposes,  (a)  the
Certificates  will  constitute  indebtedness  and  (b)  the  Trust  will  not be
classified  as an  association  or  publicly  traded  partnership  taxable  as a
corporation.  Each Certificateholder,  by its acceptance of a Certificate,  will
agree to treat the Certificates as indebtedness  for tax purposes.  See "Certain
Federal   Income  Tax   Considerations"   and  "Certain   State  and  Local  Tax
Considerations" in the Prospectus.


                                 UNDERWRITING

     Subject to the terms and conditions set forth in an underwriting  agreement
dated ______,  199__ (the "Underwriting  Agreements"),  FCAR has agreed to cause
the Trust to sell to the  underwriters  named  below (the  "Underwriters"),  for
which  ________  is acting as  representative  (the  "Representative"),  and the
Underwriters  have agreed to purchase the principal  amount of Certificates  set
forth below:

                                                                Principal Amount
                                   Underwriters                  of Certificates

     [Underwriter]....................................   $
     [Underwriter]....................................   $
             Total....................................   $

          FCAR  has  been  advised  by  the  Underwriters  that  they  propose
initially to offer the Certificates to the public at the public offering price
set forth on the cover  page of this  Prospectus  Supplement,  and to  certain
dealers  at such  price  less a  concession  not in  excess  of  _____% of the
principal  amount of the  Certificates.  The  Underwriters  may allow and such
dealers  may  reallow to other  dealers a discount  not in excess of _____% of
such principal amount. After the initial public offering, such public offering
price, concession and reallowance may be changed.

          The  Underwriting  Agreement  provides that FCAR will  indemnify the
Underwriters   against  certain  liabilities,   including   liabilities  under
applicable  securities laws, or contribute to payments the Underwriters may be
required to make in respect thereof.  The  Indemnification  Agreement provides
that Ford Credit will indemnify the Underwriters  against certain liabilities,
including  liabilities  under  applicable  securities  laws,  or contribute to
payments the Underwriters may be required to make in respect thereof.

          In   connection   with  the  offering  of  the   Certificates,   the
Underwriters may engage in transactions that stabilize,  maintain or otherwise
affect  the price of the  Certificates.  Specifically,  the  Underwriters  may
overallot the offering,  creating a syndicate short position. The Underwriters
may bid for an purchase the Certificates in the open market to cover syndicate
short  positions.  In addition,  the Underwriters may bid for and purchase the
Certificates  in the open market to stabilize  the price of the  Certificates.
These   activities   may  stabilize  of  maintain  the  market  price  of  the
Certificates  above  independent  market  levels.  The  Underwriters  are  not
required to engage in these  activities,  and may end these  activities at any
time.

                                 LEGAL MATTERS

          Certain  legal  matters  with  respect to the  Certificates  will be
passed upon for the Transferor by ___________  and for the  Representative  by
Brown & Wood LLP, New York, New York.

                                    RATINGS

          It is a condition to issuance that the  Certificates be rated in the
highest long-term rating category by at least one nationally recognized rating
agency.  A  securities  rating  addresses  the  likelihood  of the  receipt by
Certificateholders  of  distributions  on the  Receivables  generated from the
Accounts.  The rating takes into  consideration the structural,  legal and tax
aspects  associated with the Certificates.  The ratings on the Certificates do
not,   however,   constitute   statements   regarding  the  possibility   that
Certificateholders  might realize a lower than anticipated yield. A securities
rating is not a  recommendation  to buy, sell or hold  securities,  and may be
subject  to  revision  or  withdrawal  at any  time  by the  assigning  rating
organization.  Each  securities  rating should be evaluated  independently  of
similar ratings on different securities.


- -------------------------------------    ---------------------------------------
No person has been authorized to give
any   information   or  to  make  any
representation other than those
contained    in    this    Prospectus      
Supplement or the Prospectus  and, if    FORD CREDIT AUTO LOAN MASTER TRUST II
given or made,  such  information  or
representation  must  not  be  relied
upon. This Prospectus  Supplement and
the  Prospectus do not  constitute an
offer to sell or a solicitation of an
offer  to buy  any  securities  other    [FIXED RATE] [FLOATING-RATE]
than the Certificates offered hereby,              AUTO LOAN
nor an offer of the  Certificates  in     ASSET BACKED CERTIFICATES,
any State or jurisdiction in which,            SERIES 199__-__,
or to any person to whom,  such offer
would be  unlawful.  The  delivery of
this  Prospectus  Supplement  or  any
Prospectus at any time does not imply
that information herein or therein is
correct as of any time  subsequent to
its date;  however,  if any  material
change  occurs while this  Prospectus
Supplement   or  the   Prospectus  is
required by law to be delivered, this
Prospectus    Supplement    or    the
Prospectus   will   be   amended   or
supplemented accordingly.

             TABLE OF CONTENTS                      [LOGO]

  
                                 PAGE                          
PROSPECTUS SUPPLEMENT                
- ---------------------                
Summary of Series Terms...........S-4
Risk Factors.....................S-11
The Dealer Floorplan Financing              FORD CREDIT AUTO RECEIVABLES LLC   
  Business ......................S-11                TRANSFEROR                
The Accounts.....................S-12                                          
Maturity Considerations..........S-14                                          
Series Provisions................S-15                                          
Certain Federal Income Tax                                                     
  Considerations ................S-19         FORD MOTOR CREDIT COMPANY        
Underwriting.....................S-19               MASTER SERVICER            
Legal Matters....................S-20
Ratings..........................S-20


PROSPECTUS
- ----------
Available Information...............3
Risk Factors.......................16
The Receivables....................20
Ford Motor Credit Company..........21
PRIMUS Automotive Financial          
  Services, Inc. ..................23
Use of Proceeds....................21
The Dealer Floorplan Financing       
  Business ........................21           PROSPECTUS SUPPLEMENT
The Accounts.......................25
Maturity and Principal Payment       
  Considerations ..................25              [UNDERWRITERS]  
Series Provisions..................25                              
Description of the Receivables                     ________, 199__ 
   Purchase Agreement..............58                              
Certain Legal Aspects of the         
  Receivables......................59
Certain Federal Income Tax           
  Considerations ..................62
Certain State and Local Tax          
  Considerations ..................69
ERISA Considerations...............69
Underwriting.......................71
Legal Matters......................72
Index of Principal Terms...........73

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



PROSPECTUS
- ----------

                      Ford Credit Auto Loan Master Trust II

                       Auto Loan Asset Backed Certificates

                        FORD CREDIT AUTO RECEIVABLES LLC
                                   Transferor

                            FORD MOTOR CREDIT COMPANY
                                 Master Servicer

     The Auto Loan Asset Backed Certificates (the "Certificates") offered hereby
from time to time in one or more series (each,  a "Series")  evidence  undivided
interests  in certain  assets of the Ford Credit Auto Loan Master  Trust II (the
"Trust") created pursuant to a Pooling and Servicing Agreement among Ford Credit
Auto Receivables  LLC, as transferor  ("FCAR" or the  "Transferor"),  Ford Motor
Credit Company, as master servicer ("Ford Credit" or the "Master Servicer"), and
The Chase  Manhattan Bank, as trustee.  The  Certificates of each Series will be
offered on terms determined at the time of sale and may have terms significantly
different from other Series of Certificates issued from time to time. The assets
of  the  Trust  (the  "Trust  Assets")   include   wholesale   receivables  (the
"Receivables") generated from time to time in a portfolio of revolving financing
arrangements   (the  "Accounts")  with  automobile   dealers  to  finance  their
automobile  and light duty  truck  inventory  and  collections  on  Receivables.
Certain  assets of the Trust will be  allocated  to  Certificateholders  of each
Series,  including  the right to receive a varying  percentage  of each  month's
collections  with  respect  to the  Receivables  at the times and in the  manner
described  herein and the related  Prospectus  Supplement  for such Series.  The
Transferor  will own the remaining  interest in the Trust not represented by the
Certificates  (the  "Transferor's  Interest").  While the specific  terms of any
Series in respect of which this  Prospectus is being delivered will be described
in an accompanying  Prospectus  Supplement,  the terms of any additional  Series
will not be subject to prior review by or consent of holders of the Certificates
of any previously issued Series.

     Interest will accrue on the unpaid  principal amount of the Certificates of
each  Series at the per annum rate  either  specified  in or  determined  in the
manner  specified in the related  Prospectus  Supplement  and will be payable on
each  Payment  Date  specified  therein,  or,  in  certain  circumstances,  more
frequently.  Principal  payments on each Series of Certificates  will be made on
the applicable  Expected Final Payment Date specified in the related  Prospectus
Supplement  and on  such  other  date  or  dates  as may be  specified  in  such
Prospectus Supplement or earlier or later in certain circumstances.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Transferor's   Interest   will   be   subordinated   to   the   rights   of  the
Certificateholders   of  a  Series  to  the  limited  extent  of  the  Available
Subordinated  Amount (or, if so specified in the related Prospectus  Supplement,
the Aggregate Available Subordinated Amount) as described herein.

     PROSPECTIVE  INVESTORS  SHOULD  CONSIDER  THE RISK FACTORS SET FORTH HEREIN
UNDER "RISK FACTORS" BEGINNING ON PAGE 17.

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

     THE CERTIFICATES  REPRESENT  BENEFICIAL  INTERESTS IN THE TRUST ONLY AND DO
NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE TRANSFEROR, THE MASTER SERVICER
OR ANY AFFILIATE  THEREOF.  NEITHER THE  CERTIFICATES  NOR THE  RECEIVABLES  ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

     THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED BY THE SECURITIES
AND  EXCHANGE  COMMISSION  OR  ANY  STATE  SECURITIES  COMMISSION  NOR  HAS  THE
SECURITIES AND EXCHANGE  COMMISSION OR ANY STATE  SECURITIES  COMMISSION  PASSED
UPON THE  ACCURACY OR ADEQUACY OF THIS  PROSPECTUS.  ANY  REPRESENTATION  TO THE
CONTRARY IS A CRIMINAL OFFENSE.

     Certificates  of a  Series  may be  sold  by  the  Transferor  directly  to
purchasers,  through agents designated from time to time,  through  underwriting
syndicates  led by one or more  managing  underwriters  or  through  one or more
acting  alone.  If  underwriters  or agents  are  involved  in the  offering  of
Certificates,  the name of the managing  underwriter or  underwriters  or agents
will be set forth in the related Prospectus Supplement. If an underwriter, agent
or dealer is involved in the  offering of any  Certificates,  the  underwriter's
discount, agent's commission or dealer's purchase price will be set forth in, or
may be calculated from, the related Prospectus Supplement,  and the net proceeds
to the  Transferor  from such offering will be the public  offering price of the
Certificates  less such discount,  in the case of an  underwriter,  the purchase
price of the Certificates less such commission,  in the case of an agent, or the
purchase price of the Certificates,  in the case of a dealer,  and less, in each
case,  the other  expenses of the  Transferor  associated  with the issuance and
distribution of the Certificates. See "Underwriting".

     Until 90 days  after the date of the  related  Prospectus  Supplement,  all
dealers effecting transactions in the Certificates, whether or not participating
in this distribution,  may be required to deliver such Prospectus Supplement and
this  Prospectus.  This is in addition to the obligation of dealers to deliver a
Prospectus  Supplement  and  Prospectus  when  acting as  underwriters  and with
respect to their unsold allotments or subscriptions.

     This Prospectus does not contain complete information about the offering of
the Certificates.  Additional information is contained in the related Prospectus
Supplement, and investors are urged to read both this Prospectus and the related
Prospectus  Supplement in full. Sales of the Certificates may not be consummated
unless  the  purchaser  has  received  both  this  Prospectus  and  the  related
Prospectus Supplement.

     The  Certificates  offered by this  Prospectus  and the related  Prospectus
Supplement are offered by ___________  and the other  underwriters  set forth in
the related Prospectus Supplement, if any, subject to prior sale, to withdrawal,
cancellation or  modification  of the offer without  notice,  to delivery to and
acceptance  by  ____________  and the other  underwriters,  if any,  and certain
further conditions. Retain this Prospectus for future reference. This Prospectus
may not be used to consummate  sales of the  Certificates  offered hereby unless
accompanied by a Prospectus Supplement.

                The date of this Prospectus is __________, 199__



                              AVAILABLE INFORMATION

     Ford Credit Auto  Receivables  LLC, as originator of the Trust, has filed a
Registration  Statement  under  the  Securities  Act of 1933,  as  amended  (the
"Securities   Act"),   with  the   Securities  and  Exchange   Commission   (the
"Commission")  with  respect  to  the  Certificates  offered  pursuant  to  this
Prospectus.  This Prospectus,  which forms a part of the Registration Statement,
and the Prospectus  Supplement  relating to each Series of Certificates  contain
summaries of the material terms of the documents referred to herein and therein,
but  do  not  contain  all  of the  information  contained  in the  Registration
Statement and the exhibits thereto. For further  information,  reference is made
to such  Registration  Statement  and the exhibits  thereto.  Such  Registration
Statement and exhibits can be inspected  and copied at  prescribed  rates at the
public reference facilities maintained by the Commission at its Public Reference
Section,  450 Fifth Street,  N.W.,  Washington,  D.C. 20549, and at its Regional
Offices located as follows:  Midwest Regional Office,  Citicorp Center, 500 West
Madison Street, Suite 1400, Chicago, Illinois 60661-2511; and Northeast Regional
Office,  Seven World Trade Center,  Suite 1300,  New York,  New York 10048.  The
Commission  also  maintains  a Web site at  http://www.sec.gov  from  which such
Registration Statement and exhibits may be obtained.

                          REPORTS TO CERTIFICATEHOLDERS

     Unless and until  Definitive  Certificates  are issued,  monthly and annual
unaudited reports,  containing  information concerning the Trust and prepared by
the Master Servicer, will be sent on behalf of the Trust to Cede & Co. ("Cede"),
as nominee of The Depository Trust Company ("DTC") and registered holder of each
Series of Certificates,  pursuant to the Pooling and Servicing Agreement and the
related   Series   Supplement   (each   as   defined   herein).    See   "Series
Provisions--Reports,"   "--Book-Entry   Registration"   and  "--Evidence  as  to
Compliance".  Such reports may be available to beneficial owners of Certificates
("Certificate Owners") in accordance with the regulations and procedures of DTC.
Copies of the Monthly  Reports may be obtained  free of charge upon request from
the Trustee.  The Trust will file with the Commission such periodic reports with
respect to the Trust as are required under the Securities  Exchange Act of 1934,
as amended (the "Exchange  Act") and the rules and regulations of the Commission
thereunder.


                               PROSPECTUS SUMMARY

     The  following  summary is  qualified  in its  entirety by reference to the
detailed  information   appearing  elsewhere  in  this  Prospectus  and  in  any
accompanying Prospectus Supplement.  Reference is made to the Index of Principal
Terms for the location  herein of the definitions of certain  capitalized  terms
used herein.

 Issuer.................................Ford  Credit  Auto  Loan Master Trust II
                                        (the "Trust").

 Transferor ............................Ford  Credit  Auto  Receivables LLC (the
                                        "Transferor" or "FCAR"), an affiliate of
                                        Ford Motor Credit Company.

 Master Servicer .......................Ford Motor Credit Company ("Ford Credit"
                                        or,  together  with,  as  applicable,  a
                                        successor Master  Servicer,  the "Master
                                        Servicer"), a wholly-owned subsidiary of
                                        Ford Motor Company ("Ford").

 Trustee ...............................The    Chase    Manhattan    Bank   (the
                                        "Trustee").

 The Trust .............................The Trust  was  formed   pursuant  to  a
                                        Pooling and Servicing  Agreement,  dated
                                        as of September 30, 1997, among FCAR, as
                                        Transferor,   Ford  Credit,   as  Master
                                        Servicer,  and The Chase Manhattan Bank,
                                        as Trustee, as supplemented from time to
                                        time by a  Supplement  relating a Series
                                        of  Certificates   (as  supplemented  or
                                        amended from time to time,  the "Pooling
                                        and Servicing Agreement"). The assets of
                                        the Trust (the "Trust  Assets")  include
                                        (a) certain  Receivables  existing under
                                        the Accounts at the close of business on
                                        September 30, 1997 (the "Initial Cut-Off
                                        Date"),  certain  Receivables  generated
                                        under  the  Accounts  from  time to time
                                        thereafter  during the term of the Trust
                                        as well as certain Receivables generated
                                        under  any  Accounts  added to the Trust
                                        from time to time (less Receivables paid
                                        or charged off and excluding Receivables
                                        generated in any  Accounts  removed from
                                        the Trust  from  time to time  after the
                                        Initial  Cut-Off  Date),  (b) all  funds
                                        collected in respect of such Receivables
                                        after the Initial  Cut-Off Date, (c) all
                                        funds on deposit in certain  accounts of
                                        the Trust  including funds on deposit in
                                        one or  more  Excess  Funding  Accounts,
                                        Principal  Funding  Accounts,   Interest
                                        Funding  Accounts and the Reserve  Fund,
                                        (d) any Enhancement  issued with respect
                                        to a Series, and (e) a security interest
                                        in   certain    motor    vehicles   (the
                                        "Vehicles")  and, in the case of certain
                                        Accounts,  a security interest junior to
                                        that of Ford  Credit or  PRIMUS,  as the
                                        case   may   be,   in   certain   parts,
                                        inventory,  equipment, fixtures, service
                                        accounts,   realty   and/or  a  personal
                                        guarantee  (collectively,  the  "Related
                                        Security") securing the Receivables. The
                                        drawing on or payment of any Enhancement
                                        for the  benefit of a Series or Class of
                                        Certificates  will not be  available  to
                                        the   Certificateholders  of  any  other
                                        Series or Class. The term  "Enhancement"
                                        will mean, with respect to any Series or
                                        class of  Certificates,  any  letter  of
                                        credit,  surety  bond,  cash  collateral
                                        account, spread account, guaranteed rate
                                        agreement,  maturity liquidity facility,
                                        tax protection agreement,  interest rate
                                        swap    agreement   or   other   similar
                                        arrangement.   Enhancement   shall  also
                                        include the  subordination of any Series
                                        or Class or of the Transferor's Interest
                                        to any Series or Class.  The Enhancement
                                        applicable  to a  particular  Series  of
                                        Certificates  will be  specified  in the
                                        related Prospectus Supplement.

 The Accounts ..........................The   accounts  pursuant  to  which  the
                                        Receivables     are    generated    (the
                                        "Accounts")  are   established   through
                                        revolving credit agreements entered into
                                        by or on behalf of motor vehicle dealers
                                        most of  which  are  franchised  by Ford
                                        and/or other motor vehicle manufacturers
                                        (the  "Dealers")  to purchase or finance
                                        automobile    and   light   duty   truck
                                        inventory.  The  Accounts  are  selected
                                        from all such credit  agreements of Ford
                                        Credit or PRIMUS that meet the  criteria
                                        provided in the  Pooling  and  Servicing
                                        Agreement  (the  "Eligible   Accounts").
                                        Initially,  the Accounts  were  selected
                                        from  (i)  the   portfolio  of  accounts
                                        originated  directly  by Ford Credit (or
                                        by  Ford  and   immediately   thereafter
                                        assigned   to  Ford   Credit)   for  the
                                        purchase    of   motor    vehicles    by
                                        Ford-franchised  Dealers and  associated
                                        non-Ford  Dealers in the  United  States
                                        (the   "Ford   Credit   U.S.   Wholesale
                                        Portfolio")  and (ii) the  portfolio  of
                                        accounts   originated   by  PRIMUS  (and
                                        immediately  thereafter assigned to Ford
                                        Credit)   for  the   purchase  of  motor
                                        vehicles by Dealers in the United States
                                        franchised  primarily  by motor  vehicle
                                        manufacturers or distributors other than
                                        Ford   (the   "PRIMUS   U.S.   Wholesale
                                        Portfolio").        Under        certain
                                        circumstances, Accounts may be added to,
                                        or removed  from,  the  Trust.  Upon the
                                        satisfaction  of certain  conditions and
                                        subject  to the  approval  of the Rating
                                        Agencies, accounts substantially similar
                                        to the Accounts  originated  or acquired
                                        by Ford  Credit  from one or more  other
                                        Ford  affiliates  may be  sold  by  Ford
                                        Credit to the Transferor for transfer to
                                        the Trust.  See "The Accounts",  "Series
                                        Provisions--Addition  of  Accounts"  and
                                        "--Removal of Accounts".

 The Receivables .......................The  Receivables  arise in the  Accounts
                                        and consist of advances made directly or
                                        indirectly  by Ford  Credit to  Dealers.
                                        Such advances are used by the Dealers to
                                        purchase or finance the Vehicles,  which
                                        consist of  primarily  new and some used
                                        automobiles,   light  duty   trucks  and
                                        certain other vehicles  manufactured  or
                                        distributed  by  Ford or  other  vehicle
                                        manufacturers      or      distributors.
                                        Generally,  the  principal  amount of an
                                        advance in  respect of a new  Vehicle is
                                        equal to the wholesale purchase price of
                                        the  Vehicle  and,  subject  to  certain
                                        exceptions,  is due upon the retail sale
                                        of  the   Vehicle.   See   "The   Dealer
                                        Floorplan  Financing  Business--Creation
                                        of Receivables"  and "--Payment  Terms".
                                        Collections   of  principal   under  the
                                        Receivables  are herein  referred  to as
                                        "Principal Collections", and collections
                                        of  interest   and  other   nonprincipal
                                        charges  (including   insurance  service
                                        fees,  amounts recovered with respect to
                                        Defaulted   Receivables   and  insurance
                                        proceeds)  are  referred  to  herein  as
                                        "Interest Collections".  The Receivables
                                        bear  interest  at  an  adjustable  rate
                                        described   herein.   See  "The   Dealer
                                        Floorplan  Financing   Business--Revenue
                                        Experience".

                                        FCAR  has  entered  into  a  Receivables
                                        Purchase Agreement, dated as of the date
                                        of the Pooling and Servicing  Agreement,
                                        between  FCAR,  as  purchaser,  and Ford
                                        Credit,   as  seller  (the  "Receivables
                                        Purchase  Agreement").  Pursuant  to the
                                        Receivables  Purchase  Agreement,   Ford
                                        Credit (a) sells to the  Transferor  all
                                        of its right,  title and interest in and
                                        to  all   Receivables   meeting  certain
                                        eligibility  criteria  contained  in the
                                        Receivables  Purchase  Agreement and the
                                        Pooling    and    Servicing    Agreement
                                        ("Eligible Receivables") and (b) assigns
                                        its  interests  in the  Vehicles and the
                                        Related Security to the Transferor.  The
                                        Transferor   in  turn   transfers   such
                                        Receivables and Related  Security to the
                                        Trust   pursuant   to  the  Pooling  and
                                        Servicing Agreement. The Transferor also
                                        assigns  to the  Trust its  rights  with
                                        respect  to the  Receivables  under  the
                                        Receivables   Purchase  Agreement.   See
                                        "Description of the Receivables Purchase
                                        Agreement".

                                        All new  Receivables  arising  under the
                                        Accounts  during  the term of the  Trust
                                        will  be  sold  by  Ford  Credit  to the
                                        Transferor   and   transferred   by  the
                                        Transferor  to the  Trust.  Accordingly,
                                        the aggregate  amount of  Receivables in
                                        the Trust will fluctuate from day to day
                                        as new  Receivables are generated and as
                                        existing   Receivables   are  collected,
                                        charged   off   as    uncollectable   or
                                        otherwise adjusted.

 The Certificates.......................The Certificates of each  Series will be
                                        available   for   purchase   in  minimum
                                        denominations  of $1,000 and in integral
                                        multiples  thereof or such other minimum
                                        denominations and integral  multiples as
                                        are set forth in the related  Prospectus
                                        Supplement.  Unless otherwise  specified
                                        in the  related  Prospectus  Supplement,
                                        the  Certificates  of each  Series  will
                                        only be  available  in  book-entry  form
                                        except in certain limited  circumstances
                                        as  described   herein   under   "Series
                                        Provisions--Definitive    Certificates".
                                        The Trust Assets will be allocated among
                                        the  interest of the  Certificateholders
                                        (each, a "Certificateholders' Interest")
                                        of  each  Series,   with  the  remainder
                                        allocated   to   the   Transferor   (the
                                        "Transferor's  Interest"),  as described
                                        below.  If the  Certificates of a Series
                                        include   more   than   one   class   of
                                        Certificates, the Trust Assets allocable
                                        to the  Certificateholders'  Interest of
                                        such  Series  will be further  allocated
                                        among  the  Certificateholders  of  each
                                        class of such Series.

                                        The  Certificates  of each  Series  will
                                        evidence fractional undivided beneficial
                                        interests in the Trust Assets  allocated
                                        to the  Certificateholders'  Interest of
                                        that   Series.   With  respect  to  each
                                        Series,  the Trust  Assets  allocable to
                                        such  Series   shall  be   substantially
                                        identical to the Trust Assets  allocable
                                        to the other Series,  with the exception
                                        of any  Enhancement  issued with respect
                                        to such Series.

                                        Unless otherwise provided in the related
                                        Prospectus Supplement,  a portion of the
                                        Transferor's     Interest     will    be
                                        subordinated to the  Certificateholders'
                                        Interest  of each  Series  as  described
                                        herein   and  the   related   Prospectus
                                        Supplement.

                                        Unless   otherwise   specified   in  the
                                        related  Prospectus  Supplement,  on the
                                        date of the issuance of the Certificates
                                        of a Series  (each,  a "Closing  Date"),
                                        the Invested Amount for such Series will
                                        equal  the  related  Initial   Principal
                                        Amount  and   represent   the  principal
                                        amount of  Certificates  of such  Series
                                        invested  in   Receivables   as  of  the
                                        Closing  Date  (as  to  a  Series,   the
                                        "Initial Invested Amount"). The Invested
                                        Amount   for  a  Series  is  subject  to
                                        reduction  during, if applicable to such
                                        Series  as   indicated  in  the  related
                                        Prospectus Supplement,  the Accumulation
                                        Period or the Amortization  Period,  the
                                        Early  Amortization  Period  and at such
                                        other times as deposits  are made to the
                                        excess   funding   account  (or  similar
                                        arrangement)   for  such   Series   (the
                                        "Excess Funding  Account") in connection
                                        with  the  payment  of   Receivables  as
                                        described          under         "Series
                                        Provisions--Excess Funding Account".

                                        The principal amount of the Transferor's
                                        Interest is expected to fluctuate as the
                                        aggregate   amount  of  the  Receivables
                                        balance changes from time to time and as
                                        new Series are issued.

 Registration of Certificates...........Unless   otherwise   specified   in  the
                                        related   Prospectus   Supplement,   the
                                        Certificates   of   each   Series   will
                                        initially be  represented by one or more
                                        Certificates  registered  in the name of
                                        Cede,  as the  nominee of DTC. No person
                                        acquiring    an    interest    in   such
                                        Certificates will be entitled to receive
                                        a  definitive  certificate  representing
                                        such  person's  interest  except  in the
                                        event that Definitive  Certificates  are
                                        issued  under the limited  circumstances
                                        described herein. Certificateholders may
                                        elect to hold  their  interests  through
                                        DTC,  in the  United  States,  or  Cedel
                                        Bank,  societe anonyme  ("Cedel") or the
                                        Euroclear   System   ("Euroclear"),   in
                                        Europe.  Transfers  within DTC, Cedel or
                                        Euroclear,  as the case may be,  will be
                                        in  accordance  with the usual rules and
                                        operating  procedures  of  the  relevant
                                        system.  Cross-market  transfers between
                                        persons  holding  directly or indirectly
                                        through  DTC,  on  the  one  hand,   and
                                        counterparties   holding   directly   or
                                        indirectly  through  Cedel or Euroclear,
                                        on the other,  will be  effected  in DTC
                                        through Citibank,  N.A.  ("Citibank") or
                                        Morgan  Guaranty  Trust  Company  of New
                                        York     ("Morgan"),     the    relevant
                                        depositaries     (collectively,      the
                                        "Depositaries")  of Cedel or  Euroclear,
                                        respectively,  and each a  participating
                                        member    of    DTC.     See     "Series
                                        Provisions--Book-Entry Registration" and
                                        "--Definitive Certificates".

 Issuance of New Series ................The  Pooling  and  Servicing   Agreement
                                        provides  that,  pursuant  to any one or
                                        more   supplements   thereto   (each,  a
                                        "Supplement"),  the Transferor may cause
                                        the  Trustee  to  issue  one or more new
                                        Series   of    Certificates    (a   "New
                                        Issuance").  However,  at all times, the
                                        interest  in the  principal  balances of
                                        Receivables  ("Principal   Receivables")
                                        represented by the Transferor's Interest
                                        must equal or exceed a specified amount.
                                        The  issuance of the  Certificates  of a
                                        Series   pursuant   to  the   Supplement
                                        related  thereto  will  constitute a New
                                        Issuance.   The  Pooling  and  Servicing
                                        Agreement   also   provides   that   the
                                        Transferor may specify,  with respect to
                                        any Series,  the Principal  Terms of the
                                        Series.  The  Transferor  may  offer any
                                        Series to the public or other  investors
                                        under this  Prospectus and  accompanying
                                        Prospectus  Supplement,  a prospectus or
                                        other     disclosure     document     in
                                        transactions either registered under the
                                        Securities    Act   or    exempt    from
                                        registration  thereunder,   directly  or
                                        through the  Underwriters or one or more
                                        other underwriters or placement agents.

                                        Under   the   Pooling   and    Servicing
                                        Agreement  and pursuant to a Supplement,
                                        a  New  Issuance  may  only  occur  upon
                                        delivery   to   the   Trustee   of   the
                                        following:  (a) a Supplement  specifying
                                        the Principal Terms of such Series,  (b)
                                        an  opinion  of  counsel  to the  effect
                                        that,  for federal  income tax purposes,
                                        (i) such  issuance  will  not  adversely
                                        affect  the   characterization   of  the
                                        Certificates of any  outstanding  Series
                                        or class as debt of the Transferor, (ii)
                                        such  issuance  will not cause a taxable
                                        event  to  any   Certificateholders  and
                                        (iii)   such   new   Series    will   be
                                        characterized  as debt  and (c)  letters
                                        from the Rating Agencies confirming that
                                        the  issuance of the new Series will not
                                        result in the reduction or withdrawal of
                                        the  rating of the  Certificates  of any
                                        Series  then  outstanding.  See  "Series
                                        Provisions--New Issuances".

 Allocations............................The Certificateholders' Interest of each
                                        Series will include the right to receive
                                        (but only to the  extent  needed to make
                                        required  payments under the Pooling and
                                        Servicing Agreement) varying percentages
                                        of Interest  Collections  and  Principal
                                        Collections    collected   during   each
                                        calendar   month  (each,  a  "Collection
                                        Period").      Interest     Collections,
                                        Principal   Collections   and  Defaulted
                                        Receivables  for any  Collection  Period
                                        will     be     allocated     to     the
                                        Certificateholders' Interest of a Series
                                        as  described  below  and as more  fully
                                        described  in  the  related   Prospectus
                                        Supplement.     Interest    Collections,
                                        Principal   Collections   and  Defaulted
                                        Receivables   not   allocated   to   the
                                        Certificateholders'   Interest   of  all
                                        outstanding  Series will be allocated to
                                        the Transferor's Interest.

                                        Interest   Collections   and   Defaulted
                                        Receivables  will  be  allocated  at all
                                        times    to   the    Certificateholders'
                                        Interest  of  a  Series   based  on  the
                                        Floating Allocation  Percentage for such
                                        Series  applicable  during  the  related
                                        Collection   Period.   Unless  otherwise
                                        specified  in  the  related   Prospectus
                                        Supplement,   the  Floating   Allocation
                                        Percentage   for  each  Series  for  any
                                        Collection   Period  is  the  percentage
                                        obtained   by   dividing   the   related
                                        Invested  Amount  on the last day of the
                                        immediately  preceding Collection Period
                                        by the aggregate amount of the principal
                                        balances of the  Receivables  (the "Pool
                                        Balance")   on  the   last  day  of  the
                                        immediately preceding Collection Period.

                                        During the Revolving  Period (as defined
                                        herein) for a Series, subject to certain
                                        limitations,    Principal    Collections
                                        allocable       to      the      related
                                        Certificateholders'   Interest  will  be
                                        allocated and paid to the  Transferor or
                                        allocated   to  any   other   Series  in
                                        exchange  for  the  allocation  to  such
                                        Certificateholders' Interest of an equal
                                        interest in Principal  Receivables  that
                                        are new or that would  otherwise be part
                                        of  the  Transferor's  Interest  or  the
                                        Certificateholders'  Interest  of  other
                                        Series.  During any Accumulation Period,
                                        if   applicable   to  such   Series   as
                                        specified  in  the  related   Prospectus
                                        Supplement,  any Amortization Period and
                                        any  Early  Amortization  Period  for  a
                                        Series,  Principal  Collections  will be
                                        allocated       to      the      related
                                        Certificateholders'  Interest  based  on
                                        the   related    Principal    Allocation
                                        Percentage.  Unless otherwise  specified
                                        in the  related  Prospectus  Supplement,
                                        the Principal Allocation  Percentage for
                                        a  Collection  Period  during  any  such
                                        Accumulation Period, Amortization Period
                                        and  Early  Amortization  Period  is the
                                        percentage equivalent of a fraction, the
                                        numerator   of  which  is  the  Invested
                                        Amount  for such  Series on the last day
                                        of the related  Revolving Period and the
                                        denominator of which is the Pool Balance
                                        on  the  last  day  of  the  immediately
                                        preceding Collection Period. See "Series
                                        Provisions--Allocation
                                        Percentages--Principal  Collections  for
                                        all Series".

 Interest...............................Interest on the unpaid principal balance
                                        of the  Certificates  of a  Series  will
                                        accrue  at  the  per  annum   rate  (the
                                        "Certificate  Rate") either specified in
                                        or determined in the manner specified in
                                        the related  Prospectus  Supplement  and
                                        will be payable to  Certificates of such
                                        Series  on the  dates  specified  in the
                                        related  Prospectus  Supplement (each, a
                                        "Payment Date").  If so specified in the
                                        related  Prospectus   Supplement  for  a
                                        Series,  upon the occurrence of an Early
                                        Amortization    Event    or   an   Asset
                                        Composition   Event,   interest  may  be
                                        distributed  to  the  Certificateholders
                                        monthly,   commencing   on   the   first
                                        Distribution  Date  following such Early
                                        Amortization  Event or Asset Composition
                                        Event  (but,  in the  case  of an  Asset
                                        Composition  Event,  only to the  extent
                                        needed to cure such event) and,  subject
                                        to   certain    exceptions,    on   each
                                        subsequent  Distribution  Date until the
                                        Certificates  are  retired.  If  Payment
                                        Dates for a Series occur less frequently
                                        than monthly, Certificateholder Interest
                                        Collections  allocable  to  such  Series
                                        will  be  deposited  each  month  into a
                                        trust  account  (the  "Interest  Funding
                                        Account")  and  used  to  make  interest
                                        payments  to the  Certificateholders  on
                                        each  Payment  Date.   Unless  otherwise
                                        specified  in  the  related   Prospectus
                                        Supplement,   interest  payable  on  the
                                        Certificates of a Series with respect to
                                        a  Payment  Date  will  accrue  from and
                                        including  the  preceding  Payment  Date
                                        (or,  in the case of the  first  Payment
                                        Date,  from and  including  the  related
                                        Closing  Date)  to  but  excluding  such
                                        Payment Date. Unless otherwise specified
                                        in the  related  Prospectus  Supplement,
                                        interest  for any  Payment  Date will be
                                        calculated  on the  basis  of a  360-day
                                        year  consisting of twelve 30-day months
                                        (for  fixed-rate  Certificates)  or  the
                                        actual number of days elapsed divided by
                                        360  (for  floating-rate  Certificates).
                                        Interest with respect to such Series for
                                        any  Payment  Date  due but not  paid on
                                        such  Payment  Date  will  be due on the
                                        next  succeeding  Payment Date  together
                                        with additional  interest on such amount
                                        at the  rate  specified  in the  related
                                        Prospectus Supplement. Interest payments
                                        on a  Series  of  Certificates  will  be
                                        derived   from   Certificate    Interest
                                        Collections  for the related  Collection
                                        Period   allocable   to   such   Series,
                                        withdrawals,  if any,  from the  related
                                        Reserve Fund,  Investment  Proceeds,  if
                                        any, receipts, if any, under any related
                                        Enhancement     and,    under    certain
                                        circumstances,   Available  Transferor's
                                        Collections   to  the   extent   of  the
                                        Available  Subordinated  Amount for such
                                        Series.

 Principal .............................The final principal payment with respect
                                        to each Series of  Certificates  will be
                                        made  on  the  applicable  Payment  Date
                                        (each, an "Expected Final Payment Date")
                                        specified  in  the  related   Prospectus
                                        Supplement,   provided  that   principal
                                        payments on a Series of Certificates may
                                        be made on such  other  date or dates as
                                        shall be  specified  in such  Prospectus
                                        Supplement.  If a Series  has more  than
                                        one class of  Certificates,  a different
                                        Expected  Final  Payment  Date  for  the
                                        payment of principal  may be assigned to
                                        each class. The final principal  payment
                                        with    respect   to   any   Series   of
                                        Certificates  may be paid  earlier  than
                                        the  applicable  Expected  Final Payment
                                        Date  if  an  Early  Amortization  Event
                                        occurs,    or   later   under    certain
                                        circumstances   described   herein.   If
                                        applicable to a Series of  Certificates,
                                        upon   the   occurrence   of  an   Asset
                                        Composition  Event,   certain  principal
                                        amounts    may   be   payable   to   the
                                        Certificateholders.

 Asset Composition Event ...............The Prospectus  Supplement  for a Series
                                        will  specify  whether the  Certificates
                                        are subject to Asset Composition Events.
                                        If so  specified  an "Asset  Composition
                                        Event" will occur  during the  Revolving
                                        Period for such Series if the sum of all
                                        Eligible   Investments  and  amounts  on
                                        deposit in all of the  deposit  accounts
                                        of all Series  (the  "Series  Accounts")
                                        represents   more   than   a   specified
                                        percentage  of the Trust  Assets on each
                                        of a  specified  number  of  consecutive
                                        Determination Dates, after giving effect
                                        to all  payments  made  or to be made on
                                        the  Distribution  Dates next succeeding
                                        such respective  Determination Dates. As
                                        further   specified   in   the   related
                                        Prospectus    Supplement,    upon    the
                                        occurrence of an Asset Composition Event
                                        during  the  Revolving  Period  for  the
                                        related  Series,  distributions  will be
                                        made in respect of the  Certificates  of
                                        such Series to the extent  necessary  to
                                        result in compliance with the percentage
                                        limitation  the  violation of which gave
                                        rise to the Asset Composition Event.

 Revolving Period ......................During  the  Revolving  Period  for  a  
                                        Series,  unless  otherwise  specified in
                                        the   related   Prospectus   Supplement,
                                        Principal      Collections     otherwise
                                        allocable       to      the      related
                                        Certificateholders'  Interest  generally
                                        will be deposited to the related  Excess
                                        Funding Account, if any, or allocated to
                                        another  Series (in effect,  in exchange
                                        for    the     allocation     to    such
                                        Certificateholders' Interest of an equal
                                        interest  in the  Principal  Receivables
                                        that are new or that would  otherwise be
                                        part of the Transferor's Interest or the
                                        Certificateholders'   Interest  of  such
                                        other  Series) in order to maintain  the
                                        sum of the related  Invested  Amount and
                                        the  amount,   if  any,  in  the  Excess
                                        Funding Account at a constant level. The
                                        "Revolving  Period" for a Series will be
                                        the  period   beginning   on  the  dated
                                        specified  in  the  related   Prospectus
                                        Supplement  (the "Series  Cut-Off Date")
                                        and ending on the  earlier of (x) either
                                        the  Accumulation   Period  Commencement
                                        Date, if  applicable to such Series,  or
                                        such other date specified in the related
                                        Prospectus   Supplement   and   (y)  the
                                        business day  immediately  preceding the
                                        day on which an Early Amortization Event
                                        occurs.  See  "Series  Provisions--Early
                                        Amortization Events" for a discussion of
                                        certain  events  which might lead to the
                                        early   termination   of  the  Revolving
                                        Period   and,    in   certain    limited
                                        circumstances, the recommencement of the
                                        Revolving Period.

 Accumulation Period ...................If   so   specified   in   the   related
                                        Prospectus  Supplement  for a Series  of
                                        Certificates   and   unless   an   Early
                                        Amortization   Period   commences   with
                                        respect  thereto,  the  Certificates  of
                                        such  Series  will have an  accumulation
                                        period (each, an "Accumulation Period"),
                                        which  will  commence  at the  close  of
                                        business  on the date  specified  in the
                                        related   Prospectus   Supplement   (the
                                        "Accumulation     Period    Commencement
                                        Date"),  and continue  until the earlier
                                        of (a)  the  commencement  of the  Early
                                        Amortization Period with respect to such
                                        Series  and  (b)  the   Expected   Final
                                        Payment  Date  for the  Certificates  of
                                        such    Series.    Unless    an    Early
                                        Amortization  Event shall have occurred,
                                        the  length of the  Accumulation  Period
                                        (the "Accumulation  Period Length") will
                                        be specified or calculated in the manner
                                        described  in  the  related   Prospectus
                                        Supplement.   During  any   Accumulation
                                        Period,   Certificateholders'  Principal
                                        Collections  and certain  other  amounts
                                        allocable  to  the   Certificateholders'
                                        Interest of the  related  Series will be
                                        deposited on each Distribution Date in a
                                        trust  account (the  "Principal  Funding
                                        Account") and, together with any amounts
                                        in the related Excess  Funding  Account,
                                        used to make principal  distributions to
                                        Certificateholders  of such  Series when
                                        due.  The amount to be  deposited in the
                                        Principal   Funding   Account   on   any
                                        Distribution   Date  for  a  Series   of
                                        Certificates  will  be  limited  to  the
                                        amount    specified   in   the   related
                                        Prospectus Supplement.

                                        Each Series issued by the Trust may have
                                        either  an  Accumulation  Period  or  an
                                        Amortization  Period.  Such Accumulation
                                        Periods or Amortization Periods may have
                                        different lengths and begin on different
                                        dates.  Thus,  certain  Series may be in
                                        their Revolving  Period while others are
                                        in  periods   during   which   Principal
                                        Collections   are   distributed  to,  or
                                        reserved for,  such other Series.  Under
                                        certain   circumstances,   one  or  more
                                        Series  may  be  in  their  Accumulation
                                        Periods,  Amortization  Periods or Early
                                        Amortization Periods, while other Series
                                        are not.

 Amortization Period....................If  so   specified   in  the  Prospectus
                                        Supplement  for a Series  and  unless an
                                        Early   Amortization  Event  shall  have
                                        earlier  occurred,   during  the  period
                                        commencing on the date  specified in the
                                        related Prospectus Supplement and ending
                                        when  the   principal   amount   of  the
                                        Certificate  of  such  Series  has  been
                                        reduced   to  zero  or  when  the  Trust
                                        otherwise  terminates (the "Amortization
                                        Period"),      Principal     Collections
                                        allocated  to  the   Certificateholders'
                                        Interest  of such  Series will no longer
                                        be paid to the  Transferor  but  instead
                                        will  be  distributed  monthly  to  such
                                        Certificateholders  as  provided  herein
                                        under "Series  Provisions--Distributions
                                        from  the  Collection  Account"  on each
                                        Distribution  Date  beginning  with  the
                                        Distribution Date in the month following
                                        the  month  in  which  the  Amortization
                                        Period   commences.    Any   Series   of
                                        Certificates with an Amortization Period
                                        will  not have an  Accumulation  Period.
                                        See      "Series       Provisions--Early
                                        Amortization Events" for a discussion of
                                        the events which might lead to the early
                                        commence of the Amortization Period.

                                        Allocations   based  upon  the  Investor
                                        Percentage   during   the   Amortization
                                        Period  may result in  distributions  of
                                        principal with respect to any Collection
                                        Period to  Certificateholders in amounts
                                        that  are   greater   relative   to  the
                                        declining  balance  of  the  Certificate
                                        Principal Balance than would be the case
                                        if no  fixed  Investor  Percentage  were
                                        used  to  determine  the  percentage  of
                                        Principal  Collections   distributed  in
                                        respect of the  Investor  Interest.  See
                                        "Series      Provisions--Payments     on
                                        Receivables;   Deposits  to   Collection
                                        Account."

 Early Amortization Period..............With  respect to each Series, during the
                                        period  beginning on the day on which an
                                        Early  Amortization  Event is  deemed to
                                        have occurred  and,  except as described
                                        below,  ending  on  the  earlier  of the
                                        payment  in  full  of  the   outstanding
                                        principal  balance  of the  Certificates
                                        for such Series and the  related  Series
                                        Termination Date (an "Early Amortization
                                        Period"),   the   Revolving   Period  or
                                        Accumulation Period, as the case may be,
                                        will     terminate,     and    Principal
                                        Collections  and certain  other  amounts
                                        allocable  to  the   Certificateholders'
                                        Interest  of  such  Series  and,  if the
                                        Early   Amortization  Event  applies  to
                                        other Series, to the Certificateholders'
                                        Interest  of such other  Series  will be
                                        distributed  to such  Certificateholders
                                        monthly on each Distribution Date (each,
                                        a "Special Payment Date") beginning with
                                        the  Distribution   Date  following  the
                                        Collection  Period  in  which  an  Early
                                        Amortization   Period   commences.   See
                                        "Series  Provisions-Early   Amortization
                                        Events" for a description of events that
                                        might result in the  commencement  of an
                                        Early  Amortization  Period with respect
                                        to a Series of  Certificates.  During an
                                        Early Amortization Period, distributions
                                        of    principal   on   the   Series   of
                                        Certificates  will not be subject to any
                                        Controlled   Distribution   Amount   (as
                                        defined     herein).     See     "Series
                                        Provisions--Distributions    from    the
                                        Collection       Account;        Reserve
                                        Fund--Principal     Collections".     In
                                        addition,  on the first Special  Payment
                                        Date for a  Series  (a) any  amounts  on
                                        deposit in the related  Interest Funding
                                        Account    will    be    paid   to   the
                                        Certificateholders    to   pay   accrued
                                        interest on the Certificates and (b) any
                                        amounts on deposit in the related Excess
                                        Funding Account,  the related  Principal
                                        Funding Account and the related Interest
                                        Funding  Account  (after the  payment of
                                        accrued  interest  on such date) will be
                                        paid to the  Certificateholders  of such
                                        Series up to the  outstanding  principal
                                        balance of the Certificates. See "Series
                                        Provisions--Distributions".

Subordination of the
 Transferor's Interest..................If the  Interest Collections, Investment
                                        Proceeds,  Enhancement proceeds, if any,
                                        certain  amounts in the related  Reserve
                                        Fund and certain other amounts allocable
                                        to the  Certificateholders  of a  Series
                                        for  any   Collection   Period  are  not
                                        sufficient to cover the interest payable
                                        on such  Series of  Certificates  on the
                                        next Distribution Date (plus any overdue
                                        interest  and  interest  thereon),   the
                                        Monthly    Servicing    Fee   for   such
                                        Distribution  Date, any Investor Default
                                        Amount allocable to such Series for such
                                        Distribution  Date,  and  certain  other
                                        amounts,  a portion of the  Transferor's
                                        Interest will be applied to make up such
                                        deficiency. Generally, the amount of the
                                        Transferor's  Interest  subject  to such
                                        subordination    for   a    Series    of
                                        Certificates     is    the     Available
                                        Subordinated   Amount.   The  "Available
                                        Subordinated   Amount"   for  the  first
                                        Determination  Date  generally  will  be
                                        equal  to  the   Required   Subordinated
                                        Amount.  Unless  otherwise  specified in
                                        the related Prospectus  Supplement,  the
                                        "Required  Subordinated  Amount"  for  a
                                        Series of Certificates  will mean, as of
                                        any  date of  determination,  the sum of
                                        (i)  the  product  of  the  Subordinated
                                        Percentage  and the Invested  Amount and
                                        (ii) the Incremental Subordinated Amount
                                        for  such  Series.   The   "Subordinated
                                        Percentage"  for  each  Series  will  be
                                        specified  in  the  related   Prospectus
                                        Supplement.  The "Available Subordinated
                                        Amount"  for   subsequent   Distribution
                                        Dates will be determined pursuant to the
                                        calculation  specified  in  the  related
                                        Prospectus  Supplement.  In general  the
                                        Available   Subordinated  Amount  for  a
                                        Series  will  fluctuate   based  on  the
                                        increase  and  decrease,  if any, in the
                                        related    Invested   Amount   and   the
                                        corresponding  decrease  and increase in
                                        the  amount,  if  any,  in  the  related
                                        Excess Funding Account and the additions
                                        and   subtractions   specified   in  the
                                        calculation   referred  to  above.   The
                                        Transferor may, but is not obligated to,
                                        increase  at  any  time  the   Available
                                        Subordinated   Amount  so  long  as  the
                                        cumulative amount of such increases does
                                        not exceed the amount  specified  in the
                                        related  Prospectus  Supplement for such
                                        Series.  Any such  increase may have the
                                        effect of avoiding an Early Amortization
                                        Event for such Series.  Unless otherwise
                                        specified  in  the  related   Prospectus
                                        Supplement,  the Available  Subordinated
                                        Amount,  to the  extent  it was  reduced
                                        because  of  any   application   of  the
                                        Transferor's   Interest   to   cover   a
                                        deficiency,  will be  reinstated  by the
                                        amount,  if any,  for each  Distribution
                                        Date of Excess  Servicing  allocated and
                                        available  to be paid to the  Transferor
                                        as     described      under      "Series
                                        Provisions--Distributions    from    the
                                        Collection Account; Reserve Fund--Excess
                                        Servicing".

 Servicing .............................The  Master  Servicer  (initially,  Ford
                                        Credit) is  responsible  for  servicing,
                                        managing and making  collections  on the
                                        Receivables and will, except as provided
                                        below and as otherwise  specified in the
                                        related Prospectus  Supplement,  deposit
                                        such   collections   in  the  Collection
                                        Account   within   two   business   days
                                        following the receipt thereof, generally
                                        up to the  amount  of  such  collections
                                        required    to   be    distributed    to
                                        Certificateholders  of all  Series  with
                                        respect   to  the   related   Collection
                                        Period.  In certain  circumstances,  the
                                        Master Servicer will be permitted to use
                                        for its own  benefit  and not  segregate
                                        collections on the Receivables  received
                                        by  it  during  each  Collection  Period
                                        until no later  than  the  business  day
                                        prior to the related  Distribution Date.
                                        See  "Series  Provisions--Allocation  of
                                        Collections;   Deposits  in   Collection
                                        Account;    Limited   Subordination   of
                                        Transferor's Interest".

                                        On the  second  business  day  preceding
                                        each    Distribution   Date   (each,   a
                                        "Determination    Date"),   the   Master
                                        Servicer  will  calculate the amounts to
                                        be  allocated  as  described  herein  in
                                        respect of  collections  on  Receivables
                                        received  with  respect  to the  related
                                        Collection       Period      to      the
                                        Certificateholders  of  all  outstanding
                                        Series or to the Transferor as described
                                        herein.            See           "Series
                                        Provisions--Allocation  of  Collections;
                                        Deposits in Collection Account;  Limited
                                        Subordination of Transferor's  Interest"
                                        and   "Risk    Factors--Certain    Legal
                                        Aspects".

                                        In certain  limited  circumstances  Ford
                                        Credit  may  resign  or  be  removed  as
                                        Master  Servicer,  in which event either
                                        the  Trustee,  or,  so long as it  meets
                                        certain eligibility  standards set forth
                                        in the Pooling and Servicing  Agreement,
                                        a third-party  servicer may be appointed
                                        as  successor  servicer.  Ford Credit is
                                        permitted  to delegate any of its duties
                                        as  Master   Servicer   to  any  of  its
                                        affiliates, but any such delegation will
                                        not relieve  the Master  Servicer of its
                                        obligations   under  the   Pooling   and
                                        Servicing Agreement. The Master Servicer
                                        will receive a monthly servicing fee and
                                        certain   other   amounts  as  described
                                        herein as  servicing  compensation  from
                                        the       Trust.       See       "Series
                                        Provisions--Servicing  Compensation  and
                                        Payment of Expenses".

Mandatory Reassignment and
 Transfer of Certain
 Receivables............................The   Transferor   has    made   certain
                                        representations  and  warranties  in the
                                        Pooling  and  Servicing  Agreement  with
                                        respect  to  the   Receivables   in  its
                                        capacity as  Transferor  and Ford Credit
                                        has  made  certain  representations  and
                                        warranties  in the Pooling and Servicing
                                        Agreement  in  its  capacity  as  Master
                                        Servicer.  If  the  Transferor  breaches
                                        certain  of  its   representations   and
                                        warranties    with    respect   to   any
                                        Receivables   and  such  breach  remains
                                        uncured for a specified period and has a
                                        materially   adverse   effect   on   the
                                        Certificateholders'   Interest   of  any
                                        outstanding          Series,         the
                                        Certificateholders'   Interest  of  each
                                        such  Series in such  Receivables  will,
                                        subject to certain conditions  specified
                                        herein, be reassigned to the Transferor.
                                        If  Ford  Credit,  as  Master  Servicer,
                                        fails to comply in any material  respect
                                        with  certain  covenants  or  warranties
                                        with respect to any Receivables and such
                                        noncompliance  is  not  cured  within  a
                                        specified   period   after  Ford  Credit
                                        becomes aware or receives notice thereof
                                        from the Trustee and such  noncompliance
                                        has a materially  adverse  effect on the
                                        Certificateholders'   Interest   of  any
                                        outstanding   Series,   all  Receivables
                                        affected   will  be  purchased  by  Ford
                                        Credit.  In the event of a  transfer  of
                                        servicing  obligations  to  a  successor
                                        Master  Servicer,  such successor Master
                                        Servicer, rather than Ford Credit, would
                                        be responsible for any failure to comply
                                        with the Master Servicer's covenants and
                                        warranties arising thereafter.

 Tax Status ............................In  the  opinion  of special tax counsel
                                        for the  Transferor  and the Trust,  the
                                        Certificates  of  each  Series  will  be
                                        characterized as debt for federal income
                                        tax purposes. Each Certificateholder, by
                                        the  acceptance of a  Certificate,  will
                                        agree to treat the  Certificates as debt
                                        for tax purposes.  See "Certain  Federal
                                        Income Tax  Considerations" and "Certain
                                        State and Local Tax  Considerations" for
                                        additional  information  concerning  the
                                        application  of federal and Michigan tax
                                        laws.

 ERISA Considerations ..................An employee benefit plan subject  to the
                                        requirements     of    the     fiduciary
                                        responsibility    provisions    of   the
                                        Employee  Retirement Income Security Act
                                        of 1974,  as amended  ("ERISA"),  or the
                                        provisions  of Section 4975 of the Code,
                                        contemplating     the     purchase    of
                                        Certificates  should consult its counsel
                                        before   making  a   purchase   and  the
                                        fiduciary and such legal advisors should
                                        consider whether the  Certificates  will
                                        satisfy all of the  requirements  of the
                                        "publicly  offered  security"  exemption
                                        described   herein   or   the   possible
                                        application  of other  ERISA  prohibited
                                        transaction exemptions described herein.
                                        See "ERISA Considerations".


                                  RISK FACTORS

     Limited  Liquidity.  It is anticipated that, to the extent  permitted,  the
underwriters of any Series of Certificates  offered hereby will make a market in
such  Certificates,  but will not be under any obligation to do so. There can be
no  assurance  that  a  secondary  market  will  develop  with  respect  to  the
Certificates  of any Series offered  hereby or, if such a secondary  market does
develop, that it will continue for the life of such Certificates.

     Certain Legal Aspects.  There are certain limited  circumstances  under the
Uniform Commercial Code (the "UCC") and applicable federal law in which prior or
subsequent transferees of Receivables could have an interest in such Receivables
with  priority  over the Trust's  interest.  See "Certain  Legal  Aspects of the
Receivables--Transfer of Receivables". Under the Receivables Purchase Agreement,
Ford Credit has warranted to the Transferor and, under the Pooling and Servicing
Agreement,  the Transferor has warranted to the Trust, that the Receivables have
been and will be transferred free and clear of the lien of any third party. Each
of Ford  Credit and the  Transferor  also has  covenanted  that,  except for the
conveyances  under  the  Receivables  Purchase  Agreement  and the  Pooling  and
Servicing  Agreement,  it will not sell, pledge,  assign,  transfer or grant any
lien on any  Receivable  (except  as  described  under  "Series  Provisions--The
Transferor's Certificate") other than to the Trust.

     Ford Credit has  warranted to the  Transferor in the  Receivables  Purchase
Agreement  that the sale of the  Receivables  by it to the Transferor is a valid
sale of the Receivables.  In addition, Ford Credit and the Transferor will treat
the transactions  described in the Receivables  Purchase  Agreement as a sale of
the  Receivables  to the  Transferor,  and Ford  Credit  will  take all  actions
required under applicable law to perfect the Transferor's  ownership interest in
the  Receivables.  See "Certain  Legal Aspects of the  Receivables--Transfer  of
Receivables".  Notwithstanding  the  foregoing,  if Ford Credit were to become a
debtor in a  bankruptcy  case and a creditor  or  trustee-in-bankruptcy  of such
debtor or such debtor itself were to assert that the sale of the  Receivables to
the Transferor should be recharacterized as a pledge to secure a borrowing, then
delays in payments on the Receivables to the Transferor (and, thus, to the Trust
and the Certificateholders) could occur. Moreover, were a court to rule in favor
of any such  trustee,  debtor  or  creditor,  reductions  in the  amount of such
payments could result.  If the sale of Receivables to the Transferor  were to be
recharacterized  as a pledge,  a tax or government  lien on the property of Ford
Credit arising before the creation of a given  Receivable may have priority over
the Transferor's interest in such Receivable.  See "Certain Legal Aspects of the
Receivables--Certain Matters Relating to Bankruptcy".

     If the transactions contemplated in the Receivables Purchase Agreement were
to be treated as sales, the assets of the Transferor generally would not be part
of Ford  Credit's  estate in  bankruptcy  and,  thus,  would not be available to
satisfy Ford Credit's creditors.  In a case decided in 1993, however, the United
States Court of Appeals for the Tenth Circuit concluded that accounts receivable
sold by a  debtor  prior to a  filing  for  bankruptcy  remain  property  of the
debtor's bankruptcy estate. If the principles  underlying the conclusion in that
case were to be applied in a Ford Credit  bankruptcy,  the Receivables  would be
subject to claims of certain creditors and, accordingly, would be subject to the
potential delays and payment  reductions  described in the preceding  paragraph.
Furthermore,  in the event Ford Credit  were to become a debtor in a  bankruptcy
case and a  creditor  or  trustee-in-bankruptcy  of such  debtor or such  debtor
itself  were to  request  a  bankruptcy  court  to order  that  Ford  Credit  be
substantively consolidated with the Transferor,  delays in and reductions in the
amount of distributions on the Certificates could occur.

     The  Transferor  has warranted in the Pooling and Servicing  Agreement that
the transfer of the Receivables to the Trust is either a sale of the Receivables
to the Trust or a grant of a first priority  perfected  "security  interest" (as
defined in the UCC) in such property to the Trust.  The Transferor will take all
actions  required under  applicable  law to perfect the Trust's  interest in the
Receivables.  In addition, the Transferor has warranted that, if the transfer by
the  Transferor  to the Trust is a grant to the Trust of a security  interest in
the  Receivables,  the Trust will at all times have a first  priority  perfected
security interest therein and, with certain exceptions, in the proceeds thereof.
Nevertheless,  if the  transfer of the  Receivables  to the Trust were deemed to
create a security interest therein under the UCC as in effect in Michigan, a tax
or statutory lien on property of Ford Credit or the Transferor  arising before a
Receivable  is  transferred  to the Trust  may have  priority  over the  Trust's
interest  in such  Receivable.  If the  Transferor  were to become a debtor in a
bankruptcy case and a bankruptcy trustee or a creditor of the Transferor were to
take the position that the transfer of the  Receivables  from the  Transferor to
the Trust should be recharacterized as a pledge of such Receivables, then delays
in  distributions  on the  Certificates  could result and, should the bankruptcy
court  rule in  favor  of any  such  trustee  or  creditor,  reductions  in such
distributions could occur.

     If certain events  relating to the  bankruptcy of Ford,  Ford Credit or the
Transferor  were to occur,  then an Early  Amortization  Event  would occur and,
under the terms of the Pooling and Servicing Agreement,  additional  Receivables
would not be  transferred  to the Trust and  distributions  of  principal on the
Certificates  of a Series  would not be  subject  to any  applicable  Controlled
Distribution Amount. See "Certain Legal Aspects of the  Receivables--Transfer of
Receivables" and "--Certain Matters Relating to Bankruptcy."

     Payments made in respect of  repurchases  of  Receivables by Ford Credit or
the Transferor  under the Pooling and Servicing  Agreement may be recoverable by
Ford  Credit or the  Transferor  as debtor in  possession  or by a creditor or a
trustee-in-bankruptcy  of  Ford  Credit  or  the  Transferor  as a  preferential
transfer  from  Ford  Credit  or the  Transferor,  as the case  may be,  if such
payments  are made within one year prior to the filing of a  bankruptcy  case in
respect of Ford Credit or the Transferor, as the case may be.

     Application  of federal and state  bankruptcy  and debtor relief laws could
affect the interests of the  Certificateholders  in the Receivables if such laws
result in any Receivables being charged off as uncollectable or result in delays
in  payments  due  on  such  Receivables.  See  "Certain  Legal  Aspects  of the
Receivables--Certain Matters Relating to Bankruptcy".

     The Transferor has  represented  and warranted in the Pooling and Servicing
Agreement  that each  Receivable  is at the time of creation  secured by a first
priority  perfected security interest in the related Vehicle.  Generally,  under
applicable state laws, a security  interest in an automobile or light duty truck
which secures wholesale financing  obligations may be perfected by the filing of
UCC  financing  statements.  Ford  Credit  takes  all  actions  necessary  under
applicable  state  laws  to  perfect  Ford  Credit's  security  interest  in the
Vehicles.  However,  at the time a  Vehicle  is  sold,  Ford  Credit's  security
interest in the Vehicle will terminate. Therefore, if a Dealer fails to remit to
Ford  Credit  amounts  owed with  respect to Vehicles  that have been sold,  the
related Receivables will no longer be secured by Vehicles.

     The Trust's interest in Related Security other than a Vehicle  (referred to
herein as "Non-Vehicle Related Security"), if any, securing a Receivable will be
subordinate to the interest of Ford Credit  therein.  See "The Dealer  Floorplan
Financing  Business--Intercreditor Agreement in respect of Security Interests in
Vehicles and Non-Vehicle Related Security".

     Payments.  Receivables  created in respect of new  Vehicles  generally  are
payable by Dealers upon the retail sale of the underlying Vehicle.  However, the
timing of such sales is uncertain. Historically,  receivables created in respect
of used Vehicles  generally have been paid within 60 days. There is no assurance
that  additional  Receivables  will be created  under the  Accounts  or that any
particular  pattern of Dealer repayments will occur. The payment of principal of
the  Certificates  is dependent on Dealer  repayments and the  Certificates of a
Series may not be fully amortized on the applicable  Expected Final Payment Date
specified  in the related  Prospectus  Supplement.  In addition,  a  significant
decline in the amount of Receivables  generated could cause an Asset Composition
Event or Early Amortization Event to occur. However, in the case of a Series for
which an Excess Funding Account has been established, a decline in the amount of
Receivables  generated would be absorbed initially by an increase in the related
Excess Funding Account.  The Receivables Purchase Agreement provides that in the
event that the Pool Balance is not maintained at a specified minimum level, Ford
Credit is required to designate  additional  Accounts,  the Receivables of which
will be sold to the Transferor, and the Pooling and Servicing Agreement provides
that the Transferor is required to transfer such  Receivables  to the Trust.  If
additional  Accounts are not so designated by Ford Credit as required,  an Early
Amortization  Event with respect to one or more Series will occur,  resulting in
the  commencement of an Early  Amortization  Period for such Series (although in
certain  circumstances the resulting Early Amortization Period may terminate and
the Revolving Period recommence).  See "The Dealer Floorplan Financing Business"
and "Maturity and Principal Payment Considerations."

     Social,  Economic and Other Factors.  Payment of the Receivables is largely
dependent  upon the retail  sale of the  related  Vehicles.  The level of retail
sales of cars and light  duty  trucks  may  change as the result of a variety of
social  and  economic   factors.   Economic   factors  include  interest  rates,
unemployment  levels, the rate of inflation and consumer  perception of economic
conditions generally. The use of incentive programs (e.g., manufacturers' rebate
programs)  also may affect retail sales.  However,  the  Transferor is unable to
determine  and has no basis to predict,  whether or to what  extent  economic or
social factors will affect the level of Vehicle sales.

     Trust's Relationship to Ford and Ford Credit.  Neither Ford Credit nor Ford
is obligated to make any  payments in respect of any Series of  Certificates  or
the  Receivables  (other than the obligation of Ford Credit to purchase  certain
Receivables  from the Trust under certain  limited  circumstances,  as described
under "Series  Provisions--Master  Servicer  Covenants").  However, the Trust is
dependent upon Ford Credit and PRIMUS for the generation of new Receivables. The
ability of Ford Credit and PRIMUS to generate  Receivables  is in turn dependent
to  a  large  extent  on  the  sales  of  automobiles   and  light  duty  trucks
(manufactured or distributed  primarily by Ford, in the case of the Ford Credit,
and by certain other automobile  manufacturers  or distributors,  in the case of
the PRIMUS).  Thus,  no  assurance  can be given that Ford Credit or PRIMUS will
continue  to  generate  Receivables  at the  same  rate as in  prior  years.  In
addition,  if Ford Credit  were to cease  acting as Master  Servicer,  delays in
processing  payments on the Receivables and information in respect thereof could
occur and result in delays in payments to the Certificateholders.

     In  connection  with the  transfer  of  Receivables  by Ford  Credit to the
Transferor and the transfer of such  Receivables by the Transferor to the Trust,
each of Ford Credit and the Transferor makes representations and warranties with
respect  to the  characteristics  of  such  Receivables.  Ford  Credit  and  the
Transferor  are  required to  purchase  Receivables  with  respect to which such
representations and warranties have been breached,  have not been cured and have
a  materially  adverse  effect on the  interest of the  Certificateholders.  See
"Series Provisions--  Representations and Warranties".  In addition,  subject to
certain limitations,  Ford Credit or PRIMUS, as the case may be, has the ability
to change the terms on the  Accounts,  including the sale and the credit line as
well as underwriting procedures.

     From time to time in certain instances, Ford has provided certain financial
assistance to Ford-franchised  dealers,  including the purchase of vehicles upon
voluntary  dealership  termination;  however,  Ford has no obligation to provide
such assistance.  If Ford elects not to provide any such financial assistance to
Dealers  or is unable to do so,  losses  with  respect  to the  Receivables  may
increase. See "The Dealer Floorplan Financing  Business--Relationship with Ford"
herein. In addition,  because a substantial number of the Vehicles to be sold by
the Dealers are manufactured or distributed by Ford, if Ford were temporarily or
permanently no longer in such business,  the rate of sales of  Ford-manufactured
Vehicles owned by the Dealers would decrease,  adversely affecting payment rates
with  respect  to  the  Receivables.  Moreover,  if  Ford  were  temporarily  or
permanently  no  longer  manufacturing  or  distributing   vehicles,   the  loss
experience with respect to the Receivables will be adversely affected.  See "The
Dealer Floorplan Financing Business".

     Ford and Ford Credit are subject to the  informational  requirements of the
Exchange Act and in accordance therewith file reports and other information with
the  Commission.  For  further  information  regarding  Ford  and  Ford  Credit,
reference  is made to such  reports  and  other  information  that are  publicly
available at such government offices as described under "Available Information".

     Credit Enhancement. Credit enhancement of the Certificates will be provided
by the subordination of the Transferor's Interest to the extent of the Available
Subordinated  Amount, as described herein,  and amounts in the Reserve Fund. The
amount of such credit  enhancement  is limited  and may be reduced  from time to
time as described  herein.  See "Series  Provisions--Allocation  of Collections;
Deposits in Collection Account; Limited Subordination of Transferor's Interest".

     Control.  Under  certain  circumstances,  the  consent or  approval  of the
holders of a specified  percentage of the aggregate  unpaid  principal amount of
all  outstanding  Certificates  of all  outstanding  Series  will be required to
direct certain actions,  including amending the Pooling and Servicing  Agreement
in certain circumstances and directing a reassignment of the entire portfolio of
Receivables.  In addition,  following the occurrence of an insolvency event with
respect to the Transferor,  the holders of Certificates evidencing more than 50%
of the aggregate  unpaid  principal  amount of each Series or each Class of each
Series (and any holder of a Supplemental Certificate) will be required to direct
the Trustee not to sell or otherwise liquidate the Receivables.

     Additional  Series.  The Trust,  as a master trust,  may issue from time to
time additional  Series (which may be represented by different  Classes within a
Series). A Supplement  delivered in connection with the issuance of other Series
will specify certain  Principal Terms applicable to such Series.  Such Principal
Terms,  which will be set forth in the related  Prospectus  Supplement  for such
Series, may include methods for determining  applicable  allocation  percentages
and allocating collections, provisions creating different or additional security
or other  credit  enhancement,  different  classes  of  certificates  (including
subordinated  classes of certificates)  and any other amendment or supplement to
the  Pooling  and  Servicing  Agreement  which is made  applicable  only to such
Series. No Supplement,  however, may change the terms of the Certificates or the
terms of the Pooling and Servicing Agreement as applied to the Certificates. See
"Series  Provisions--New  Issuances".  As a condition  to the  execution  of any
Supplement, the Rating Agencies shall have advised the Trustee that the issuance
of such Series will not result in the  reduction or  withdrawal of their ratings
of the  Series of  Certificates  then  outstanding.  There can be no  assurance,
however,  that the terms of a Series  might not have an impact on the  timing or
amount of  payments  received  by a  Certificateholder  of another  Series.  The
issuance  of  an  additional   Series  does  not  require  the  consent  of  the
Certificateholders of any Series then outstanding.

     Ratings  of  Certificates.   Unless  otherwise  specified  in  the  related
Prospectus Supplement, it is a condition to issuance of the Certificates of each
Series  that they have a credit  rating  in one of the top four  generic  rating
categories  by at  least  one  nationally  recognized  rating  agency  (each  as
designated in the related  Prospectus  Supplement in respect of the Certificates
of the related Series, a "Rating Agency"). The rating of the Certificates of any
Series  is based  primarily  on the  value  of the  Receivables,  the  Available
Subordinated  Amount of Receivables  required with respect to such Certificates,
the circumstances in which funds may be drawn under the Enhancement, if any, for
the  benefit  of  the  Certificateholders  of  such  Series,  the  terms  of any
applicable  Enhancement  described in the related Prospectus  Supplement and the
credit rating of the Master Servicer.

     The ratings of the Certificates of any Series are not a  recommendation  to
purchase,  hold or sell  such  Certificates,  inasmuch  as such  ratings  do not
comment as to market price or suitability for a particular investor. There is no
assurance that the ratings of the Certificates of any Series will remain for any
given  period of time or that such  ratings  will not be  lowered  or  withdrawn
entirely by a Rating  Agency if in its judgment  circumstances  in the future so
warrant.  Although  the ratings of the  Certificates  of any Series  address the
respective  likelihood of the ultimate payment of principal and interest on such
Certificates,  such ratings do not address the likelihood  that the  outstanding
principal  amount of a class of Certificates of such Series will be paid in full
on the applicable  Expected Final Payment Date or on any other date specified in
the related Prospectus Supplement for the payment of such principal. The ratings
also do not address the possibility of the occurrence of any Early  Amortization
Event (which could result in the payment of the outstanding  principal amount of
a Series of Certificates prior to its Expected Final Payment Date).

     Book-Entry  Registration.  Unless the Prospectus Supplement for a Series of
Certificates  specifies  that  Certificates  will  be in  definitive  form,  the
Certificates  of  each  Series  initially  will  be  represented  by one or more
Certificates registered in the name of Cede, the nominee of DTC, and will not be
registered  in  the  names  of  the   Certificateholders   or  their   nominees.
Consequently,   unless   and   until   Definitive   Certificates   are   issued,
Certificateholders will not be recognized by the Trustee as "Certificateholders"
(as such term is used in the Pooling and Servicing  Agreement and the applicable
Supplement).  Hence,  until such time,  Certificateholders  will only be able to
exercise  the  rights  of  Certificateholders  indirectly  through  DTC  and its
participating organizations.  See "Series  Provisions--Book-Entry  Registration"
and "--Definitive Certificates".


                                 THE RECEIVABLES

FORD CREDIT AUTO RECEIVABLES LLC AND THE TRUST

     The Transferor,  a limited  liability  company wholly owned by Ford Credit,
was formed in the State of  Delaware  on August 18,  1997.  The  Transferor  was
organized  for  limited  purposes,  which  include  purchasing  receivables  and
transferring  such  receivables  to  third  parties  as well  as any  activities
incidental  to and  necessary  or  convenient  for  the  accomplishment  of such
purposes.  The principal  executive offices of the Transferor are located at The
American Road, Dearborn, Michigan 48121. The telephone number of such offices is
(313) 594-7765.

     The Transferor has taken steps in structuring the transactions contemplated
hereby that are intended to ensure that the voluntary or involuntary application
for relief by Ford Credit  under the United  States  Bankruptcy  Code or similar
applicable  laws  ("Insolvency  Laws") will not result in  consolidation  of the
assets and liabilities of the Transferor with those of Ford Credit.  These steps
include the creation of the  Transferor as a separate,  limited-purpose  limited
liability  company  pursuant to a Certificate  of Formation  containing  certain
limitations  (including  restrictions on the nature of the Transferor's business
and a restriction  on the  Transferor's  ability to commence a voluntary case or
proceeding  under any Insolvency Law without the unanimous  affirmative  vote of
all of its members,  including an independent member thereof).  No assurance can
be given,  however,  that such a  consolidation  will not  occur  under  certain
circumstances. See "Risk Factors--Certain Legal Aspects".

     On the Initial  Closing Date,  Ford Credit  transferred  Receivables to the
Transferor  as a capital  contribution  in an amount  equal to the excess of the
purchase price of such Receivables over the proceeds of the sale of certificates
issued  simultaneously   therewith  (the  "Series  1997-A   Certificates").   If
Additional  Accounts  are added to the Trust,  Ford  Credit may make  additional
contributions  of capital to the  Transferor  to fund a portion of the  purchase
price of the Receivables arising in Additional Accounts.

     In addition to purchasing the  Receivables in connection  with the offering
of any Series of  Certificates,  the Transferor  may purchase other  receivables
from Ford Credit in connection with other funding transactions.

THE TRUST

     The Trust was formed in  accordance  with the laws of the State of New York
pursuant to the Pooling and Servicing Agreement. The Transferor has conveyed and
will convey to the Trust,  without recourse,  the Receivables  arising under the
Accounts  from  time  to  time.  The  property  of  the  Trust  consists  of the
Receivables   existing  in  the  Accounts  on  the  Initial  Cut-Off  Date,  all
Receivables  generated in the Accounts from time to time  thereafter  during the
term of the Trust as well as Receivables  generated in any Accounts added to the
Trust from time to time (less  Receivables  paid or  charged  off and  excluding
Receivables  in any  Accounts  that are removed from the Trust from time to time
after the Initial  Cut-Off Date), an assignment of all the  Transferor's  rights
and remedies under the Receivables Purchase Agreement, all funds collected or to
be  collected  in  respect of the  Receivables,  all funds on deposit in certain
accounts of the Trust including funds on deposit in the Excess Funding  Account,
the Principal  Funding  Accounts,  the Interest Funding Accounts and the Reserve
Fund), any Enhancement  issued with respect to any other Series,  and a security
interest in the Vehicles and any other Related Security described in the related
Prospectus  Supplement.  See "Description of the Receivables Purchase Agreement"
for a summary of certain terms of the Receivables Purchase Agreement.

     The  property  of the Trust may  include  Enhancements  for the  benefit of
Certificateholders of certain Series; however, the Certificateholders of a given
Series will not have any interest in any  Enhancements  provided for the benefit
of the Certificateholders of other Series. Pursuant to the Pooling and Servicing
Agreement,  the Transferor will be allowed  (subject to certain  limitations and
conditions), and in some circumstances will be obligated, to designate from time
to time  Additional  Accounts to be  included  as Accounts  and to convey to the
Trust the Receivables of such Additional Accounts, and to designate from time to
time  certain  Accounts  to be  removed  and to  require  the  Trustee to convey
receivables  in such accounts (the "Removal  Accounts") to the  Transferor.  See
"Series Provisions--Addition of Accounts" and "--Removal of Accounts" herein.

     The Trust has been formed  pursuant to the Pooling and Servicing  Agreement
and prior to formation had no assets or  obligations.  The Trust will not engage
in any business  activity other than acquiring and holding the  Receivables  and
the other assets of the Trust and proceeds  therefrom,  issuing the Certificates
in Series and the Transferor's  Certificate (and any Supplemental  Certificates)
and making payments thereon, and related activities. As a consequence, the Trust
is not expected to have any need for, or source of, capital resources other than
the assets of the Trust.

     Monthly and annual unaudited reports, containing information concerning the
Trust and prepared by the Master  Servicer,  will be sent on behalf of the Trust
to the  Trustee  and each Rating  Agency  pursuant to the Pooling and  Servicing
Agreement.  Such reports will be available to Certificateholders upon request to
the Trustee.

                            FORD MOTOR CREDIT COMPANY

     Ford Credit was  incorporated  in  Delaware  in 1959 and is a  wholly-owned
indirect subsidiary of Ford Motor Company ("Ford").  The mailing address of Ford
Credit's executive offices is The American Road,  Dearborn,  Michigan 48121. The
telephone number of such offices is (313) 322-3000.

     Ford Credit and its subsidiaries  provide  wholesale  financing and capital
loans  to  Ford  Motor  Company  retail  dealerships  and  associated   non-Ford
dealerships  throughout  the  world,  most of  which  are  privately  owned  and
financed,  and purchase retail installment sale contracts and retail leases from
them. Ford Credit also makes loans to vehicle leasing companies, the majority of
which are affiliated with such  dealerships.  In addition,  subsidiaries of Ford
Credit provide these financing services in the United States, Europe, Canada and
Australia to non-Ford  dealerships.  A substantial  majority of all New Vehicles
financed by Ford Credit and its  subsidiaries  are  manufactured by Ford and its
affiliates.  Ford Credit and its subsidiaries  also provide retail financing for
Used  Vehicles  manufactured  by Ford and other  manufacturers.  In  addition to
Vehicle  financing,  Ford Credit makes loans to  affiliates of Ford and finances
certain receivables of Ford and its subsidiaries.

                   PRIMUS AUTOMOTIVE FINANCIAL SERVICES, INC.

     PRIMUS was formed as a  wholly-owned  subsidiary of Ford Credit in December
1990. It provides  wholesale  financing and capital loans  primarily to non-Ford
affiliated  automotive vehicle dealerships and purchases retail installment sale
contracts  or leases  from  them.  Its U.S.  operations  are  conducted  from 20
regional  offices  throughout  the United  States.  The address of its principal
executive office is 9009 Carothers Parkway, Franklin, Tennessee 37068.

                                 USE OF PROCEEDS

     The net  proceeds  from  the sale of the  Certificates  will be paid to the
Transferor. The Transferor will use such proceeds for general corporate purposes
(including  the transfer  thereof to Ford  Credit) and, if required,  to pay any
payments then required with respect to any Enhancement  described in the related
Prospectus  Supplement  for a Series.  Ford  Credit will use such  proceeds  for
general corporate purposes.

                     THE DEALER FLOORPLAN FINANCING BUSINESS

GENERAL

     The  receivables  sold to the  Trust  from time to time are  selected  from
extensions  of credit made either  directly by Ford Credit or through its wholly
owned  subsidiary,  PRIMUS,  to  Dealers.  The  receivables  are  secured by the
vehicles  and,  in some  cases,  may be  secured  by  certain  parts  inventory,
equipment, fixtures, service accounts, realty and/or personal guarantees.

     Ford Credit is the primary source of financing for Ford-franchised  dealers
in  the  United  States.  Pursuant  to  an  Assignment,  Brokerage  and  Service
Agreement,  PRIMUS  acts  as the  agent  of  Ford  Credit  for  the  purpose  of
originating  accounts primarily with non-Ford associated dealers that conform to
the applicable  credit  criteria agreed to from time to time between Ford Credit
and PRIMUS.  Motor vehicles sold by such dealers  include but are not limited to
those  manufactured  and  distributed  by  Jaguar,  Mazda,  Subaru  and  Suzuki.
Simultaneous  with the  origination  of such  accounts,  PRIMUS  assigns to Ford
Credit the accounts,  the related financing  documents and the security interest
in the related  vehicles  and any other  property of the dealers  securing  such
accounts.  Pursuant to the Assignment  Brokerage and Service  Agreement,  PRIMUS
continues to service such  accounts for Ford Credit in  accordance  with general
industry  standards and servicing  guidelines  established  from time to time by
Ford  Credit.  See "The  Dealer  Floorplan  Financing  Business"  in the related
Prospectus Supplement.

     Vehicles  related to the  Receivables  to be  transferred  to the Trust are
categorized  by Ford  Credit and PRIMUS  under  their  respective  policies  and
procedures,  as New or Used Vehicles.  "New Vehicles" means those vehicles which
are presently (i) untitled vehicles or (ii) previously titled vehicles purchased
by a qualified  dealer at closed  auction  conducted by Ford and (iii)  vehicles
previously  subject to retail  leases  under Ford  Credit's  Red Carpet Lease or
PRIMUS's  retail lease programs that have been acquired by the related dealer at
such dealer's purchase option price.  "Used Vehicles" means all other previously
titled vehicles. The categorization of New Vehicles and Used Vehicles may change
in the future based on the practices and policies of Ford Credit or PRIMUS.

CREATION OF RECEIVABLES

     Both Ford Credit and PRIMUS finance 100% of the wholesale  invoice price of
New Vehicles,  including destination charges and a dealer holdback (currently in
the amount of  approximately  3% of the  balance of the  invoice  price),  which
holdback  amount  is  later  returned  to the  dealer.  Receivables  related  to
approximately  two-thirds of  Ford-manufactured  or distributed New Vehicles are
originated  by Ford  concurrently  with the  shipment  of such  Vehicles  to the
financed  dealer.  Such  receivables  are sold by Ford to Ford Credit on a daily
basis.  In the  case of  receivables  relating  to the  remaining  New  Vehicles
manufactured  or  distributed  by Ford,  Ford Credit  advances funds directly to
Ford. In the case of receivables  relating to all New Vehicles not  manufactured
or distributed by Ford, funds are advanced directly to the related  manufacturer
or the distributor, as applicable, on behalf of the dealer.

     Once a dealer has  commenced  the floor  planning  of a  manufacturer's  or
distributor's  vehicles,  Ford  Credit  or PRIMUS  generally  will  finance  all
purchases of vehicles by such dealer from such  manufacturer or distributor,  as
the case may be.  Either  Ford  Credit  or  PRIMUS  may  limit  or  cancel  this
arrangement  if,  in  its  judgment,   a  dealer's  inventory  is  significantly
overstocked  or if a dealer is  experiencing  financial  difficulties.  In these
circumstances (referred to as a "suspended"  condition),  the branch or regional
office may approve additional financing on a vehicle-by-vehicle basis.

CREDIT UNDERWRITING PROCESS

     Wholesale financing is extended pursuant to established credit lines. Lines
of credit may be  established  for dealers to finance  purchases of New and Used
Vehicles.  Dealers  that have a credit line in place also may be eligible  for a
Used Vehicle credit line. In some instances, dealers having no New Vehicle lines
in place are still eligible to receive Used Vehicle credit lines.

     A new dealer requesting the establishment of a New Vehicle credit line with
Ford  Credit or  through  PRIMUS  must  submit a request  for  financing  to the
appropriate Ford Credit branch office or PRIMUS regional  office.  After receipt
of such request,  the appropriate office will investigate the prospective dealer
by  reviewing  that  dealer's  credit  reports,  financial  statements  and bank
references  and by  evaluating  the  dealer's  marketing  capabilities,  startup
financing  resources and credit  requirements.  When an existing dealer requests
the  establishment of a wholesale New Vehicle credit line, the Ford Credit local
branch office or PRIMUS  regional  office,  as applicable,  reviews the dealer's
credit  reports  (including  the  experience of the dealer's  present  financing
source),  financial  statements and bank  references.  It also  investigates the
dealer's present state of operations and management  (including an evaluation of
a factory reference) and marketing capabilities.

     The  Ford  Credit  local  branch  office  or  PRIMUS  regional  office,  as
applicable,  prepares a written  recommendation either approving or disapproving
the request for financing and,  depending on the amount of the requested  credit
line,  transmits such  recommendation  with the requisite  documentation  to the
central office.  The Ford Credit branch manager or PRIMUS regional  manager,  as
applicable,  can approve new wholesale  financing requests for amounts up to $10
million in some cases. For greater amounts,  the documentation is forwarded to a
regional  office or the central office,  as the case may be, for approval.  Ford
Credit generally applies the same underwriting  standards for dealers franchised
by other manufacturers as it applies to Ford-franchised  dealers. PRIMUS applies
substantially the same underwriting standards as those applied by Ford Credit.

     Upon credit approval, dealers execute a series of financing agreements with
Ford Credit or PRIMUS,  as the case may be. Such agreements  provide for a first
priority security interest in favor of Ford Credit or PRIMUS, as applicable,  in
the  vehicles  and  any  applicable  additional  security.   Together  with  the
assignment  of the  account  by  PRIMUS  to Ford  Credit,  PRIMUS  assigns  such
financing agreements and related security interest in the vehicle and additional
security to Ford Credit.

     The size of a credit  line  offered  by either  Ford  Credit or PRIMUS to a
dealer is based upon the dealer's  sales rate (or, in the case of a  prospective
dealer,  expected  sales  rate).  The amount of a dealer's  credit  line for New
Vehicles is reviewed periodically for adjustment.  Currently, such a credit line
is generally an amount sufficient to finance a 60-day supply of vehicles.

     The amount  advanced for New Vehicles is equal to (i) the amount  invoiced,
in the case of untitled  vehicles,  (ii) the auction  purchase price  (including
auction  fees),  in the  case of  vehicles  purchased  at  closed  auction  by a
qualified  dealer,  and (iii) the dealer's  purchase option price in the case of
vehicles  previously  leased under Ford  Credit's  Red Carpet  Lease  program or
PRIMUS's  retail lease  program.  The  aggregate  amount  advanced for each Used
Vehicle is generally  equal to the  National  Automotive  Dealers  Association's
("NADA")  Official  Wholesale Used Car Trade-in  Guide  wholesale book value for
such vehicle.

     As more fully described below, the credit lines are guidelines, not limits,
which dealers may be permitted to exceed for business  reasons.  See "The Dealer
Floorplan Financing Business-Dealer Monitoring".

INTERCREDITOR  AGREEMENT  IN  RESPECT OF SECURITY INTERESTS IN VEHICLES AND NON-
VEHICLE RELATED SECURITY

     As stated above, the agreements  constituting  the credit lines,  including
the Accounts,  provide for a security  interest in the related  Vehicles and any
applicable  additional  security in favor of Ford  Credit,  and Ford Credit will
represent to the Transferor and the Trust that such security interest is a first
priority  security  interest.  In the case of credit lines originated by PRIMUS,
the credit  agreements  also provide,  in addition to a first priority  security
interest in the related  Vehicles,  a security interest in all personal property
of the Dealer.  Such  security  interests in the related  Vehicles and any other
Related  Security  are,  in turn,  assigned  by Ford  Credit  to the  Transferor
pursuant to the Receivables Purchase Agreement and then by the Transferor to the
Trust  pursuant to the Pooling and  Servicing  Agreement.  In its other  lending
activities,  Ford Credit and PRIMUS may have made or originated  capital  loans,
real  estate  loans or other  advances  to  Dealers  that are also  secured by a
security  interest  in the  Vehicles.  Ford  Credit  agrees  in the  Receivables
Purchase  Agreement not to assert its security interest in any Vehicle until the
Trust shall have been paid in full in respect of the Receivables  secured by the
Trust's security interest in such Vehicle. In addition,  in connection with such
other  loans or advances  made by Ford Credit to a Dealer,  Ford Credit also may
have a security interest in the Non-Vehicle  Related Security,  if any, securing
the  Receivables  of such  Dealer.  In such  cases,  Ford  Credit,  in its  sole
discretion,  may realize on the Non-Vehicle Related Security for its own benefit
in respect of such loans or advances  before the Trust is  permitted  to realize
upon such Non-Vehicle Related Security.  Because of the subordinate  position of
the Trust in respect of Non-Vehicle Related Security, there is no assurance that
the Trust will  realize  any  proceeds  in respect  of any  Non-Vehicle  Related
Security.

PAYMENT TERMS

     Upon the  retail  sale or  lease of a  vehicle  for  which it has  provided
floorplan  financing,  Ford Credit  generally is entitled to receive  payment in
full of the  related  advance  plus any  unpaid  interest.  Notwithstanding  the
foregoing,  an  installment  financing  plan for New  Vehicles  manufactured  or
distributed  by Ford is available to eligible  Ford-franchised  dealers  through
Ford Credit. These dealers may remit 90% of the amount of the related advance to
Ford Credit upon retail sale or lease of a New Vehicle. Payment of the remaining
10% balance (the "  Installment  Balance") is due on the first day of the second
month  following  the sale or  lease  of such  related  vehicles.  The  security
interest in the vehicle is  terminated at the time of its sale. A dealer has the
option to pay an amount equal to the  Installment  Balance to Ford Credit at the
time of the sale or lease of the  related  vehicle.  In such case,  Ford  Credit
credits such amount to the dealer's total  wholesale  outstandings.  On the date
the  Installment  Balance  is due,  the credit is  directed  by the dealer to be
applied to the  Installment  Balance  for the related  Vehicle.  PRIMUS does not
offer its Ford and non-Ford  franchise  dealers an  installment  financing  plan
similar to that offered by Ford Credit to Ford-franchised dealers.

BILLING AND COLLECTION PROCEDURES

     A  statement  setting  forth  billing and related  account  information  is
prepared and  distributed  on a monthly  basis to each dealer.  Generally,  each
dealer's bills are generated and mailed by the fourth calendar day of the month.
Interest and other non-principal  charges are billed in arrears and are required
to be paid by the end of the  month in  which  they are  billed.  Dealers  remit
payment  directly to Ford  Credit's  local branch  offices or PRIMUS's  regional
offices (or in some cases, lockboxes maintained by PRIMUS).

REVENUE EXPERIENCE

     Currently,  dealers are charged interest at a rate determined weekly, which
rate currently is based  primarily on the "prime rate"  designated  from time to
time by certain selected financial  institutions plus a spread of either 1% (the
"New Vehicle Base Rate") or 1.75% (the "Used  Vehicle Base Rate"),  less certain
promotional  discounts  offered from time to time, plus certain other applicable
charges.

     Dealers   participating  in  the  installment  payment  plan  who  pay  the
Installment Balance at the time of the sale of the vehicle are currently charged
a rate of 0.5% above the prime rate on the Installment  Balance from the time of
sale to the time it is applied to the balance outstanding.

RELATIONSHIP WITH FORD

     On  all  financing  provided  by  Ford  Credit  for   Ford-manufactured  or
distributed New Vehicles, Ford reimburses dealers directly for the finance costs
for a specific period from the date of shipment.

     Under an  agreement  between  Ford and each  Ford-franchised  dealer,  Ford
commits to repurchase unsold New Vehicles in inventory upon voluntary  franchise
termination,  at such vehicles'  wholesale prices less a specified margin.  Ford
only repurchases  current year models that are new,  undamaged and unused.  Ford
also agrees to  repurchase  from  dealers,  at the time of  voluntary  franchise
termination,  parts inventory at specified percentages of the invoice price. All
of such assistance,  however, is provided by Ford for the benefit of its dealers
and does not relieve such dealers of any of their obligations to Ford Credit.

     Much of such  assistance  is  provided  at the  option  of Ford,  which may
terminate any such optional  program in whole or in part at any time. If Ford is
unable or elects not to provide such  assistance,  the loss  experience  of Ford
Credit in respect of the Ford Credit U.S.  Wholesale  Portfolio may be adversely
affected. In addition, because a substantial number of the vehicles sold by such
dealers are  manufactured  or distributed  by Ford, if Ford were  temporarily or
permanently no longer in such business,  the rate of sales of  Ford-manufactured
and distributed  vehicles would decrease,  adversely affecting payment rates and
the loss experience of the Ford Credit U.S. Wholesale Portfolio.  See "--Payment
Terms"  for a  discussion  of an  installment  payment  plan made  available  to
dealers. See also "Risk  Factors--Trust's  Relationship to Ford and Ford Credit;
Financial Condition of Ford".

     Under  the  terms  of  agreements  entered  into  by  PRIMUS  with  certain
manufacturers and distributors  other than Ford,  PRIMUS provides  private-label
automotive  financing  services to certain  dealers  similar to those offered to
Ford-franchised  dealers by Ford Credit.  In connection with such agreements and
other agreements entered into with other non-Ford manufacturers or distributors,
some of the manufacturers or distributors  provide  repurchase  agreements which
commit such  manufacturers  or  distributors  to repurchase from certain dealers
unsold vehicles in inventory upon franchise termination, voluntary or otherwise.
Such agreements  vary, but typically  provide for repurchase of unused,  current
models that are new, undamaged, and untitled. The repurchase price is the net of
wholesale cost less holdback, transportation and advertising fees. Assistance is
provided  for the benefit of the dealer in the event of a voluntary  termination
and for the  benefit of PRIMUS in the event of an  involuntary  termination.  If
certain of such manufacturers or distributors  supplying vehicles to such dealer
were  temporarily  or  permanently  no longer in  business,  the rate of sale of
vehicles  owned by such dealers  would  decrease and the payment  rates and loss
experience of the PRIMUS U.S. Wholesale  Portfolio might be adversely  affected.
In connection  with Ford  Credit's  wholesale  financing to non-Ford  franchised
dealers,  Ford  Credit  enters into  agreements  similar to those of PRIMUS with
non-Ford manufacturers or distributors.

DEALER MONITORING

     The level of each wholesale  credit line is monitored on a periodic  basis.
Because the  wholesale  lines are viewed as guidelines  and not absolute  limits
with respect to New Vehicles,  dealers may be permitted to exceed such lines for
business reasons.  For example,  prior to a seasonal peak, a dealer may purchase
more vehicles than its existing credit lines would otherwise  indicate.  Because
of slow  inventory  turnover,  a dealer's  credit  lines may be reduced  until a
sufficient portion of its vehicle inventory is liquidated.  Exception reports of
dealers  that have  exceeded  their  credit  lines by a certain  percentage  are
reviewed  on a weekly  basis.  Ford  Credit or PRIMUS  may  evaluate  a dealer's
financial  position  and may place the  dealer in the  suspended  category.  See
"--Credit Underwriting Process".

     Audits of vehicle  inventories  are  conducted  on a regular  basis by Ford
Credit and  PRIMUS  personnel.  The  timing of each visit  varies and no advance
notice is given.  Auditors  review some dealer  financial  records and conduct a
physical  inventory of the financed  vehicles.  Through the audit process,  Ford
Credit and PRIMUS  reconcile  physical  vehicle  inventories with its records of
financed vehicles.  Audits are intended to identify instances where vehicles are
sold by a dealer without immediately repaying the related wholesale advances.

DEALER "STATUS" AND FORD CREDIT'S WRITE-OFF POLICY

     Under certain circumstances,  Ford Credit or PRIMUS, will classify a dealer
as "Status".  Such  circumstances  may include failure to remit any principal or
interest payment when due, any notifications of liens, levied, or attachments or
a general deterioration of its financial condition.  Ford Credit and PRIMUS work
with dealers to resolve the circumstances for the dealer Status.  If, however, a
dealer remains on Status,  one of the following  events usually  occurs:  (a) an
orderly  liquidation  in which the dealer  voluntarily  liquidates its inventory
through normal sales to retail customers,  (b) a forced liquidation in which the
dealer s inventory is repossessed,  or (c) a voluntary surrender of the dealer's
inventory.  Generally,  Ford  attempts  to locate  third  parties to  purchase a
troubled dealership.  Once liquidation has commenced,  Ford Credit or PRIMUS, as
applicable,  performs  an  analysis  of its  position,  writes  off any  amounts
identified at such time as uncollectable and attempts to liquidate all remaining
collateral.  During  the course of a  liquidation,  Ford  Credit or  PRIMUS,  as
applicable, may recognize additional losses or recoveries.

                                  THE ACCOUNTS

     The Receivables arise in the Accounts. The Accounts initially were selected
from wholesale accounts in the Ford Credit U.S.  Wholesale  Portfolio and PRIMUS
U.S. Wholesale Portfolio that were Eligible Accounts (the "Eligible  Portfolio")
at the  time  of  such  selection.  In  order  to be  included  in the  Eligible
Portfolio,  each  Account  must be an account  established  or  acquired by Ford
Credit or PRIMUS in the  ordinary  course of  business  and meet  certain  other
criteria  provided  in  the  Pooling  and  Servicing   Agreement.   See  "Series
Provisions--Representations and Warranties."

     Pursuant  to the Pooling  and  Servicing  Agreement,  the  Transferor,  and
pursuant to the Receivables Purchase Agreement,  Ford Credit, each has the right
(subject to certain  limitations and conditions),  and in some  circumstances is
obligated,  to  designate  from  time to time  additional  qualifying  wholesale
Accounts to be included as Accounts  and to convey to the Trust the  Receivables
of such Additional Accounts,  including  Receivables  thereafter created.  These
accounts must meet the eligibility  criteria set forth above as of the date such
accounts are  designated  as  Additional  Accounts.  Ford Credit will convey the
Receivables then existing, with certain exceptions,  or thereafter created under
such Additional  Accounts to the  Transferor,  which will in turn convey them to
the Trust. See "Series Provisions--Addition of Accounts". In addition, as of any
Additional  Cut-Off Date in respect of Additional  Accounts and the date any new
Receivables  are  generated,  Ford  Credit  will  represent  and  warrant to the
Transferor, and the Transferor will represent and warrant to the Trust, that the
Receivables  meet the  eligibility  requirements  set forth in the  Pooling  and
Servicing Agreement. See "Series  Provisions--Conveyance of Receivables".  Under
certain  circumstances  specified in the Pooling and  Servicing  Agreement,  the
Transferor  has the  right  to  remove  Accounts,  and the  Receivables  arising
therefrom,  from  the  Trust.  See  "Series  Provisions--Removal  of  Accounts".
Throughout the term of the Trust, the Accounts from which the Receivables  arise
will be the same Accounts  designated by the  Transferor on the Initial  Cut-Off
Date plus any Additional Accounts, minus any Accounts removed from the Trust.

     For  additional   information   regarding  the  Accounts,   including  loss
experience, aging experience and geographic distribution,  see "The Accounts" in
the related Prospectus Supplement.

                  MATURITY AND PRINCIPAL PAYMENT CONSIDERATIONS

     Unless  otherwise  specified  in the related  Prospectus  Supplement  for a
Series,  principal  with  respect to the  Certificates  of a Series  will not be
payable  until  the  related  Expected  Final  Payment  Date,  unless  an  Early
Amortization  Event or an Asset  Composition  Event  shall have  occurred.  Full
amortization of the  Certificates on or prior to the Expected Final Payment Date
depends on, among other things,  repayment by Dealers of the Receivables and may
not occur if Dealer payments are insufficient therefor.  Because the Receivables
generally  are paid upon retail sale of the  underlying  Vehicle,  the timing of
such payments is uncertain. In addition,  there is no assurance that Ford Credit
will generate  additional  Receivables under the Accounts or that any particular
pattern of Dealer  payments  will  occur.  See "Series  Provisions-Interest  and
Principal" and "The Dealer Floorplan Financing Business".

     The amount of new  Receivables  generated in any month and monthly  payment
rates on the  Receivables  may vary  because of seasonal  variations  in Vehicle
sales and  inventory  levels,  retail  incentive  programs  provided  by Vehicle
manufacturers and various economic factors affecting Vehicle sales generally.

                                SERIES PROVISIONS

GENERAL

     The  Certificates  of each Series will be issued  pursuant to a Pooling and
Servicing  Agreement  and a  Supplement  thereto  relating  to  such  Series  of
Certificates  (as so  supplemented  and as further  supplemented or amended from
time to time in connection with the issuance of additional  Series, the "Pooling
and Servicing  Agreement"),  among FCAR, as Transferor of the Receivables,  Ford
Credit, as Master Servicer of the Receivables, and the Trustee, substantially in
the  form  filed as an  exhibit  to the  Registration  Statement  of which  this
Prospectus is a part.  The Trustee will make  available for inspection a copy of
the  Pooling  and  Servicing   Agreement  (without  exhibits  or  schedules)  to
Certificateholders  on written request.  The following summary describes certain
terms of the Pooling and  Servicing  Agreement,  does not purport to be complete
and is  qualified  in its  entirety by  reference  to the Pooling and  Servicing
Agreement.

     The  Certificates  of  each  Series  will  evidence  undivided   beneficial
interests  in the  assets  of the  Trust  allocated  to the  Certificateholders'
Interest of that Series representing the right to receive from such Trust assets
funds up to (but not in excess of) the  amounts  required  to make  payments  of
interest on and principal of the related Series of Certificates  pursuant to the
Pooling and Servicing Agreement.

     Unless the Prospectus  Supplement  with respect to a Series  specifies that
Certificates  will be issued in definitive form, the Certificates of each Series
will initially be represented by one or more certificates registered in the name
of the nominee of DTC (together  with any successor  depository  selected by the
Transferor,  the  "Depository"),  except as set forth below. The Certificates of
each Series will be available  for purchase in minimum  denominations  of $1,000
and integral  multiples thereof in book-entry form or in such other denomination
and form as is specified in the related  Prospectus  Supplement.  The Transferor
has been  informed by DTC that DTC's  nominee  will be Cede.  See  "--Book-Entry
Registration" and "--Definitive Certificates".

INTEREST

     Interest on the principal  balance of the  Certificates of each Series will
accrue at the rate per annum  specified  in, or  determined  as provided in, the
related Prospectus  Supplement (with respect to any Series of Certificates,  the
"Certificate   Rate")  and,  except  as  otherwise  provided  herein,   will  be
distributed  to the  Certificateholders  of such  Series  on the date  specified
therefor in the related Prospectus Supplement (each, a "Payment Date"); provided
that (a) if an Early Amortization Event shall have occurred with respect to such
Series, interest may thereafter be distributed to the Certificateholders of such
Series  monthly as  specified  in the related  Prospectus  Supplement  (each,  a
"Distribution  Date") or (b) if an Asset  Composition  Event shall have occurred
with  respect to such Series,  interest (to the extent  described in the related
Prospectus  Supplement)  will be distributed to the  Certificateholders  of such
Series on the first  Distribution Date following such Asset  Composition  Event.
Certificateholder  Interest Collections  allocable to a Series will be deposited
into the related Interest Funding Account and used to make interest  payments to
the  Certificateholders  of such Series on each Payment Date.  Unless  otherwise
specified in the related Prospectus Supplement, interest due with respect to the
Certificates  of any Series on a Payment Date or  Distribution  Date will accrue
during  the  related  Interest  Period.  Interest  due for any  Payment  Date or
Distribution  Date will be calculated on the basis of a 360-day year  consisting
of twelve 30-day  months (for  fixed-rate  Certificates)  or on the basis of the
actual number of days elapsed during the related  Interest Period divided by 360
(for  floating-rate  Certificates),  unless  otherwise  provided  in the related
Prospectus  Supplement.  Interest with respect to such  Certificate  due but not
paid  on any  Payment  Date  or  Distribution  Date  will  be  due  on the  next
Distribution  Date together with, to the extent  lawfully  payable,  interest on
such amount at the rate specified in the related Prospectus Supplement. Interest
payments   on   the   Certificates   of  a   Series   will   be   derived   from
Certificateholders'   Interest  Collections  allocable  to  such  Series  for  a
Collection Period,  the amount, if any, in the related Reserve Fund,  Investment
Proceeds,   proceeds   from  any  related   Enhancements   and,   under  certain
circumstances,  Available Transferor's  Collections to the extent of the related
Available  Subordinated  Amount  (or,  in some cases,  the  Aggregate  Available
Subordinated Amount).

     Unless otherwise specified in the related Prospectus Supplement,  "Interest
Period"  shall mean (a) with  respect to any Payment  Date,  the period from and
including the Payment Date  immediately  preceding such Payment Date (or, in the
case of the first  Payment  Date,  from and  including  the Closing Date) to but
excluding such Payment Date and (b) with respect to any  Distribution  Date, the
period from and including  the  Distribution  Date  immediately  preceding  such
Distribution Date to but excluding such Distribution Date.

INDICES APPLICABLE TO FLOATING-RATE CERTIFICATES

     Three-Month  LIBOR.  Unless otherwise  specified in the related  Prospectus
Supplement,  two business days  preceding the Payment Date, or two business days
prior to the Closing  Date, in the case of the first  Payment  Date,  (each,  an
"Interest  Determination  Date"),  The  Chase  Manhattan  Bank  (the  "Reference
Agent"),  as agent for the Trust,  will ascertain the Three-Month LIBOR Rate for
the  Certificates of any Series as to which  Certificate  Rate is based upon the
Three-Month  LIBOR Rate.  Unless otherwise  specified in the related  Prospectus
Supplement,  the Three-Month LIBOR Rate shall be the rate for deposits in United
States dollars having a three-month  maturity which appears on the Telerate Page
3750 as of  11:00  A.M.,  London  time,  on such  Interest  Determination  Date.
"Telerate  Page 3750"  means the  display  page so  designated  on the Dow Jones
Markets  Limited (or such other page as may replace that page on that service or
such other  service or services  as may be  nominated  by the  British  Bankers'
Association  for the purpose of displaying  London  interbank  offered rates for
United States dollar deposits).

     With respect to an Interest  Determination  Date for which the  Three-Month
LIBOR Rate does not appear on the Telerate Page 3750, the Three-Month LIBOR Rate
will be determined on the basis of the rates at which  deposits in United States
dollars are offered by four major banks in the London  interbank market selected
by the Reference  Agent (the  "Reference  Banks") at  approximately  11:00 A.M.,
London time,  on such Interest  Determination  Date to prime banks in the London
interbank  market having a three-month  maturity and in a principal amount equal
to an  amount  of not less than U.S.  $1,000,000  that is  representative  for a
single transaction in such market at such time. The Reference Agent will request
the principal  London office of each such  Reference Bank to provide a quotation
of its rate. If at least two such quotations are provided, the Three-Month LIBOR
Rate on such Interest  Determination  Date will be the arithmetic mean (rounded,
if necessary,  to the nearest one hundred-thousandth of a percentage point, with
5 one-millionths  of a percentage point rounded upwards) of such quotations.  If
fewer than two  quotations  are  provided,  the  Three-Month  LIBOR Rate on such
Interest  Determination Date will be the arithmetic mean (rounded, if necessary,
to  the  nearest  one   hundred-thousandth   of  a  percentage   point,  with  5
one-millionths  of a percentage  point  rounded  upwards) of the rates quoted by
three  major  banks  in New  York  City  selected  by  the  Reference  Agent  at
approximately  11:00 A.M.,  New York City time, on such  Interest  Determination
Date for loans in United  States  dollars to leading  European  banks,  having a
three-month  maturity  and in a principal  amount equal to an amount of not less
than U.S.  $1,000,000 that is  representative  for a single  transaction in such
market  at such  time;  provided,  however,  that if the  banks in New York City
selected as  aforesaid  by the  Reference  Agent are not quoting as mentioned in
this sentence,  the Certificate  Rate will be the Certificate  Rate in effect on
the day immediately preceding such Interest Determination Date.

     Prime  Rate.   Unless  otherwise   specified  in  the  related   Prospectus
Supplement,  on the Interest Determination Date for the Certificates of a Series
as to which  Certificate Rate is based on the Prime Rate, the Reference Agent as
agent for the Trust  will  ascertain  the Prime  Rate for the  related  Interest
Period. Unless otherwise specified in the related Prospectus  Supplement,  Prime
Rate for an Interest  Period  shall be the prime rate or base  lending  rate for
such Interest  Determination  Date as published by the Federal  Reserve Board in
its  Statistical  Release in H.15 (519) ("H.15  (519)")  under the heading "Bank
Prime Loan".  In the event that such rate is not so published  for such Interest
Determination  Date,  then the Prime Rate shall be  calculated  by the Reference
Agent  and  shall  be the  arithmetic  mean of the  rates of  interest  publicly
announced  by each bank that  appeared on the  Reuters  Screen NYMF Page as such
bank's  prime  rate  or  base  lending  rate  as in  effect  for  such  Interest
Determination Date as quoted on the Reuters Screen NYMF Page. If fewer than four
such rates appear on the Reuters  Screen NYMF Page on such date,  then the Prime
Rate  shall be the  arithmetic  mean of the prime  rates or base  lending  rates
(quoted  on the  basis of the  actual  number of days in the year  divided  by a
360-day year) as of the close of business on such Interest Determination Date by
three  major  banks in The City of New York  selected  by the  Reference  Agent;
provided,  however,  that if fewer than three such selected banks were quoted as
described in this sentence,  the Certificate  Rate shall be the Certificate Rate
in effect on the day prior to such Interest  Determination Date. "Reuters Screen
NYMF Page"  means the  display  page  designated  as page  "NYMF" on the Reuters
Monitor  Money Rates Service (or such other page as may replace the NYMF page on
that service for the purpose of displaying  prime rates or base lending rates of
major United States banks).

     The  foregoing  descriptions  are for  illustrative  purposes  only,  and a
floating-rate transaction may be based upon any floating rate index set forth in
the applicable Prospectus Supplement.

     The Certificate  Rate and amount of interest to be paid on the Certificates
for  each  Interest  Period  will be  determined  by the  Reference  Agent.  All
calculations  made by the Reference Agent shall in the absence of manifest error
be final and binding.

PRINCIPAL

     Except to the  extent  that the  related  Prospectus  Supplement  specifies
earlier  principal  payment  dates,  no principal  payments  will be made to the
Certificateholders  of any  Series  of  Certificates  until the  Expected  Final
Payment Date for such Series or, upon the  occurrence  of an Early  Amortization
Event as described  herein,  until the first  Distribution  Date  following such
event. On each  Distribution  Date with respect to the Revolving  Period for any
Series of Certificates,  collections of Principal  Receivables  allocable to the
Certificateholders'  Interest of such  Series,  subject to certain  limitations,
will be (a) allocated to the related Excess Funding Account as described herein,
(b)  allocated  to  one  or  more  Series  which  are  in  amortization,   early
amortization  or  accumulation  periods to cover  principal  payments due to the
certificateholders  of any such  Series  or which  provide  for  excess  funding
accounts or similar  arrangements or (c) if no such Series is then amortizing or
accumulating  principal  or  provides  for excess  funding  accounts  or similar
arrangements,  paid  to  the  Transferor  to  maintain  the  Certificateholders'
Interest  or,  under  certain  circumstances,   held  as  Unallocated  Principal
Collections.  See  "--Allocation   Percentages--Principal  Collections  for  all
Series"   and   "--Distributions   from   the   Collection   Account;    Reserve
Fund--Principal Collections".

     Unless and until an Early  Amortization  Event with  respect to a Series of
Certificates shall have occurred and until the outstanding  principal balance of
the Certificates of such Series is paid in full, on each  Distribution Date with
respect to the Accumulation Period for such Series or, if the related Prospectus
Supplement  specifies  such Series  will have an  Amortization  Period,  on each
Distribution  Date with  respect to the  Amortization  Period  for such  Series,
collections  of  Principal  Receivables  allocable  to  the  Certificateholders'
Interest of such Series plus certain other amounts  comprising Monthly Principal
will no longer be paid for the benefit of another Series or to the Transferor as
described  above but instead will be deposited in the Principal  Funding Account
in an amount up to the  Controlled  Distribution  Amount,  if applicable to such
Series,  or the  Invested  Amount of such  Series.  The funds on  deposit in the
Principal  Funding  Account  (including any amounts  deposited  therein from the
related Excess Funding  Account) will be used to pay the  outstanding  principal
balance of the Certificates of such Series on the related Expected Final Payment
Date or such  other  date or  dates as shall  be  specified  in such  Prospectus
Supplement.  If on such date the amount in the Principal Funding Account is less
than the outstanding  principal balance of the Certificates of such Series,  the
amounts   in  such   account   will   nevertheless   be   distributed   to  such
Certificateholders  on such date, an Early Amortization Period will commence and
on each Special  Payment Date thereafter the  Certificateholders  of such Series
will receive  distributions of Monthly  Principal and Monthly Interest until the
outstanding  principal balance of such Certificates has been paid in full or the
Series Termination Date has occurred.

     It is  expected  that the  final  principal  payment  with  respect  to the
Certificates of each Series will be made on the Expected Final Payment Date, but
the  principal  of the  Certificates  of any  Series  may be  paid  earlier  or,
depending on the actual  payment rate on the  Receivables,  later,  as described
under "Risk Factors--  Payments".  If the Receivables are sold or repurchased as
described below,  principal  payments on the Certificates of the affected Series
will be made on the  Distribution  Date following  such sale or repurchase.  See
"--Allocation   Percentages--Principal   Collections   for   all   Series"   and
"--Distributions   from  the   Collection   Account;   Reserve   Fund--Principal
Collections".

     Distributions  on the  Certificates  of  each  Series  will be made on each
Payment Date or Distribution Date, as applicable, to the holders of Certificates
in whose  names such  Certificates  were  registered  (expected  to be Cede,  as
nominee of DTC) at the close of business on the day preceding  such Payment Date
or Distribution Date (or, if Definitive Certificates are issued, on the last day
of the preceding  calendar  month) (each, a "Record Date").  However,  the final
distribution  on the  Certificates  of  each  Series  will  be  made  only  upon
presentation and surrender of such  Certificates.  Distributions will be made to
DTC in immediately available funds.

ASSET COMPOSITION EVENT; ASSET COMPOSITION PREMIUM

     The  Prospectus   Supplement   for  a  Series  will  specify   whether  the
Certificates are subject to Asset Composition Events. If so specified, an "Asset
Composition Event" will occur if during the Revolving Period for such Series the
sum of all Eligible  Investments  and amounts on deposit in all Series  Accounts
represents  more  than a  specified  percentage  (as  indicated  in the  related
Prospectus  Supplement)  of the total assets of the Trust on each of a specified
number of consecutive  Determination  Dates, after giving effect to all payments
made or to be made on the respective  Distribution  Dates next  succeeding  such
Determination Dates. No Asset Composition Event will arise for a Series, and any
preexisting Asset Composition Event will be of no further effect,  following the
occurrence of an Early Amortization Event with respect to such Series.

     As  further  specified  in the  related  Prospectus  Supplement,  upon  the
occurrence  of an Asset  Composition  Event  during the  Revolving  Period for a
Series  of  Certificates,   distributions  will  be  made  in  respect  of  such
Certificates to the extent necessary to result in compliance with the percentage
limitation, the violation of which gave rise to the Asset Composition Event (the
"Asset  Correction   Amount").   If  so  specified  in  the  related  Prospectus
Supplement,  an  additional  amount  may be  payable  as an  "Asset  Composition
Premium."

BOOK-ENTRY REGISTRATION

     Unless the Prospectus Supplement for any Series specifies that Certificates
of  such  Series  shall  be  in   definitive   rather  than   book-entry   form,
Certificateholders  of such  Series may hold their  Certificates  through DTC if
they are participants of such system, or indirectly through  organizations which
are participants in such system.

     Cede,  as  nominee  for DTC,  will be the  registered  holder of the global
Certificates.  No  Certificateholder  will be entitled to receive a  certificate
representing  such  person's  interest  in the  Certificates.  Unless  and until
Definitive  Certificates  are issued under the limited  circumstances  described
below,  all  references  herein to action by  Certificateholders  will  refer to
actions taken by DTC upon instructions from its Participants, and all references
herein to distribution,  notices,  reports and statements by  Certificateholders
shall refer to  distributions,  notices,  reports and statements to Cede, as the
registered holder of the Certificates, for distribution to Certificateholders in
accordance with DTC procedures.

     DTC is a  limited-purpose  trust  company  organized  under the laws of the
State  of New  York,  a  member  of the  Federal  Reserve  System,  a  "clearing
corporation"  within the meaning of the UCC and a "clearing  agency"  registered
pursuant to the  provisions  of Section 17A of the Exchange Act. DTC was created
to hold  securities for its  participating  organizations  ("Participants")  and
facilitate  the clearance and  settlement  of  securities  transactions  between
Participants  through electronic  book-entry changes in their accounts,  thereby
eliminating the need for physical movement of certificates. Participants include
the  Underwriters  specified in the related  Prospectus  Supplement,  securities
brokers and dealers,  banks,  trust companies and clearing  corporations and may
include certain other  organizations.  Indirect access to the DTC system also is
available to others such as banks,  brokers,  dealers and trust  companies  that
clear through or maintain a custodial  relationship  with a Participant,  either
directly or indirectly ("Indirect Participants").

     Certificateholders  that are not Participants or Indirect  Participants but
desire to purchase,  sell or otherwise transfer ownership of, or other interests
in, Certificates may do so only through Participants and Indirect  Participants.
In addition,  Certificateholders  will receive all distributions of principal of
and  interest  on  the  Certificates  from  the  Trustee  through  DTC  and  its
Participants.  Under  a  book-entry  format,   Certificateholders  will  receive
payments  after the  related  Distribution  Date  because,  while  payments  are
required to be  forwarded  to Cede,  as nominee for DTC, on each such date,  DTC
will forward such payments to its Participants which thereafter will be required
to  forward  them  to  Indirect  Participants  or   Certificateholders.   It  is
anticipated that the only Certificateholder (as such term is used in the Pooling
and Servicing  Agreement) will be Cede, as nominee of DTC, and that  Certificate
Owners will not be  recognized  by the Trustee as  Certificateholders  under the
Pooling and Servicing  Agreement.  Certificate  Owners will only be permitted to
exercise  the  rights of  Certificateholders  under the  Pooling  and  Servicing
Agreement  indirectly through DTC and its Participants who in turn will exercise
their rights through DTC.

     Under the rules,  regulations and procedures creating and affecting DTC and
its operations,  DTC is required to make book-entry transfers among Participants
on whose  behalf it acts with  respect to the  Certificates  and is  required to
receive  and  transmit  distributions  of  principal  of  and  interest  on  the
Certificates.  Participants  and Indirect  Participants  with which  Certificate
Owners have accounts with respect to the Certificates  similarly are required to
make  book-entry  transfers  and receive and transmit such payments on behalf of
their respective Certificate Owners.

     Because  DTC can only act on  behalf  of  Participants,  who in turn act on
behalf of Indirect  Participants and certain banks, the ability of a Certificate
Owner to pledge  Certificates  to persons or entities that do not participate in
the DTC system, or otherwise take actions in respect of such  Certificates,  may
be limited due to the lack of a physical certificate for such Certificates.

     DTC has advised the Transferor that it will take any action permitted to be
taken by a  Certificateholder  under the Pooling and Servicing Agreement only at
the  direction  of one or  more  Participants  to  whose  account  with  DTC the
Certificates are credited.

     Cedel is  incorporated  under  the  laws of  Luxembourg  as a  professional
depository.  Cedel holds securities for its participating  organizations ("Cedel
Participants")  and  facilitates  the  clearance  and  settlement  of securities
transactions between Cedel Participants through electronic book-entry changes in
accounts  of Cedel  Participants,  thereby  eliminating  the  need for  physical
movement  of  certificates.  Transactions  may be  settled in Cedel in any of 28
currencies,  including  United  States  dollars.  Cedel  provides  to its  Cedel
Participants,  among other  things,  services for  safekeeping,  administration,
clearance and  settlement of  internationally  traded  securities and securities
lending  and  borrowing.  Cedel  interfaces  with  domestic  markets  in several
counties.  As a professional  depository,  Cedel is subject to regulation by the
Luxembourg  Monetary  Institute.  Cedel  Participants  are recognized  financial
institutions around the world,  including  underwriters,  securities brokers and
dealers,  banks,  trust  companies,  clearing  corporations  and  certain  other
organizations.  Indirect  access to Cedel is also  available to others,  such as
banks,  brokers,  dealers and trust  companies  that clear through or maintain a
custodial relationship with a Cedel Participant, either directly or indirectly.

     Euroclear  was  created  in 1968 to hold  securities  for  participants  of
Euroclear  ("Euroclear  Participants")  and to  clear  and  settle  transactions
between  Euroclear  Participants  through  simultaneous   electronic  book-entry
delivery against payment,  thereby eliminating the need for physical movement of
certificates and any risk from lack of simultaneous  transfers of securities and
cash. Transactions may now be settled in any of 27 currencies,  including United
States dollars. Euroclear includes various other services,  including securities
lending and borrowing and interfaces with domestic  markets in several  counties
generally  similar  to the  arrangements  for  cross-market  transfers  with DTC
described above. Euroclear is operated by the Brussels, Belgium office of Morgan
Guaranty Trust Company of New York (the  "Euroclear  Operator"),  under contract
with Euroclear  Clearance Systems S.C., a Belgian  cooperative  corporation (the
"Cooperative").  All operations are conducted by the Euroclear Operator, and all
Euroclear securities clearance accounts and Euroclear cash accounts are accounts
with the Euroclear Operator,  not the Cooperative.  The Cooperative  establishes
policy for Euroclear on behalf of Euroclear Participants. Euroclear Participants
include banks  (including  central  banks),  securities  brokers and dealers and
other  professional  financial  intermediaries.  Indirect access to Euroclear is
also  available  to other  firms that  clear  through  or  maintain a  custodial
relationship with a Euroclear Participant, either directly or indirectly.

     The  Euroclear  Operator  is  the  Belgian  branch  of a New  York  banking
corporation which is a member bank of the Federal Reserve System. As such, it is
regulated and examined by the Board of Governors of the Federal  Reserve  System
and the New  York  State  Banking  Department,  as well as the  Belgian  Banking
Commission.

     Securities clearance accounts and cash accounts with the Euroclear Operator
are governed by the Terms and  Conditions  Governing  Use of  Euroclear  and the
related Operating  Procedures of the Euroclear System and applicable Belgian law
(collectively,  the "Terms and  Conditions").  The Terms and  Conditions  govern
transfers of securities and cash within Euroclear, withdrawals of securities and
cash from  Euroclear,  and receipts of payments  with respect to  securities  in
Euroclear.  All  securities  in Euroclear  are held on a fungible  basis without
attribution of specific  certificates to specific securities clearance accounts.
The  Euroclear  Operator acts under the Terms and  Conditions  only on behalf of
Euroclear  Participants,  and has no  record  of or  relationship  with  persons
holding through Euroclear Participants.

     Distributions  with  respect  to the  Certificates  held  through  Cedel or
Euroclear  will be  credited  to the  cash  accounts  of Cedel  Participants  or
Euroclear  Participants  in  accordance  with the  relevant  system's  rules and
procedures, to the extent received by its Depositary. Such distributions will be
subject to tax reporting in accordance  with relevant United States tax laws and
regulations.  See  "Certain  Federal  Income Tax  Considerations".  Cedel or the
Euroclear Operator,  as the case may be, will take any other action permitted to
be taken by a  Certificateholder  under the Pooling and  Servicing  Agreement on
behalf of a Cedel  Participant or Euroclear  Participant only in accordance with
its relevant  rules and procedures  and subject to its  Depositary's  ability to
effect such actions on its behalf through DTC.

     Holders of  Certificates  may hold their  Certificates  through DTC (in the
United  States) or Cedel or Euroclear  (in Europe) if they are  participants  of
such systems, or indirectly through organizations which are participants in such
systems.

     The  Certificates  held in book-entry  form will initially be registered in
the name of Cede,  the nominee of DTC.  Cedel and  Euroclear  will hold  omnibus
positions on behalf of their participants through customers' securities accounts
in Cedel's and Euroclear's  names on the books of their respective  depositaries
which in turn will hold such positions in customers'  securities accounts in the
depositaries' names on the books of DTC. Citibank, N.A. ("Citibank") will act as
depositary for Cedel and Morgan  Guaranty  Trust Company of New York  ("Morgan")
will act as  depositary  for  Euroclear (in such  capacities,  individually  the
"Depositary" and collectively the "Depositaries").

     Transfers  between  Participants  will occur in accordance  with DTC rules.
Transfers  between Cedel  Participants and Euroclear  Participants will occur in
accordance with their respective rules and operating procedures.

     Cross-market  transfers  between  persons  holding  directly or  indirectly
through  DTC,  on the  one  hand,  and  directly  or  indirectly  through  Cedel
Participants or Euroclear Participants, on the other, will be effected in DTC in
accordance  with DTC  rules on  behalf of the  relevant  European  international
clearing system by its Depositary;  however, such cross-market transactions will
require delivery of instructions to the relevant European international clearing
system  by the  counterparty  in such  system in  accordance  with its rules and
procedures and within its established  deadlines  (European  time). The relevant
European  international  clearing  system  will,  if the  transaction  meets its
settlement  requirements,  deliver instructions to its Depositary to take action
to effect final  settlement on its behalf by delivering or receiving  securities
in DTC, and making or receiving payment in accordance with normal procedures for
same-day funds  settlement  applicable to DTC. Cedel  Participants and Euroclear
Participants may not deliver instructions directly to the Depositaries.

     Because of time zone differences,  credits of securities  received in Cedel
or Euroclear as a result of a transaction with a Participant will be made during
subsequent securities settlement processing and dated the business day following
the DTC settlement  date.  Such credits or any  transactions  in such securities
settled  during such  processing  will be reported to the relevant  Euroclear or
Cedel  Participants on such business day. Cash received in Cedel or Euroclear as
a result of sales of securities by or through a Cedel  Participant  or Euroclear
Participant  to a Participant  will be received with value on the DTC settlement
date but will be available in the relevant  Cedel or Euroclear cash account only
as of the business day following settlement in DTC. For information with respect
to tax  documentation  procedures  relating to the  Certificates,  see  "Certain
Federal Income Tax Considerations--Foreign Investors".

     Although DTC, Cedel and Euroclear  have agreed to the foregoing  procedures
in order to facilitate  transfers of  Certificates  among  participants  of DTC,
Cedel and  Euroclear,  they are under no  obligation  to perform or  continue to
perform such procedures and such procedures may be discontinued at any time.

DEFINITIVE CERTIFICATES

     Unless otherwise specified in the Prospectus Supplement for any Series, the
Certificates  of such  Series will be issued in fully  registered,  certificated
form to Certificate Owners or their nominees ("Definitive Certificates"), rather
than to DTC or its nominee,  only if (i) the  Transferor  advises the Trustee in
writing  that  DTC is no  longer  willing  or able  to  properly  discharge  its
responsibilities as Depository with respect to such Series and the Transferor is
unable to locate a  qualified  successor,  (ii) the  Transferor,  at its option,
elects to terminate the  book-entry  system with respect to such Series  through
DTC  or   (iii)   after   the   occurrence   of  a  Master   Servicer   Default,
Certificateholders  of  such  Series  representing  not  less  than  50%  of the
aggregate  unpaid principal amount of the Certificates of such Series advise the
Trustee and DTC  through  Participants  in writing  that the  continuation  of a
book-entry system through DTC (or a successor  thereto) is no longer in the best
interests of such Certificateholders of such Series.

     Upon the  occurrence  of any of the  events  described  in the  immediately
preceding  paragraph,  DTC  is  required  to  notify  all  Participants  of  the
availability through DTC of Definitive Certificates for the Certificates of such
Series.  Upon surrender by DTC of the certificate or  certificates  representing
such  Certificates  of such Series and  instructions  for  re-registration,  the
Trustee will issue such Certificates in the form of Definitive Certificates, and
thereafter   the  Trustee  will   recognize  the  holders  of  such   Definitive
Certificates  as  Certificateholders  under the Pooling and Servicing  Agreement
("Holders").  In the event that Definitive Certificates are issued or DTC ceases
to be the  clearing  agency for the  Certificates,  the  Pooling  and  Servicing
Agreement provides that the Certificateholders will be notified of such event.

     Distributions of principal of and interest on the Certificates will be made
by the Trustee  directly to Holders in accordance  with the procedures set forth
herein  and in the  Pooling  and  Servicing  Agreement.  Distributions  on  each
Distribution  Date  will  be made to  Holders  in  whose  names  the  Definitive
Certificates  were  registered  at the close of business  on the related  Record
Date.  Distributions  will be made by check mailed to the address of such Holder
as it appears on the register maintained by the Trustee.  The final distribution
on any  Certificate  (whether  Definitive  Certificates  or the  certificate  or
certificates  registered  in the name of Cede  representing  the  Certificates),
however,  will be made only upon  presentation and surrender of such Certificate
on the final payment date at such office or agency as is specified in the notice
of final  distribution  to  Certificateholders.  The Trustee  will  provide such
notice to  registered  Certificateholders  not  later  than the first day of the
month of the final distribution.

     Definitive  Certificates  will  be  transferable  and  exchangeable  at the
offices of the Trustee,  which shall  initially be The Chase  Manhattan Bank. No
service charge will be imposed for any registration of transfer or exchange, but
the Trustee may require  payment of a sum  sufficient  to cover any tax or other
governmental charge imposed in connection therewith.

SUPPLEMENTAL CERTIFICATES

     The  Pooling and  Servicing  Agreement  provides  that the  Transferor  may
exchange a portion of the certificate  evidencing the Transferor's Interest (the
"Transferor's   Certificate")   for   another   certificate   (a   "Supplemental
Certificate")  for  transfer  or  assignment  to  a  person  designated  by  the
Transferor  upon the  execution  and delivery of a supplement to the Pooling and
Servicing  Agreement (which supplement shall be subject to the amendment section
of the Pooling and  Servicing  Agreement to the extent that it amends any of the
terms of the Pooling and Servicing Agreement);  provided that (a) the Transferor
shall after  giving  effect  thereto have an interest in the Pool Balance of not
less than 2% of the Pool Balance, (b) the Transferor shall have delivered to the
Trustee,  each  applicable  Rating  Agency  and any  Enhancement  Provider a Tax
Opinion (as defined  below) with respect to such exchange and (c) the Transferor
shall have  delivered to the Trustee  written  confirmation  from the applicable
Rating  Agencies that such exchange will not result in a reduction or withdrawal
of the rating of the  Certificates  of any  outstanding  Series.  Any subsequent
transfer or  assignment  of a  Supplemental  Certificate  is also subject to the
conditions described in clauses (b) and (c) in the preceding sentence.

NEW ISSUANCES

     The Pooling and Servicing  Agreement provides that the Trust will issue two
types  of  certificates:  (i) one or  more  Series  of  Certificates  which  are
transferable  and  have  the  characteristics   described  below  and  (ii)  the
Transferor's Certificate (and any Supplemental  Certificate) which will evidence
the Transferor's Interest and will be transferable only upon the satisfaction of
certain conditions described under "Supplemental Certificates".  The Pooling and
Servicing  Agreement  provides that,  pursuant to one or more  Supplements,  the
Transferor  may cause the  Trustee  to issue one or more new  Series.  Under the
Pooling and  Servicing  Agreement,  the  Transferor  will  specify,  among other
things,  with  respect  to each  Series:  (a) its name or  designation,  (b) its
initial  principal  amount,   (c)  its  Certificate  Rate  (or  the  method  for
determining  its  Certificate  Rate),  (d) a date on  which  it will  begin  its
Accumulation Period,  Amortization Period or Controlled  Amortization Period, if
any, (e) the method for allocating principal and interest to  Certificateholders
of such Series, (f) the percentage used to calculate monthly servicing fees, (g)
the issuer and terms of any  Enhancement  with  respect  thereto or the level of
subordination  provided by the Transferor's Interest, (h) the terms on which the
certificates of such Series may be exchanged for certificates of another Series,
be subject to  repurchase,  optional  redemption or mandatory  redemption by the
Transferor or be remarketed by any remarketing agent, (i) the Series Termination
Date and (j) any other terms  permitted by the Pooling and  Servicing  Agreement
(all such terms, the "Principal Terms" of such Series). The Transferor may offer
any Series under the Prospectus  and an  accompanying  Prospectus  Supplement or
other disclosure document in transactions either registered under the Securities
Act or exempt from registration thereunder, directly or through the Underwriters
specified  in the  accompanying  Prospectus  Supplement  or one  or  more  other
underwriters or placement agents. There is no limit to the number of Series that
may be issued under the Pooling and Servicing Agreement.

     The  Pooling and  Servicing  Agreement  provides  that the  Transferor  may
specify  Principal  Terms  of  a  new  Series  such  that  each  Series  has  an
Amortization Period or Accumulation Period which may have a different length and
begin on a different date than the  Amortization  Period or Accumulation  Period
for any other Series.  Further,  one or more Series may be in their Amortization
Periods,  Accumulation  Periods or Early Amortization Periods while other Series
are not. Thus, certain Series may be amortizing or accumulating principal, while
other Series are not amortizing or accumulating principal.  Moreover,  different
Series  may have the  benefits  of  different  forms of  Enhancement  issued  by
different entities.  Under the Pooling and Servicing Agreement, the Trustee will
hold each form of  Enhancement  only on behalf of the  Series  (or a  particular
class within a Series) to which it relates.  The Pooling and Servicing Agreement
also provides that the Transferor may specify  different  Certificate  Rates and
Monthly Servicing Fees with respect to each Series (or a particular class within
a Series).  In  addition,  the  Transferor  has the option under the Pooling and
Servicing  Agreement  to vary  between  Series (or classes  within a Series) the
terms upon which a Series (or classes within a Series) may be repurchased by the
Transferor.

     Under the Pooling and Servicing  Agreement and pursuant to a Supplement,  a
new  Series  may be  issued  only upon the  satisfaction  of  certain  specified
conditions.  The  Transferor may cause the issuance of a new Series by notifying
the  Trustee at least five  business  days in advance of the  applicable  Series
Issuance Date. The notice shall state the designation of any Series (and classes
within a  Series,  if any) and with  respect  to such  Series:  (a) its  initial
principal amount, (b) its Certificate Rate and (c) the issuer of any Enhancement
with  respect to such  Series (or  classes  within a Series).  The  Pooling  and
Servicing  Agreement  provides  that the Trustee will issue any such Series only
upon delivery to it of the following:  (i) a Supplement in form  satisfactory to
the Trustee signed by the Transferor and the Master  Servicer and specifying the
Principal Terms of such Series, (ii) the form of any Enhancement and any related
agreement,  (iii) an opinion of counsel to the effect that under federal  income
tax  laws  (x)  such   issuance   will  not  cause  a   taxable   event  to  any
certificateholders (including the Certificateholders) and (y) such new Series of
certificates  will be  characterized as debt or an interest in a tax partnership
(which  partnership  will  not be  treated  as a  result  of  issuance  of  such
Certificates as a "publicly  traded  partnership"  within the meaning of Section
7704 of the Code and applicable  Treasury  regulations)  (such  opinion,  a "Tax
Opinion") and (iv) written confirmation from the applicable Rating Agencies that
such  issuance will not result in a reduction or withdrawal of the rating of the
Certificates  of any  outstanding  Series.  Such issuance is also subject to the
conditions  that (a) the Transferor  shall have  represented  and warranted that
such issuance shall not, in the reasonable  belief of the  Transferor,  cause an
Early  Amortization Event to occur and (b) after giving effect to such issuance,
the  Transferor's  Interest in the Pool Balance shall not be less than 2% of the
Pool Balance.  Upon satisfaction of all such conditions,  the Trustee will issue
such Series.

CONVEYANCE OF RECEIVABLES AND RELATED SECURITY

     Pursuant to the Pooling and Servicing Agreement, FCAR has sold and assigned
to the Trust all of its right,  title and interest in and to the Receivables and
the Related Security as of the date the Series 1997-A  Certificates  were issued
(the "Initial Closing Date"), all receivables thereafter created in the Accounts
and  its  interests  in  the  Related  Security  and  the  Receivables  Purchase
Agreement,  and the proceeds of all of the  foregoing.  See "--Ford  Credit Auto
Receivables LLC and the Trust".

     In connection  with the sale of the  Receivables  to the Transferor by Ford
Credit and the transfer of the Receivables by the Transferor to the Trust,  Ford
Credit  indicated in its computer  records that the  Receivables in the Accounts
and the Related  Security  have been  conveyed to the Trust.  In  addition,  the
Transferor provided to the Trustee a computer file or microfiche or written list
containing a true and complete list showing for each Account,  as of the Initial
Cut-Off Date, (i) its account number, (ii) the outstanding  principal balance of
the  Receivables  in such  Account  and (iii)  the  outstanding  balance  of the
Receivables in such Account. Ford Credit will retain and will not deliver to the
Trustee any other records or agreements  relating to the Receivables.  Except as
set forth above, the records and agreements relating to the Receivables will not
be  segregated  from those  relating to other  accounts of Ford Credit,  and the
physical documentation relating to the Receivables will not be stamped or marked
to reflect the transfer of the  Receivables to the Trust.  The Transferor  filed
one or more  financing  statements in accordance  with  applicable  state law to
perfect  the Trust's  interest in the  Receivables,  the Related  Security,  the
Receivables   Purchase   Agreement   and  the   proceeds   thereof.   See  "Risk
Factors--Certain  Legal Aspects" and "Certain Legal Aspects of the Receivables".
The Trust's  interest in the  Non-Vehicle  Related  Security  will,  in the sole
discretion of Ford Credit, be subordinate to the interest of Ford Credit in such
Non-Vehicle   Related   Security.    See   "The   Dealer   Floorplan   Financing
Business--Intercreditor  Agreement  in Respect of Security  Interest in Vehicles
and Non-Vehicle Related Security".

     As described  below under  "Addition of Accounts",  the  Transferor has the
right (subject to certain limitations and conditions), and in some circumstances
is obligated,  to designate from time to time additional accounts to be included
as  Additional  Accounts,  to  purchase  from Ford Credit the  Receivables  then
existing or thereafter  created in such  Additional  Accounts and to convey such
Receivables  to the Trust.  Each such  Additional  Account  must be an  Eligible
Account. In respect of any conveyance of Receivables in Additional Accounts, the
Transferor  will follow the  procedures  set forth in the  preceding  paragraph,
except that the list will show  information for such  Additional  Accounts as of
the date  such  Additional  Accounts  are  identified  and  selected  (each,  an
"Additional Cut-Off Date").

REPRESENTATIONS AND WARRANTIES

     The  Transferor  has  made  representations  and  warranties  to the  Trust
relating  to the  Accounts,  the  Receivables  and the  Related  Security to the
effect,  among other things, that (a) as of each Series Cut-Off Date and Closing
Date (or, in the case of an Additional  Account,  as of the  Additional  Cut-Off
Date and the date the  related  Receivables  are  transferred  to the  Trust (an
"Addition  Date")),  each  Account or  Additional  Account was or is an Eligible
Account or, if it was or is an Ineligible  Account on such date, such Account is
being removed from the Trust in accordance with the  requirements of the Pooling
and  Servicing  Agreement,  (b) as of the  Initial  Cut-Off  Date  (or as of the
Additional  Cut-Off Date, in the case of any  Additional  Accounts) or as of the
date any  future  Receivable  is  generated  (each,  a  "Transfer  Date"),  each
Receivable is an Eligible  Receivable or, if such  Receivable is not an Eligible
Receivable,  such  Receivable is conveyed to the Trust as described  below under
"--Ineligible   Receivables,    the   Installment   Balance   Amount   and   the
Overconcentration Amount", (c) each Receivable and all Related Security conveyed
to the Trust on the Closing Date for the Series 1997-A  Certificates and on each
Transfer Date or, in the case of Additional Accounts,  on the Addition Date, and
all of the Transferor's  right,  title and interest in the Receivables  Purchase
Agreement,  have been conveyed to the Trust free and clear of any liens, and (d)
all appropriate consents and governmental authorizations required to be obtained
by the Transferor in connection  with the conveyance of each such  Receivable or
Related  Security  have been  duly  obtained.  If the  Transferor  breaches  any
representation  and warranty described in this paragraph and such breach remains
uncured  for 30 days or such longer  period as may be agreed to by the  Trustee,
after the earlier to occur of the discovery of such breach by the  Transferor or
the  Master  Servicer  or  receipt  of  written  notice  of such  breach  by the
Transferor  or the Master  Servicer,  and such breach has a  materially  adverse
effect on the  Certificateholders'  Interest  of any  outstanding  Series in any
Receivable or Account, such Certificateholders' Interests in such Receivable or,
in the case of a breach  relating to an Account,  all Receivables in the related
Account  ("Ineligible  Receivables") will be reassigned to the Transferor on the
terms  and  conditions  set  forth  below  and such  Account  shall no longer be
included as an Account.

     Each such Receivable shall be reassigned to the Transferor on or before the
end of the Collection Period in which such reassignment obligation arises by the
Transferor directing the Master Servicer to deduct the principal balance of such
Receivable  from the Pool Balance.  In the event that such deduction would cause
the  Transferor's  Participation  Amount  to be less  than the  Trust  Available
Subordinated Amount on the preceding  Determination Date (after giving effect to
the  allocations,  distributions,  withdrawals  and  deposits to be made on such
Distribution  Date),  on the date on which  such  reassignment  is to occur  the
Transferor  will be obligated to make a deposit into the  Collection  Account in
immediately  available  funds in an  amount  equal to the  amount  by which  the
Transferor's  Participation  Amount  would  be less  than  the  Trust  Available
Subordinated  Amount (the amount of any such deposit being referred to herein as
a "Transfer  Deposit  Amount"),  provided that if the Transfer Deposit Amount is
not so  deposited,  the  principal  balance of the related  Receivables  will be
deducted from the Pool Balance only to the extent the Transferor's Participation
Amount is not  reduced  below the Trust  Available  Subordinated  Amount and any
principal balance not so deducted will not be reassigned and will remain part of
the Trust.  The  reassignment  of any such  Receivable to the Transferor and the
payment  of  any  related  Transfer  Deposit  Amount  will  be the  sole  remedy
respecting any breach of the  representations  and  warranties  described in the
preceding   paragraph   with   respect   to   such   Receivable   available   to
Certificateholders or the Trustee on behalf of Certificateholders.

     The Transferor also has made representations and warranties to the Trust to
the effect,  among other  things,  that as of each  Closing  Date (a) it is duly
incorporated  and in good  standing,  it has the  authority  to  consummate  the
transactions  contemplated  by the  Pooling  and  Servicing  Agreement,  and the
Pooling and Servicing  Agreement  constitutes a valid,  binding and  enforceable
agreement  of the  Transferor  and  (b)  the  Pooling  and  Servicing  Agreement
constitutes  a valid sale,  transfer and  assignment  to the Trust of all right,
title  and  interest  of the  Transferor  in the  Receivables  and  the  Related
Security,  whether then existing or thereafter created, the Receivables Purchase
Agreement,  and the proceeds thereof (including  proceeds in any of the accounts
established for the benefit of the Certificateholders), under the UCC as then in
effect  in the  State of  Michigan,  which is  effective  as to each  Receivable
existing on each Closing Date (or as of the Addition Date, if applicable) or, as
to each  Receivable  arising  thereafter,  upon the  creation  thereof and until
termination  of  the  Trust.  In  the  event  that  the  breach  of  any  of the
representations  and  warranties  described in this  paragraph  has a materially
adverse effect on the Certificateholders'  Interest of any outstanding Series in
the  Receivables,  either the  Trustee or the  holders  of  Certificates  of all
outstanding  Series  evidencing  not  less  than  51%  of the  aggregate  unpaid
principal amount of all outstanding  Series, by written notice to the Transferor
and the Master  Servicer  (and to the  Trustee and the issuer or provider of any
Enhancement (an  "Enhancement  Provider") if given by  Certificateholders),  may
direct the  Transferor  to accept the  reassignment  of the  Certificateholders'
Interest of all outstanding Series within 60 days of such notice, or within such
longer  period  specified in such notice.  The  Transferor  will be obligated to
accept the reassignment of such Certificateholders'  Interests on a Distribution
Date occurring within such 60-day period. Such reassignment will not be required
to  be  made,   however,   if  at  the  end  of  such  applicable   period,  the
representations  and  warranties  shall then be true and correct in all material
respects and any materially adverse effect caused by such breach shall have been
cured.  The  portion  of the  price  for such  reassignment  in  respect  of the
Certificates  will  be  equal  to the  sum of (i)  the  Invested  Amount  of the
Certificates of each Series then outstanding on the Determination Date preceding
the  Distribution  Date on which the  purchase is  scheduled to be made and (ii)
accrued and unpaid interest on the unpaid  principal  amount of the Certificates
of each Series then  outstanding  at the applicable  Certificate  Rate (together
with interest on overdue interest, to the extent lawfully payable).  The payment
of the reassignment price for all outstanding  Series, in immediately  available
funds, will be considered a payment in full of the Certificateholders'  Interest
of  each  outstanding  Series.  The  portion  of  such  funds  allocable  to the
Certificateholders'  Interest of a Series will be distributed upon  presentation
and  surrender  of the  Certificates  of  such  Series.  If the  Trustee  or the
Certificateholders  give a notice  as  provided  above,  the  obligation  of the
Transferor to make any such deposit will constitute the sole remedy respecting a
breach of the representations and warranties available to  certificateholders or
the Trustee on behalf of the certificateholders.

ELIGIBLE ACCOUNTS AND ELIGIBLE RECEIVABLES

     An "Eligible  Account" is defined to mean each wholesale  financing line of
credit extended by Ford Credit to a Dealer, which line of credit, as of the date
of  determination  thereof (a) is  established  by Ford  Credit in the  ordinary
course of business pursuant to a floorplan financing agreement,  (b) is in favor
of a Dealer  which is an eligible  dealer  (which  excludes  dealers  subject to
voluntary or  involuntary  bankruptcy  proceedings  or voluntary or  involuntary
liquidation and dealers otherwise  classified as being under dealer Status or in
which Ford has an equity  interest),  (c) is in  existence  and  maintained  and
serviced by Ford Credit and (d) in respect of which no amounts have been charged
off as uncollectable.

     An "Eligible Receivable" is defined to mean each Receivable:  (a) which was
originated  or acquired by Ford Credit in the ordinary  course of business,  (b)
which arose  under an Account  that at such time was an  Eligible  Account,  (c)
which  is  owned  by Ford  Credit  at the  time of  sale by Ford  Credit  to the
Transferor,  (d) which represents the obligation of a Dealer to repay an advance
made to or on  behalf  of such  Dealer  to  finance  Vehicles  or to  return  an
Installment Balance to the related Dealer, (e) which at the time of creation and
at the time of transfer to the Trust is secured by a  perfected  first  priority
interest in the Vehicle relating thereto  (exclusive of Receivables for which an
Installment Balance is outstanding),  (f) which was created in compliance in all
respects  with all  requirements  of law  applicable  thereto and  pursuant to a
floorplan   financing   agreement  which  complies  in  all  respects  with  all
requirements  of law applicable to any party thereto,  (g) with respect to which
all consents  and  governmental  authorizations  required to be obtained by Ford
Credit or the Transferor in connection  with the creation of such  Receivable or
the  transfer  thereof  to the Trust or the  performance  by Ford  Credit of the
floorplan  financing  agreement  pursuant to which such  Receivable was created,
have been duly obtained,  (h) as to which at all times following the transfer of
such  Receivable  to the Trust,  the Trust will have good and  marketable  title
thereto free and clear of all liens  arising prior to the transfer or arising at
any time,  other than liens  permitted  pursuant to the  Pooling  and  Servicing
Agreement,  (i) which has been the subject of a valid  transfer  and  assignment
from the  Transferor  to the  Trust  of all the  Transferor's  interest  therein
(including any proceeds  thereof),  (j) which will at all times be the legal and
assignable  payment  obligation  of the  Dealer  relating  thereto,  enforceable
against such Dealer in accordance with its terms,  except as such enforceability
may be limited by applicable  bankruptcy or other similar laws, (k) which at the
time of transfer to the Trust is not subject to any right of rescission, setoff,
or any other  defense  (including  defenses  arising out of  violations of usury
laws) of the Dealer, (l) as to which, at the time of transfer of such Receivable
to the Trust,  Ford,  Ford Credit and the  Transferor  have  satisfied all their
respective  obligations with respect to such Receivable required to be satisfied
at such time, (m) as to which, at the time of transfer of such Receivable to the
Trust,  neither Ford, Ford Credit nor the Transferor has taken or failed to take
any action which would impair the rights of the Trust or the  Certificateholders
therein,  (n) which  constitutes  "chattel paper" as defined in Article 9 of the
UCC as then in effect the State of Michigan,  (o) which was  transferred  to the
Trust with all applicable governmental  authorization and (p) which was acquired
by Ford Credit  from PRIMUS and as to which at the time of the  transfer of such
Receivable to the Trust and at all times  following such  transfer,  the related
vehicle  manufacturer  or  distributor  (if other than  Ford) is not  subject to
voluntary or  involuntary  bankruptcy  proceedings  or voluntary or  involuntary
liquidation.

     It is not required or anticipated that the Trustee will make any initial or
periodic  general  examination of the Receivables or any records relating to the
Receivables for the purpose of establishing  the presence or absence of defects,
compliance  with  representations  and  warranties of the  Transferor or for any
other purpose.  In addition,  it is not anticipated or required that the Trustee
will make any initial or periodic general examination of the Master Servicer for
the purpose of  establishing  the  compliance  by the Master  Servicer  with its
representations  or warranties,  the  observation of its  obligations  under the
Pooling and Servicing  Agreement or for any other purpose.  The Master Servicer,
however,  will  deliver to the  Trustee on or before  April 30 of each  calendar
year,  an opinion of counsel with respect to the validity of the interest of the
Trust in and to the Receivables and certain other components of the Trust.

INELIGIBLE RECEIVABLES, THE INSTALLMENT BALANCE AMOUNT AND THE OVERCONCENTRATION
AMOUNT

     For  the  purpose  of  facilitating   the   administration   and  reporting
requirements of the Master  Servicer under the Pooling and Servicing  Agreement,
all Ineligible  Receivables  arising in an Eligible Account shall be transferred
to the Trust, provided that the Incremental  Subordinated Amount for each Series
is adjusted  by the portion of the  aggregate  principal  amount of  Receivables
included  therein  allocable  to the  Certificateholders'  Interest of each such
Series.  In  addition,  unless  otherwise  specified  in the related  Prospectus
Supplement,  the  Incremental  Subordinated  Amount  for  each  Series  shall be
adjusted to reflect,  on each Distribution Date, the aggregate  principal amount
of  Receivables in the Trust on such  Distribution  Date which are either Dealer
Overconcentrations, Manufacturer Overconcentrations or PRIMUS Overconcentrations
(collectively,    the    "Overconcentration    Amount")    allocable    to   the
Certificateholders'  Interest  of  each  such  Series  and  the  portion  of the
aggregate  amount of Installment  Balances in respect of which the Trust has not
received an offsetting payment from the related Dealer on such Distribution Date
(the  "Installment   Balance  Amount")  allocable  to  the   Certificateholders'
Interest. As used herein, "Dealer  Overconcentrations" on any Determination Date
means, with respect to any Dealer or group of affiliated  Dealers (as determined
in accordance with the Master Servicer's standard procedures for identifying and
tracking Accounts of affiliated Dealers), the excess of (x) the aggregate of all
Principal  Receivables  included  in all  Accounts  of such  Dealer  or group of
affiliated Dealers over (y) 2% (or such higher percentage, in no event to exceed
4%, as may be  approved  in  writing  from time to time by each  Rating  Agency,
subject  to such  conditions  and  limitations  as each such  Rating  Agency may
require)  of the Pool  Balance  on the last  day of such  immediately  preceding
Collection Period.  "Manufacturer  Overconcentration"  on any Determination Date
means the excess,  if any, of (x) the  aggregate  Principal  Receivables  in the
Trust  on the last  day of the  Collection  Period  immediately  preceding  such
Determination  Date that were acquired by Ford Credit from all other Originators
and that relate to a particular vehicle  manufacturer (other than Ford) over (y)
30% of the aggregate  Principal  Receivables on the last day of such  Collection
Period that were  acquired by Ford  Credit from all other  Originators.  "PRIMUS
Overconcentration"  on any  Determination  Date means the excess, it any, of (x)
the aggregate Principal Receivables included in the Trust on the last day of the
Collection  Period  immediately  preceding  such  Determination  Date  that were
acquired  by the Seller  from  PRIMUS  over (y) 30% of the  aggregate  Principal
Receivables  in  the  Trust  on  the  last  day  of  such   Collection   Period.
Notwithstanding  the foregoing,  the tests  specified  above with respect to the
Dealer    Overconcentration,    Manufacturer    Overconcentration   and   PRIMUS
Overconcentration  may be modified,  provided that each Rating Agency shall have
indicated in writing that the applicable rating or ratings will not be adversely
affected by any such modification. See "--Allocation of Collections; Deposits in
Collection Account;  Limited  Subordination of Transferor's  Interest--Available
Subordinated Amount".

ADDITION OF ACCOUNTS

     Subject to the conditions  described below, the Transferor has the right to
designate from time to time additional  accounts to be included as Accounts (the
"Additional  Accounts").  In  addition,  the  Transferor  is required to add the
Receivables  of  Additional  Accounts if either (i) the Pool Balance on the last
day of any Collection  Period is less than the Required Pool Balance or (ii) the
portion of the Transferor's Interest represented by the Transferor's Certificate
is less than 2% of the Pool  Balance on such last day.  In either  case,  unless
certain  insolvency  events have occurred with respect to the  Transferor,  Ford
Credit or Ford,  Ford Credit under the  Receivables  Purchase  Agreement will be
required to sell to the  Transferor,  and the  Transferor  under the Pooling and
Servicing Agreement will be required to transfer and assign to the Trust, within
10  business  days after the end of such  Collection  Period,  interests  in all
Receivables  arising in such Additional  Accounts,  whether such Receivables are
then existing or thereafter  created.  Any designation of Additional Accounts is
subject to the  following  conditions,  among others:  (i) each such  Additional
Account must be an Eligible  Account;  (ii) the  Transferor  will  represent and
warrant  that  the  addition  of  such  Additional  Accounts  will  not,  in the
reasonable belief of the Transferor, cause an Early Amortization Event to occur;
(iii) the Transferor will not select such  Additional  Accounts in a manner that
it believes is adverse to the interests of the  Certificateholders of any Series
or any  Enhancement  Provider;  (iv) the Transferor  will deliver a Tax Opinion,
other than in the case of a required  addition,  and certain  other  opinions of
counsel with respect to the addition of such Additional Accounts to the Trustee,
the Rating Agencies and any Enhancement Provider;  and (v) the applicable Rating
Agencies shall have provided  written  confirmation  that such addition will not
result in a reduction or  withdrawal  of the rating of the  Certificates  of any
outstanding Series.

     Each  Additional  Account  must be an  Eligible  Account at the time of its
addition.  However,  since  Additional  Accounts may not have been a part of the
initial portfolio of Ford Credit,  they may not be of the same credit quality as
the initial  Accounts.  Additional  Accounts  may have been  originated  by Ford
Credit at a later date using  credit  criteria  different  from those which were
applied to the initial Accounts.

     "Required  Participation  Amount" for any date will mean an amount equal to
the  sum of (a) the sum of the  product  for  each  Series  of (i) the  Required
Participation Percentage for such Series times (ii) the Invested Amount for such
Series at its  Closing  Date  minus the amount of any  deposits  into any Excess
Funding  Account for such  Series in  connection  with a  reduction  in the Pool
Balance plus the amount of any withdrawals  from any such Excess Funding Account
in connection  with an increase in the Pool Balance plus (b) the Trust Available
Subordinated  Amount on the  immediately  preceding  Determination  Date  (after
giving effect to the allocations, distributions,  withdrawals and deposits to be
made on the Distribution Date following such Determination Date).

     "Required Participation Percentage" will mean, the percentage applicable to
such Series specified in the related Prospectus Supplement;  provided,  however,
that the Transferor may, upon ten days' prior notice to the Trustee,  the Rating
Agencies  and  any  Enhancement  Provider  reduce  the  Required   Participation
Percentage  for any Series to not less than 100%,  so long as each Rating Agency
shall  have  notified  the  Transferor  or the  Master  Servicer  that  any such
reduction  will not result in a  reduction  or  withdrawal  of the rating of the
Certificates of any other Series rated by it at the request of the Transferor.

Notwithstanding  the  foregoing,  the  Transferor  may from time to time, at its
discretion,  and subject only to the limitations specified in this paragraph and
the conditions  specified in clauses (i), (ii) and (iii) for Additional Accounts
in the second preceding paragraph, designate Additional Accounts (any Additional
Accounts  designated  in  accordance  with  the  provisions  described  in  this
paragraph being referred to herein as "Automatic Additional  Accounts").  Unless
the  Rating  Agencies  otherwise  consent,   neither  the  number  of  Automatic
Additional Accounts nor the aggregate amount of Principal  Receivables  included
in such Automatic  Additional Accounts as of the related Additional Cut-Off Date
that are designated  during any calendar  quarter shall exceed 10% of the number
of Accounts or 10% of the Pool Balance,  as the case may be, as of the first day
of such calendar quarter and neither the number of Automatic Additional Accounts
nor the aggregate  amount of Principal  Receivables  included in such  Automatic
Additional  Accounts  as of  the  related  Additional  Cut-Off  Dates  that  are
designated  during any twelve  month  period  commencing  in October of any year
shall  exceed 20% of the number of Accounts or 20% of the Pool  Balance,  as the
case may be, as of the first day of such  twelve-month  period.  On or before 31
January,  30 April,  31 July and 31 October of each calendar  year,  the Trustee
shall have to the extent applicable,  delivered notice to each applicable Rating
Agency  with  respect  to the  addition  of all  Automatic  Additional  Accounts
included as Accounts during the three consecutive  Collection  Periods ending in
the  calendar  month prior to such date.  On or before 31 January and 31 July of
each  calendar  year (or quarterly or on or before the last day of each month in
certain circumstances), the Transferor shall have delivered to the Trustee, each
Rating Agency and any Enhancement Provider an opinion of counsel with respect to
the Automatic  Additional Accounts included as Accounts during the preceding six
month  period (or the  preceding  three month period or the  preceding  month in
certain  circumstances)  confirming the validity and perfection of each transfer
of such Automatic Additional  Accounts.  If such opinion of counsel with respect
to  any  Automatic  Additional  Accounts  is  not so  received,  such  Automatic
Additional Accounts will be removed from the Trust.

REMOVAL OF ACCOUNTS

     The Transferor shall have the right at any time to require the removal from
the Trust of Eligible Accounts,  including all amounts then held by the Trust or
thereafter  received  by the Trust in respect  of the  Eligible  Accounts  to be
removed. To remove any Eligible Account and such amounts, the Transferor (or the
Master  Servicer on its behalf) will,  among other things,  (a) on or before the
fifth  business  day prior to the date of  removal  (the  "Removal  Commencement
Date"), furnish to the Trustee, any Enhancement Provider and the Rating Agencies
a written  notice (the "Removal  Notice")  specifying  the Removal  Commencement
Date;  (b) on or before the fifth  business  day after the Removal  Commencement
Date,  the  Transferor  shall have  furnished  to the  Trustee a computer  file,
microfiche  list or other list of the Removal  Accounts that were removed on the
Removal Commencement Date, specifying for each Removed Account as of the date of
the Removal Notice its number,  the aggregate amount outstanding in such Removed
Account  and  the  aggregate  amount  of  Principal  Receivables  therein;  (c);
represent  and  warrant  that the  removal of any such  Eligible  Account on the
Removal  Commencement Date will not, in the reasonable belief of the Transferor,
cause an Early  Amortization Event to occur or cause the Pool Balance to be less
than the  Required  Participation  Amount;  (d)  represent  and warrant  that no
selection procedures believed by the Transferor to be adverse to the interest of
the  Certificateholders  were  utilized in selecting the Removal  Accounts;  (e)
represent  and warrant  that the Rating  Agencies  shall not have  notified  the
Transferor  or the Master  Servicer that such removal will result in a reduction
or withdrawal of the rating of the  Certificates of any  outstanding  Series and
(f) on or before the related Removal  Commencement  Date, deliver to the Trustee
and any Enhancement Provider an officers'  certificate  confirming the items set
forth in clauses  (c),  (d) and (e) above and a Tax Opinion with respect to such
removal.

     Upon  satisfaction  of the above  conditions,  the Trustee will execute and
deliver to the  Transferor  a written  reassignment  and will be deemed to sell,
transfer,  assign,  set over  and  otherwise  convey  to the  Transferor  or its
designee, without recourse, representation or warranty, all the right, title and
interest of the Trust in and to the Receivables arising in the Removal Accounts,
all amounts  received or to be received  with  respect  thereto and all proceeds
thereof.  Collections in respect of Receivables in any such Removal Account will
be allocated as follows:  (i) Principal  Collections  will be allocated first to
the oldest outstanding  principal balance of such Receivables and (ii) Defaulted
Receivables and Interest Collections will be allocated to the Trust on the basis
of the ratio of Principal Receivables owned by the Trust in such Removal Account
on the Removal Commencement Date to the total amount of Principal Receivables in
such Removal  Account on such date. The remainder of any Principal  Collections,
Defaulted  Receivables  and  Interest  Collections  shall  be  allocated  to the
Transferor.

COLLECTION ACCOUNT

     The Master Servicer has  established and is required to maintain,  or cause
to be established and maintained, an Eligible Deposit Account for the benefit of
certificateholders  in the name of the  Trustee,  on behalf  of the  Trust  (the
"Collection Account").  "Eligible Deposit Account" means either (a) a segregated
account with an Eligible  Institution or (b) a segregated trust account with the
corporate  trust  department  of  a  depository  institution  or  trust  company
organized  under the laws of the  United  States or any  state  thereof  (or any
domestic branch of a foreign bank),  having corporate trust powers and acting as
trustee for funds deposited in such account, so long as any of the securities of
such  depository  institution  or trust  company  has a credit  rating from each
Rating Agency in one of its generic rating categories which signifies investment
grade.  "Eligible  Institution"  means (a) the corporate trust department of the
Trustee or (b) a depository  institution  or trust company  organized  under the
laws of the United States or any one of the states thereof (or a domestic branch
of a foreign  bank) which at all times (i) has either (x) a long-term  unsecured
debt rating  acceptable to each Rating  Agency or (y) a  certificate  of deposit
rating  acceptable to each Rating Agency and (ii) is a member of the FDIC. Funds
in the Collection  Account  generally will be invested in (i) obligations  fully
guaranteed  by the  United  States,  (ii)  demand  deposits,  time  deposits  or
certificates  of deposit of  depository  institutions  or trust  companies,  the
commercial  paper of which has the  highest  rating from the  applicable  Rating
Agency,  (iii) commercial paper having at the time of the Trust's investment,  a
rating in the highest rating  category from the applicable  Rating Agency,  (iv)
demand  deposits,  time  deposits and  certificates  of deposit  which are fully
insured  by  the  FDIC,  (v)  bankers'  acceptances  issued  by  any  depository
institution or trust company  described in (ii) above, (vi) investments in money
market funds which have the highest rating from, or have otherwise been approved
in writing by, each Rating Agency and (vii) other investments  acceptable to the
Rating  Agency  as  being  consistent  with  the  then-current   rating  of  the
Certificates (collectively, "Eligible Investments"). Any earnings (net of losses
and investment  expenses) on funds in the Collection Account will be credited to
the Collection  Account.  The Master  Servicer will have the revocable  power to
instruct  the  Trustee to make  withdrawals  and  payments  from the  Collection
Account  for the  purpose of  carrying  out its  duties  under the  Pooling  and
Servicing Agreement.

EXCESS FUNDING ACCOUNT

     During the Revolving Period for each Series,  as to which an Excess Funding
Account  has  been  established,  unless  otherwise  specified  in  the  related
Prospectus  Supplement,  funds (to the extent  available  therefor as  described
herein)  will be deposited  in the Excess  Funding  Account for such Series on a
Distribution  Date in an amount equal to the excess,  if any, of (i) the related
Invested  Amount  immediately  prior to such  Distribution  Date  over  (ii) the
Certificateholders' Interest for such Series in Principal Receivables at the end
of the preceding Collection Period. In addition,  if so specified in the related
Prospectus  Supplement,  a deposit  will be made in the related  Excess  Funding
Account on or prior to the Closing  Date for such  Series in an amount  equal to
the excess of the Initial  Principal  Amount of the  Certificates of such Series
over the Initial  Invested  Amount  allocable  thereto.  Funds on deposit in the
Excess Funding Account for a Series will be withdrawn and paid to the Transferor
or  allocated  to one or more  other  Series  that  are in  their  amortization,
accumulation or early amortization periods to the extent of any increases in the
Certificateholders' Interests of all outstanding Series in the Pool Balance as a
result of the addition of Receivables to the Trust. Under certain circumstances,
such deposits in and withdrawals from the Excess Funding Accounts may be made on
a daily basis. The allocation of additional Receivables to increase the Invested
Amount of each outstanding  Series will be pro rata based on the proportion that
the  amount on  deposit  in an Excess  Funding  Account  bears to the  aggregate
amounts in all of the Trust's Excess Funding  Accounts and similar  arrangements
for accommodating the fluctuation in the principal  balances of the Receivables.
The deposit of amounts into the Excess Funding Account of the outstanding Series
will be based on the  proportion  that the Invested  Amount of a Series bears to
the aggregate of the Invested Amounts for all Series.

     Any funds on deposit in an Excess  Funding  Account at the beginning of the
Accumulation  Period,  Amortization  Period  or Early  Amortization  Period,  as
applicable,  for the related  Series will be deposited in the Principal  Funding
Account for such Series.  In  addition,  no funds will be deposited in an Excess
Funding Account during the  Accumulation  Period,  Amortization  Period or Early
Amortization Period, as applicable, for the related Series.

     Unless  otherwise  specified  in the related  Prospectus  Supplement  for a
Series,  funds on deposit in the Excess Funding  Account for such Series will be
invested by the Trustee at the direction of the Master  Servicer in  investments
rated in the highest short-term  category of each Rating Agency or in such other
investments  that are  acceptable  to each  Rating  Agency  and any  Enhancement
Provider. Such investments are required to mature by the next Distribution Date.
On each  Distribution  Date, all net  investment  income earned on amounts in an
Excess Funding Account since the preceding  Distribution  Date will be withdrawn
from such Excess Funding Account and applied as described herein.

ALLOCATION PERCENTAGES

     Allocation to the Certificateholders'  Interest. Unless otherwise specified
in the Prospectus  Supplement for any Series,  the Master Servicer will allocate
amounts to the  Certificateholders'  Interest of each Series for each Collection
Period as follows:

     (a)  Interest  Collections  and the  Defaulted  Amount will be allocated to
Certificateholders  of each Series based on the applicable  Floating  Allocation
Percentage;

     (b)  during  the  Revolving Period for a Series, Principal Collections will
be  allocated  to  Certificateholders  of  such  Series  based on the applicable
Floating Allocation Percentage (subject to the following sentence);

     (c)  during the Accumulation Period or Amortization  Period, as applicable,
and any Early Amortization  Period for a Series,  Principal  Collections will be
allocated to Certificateholders of such Series based on the applicable Principal
Allocation Percentage (subject to the following sentence); and

     (d)   Miscellaneous   Payments   will  at  all   times  be   allocated   to
Certificateholders  of  each  Series  on  the  basis  of the  applicable  Series
Allocation Percentage.

     With  respect to  Principal  Collections  among  Series for any  Collection
Period,  if the sum of (i) the sum of the Floating  Allocation  Percentages  for
each Series in its Revolving Period and (ii) the Principal Allocation Percentage
for each Series in its Amortization,  Accumulation or Early Amortization  period
exceeds 100%,  then Principal  Collections  for such  Collection  Period will be
allocated  among the  Series pro rata on the basis of such  Floating  Allocation
Percentages and Principal Allocation  Percentages.  Amounts not allocated to the
Certificateholders of outstanding Series as described above will be allocated to
the Transferor.

     Unless otherwise specified in the accompanying  Prospectus Supplement,  the
following terms shall have the meanings specified below.

     "Floating Allocation Percentage" for any Collection Period and Series means
the  percentage  equivalent  (which shall never exceed 100%) of a fraction,  the
numerator  of which is the  related  Invested  Amount  as of the last day of the
immediately preceding Collection Period and the denominator of which is the Pool
Balance as of such last day; provided,  however, that, with respect to the first
Collection Period for a Series,  the Floating  Allocation  Percentage shall mean
the percentage  equivalent of a fraction,  the numerator of which is the Initial
Invested Amount of the  Certificates of such Series and the denominator of which
is the Pool Balance on the Series Cut-Off Date.

     "Principal  Allocation  Percentage"  for any  Collection  Period and Series
means the percentage  equivalent  (which shall never exceed 100%) of a fraction,
the numerator of which is the related  Invested Amount as of the last day of the
Revolving  Period  for  such  Series  and the  denominator  of which is the Pool
Balance as of the last day of the immediately preceding Collection Period.

     "Invested  Amount"  means for any date and Series,  an amount  equal to the
Initial  Invested Amount of the  Certificates of such Series,  minus the amount,
without duplication,  of principal payments (except principal payments made from
the related Excess Funding  Account,  if any, and any transfers from such Excess
Funding  Account to the  Principal  Funding  Account  for such  Series)  made to
Certificateholders  of such Series or deposited to the related Principal Funding
Account prior to such date from and after the applicable  Closing Date minus the
excess, if any, of the aggregate amount of Investor  Charge-Offs for such Series
for all Distribution Dates preceding such date, over the aggregate amount of any
reimbursements  of Investor  Charge-Offs  for such  Series for all  Distribution
Dates preceding such dates.

     "Initial  Invested  Amount"  means  the  Initial  Principal  Amount  of the
Certificates of a Series plus (a) the amount of any withdrawals from the related
Excess Funding Account, if any, in connection with an increase in Receivables in
the Trust since the Closing  Date,  minus (b) the amount of any additions to the
related Excess Funding Account in connection with a reduction in the Receivables
in the Trust since the Closing Date.

     "Miscellaneous  Payments"  for any  Collection  Period means the sum of (a)
Adjustment  Payments and Transfer  Deposit Amounts received with respect to such
Collection Period and (b) Unallocated Principal Collections on such Distribution
Date available to be treated as Miscellaneous  Payments as described below under
"Principal Collections for all Series".

     "Series Allocation Percentage" means, for any Collection Period and Series,
the percentage  equivalent of a fraction,  the numerator of which is the related
Invested  Amount  as of the last  day of the  immediately  preceding  Collection
Period and the denominator of which is the Trust Invested Amount as of such last
day.

     "Aggregate Available Subordinated Amount" means for a Series the sum of the
Available  Subordinated  Amount and any additional  subordination  specified for
such Series in the related Prospectus Supplement.

     "Trust Invested Amount" means, with respect to any Collection  Period,  the
sum of the Invested Amounts for all outstanding Series.

     "Trust  Available  Subordinated  Amount"  means  the  sum of the  Aggregate
Available Subordinated Amounts for all outstanding Series.

The Floating  Allocation  Percentages and the Principal  Allocation  Percentages
will be adjusted  for any  Collection  Period with  respect to which  Additional
Accounts  are  designated  to reflect the  additional  Receivables  added to the
Trust.

     Principal  Collections for all Series.  Principal  Collections allocated to
the  Certificateholders'  Interest of a Series,  for any Collection  Period with
respect to the Accumulation Period or Amortization Period, as applicable, or any
Early  Amortization  Period for such  Series,  will be  allocated  first to make
required  payments of principal to the related  Principal Funding Account during
the Accumulation Period, if applicable,  and to the  Certificateholders  of such
Series during the  Amortization  Period or the Early  Amortization  Period.  See
"--Distributions   from  the   Collection   Account;   Reserve   Fund--Principal
Collections"  and  "--Distributions".  The Master  Servicer  will  determine the
amount of related  Available  Certificateholder  Principal  Collections  for any
Collection  Period  remaining  after such  required  payments and the  Available
Certificateholder Principal Collections for any other Series (collectively,  the
"Excess  Principal  Collections").  The Master  Servicer  will  allocate  Excess
Principal Collections to cover any principal distributions to Certificateholders
for any Series that are either  scheduled  or  permitted  and that have not been
covered out of Principal Collections and certain other amounts allocated to such
Series (collectively, the "Principal Shortfalls").  Excess Principal Collections
generally  will not be used to cover  Investor  Charge-Offs  for any Series.  If
Principal  Shortfalls  exceed Excess  Principal  Collections  for any Collection
Period,  Excess  Principal  Collections  will be  allocated  pro rata  among the
applicable Series based on the relative amounts of Principal Shortfalls.  To the
extent  that Excess  Principal  Collections  exceed  Principal  Shortfalls,  the
balance will be paid to the Transferor if the Transferor's  Participation Amount
(determined  after giving effect to any Receivables  transferred to the Trust on
such date) exceeds the Trust Available  Subordinated  Amount for the immediately
preceding   Determination   Date  (after  giving  effect  to  the   allocations,
distributions,  withdrawals  and  deposits to be made on the  Distribution  Date
immediately  following such Determination Date). Any amount not allocated to the
Transferor  because the  Transferor's  Participation  Amount does not exceed the
Trust  Available  Subordinated  Amount  will be held  unallocated  ("Unallocated
Principal Collections") until the Transferor's  Participation Amount exceeds the
Trust Available Subordinated Amount, at which time such amount will be allocated
to  the  Transferor,   or  until  an  Early  Amortization  Event  occurs  or  an
Amortization  Period  commences for any Series,  after which such amount will be
treated as a Miscellaneous Payment.

ALLOCATION OF COLLECTIONS; DEPOSITS IN COLLECTION ACCOUNT; LIMITED SUBORDINATION
OF TRANSFEROR'S INTEREST

     The Master  Servicer,  no later than two business days after the processing
date,  will deposit all  collections  received  with respect to the  Receivables
(excluding,  with certain exceptions,  certain portions thereof allocable to the
Transferor)   in  each   Collection   Period   into  the   Collection   Account.
Notwithstanding the foregoing requirement for daily deposits, for so long as (a)
Ford  Credit  remains  the  Master  Servicer  under the  Pooling  and  Servicing
Agreement, (b) no Master Servicer Default has occurred and is continuing and (c)
(i) Ford  Credit is a  wholly-owned  subsidiary  of Ford and Ford Credit has and
maintains a short-term  debt rating of at least A-1 by Standard & Poor's and P-1
by Moody's,  (ii) Ford Credit  arranges for and  maintains a letter of credit or
other form of Enhancement in respect of the Master Servicer's obligation to make
deposits of  collections on the  Receivables  in the Collection  Account that is
acceptable  in form and  substance  to each  Rating  Agency or (iii) Ford Credit
otherwise obtains the Rating Agency confirmations described below, then, subject
to any limitations in the confirmations  referred to below, Ford Credit need not
deposit  collections  into the  Collection  Account on the day  indicated in the
preceding  sentence but may use for its own benefit all such  collections  until
the business day immediately  preceding the related  Distribution Date, at which
time Ford Credit will make such deposits in an amount equal to the net amount of
such deposits and  withdrawals  which would have been made had the conditions of
this  sentence  not  applied;  provided,  however,  that prior to ceasing  daily
deposits as described  above the Transferor  shall have delivered to the Trustee
written  confirmation  from the applicable  Rating  Agencies that the failure by
Ford Credit to make daily  deposits will not result in a reduction or withdrawal
of the  rating  of the  Certificates  of any  outstanding  Series  or  class  of
certificates.  In addition,  during any Collection  Period,  the Master Servicer
will  generally  be  required  to deposit  Interest  Collections  and  Principal
Collections into the Collection  Account only to the extent of the distributions
required to be made to Certificateholders of all Series, the amounts required to
be deposited into any deposit,  trust, reserve or similar account maintained for
the benefit of  Certificateholders  and the  amounts  required to be paid to any
Enhancement Provider on the Distribution Date relating to such Collection Period
and if, at any time prior to such  Distribution  Date, the amount of collections
deposited in the Collection Account exceeds the amount required to be deposited,
the  Master  Servicer  will be  permitted  to  withdraw  such  excess  from  the
Collection Account.

     On any date on which  collections are deposited in the Collection  Account,
the Master Servicer will  distribute  directly to the Transferor an amount equal
to (a) the Excess  Transferor's  Percentage for the related Collection Period of
Interest  Collections for such date and (b) the Excess  Transferor's  Percentage
for the related Collection Period of Principal Collections for such date, if the
Transferor's  Participation  Amount  (determined  after  giving  effect  to  any
Receivables  transferred to the Trust on such date) exceeds the Trust  Available
Subordinated  Amount for the  immediately  preceding  Determination  Date (after
giving effect to the allocations, distributions,  withdrawals and deposits to be
made on the Distribution Date immediately following such Determination Date). In
addition,  during the  Revolving  Period,  subject to certain  limitations,  the
Master Servicer will distribute  directly to the Transferor on each such date of
deposit an amount equal to the Available  Transferor's Principal Collections for
such date, if the Transferor's  Participation  Amount  (determined  after giving
effect to any  Receivables  transferred  to the Trust on such date)  exceeds the
Trust Available Subordinated Amount for the immediately preceding  Determination
Date (after giving effect to the  allocations,  distributions,  withdrawals  and
deposits  to be  made  on  the  Distribution  Date  immediately  following  such
Determination Date).

     Unless otherwise specified in the accompanying  Prospectus Supplement,  the
following terms shall have the meanings specified below.

     "Available Transferor's  Collections" for any date means the sum of (a) the
Available  Transferor's Interest Collections for such date and (b) the Available
Transferor's  Principal  Collections for such date; provided,  however, that the
Available  Transferor's  Collections will be zero for any Collection Period with
respect to which the Available  Subordinated Amount is zero on the Determination
Date immediately following the end of such Collection Period.

     "Available  Transferor's Interest Collections" for any date means an amount
equal  to the  result  obtained  by  multiplying  (a)  the  excess  of  (i)  the
Transferor's  Percentage for the related  Collection Period over (ii) the Excess
Transferor's  Percentage for such Collection Period by (b) Interest  Collections
for such date.

     "Available Transferor's Principal Collections" for any date means an amount
equal to the product of (a) the excess of (i) the  Transferor's  Percentage  for
the related Collection Period over (ii) the Excess  Transferor's  Percentage for
such Collection Period and (b) Principal Collections for such date.

     "Transferor's  Percentage"  means 100% minus (a) when used with  respect to
Interest Collections,  the aggregate of the Floating Allocation  Percentages for
each  outstanding   Series,   and  (b)  when  used  with  respect  to  Principal
Collections, the sum of (i) the aggregate of the Floating Allocation Percentages
for each  outstanding  Series in its Revolving  Period and (ii) the aggregate of
the  Principal  Allocation  Percentages  for  each  outstanding  Series  in  its
Accumulation,  Amortization or Early Amortization Period, but in each case shall
not be less than 0%.

     "Excess  Transferor's   Percentage"  for  any  Collection  Period  means  a
percentage  (which  percentage  shall  never be less than 0% nor more than 100%)
equal to (a) 100% minus, when used with respect to Interest Collections, the sum
of (i) the aggregate of the Floating Allocation Percentages for each outstanding
Series with respect to such Collection Period and (ii) the percentage equivalent
of a fraction, the numerator of which is the Trust Available Subordinated Amount
as of the Determination Date occurring in the immediately  preceding  Collection
Period (after giving effect to the allocations,  distributions,  withdrawals and
deposits  to be  made  on  the  Distribution  Date  immediately  following  such
Determination  Date), and the denominator of which is the Pool Balance as of the
last day of such  immediately  preceding  Collection  Period and (b) 100% minus,
when used with  respect to Principal  Collections  the sum of (i) the sum of the
aggregate of the Principal Allocation Percentages for each outstanding Series in
its Accumulation, Amortization or Early Amortization Period with respect to such
Collection Period and the aggregate of the Floating  Allocation  Percentages for
each outstanding  Series in its Revolving Period with respect to such Collection
Period  and (ii) the  percentage  described  in  clause  (a)(ii)  above for such
Collection Period.

     "Transferor's  Participation  Amount" for any date means an amount equal to
the Pool Balance on such date minus the  aggregate  of Invested  Amounts for all
outstanding Series on such date.

     Deficiency  Amount.  Unless otherwise  specified in the related  Prospectus
Supplement for a Series,  on each such  Determination  Date, the Master Servicer
will determine for the  Certificates of such Series the amount (the  "Deficiency
Amount"),  if any, by which (a) the sum of (i) Monthly  Interest for such Series
for the  following  Distribution  Date,  (ii)  Monthly  Interest for such Series
accrued  but not paid with  respect to prior  Distribution  Dates (and  interest
thereon),  (iii) the Monthly  Servicing  Fee  allocable  to such Series for such
Distribution  Date,  (iv) the Investor  Default  Amount for such Series for such
Distribution  Date,  (v) the amount of any Adjustment  Payment  allocated to the
Certificates  of such  Series  for  such  Distribution  Date  that  has not been
deposited in the Collection  Account as required under the Pooling and Servicing
Agreement  and (vi) any  other  amounts  required  to be paid to an  Enhancement
Provider  for such Series  exceeds (b) the sum of (i) related  Certificateholder
Interest  Collections,  Investment Proceeds and proceeds of Enhancement for such
Distribution  Date and (ii) the amount of funds in the related  Reserve  Fund on
such  Distribution  Date  available  to fund the  amount by which the  amount in
clause (a)  exceeds the amount in clause  (b)(i) as  described  under  "Interest
Collections". The lesser of the Deficiency Amount and the Available Subordinated
Amount is the "Draw Amount".

     "Monthly  Interest"  for any  Distribution  Date and  Series  shall mean an
amount equal to the product of (a) the Certificate  Rate and (b) the outstanding
principal balance of the Certificates of such Series as of the close of business
on the preceding  Distribution  Date (or, in the case of the first  Distribution
Date of such Series,  on the Closing Date) after giving effect to all repayments
of principal made to the Certificateholders on such preceding Distribution Date,
multiplied by (i) in the case of fixed-rate  Certificates,  one-twelfth and (ii)
in the case of floating-rate Certificates,  a fraction the numerator of which is
the  actual  number of days  elapsed  in the  related  Interest  Period  and the
denominator of which is 360.

     Required  Subordinated  Amount.  Unless otherwise  specified in the related
Prospectus Supplement,  the "Required Subordinated Amount" shall mean, as of any
date of  determination  and  Series,  the sum of (a) the  product of the related
Subordinated  Percentage  and the  Invested  Amount for such  Series and (b) the
Incremental Subordinated Amount for such Series.

     Available  Subordinated  Amount.  The  Available  Subordinated  Amount with
respect to any Series and Determination  Date will be calculated as specified in
the related  Prospectus  Supplement.  Unless otherwise  specified in the related
Prospectus   Supplement,   the  Available  Subordinated  Amount  for  the  first
Determination   Date  is  equal  to  the  Required   Subordinated   Amount.  The
"Incremental  Subordinated Amount" for any Determination Date will be calculated
as specified in the related Prospectus Supplement.

     The  "Subordinated  Percentage"  for any Series  will  initially  equal the
percentage  specified  therefore  in  the  related  Prospectus  Supplement.  The
Transferor  may, in its sole  discretion,  at any time  increase  the  Available
Subordinated  Amount for so long as the cumulative amount of such increases does
not exceed the amount specified therefore in the related Prospectus  Supplement.
The   Transferor  is  not  under  any   obligation  to  increase  the  Available
Subordinated  Amount for any Series at any time. If for any Series the Available
Subordinated Amount were reduced to less than the Required  Subordinated Amount,
an Early  Amortization Event would occur. The Transferor could elect to increase
the  Available  Subordinated  Amount  for any  Series  at the time such an Early
Amortization  Event would  otherwise  occur for such Series,  thus preventing or
delaying the occurrence of the Early Amortization Event.

DISTRIBUTIONS FROM THE COLLECTION ACCOUNT; RESERVE FUND

     Interest Collections.  Unless otherwise specified in the related Prospectus
Supplement  for any Series,  on each  Distribution  Date, the Trustee will apply
Certificateholders'  Interest  Collections,  Investment Proceeds and proceeds of
any  Enhancement,  if any,  in  respect of any  Series of  Certificates  and the
preceding Collection Period to make the following distributions in the following
order of priority:

     (a) an amount equal to Monthly  Interest  for such Series and  Distribution
Date,  plus any payments in respect of Net Trust Swap  Receipts (as specified in
the related Prospectus Supplement), plus the amount of any Monthly Interest with
respect  to  such  Series   previously  due  but  not  distributed  on  a  prior
Distribution  Date (plus, but only to the extent permitted under applicable law,
interest at the applicable rate specified in the related  Prospectus  Supplement
on Monthly Interest  previously due but not  distributed),  will be deposited to
the Interest  Funding  Account;  then any required  payments  will be paid to an
Enhancement Provider with respect to such Series;

     (b) an amount equal to the Monthly  Servicing  Fee for such Series and such
Distribution  Date shall be  distributed  to the Master  Servicer  (unless  such
amount has been netted against  deposits to the Collection  Account as described
above or waived as described below);

     (c) an amount equal to the Reserve Fund  Deposit  Amount  allocable to such
Series,  if any,  for such  Distribution  Date shall be deposited in the Reserve
Fund;

     (d) an  amount  equal to the  Investor  Default  Amount,  if any,  for such
Distribution  Date shall be treated as a portion of Available  Certificateholder
Principal Collections for such Distribution Date; and

     (e) the balance shall constitute Excess Servicing.

     If such  Certificateholder  Interest  Collections,  Investment Proceeds and
Enhancement   proceeds,   if  any,  are  not   sufficient  to  make  the  entire
distributions  required by clauses (a) and (b) and (d) above,  the Trustee shall
withdraw  funds from the related  Reserve Fund and apply such funds to complete,
to the extent  available,  the  distributions  pursuant  to such  clauses in the
numerical  order  thereof;  provided that during an Early  Amortization  Period,
unless  otherwise  provided in the  Prospectus  Supplement  for any Series,  the
application  of funds in the related  Reserve Fund to cover the amount in clause
(d) will be reduced or eliminated to the extent necessary to maintain the amount
in the related Reserve Fund at least equal to the amount specified  therefore in
such Prospectus Supplement.

     Unless  otherwise  specified  in the related  Prospectus  Supplement  for a
Series, if there is a Draw Amount for such Distribution  Date, the Trustee shall
apply  the  amount  of  Available  Transferor's   Collections  for  the  related
Collection  Period on deposit  in the  Collection  Account on such  Distribution
Date,  but only up to the Draw  Amount,  to make the  distributions  required by
clauses (a),  (b) and (d) above that have not been made through the  application
of funds from the related Reserve Fund as described in the preceding  paragraph.
If the sum of the Draw Amounts for all Series in respect of a Distribution  Date
exceeds  such  Available  Transferor's  Collections  for the related  Collection
Period,  then such Available  Transferor's  Collections  will be allocated among
those Series with Draw Amounts pro rata on the basis of such Draw  Amounts.  The
Available  Subordinated  Amount for any Series  will be reduced by the amount of
Available Transferor's  Collections so applied in respect of the Certificates of
such Series. If the Draw Amount exceeds such Available Transferor's Collections,
the Available  Subordinated Amount for such Series will be reduced by the amount
of such  excess,  but not by more than the sum of the  Investor  Default  Amount
allocated  to such  Series of  Certificate  for such  Distribution  Date and the
amount of any Adjustment  Payments allocable to the Certificates and not paid by
the Transferor.

     "Certificateholder  Interest  Collections"  for any Series and Distribution
Date means the portion of Interest Collections for the related Collection Period
allocated to the Certificateholders' Interest for such Series as described under
"Allocation Percentages--Allocation to the Certificateholders' Interest".

     "Investment  Proceeds" for any Series and Distribution Date means an amount
equal to the sum of (a) the net investment  earnings  credited to the Collection
Account  on the  related  Determination  Date with  respect to funds held in the
Reserve Fund, (b) the Series  Allocation  Percentage of net investment  earnings
credited  to the  Collection  Account  on the  related  Determination  Date with
respect  to funds  held in the  Collection  Account  and (c) all net  investment
income earned on amounts in any Excess Funding  Account,  the Principal  Funding
Account and the Interest  Funding  Account for such Series  since the  preceding
Distribution Date.

     "Excess  Servicing" for any Distribution Date means the amount described in
clause (e) of the fifth preceding paragraph.

     Reserve  Fund.  Unless  otherwise   specified  in  the  related  Prospectus
Supplement,  an Eligible Deposit Account for each Series will be established and
maintained in the name of the Trustee for the benefit of the  Certificateholders
of such Series (the  "Reserve  Fund").  No deposit will be made into the Reserve
Fund prior to the first  Distribution  Date for such Series.  The "Reserve  Fund
Required  Amount"  means for each Series an amount  which upon any  Distribution
Date will equal a percentage (specified in the related Prospectus Supplement) of
the outstanding  principal  balance of the  Certificates of such Series for such
Distribution   Date  (after  giving  effect  to  any  change   therein  on  such
Distribution  Date). If, after giving effect to the  allocations,  distributions
and deposits in the Reserve Fund described above under  "Interest  Collections",
the amount in the Reserve Fund is less than the Reserve Fund Required Amount for
such Series for the following  Distribution  Date, the Trustee shall deposit any
remaining Available  Transferor's  Collections for the related Collection Period
into the  Reserve  Fund  until the amount in the  Reserve  Fund is equal to such
Reserve Fund Required  Amount.  The "Reserve Fund Deposit Amount" for any Series
is the amount, if any, by which the related Reserve Fund Required Amount exceeds
the amount on deposit in the Reserve  Fund.  Funds in the  Reserve  Fund will be
invested  in the same  manner in which  funds in the  Collection  Account may be
invested.  On each  Determination  Date, the Master  Servicer will credit to the
Collection  Account  for the  benefit of the  Certificateholders  of the related
Series any  investment  earnings (net of losses and  investment  expenses)  with
respect to the  Reserve  Fund.  After the  earlier of the payment in full of the
outstanding  principal balance of the Certificates of such Series and the Series
Termination  Date,  any funds  remaining on deposit in the related  Reserve Fund
will be paid to the Transferor.

     If,  for any  Distribution  Date with  respect to an  Accumulation  Period,
Amortization  Period or Early  Amortization  Period,  after giving effect to the
allocations,  distributions and deposits  described in the preceding  paragraph,
the amount in the Reserve Fund for a Series is less than the Excess Reserve Fund
Required Amount for such Series and Distribution Date, the Trustee shall deposit
the remaining  Available  Transferor's  Collections  for the related  Collection
Period  into the Reserve  Fund until the amount in the Reserve  Fund is equal to
such Excess  Reserve Fund  Required  Amount.  The "Excess  Reserve Fund Required
Amount" for any Series and Distribution  Date, if applicable,  will be specified
in the related Prospectus Supplement.

     In connection  with the allocations to Reserve Funds referred to in the two
preceding paragraphs,  if the remaining Available  Transferor's  Collections are
not  sufficient  to fund the Reserve  Funds for all  outstanding  Series,  then,
unless otherwise specified in the related Prospectus Supplement,  such remaining
Available  Transferor's  Collections will be allocated to such Reserve Funds pro
rata on the basis of the  respective  amounts  required to be  deposited in such
Reserve Funds.

     Excess  Servicing.  Unless  otherwise  specified in the related  Prospectus
Supplement for any Series, on each  Distribution  Date, the Master Servicer will
allocate Excess Servicing for such Series with respect to the Collection  Period
immediately  preceding  such  Distribution  Date,  in  the  following  order  of
priority:

     (a) an  amount  equal  to the  aggregate  amount  of  Investor  Charge-Offs
allocable to such Series which have not been previously reimbursed (after giving
effect  to the  allocation  on  such  Distribution  Date  of  Series  Allocation
Percentage of  Miscellaneous  Payments with respect to such  Distribution  Date)
will be allocated in the same manner as  Available  Certificateholder  Principal
Collections for such Distribution Date;

     (b) an amount  equal to the  aggregate  outstanding  amounts of the Monthly
Servicing  Fee for such Series  which have been  previously  waived as described
under  "Servicing  Compensation  and Payment of Expenses" will be distributed to
the Master Servicer; and

     (c) the balance,  if any,  shall be  distributed to the Transferor and will
increase  the  Available  Subordinated  Amounts for such  Series,  to the extent
provided in the related Prospectus Supplement.

     Principal Collections. Unless otherwise specified in the related Prospectus
Supplement for a Series,  on each  Distribution  Date, the Master  Servicer will
allocate Available  Certificateholder Principal Collections with respect to such
Series as follows:

     (a) for each  Distribution  Date with respect to the  Revolving  Period for
such Series,  all  Available  Certificateholder  Principal  Collections  will be
allocated,  first, to make a deposit to the related Excess Funding  Account,  if
any,  if the sum of (i) the  Certificateholders'  Interest  of  such  Series  in
Receivables  and (ii) the amount on deposit in such Excess Funding Account prior
to the  allocation  on  such  Distribution  Date is less  than  the  outstanding
principal  balance of the  Certificates  of such Series and,  second,  to Excess
Principal  Collections  as described  under  "Allocation  Percentages--Principal
Collections for all Series"; and

     (b) for each  Distribution  Date with respect to the  Accumulation  Period,
Amortization Period or any Early Amortization Period for such Series:

                  (i)  an amount equal to Monthly Principal  for such Series and
         Distribution  Date will be deposited to the related  Principal  Funding
         Account; and

                  (ii)  the  balance,  if  any,  will  be  allocated  to  Excess
         Principal Collections.

     In the event  that the  aggregate  Invested  Amount for a Series is greater
than zero on the Series  Termination  Date,  any funds  remaining in the related
Reserve  Fund (after the  application  of funds in the Reserve Fund as described
above under  "Interest  Collections")  will be treated as a portion of Available
Certificateholder  Principal  Collections for the Distribution Date occurring on
the Series Termination Date.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
following terms will have the meanings described below.

     "Available  Certificateholder  Principal  Collections"  for any  Series and
Distribution  Date  means  the  sum of (a)  the  product  of  (i)  the  Floating
Allocation  Percentage,  with respect to the Revolving  Period, or the Principal
Allocation  Percentage,  with respect to the Accumulation  Period,  Amortization
Period or any Early  Amortization  Period, for the related Collection Period and
(ii) Principal  Collections  deposited in the Collection Account for the related
Collection Period, (b) the amount, if any, of Interest Collections, funds in the
Reserve  Fund and  Available  Transferor's  Collections  allocated  to cover the
Investor  Default  Amount or reimburse  Investor  Charge-Offs  allocated to such
Series,  (c) the Series  Allocation  Percentage  of  Miscellaneous  Payments  on
deposit in the  Collection  Account  for such  Distribution  Date and (d) Excess
Principal Collections, if any, from other Series allocated to such Series.

     "Monthly  Principal"  with  respect  to any Series  and  Distribution  Date
relating  to  the  Accumulation   Period,   Amortization  Period  or  any  Early
Amortization Period will equal Available Certificateholder Principal Collections
for  such  Series  and  Distribution  Date;  provided,  however,  that  for each
Distribution Date with respect to the Accumulation Period, Monthly Principal may
not exceed the Controlled  Distribution  Amount,  if any, for such  Distribution
Date; and provided, further, that Monthly Principal will not exceed the Invested
Amount for such Series.

     "Controlled  Distribution  Amount" for a Series and Distribution Date means
the excess, if any, of (i) the product of the Controlled Amortization Amount and
the number of Distribution Dates with respect to the Accumulation Period through
and  including  such  Distribution  Date over (ii) the  amount on deposit in the
Principal  Funding  Account  (including any amounts  deposited  therein from the
Excess Funding Account, if any), before giving effect to any withdrawals from or
deposits to such account on such Distribution Date.

     "Controlled  Amortization Amount" means for a Series an amount equal to the
Invested  Amount as of the date specified in the related  Prospectus  Supplement
(after giving effect to any changes  therein on such date) divided by the number
of months comprising the Accumulation Period Length.

INTEREST FUNDING ACCOUNTS

     Unless otherwise specified in the related Prospectus  Supplement the Master
Servicer will  establish  and maintain in the name of the Trustee,  on behalf of
the Trust, an Eligible Deposit Account for the benefit of the Certificateholders
of each Series (each, an "Interest Funding Account"). On each Distribution Date,
Monthly  Interest for a Series will be deposited in the related Interest Funding
Account as provided  above under  "Distributions  from the  Collection  Account;
Reserve Fund";  provided that if an Early Amortization Event occurs (unless,  in
limited  circumstances  with respect to the required addition of Accounts,  such
Early  Amortization  Event shall have been cured),  or, if applicable,  an Asset
Composition  Event shall have  occurred,  interest  will be  distributed  to the
Certificateholders  of such Series on the first Distribution Date following such
Early  Amortization  Event or Asset  Composition  Event (but,  in the case of an
Asset  Composition  Event, only to the extent needed to cure such event) and, to
the  extent  provided  herein in  respect  of an Early  Amortization  Event,  on
subsequent Special Payment Dates.

     All amounts on deposit in the Interest Funding Accounts on any Distribution
Date (after giving effect to distributions to be made on such Distribution Date)
will be  invested  from the date of their  deposit  to a date on or prior to the
next succeeding  Distribution Date (or the next succeeding Special Payment Date,
if  applicable)  by the  Trustee  at the  direction  of the Master  Servicer  in
Eligible  Investments.  On  each  Distribution  Date,  the  interest  and  other
investment  income  on  the  Interest  Funding  Accounts  will  be  paid  to the
Collection Account and distributed on such Distribution Date.

PRINCIPAL FUNDING ACCOUNTS

     The Master Servicer will establish and maintain in the name of the Trustee,
on behalf of the Trust,  an  Eligible  Deposit  Account  for the  benefit of the
Certificateholders of each Series (each, a "Principal Funding Account"). On each
Distribution  Date with respect to the Accumulation  Period,  or, if the related
Prospectus  Supplement so specifies,  the Amortization  Period with respect to a
Series of  Certificates,  Monthly  Principal  will be deposited in the Principal
Funding Account for such Series as provided above under  "Distributions from the
Collection Account;  Reserve Fund"; provided that if an Early Amortization Event
occurs  during the  Accumulation  Period with  respect to a Series  (unless,  in
limited  circumstances  with respect to the required addition of Accounts,  such
Early  Amortization  Event shall have been cured),  the amount on deposit in the
Principal   Funding   Account   (as  defined   below)   shall  be  paid  to  the
Certificateholders of such Series on the first Special Payment Date.

     All  amounts  on  deposit  in  the  Principal   Funding   Accounts  on  any
Distribution  Date  (after  giving  effect to  distributions  to be made on such
Distribution  Date) will be invested from the date of their deposit to a date on
or prior to the succeeding  Distribution  Date (or the next  succeeding  Special
Payment  Date,  if  applicable)  by the Trustee at the  direction  of the Master
Servicer in Eligible  Investments.  On each Distribution  Date, the interest and
other  investment  income on the Principal  Funding  Accounts will be applied as
provided above under "Distributions from the Collection Account; Reserve Fund".

DISTRIBUTIONS

     Payments  to  Certificateholders  of each  Series  will be  made  from  the
Interest Funding Account, the Principal Funding Account and, if applicable,  the
Excess  Funding  Account for such  Series.  Unless  otherwise  specified  in the
related Prospectus Supplement, the Master Servicer shall instruct the Trustee to
apply the funds on  deposit  in the  Interest  Funding  Account,  the  Principal
Funding  Account and, if applicable,  the Excess Funding  Account for any Series
and shall instruct the Trustee or the Paying Agent to make, without duplication,
the following distributions:

     (a) On  each  Payment  Date,  on  each  Special  Payment  Date  and on each
Distribution  Date  following  an Asset  Composition  Event with respect to such
Series,  all amounts on deposit in the Interest  Funding Account for such Series
to the extent required to pay accrued interest on the  Certificates  (or, in the
case of an Asset  Composition  Event, to the extent described above under "Asset
Composition   Event,   Asset  Composition   Premium")  will  be  distributed  to
Certificateholders;

     (b) On each Special  Payment Date and on the  Expected  Final  Payment Date
with  respect to such  Series,  the amount on deposit in the  Principal  Funding
Account for such  Series,  the amount on deposit in any related  Excess  Funding
Account  and any  amounts in the  related  Interest  Funding  Account  after the
payment  of  accrued  interest  on the  Certificates  shall  be  distributed  to
Certificateholders  of such Series up to a maximum amount on any such date equal
to the  excess of the  outstanding  principal  amount of the  Certificates  over
unreimbursed Investor Charge-Offs  allocated to such Certificates,  each on such
date; and

     (c) On any  Distribution  Date following an Asset  Composition  Event,  the
Asset  Correction  Amount will be distributed to the  Certificateholders  of any
Series subject to Asset  Composition  Events,  first, from amounts on deposit in
the  Interest  Funding  Account  for such Series and,  second,  from  amounts on
deposit in the Excess Funding Account, if any, for such Series.

DISCOUNT OPTION

     The Pooling and Servicing Agreement provides that the Transferor may at any
time designate a fixed percentage of the amount of collections in respect of the
Receivables  arising in the  Accounts (to the extent that such  Receivables  are
included in the Pool on and after the date of such  designation)  that otherwise
would be treated as Principal  Collections to be treated as Interest Collections
with respect to one or more Series of Certificates,  as specified in the related
Prospectus  Supplement  for such Series.  The  Transferor  must provide 30 days'
prior written notice to the Master Servicer,  the Trustee and each Rating Agency
of any such designation,  and such designation will become effective on the date
specified  therein  only if (a) an  officer's  certificate  is  delivered to the
Trustee to the  effect  that in the  reasonable  belief of the  Transferor  such
designation would not result in an Early Amortization Event or have a materially
adverse  effect on the  Certificateholders  of such  Series and (b) each  Rating
Agency shall have notified the  Transferor,  the Master Servicer and the Trustee
that such  action  will not  result in a  reduction  or  withdrawal  of the then
existing rating of any outstanding Series or Class.

DEFAULTED RECEIVABLES AND RECOVERIES

     "Defaulted  Receivables" on any Determination  Date are (a) all Receivables
which were charged off as uncollectable in respect of the immediately  preceding
Collection Period and (b) all Receivables  which were Eligible  Receivables when
transferred  to the Trust,  which arose in an Account which became an Ineligible
Account  after the date of transfer of such  Receivables  to the Trust and which
were  not  Eligible  Receivables  for any six  consecutive  Determination  Dates
thereafter.  The "Defaulted  Amount" for any Collection Period will be an amount
(which  shall  not be less  than  zero)  equal to (i) the  principal  amount  of
Receivables that became Defaulted  Receivables  during the preceding  Collection
Period  less  (ii) the full  amount  of any  Defaulted  Receivables  subject  to
reassignment  to the  Transferor  or  purchase by the Master  Servicer  for such
Collection   Period  unless  certain  events  of  bankruptcy,   insolvency,   or
receivership  have  occurred  with  respect to either of the  Transferor  or the
Master  Servicer,  in which event the  Defaulted  Amount will not be reduced for
those Defaulted Receivables. Receivables will be charged off as uncollectable in
accordance  with  the  Master  Servicer's   customary  and  usual  policies  and
procedures  for servicing its own  comparable  revolving  dealer  wholesale loan
accounts.  Unless otherwise specified in the accompanying Prospectus Supplement,
a portion of the  Defaulted  Amount  equal to the  product of (i) the  Defaulted
Amount for such Collection  Period and (ii) the Floating  Allocation  Percentage
applicable  to a Series for such  Collection  Period  will be  allocated  to the
Certificateholders of such Series. The portion of the Defaulted Amount allocated
to the  Certificateholders  of a Series is referred to as the "Investor  Default
Amount".

     If the Master  Servicer  adjusts the amount of any Receivable  because of a
rebate,  billing error or certain  other  noncash items to a Dealer,  or because
such  Receivable  was  created  in  respect of  inventory  which was  refused or
returned by a Dealer, the principal amount of the Transferor's  Interest will be
reduced by the amount of the adjustment or charge-off.  After any such reduction
in the amount of the Transferor's Interest occurs, the amount of such Receivable
described  above will be deducted  from the Pool  Balance.  Furthermore,  to the
extent  that  the  reduction  in the  Transferor's  Interest  would  reduce  the
Transferor's  Participation Amount below the Trust Available Subordinated Amount
for the  immediately  preceding  Determination  Date (after giving effect to the
allocations,  distributions,   withdrawals  and  deposits  to  be  made  on  the
Distribution Date immediately following such Determination Date), the Transferor
will be  required  to deposit a cash amount  equal to such  deficiency  into the
Collection Account in immediately  available funds (an "Adjustment  Payment") on
the day on which such adjustment occurs.

INVESTOR CHARGE-OFFS

     Unless otherwise  specified in the related  Prospectus  Supplement,  if the
Available  Subordinated  Amount  for a Series  is  reduced  to zero,  and on any
Distribution  Date the Deficiency  Amount with respect to such Series is greater
than  zero,  the  Invested  Amount  for  such  Series  will be  reduced  by such
Deficiency  Amount, but not by more than the related Investor Default Amount for
such Distribution Date (an "Investor Charge-Off"). Any reduction in the Invested
Amount for a Series  will have the effect of slowing or  reducing  the return of
principal to the  Certificateholders  of such Series. Unless otherwise specified
in the related  Prospectus  Supplement,  if the Invested Amount for a Series has
been  reduced  by any  Investor  Charge-Offs  allocable  to such  Series it will
thereafter be increased on any Distribution Date (but not by an amount in excess
of the aggregate  Investor  Charge-Offs) by the sum of (a) the Series Allocation
Percentage  of  Miscellaneous  Payments for such  Distribution  Date and (b) the
amount of Excess Servicing allocated and available for such purpose as described
above.

OPTIONAL REPURCHASE

     On any Distribution  Date occurring after the Invested Amount of any Series
of the  Certificates  is  reduced  to 10% (or such  other  percentage  as may be
specified  in  the  related  Prospectus  Supplement)  or  less  of  the  initial
outstanding  principal amount of the Certificates of that Series, the Transferor
will  have  the  option,  subject  to  certain  conditions,  to  repurchase  the
Certificateholders'  Interest  of that  Series.  Unless  a  different  price  is
specified  in the  Prospectus  Supplement  for any Series of  Certificates,  the
purchase  price will be equal to the sum of the  Invested  Amount of such Series
plus  accrued  and  unpaid  interest  on  the  unpaid  principal  amount  of the
Certificates  of such Series (and  accrued and unpaid  interest  with respect to
interest  amounts  that  were  due  but  not  paid  on  a  prior  Payment  Date,
Distribution  Date or Special  Payment  Date)  through  the day  preceding  such
Distribution  Date at the Certificate  Rate for such Series.  The purchase price
will be deposited in the Collection  Account in immediately  available  funds on
the Distribution Date on which the Transferor  exercises such option.  Following
any such  purchase,  the  Certificateholders  will have no further  rights  with
respect to the Certificateholders' Interest, other than the right to receive the
final distribution on such Certificates.  In the event that the Transferor fails
for any reason to deposit such purchase price, payments will continue to be made
to the  Certificateholders of such Series as described under "Distributions from
the Collection Account; Reserve Fund".

EARLY AMORTIZATION EVENTS

     Commencing on the first  Distribution  Date following the Collection Period
in which an Early  Amortization  Event has occurred  with respect to any Series,
Principal  Collections  allocable  to the  Certificateholders'  Interest of such
Series will no longer be paid to the Transferor or allocated to any other Series
but instead will be distributed to Certificateholders of such Series, monthly on
each   Distribution   Date,  except  as  described  below,  and  the  Controlled
Distribution  Amount,  if  applicable  to such  Series,  will no longer apply to
distributions of principal on the Certificates of such Series.  Unless otherwise
specified in the related Prospectus  Supplement,  an "Early  Amortization Event"
refers to any of the following events:

     (a)  failure on the part of the  Transferor,  the Master  Servicer  or Ford
Credit,  as  applicable,  (i) to make any  payment  or deposit  required  by the
Pooling and Servicing Agreement or the Receivables Purchase Agreement, including
but not limited to any Transfer  Deposit  Amount or  Adjustment  Payment,  on or
before the date  occurring  two  business  days  after the date such  payment or
deposit is required to be made therein;  or (ii) to deliver a Distribution  Date
Statement on the date  required  under the Pooling and  Servicing  Agreement (or
within the  applicable  grace period which will not exceed five business  days);
(iii) to comply with its  covenant  not to create any lien on a  Receivable;  or
(iv) to observe or perform any other  covenants or  agreements  set forth in the
Pooling and Servicing  Agreement or the Receivables  Purchase  Agreement,  which
failure has a  materially  adverse  effect on the  Certificateholders  and which
continues  unremedied  for a period  of 45 days  after  written  notice  of such
failure;

     (b) any  representation  or warranty made by Ford Credit in the Receivables
Purchase  Agreement or by the Transferor in the Pooling and Servicing  Agreement
or any  information  required  to be given by the  Transferor  to the Trustee to
identify the Accounts proves to have been incorrect in any material respect when
made and  continues to be  incorrect in any material  respect for a period of 60
days   after   written   notice   and  as  a  result   the   interests   of  the
Certificateholders   of  any  Series  are  materially  and  adversely  affected;
provided, however, that an Early Amortization Event shall not be deemed to occur
thereunder if the Transferor has repurchased the related Receivables or all such
Receivables, if applicable, during such period in accordance with the provisions
of the Pooling and Servicing Agreement;

     (c)  the  occurrence  of  certain  events  of  bankruptcy,   insolvency  or
receivership  relating to any of Ford Credit,  the  Transferor or Ford;

     (d) the Trust or the  Transferor  becomes an investment  company within the
meaning of the Investment Company Act of 1940, as amended;

     (e) a  failure  by the  Transferor  to  convey  Receivables  in  Additional
Accounts  to the Trust  within five  business  days after the day on which it is
required to convey  such  Receivables  pursuant  to the  Pooling  and  Servicing
Agreement;

     (f) on any Determination  Date, the Available  Subordinated  Amount for the
next  Distribution  Date will be  reduced  to an amount  less than the  Required
Subordinated  Amount  on such  Determination  Date  after  giving  effect to the
distributions to be made on the next Distribution  Date;

     (g) any Master Servicer  Default with respect to the  Certificates  occurs;

     (h) the failure to pay the outstanding principal amount of the Certificates
by the Expected  Final  Payment  Date;  and

     (i)  with  respect  to any  Series,  any  other  Early  Amortization  Event
specified in the Prospectus Supplement related thereto.

     Upon the occurrence of any event  described  above,  an Early  Amortization
Event will be deemed to have occurred  without any notice or other action on the
part of any other party immediately upon the occurrence of such event. The Early
Amortization  Period will commence as of the day on which the Early Amortization
Event occurs.  Monthly  distributions of principal to the  Certificateholders of
each affected  Series will begin on the first  Distribution  Date  following the
Collection Period in which an Early  Amortization  Period has commenced and will
continue,  to the extent  described under  "Distributions"  above, on subsequent
Distribution Dates (each, a "Special Payment Date").

     Under certain limited  circumstances,  an Early  Amortization  Period which
commences  prior to the scheduled  end of the Revolving  Period for a Series may
terminate and the Revolving Period recommence. Unless otherwise specified in the
related Prospectus Supplement,  if an Early Amortization Period results from the
failure by the Transferor to convey  Receivables  in Additional  Accounts to the
Trust as described in clause 5 above during the Revolving Period for such Series
and no other  Early  Amortization  Event has  occurred,  the Early  Amortization
Period  resulting from such failure will terminate and the Revolving  Period for
such  Series  will  recommence  (unless the  scheduled  termination  date of the
Revolving  Period  for such  Series  has  occurred)  as of the end of the  first
Collection  Period  during which the  Transferor  would no longer be required to
convey  Receivables  to the Trust.  The  Transferor may no longer be required to
convey Receivables as described above as a result of a reduction in the Invested
Amounts  for  the  Series  occurring  due  to  principal  payments  made  on the
Certificates of the outstanding Series during the Early  Amortization  Period or
as a result of the subsequent addition of Receivables to the Trust.

     In addition to the  consequences of an Early  Amortization  Event discussed
above, if an insolvency  event occurs with respect to FCAR, or FCAR violates its
covenant not to create any lien on any  Receivable,  in each case as provided in
the Pooling and Servicing Agreement, on the day of such insolvency event or such
violation,   as   applicable,   FCAR  will   (subject  to  the  actions  of  the
Certificateholders)  immediately cease to transfer  Receivables to the Trust and
promptly give notice to the Trustee of such  insolvency  event or violation,  as
applicable.  Under the terms of the Pooling and Servicing  Agreement,  within 15
days the Trustee  will  publish a notice of such  insolvency  event or violation
stating that the Trustee intends to sell,  liquidate or otherwise dispose of the
Receivables in a commercially  reasonable manner and on commercially  reasonable
terms,  unless within a specified period of time holders of Certificates of each
outstanding  Series  representing  more  than 50% of the  aggregate  outstanding
principal amount of the Certificates of each such Series (or, in the case of any
Series with two or more classes,  the  certificates of each such class) and each
person  holding a  Supplemental  Certificate,  instruct the Trustee not to sell,
liquidate or dispose of the Receivables and to continue transferring Receivables
as before such insolvency event or violation,  as applicable.  If the portion of
such proceeds allocated to the Certificateholders'  Interest of a Series and the
proceeds  of any  collections  on the  Receivables  in  the  Collection  Account
allocable to the Certificateholders'  Interest of a Series are not sufficient to
pay the aggregate unpaid principal balance of the Certificates of such Series in
full plus accrued and unpaid interest thereon, Certificateholders of such Series
will incur a loss.  Notwithstanding  the above,  in the case of the violation of
the covenant not to create a lien on any Receivable, the Trust will not sell the
Receivables unless the proceeds allocable to the Certificateholders' Interest of
all  outstanding  Series is  sufficient to pay the  aggregate  unpaid  principal
balance of such Series of  Certificates in full plus accrued and unpaid interest
thereon.

TERMINATION

     The Trust will  terminate on the earlier to occur of (a) the day  following
the Distribution Date on which the aggregate  Invested Amounts for all Series is
zero,  if the  Transferor  elects to terminate  the Trust at such time,  and (b)
September 30, 2018. Upon termination of the Trust, all right, title and interest
in the  Receivables  and other  funds of the Trust  (other  than  amounts in the
Collection  Account for the final  distribution  of  principal  and  interest to
Certificateholders) will be conveyed and transferred to FCAR.

     In  any  event,   the  last  payment  of  principal  and  interest  on  the
Certificates  of a  Series  will be due and  payable  no  later  than  the  date
specified  for such Series in the related  Prospectus  Supplement  (the  "Series
Termination  Date").  In the event that the  Invested  Amount of such  Series is
greater than zero on the Series Termination Date, the Trustee will sell or cause
to be sold (and apply the proceeds to the extent necessary to pay such remaining
amounts to all  Certificateholders)  an interest in the  Receivables  or certain
Receivables,  as specified in the Pooling and Servicing Agreement,  in an amount
equal to,  unless  otherwise  specified in the  Prospectus  Supplement  for such
Series,  110% of the  Invested  Amount of such Series  (after  giving  effect to
deposits and distributions  otherwise to be made on the Series Termination Date;
provided,  however,  that in no event  shall such amount  exceed the  applicable
Series Allocation  Percentage of Receivables on such Series  Termination  Date).
The net proceeds of such sale and any  collections  on the  Receivables  will be
paid pro rata to  Certificateholders on the Series Termination Date as the final
payment of the Certificates.

INDEMNIFICATION

     The Pooling and Servicing  Agreement provides that the Master Servicer will
indemnify  the Trust  and the  Trustee  from and  against  any loss,  liability,
expense,  damage or injury  suffered  or  sustained  arising  out of any acts or
omissions  arising out of  activities  of the Trust or the Trustee or the Master
Servicer  pursuant to the Pooling and  Servicing  Agreement;  provided  that the
Trust  or the  Trustee  will not be so  indemnified  if such  acts or  omissions
constitute  fraud,  gross  negligence,  breach  of  fiduciary  duty  or  willful
misconduct by the Trustee.  In addition,  the Master Servicer will not indemnify
the  Trust,  the  Trustee  or the  Certificateholders  for any act  taken by the
Trustee at the request of the  Certificateholders  or for any tax required to be
paid by the Trust or the Certificateholders.

     The Pooling and  Servicing  Agreement  provides  that,  except as described
above and with certain  other  exceptions,  neither the  Transferor,  the Master
Servicer  nor  any of  their  directors  (or,  in the  case  of the  Transferor,
managers),  officers,  employees  or agents will be under any  liability  to the
Trust, the Trustee,  the  Certificateholders  or any other person for taking any
action,  or for refraining  from taking any action,  pursuant to the Pooling and
Servicing Agreement.  However,  neither the Transferor,  the Master Servicer nor
any of their directors (or, in the case of the Transferor,  managers), officers,
employees  or  agents  will be  protected  against  any  liability  which  would
otherwise  be  imposed  by reason  of  willful  misfeasance,  bad faith or gross
negligence of any such person in the performance of their duties or by reason of
reckless disregard of their obligations and duties thereunder.

     In addition,  the Pooling and Servicing  Agreement provides that the Master
Servicer is not under any obligation to appear in, prosecute or defend any legal
action  which is not  incidental  to its  servicing  responsibilities  under the
Pooling  and  Servicing  Agreement.   The  Master  Servicer  may,  in  its  sole
discretion,  undertake  any such legal  action  which it may deem  necessary  or
desirable for the benefit of Certificateholders  with respect to the Pooling and
Servicing  Agreement  and the rights and duties of the  parties  thereto and the
interest of the Certificateholders thereunder.

COLLECTION AND OTHER SERVICING PROCEDURES

     Pursuant to the Pooling and  Servicing  Agreement,  the Master  Servicer is
responsible  for  servicing,   collecting,   enforcing  and   administering  the
Receivables in accordance with customary and usual  procedures for servicing its
own revolving credit line dealer wholesale loans, except where the failure to so
act would not materially and adversely affect the rights of the Trust.

     Ford Credit  covenants  that it may only  change the terms  relating to the
Accounts  if  (i)  in  the  Master  Servicer's  reasonable  judgment,  no  Early
Amortization  Event with  respect  to any  Series  will occur as a result of the
change and (ii) the change is made  applicable to the comparable  segment of the
portfolio of revolving  credit line dealer  wholesale loan accounts with similar
characteristics owned or serviced by Ford Credit and not only to the Accounts.

     Servicing  activities  to be  performed  by  the  Master  Servicer  include
collecting and recording  payments,  communicating  with dealers,  investigating
payment delinquencies, evaluating the increase of credit limits, and maintaining
internal records with respect to each Account. Managerial and custodial services
performed  by the  Master  Servicer  on behalf of the  Trust  include  providing
assistance  in any  inspections  of the  documents  and records  relating to the
Accounts and  Receivables  by the Trustee  pursuant to the Pooling and Servicing
Agreement,  maintaining  the  agreements,  documents  and files  relating to the
Accounts and  Receivables as custodian for the Trust and providing  related data
processing and reporting  services for  certificateholders  and on behalf of the
Trustee.

MASTER SERVICER COVENANTS

     In the Pooling and Servicing  Agreement the Master Servicer covenants that:
(a) it will duly satisfy all obligations on its part to be fulfilled under or in
connection  with the  Receivables  and  Accounts,  will  maintain  in effect all
qualifications  required in order to service the  Receivables  and  Accounts and
will comply in all material  respects with all requirements of law in connection
with  servicing the  Receivables  and the  Accounts,  the failure to comply with
which would have a materially  adverse effect on the  Certificateholders  of any
outstanding  Series;  (b) it will not permit any rescission or cancellation of a
Receivable  except as  ordered  by a court of  competent  jurisdiction  or other
government  authority;  (c) it will do  nothing  to  impair  the  rights  of the
Certificateholders  in  the  Receivables  or  Accounts;  and  (d)  it  will  not
reschedule,  revise or defer payments due on any Receivable except in accordance
with its guidelines for servicing revolving credit line dealer wholesale loans.

     Under the terms of the Pooling and Servicing  Agreement,  if the Transferor
or the Master Servicer discovers,  or receives written notice, that any covenant
of the  Master  Servicer  set  forth  above  has not been  complied  with in all
material  respects  and such  noncompliance  has not been  cured  within 30 days
thereafter  (or such  longer  period  as the  Trustee  may  agree  to) and has a
materially  adverse  effect  on  the  interests  of  Certificateholders  in  any
Receivable  or Account,  Ford Credit,  as Master  Servicer,  will  purchase such
Receivable or all Receivables in such Account, as applicable.  If Ford Credit is
the  Master  Servicer,  such  purchase  will be made on the  Determination  Date
following the expiration of the 30 day cure period and the Master  Servicer will
be  obligated  to deposit  into the  Collection  Account an amount  equal to the
amount of such  Receivable  plus  accrued  and  unpaid  interest  thereon in the
Collection  Account.  The  amount of such  deposit  shall be  deemed a  Transfer
Deposit Amount. The purchase by the Master Servicer  constitutes the sole remedy
available to the  Certificateholders  if such covenant or warranty of the Master
Servicer  is not  satisfied  and the  Trust's  interest  in any  such  purchased
Receivables shall be automatically assigned to the Master Servicer.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     The Master Servicer's  compensation with respect to the Receivables for its
servicing  activities  and  reimbursement  for its  expenses  will be a  monthly
servicing  fee (the  "Servicing  Fee") in an amount  payable  in arrears on each
Distribution  Date prior to the Termination  Date generally equal to one-twelfth
of the product of (a) 1.0% or, if the Servicing Fee has been waived as described
below,  0% for the  Distribution  Date in respect of which the Servicing Fee has
been waived (the "Servicing Fee Rate"),  and (b) the Pool Balance as of the last
day of the second preceding  Collection  Period.  The share of the Servicing Fee
allocable  to  the  Certificateholders  of  each  Series  with  respect  to  any
Distribution  Date (the  "Monthly  Servicing  Fee") will  generally  be equal to
one-twelfth  of the product of (a) the  Servicing  Fee Rate and (b) the Invested
Amount of such  Series  as of the last day of the  second  preceding  Collection
Period. The remainder of the Servicing Fee shall be paid by the Transferor.  The
Monthly  Servicing Fee with respect to any Series shall be payable to the Master
Servicer solely to the extent amounts are available for distribution therefor in
accordance with the terms of the Pooling and Servicing Agreement.

     The Master  Servicer  will be  permitted  to waive its right to receive the
Monthly  Servicing Fee with respect to any Series on any  Distribution  Date, so
long as it believes that sufficient Interest  Collections will be available on a
future  Distribution  Date to pay such  Monthly  Servicing  Fee relating to such
waived  Servicing  Fee,  in  which  case  such  Monthly  Servicing  Fee for such
Distribution Date shall be deemed to be zero.

     The  Master  Servicer  will  pay from its  servicing  compensation  certain
expenses  incurred in connection with servicing the Accounts and the Receivables
including, without limitation,  payment of fees and disbursements of the Trustee
and  independent  accountants  and all  other  fees and  expenses  which are not
expressly  stated in the Pooling and  Servicing  Agreement  to be payable by the
Trust or the  Certificateholders  other than federal, state and local income and
franchise taxes, if any, of the Trust or the Certificateholders.

CERTAIN MATTERS REGARDING THE MASTER SERVICER

     The Master  Servicer may not resign from its  obligations  and duties under
the Pooling and Servicing Agreement,  except upon determination that such duties
are no longer  permissible under applicable law. No such resignation will become
effective  until the Trustee or a successor  to the Master  Servicer has assumed
the Master  Servicer's  responsibilities  and obligations  under the Pooling and
Servicing Agreement.

     Any person  into  which,  in  accordance  with the  Pooling  and  Servicing
Agreement,  the  Master  Servicer  may be merged or  consolidated  or any person
resulting  from any merger or  consolidation  to which the Master  Servicer is a
party, or any person succeeding to the business of the Master Servicer,  will be
the successor to the Master Servicer under the Pooling and Servicing Agreement.

MASTER SERVICER DEFAULT

     In the event of any Master Servicer Default, the Trustee, by written notice
to the Master  Servicer,  may terminate all of the rights and obligations of the
Master Servicer,  as master servicer,  under the Pooling and Servicing Agreement
and in and to the Receivables and the proceeds  thereof and appoint a new Master
Servicer (a  "Servicing  Transfer").  The rights and interest of the  Transferor
under the Pooling and Servicing Agreement in the Transferor's  Interest will not
be affected by any Servicing Transfer. The Trustee shall as promptly as possible
appoint a successor Master Servicer and if no successor Master Servicer has been
appointed  by the  Trustee and has  accepted  such  appointment  by the time the
Master Servicer ceases to act as Master Servicer, all rights,  authority,  power
and obligations of the Master Servicer under the Pooling and Servicing Agreement
shall pass to and be vested in the Trustee. Prior to any Servicing Transfer, the
Trustee will review any bids obtained from potential  servicers  meeting certain
eligibility  requirements  set forth in the Pooling and  Servicing  Agreement to
serve as successor  Master Servicer for servicing  compensation not in excess of
the Servicing Fee plus certain excess amounts payable to the Transferor.

     A "Master Servicer Default" refers to any of the following events:

     (a)  failure  by the  Master  Servicer  to make any  payment,  transfer  or
deposit, or to give instructions to the Trustee to make any payment, transfer or
deposit,  on the date the Master Servicer is required to do so under the Pooling
and  Servicing  Agreement,  which is not cured within a five  business day grace
period;

     (b)  failure by the Master  Servicer  duly to observe or perform  any other
covenants  or  agreements  of the Master  Servicer in the Pooling and  Servicing
Agreement  (exclusive  of breaches of  covenants  in respect of which the Master
Servicer  repurchases  the  related  Receivables,  as  described  under  "Master
Servicer  Covenants"),  which  failure has a  materially  adverse  effect on the
Certificateholders  of any outstanding Series and which continues unremedied for
a period of 30 days after the earlier of written notice or actual knowledge,  or
the  Master  Servicer  delegates  its duties  under the  Pooling  and  Servicing
Agreement, except as specifically permitted thereunder;

     (c) any  representation,  warranty  or  certification  made  by the  Master
Servicer in the Pooling and Servicing Agreement or in any certificate  delivered
pursuant to the Pooling and Servicing Agreement proves to have been incorrect in
any material  respect when made,  which has a materially  adverse  effect on the
rights of the Certificateholders of any outstanding Series, and which materially
adverse effect continues for a period of 60 days after written notice; or

     (d)  the  occurrence  of  certain  events  of  bankruptcy,   insolvency  or
receivership with respect to the Master Servicer.

     Notwithstanding  the  foregoing,  a  delay  in or  failure  of  performance
referred to under clause 1 above for a period of ten  business  days or referred
to under clauses 2 or 3 for a period of 60 business days, shall not constitute a
Master Servicer  Default if such delay or failure was caused by an act of God or
other similar  occurrence.  Upon the  occurrence  of any such event,  the Master
Servicer  shall not be  relieved  from using its best  efforts  to  perform  its
obligations  in a timely manner in accordance  with the terms of the Pooling and
Servicing  Agreement  and the Master  Servicer  shall  provide the Trustee,  any
Enhancement Provider, the Transferor and the Certificateholders prompt notice of
such failure or delay by it,  together with a  description  of its efforts to so
perform  its  obligations.  The Master  Servicer  shall  immediately  notify the
Trustee in writing of any Master Servicer Default reports.

     On  each   Distribution   Date  (including  each   Distribution  Date  that
corresponds  to a Payment Date  (including  any Expected  Final  Payment Date or
Special  Payment  Date),  the Trustee will forward (or cause to be forwarded) to
each  Certificateholder  of a Series of record (which is expected to be Cede, as
nominee for DTC,  unless  Definitive  Certificates  are issued) a statement (the
"Distribution Date Statement") prepared by the Master Servicer setting forth the
following  information  (which,  in the case of (c), (d) and (e) below,  will be
stated on the basis of an original principal amount of $1,000 per Certificate if
the Accumulation Period, Amortization Period or an Early Amortization Period has
commenced) with respect to such Series: (a) the aggregate amount of collections,
the  aggregate  amount  of  Interest  Collections  and the  aggregate  amount of
Principal  Collections  processed  during the immediately  preceding  Collection
Period; (b) the Series Allocation Percentage, the Floating Allocation Percentage
and the Principal  Allocation  Percentage for such Series and Collection Period;
(c) the total amount,  if any,  distributed on the  Certificates of such Series;
(d) the amount of such  distribution  allocable to principal on the Certificates
of such Series; (e) the amount of such distribution allocable to interest on the
Certificates of such Series;  (f) the Investor  Default Amount allocable to such
Series for such Distribution  Date; (g) the Draw Amount for such Series, if any,
for the preceding  Collection Period; (h) the amount of the Investor Charge-Offs
allocable  to such  Series and the  amounts of  reimbursements  thereof  for the
preceding  Collection  Period;  (i) the  amount  of the  Monthly  Servicing  Fee
relating to such Series for the preceding  Collection  Period; (j) if applicable
to such Series, the Controlled Distribution Amount; (k) the Invested Amount, the
amount on deposit in the Excess  Funding  Account,  if any, and the  outstanding
principal  balance of the  Certificates  for such Series and  Distribution  Date
(after giving effect to all distributions  which will occur on each Distribution
Date);  (l) the "pool  factor"  for the  Certificates  of such  Series as of the
Determination  Date with respect to such  Distribution  Date  (consisting  of an
eleven-digit  decimal  expressing the Invested  Amount of such Series as of such
Determination  Date  (determined  after taking into account any reduction in the
Invested Amount of such Series which will occur on such Distribution  Date) as a
portion  of the  Initial  Invested  Amount of such  Series);  (m) the  Available
Subordinated  Amount for such Series and  Determination  Date; (n) the amount on
deposit in the Reserve  Fund with  respect to such Series and date;  and (o) the
amounts on deposit in the  Principal  Funding  Account and the Interest  Funding
Account with respect to such Series and date.

     On or before January 31 of each calendar year, the Trustee will furnish (or
cause to be  furnished)  to each  person who at any time  during  the  preceding
calendar year was a  Certificateholder  of record (which is expected to be Cede,
as nominee  for DTC,  unless  Definitive  Certificates  are  issued) a statement
containing the information  required to be provided by an issuer of indebtedness
under  the Code for  such  preceding  calendar  year or the  applicable  portion
thereof  during which such person was a  Certificateholder,  together  with such
other  customary  information  as is  required  to be  provided  by an issuer of
indebtedness under the Code and such other customary information as is necessary
to enable the Certificateholders to prepare their tax returns. Moreover, as long
as the  Certificateholder  of record is Cede,  as nominee  for DTC,  Certificate
Owners will receive tax and other  information  from  Participants  and Indirect
Participants  rather than from the  Trustee.  See  "Certain  Federal  Income Tax
Considerations".

EVIDENCE AS TO COMPLIANCE

     The  Pooling  and  Servicing  provides  that on or before  April 30 of each
calendar  year, the Master  Servicer will cause a firm of nationally  recognized
independent  public  accountants  (who will also  render  other  services to the
Master  Servicer  or the  Transferor)  to furnish a report  relating  to certain
matters in connection with the servicing of Ford Credit's portfolio of wholesale
receivables.

     The Pooling and Servicing Agreement provides for delivery to the Trustee on
or before April 30 of each calendar year, of a statement signed by an officer of
the Master Servicer to the effect that the Master Servicer has fully  performed,
or caused to be fully performed its  obligations in all material  respects under
the Pooling and Servicing  Agreement  throughout the preceding year or, if there
has been a default in the  performance  of any such  obligation,  specifying the
nature and status of the default.

     Copies of all statements, certificates and reports furnished to the Trustee
may be obtained by a request in writing delivered to the Trustee.

AMENDMENTS

     The Pooling and Servicing  Agreement may be amended by the Transferor,  the
Master Servicer and the Trustee, without  Certificateholder  consent, so long as
any such action  shall not,  as  evidenced  by an opinion of counsel,  adversely
affect in any material respect the interests of any Certificateholders.

     The Pooling and Servicing  Agreement may be amended by the Transferor,  the
Master  Servicer and the Trustee with the consent of the holders of Certificates
evidencing not less than 66 2/3% of the aggregate unpaid principal amount of the
Certificates  of all  adversely  affected  Series for the  purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
the Pooling and Servicing  Agreement or of modifying in any manner the rights of
such  Certificateholders.  No such  amendment,  however,  may (a)  reduce in any
manner the amount of, or delay the timing of, distributions  required to be made
on any  Certificate,  (b) change the definition or the manner of calculating any
Certificateholders'   Interest,  (c)  reduce  the  amount  available  under  any
Enhancement,  (d)  adversely  affect  the  rating of any Series or class by each
Rating Agency without the consent of the holders of  Certificates of such Series
or class  evidencing  not less than 66 2/3% of the  aggregate  unpaid  principal
amount of the  Certificates  of such Series or class or (e) reduce the aforesaid
percentage of the unpaid principal amount of Certificates,  the holders of which
are required to consent to any such amendment,  in the case of (a),  without the
consent of the holder of such  Certificate and, in the case of (b), (c) and (e),
without the consent of all  Certificateholders of the adversely affected Series.
Promptly  following  the execution of any amendment to the Pooling and Servicing
Agreement (other than an amendment  described in the preceding  paragraph),  the
Trustee will furnish  written  notice of the substance of such amendment to each
certificateholder.

     The Pooling and Servicing  Agreement may not be amended in any manner which
materially  adversely affects the interests of any Enhancement  Provider without
its prior consent.

LIST OF CERTIFICATEHOLDERS

     Upon written request of any three or more Certificateholders of a Series of
record the Trustee will afford such  Certificateholders  access during  business
hours to the current list of  Certificateholders  of such Series for purposes of
communicating with other Certificateholders of such Series with respect to their
rights   under  the  Pooling  and   Servicing   Agreement.   See   "--Book-Entry
Registration" and "--Definitive Certificates".

     The  Pooling  and  Servicing  Agreement  will not provide for any annual or
other meetings of Certificateholders.

THE TRUSTEE

     Unless otherwise specified in the accompanying  Prospectus Supplement,  The
Chase Manhattan Bank, a New York banking corporation,  will act as Trustee under
the Pooling  and  Servicing  Agreement.  The Trustee is located at 450 West 33rd
Street, New York, New York 10001. The Transferor,  the Master Servicer and their
respective  affiliates  may from time to time  enter  into  normal  banking  and
trustee relationships with the Trustee and its affiliates.  The Trustee may hold
Certificates  in its own name with the same  rights it would have if it were not
the Trustee.  In addition,  for  purposes of meeting the legal  requirements  of
certain  local  jurisdictions,  the  Trustee  shall  have the power to appoint a
co-trustee or separate  trustees of all or a part of the Trust.  In the event of
such appointments, all rights, powers, duties and obligations shall be conferred
or imposed upon the Trustee and such separate trustee or co-trustee  jointly, or
in any  jurisdiction in which the Trustee shall be incompetent or unqualified to
perform certain acts singly upon such separate trustee or co-trustee,  who shall
exercise and perform such right  powers,  duties and  obligations  solely at the
direction of the Trustee.

     The Trustee may resign at any time, in which event the  Transferor  will be
obligated to appoint a successor  Trustee.  The Master  Servicer may also remove
the Trustee if the  Trustee  ceases to be eligible to continue as such under the
Pooling and Servicing  Agreement or if the Trustee  becomes  insolvent.  In such
circumstances,  the  Master  Servicer  may  appoint  a  successor  Trustee.  Any
resignation  or removal of the Trustee and  appointment  of a successor  Trustee
does not  become  effective  until  the  acceptance  of the  appointment  by the
successor Trustee.

                DESCRIPTION OF THE RECEIVABLES PURCHASE AGREEMENT

     The Receivables initially transferred to the Trust by FCAR were acquired by
FCAR from Ford  Credit  pursuant  to the  Receivables  Purchase  Agreement.  The
following summary describes certain terms of the Receivables  Purchase Agreement
and is  qualified  in its  entirety by  reference  to the  Receivables  Purchase
Agreement.

SALE OR TRANSFER OF RECEIVABLES

     Pursuant to the Receivables  Purchase  Agreement,  Ford Credit has sold and
transferred to the Transferor all of its right, title and interest in and to all
of the Receivables  and the Related  Security as of the Initial Cut-Off Date and
all of the Receivables thereafter created. As described herein,  pursuant to the
Pooling and Servicing Agreement, the Transferor has transferred to the Trust all
of its right, title and interest in and to the Receivables Purchase Agreement.

     In  connection  with  the  sale  or  transfer  of  the  Receivables  to the
Transferor, Ford Credit has indicated in its computer files that the Receivables
have been sold or transferred to the Transferor,  and that such Receivables have
been  transferred  by the  Transferor  to the Trust.  In  addition,  Ford Credit
provided to FCAR a computer file or microfiche or written list containing a true
and  complete  list of all such  Receivables,  identifying  the  balances of the
Receivables as of the Initial Cut-Off Date. The records and agreements  relating
to the Accounts and  Receivables  have not been, and will not be,  segregated by
Ford Credit from other  documents and agreements  relating to other accounts and
receivables and will not be stamped or marked to reflect the sale or transfer of
the Receivables to the Transferor,  but the computer records of Ford Credit have
been  marked  to  evidence  such sale or  transfer.  Ford  Credit  has filed UCC
financing statements with respect to the Receivables meeting the requirements of
Michigan state law. See "Risk Factors--Certain Legal Aspects" and "Certain Legal
Aspects of the Receivables--Transfer of Receivables".

REPRESENTATIONS AND WARRANTIES

     Ford Credit has made or will make certain representations and warranties to
the  Transferor to the effect that,  among other things,  (a) as of each Closing
Date,  it was  duly  incorporated  and in  good  standing  and  that  it has the
authority  to  consummate  the  transactions  contemplated  by  the  Receivables
Purchase  Agreement  and (b) as of the  Initial  Cut-Off  Date and  each  Series
Cut-Off Date (or, in the case of an  Additional  Account,  as of the  Additional
Cut-Off  Date and Addition  Date),  each  Account or  Additional  Account was an
Eligible Account.

     Ford Credit also has made or will make  representations  and  warranties to
the Transferor  relating to the  Receivables to the effect,  among other things,
that (a) as of the  Initial  Closing  Date and each  Closing  Date,  each of the
Accounts was or is an Eligible Account or, if it was or is an Ineligible Account
on such date,  such Account is being removed from the Trust in  accordance  with
the  requirements  of the Pooling  and  Servicing  Agreement,  (b) the amount of
Receivables  that are  reported as  Ineligible  Receivables  transferred  to the
Transferor  on the  Initial  Cut-Off  Date,  each  Series  Cut-Off  Date  or any
Additional  Cut-Off Date for the purpose of facilitating the  administration and
reporting  obligations of the Master  Servicer is true and correct and there are
no other Receivables that are Ineligible  Receivables  except as so reported and
(c) as of the date any new Receivable is created, such Receivable is an Eligible
Receivable.  In the event of a breach of any  representation  and  warranty  set
forth in this  paragraph  which  results  in an  Ineligible  Receivable  and the
requirement that the Transferor accept retransfer of such Ineligible  Receivable
pursuant  to  the  Pooling  and  Servicing  Agreement,  then  Ford  Credit  will
repurchase  such  Ineligible  Receivable from the Transferor on the date of such
retransfer.  The purchase price for such Ineligible  Receivable will be the face
amount thereof,  of which at least the amount of any cash deposit required to be
made by the Transferor  under the Pooling and Servicing  Agreement in respect of
the retransfer of such Ineligible Receivable will be paid in cash.

     Ford Credit also has made or will make  representations  and  warranties to
the Transferor to the effect, among other things, that as of the Initial Closing
Date and each Closing Date, (a) the Receivables Purchase Agreement constitutes a
legal,  valid and  binding  obligation  of Ford  Credit and (b) the  Receivables
Purchase Agreement constitutes a valid sale or transfer to the Transferor of all
right, title and interest of Ford Credit in and to the Receivables, whether then
existing or  thereafter  created in the Accounts,  the Related  Security and the
proceeds  thereof  which is  effective as to each  Receivable  upon the creation
thereof. If the breach of any of the representations and warranties described in
this paragraph results in the obligation of the Transferor under the Pooling and
Servicing Agreement to accept retransfer of the Receivables, Ford Credit will be
obligated to  repurchase  the  Receivables  retransferred  to Ford Credit for an
amount of cash equal to the amount of cash the Transferor is required to deposit
under the Pooling and Servicing Agreement in connection with such retransfer.

     Ford  Credit  has  agreed  to  indemnify  the  Transferor  and to hold  the
Transferor  harmless  from and against any and all losses,  damages and expenses
(including reasonable attorneys' fees) suffered or incurred by the Transferor if
the foregoing representations and warranties are materially false.

CERTAIN COVENANTS

     In the Receivables  Purchase Agreement,  Ford Credit has covenanted that it
will perform its  obligations  under the agreements  relating to the Receivables
and the Accounts in conformity  with its  then-current  policies and  procedures
relating to the Receivables and the Accounts.

     Ford  Credit  has  covenanted   further  that,  except  for  the  sale  and
conveyances under the Receivables  Purchase  Agreement and the interests created
under the Pooling and Servicing  Agreement,  Ford Credit will not sell,  pledge,
assign or transfer any interest in the  Receivables  to any other  person.  Ford
Credit also has  covenanted to defend and indemnify the Transferor for any loss,
liability or expense  incurred by the Transferor in connection  with a breach by
Ford Credit of any of its representations,  warranties or covenants contained in
the Receivables Purchase Agreement.

     Ford  Credit  has agreed not to realize  upon any  security  interest  in a
Vehicle  that it may have in respect of advances or loans to Dealers  other than
the  related  Receivable  until the Trust has  fully  realized  on its  security
interest   in   such   Receivable.   See   "The   Dealer   Floorplan   Financing
Business--Intercreditor  Agreement  in  respect  of  Security  Interests  in the
Vehicles and the Non-Vehicle Related Security."

     In addition,  Ford Credit has expressly  acknowledged  and consented to the
Transferor's  assignment  of its rights  relating to the  Receivables  under the
Receivables Purchase Agreement to the Trustee.

TERMINATION

     The Receivables  Purchase  Agreement will terminate  immediately  after the
Trust terminates. In addition, if Ford Credit becomes party to any bankruptcy or
similar  proceeding  (other than as a claimant)  and, if such  proceeding is not
voluntary and is not dismissed  within 60 days of its  institution,  Ford Credit
will  immediately  cease to sell or transfer  Receivables  to the Transferor and
will promptly give notice of such event to the Transferor and to the Trustee.

                    CERTAIN LEGAL ASPECTS OF THE RECEIVABLES

TRANSFER OF RECEIVABLES

     Ford Credit has sold and assigned the  Receivables to the  Transferor,  and
the Transferor in turn has sold and assigned the  Receivables to the Trust.  The
Transferor has  represented and warranted and will represent and warrant on each
Closing  Date  that  such sale to the Trust  constituted  a valid  transfer  and
assignment  to the Trust of all right,  title and interest of the  Transferor in
and to the Receivables and that, under the UCC (as in effect in Michigan), there
exists a valid,  subsisting and enforceable first priority  perfected  ownership
interest in the  Receivables,  in existence at the time the Receivables are sold
and assigned to the Trust or at the date of addition of any Additional Accounts,
in favor of the Trust and a valid,  subsisting  and  enforceable  first priority
perfected  ownership interest in the Receivables  created thereafter in favor of
the Trust on and after their creation.  However,  the transfer of Receivables by
the Transferor to the Trust could be deemed to create a security  interest under
the  UCC.  For  a  discussion   of  the  Trust's   rights   arising  from  these
representations    and   warranties   not   being    satisfied,    see   "Series
Provisions--Representations and Warranties".

     Each of Ford Credit and the Transferor has represented that the Receivables
are "chattel  paper" for  purposes of the UCC as in effect in  Michigan.  If the
Receivables  are deemed to be chattel  paper and the transfer  thereof by either
Ford Credit to the Transferor or by the Transferor to the Trust is deemed either
to be a sale or to create a security interest,  the UCC as in effect in Michigan
applies and the transferee  must either take  possession of the chattel paper or
file an  appropriate  financing  statement or statements in order to perfect its
interest therein.  Financing  statements  covering the Receivables will be filed
under the UCC as in effect in Michigan by both the  Transferor  and the Trust to
perfect  their   respective   interests  in  the  Receivables  and  continuation
statements  will be  filed  as  required  to  continue  the  perfection  of such
interests.  The Receivables  will not be stamped to indicate the interest of the
Transferor or the Trustee.

     There  are  certain  limited  circumstances  under  the UCC and  applicable
federal law in which prior or subsequent  transferees of Receivables  could have
an interest in such  Receivables  with  priority  over the Trust's  interest.  A
purchaser of the  Receivables  who gives new value and takes  possession  of the
instruments  which  evidence the  Receivables  (i.e.,  the chattel paper) in the
ordinary course of such purchaser's  business may, under certain  circumstances,
have priority over the interest of the Trust in the Receivables.  A tax or other
government  lien on property of Ford Credit or the  Transferor  arising prior to
the time a Receivable  is conveyed to the Trust may also have  priority over the
interest  of the  Trust  in such  Receivable.  Under  the  Receivables  Purchase
Agreement,  Ford Credit has warranted to the  Transferor,  and under the Pooling
and Servicing  Agreement  the  Transferor  has warranted to the Trust,  that the
Receivables have been transferred free and clear of the lien of any third party.
Each of Ford  Credit and the  Transferor  has also  covenanted  that it will not
sell, pledge, assign, transfer or grant any lien on any Receivable or, except as
described under "Series Provisions--Supplemental Certificates", the Transferor's
Certificate  (or any  interest  therein)  other than to the Trust.  In addition,
while Ford Credit is the Master  Servicer,  cash  collections on the Receivables
may, under certain  circumstances,  be commingled  with the funds of Ford Credit
prior to each  Distribution  Date and,  in the event of the  bankruptcy  of Ford
Credit, the Trust may not have a perfected interest in such collections.

CERTAIN MATTERS RELATING TO BANKRUPTCY

     Ford Credit has  warranted to the  Transferor in the  Receivables  Purchase
Agreement  that the sale of the  Receivables  by it to the Transferor is a valid
sale of the  Receivables  to the  Transferor.  In addition,  Ford Credit and the
Transferor have agreed to treat the  transactions  described herein as a sale of
the  Receivables to the  Transferor,  and Ford Credit has taken or will take all
actions  that are  required  under  Michigan  law to  perfect  the  Transferor's
ownership interest in the Receivables.  Notwithstanding  the foregoing,  if Ford
Credit were to become a debtor in a bankruptcy case and a creditor or trustee in
bankruptcy  of such debtor or such debtor  itself were to take the position that
the  sale  of  Receivables  from  such  debtor  to  the  Transferor   should  be
recharacterized  as a pledge of such Receivables to secure a borrowing from such
debtor,  then delays in payments of collections of Receivables to the Transferor
could  occur or (should the court rule in favor of any such  trustee,  debtor in
possession or creditor) reductions in the amount of such payments could result.

     In a 1993 case decided by the United  States Court of Appeals for the Tenth
Circuit,  Octagon  Gas  System,  Inc.  v.  Rimmer,  the  court  determined  that
"accounts", as defined under the Uniform Commercial Code, and which would likely
include the Receivables,  may properly be included in the bankruptcy estate of a
transferor  regardless of whether the transfer of such Receivables is treated as
a sale or a secured loan. The circumstances under which the Octagon ruling would
apply are not fully known and the extent to which the Octagon  decision  will be
followed in other courts or outside of the Tenth Circuit is not certain. Much of
Ford Credit's  business is conducted  outside the geographic area subject to the
jurisdiction  of the Tenth  Circuit.  If the  findings in the Octagon  case were
applied in a Ford Credit bankruptcy,  however,  the Receivables would be part of
its bankruptcy estate, would be subject to claims of certain creditors and would
be subject to the potential  delays and reductions in payments to the Transferor
and Certificateholders described in the preceding paragraph even if the transfer
is treated as a sale.

     In addition,  if Ford Credit were to become a debtor in a  bankruptcy  case
and a creditor or  trustee-in-bankruptcy  of such  debtor or such debtor  itself
were to  request a court to order  that  Ford  Credit  should  be  substantively
consolidated with the Transferor,  delays in payments on the Certificates  could
result.  Should  the  bankruptcy  court  rule in  favor  of any  such  creditor,
trustee-in-bankruptcy or such debtor, reductions in such payments could result.

     The  Transferor  has  warranted  to the  Trust  that  the  transfer  of the
Receivables  to  the  Trust  is a sale  of the  Receivables  to the  Trust.  The
Transferor will be required to take all actions that are required under Michigan
law to  perfect  the  Trust's  ownership  interest  in the  Receivables  and the
Transferor  has  warranted  to the Trust that the Trust will at all times have a
first  priority   perfected   ownership   interest  therein  and,  with  certain
exceptions,  or proceeds  thereof.  Nevertheless,  a tax or  government  lien on
property of Ford Credit or the Transferor arising prior to the time a Receivable
is conveyed  to the Trust may have  priority  over the  interest of the Trust in
such Receivable. FCAR's limited liability company agreement provides that, under
certain circumstances,  FCAR is required to have at least one independent member
having at least two independent directors (as defined therein) in which event it
shall not file a voluntary  application  for relief under Title 11 of the United
States  Code  (the  "Bankruptcy  Code")  without  the  affirmative  vote  of its
independent  member.  Pursuant  to the  Pooling  and  Servicing  Agreement,  the
Trustee, all  certificateholders and any Enhancement Provider will covenant that
they will not at any time  institute  against  the  Transferor  any  bankruptcy,
reorganization  or other  proceedings  under any federal or state  bankruptcy or
similar  law.  In  addition,  certain  other  steps  will be taken to avoid  the
Transferor's becoming a debtor in a bankruptcy case. Notwithstanding such steps,
if the Transferor were to become a debtor in a bankruptcy case, and a bankruptcy
trustee  for the  Transferor  or the  Transferor  as debtor in  possession  or a
creditor of the  Transferor  were to take the position  that the transfer of the
Receivables  from the  Transferor  to the Trust should be  recharacterized  as a
pledge of such  Receivables,  then  delays in payments  on the  Certificates  or
(should the court rule in favor of any such  trustee,  debtor in  possession  or
creditor) reductions in the amount of such payments could result.

     The Transferor  does not intend to file, and Ford Credit will agree that it
will not cause the Transferor to file, a voluntary  application for relief under
the  Bankruptcy  Code or any similar  applicable  state law with  respect to the
Transferor so long as the  Transferor  is solvent and does not foresee  becoming
insolvent.

     If Ford Credit or the  Transferor  were to become a debtor in a  bankruptcy
case  causing  an Early  Amortization  Event to  occur,  then,  pursuant  to the
Receivables  Purchase Agreement,  new Receivables would no longer be transferred
to the Transferor  and,  pursuant to the Pooling and Servicing  Agreement,  only
collections on Receivables theretofore sold to the Transferor and transferred to
the Trust  would be  available  to be applied to pay  interest  accruing  on the
Certificates  and to pay the principal  amount of the  Certificates.  Under such
circumstances,  the Master  Servicer is obligated to allocate all collections on
Principal  Receivables to the oldest principal balance first. If such allocation
method were to be altered by the  bankruptcy  court,  the rate of payment on the
Certificates  might  be  adversely  affected.  In  addition,   distributions  of
principal on each Certificate would not be subject to any applicable  Controlled
Distribution Amount.

     The occurrence of certain events of bankruptcy,  insolvency or receivership
with respect to the Master  Servicer will result in a Master  Servicer  Default,
which Master Servicer  Default,  in turn,  will result in an Early  Amortization
Event. If no other Master Servicer  Default other than the  commencement of such
bankruptcy  or  similar  event  exists,  a  trustee-in-bankruptcy  of the Master
Servicer   may  have  the  power  to   prevent   either   the   Trustee  or  the
certificateholders from appointing a successor Master Servicer.

     Payments made in respect of  repurchases  of  Receivables by Ford Credit or
the  Transferor   pursuant  to  the  Pooling  and  Servicing  Agreement  may  be
recoverable by Ford Credit or the Transferor,  as debtor in possession,  or by a
creditor  or a  trustee-in-bankruptcy  of Ford  Credit  or the  Transferor  as a
preferential  transfer  from Ford Credit or the  Transferor if such payments are
made within one year prior to the filing of a bankruptcy case in respect of Ford
Credit.

                    CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

     Set forth below is a general  discussion of federal income tax consequences
of the purchase, ownership and disposition of the Certificates.  This discussion
does not purport to deal with all aspects of federal income taxation that may be
relevant  to  holders  of  the   Certificates  in  light  of  their   particular
circumstances,  nor to  certain  types of holders  subject to special  treatment
under the federal income tax laws (for example,  banks, life insurance companies
and  tax-exempt  organizations).  Prospective  investors  are advised to consult
their own tax advisors  with regard to the federal  income tax  consequences  of
purchasing,  holding  and  disposing  of the  Certificates,  as  well as the tax
consequences  arising  under the laws of any  state,  foreign  country  or other
jurisdiction.  This discussion is based upon present  provisions of the Internal
Revenue  Code of 1986,  as amended (the  "Code"),  the  regulations  promulgated
thereunder,  and  judicial  or ruling  authority,  all of which are  subject  to
change,  which  change  may be  retroactive.  No  ruling  on  any of the  issues
discussed below will be sought from the Internal Revenue Service (the "IRS").

     Treatment  of  the   Certificates   as  Debt.   The   Transferor   and  the
Certificateholders  will  express in the Pooling  and  Servicing  Agreement  the
intent that, for federal, state and local income and franchise tax purposes, the
Certificates  will  be debt  secured  by the  Receivables.  FCAR,  by  initially
entering  into,  and by the  acceptance  of the  assignment  of, the Pooling and
Servicing  Agreement,  and  each  Certificateholder,  by  the  acceptance  of  a
Certificate, will agree to treat the Certificates as debt for federal, state and
local income and  franchise  tax  purposes.  However,  the Pooling and Servicing
Agreement  generally refers to the transfer of the Receivables as a "sale",  and
because  different  criteria  are used in  determining  the  non-tax  accounting
treatment  of the  transaction,  the  Transferor  will  treat  the  Pooling  and
Servicing Agreement, for certain non-tax purposes, as effecting a transfer of an
ownership interest in the Receivables and not as creating a debt obligation.

     A basic premise of federal income tax law is that the economic substance of
a  transaction  generally  determines  the  tax  consequences.  The  form  of  a
transaction, while a relevant factor, is not conclusive evidence of its economic
substance. In appropriate  circumstances,  the courts have allowed taxpayers, as
well as the  IRS,  to  treat a  transaction  in  accordance  with  its  economic
substance,  as  determined  under  federal  income  tax  law,  even  though  the
participants in the transaction  have  characterized  it differently for non-tax
purposes.

     The determination of whether the economic  substance of a property transfer
is a sale or a loan secured by the transferred property has been made by the IRS
and the courts on the basis of numerous  factors  designed to determine  whether
the transferor has  relinquished  (and the transferee has obtained)  substantial
incidents of ownership in the property. Among those factors, the primary factors
examined are whether the transferee has the  opportunity to gain if the property
increases in value, and has the risk of loss if the property decreases in value.
Based upon its analysis of such factors,  Brown & Wood LLP,  special tax counsel
to the  Transferor  and the Trust ("Tax  Counsel"),  is of the opinion  that the
Transferor  will properly be treated as the owner of the Receivables for federal
income  tax  purposes  and,  accordingly,  the  Certificates  will  properly  be
characterized  for  federal  income tax  purposes as debt that is secured by the
Receivables.

     Treatment  of the Trust.  The Trust could be viewed for federal  income tax
purposes  either as a collateral  arrangement or as a separate  entity that owns
the Receivables. However, in the opinion of Tax Counsel, in the former event the
Trust will be  disregarded  for federal  income tax  purposes  and in the latter
event the Trust would not be an  association  (or publicly  traded  partnership)
taxable as a corporation.  Therefore,  in the opinion of Tax Counsel,  the Trust
will not be subject to federal income tax.

     As used herein, the term "U.S.  Certificateholder" means a beneficial owner
of a  Certificate  that is for  federal  income  tax  purposes  (a) a citizen or
resident of the United States,  (b) a  corporation,  partnership or other entity
created  or  organized  in or under the laws of the  United  States or any state
thereof,  or the  District of Columbia  (unless,  in the case of a  partnership,
Treasury  regulations  provide  otherwise)  (c) an estate the income of which is
subject to federal income taxation  regardless of its source or (d) a trust if a
court within the United States is able to exercise primary  supervision over the
administration  of such trust and one or more  United  States  persons  have the
authority to control all  substantial  decisions of such trust.  Notwithstanding
the preceding sentence, to the extent provided in Treasury regulations,  certain
trusts in  existence on August 20, 1996,  and treated as United  States  persons
prior to such date,  that  elect to  continue  to be  treated  as United  States
persons  will  also  be a U.S.  Certificateholder.  As  used  herein,  the  term
"Non-U.S.  Certificateholder"  means a beneficial owner of a Certificate that is
not a U.S. Certificateholder.

     U.S.  Certificateholders.  Assuming the  Certificates  are debt for federal
income tax purposes and are not issued with original  issue  discount,  interest
thereon will be taxable as ordinary  income for federal income tax purposes when
received  by  U.S.  Certificateholders   utilizing  the  cash  basis  method  of
accounting  and when accrued by U.S.  Certificateholders  utilizing  the accrual
method  of  accounting.   Interest  on  the  Certificates  may  also  constitute
"investment  income" for purposes of certain  limitations of the Code concerning
the deductibility of investment interest expense.

     Original Issue Discount.  The following summary is a general  discussion of
the federal income tax consequences to U.S.  Certificateholders of the purchase,
ownership and  disposition of  Certificates  issued with original issue discount
("OID  Certificates").  The  following  summary  is based  upon  final  Treasury
regulations  (the "OID  Regulations")  issued by the IRS on January  27, 1994 as
amended on June 11, 1996 under the original  issue  discount  provisions  of the
Code.

     Original  issue  discount is the excess of the stated  redemption  price at
maturity of a Certificate over its issue price, if such excess equals or exceeds
a de minimis amount (generally 1/4 of 1% of the Certificate's  stated redemption
price at maturity  multiplied by the number of complete years to maturity or, in
the case of Certificates  that do not pay qualified stated interest,  multiplied
by its weighted average  maturity).  The issue price of a Series of Certificates
equals the first price at which a  substantial  amount of such  Certificates  is
sold  (ignoring   sales  to  bond  houses,   brokers,   or  similar  persons  or
organizations  acting in the  capacity of  underwriters,  placement  agents,  or
wholesalers).  The stated  redemption  price at maturity of a Certificate is the
sum of all payments  provided by the Certificate  other than  "qualified  stated
interest"  payments.  "Qualified  stated interest"  generally is stated interest
that is unconditionally payable in cash or property (other than debt instruments
of the issuer) at least annually at a single fixed rate. In addition,  under the
OID Regulations, if a Certificate bears interest for one or more accrual periods
at a rate below the rate  applicable for the remaining term of such  Certificate
(e.g.,  Certificates with teaser rates or interest holidays), and if the greater
of either the  resulting  foregone  interest on such  Certificate  or any "true"
discount on such  Certificate  (i.e.,  the excess of such  Certificate's  stated
principal  amount over its issue price) equals or exceeds a specified de minimis
amount, then the stated interest on the Certificate would be treated as original
issue discount rather than qualified stated interest.

     Payments of qualified  stated  interest on a  Certificate  are taxable to a
U.S. Certificateholder as ordinary interest income at the time such payments are
received or are accrued (in accordance with the U.S. Certificateholder's regular
method of tax  accounting).  Original  issue  discount  is included in income as
ordinary interest for federal income tax purposes as it accrues under a constant
yield  method in advance of receipt of the cash  payments  attributable  to such
income,  regardless  of  a  U.S.   Certificateholder's  regular  method  of  tax
accounting. In general, the amount of original issue discount included in income
by the initial U.S.  Certificateholder  of an OID  Certificate is the sum of the
daily portions of original  issue discount with respect to such OID  Certificate
for each day during the taxable  year (or portion of the taxable  year) on which
such U.S.  Certificateholder  held such OID Certificate.  The "daily portion" of
original  issue  discount on any OID  Certificate is determined by allocating to
each day in any accrual period a ratable  portion of the original issue discount
allocable to that accrual period.  An "accrual  period" may be of any length and
the accrual  periods  may vary in length  over the term of the OID  Certificate,
provided that each accrual  period is no longer than one year and each scheduled
payment of  principal or interest  occurs  either on the final day of an accrual
period or on the first day of an accrual  period.  The amount of original  issue
discount  allocable to each accrual period is generally  equal to the difference
between (a) the  product of the OID  Certificate's  adjusted  issue price at the
beginning of such accrual  period and its yield to maturity  (determined  on the
basis of  compounding  at the close of each  accrual  period  and  appropriately
adjusted to take into account the length of the particular  accrual  period) and
(b) the amount of any  qualified  stated  interest  payments  allocable  to such
accrual  period.  The  "adjusted  issue  price"  of an  OID  Certificate  at the
beginning  of any  accrual  period  is the  sum of the  issue  price  of the OID
Certificate  plus the amount of original issue  discount  allocable to all prior
accrual  periods minus the amount of any prior  payments on the OID  Certificate
that were not  qualified  stated  interest  payments.  Under these  rules,  U.S.
Certificateholders generally will have to include in income increasingly greater
amounts of original issue discount in successive accrual periods.

     The initial U.S.  Certificateholder of a Certificate issued with de minimis
original  issue  discount  will be required to include such de minimis  original
issue  discount  in  income,  as gain  recognized  from  the  retirement  of the
Certificate,  as principal  payments are made in the  proportion  that each such
principal payment bears to the stated principal amount of the Certificate.

     Floating-rate  Certificates  are  subject to  special  rules  depending  on
whether  a  floating-rate   Certificate   qualifies  as  a  variable  rate  debt
instrument.  A floating-rate  Certificate  will qualify as a "variable rate debt
instrument"  if (a) its issue  price does not  exceed  the total  non-contingent
principal  payments  due  under  the  floating-rate  Certificate  by more than a
specified  de minimis  amount and (b) it provides for stated  interest,  paid or
compounded at least  annually,  at current  values of (i) one or more  qualified
floating-rates,   (ii)  a  single   fixed   rate  and  one  or  more   qualified
floating-rates, (iii) a single objective rate, or (iv) a single fixed rate and a
single objective rate that is a qualified inverse floating-rate.

     A "qualified  floating-rate"  is any variable rate where  variations in the
value  of such  rate can  reasonably  be  expected  to  measure  contemporaneous
variations  in the cost of newly  borrowed  funds in the  currency  in which the
floating-rate  Certificate  is  denominated.  Although a multiple of a qualified
floating-rate will generally not itself constitute a qualified floating-rate,  a
variable  rate equal to the  product of a  qualified  floating-rate  and a fixed
multiple  that is  greater  than 0.65 but not more than 1.35 will  constitute  a
qualified  floating-rate.  A variable  rate equal to the  product of a qualified
floating-rate  and a fixed  multiple that is greater than 0.65 but not more than
1.35,  increased or decreased by a fixed rate,  will also constitute a qualified
floating-rate.  In addition,  under the OID  Regulations,  two or more qualified
floating-rates  that can reasonably be expected to have  approximately  the same
values throughout the term of the floating-rate  Certificate  (e.g., two or more
qualified  floating-rates  with values  within 25 basis  points of each other as
determined on the floating-rate  Certificate's  issue date) will be treated as a
single qualified  floating-rate.  Notwithstanding the foregoing, a variable rate
that would otherwise  constitute a qualified  floating-rate but which is subject
to one or more restrictions such as a maximum numerical limitation (i.e., a cap)
or  a  minimum   numerical   limitation  (i.e.,  a  floor)  may,  under  certain
circumstances,  fail to be treated as a  qualified  floating-rate  under the OID
Regulations  unless  such  cap or  floor  is  fixed  throughout  the term of the
Certificate.  An  "objective  rate" is a rate  that is not  itself  a  qualified
floating rate but is  determined  using a single fixed formula and that is based
on objective  financial or economic  information.  A rate will not qualify as an
objective rate if it is based on  information  that is within the control of the
issuer (or a related party) or that is unique to the circumstances of the issuer
(or a related party),  such as dividends,  profits, or the value of the issuer's
stock  (although a rate does not fail to be an objective  rate merely because it
is based on the credit  quality of the issuer).  A "qualified  inverse  floating
rate" is any  objective  rate  where  such rate is equal to a fixed rate minus a
qualified  floating  rate, as long as  variations in the rate can  reasonably be
expected  to  inversely  reflect  contemporaneous  variations  in the  qualified
floating rate. The OID Regulations  also provide that if a Variable  Certificate
provides for stated  interest at a fixed rate for an initial  period of one year
or less followed by a variable rate that is either a qualified  floating rate or
an objective rate and if the variable rate on the Variable  Certificate's  issue
date is intended to approximate the fixed rate (e.g.,  the value of the variable
rate on the issue date does not differ  from the value of the fixed rate by more
than 25 basis  points),  then the fixed rate and the variable rate together will
constitute  either a single  qualified  floating rate or objective  rate, as the
case may be.

     If a  floating-rate  Certificate  that  qualifies as a "variable  rate debt
instrument"  provides for stated  interest at a single  qualified  floating rate
which  is  unconditionally   payable  in  cash  or  property  (other  than  debt
instruments of the issuer) at least annually, then any such stated interest will
constitute  qualified stated interest and will be taxed accordingly.  Thus, such
floating-rate  Certificate  will  generally not be treated as having been issued
with original  issue  discount  unless the stated  principal  amount exceeds the
issue price of such Certificate by a specified de minimis amount.  The amount of
qualified  stated  interest and the amount of original issue  discount,  if any,
that  accrues  during  an  accrual  period  on such a  Variable  Certificate  is
determined under the rules applicable to fixed rate debt instruments by assuming
that the  variable  rate is a fixed rate equal to (a) in the case of a qualified
floating rate or qualified  inverse  floating rate,  the value,  as of the issue
date, of the qualified  floating rate or qualified inverse floating rate, or (b)
in the case of an objective rate (other than a qualified inverse floating rate),
a fixed  rate  that  reflects  the yield  that is  reasonably  expected  for the
Variable  Certificate.  The qualified  stated  interest  allocable to an accrual
period is  increased  (or  decreased)  if the interest  actually  paid during an
accrual period exceeds (or is less than) the interest  assumed to be paid during
the accrual period pursuant to the foregoing rules.

     In general,  any other Variable  Certificate  that qualifies as a "variable
rate debt  instrument"  will be converted into an  "equivalent"  fixed rate debt
instrument for purposes of determining  the amount and accrual of original issue
discount and  qualified  stated  interest on the Variable  Certificate.  The OID
Regulations generally require that such a Variable Certificate be converted into
an  "equivalent"  fixed  rate debt  instrument  by  substituting  any  qualified
floating rate or qualified inverse floating rate provided for under the terms of
the Variable  Certificate  with a fixed rate equal to the value of the qualified
floating rate or qualified  inverse floating rate, as the case may be, as of the
Variable  Certificate's  issue date.  Any objective rate (other than a qualified
inverse floating rate) provided for under the terms of the Variable  Certificate
is  converted  into a fixed  rate that  reflects  the yield  that is  reasonably
expected for the  Variable  Certificate.  In the case of a Variable  Certificate
that  qualifies  as a "variable  rate debt  instrument"  and provides for stated
interest at a fixed rate in addition  to either one or more  qualified  floating
rates  or a  qualified  inverse  floating  rate,  the  fixed  rate is  initially
converted into a qualified  floating rate (or a qualified inverse floating rate,
if the Variable  Certificate  provides for a qualified  inverse  floating rate).
Under such  circumstances,  the  qualified  floating  rate or qualified  inverse
floating  rate that  replaces  the fixed rate must be such that the fair  market
value of the Variable Certificate as of the Variable Certificate's issue date is
approximately  the same as the fair market value of an otherwise  identical debt
instrument  that  provides for either the  qualified  floating rate or qualified
inverse  floating rate rather than the fixed rate.  Subsequent to converting the
fixed rate into either a qualified floating rate or a qualified inverse floating
rate, the Variable Certificate is then converted into an "equivalent" fixed rate
debt instrument in the manner described above.

     Once the Variable  Certificate is converted into an "equivalent" fixed rate
debt instrument  pursuant to the foregoing  rules,  the amount of original issue
discount  and  qualified  stated  interest,  if  any,  are  determined  for  the
"equivalent"  fixed rate debt instrument by applying the general  original issue
discount  rules  to the  "equivalent"  fixed  rate  debt  instrument  and a U.S.
Certificateholder  of the Variable  Certificate  will account for such  original
issue discount and qualified  stated  interest as if the U.S.  Certificateholder
held  the  "equivalent"   fixed  rate  debt  instrument.   Each  accrual  period
appropriate  adjustments will be made to the amount of qualified stated interest
or original issue discount  assumed to have been accrued or paid with respect to
the  "equivalent"  fixed rate debt  instrument  in the event  that such  amounts
differ  from the  actual  amount of  interest  accrued  or paid on the  Variable
Certificate during the accrual period.

     If a  Variable  Certificate  does not  qualify  as a  "variable  rate  debt
instrument"  under the OID Regulations,  then the Variable  Certificate would be
treated as a contingent payment debt obligation.  U.S. Certificateholders should
be aware that on June 11, 1996, the Treasury Department issued final regulations
(the "CPDI  Regulations")  concerning the proper federal income tax treatment of
contingent  payment debt  instruments.  In general,  the CPDI Regulations  would
cause the timing and character of income,  gain or loss reported on a contingent
payment debt instrument to substantially differ from the timing and character of
income,  gain or loss  reported on a contingent  payment debt  instrument  under
general  principles of current  federal income tax law.  Specifically,  the CPDI
Regulations generally require a U.S.  Certificateholder of such an instrument to
include future contingent and noncontingent  interest payments in income as such
interest accrues based upon a projected payment schedule.  Moreover, in general,
under the CPDI Regulations,  any gain recognized by a U.S.  Certificateholder on
the sale,  exchange,  or retirement of a contingent payment debt instrument will
be treated as ordinary income and all or a portion of any loss realized could be
treated  as  ordinary  loss as  opposed  to  capital  loss  (depending  upon the
circumstances).  The CPDI  Regulations  apply to debt  instruments  issued on or
after  August 13,  1996.  The proper  federal  income tax  treatment of Variable
Certificates  that are treated as contingent  payment debt  obligations  will be
more fully described in the applicable Prospectus Supplement.  Furthermore,  any
other special federal income tax considerations, not otherwise discussed herein,
which are applicable to any particular  issue of Certificates  will be discussed
in the applicable Prospectus Supplement.

     U.S.  Certificateholders  may  generally  elect to  include  in income  all
interest  (including  stated  interest,  acquisition  discount,  original  issue
discount, de minimis original issue discount, market discount, de minimis market
discount,  and unstated interest, as adjusted by any amortizable bond premium or
acquisition  premium) that accrues on a Certificate  by using the constant yield
method applicable to original issue discount, subject to certain limitations and
exceptions.

     If an Early Amortization Event or Asset Composition Event occurs, the early
payments  of  principal  as a result  of  either  such  event  could  result  in
accelerating  income  corresponding to a portion of the unaccrued original issue
discount.

     Market Discount. If a U.S. Certificateholder  purchases a Certificate other
than an OID  Certificate for an amount that is less than its issue price (or, in
the case of a subsequent purchaser, its stated redemption price at maturity) or,
in the case of an OID Certificate,  for an amount that is less than its adjusted
issue  price as of the  purchase  date,  the  amount of the  difference  will be
treated as "market discount", unless such difference is less than a specified de
minimis amount.

     Under the market discount rules, a U.S.  Certificateholder will be required
to treat any partial  principal  payment (or, in the case of an OID Certificate,
any payment that does not constitute  qualified stated interest) on, or any gain
realized  on  the  sale,  exchange,   retirement  or  other  disposition  of,  a
Certificate as ordinary  income to the extent of the lesser of (a) the amount of
such  payment  or  realized  gain  or (b)  the  market  discount  which  has not
previously  been  included  in income and is  treated as having  accrued on such
Certificate at the time of such payment or disposition.  Market discount will be
considered to accrue  ratably  during the period from the date of acquisition to
the maturity date of the Certificate,  unless the U.S.  Certificateholder elects
to accrue market discount on the basis of semiannual compounding.

     A U.S. Certificateholder may be required to defer the deduction of all or a
portion  of the  interest  paid  or  accrued  on any  indebtedness  incurred  or
maintained to purchase or carry a  Certificate  with market  discount  until the
maturity of the Certificate or its earlier disposition in a taxable transaction,
because a current  deduction is only allowed on a market discount  obligation to
the extent the net  direct  interest  expense  with  respect to such  obligation
exceeds an allocable portion of the market discount accruing on such obligation.
A U.S.  Certificateholder  may  elect  to  include  market  discount  in  income
currently as it accrues,  in which case the rules  described above regarding (a)
the treatment as ordinary income of gain upon the disposition of the Certificate
and upon the receipt of certain  cash  payments and (b) the deferral of interest
deductions will not apply. Generally, such currently included market discount is
treated as ordinary  interest for federal income tax purposes.  Such an election
will apply to all debt instruments acquired by the U.S.  Certificateholder on or
after the first day of the first taxable year to which such election applies and
may be revoked only with the consent of the IRS.

     Premium. If a U.S. Certificateholder  purchases a Certificate for an amount
that is greater than its stated redemption price at maturity, the amount of such
excess will be treated as "amortizable bond premium".  A U.S.  Certificateholder
may elect to  amortize  such  premium  using a constant  yield  method  over the
remaining term of the Certificate and may offset interest  otherwise required to
be included in income in respect of the  Certificate  during any taxable year by
the  amortized  amount of such  excess for the  taxable  year.  However,  if the
Certificate may be optionally redeemed after the U.S. Certificateholder acquires
it at a price in excess of its  stated  redemption  price at  maturity,  special
rules would apply which could result in a deferral of the  amortization  of some
bond  premium  until  later  in the term of the  Certificate.  Any  election  to
amortize bond premium  applies to all taxable debt  instruments  acquired by the
U.S.  Certificateholder  on or after the first day of the first  taxable year to
which such election applies and may be revoked only with the consent of the IRS.

     Disposition of a  Certificate.  Except as discussed  above,  upon the sale,
exchange or retirement of a Certificate, a U.S. Certificateholder generally will
recognize  taxable  gain or loss  equal to the  difference  between  the  amount
realized   on   the   sale,   exchange   or   retirement   of  and   such   U.S.
Certificateholder's   adjusted   tax   basis   in   the   Certificate.   A  U.S.
Certificateholder's  adjusted tax basis in a  Certificate  generally  will equal
such U.S. Certificateholder's initial investment in the Certificate increased by
any  original  issue  discount  and  accrued  market  discount  that  the  U  S.
Certificateholder  included  in  income  and  decreased  by  the  amount  of any
payments,   other  than  qualified  stated  interest   payments,   received  and
amortizable  bond premium taken with respect to such  Certificate.  Such gain or
loss generally would be long-term  capital gain or loss if the Certificate  were
held for more than the applicable  holding  period.  The Taxpayer  Relief Act of
1997 reduces the maximum rates on long-term  capital gains recognized on capital
assets held by  individuals  taxpayers for more than  eighteen  months as of the
date of disposition (and would further reduce the maximum rates on such gains in
the year 2001 and thereafter for certain individual taxpayers who meet specified
conditions).  Prospective  investors  should  consult  their  own  tax  advisors
concerning these tax law changes.

     Information Reporting and Backup Withholding.  The Trustee will be required
to report  annually to the IRS,  and to each  Certificateholder  of record,  the
amount of interest paid (and OID accrued,  if any) on the Certificates  (and the
amount withheld for federal income taxes, if any) for each calendar year, except
as to exempt  holders  (generally,  holders  that are  corporations,  tax-exempt
organizations,   qualified  pension  and   profit-sharing   trusts,   individual
retirement accounts, or nonresident aliens who provide certification as to their
status as non-residents).  As long as the only  "Certificateholder" of record is
Cede,  as nominee for DTC,  Certificateholders  and the IRS will receive tax and
other information only from Participants and Indirect  Participants  rather than
from the Trustee. Each nonexempt  Certificateholder will be required to provide,
under  penalties  of perjury,  a  certificate  on IRS Form W-9  containing  such
holder's name, address,  federal taxpayer  identification number and a statement
that  such  holder is not  subject  to backup  withholding.  Should a  nonexempt
Certificateholder  fail to provide the required  certification,  the Trustee (or
the  Participants  or Indirect  Participants)  will be required to withhold  (or
cause to be withheld) 31% of the interest (and principal)  otherwise  payable to
the holder,  and remit the withheld  amounts to the IRS as a credit  against the
holder's federal income tax liability.

     Possible  Classification  of  the  Pooling  and  Servicing  Agreement  as a
Partnership or Association.  Although,  as described above, it is the opinion of
Tax Counsel that the  Certificates  will properly be  characterized  as debt for
federal income tax purposes,  such opinion is not binding on the IRS and thus no
assurance can be given that such a  characterization  will  prevail.  If the IRS
were to contend  successfully  that the  Certificates  were not debt for federal
income  tax   purposes,   the   arrangement   among  the   Transferor   and  the
Certificateholders  might be  classified  for federal  income tax  purposes as a
partnership,  an  association  taxable as a  corporation  or a "publicly  traded
partnership" taxable as a corporation.

     If the  Certificates  were treated as interests in such a partnership,  the
partnership   would  in  all  likelihood  be  treated  as  a  "publicly   traded
partnership".  A  publicly  traded  partnership  is, in  general,  taxable  as a
corporation.  If the Trust were in fact taxed as a publicly traded  partnership,
the amount of income available for distribution to the Certificateholders  could
be substantially  reduced. If the partnership were nevertheless not taxable as a
corporation  (because of an exception for an entity whose income is comprised of
certain "qualifying income" as defined in Section 7704 of the Code) it would not
be subject to federal  income  tax.  Rather,  each item of income,  gain,  loss,
deduction and credit  generated  through the ownership of the Receivables by the
partnership  would  be  passed  through  to  the  partners  in  the  partnership
(including  the  Certificateholders)  according  to their  respective  interests
therein.

     The income  reportable  by the  Certificateholders  as  partners  in such a
partnership could differ from the income reportable by the Certificateholders as
holders of debt. However, except as provided below, it is not expected that such
differences  would  be  material.  If the  Certificateholders  were  treated  as
partners, a cash basis Certificateholder might be required to report income when
it  accrues  to  the  partnership  rather  than  when  it  is  received  by  the
Certificateholder.  Moreover, if the Certificates were treated as interests in a
partnership,  then in the  case of a  Certificateholder  that is an  individual,
estate or trust,  the  Certificateholder's  share of expenses of the partnership
would be  miscellaneous  itemized  deductions  that in the aggregate are allowed
only to the extent they exceed two percent of the  Certificateholder's  adjusted
gross income (and, in the case of an individual  Certificateholder,  are subject
to certain other  limitations).  Finally,  if the  partnership  were a "publicly
traded  partnership"  not taxable as a  corporation,  as  discussed  above,  any
taxable   income   allocated   to  a   Certificateholder   that  is  a  pension,
profit-sharing or employee benefit plan or other tax-exempt entity (including an
individual  retirement  account) would  constitute  "unrelated  business taxable
income" generally taxable to the holder under the Code.

     If, alternatively,  the Certificates were treated as interests in either an
association taxable as a corporation or a "publicly traded partnership"  taxable
as a corporation, the resulting entity would be subject to federal income tax at
corporate  tax  rates  on its  taxable  income  generated  by  ownership  of the
Receivables.  Moreover, all or part of distributions to Certificateholders would
probably  be  treated  as  dividend  income to the  Certificateholders  and such
amounts  would  probably not be  deductible  in computing  the entity's  taxable
income.  Such an  entity-level  tax could  result in  reduced  distributions  to
Certificateholders  and the  Certificateholders  could be liable  for a share of
such a tax.

     Because the Transferor  will treat the  Certificates  as  indebtedness  for
federal  income  tax  purposes,  the  Trustee  (and  Participants  and  Indirect
Participants)  will not comply with the tax  reporting  requirements  that would
apply under these alternative characterizations of the Certificates.

     Non-U.S.  Certificateholders.  Tax Counsel  has given its opinion  that the
Certificates  will  properly  be  classified  as debt  for  federal  income  tax
purposes. Assuming the Certificates are debt:

     (a)  interest  paid to a  Non-U.S.  Certificateholder  will be exempt  from
United States withholding taxes (including backup withholding  taxes),  provided
the holder complies with applicable  identification  requirements  (and does not
actually or constructively own 10% or more of the voting stock of the Transferor
and is not a controlled  foreign  corporation  with respect to the  Transferor).
Applicable  identification  requirements will be satisfied if there is delivered
to a securities  clearing  organization (or bank or other financial  institution
that holds the  Certificates on behalf of the customer in the ordinary course of
its trade or business) (i) IRS Form W-8 signed under penalties of perjury by the
beneficial  owner of such  Certificates  stating that such owner is not a United
States  person and providing  such owner's name and address,  (ii) IRS Form 1001
signed  by the  beneficial  owner of such  Certificates  or such  owner's  agent
claiming exemption from withholding under an applicable tax treaty, or (iii) IRS
Form 4224 signed by the beneficial  owner of such  Certificates  or such owner's
agent claiming exemption from withholding on income  effectively  connected with
the conduct of a trade or business  in the United  States;  provided in any such
case (A) the applicable form is delivered pursuant to applicable  procedures and
is  properly  transmitted  to the United  States  entity  otherwise  required to
withhold  tax and  (B)  none of the  entities  receiving  the  form  has  actual
knowledge that such owner is a United States person or that any certification on
the form is false;

     (b) a Non-U.S.  Certificateholder will not be subject to federal income tax
on gain  realized  on the sale,  exchange  or  redemption  of such  Certificate,
provided that (i) such gain is not  effectively  connected with the conduct of a
trade or business in the United States,  (ii) in the case of a holder that is an
individual, such holder is not present in the United States for 183 days or more
during the taxable year in which such sale,  exchange or  redemption  occurs and
(iii)  in the  case  of  gain  representing  accrued  interest,  the  conditions
described in clause (a) are satisfied; and

     (c) a  Certificate  held by an  individual  who at the  time of  death is a
nonresident  alien will not be subject to federal estate tax as a result of such
individual's  death if,  immediately  before  the  individual's  death,  (i) the
individual  did not  actually  or  constructively  own 10% or more of the voting
stock of the  Transferor  and  (ii)  the  holding  of such  Certificate  was not
effectively connected with the conduct by the decedent of a trade or business in
the United States.

     If the IRS were to contend successfully that the Certificates are interests
in a partnership (not taxable as a corporation),  a Certificateholder  that is a
nonresident  alien or foreign  corporation  might be  required  to file a United
States  individual  or  corporate  income tax return and pay tax on its share of
partnership income at regular United States rates,  including,  in the case of a
corporation,  the branch profits tax (and would be subject to withholding tax on
its share of partnership  income).  If the Certificates were  recharacterized as
interests  in an  association  taxable as a  corporation  or a "publicly  traded
partnership"  taxable  as a  corporation,  to the  extent  distributions  on the
Certificates  were treated as  dividends,  a  nonresident  alien  individual  or
foreign  corporation  would  generally  be taxed  on the  gross  amount  of such
dividends  (and subject to  withholding)  at a rate of 30% unless such rate were
reduced by an applicable treaty.


                   CERTAIN STATE AND LOCAL TAX CONSIDERATIONS

     In addition to the federal income tax considerations  described in "Certain
Federal Income Tax  Considerations,"  potential  investors  should  consider the
state and local  income tax  consequences  of the  acquisition,  ownership,  and
disposition of the Certificates.  The activities of servicing and collecting the
Receivables  will be  undertaken  by the  Master  Servicer,  which is a Michigan
corporation. Because of the variation in each state's tax laws based in whole or
in part upon  income,  state and local  income tax law may differ  substantially
from the  corresponding  federal laws, and it is thus  impossible to predict tax
consequences to holders of Certificates in all of the state taxing jurisdictions
in which  they are  already  subject to tax.  Hence,  this  discussion  does not
purport to describe  any aspect of the income tax laws of any state or locality.
Potential  investors  should  consult their own tax advisors with respect to the
various state and local tax consequences of an investment in the Certificates.


                              ERISA CONSIDERATIONS

GENERAL

     The Employee  Retirement Income Security Act of 1974, as amended ("ERISA"),
imposes  certain  restrictions  on  employee  benefit  plans  subject  to  ERISA
("Benefit  Plans") and on persons  who are  parties in interest or  disqualified
persons  ("parties in  interest")  with respect to such Benefit  Plans.  Certain
employee  benefit  plans,  such as  governmental  plans and church  plans (if no
election has been made under section 410(d) of the Code), are not subject to the
restrictions  of  ERISA,  and  assets  of  such  plans  may be  invested  in the
Certificates without regard to the ERISA considerations described below, subject
to other applicable  federal and state law.  However,  any such  governmental or
church plan which is qualified  under section 401(a) of the Code and exempt from
taxation  under  section  501(a)  of the  Code  is  subject  to  the  prohibited
transaction  rules  set  forth in  section  503 of the Code.  Any  Benefit  Plan
fiduciary  which  proposes  to  cause  a  Benefit  Plan  to  acquire  any of the
Certificates  should  consult  with its counsel  with  respect to the  potential
consequences  under ERISA,  and the Code, of the Benefit Plan's  acquisition and
ownership of the Certificates.

     Investments by Benefit Plans are also subject to ERISA's general  fiduciary
requirements,   including   the   requirement   of   investment   prudence   and
diversification and the requirement that a Benefit Plan's investments be made in
accordance with the documents governing the Benefit Plan.

PROHIBITED TRANSACTIONS

     General

     Section  406 of ERISA  prohibits  parties  in  interest  with  respect to a
Benefit Plan from engaging in certain transactions  involving a Benefit Plan and
its  assets  unless a  statutory  or  administrative  exemption  applies  to the
transaction.  Section 4975 of the Code imposes certain excise taxes (or, in some
cases,  a civil penalty may be assessed  pursuant to section 502(i) of ERISA) on
parties in interest which engage in non-exempt prohibited transactions.

     Benefit Plan Asset Regulation

     The  United  States   Department  of  Labor   ("Labor")  has  issued  final
regulations  concerning  the  definition  of what  constitutes  the  assets of a
Benefit Plan for purposes of ERISA and the prohibited  transaction provisions of
the  Code  (the  "Benefit  Plan  Asset  Regulation").  The  Benefit  Plan  Asset
Regulation  describes the  circumstances  under which the assets of an entity in
which a Benefit Plan invests will be  considered  to be "plan  assets" such that
any person who  exercises  control  over such assets would be subject to ERISA's
fiduciary  standards.  In such an  event,  the  Trustee  and other  persons,  in
providing  services  with  respect  to the  Trust's  assets,  may be  parties in
interest  with  respect  to  such  Benefit  Plans,   subject  to  the  fiduciary
responsibility  provisions  of  Title  I  of  ERISA,  including  the  prohibited
transaction  provisions  of Section 406 of ERISA,  and Section  4975 of the Code
with respect to  transactions  involving  the Trust's  assets.  Accordingly,  if
Benefit  Plans  purchase  Certificates,  the Trust  could be deemed to hold plan
assets unless one of the exceptions under the Benefit Plan Asset  Regulations is
applicable to the Trust.

AVAILABILITY OF EXEMPTIONS FOR CERTIFICATES

     The Plan Assets  Regulation  contains an exception  (the  "Publicly-Offered
Securities  Exception")  that  provides  that  if  a  Benefit  Plan  acquires  a
"publicly-offered  security",  the issuer of the  security is not deemed to hold
plan  assets  by  reason  of a  Benefit  Plan's  purchase  of such  security.  A
publicly-offered  security is a security  that is (a) freely  transferable,  (b)
part of a class of securities  that is owned, at the conclusion of the offering,
by 100 or more  investors  independent  of the issuer and of one another and (c)
either is (i) part of a class of  securities  registered  under Section 12(b) or
12(g) of the  Exchange  Act or (B) sold to the  plan as part of an  offering  of
securities to the public pursuant to an effective  registration  statement under
the  Securities Act and the class of securities of which such security is a part
is registered  under the Exchange Act within 120 days (or such later time as may
be allowed  by the  Commission)  after the end of the fiscal  year of the issuer
during which the offering of such  securities to the public  occurred.  If it is
anticipated  that the  Certificates for any Series will meet the criteria of the
Publicly-Offered  Securities  Exemption  as set forth  above,  the  Underwriters
specified in the accompanying  Prospectus  Supplement will notify the Trustee as
to  whether  or not the  related  Certificates  will be held by 100  independent
persons at the  conclusion of the offering.  The Transferor  will not,  however,
determine   whether  the  100-investor   requirement  of  the   Publicly-Offered
Securities Exemption is satisfied with respect to the Certificates.

     If the  Certificates  for  any  Series  fail to meet  the  criteria  of the
Publicly-Offered Securities Exemption and the Trust Assets are deemed to include
assets of Benefit  Plans that are  holders  of such  Certificates,  transactions
involving  the Trust and "parties in interest" or  "disqualified  persons"  with
respect to such plans might be prohibited under Section 406 of ERISA and Section
4975 of the Code  unless  another  ERISA  prohibited  transaction  exemption  is
applicable.  Thus,  for  example,  if a  participant  in any Benefit  Plan is an
obligor or guarantor of one of the Receivables,  under DOL  interpretations  the
purchase  of the  Certificates  by  such  plan  could  constitute  a  prohibited
transaction.  There are at least three class  exemptions  issued by the DOL that
may apply in such event:  DOL  Prohibited  Transaction  Exemptions  84-14 (Class
Exemption  for Plan  Asset  Transactions  Determined  by  Independent  Qualified
Professional  Asset Managers),  91-38 (Class Exemption for Certain  Transactions
Involving  Bank  Collective   Investment  Funds),   90-1  (Class  Exemption  for
Transactions  Involving Insurance Company Pooled Separate  Accounts),  and 96-23
(Class Exemption for Transactions Determined by In-House Asset Managers).  There
is no assurance that these exemptions,  even if all of the conditions  specified
therein  are  satisfied,  will  apply to all  transactions  involving  the Trust
Assets.

REVIEW BY BENEFIT PLAN FIDUCIARIES

     Any Benefit Plan fiduciary considering whether to purchase any Certificates
on behalf of a Benefit  Plan  should  consult  with its  counsel  regarding  the
applicability  of  the  fiduciary   responsibility  and  prohibited  transaction
provisions of ERISA and the Code to such investment.  Among other things, before
purchasing  any  Certificates,  a  fiduciary  of a Benefit  Plan  subject to the
fiduciary responsibility provisions of ERISA or an employee benefit plan subject
to the  prohibited  transaction  provisions  of the  Code  should  make  its own
determination  as to the  availability  of the exemptive  relief provided in the
Benefit Plan Asset  Regulations and also consider the  availability of any other
prohibited transaction exemptions.

     In particular,  purchasers that are insurance companies should consult with
their counsel with respect to the United States Supreme Court case, John Hancock
                                                                    ------------
Mutual  Life  Insurance  Co. v. Harris  Bank and Trust,  510 U.S. 86 (1993).  In
- ------------------------------------------------------
Harris Trust, the Supreme Court ruled that assets held in an insurance company's
- ------------
general  account may be deemed to be "plan assets" under certain  circumstances.
Purchasers  should analyze  whether the decision may have an impact with respect
to purchases of the Certificates.

                                  UNDERWRITING

     The  Transferor may sell  Certificates  of any Series in any of three ways:
(a) through underwriters or dealers; (b) directly to one or more purchasers;  or
(c) through  agents.  The applicable  Prospectus  Supplement  will set forth the
terms of the  offering of any  Certificates  of any Series,  including,  without
limitation,  the  names  of  any  underwriters,   the  purchase  price  of  such
Certificates and the proceeds to the Transferor from such sale, any underwriting
discounts and other items constituting underwriters'  compensation,  any initial
public  offering price and any discounts or concessions  allowed or reallowed or
paid to dealers.

     If underwriters are used in a sale of any Certificates of any Series,  such
Certificates  will be acquired by the underwriters for their own account and may
be resold from time to time in one or more  transactions,  including  negotiated
transactions,  at a fixed  public  offering  price or at  varying  prices  to be
determined  at the  time of sale or at the  time of  commitment  therefor.  Such
Certificates may be offered to the public either through underwriting syndicates
represented by managing  underwriters  or by  underwriters  without a syndicate.
Unless  otherwise  set  forth  in  the  applicable  Prospectus  Supplement,  the
obligations of the underwriters to purchase such Certificates will be subject to
certain conditions  precedent and the underwriters will be obligated to purchase
all of such Certificates is any of such Certificates are purchased.  Any initial
public  offering price and any discounts or concessions  allowed or reallowed or
paid to dealers may be changed from time to time.

     Certificates of any Series also may be offered and sold, if so indicated in
the Prospectus Supplement, in connection with a remarketing upon their purchase,
in accordance with a redemption or repayment  pursuant to their terms, by one or
more firms ("remarketing  firms") acting as principals for their own accounts or
as agents for the Transferor.  Any  remarketing  firm will be identified and the
terms of its agreement, if any, with the Transferor and its compensation will be
described in the Prospectus  Supplement.  Remarketing  firms may be deemed to be
underwriters in connection with the Certificates remarketed thereby.

     Certificates  of any Series also may be sold directly by the  Transferor or
through  agents  designated  by the  Transferor  from  time to time.  Any  agent
involved in the offer or sale of Certificates  of any Series will be named,  and
any  commissions  payable by the Transferor to such agent will be set forth,  in
the  applicable  Prospectus  Supplement.   Unless  otherwise  indicated  in  the
applicable  Prospectus  Supplement,  any such agent  will act on a best  efforts
basis for the period of appointment.

     Any  underwriters,  dealers or agents  participating in the distribution of
Certificates of any Series may be deemed to be underwriters and any discounts or
commissions received by them on the sale or resale of Certificates of any Series
may be deemed to be underwriting  discounts and commissions under the Securities
Act. Agents and underwriters may be entitled under agreements  entered into with
the  Transferor  to  indemnification  by the  Transferor  against  certain civil
liabilities,  including liabilities under the Securities Act, or to contribution
with respect to payments that the agents or underwriters may be required to make
in respect  thereof.  Agents and  underwriters  may be customers  of,  engage in
transactions  with, or perform  services for, the Transferor or their affiliates
in the ordinary course of business.

                                  LEGAL MATTERS

     Certain legal matters relating to the Certificates  will be passed upon for
the Transferor by Hurley Smith, Esq., Secretary of the Master Servicer,  and for
the  underwriters  or agents by Brown & Wood LLP.  Certain  federal  income  tax
matters  will be passed  upon for the  Transferor  and the Trust by Brown & Wood
LLP.





                            INDEX OF PRINCIPAL TERMS

Term                                                                       Page
- ----                                                                       ----

Accounts..................................................................   1
Accumulation Period.......................................................  11
Accumulation Period Commencement Date.....................................  11
Accumulation Period Length................................................  11
Addition Date.............................................................  35
Additional Accounts.......................................................  38
Adjustment Payment........................................................  50
Aggregate Available Subordinated Amount...................................  42
Amortization Period.......................................................  12
Asset Composition Event...................................................  10
Asset Correction Amount...................................................  29
Asset Composition Premium.................................................  29
Available Certificateholder Principal Collections...........................47
Available Transferor's Collections........................................  43
Available Transferor's Interest Collections...............................  43
Available Transferor's Principal Collections..............................  43
Available Subordinated Amount.............................................  13
Bankruptcy Code...........................................................  61
Benefit Plans.............................................................  69
Benefit Plan Asset Regulation.............................................  70
Cede......................................................................   3
Cedel.....................................................................   7
Cedel Participants........................................................  30
Certificate Owners........................................................   3
Certificate Rate..........................................................   9
Certificateholders' Interest..............................................   6
Certificateholder Interest Collections....................................  46
Certificates..............................................................   1
Citibank..................................................................   7
Closing Date..............................................................   7
Code......................................................................  62
Collection Account........................................................  39
Collection Period.........................................................   8
Commission................................................................   3
Controlled Amortization Amount............................................  48
Controlled Distribution Amount............................................  48
Cooperative...............................................................  31
Dealers...................................................................   5
Defaulted Amount..........................................................  49
Defaulted Receivable......................................................  49
Deficiency Amount.........................................................  44
Definitive Certificates...................................................  32
Depositaries..............................................................   7
Depository................................................................  27
Determination Date........................................................  14
Distribution Date.........................................................  27
DTC.......................................................................   3
Draw Amount...............................................................  44
Early Amortization Event..................................................  51
Early Amortization Period.................................................  12
Eligible Accounts.........................................................   5
Eligible Deposit Account..................................................  39
Eligible Institution......................................................  40
Eligible Investments......................................................  40
Eligible Portfolio........................................................  25
Eligible Receivable.......................................................   6
Enhancement...............................................................   4
Enhancement Provider......................................................  36
ERISA.................................................................. 15, 69
Euroclear.................................................................   7
Euroclear Operator........................................................  31
Euroclear Participants....................................................  31
Excess Funding Account....................................................   7
Excess Principal Collections..............................................  42
Excess Transferor's Percentage............................................  44
Excess Servicing..........................................................  46
Exchange Act..............................................................   3
Expected Final Payment Date...............................................  10
Floating Allocation Percentage............................................  41
Ford...................................................................  4, 21
Holders...................................................................  32
Indirect Participants.....................................................  30
Ineligible Receivable.....................................................  35
Initial Closing Date......................................................  34
Initial Invested Amount................................................. 7, 41
Insolvency Laws...........................................................  20
Installment Balance Amount................................................  37
Interest Determination Date...............................................  27
Interest Funding Account...............................................  9, 48
Interest Period...........................................................  27
Invested Amount...........................................................  41
Investment Proceeds.......................................................  46
IRS.......................................................................  63
Labor.....................................................................  70
Master Servicer...........................................................   1
Master Servicer Default...................................................  54
Miscellaneous Payments....................................................  42
Monthly Interest..........................................................  44
Monthly Principal.........................................................  48
Monthly Servicing Fee.....................................................  54
Morgan..................................................................  7, 31
New Issuance..............................................................   7
Non-U.S. Certificateholder................................................  63
Non-Vehicle Related Security..............................................  17
OID Certificates..........................................................  63
OID Regulations...........................................................  63
Overconcentration Amount..................................................  37
Participants..............................................................  30
Payment Date...........................................................  9, 27
Pooling and Servicing Agreement........................................  4, 26
Pool Balance..............................................................   8
Principal Allocation Percentage...........................................  41
Principal Funding Account.............................................. 11, 48
Principal Receivables.....................................................   7
Principal Shortfalls......................................................  42
Publicly-Offered Securities Exception.......................................70
Qualified Stated Interest...................................................63
Rating Agency.............................................................  19
Receivables...............................................................   1
Receivables Purchase Agreement............................................   6
Record Date...............................................................  29
Reference Agent...........................................................  27
Reference Banks...........................................................  27
Related Security..........................................................   4
Remarketing Firms.........................................................  71
Removal Commencement Date.................................................  39
Removal Notice............................................................  39
Removal Accounts..........................................................  20
Required Participation Amount.............................................  38
Required Participation Percentage.........................................  38
Required Subordinated Amount........................................... 13, 44
Reserve Fund..............................................................  46
Reserve Fund Required Amount..............................................  46
Reserve Fund Deposit Amount.................................................46
Revolving Period..........................................................  11
Securities Act............................................................   3
Series....................................................................   1
Series Accounts...........................................................  10
Series Allocation Percentage..............................................  42
Series Cut-Off Date.......................................................  11
Series Termination Date...................................................  52
Servicing Transfer........................................................  55
Servicing Fee.............................................................  54
Servicing Fee Rate..........................................................54
Special Payment Date................................................... 12, 52
Subordinated Percentage................................................ 13, 45
Supplement................................................................   7
Supplemental Certificate..................................................  33
Tax Counsel...............................................................  62
Tax Opinion...............................................................  34
Transfer Date.............................................................  35
Transfer Deposit Amount...................................................  35
Transferor..............................................................  1, 4
Transferor's Certificate..................................................  33
Transferor's Interest...................................................  1, 6
Transferor's Participation Amount.........................................  44
Transferor's Percentage...................................................  44
Trust...................................................................  1, 4
Trust Assets............................................................  1, 4
Trust Available Subordinated Amount.......................................  42
Trust Invested Amount.....................................................  42
Trustee...................................................................   4
UCC.......................................................................  16
Unallocated Principal Collections.........................................  42
U.S. Certificateholder....................................................  62
Vehicles..................................................................   4


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 14.  OTHER EXPENSES OF ISSUANCES AND DISTRIBUTION.*

     The estimated  expenses in connection with the issuance and distribution of
the securities being registered, other than underwriting compensation, are:

         SEC Filing Fees....................................       $ 295
         Legal Fees and Expenses............................           **
         Accounting Fees and Expenses.......................           **
         Blue Sky Fees and Expenses.........................           **
         Trustee's Fees and Expenses........................           **
         Rating Agency Fees.................................           **
         Printing and Engraving Fees........................           **
         Miscellaneous......................................           **
              Total.........................................       $   **
                                                                   ------
- --------------------

*    All amounts, except the SEC Filing Fee, are estimates for expenses incurred
in connection  with  the  issuance  and  distribution  of  the  Certificates  in
an  aggregate  principal  amount  assumed  for  these  purposes  to be  equal to
the aggregate of the $1,000,000 of Certificates registered hereby.

**   To be completed by Amendment.

ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     Section 16 of the Limited  Liability  Company  Agreement of the  Transferor
sets  forth  certain  rights  of  the  managers,  employees  and  agents  of the
Transferor to indemnification.

     Section 18-108 of the Delaware Limited  Liability Act, 6 Del. C. ss. 18-101
                                                              ------
et seq., provides as follows:

                  18-108.   Indemnification.--Subject   to  such  standards  and
                  restrictions,  if  any,  as  are  set  forth  in  its  limited
                  liability company agreement,  a limited liability company may,
                  and shall have the power to,  indemnify  and hold harmless any
                  member or manager or other person from and against any and all
                  claims and demands whatsoever.

     Section 16 of the Limited  Liability  Company Agreement of Ford Credit Auto
Receivables LLC provides as follows:

                  16. Indemnification.  (a) Subject to Section 16(g), any Person
                      ---------------
                  who was or is a party or is  threatened  to be made a party to
                  any  threatened,   pending  or  completed   action,   suit  or
                  proceeding,   whether  civil,   criminal,   administrative  or
                  investigative,  by  reason  of the  fact  that  he is or was a
                  Manager,  employee or agent of the LLC,  shall be  indemnified
                  and held  harmless  by the LLC to the fullest  extent  legally
                  permissible  against  all  expenses,  liabilities  and  losses
                  (including  attorneys'  fees  and  disbursements),  judgments,
                  fines and amounts paid in settlement  actually and  reasonably
                  incurred by such person in connection  with such action,  suit
                  or proceeding.

                  (b) To the extent that a Manager, employee or agent of the LLC
                  has been  successful  on the merits or otherwise in defense of
                  any action, suit or proceeding referred to in paragraph (a) of
                  this  Section 16, or in defense of any claim,  issue or matter
                  therein,  he shall be indemnified by the LLC against  expenses
                  (including  attorneys'  fees and  disbursements)  actually and
                  reasonably incurred by him in connection therewith without the
                  necessity  of any action being taken by the LLC other than the
                  determination,  in good  faith,  that  such  defense  has been
                  successful.  In all other  cases  wherein  indemnification  is
                  provided  by this  Section  16,  unless  ordered  by a  court,
                  indemnification shall be made by the LLC only as authorized in
                  the specific case upon a determination that indemnification of
                  the Manager,  employee or agent is proper in the circumstances
                  because  he  has  met  the  applicable   standard  of  conduct
                  specified in this Section 16. Such determination shall be made
                  (i) by the Board of  Managers  by a majority  vote of a quorum
                  consisting  of Managers  who were not parties to such  action,
                  suit  or  proceeding,   or  (ii)  if  such  a  quorum  is  not
                  obtainable,  or even if  obtainable a quorum of  disinterested
                  Managers so directs, by independent legal counsel in a written
                  opinion.

                  (c) The  termination  of any  action,  suit or  proceeding  by
                  judgment,  order,  settlement,  conviction,  or upon a plea of
                  nolo  contendere  or its  equivalent,  shall  not,  of itself,
                  ----------------
                  create a presumption  that the Person seeking  indemnification
                  did not act in good faith and in a manner which he  reasonably
                  believed to be in or not  opposed to the best  interest of the
                  LLC, and, with respect to any criminal  action or  proceeding,
                  had reasonable cause to believe that his conduct was unlawful.
                  Entry of a judgment by consent as part of a  settlement  shall
                  not be deemed a final adjudication of liability for negligence
                  or misconduct  in the  performance  of duty,  nor of any other
                  issue or matter.

                  (d) Subject to Section 16(g),  expenses (including  attorneys'
                  fees and  disbursements)  incurred  by a Manager,  employee or
                  agent  of  the  LLC  in   defending   any   civil,   criminal,
                  administrative or investigative action, suit or proceeding may
                  be paid by the LLC in advance of the final disposition of such
                  action,  suit or  proceeding  as  authorized  by the  Board of
                  Managers in the specific  case upon receipt of an  undertaking
                  by or on behalf of such  Manager,  employee  or agent to repay
                  such amount unless it shall  ultimately be determined  that he
                  is entitled to be indemnified by the LLC. Expenses  (including
                  attorneys' fees and disbursements) incurred by other employees
                  or  agents of the LLC in  defending  in any  civil,  criminal,
                  administrative or investigative action, suit or proceeding may
                  be paid by the LLC upon such terms and conditions,  if any, as
                  the Board of Managers deems appropriate.

                  (e) No  Manager of the LLC shall be  personally  liable to the
                  LLC for monetary  damages for any breach of fiduciary  duty by
                  such  person  as  a  Manager.  Notwithstanding  the  foregoing
                  sentence,  a Manager shall be liable to the extent provided by
                  applicable law (i) for breach of the Manager's duty of loyalty
                  to the LLC or the Member,  (ii) for acts or  omissions  not in
                  good  faith  or  which  involve  intentional  misconduct  or a
                  knowing  violation  of law or (iii) for any  transaction  from
                  which the Manager  derived an improper  personal  benefit.  No
                  amendment to or repeal of this Section 16(e) shall apply to or
                  have any effect on the  liability or alleged  liability of any
                  Manager  of the  LLC  for or  with  respect  to  any  acts  or
                  omissions of such Manager occurring prior to such amendment.

                  (f) The  indemnification  and advancement of expenses provided
                  by this Section 16 shall not be deemed  exclusive of any other
                  rights to which those seeking  indemnification  or advancement
                  may be  entitled  under  any  agreement,  vote of the Board of
                  Managers  or  otherwise,  both  as to  action  in an  official
                  capacity and as to action in another  capacity  while  holding
                  such office,  and shall continue as to a person who has ceased
                  to be a  Manager,  employee  or agent and  shall  inure to the
                  benefit of the heirs,  executors  and  administrators  of such
                  person.

                  (g) Any  amounts  payable by the LLC in  accordance  with this
                  Section  16 shall be  payable  solely  to the  extent of funds
                  actually received by the LLC under the Program Documents or in
                  connection with other Permitted Transactions.

     Similar  indemnification  provisions  in Section 5 of Article  Ninth of the
Certificate  of  Incorporation  of both Ford Motor Company and Ford Motor Credit
Company are  applicable to managers,  employees and agents of the Transferor who
serve as such at the request of Ford Motor Company or Ford Motor Credit Company.

     The Transferor is insured for  liabilities it may incur pursuant to Section
16 of its Limited Liability Company Agreement relating to the indemnification of
its  managers,  employees  or agents.  In  addition,  managers  and  certain key
employees  are  insured  against  certain  losses  that may  arise  out of their
employment and that are not recoverable under the indemnification  provisions of
the  Transferor's  Limited  Liability  Company  Agreement.  The premium for both
insurance coverages is paid by Ford Motor Company.

ITEM 16.  EXHIBITS.

1.1               Form of Underwriting Agreement.

3.1               Limited Liability Company Agreement of the Registrant.

4.1               Pooling  and  Servicing  Agreement  among  the Registrant, the
                  Master Servicer and the Trustee.

4.2               Form of Supplement to the  Pooling  and  Servicing  Agreement,
                  including  the  form  of  the  Certificates and other exhibits
                  thereto.

5.1               Opinion of Hurley Smith, Esq.  with respect to certain matters
                  involving the Certificates.

8.1               Opinion  of  Brown & Wood LLP  with respect to certain federal
                  income tax matters.

23.1              Consent  of  Hurley Smith, Esq. (included in opinions filed as
                  Exhibits 5.1 and 8.2).

23.2              Consent  of  Brown  &  Wood  LLP (included in opinion filed as
                  Exhibit 8.1).

24.1              Powers  of  Attorney  of  Members  of  Registrant (included on
                  Page II-6).

25.1              Statement of Eligibility and Qualification of Trustee.*

- ------------------
         *  To be filed by Amendment.

ITEM 17.  UNDERTAKINGS.

     The Registrant hereby undertakes as follows:

     (a) to file,  during any period in which  offers or sales are being made, a
post-effective amendment to this Registration Statement:

          (i) to include  any  prospectus  required  by Section  10(a)(3) of the
     Securities Act of 1933;

          (ii) to select in the prospectus any facts or events arising after the
     effective  date  of  the   Registration   Statement  (or  the  most  recent
     post-effective amendment thereof) which,  individually or in the aggregate,
     represent  a  fundamental  change  in  the  information  set  forth  in the
     Registration Statement;  and

          (iii) to include any material  information with respect to the plan of
     distribution not previously disclosed in the Registration  Statement or any
     material  change of such  information in the  Registration  Statement.

     (b) that, for the purpose of determining any liability under the Securities
Act of 1933  each  such  post-effective  amendment  shall be  deemed to be a new
registration  statement  relating to the  securities  offered  therein,  and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

     (c) to remove from registration by means of a post-effective  amendment any
of the securities being registered which remain unsold at the termination of the
offering.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be  permitted to  managers,  employees  or agents of the  Registrant
pursuant to the foregoing  provisions,  or otherwise,  the  Registrant  has been
advised  that in the opinion of the  Securities  and  Exchange  Commission  such
indemnification  is against public policy as expressed in the Securities Act and
is,  therefore,  unenforceable.  In the event  that a claim for  indemnification
against such  liabilities  (other than the payment by the registrant of expenses
incurred  or paid by a  manager,  employee  or  agent of the  registrant  in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
manager,  employee or agent in connection with the securities being  registered,
the  registrant  will,  unless in the opinion of its counsel the matter has been
settled by controlling precedent,  submit to a court of appropriate jurisdiction
the question  whether such  indemnification  by it is against  public  policy as
expressed in the Securities  Act and will be governed by the final  adjudication
of such issue.


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, as amended, the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements  for filing on Form S-3,  including that the security rating
requirement of Transaction  Requirement B.5 will be met by the time of sale, and
has duly  caused  this  Registration  Statement  on Form S-3 to be signed on its
behalf by the undersigned,  thereunto duly  authorized,  in the City of Detroit,
State of Michigan, on the 19th day of June, 1998.

                                  FORD CREDIT AUTO RECEIVABLES LLC

                                  By: /s/         R.P. Conrad
                                      ----------------------------------
                                                  R.P. Conrad
                                                    Manager


                                POWER OF ATTORNEY

     KNOW ALL MEN BY  THESE  PRESENTS,  that  each of the  undersigned,  being a
manager of Ford  Credit  Auto  Receivables  LLC, a  Delaware  limited  liability
company (the "Company"),  hereby make H.D. Smith, R.P. Conrad, S.P. Thomas, J.P.
Burkhard and J.W. Bosscher,  and each of them,  attorneys-in-fact  and agents of
the   undersigned   with  full  power  and   authority   of   substitution   and
resubstitution,  in any and all capacities,  to execute for and on behalf of the
undersigned the Registration  Statement on Form S-3 relating to which this power
of  attorney  is  filed  as an  exhibit,  and  any  and  all  pre-effective  and
post-effective amendments or supplements to the foregoing Registration Statement
and any other documents and instruments  incidental thereto,  and to deliver and
file the same, with all exhibits  thereto,  and all documents and instruments in
connection therewith, with the Securities and Exchange Commission, and with each
exchange on which any class of securities of the Company is registered, granting
unto  said  attorneys-in-fact  and  agents,  and each of them,  full  power  and
authority   to  do  and  perform   each  and  every  act  and  thing  that  said
attorneys-in-fact  and agents,  and each of them, deem advisable or necessary to
enable the  Company to  effectuate  the  intents and  purposes  hereof,  and the
undersigned hereby fully ratify and confirm all that said  attorneys-in-fact and
agents,  or any of them, or their  respective  substitutes,  if any, shall do or
cause to be done by virtue hereof.

     Pursuant to the  requirements  of the  Securities  Act of 1933, as amended,
this  Registration  Statement  has been signed by the  following  persons in the
capacities and on the dates indicated.

       Signature                         Title                         Date
       ---------                         -----                         ----

   /s/ Paul E. Gipson                   Manager                   June 19, 1998
   ------------------
    (Paul E. Gipson)               

 /s/ Bernard J. Angelo                  Manager                   June 19, 1998
 ---------------------
  (Bernard J. Angelo)              

  /s/ Hurley D. Smith                   Manager                   June 19, 1998
  -------------------
   (Hurley D. Smith)               

 /s/ Richard P. Conrad                  Manager                   June 19, 1998
 ---------------------
  (Richard P. Conrad)              

 /s/ James W. Bosscher                  Manager                   June 19, 1998
 ---------------------
  (James W. Bosscher)    




                     FORD CREDIT AUTO LOAN MASTER TRUST II
                      [______%] [FLOATING RATE] AUTO LOAN
                  ASSET BACKED CERTIFICATES, SERIES 199__-__

                       FORD CREDIT AUTO RECEIVABLES LLC
                                 (Transferor)



                                                              ----------, ----


                            UNDERWRITING AGREEMENT
                            ----------------------




                      ,
- ----------------------
As Representative of the
Several Underwriters,

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

Dear Sirs:

     1.  Introductory.  Ford  Credit  Auto  Receivables  LLC, a Delaware limited
         ------------
liability  company (the  "Transferor"),  proposes to sell $__________  principal
amount of its  [_______%]  [Floating  Rate] Asset  Backed  Certificates,  Series
199__-__ (the "Certificates"), of the Ford Credit Auto Loan Master Trust II (the
"Trust"). Each Certificate will represent a fractional undivided interest in the
Trust. The assets of the Trust include,  among other things, a pool of wholesale
receivables  (the  "Receivables")  generated from time to time in a portfolio of
revolving  financing  arrangements  (the "Accounts") with automobile  dealers to
finance their  automobile and light duty truck  inventory and collections on the
Receivables, and certain monies due thereunder on or after __________, ____ (the
"Cutoff Date"),  such Receivables having been sold to the Trust and serviced for
the Trust by Ford Motor  Credit  Company,  a Delaware  corporation  (the "Master
Servicer" or "Ford  Credit").  The  Certificates  will be issued in an aggregate
principal  amount of $__________,  which is  approximately  equal to ___% of the
aggregate  principal  balance of the  Receivables,  as of the Cutoff  Date.  The
Certificates will be issued pursuant to a pooling and servicing agreement, dated
as of September 30, 1997 (the "Pooling  Agreement"),  among the Transferor,  the
Master Servicer and The Chase Manhattan  Bank, as trustee (the  "Trustee"),  and
the Series 199__-__ Supplement to the Pooling Agreement, dated as of __________,
____ (the "Supplement" and,  together with the Pooling  Agreement,  the "Pooling
and Servicing  Agreement"),  among the  Transferor,  the Master Servicer and the
Trustee.  [In connection  with the issuance of the  Certificates,  the Trust and
Ford Credit will enter into two interest rate swap  agreements to be dated as of
_________, ____ (together, the "Interest Rate Swap Agreements").]

     Capitalized  terms used herein but not otherwise defined shall have the
meanings ascribed thereto in the Pooling and Servicing Agreement.

     2.  Representations  and  Warranties  of  the  Transferor.  The  Transferor
         -----------------------------------------------------
represents  and  warrants to and agrees with the several  underwriters  named in
Schedule I hereto (the  "Underwriters") (if there is only one Underwriter listed
in Schedule I, then "Representative" and "Underwriters" shall each refer to such
Underwriter) that:

     (a) A registration statement (No. 333-_______), including a form of
prospectus, on Form S-3 in respect of the Certificates has been filed with the
Securities and Exchange Commission (the "Commission") in the form heretofore
delivered to the Underwriters, and has been declared effective. Such
registration statement and any post-effective amendment thereto, at the time
when it became or becomes effective, as applicable, including the exhibits
thereto and any material incorporated by reference therein, is hereinafter
referred to as the "Registration Statement," and the form of prospectus, as
then amended, is hereinafter referred to as a "Prospectus", with such form
being referred to as the "Prospectus". For purposes of this Agreement,
"Effective Time" means the most recent date and time as of which such
Registration Statement is declared effective by the Commission, and "Effective
Date" means the date of the Effective Time.

     (b) On the Effective Date, the Registration Statement conformed or will
conform, as applicable, in all material respects to the requirements of the
Securities Act of 1933, as amended (the "Act"), the Securities Exchange Act of
1934, as amended (the "Exchange Act"), where applicable, and the rules and
regulations of the Commission under the Act or the Exchange Act, as
applicable, and did not or will not as of the Effective Date, contain any
untrue statement of a material fact or omit to state a material fact required
to be stated therein or necessary to make the statements therein not
misleading; provided, however, that this representation and warranty shall not
apply to any statement or omission made in reliance upon and in conformity
with information furnished in writing to the Transferor by the Underwriters
expressly for use in the Registration Statement relating to the Certificates.
On the date of this Agreement, the Registration Statement conforms, and at the
Effective Time the Registration Statement and the Prospectus did conform or
will conform in all material respects to the requirements of the Act and the
rules and regulations of the Commission thereunder (the "Rules and
Regulations") and, except as aforesaid, neither of such documents includes or
will include any untrue statement of a material fact or omits or will omit to
state any material fact required to be stated therein or necessary to make the
statements therein not misleading. (c) The consummation by the Transferor of
the transactions contemplated by this Agreement, the Receivables Purchase
Agreement and the Pooling and Servicing Agreement, and the fulfillment of the
terms hereof and thereof, will not conflict with or result in a breach of any
of the terms or provisions of, or constitute a default under, or result in the
creation of any lien, charge, or encumbrance upon any of the property or
assets of the Transferor 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 Transferor is a debtor or guarantor.

     (d) This Agreement has been duly authorized, executed and delivered by
the Transferor.

     3.  Purchase, Sale, and Delivery of Certificates. On the basis of the
         --------------------------------------------
representations, warranties and agreements herein contained, but subject to
the terms and conditions set forth herein, the Transferor agrees to sell to
the Underwriters, and the Underwriters agree, severally and not jointly, to
purchase from the Transferor the aggregate principal amount of Certificates
set forth opposite the names of the Underwriters in Schedule I hereto. The
Certificates are to be purchased at the purchase price of __________% of the
aggregate principal amount thereof.

     Against payment of the purchase price in immediately available funds
drawn to the order of the Transferor, the Transferor will deliver the
Certificates to the Representative, for the account of the Underwriters, at
the offices of Brown & Wood LLP, New York, New York, on __________, ____ at
__:00 __.m., New York time, or at such other time not later than seven full
business days thereafter as the Representative and the Transferor determine,
such time being herein referred to as the "Closing Date". The Certificates to
be so delivered will be initially represented by one or more Certificates
registered in the name of Cede & Co., the nominee of The Depository Trust
Company ("DTC"). The interests of beneficial owners of the Certificates will
be represented by book entries on the records of DTC and participating members
thereof. Definitive Certificates will be available only under limited
circumstances.

     4.  Offering by Underwriters. It is understood that, after the
         ------------------------
Registration Statement becomes effective, the Underwriters propose to offer
the Certificates for sale to the public (which may include selected dealers),
as set forth in the Prospectus.

     5.  Covenants of the Transferor. The Transferor covenants and agrees with
         ---------------------------
the Underwriters:

     (a) If required, to file the Prospectus with the Commission pursuant to
and in accordance with subparagraph (1) of the Rule 424(b) not later than the
time specified therein. The Transferor will advise the Underwriters promptly
of any such filing pursuant to Rule 424(b).

     (b) To make no amendment or any supplement to the Registration Statement
or to the Prospectus as amended or supplemented prior to the Closing Date,
without furnishing the Representative with a copy of the proposed form thereof
and providing the Representative with a reasonable opportunity to review the
same; and during such same period to advise the Representative, promptly after
it receives notice thereof, of the time when any amendment to the Registration
Statement has been filed or becomes effective or any supplement to the
Prospectus as amended or supplemented or an amended Prospectus has been filed
or mailed for filing, of the issuance of any stop order by the Commission, of
the suspension of the qualification of the Certificates for offering or sale
in any jurisdiction, of the initiation or threatening of any proceeding for
any such purpose, or of any request by the Commission for the amending or
supplementing of the Registration Statement or the Prospectus as amended or
supplemented or for additional information; and, in the event of the issuance
of any such stop order or of any order preventing or suspending the use of the
Prospectus or suspending any such qualification, to use promptly its best
efforts to obtain its withdrawal.

     (c) Promptly  from  time  to time to take such action as the Representative
may  reasonably  request in order to qualify the  Certificates  for offering and
sale under the securities laws of such states as the  Representative may request
and to continue such  qualifications  in effect so long as necessary  under such
laws for the  distribution  of such  Certificates,  provided  that in connection
therewith the Transferor  shall not be required to qualify as a foreign  limited
liability  company to do  business,  or to file a general  consent to service of
process  in  any  jurisdiction,   and  provided  further  that  the  expense  of
maintaining any such qualification more than one year from the Closing Date with
respect to such Certificates shall be at the Representative's expense.

     (d) To furnish the Underwriters with copies of the Registration Statement
(including exhibits) and copies of the Prospectus as amended or supplemented
in such quantities as the Representative may from time to time reasonably
request; and if, before a period of six months shall have elapsed after the
Effective Date and the delivery of the Prospectus shall be at the time
required by law in connection with sales of any such Certificates, either (i)
any event shall have occurred as a result of which the Prospectus would
include any untrue statement of a material fact or omit to state any material
fact necessary in order to make the statements therein, in the light of the
circumstances under which they were made, not misleading, or (ii) for any
other reason it shall be necessary during such same period to amend or
supplement the Prospectus as amended or supplemented, to notify the
Representative and to prepare and furnish to the Representative as the
Representative may from time to time reasonably request an amendment or a
supplement to the Prospectus that will correct such statement or omission or
effect such compliance; and in case any Underwriter is required by law to
deliver a prospectus in connection with sales of any of such Certificates at
any time six months or more after the Closing Date, upon the Representative's
request, but at the expense of such Underwriter, to prepare and deliver to
such Underwriter as many copies as the Representative may request of the
amended or supplemented Prospectus complying with Section 10(a)(3) of the Act.

     (e) To make generally available to Certificateholders of the Trust as
soon as practicable after the Effective Date of the Registration Statement (as
such date is defined in Rule 158(c) under the Act), an earnings statement of
the Transferor complying with Rule 158 under the Act and covering a period of
at least twelve consecutive months beginning after such Effective Date.

     (f) The Transferor will furnish to the Representative copies of the
Registration Statement (one of which will be signed and will include all
exhibits), each form of related preliminary prospectus, the Prospectus and all
amendments and supplements to such documents, in each case as soon as
available and in such quantities as the Representative reasonably requests.

     (g) So long as any of the Certificates are outstanding, to furnish the
Representative copies of all reports or other communications (financial or
other) furnished to Certificateholders of the Trust, and to deliver to the
Representative during such same period, (i) as soon as they are available,
copies of any reports and financial statements furnished to or filed with the
Commission and (ii) such additional information concerning the business and
financial condition of the Transferor as the Representative may from time to
time reasonably request.

     (h) To pay or cause to be paid all costs and expenses incident to the
performance of its obligations hereunder including any fees charged by the
rating agency or rating agencies that initially rate the Certificates, and the
reasonable expenses incurred in distributing preliminary prospectuses and the
Prospectus (including any amendments and supplements thereto required within
six months from the Effective Date pursuant to Section 5(d) hereof) it being
understood that, except as provided in this paragraph (h) and Section 9
hereof, the Underwriters will pay all their own costs and expenses, including,
without limitation, the cost of printing any agreement among underwriters,
transfer taxes on resale of the Certificates by the Underwriters, and any
advertising expenses connected with any offers that the Underwriters may make.
Notwithstanding anything to the contrary contained in the foregoing, (i) the
Underwriters shall pay directly (A) all Blue Sky fees and expenses as well as
reasonable fees and expenses of counsel in connection with state securities
law qualifications and any legal investment surveys; and (B) the reasonable
fees and expenses of Brown & Wood LLP as Underwriters' counsel and (ii) the
Transferor shall pay (A) the Commission the filing fee with respect to the
Certificates; (B) all fees of any rating agencies rating the Certificates; (C)
all fees and expenses of the Trustee; (D) all reasonable fees and expenses of
counsel to the Trustee; (E) all fees and expenses of [Accountants] relating to
the letter referred to in Section 6(a) of the Underwriting Agreement; (F) all
fees and expenses of accountants incurred in connection with the delivery of
any accountant's or auditor's reports required pursuant to the Pooling and
Servicing Agreement; (G) the cost of printing any preliminary and final
prospectus relating to the Certificates, and the Registration Statement; and
(H) any other fees and expenses incurred in connection with the performance of
its obligations under the Underwriting Agreement.

     (i) For a period from the date of this Agreement until the retirement of
the Certificates, or until such time as the Underwriters shall cease to
maintain a secondary market in the Certificates, whichever occurs first, to
deliver to the Representative the annual statements of compliance and the
annual independent certified public accountants' reports furnished to the
Trustee pursuant to Article III of the Pooling and Servicing Agreement, as
soon as such statements and reports are furnished to the Trustee.

     (j) On or before the Closing Date, the Transferor shall cause Ford
Credit's computer records relating to the Receivables contained in any
Accounts to be marked to show the Trust's absolute ownership of the
Receivables, and from and after the Closing Date neither the Transferor nor
the Master Servicer shall take any action inconsistent with the Trust's
ownership of such Receivables other than as permitted by the Pooling and
Servicing Agreement.

     (k) To the extent, if any, that the rating provided with respect to the
Certificates by the rating agency or agencies that initially rate the
Certificates is conditional upon the furnishing of documents or the taking of
any other actions by the Transferor, the Transferor shall furnish such
documents and take any such other actions.

     6.  Conditions of the Obligations of the Underwriters. The obligation of
         -------------------------------------------------
the Underwriters to purchase and pay for the Certificates will be subject to
the accuracy of the representations and warranties on the part of the
Transferor herein, to the accuracy of the statements of officers of the
Transferor made pursuant to the provisions hereof, to the performance by the
Transferor of its obligations hereunder and to the following additional
conditions precedent:

     (a) On or prior to the Closing Date, [Accountants] shall have furnished
to the Representative a letter dated as of the Closing Date substantially in
the form and substance of the draft to which the Representative previously
agreed.

     (b) The Registration Statement shall have become effective not later than
__:00 __.m., New York time, on the day following the date of this Agreement or
such later date as shall have been consented to by the Representative; and
prior to the Closing Date no stop order suspending the effectiveness of the
Registration Statement shall have been issued and no proceedings for that
purpose shall have been instituted or, to the knowledge of the Transferor,
shall be contemplated by the Commission.

     (c) The Representative shall have received as of the Closing Date an
officer's certificate signed by a member or manager of the Transferor
representing and warranting that, as of the Closing Date, the representations
and warranties of the Transferor in this Agreement will be true and correct in
all material respects, that the Transferor has complied with all agreements
and satisfied all conditions on its part to be performed or satisfied
hereunder at or prior to the Closing Date in all material respects, that no
stop order suspending the effectiveness of the Registration Statement has been
issued and no proceedings for that purpose have been instituted or are
contemplated by the Commission.

     (d) Since the respective dates as of which information is given in the
Prospectus as amended or supplemented, there shall not have occurred any
material adverse change, or any development involving a prospective material
adverse change, in or affecting particularly the business or assets of the
Trust, the Transferor, Ford Credit or Ford Motor Company or any material
adverse change in the financial position or results or operations of the
Trust, the Transferor, Ford Credit or Ford Motor Company otherwise than as set
forth or contemplated in the Prospectus, which in any such case makes it
impracticable or inadvisable in the Representative's reasonable judgment to
proceed with the public offering or the delivery of the Certificates on the
terms and in the manner contemplated in the Prospectus as amended or
supplemented.

     (e) Subsequent to the execution and delivery of this Agreement, the
United States shall not have become engaged in hostilities that have resulted
in the declaration of a national emergency or a declaration of war that makes
it impracticable or inadvisable in the Representative's reasonable judgment to
proceed with the public offering of the delivery of the Certificates on the
terms and in the manner contemplated in the Prospectus as amended or
supplemented.

     (f) ____________, of Ford Credit and the Transferor, or other counsel
satisfactory to the Representative in its reasonable judgment, shall have
furnished to the Representative, his written opinion, dated the Closing Date,
in form reasonably satisfactory to the Representative in its reasonable
judgment, to the effect that:

          (i) The Transferor  has been duly formed and is validly  existing as a
     limited  liability  company 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) This Agreement has been duly  authorized,  executed and delivered
     by the Transferor.

          (iii) The Pooling and Servicing Agreement and the Receivables Purchase
     Agreement  have been duly  authorized,  executed and delivered by, and each
     constitutes a valid and binding obligation of, the Transferor.

          (iv)  The  consummation  of  the  transactions  contemplated  by  this
     Agreement,  the Pooling and  Servicing  Agreement[,][and]  the  Receivables
     Purchase  Agreement[  and  the  Interest  Rate  Swap  Agreements],  and the
     fulfillment  of the terms  thereof,  will not conflict  with or result in a
     material  breach of any of the terms or  provisions  of,  or  constitute  a
     default  under,  or result in the  creation or  imposition  of any material
     lien,  charge  or  encumbrance  upon any of the  property  or assets of the
     Transferor  pursuant  to the terms of,  any  indenture,  mortgage,  deed of
     trust,  loan agreement,  guarantee,  lease  financing  agreement or similar
     agreement or instrument known to such counsel under which the Transferor is
     a debtor or guarantor,  nor will such action result in any violation of the
     provisions of the Limited Liability Company Agreement of the Transferor.

          (v) The  Certificates  have been duly  authorized  and executed by the
     Transferor;  when  authenticated  by the  Trustee  in  accordance  with the
     Pooling and Servicing  Agreement and delivered and paid for pursuant to the
     Underwriting Agreement,  the Certificates will constitute valid and binding
     obligations  entitled to the benefits provided by the Pooling and Servicing
     Agreement.

          (vi) The  Registration  Statement has become  effective  under the Act
     and, to the best  knowledge of such counsel,  no stop order  suspending the
     effectiveness  of  the  Registration  Statement  has  been  issued  and  no
     proceeding  for that  purpose  has been  instituted  or  threatened  by the
     Commission,  the  Registration  Statement and the  Prospectus as amended or
     supplemented and any further amendments and supplements thereto made by the
     Transferor  prior to the Closing Date (other than the financial  statements
     and other accounting information contained in the Registration Statement or
     the  Prospectus  as amended or  supplemented  or any further  amendments or
     supplements  thereto,  or omitted therefrom,  as to which such counsel need
     express no opinion)  comply as to form in all  material  respects  with the
     requirements of the Act and the rules and regulations thereunder.

          (vii) Such counsel  believes that neither the  Registration  Statement
     (other  than the  financial  statements  and other  accounting  information
     contained  therein or omitted  therefrom,  as to which  such  counsel  need
     express no opinion) nor any amendment  hereto,  at the time the same became
     effective,  contained any untrue statement of a material fact or omitted to
     state any material fact required to be stated  therein or necessary to make
     the statements therein not misleading.

          (viii) Such counsel  believes that at the Closing Date the  Prospectus
     as amended or  supplemented  (other than the financial  statements  and the
     other accounting information contained therein or omitted therefrom,  as to
     which such  counsel  need  express no opinion)  does not contain any untrue
     statement of a material fact or omit to state any material fact required to
     be stated therein or necessary to make the statements therein, in the light
     of the circumstances under which they were made, not misleading.

          (ix) Such counsel does not know of any contract or other document of a
     character required to be filed as an exhibit to the Registration  Statement
     or required to be  incorporated by reference into the Prospectus as amended
     or supplemented or required to be described in the  Registration  Statement
     or  the  Prospectus  as  amended  or  supplemented  that  is not  filed  or
     incorporated by reference or described as required.

          (x)  Such  counsel  does  not  know  of  any  legal  or   governmental
     proceedings  pending  to which  the  Transferor  is a party or to which any
     property of the Transferor is subject, and no such proceedings are known by
     such counsel to be threatened or contemplated  by governmental  authorities
     or threatened  by others,  other than as set forth or  contemplated  in the
     Prospectus as amended or supplemented and other than such proceedings that,
     in his opinion,  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  Transferor  and will not  materially  and  adversely
     affect the performance by the Transferor of its  obligations  under, or the
     validity and  enforceability of, the Pooling and Servicing  Agreement,  the
     Receivables Purchase Agreement or the Certificates.

          (xi) The  Certificates,  the  Pooling  and  Servicing  Agreement,  the
     Receivables  Purchase  Agreement  and this  Agreement  each  conform in all
     material   respects  with  the  descriptions   thereof   contained  in  the
     Registration Statement and the Prospectus.

          (xii) The  Transferor  has full power and authority to sell and assign
     the  property  sold or to be sold and  assigned to and  deposited  with the
     Trustee  as part of the  Trust  and  has  duly  authorized  such  sale  and
     assignment to the Trustee by all necessary action.

          (xiii) Prior to any sale or  assignment  thereof by the  Transferor to
     the  Trust,  the  Transferor  was the sole  owner of all  right,  title and
     interest  in,  and had  good  and  marketable  title  to,  the  Receivables
     transferred  by it to the Trust.  The  assignment of the  Receivables,  all
     documents and instruments  relating thereto and all proceeds thereof to the
     Trustee,  pursuant  to the  Pooling and  Servicing  Agreement,  vest in the
     Trustee all interests that were purported to be conveyed thereby, were free
     and  clear of any  liens,  security  interests  or  encumbrance  except  as
     specifically permitted pursuant to the Pooling and Servicing Agreement.

          (xiv)  Immediately  prior to the  transfer of the  Receivables  to the
     Trustee,  the  Transferor's  interest  in  the  Receivables,   the  Related
     Security,  the security  interests in the Vehicles securing the Receivables
     and the proceeds of each of the foregoing was perfected  upon the filing of
     the UCC-1 financing statement the form of which is attached to such opinion
     with the  Secretary  of State of the State of Michigan  and  constituted  a
     perfected first priority  interest  therein.  If a court concludes that the
     transfer of the  Receivables  from the Transferor to the Trustee is a sale,
     the interest of the Trustee in the Receivables,  the Related Security,  the
     security  interests  in the  Vehicles  securing  the  Receivables  and  the
     proceeds of each of the foregoing  will be perfected upon the filing of the
     UCC-1  financing  statement  the form of which is attached to such  opinion
     with the Secretary of State of the State of Michigan and will  constitute a
     first priority perfected  interest therein.  If a court concludes that such
     transfer is not a sale, the Pooling and Servicing  Agreement  constitutes a
     grant by the Transferor to the Trustee of a valid security  interest in the
     Receivables,  the Related Security,  the security interests in the Vehicles
     securing the Receivables  and the proceeds of each of the foregoing,  which
     security  interest  is  perfected  upon the  filing of the UCC-1  financing
     statement  the form of which is attached to such opinion with the Secretary
     of State of the State of  Michigan  and will  constitute  a first  priority
     perfected security interest therein. No filing or other action,  other than
     the filing of the UCC-1 financing statements with the Secretary of State of
     the State of  Michigan  referred  to above,  is  necessary  to perfect  and
     maintain  the  interest  or the  security  interest  of the  Trustee in the
     Receivables,   the  security   interests  in  the  Vehicles   securing  the
     Receivables  and  the  proceeds  of  each of the  foregoing  against  third
     parties.

          (xv) The  Transferor is not, and will not as a result of the offer and
     sale of the  Certificates  as  contemplated  by this Agreement  become,  an
     "investment company" as defined in the Investment Company Act.

          (xvi) The  statements  in the  Prospectus  under the heading  "Certain
     State  and Local  Tax  Considerations"  accurately  describe  the  material
     Michigan tax consequences to holders of the Certificates.

Such opinion may be made subject to the qualifications that the enforceability
of the terms of the Pooling and Servicing Agreement, the Receivables Purchase
Agreement and the Certificates may be limited by bankruptcy, insolvency,
reorganization or other similar laws relating to or affecting the enforcement
of creditors' rights generally and by general equitable principles, regardless
of whether such enforceability is considered in a proceeding in equity or at
law.

     (g) ___________, __________ of Ford Credit and the Transferor, or other
counsel satisfactory to the Representative in its reasonable judgment, shall
have furnished to the Representative his written opinion, dated as of the
Closing Date, in form satisfactory to the Representative in its reasonable
judgment, to the effect that:

          (i) Ford Credit 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) The indemnification  agreement (the "Indemnification  Agreement")
     dated as of the date hereof, between Ford Credit and the Underwriters,  has
     been duly authorized, executed and delivered by Ford Credit.

          (iii) The Pooling and Servicing  Agreement,  the Receivables  Purchase
     Agreement  [and  the  Interest  Rate  Swap   Agreements]   have  been  duly
     authorized,  executed and  delivered  by, and each  constitutes a valid and
     binding obligation of, Ford Credit.

          (iv) The consummation of the transactions  contemplated by the Pooling
     and Servicing Agreement, the Receivables Purchase Agreement[,  the Interest
     Rate  Swap  Agreements]  and  the   Indemnification   Agreement,   and  the
     fulfillment  of the terms  thereof,  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 Ford Credit 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 Ford  Credit and its  subsidiaries
     considered  as a whole)  upon any of the  property or assets of Ford Credit
     pursuant  to the terms of, any  indenture,  mortgage,  deed of trust,  loan
     agreement,  guarantee,  lease financing  agreement or similar  agreement or
     instrument  known to such  counsel  under  which Ford Credit 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 Ford Credit.

          (v)  Such  counsel  does  not  know  of  any  legal  or   governmental
     proceedings  pending  to which  Ford  Credit  is a party  or to  which  any
     property of Ford Credit is subject,  and no such  proceedings  are known by
     such counsel to be threatened or contemplated  by governmental  authorities
     or threatened  by others,  other than as set forth or  contemplated  in the
     Prospectus as amended or supplemented and other than such proceedings that,
     in his opinion,  will not have a material  adverse  effect upon the general
     affairs,  financial  position,  net worth or results of  operations  (on an
     annual basis) of Ford Credit and its subsidiaries considered as a whole and
     will not materially and adversely  affect the performance by Ford Credit of
     its obligations  under, or the validity and  enforceability of, the Pooling
     and Servicing Agreement, the Receivables Purchase Agreement[,  the Interest
     Rate Swap Agreements] or the Indemnification Agreement.

          (vi) Ford  Credit  had and has full  power and  authority  to sell and
     assign the  property  sold and  assigned or to be sold and  assigned to the
     Transferor  pursuant to the  Receivables  Purchase  Agreement  and has duly
     authorized  such sale and  assignment  to the  Transferor  by all necessary
     corporate action.

          (vii)  The  statements  in the  Prospectus  under  the  caption  "Risk
     Factors--Certain  Legal Aspects" and the caption  "Certain Legal Aspects of
     the  Receivables",  to the extent they  constitute  matters of law or legal
     conclusions, are correct in all material respects.

          (viii)  The   Receivables   are  "chattel  paper"  under  the  Uniform
     Commercial Code.

          (ix)  Immediately  prior  to  the  sale  of  the  Receivables  to  the
     Transferor,  Ford Credit owned the Receivables  free and clear of any lien,
     security interest or charge.  With respect to each Receivable  constituting
     part of the Trust,  such Receivable is secured by a validly perfected first
     priority security interest in the vehicle financed thereby in favor of Ford
     Credit  as a secured  party,  or Ford  Credit  has  instituted  appropriate
     procedures that if followed (and such counsel has no reason to believe that
     they will not be so  followed)  will  result in the  perfection  of a first
     priority security interest in the vehicle financed thereby in favor of Ford
     Credit as a secured party.  Each such  Receivable has been duly and validly
     assigned to the Transferor by Ford Credit.

          (x) All filings  necessary  under  applicable  law to perfect both the
     sale of the  Receivables by Ford Credit to the  Transferor  pursuant to the
     Receivables  Purchase  Agreement have been made and,  provided that neither
     Ford Credit nor the Transferor relocated its principal place of business in
     a state  other than  Michigan  and that Ford Credit  maintains  the list of
     Receivables  for inspection by interested  parties as described  above,  no
     other filings (other than the filing of  continuation  statements)  need be
     made to maintain the  perfection of the sale of the  Receivables  either to
     the Transferor  pursuant to the  Receivables  Purchase  Agreement or to the
     Trustee pursuant to the Pooling and Servicing Agreement.

          (xi)  The  Pooling  and  Servicing  Agreement  is not  required  to be
     qualified under the Trust Indenture Act of 1939, as amended,  and the Trust
     is  not,  and  will  not  be as a  result  of the  offer  and  sale  of the
     Certificates  contemplated  by this  Agreement,  required to be  registered
     under the Investment Company Act of 1940, as amended.

          (xii) No  consent,  approval,  authorization  or order of any court or
     governmental  agency  or  body is  required  for  the  consummation  of the
     transactions contemplated herein or in the Pooling and Servicing Agreement,
     the Receivables Purchase Agreement[,  the Interest Rate Swap Agreements] or
     the Indemnification Agreement, except such as may be required under federal
     or  state  securities  laws  in  connection  with  the  acquisition  by the
     Underwriters of the  Certificates,  filings with respect to the transfer of
     the  Receivables to the  Transferor  pursuant to the  Receivables  Purchase
     Agreement  and  to  the  Trustee  pursuant  to the  Pooling  and  Servicing
     Agreement and such other approvals as have been obtained.

          (xiii)  Such  counsel  does  not  know of any  legal  or  governmental
     proceedings  pending to which  either  Ford Credit or the  Transferor  is a
     party or to which any property of either Ford Credit or the  Transferor  is
     subject, and no such proceedings are known by such counsel to be threatened
     or  contemplated  by  governmental  authorities or threatened by others (A)
     seeking to prevent the issuance of the  Certificates or the consummation of
     any of the  transactions  contemplated by this  Agreement,  the Pooling and
     Servicing Agreement, the Receivables Purchase Agreement[, the Interest Rate
     Swap Agreements] or the Indemnification Agreement, or (B) seeking adversely
     to  affect  the  federal  income  tax  attributes  of the  Certificates  as
     described in the Prospectus  under the heading  "Certain Federal Income Tax
     Considerations."

          (xiv)  Neither  the  issuance  or  sale of the  Certificates,  nor the
     execution  and  delivery of the  Certificates,  the  Pooling and  Servicing
     Agreement,  the  Receivables  Purchase  Agreement[,  the Interest Rate Swap
     Agreements],  the  Indemnification  Agreement  or this  Agreement,  nor the
     consummation of any of the other transactions contemplated herein or in the
     Pooling and Servicing Agreement,  the Receivables Purchase Agreement[,  the
     Interest Rate Swap  Agreements]  or the  Indemnification  Agreement by Ford
     Credit  or  the  Transferor,  as the  case  may  be,  contravenes  or  will
     contravene the terms of any material  provision of any statute,  order,  or
     regulation applicable to Ford Credit or the Transferor, as the case may be,
     the failure  with which to comply could have a material  adverse  effect on
     Ford Credit and its  subsidiaries  considered as a whole or the Transferor,
     as the case may be.

     (h) Brown & Wood LLP (or such other counsel satisfactory to the
Representative) shall have furnished their written opinion, dated the Closing
Date, with respect to the characterization of the transfer of the Receivables
by Ford Credit to the Transferor as a sale, and with respect to the
characterization of the transfer of the Receivables from the Transferor to the
Trust, to the Representative and to Ford Credit, and such opinion shall be in
substantially the form previously discussed with the Representative and their
counsel and in any event satisfactory in form and in substance to the
Representative and their counsel and to Ford Credit.

     (i) Brown & Wood LLP, special federal tax counsel to the Transferor,
shall have furnished to the Representative their written opinion, dated as of
the Closing Date, in form and in substance satisfactory to the Representative
in its reasonable judgment, to the effect that the statements in the
Registration Statement and each Prospectus under the headings "Certain Federal
Income Tax Considerations" and "ERISA Considerations," to the extent that they
constitute matters of law or legal conclusions with respect thereto, have been
prepared or reviewed by such counsel and are correct in all material respects.

     (j) The Representative shall have received an opinion of Brown & Wood LLP
addressed to the Representative, dated the Closing Date, with respect to the
validity of the Certificates and such other related matters as the
Representative shall require and the Transferor shall have furnished or caused
to be furnished to such counsel such documents as they may reasonably request
for the purpose of enabling them to pass upon such matters.

     (k) The Representative shall have received an opinion addressed to the
Representative, the Transferor and the Master Servicer of __________, counsel
to the Trustee, dated the Closing Date and satisfactory in form and substance
to the Representative and to counsel to the Underwriters, to the effect that:

          (i) The Trustee has been duly  incorporated and is validly existing as
     a ________ in good standing  under the laws of ________ with full corporate
     trust power and authority to enter into and perform its  obligations  under
     the  Pooling  and   Servicing   Agreement[   and  the  Interest  Rate  Swap
     Agreements].

          (ii) The Pooling and Servicing  Agreement  [and the Interest Rate Swap
     Agreements]  [has] [have] been duly  executed and delivered by the Trustee,
     and,  insofar as the laws  governing  the trust  powers of the  Trustee are
     concerned and assuming due authorization, execution and delivery thereof by
     the Transferor and the Master Servicer, the Pooling and Servicing Agreement
     [and the Interest Rate Swap Agreements each] constitutes a legal, valid and
     binding  obligation  of the  Trustee,  enforceable  against  the Trustee in
     accordance  with its terms,  except (A) the  enforceability  thereof may be
     subject to  bankruptcy,  insolvency,  reorganization,  moratorium  or other
     similar laws now or hereafter in effect relating to creditors'  rights, and
     (B) the remedy of specific  performance  and  injunctive and other forms of
     equitable relief may be subject to equitable defenses and to the discretion
     of the court before which any proceeding therefor may be brought.

          (iii) The Certificates  have been duly  authenticated and delivered by
     the Trustee.

          (iv) Neither the  execution nor delivery by the Trustee of the Pooling
     and  Servicing  Agreement[,  the  Interest  Rate Swap  Agreements]  nor the
     consummation of any of the transactions by the Trustee contemplated thereby
     required  the  consent  or  approval  of,  the  giving  of notice  to,  the
     registration  with,  or the taking of any other action with respect to, any
     governmental  authority or agency under any existing federal or _______ law
     governing  the  trust  powers  of the  Trustee,  except  such as have  been
     obtained, made or taken.

     (l) The Representative shall have received an officer's certificate dated
the Closing Date of the Chairman of the Board, the President, the Executive
Vice President-Finance or the Treasurer of each of Ford Credit, the Transferor
and the Master Servicer in which such officers shall state that, to the best
of their knowledge after reasonable investigation, the representations and
warranties of the Transferor and the Master Servicer contained in the Pooling
and Servicing Agreement and the representations and warranties of Ford Credit
and the Transferor contained in the Receivables Purchase Agreement are true
and correct in all material respects, that Ford Credit, the Transferor or the
Master Servicer, as the case may be, has complied with all agreements and
satisfied all conditions on its part to be performed or satisfied under such
agreements at or prior to the Closing Date in all material respects.

     (m) The Interest Rate Swap shall have been duly authorized, executed and
delivered by each party thereto and all fees due and payable to Ford Credit
thereunder shall have been paid in full on or prior to the Closing Date.

     (n) The Certificates shall have been rated in the highest rating category
by Standard & Poor's, a division of The McGraw-Hill Companies, Inc., and
Moody's Investors Service, Inc.

     7.  Indemnification and Contribution.
         --------------------------------

     (a) The Transferor will indemnify and hold each Underwriter harmless
against any losses, claims, damages, or liabilities, joint or several, to
which such Underwriter may become subject, under the Act or otherwise, insofar
as such losses, claims, damages or liabilities (or actions in respect thereof)
arise out of or are based upon any untrue statement or alleged untrue
statement of any material fact contained in the Registration Statement, either
of the Prospectuses, or any amendment or supplement thereto, or any related
preliminary prospectus, or arise out of or are based upon the omission or
alleged omission to state therein a material fact required to be stated
therein or necessary to make the statements therein not misleading, and will
reimburse each Underwriter for any legal or other expenses reasonably incurred
by such Underwriter in connection with investigating or defending any such
loss, claim, damage, liability or action; provided, however, that the
Transferor will not be liable in any such case to the extent that any such
loss, claim, damage or liability arises out of or is based upon an untrue
statement or alleged untrue statement in or omission or alleged omission from
any of such documents in reliance upon and in conformity with written
information furnished to the Transferor by any Underwriter through the
Representative specifically for use therein; and provided further, that the
Transferor shall not be liable to any Underwriter or any person controlling
any Underwriter under the indemnity agreement in this paragraph with respect
to any of such documents to the extent that any such loss, claim, damage or
liability of the Underwriters or such controlling person results from the fact
that such Underwriter sold the Certificates to a person to whom there was not
sent or given, at or prior to the written confirmation of such sale, a copy of
the related Prospectus or of the related Prospectus as then amended or
supplemented (excluding documents incorporated by reference), whichever is
most recent, if the Transferor has previously furnished copies thereof to such
Underwriter.

     The indemnity agreement in this paragraph shall be in addition to any
liability which the Transferor may otherwise have and shall extend, upon the
same terms and conditions, to each person, if any, who controls any
Underwriter within the meaning of the Act.

     (b) Each Underwriter will indemnify and hold harmless the Transferor
against any losses, claims, damages or liabilities to which the Transferor may
become subject, under the Act or otherwise, insofar as such losses, claims,
damages or liabilities (or actions in respect thereof) arise out of or are
based upon any untrue statement or alleged untrue statement of any material
fact contained in the Registration Statement, either of the Prospectuses or
any amendment or supplement thereto, or any related preliminary prospectus, or
arise out of or are based upon the omission or the alleged omissions to state
therein a material fact required to be stated therein or necessary to make the
statements therein not misleading, in each case to the extent, but only to the
extent, that such untrue statement or alleged untrue statement or omission or
alleged omission was made in reliance upon and in conformity with written
information furnished to the Transferor by such Underwriter through the
Representative specifically for use therein, and will reimburse any legal or
other expenses reasonably incurred by the Transferor in connection with
investigating or defending any such action or claim.

     The indemnity agreement in this paragraph shall be in addition to any
liability which each Underwriter may otherwise have and shall extend, upon the
same terms and conditions, to each person, if any, who controls the Transferor
within the meaning of the Act.

     (c) Promptly after receipt by an indemnified party under paragraph (a) or
(b) of written notice of the commencement of any action, such indemnified
party will, if a claim in respect thereof is to be made against the
indemnifying party under paragraph (a) or (b) above notify the indemnifying
party of the commencement thereof, and in the event that such indemnified
party shall not so notify the indemnifying party within 30 days following
receipt of any such notice by such indemnified party, the indemnifying party
shall have no further liability under such paragraph to such indemnified party
unless the indemnifying party shall have received other notice addressed and
delivered in the manner provided in Section 10 hereof of the commencement of
such actions but the omission so to notify the indemnifying party will not
relieve it from any liability which it may have to any indemnified party
otherwise than under such paragraph. In case any such action is brought
against any indemnified party and it notifies the indemnifying party of the
commencement thereof, the indemnifying party will be entitled to participate
therein and, to the extent that it may wish, jointly with any other
indemnifying party similarly notified, to assume the defense thereof, with
counsel satisfactory to such indemnified party in its reasonable judgment, and
after notice from the indemnifying party to such indemnified party of its
election so to assume the defense thereof, the indemnifying party will not be
liable to such indemnified party under such paragraph for any legal or other
expenses subsequently incurred by such indemnified party in connection with
the defense thereof other than reasonable costs of investigation.

     (d) If the indemnification provided for in this Section is unavailable or
insufficient to hold harmless an indemnified party under paragraph (a) or (b)
above in respect of any losses, claims, damages or liabilities (or actions in
respect thereof) referred to therein, then each indemnifying party shall
contribute to the amount paid or payable by such indemnified party as a result
of such losses, claims, damages or liabilities (or actions in respect thereof)
in such proportion as is appropriate to reflect the relative benefits received
by the Transferor on the one hand and the Underwriters on the other from the
offering of the Certificates. If, however, the allocation provided by the
immediately preceding sentence is not permitted by applicable law, then each
indemnifying party shall contribute to such amount paid or payable by such
indemnified party in such proportion as is appropriate to reflect not only
such relative benefits but also the relative fault of the Transferor on the
one hand and the Underwriters on the other in connection with the statements
or omissions which resulted in such losses, claims, damages, or liabilities
(or actions in respect thereof) as well as any other relevant equitable
considerations. The relative benefits received by the Transferor on the one
hand and the underwriters on the other shall be deemed to be in the same
proportion as the total net proceeds from the offering (before deducting
expenses) received by the Transferor bear to the total underwriting discounts
and commissions received by the Underwriters, in each case as set forth in the
table on the cover page of the related Prospectus as amended or supplemented
with respect to the Certificates. The relative fault shall be determined by
reference to, among other things, whether the untrue or alleged untrue
statement of a material fact or the omission or alleged omission to state a
material fact relates to information supplied by the Transferor or by the
Underwriters and the parties' relative intent, knowledge, access to
information and opportunity to correct or prevent such untrue statement or
omission, including, with respect to any Underwriter, the extent to which such
losses, claims, damages or liabilities (or actions in respect thereof) result
from the fact that such Underwriter sold such Certificates to a person to whom
there was not sent or given, at or prior to the written confirmation of such
sale, a copy of the related Prospectus or the related Prospectus as then
supplemented or amended (excluding documents incorporated by reference),
whichever is more recent, if the Transferor has previously furnished copies
thereof to such Underwriter. The Transferor and the Underwriters, severally
and not jointly, agree that it would not be just and equitable if contribution
pursuant to this paragraph were determined by pro rata allocation or by any
other method of allocation which does not take account of the equitable
considerations referred to above in this paragraph. The amount paid by an
indemnified party as a result of the losses, claims, damages or liabilities
(or actions in respect thereof) referred to above in this paragraph shall be
deemed to include any legal or other expenses reasonably incurred by such
indemnified party in connection with investigating or defending any action or
claim. Notwithstanding the provisions of this paragraph, no Underwriter shall
be required to contribute any amount in excess of the amount by which the
total price at which the Certificates underwritten by it and distributed to
the public were offered to the public exceeds the amount of any damages which
such Underwriter has otherwise been required to pay by reason of such untrue
or alleged untrue statement or omission or alleged omission. No person guilty
of fraudulent misrepresentation (within the meaning of Section 11(f) of the
Act) shall be entitled to contribution from any person who was not guilty of
such fraudulent misrepresentation.

     8.  Survival of Certain Representations and Obligations. The respective
         ---------------------------------------------------
indemnities, agreements, representations, warranties and other statements of
the Transferor (including, without limitation, Section 5(k)) or its officers
and of the Underwriters set forth in or made pursuant to this Agreement will
remain in full force and effect, regardless of any investigation or statement
as to the results thereof, made by or on behalf of any Underwriter or the
Transferor or any of their respective representatives, officers or directors
of any controlling person, and will survive delivery of and payment for the
Certificates.

     9.  Failure to Purchase the Certificates. If the purchase of the
         ------------------------------------
Certificates shall not be consummated by the Underwriters because the
condition set forth in Section 6(e) has occurred, then the Transferor shall be
under no liability to the Underwriters with respect to the Certificates except
as provided in Section 5(h) and Section 7 hereof; but if for any other reason
any Certificates are not delivered by the Transferor as provided herein, the
Transferor will be liable to reimburse the Underwriters, through the
Representative, for all out-of-pocket expenses, including counsel fees and
disbursements reasonably incurred by the Underwriters in making preparations
for the offering of the Certificates, but the Transferor shall then have no
further liability to any Underwriter with respect to such Certificates except
as provided in Section 5(h) and Section 7 hereof. If any Underwriter or
Underwriters default on their obligations to purchase Certificates hereunder
and the aggregate principal amount of Certificates that such defaulting
Underwriter or Underwriters agreed but failed to purchase does not exceed 10%
of the total principal amount of Certificates, the Representative may make
arrangements satisfactory to the Transferor for the purchase of such
Certificates by other persons, including the non-defaulting Underwriter or
Underwriters, but if no such arrangements are made by the Closing Date, the
non-defaulting Underwriter or Underwriters shall be obligated, in proportion
to their commitments hereunder, to purchase the Certificates that such
defaulting Underwriter or Underwriters agreed but failed to purchase. If any
Underwriter or Underwriters so default and the aggregate principal amount of
Certificates with respect to which such default or defaults occur exceeds 10%
of the total principal amount of Certificates and arrangements satisfactory to
the non-defaulting Underwriter or Underwriters and the Transferor for the
purchase of such Certificates by other persons are not made within 36 hours
after such default, this Agreement will terminate without liability on the
part of any non-defaulting Underwriter or the Transferor, except as provided
in Section 8. As used in this Agreement, the term "Underwriter" includes any
person substituted for an Underwriter under this Section. Nothing herein will
relieve a defaulting Underwriter or Underwriters from liability for its
default.

     10. Notices. All communications hereunder will be in writing and, if sent
         -------
to the Representative or the Underwriters, will be mailed, delivered or sent
by facsimile transmission and confirmed to ____________, Attention:
__________, if sent to the Transferor, will be mailed, delivered or sent by
facsimile transmission, and confirmed to it at Ford Credit Auto Receivables
LLC, The American Road, Dearborn, Michigan 48121, Attention:  Secretary.

     11. Successors. This Agreement will inure to the benefit of and be
         ----------
binding upon the Underwriters and the Transferor and their respective
successors and the officers and directors and controlling persons referred to
in Section 7, and no other person will have any right or obligations
hereunder.

     12. GOVERNING LAW. THIS AGREEMENT SHALL BE GOVERNED BY, AND CONSTRUED IN
         -------------
ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK.

     13. Counterparts. This Agreement may be executed by each of the parties
         ------------
hereto in any number of counterparts, and by each of the parties hereto on
separate counterparts, each of which counterparts, when so executed and
delivered, shall be deemed to be an original, but all such counterparts shall
together constitute but one and the same instrument.

     If the foregoing is in accordance with your understanding, please sign
and return to us a counterpart hereof, whereupon this letter and your
acceptance hereof shall constitute a binding agreement.

                                        Very truly yours,

                                        FORD CREDIT AUTO RECEIVABLES LLC



                                        By:  ___________________________
                                             Name:
                                             Title:


Accepted in New York, New York,
as of the date hereof:


- ------------------------------
Acting on their own behalf and
as Representative of the
several Underwriters.



By:  ______________________
     Name:
     Title:





                                                                    SCHEDULE I

                         Series 199__-__ Certificates
                         ----------------------------


___________________............................................... $__________

___________________............................................... $__________

Series 199__-__ Certificate Total .................................$__________



                                                                     EXECUTION



                      LIMITED LIABILITY COMPANY AGREEMENT
                       FORD CREDIT AUTO RECEIVABLES LLC,
                    (A Delaware Limited Liability Company)



     The undersigned Member has formed a limited liability company pursuant to
a Certificate of Formation dated as of August 14, 1997 and filed in the office
of the Delaware Secretary of State on August 18, 1997 in accordance with the
Delaware Limited Liability Company Act. 6 Del. C. Section 18-101, et seq. (as
                                          ---  -                  -- ---
amended from time to time, the "Act") and, in connection therewith, hereby
agrees as follows:

     1.1   Definitions. Except as otherwise defined herein, all capitalized
           -----------
terms used in this Limited Liability Company Agreement (the "Agreement") shall
have the same meanings ascribed to them in the Pooling and Servicing
Agreement, dated as of September 30, 1997, by and among Ford Credit Auto
Receivables LLC, as Transferor, Ford Motor Credit Company ("Ford Credit"), as
Master Servicer, and The Chase Manhattan Bank, a New York banking corporation,
as Trustee (the "Trustee"). Such agreement, as amended, supplemented or
otherwise modified and in effect from time to time, is referred to herein as
the "Pooling and Servicing Agreement".

     1.2   Headings. The headings in this Agreement are included solely for
           --------
convenience and identification and are in no way intended to describe,
interpret, define or limit the scope, extent or intent of this Agreement or
any provision thereof.

     2.    Name. The name of the limited liability company formed and continued
           ----
hereby is "Ford Credit Auto Receivables LLC" (hereinafter, the "LLC"). The
business of the LLC may be conducted under any other name designated in
writing by the Board of Managers (as defined below) in compliance with
applicable law.

     3.    Registered Office. The registered office of the LLC in the State of
           -----------------
Delaware is located at 1209 Orange Street, in the City of Wilmington, County
of New Castle.

     4.    Registered Agent. The name and address of the registered agent of
           ----------------
the LLC for service of process on the LLC in the State of Delaware is The
Corporation Trust Company, 1209 Orange Street, in the City of Wilmington,
County of New Castle.

     5.    Place of Business. The principal place of business of the LLC shall
           -----------------
be on the premises of Ford Credit located at The American Road, Dearborn,
Michigan 48121. The Board of Managers at any time and from time to time may
change the location of the LLC's principal place of business and may establish
additional offices as it shall deem advisable.

     6.    Purpose and Character of Business. The nature of the business or
           ---------------------------------
purposes to be conducted or promoted by the LLC is to engage in the following
activities:

          (a) to execute and deliver, and to cause the Trustee to execute and
          deliver, the Pooling and Servicing Agreement and thereby form Ford
          Credit Auto Loan Master Trust II (the "Trust"), to execute and
          deliver the Receivables Purchase Agreement and any other related
          agreements, documents or certificates, and to take any other such
          actions, as may be necessary or incidental to the accomplishment of
          such purposes (the Pooling and Servicing Agreement and the
          Receivables Purchase Agreement, together with such other related
          agreements, documents and certificates, being collectively referred
          to herein as the "Program Documents");

          (b) to acquire from time to time and on a continuing basis from Ford
          Credit pursuant to the Receivables Purchase Agreement any or all
          right, title and interest in, to and under the Initial Accounts, the
          Additional Accounts and the Receivables arising under such Accounts,
          any security with respect thereto (the "Related Security") and all
          monies due or to become due and all amounts received with respect
          thereto and all proceeds and Recoveries thereof;

          (c) to acquire, finance, hold, assign, pledge and otherwise deal
          with wholesale and retail receivables (in addition to the
          Receivables) or leases arising out of the sale or lease of motor
          vehicles, farm or industrial equipment and related activities and
          transactions ( such other receivables and leases collectively
          referred to herein as "Other Receivables");

          (d) to transfer from time to time and on a continuing basis to the
          Trust pursuant to the Pooling and Servicing Agreement any and all of
          LLC's right, title and interest in, to and under the Initial
          Accounts, the Additional Accounts and the Receivables arising
          thereunder, the Related Security with respect thereto and all monies
          due or to become due and all amounts received with respect thereto
          and all proceeds and Recoveries thereof;

          (e) to take any and all actions required pursuant to the Pooling and
          Servicing Agreement to perfect under applicable law and in all
          applicable jurisdictions the transfer of the Receivables and the
          Related Security to the Trust;

          (f) to transfer from time to time Other Receivables to one or more
          trusts pursuant to one or more pooling and servicing agreements or
          similar agreements or contractual arrangements;

          (g) to authorize, sell and deliver or participate in the issuance of
          one or more Series or Classes of Certificates issued by the Trust;

          (h) to acquire certificates of participation or other evidences of
          fractional undivided interest issued by one or more trusts,
          including grantor trusts, the assets of which include Other
          Receivables (collectively, the "certificates") or one or more series
          or classes of bonds, notes or other evidences of indebtedness
          secured or collateralized by one or more pools of Other Receivables
          or by certificates (collectively, the "Notes");

          (i) to authorize, issue, sell and deliver or participate in the
          issuance of one or more series or classes of certificates or Notes,
          provided that the LLC shall have no liability under any certificates
          or Notes except to the extent of the one or more pools of Other
          Receivables (or, if applicable, certificates) securing or
          collateralizing such certificates or Notes;

          (j) to hold and enjoy any and all of the rights and privileges
          accruing to the holder of the Transferor's Interest in Trust Assets
          as represented by the Transferor's Certificate;

          (k) to hold and enjoy all the rights and privileges of any class of
          any series of certificates or any class of any series of Notes,
          including any class of certificates or Notes which may be
          subordinate to any other class of certificates or Notes,
          respectively;

          (l) to perform any and all other duties, covenants and obligations
          of the Transferor under the Program Documents and to take such other
          actions as may be necessary or incidental to the performance of such
          obligations under the Program Documents;

          (m) to negotiate, authorize, execute and deliver, or assume or
          perform the obligations under, any agreement, instrument or document
          relating to the activities set forth in clauses (a) through (l)
          above, including but not limited to any trust agreement, sale and
          servicing agreement, pooling and servicing agreement, indenture,
          reimbursement agreement, indemnification agreement, placement
          agreement or underwriting agreement; and

          (n) to engage in any activity and to exercise any and all powers
          permitted to limited liability companies under the laws of the State
          of Delaware that are related or incidental to the foregoing and
          necessary, convenient or advisable to accomplish the foregoing (such
          business activities and transactions specified in this Section 6
          collectively referred to hereinafter as "Permitted Transactions").

     7.    Conduct of Business. (a) Notwithstanding any other provision of this
           -------------------
Agreement and any provision of law that otherwise so empowers the LLC, the LLC
shall not, without the prior written confirmation of each applicable Rating
Agency that such action will not result in a reduction or withdrawal of the
rating assigned to any outstanding Series or Class of Certificates (the
"Rating Agency Condition"), do any of the following:

          (i) engage in any business or activity other than a Permitted
Transaction;

          (ii) create, incur or assume any indebtedness or issue any security
or sell or transfer any receivables (including the Receivables) to a trust or
other Person which issues a security in respect of any such receivables unless
any such indebtedness or security has no recourse to any assets of the LLC
other than the specified assets to which such indebtedness or security
relates;

          (iii) become or remain liable, directly or contingently, in
connection with any indebtedness or other liability of any other Person,
whether by guarantee, endorsement (other than endorsements of negotiable
instruments for deposit or collection in the ordinary course of business),
agreement to purchase or purchase, agreement to supply or advance funds, or
otherwise, except in connection with Permitted Transactions;

          (iv) make or suffer to exist any loans or advances to, or extend any
credit to, or make any investments (by way of transfer of property,
contributions to capital, purchase of stock or securities or evidences of
indebtedness, acquisition of the business or assets, or otherwise) in, any
Affiliate other than in connection with Permitted Transactions; provided,
                                                                --------
however, that the LLC shall not be prohibited under this clause (a)(iv) from
- -------
causing a distribution of cash to its Member;

          (v) enter into any transaction or merger or consolidation with or
into any other entity, or convey its properties and assets substantially as an
entirety to any entity, other than with respect to a Permitted Transaction
(including, without limitation, the issuance of Supplemental Certificates),
unless (A) the entity (if other than the LLC) formed as a result of or
surviving such consolidation or merger, or which acquires the properties and
assets of the LLC is (i) organized and existing under the laws of the State of
Delaware, (ii) expressly assumes all of the Transferor's obligations under the
Pooling and Servicing Agreement and other Program Documents and (iii) is
governed under a charter document containing provisions substantially
identical to the provisions of Section 6 and 7 of this Agreement; (B) the
Rating Agencies and the Trustee shall have received at least 10 days' prior
notice of any such merger, consolidation or sale of assets; (C) such merger,
consolidation or sale of assets will not conflict with any provisions of the
Certificate of Formation of LLC; and (D) immediately after giving effect to
such merger, consolidation or sale of assets, no default or event of default
by or relating to the LLC shall have occurred and be continuing under any
material agreement to which the LLC is a party;

          (vi) become party to, or permit any of its properties to be bound
by, any indenture, mortgage, instrument, contract, agreement, lease or other
undertaking, with the exception of the Program Documents or any other any
documents relating to a Permitted Transaction;

          (vii) amend, modify, alter, change or repeal any provision of
Section 6 or 7 of this Agreement; provided, however, the LLC reserves the
                                  --------  -------
right to amend, alter, change or repeal any provision contained in its
Certificate of Formation or this Agreement in a manner now or hereafter
prescribed by the Act, and all rights conferred upon the Member herein are
granted subject to this reservation; and

          (viii) terminate, amend, supplement, modify or waive any provision
of the Program Documents, or request, consent, agree, suffer to exist or
permit any such cancellation, termination, amendment, supplement, modification
or waiver thereof.

     (b) The LLC shall at all times:

          (i) to the extent the LLC's office is located in the premises of the
          Member or any Affiliate thereof, pay fair market rent for such
          office space and a fair share of any overhead costs;

          (ii) maintain the LLC's books, financial statements, accounting
          records and other corporate documents and records separate from
          those of the Member, any Affiliate thereof or any other entity;

          (iii) not commingle the LLC's assets with those of the Member or any
          Affiliate thereof, and not hold itself out as being liable for the
          debts of another;

          (iv) act solely in its corporate name and through its own managers
          and agents, invoices and letterhead and hold itself out as a
          separate entity, not identify itself as a division of any other
          person or entity, and correct any known misunderstanding regarding
          its separate identity;

          (v) separately manage its liabilities from those of the Member or
          any Affiliate thereof and pay its own liabilities, including all
          administrative expenses, from its own separate assets, provided that
                                                                 -------- ----
          the Member or any Affiliate thereof may pay certain of the
          organizational costs of the LLC, and the LLC shall reimburse the
          Member or any such Affiliate for its allocable portion of shared
          expenses paid by the Member or such Affiliate;

          (vi) pay from the LLC's assets all obligations and indebtedness of
          any kind incurred by the LLC;

          (vii) operate in such a manner that it would not be substantively
          consolidated for purpose of applicable bankruptcy laws with any
          other entity;

          (viii) have a sufficient number of Managers and any other authorized
          agents to manage its operations; and

          (ix) maintain adequate capital in light of its contemplated business
          operations.

     (c) The LLC shall abide by all corporate formalities, including the
maintenance of current minute books, and the LLC shall cause its financial
statements to be prepared in accordance with generally accepted accounting
principles in manner that indicates the separate existence of the LLC and its
assets and liabilities. The LLC shall not assume the liabilities of the Member
or any Affiliate thereof, and shall not guarantee the liabilities of the
Member or any Affiliate thereof. The Board of Managers of the LLC shall make
decisions with respect to the business and daily operations of the LLC
independent of, and not dictated by, the Member or any Affiliate thereof.

     (d) Without the unanimous written consent of all of the Managers, the LLC
shall not institute proceedings to be adjudicated bankrupt or insolvent, or
consent to the institution of bankruptcy or insolvency proceedings against it,
or file a petition seeking relief or consent to reorganization or relief,
under any applicable federal or state law relating to bankruptcy, or consent
to the appointment of a receiver, liquidator, assignee, trustee, sequestrator
(or other similar official) of the LLC or a substantial part of its property,
or make any assignment for the benefit of creditors, or admit in writing its
inability to pay its debts generally as they become due, or take any corporate
action in furtherance of any such action.

     8.    The Board of Managers. Pursuant to Section 18-402 of the Act, and to
           ---------------------
the extent specifically set forth in this Agreement, certain activities of the
LLC shall be managed through a Board of Managers (the "The Board of
Managers"). The Board of Managers shall have the following characteristics:

          (a) The Board of Managers shall be composed of no fewer than five
          (5) individuals (each, a "Manager") and shall at all times include
          at least two (2) individuals who are Independent Managers. An
          "Independent Manager" shall be an individual who is not at such
          time, and shall not have been at any time during the preceding five
          years, a director, officer or employee of Ford Credit, Ford Motor
          Company ("Ford"), or of any major creditor thereof, and who is not
          the beneficial owner, at the time of such individual's appointment
          as an Independent Manager or at any time thereafter while serving as
          an Independent Director, of more than 1,000 shares in the aggregate
          of all classes of common stock of Ford or any of its other
          subsidiaries or Affiliates, or if greater, such number of shares the
          value of which constitutes more than 10% of such individual's net
          worth. The term "major creditor" shall mean a financial institution
          to which Ford Credit or Ford (or any of their subsidiaries or
          Affiliates) has outstanding indebtedness for borrowed money in a sum
          sufficiently large as would reasonably be expected to influence the
          judgment of the proposed Independent Manager adversely to the
          interests of the LLC when its interests are adverse to those of Ford
          Credit or Ford (or any of their subsidiaries or Affiliates);

          (b) except as otherwise provided in this Agreement, all actions of
          the Board of Managers shall require a majority vote of the quorum of
          the Managers; provided, however, that the Board of Managers may
                        --------  -------
          delegate the day-to-day management of the LLC to an individual or
          entity which may or may not be a Manager;

          (c) the Board of Managers shall meet annually and at such other
          times as may be necessary for the business of the LLC upon at least
          five (5) business days' prior written notice of the time, place and
          purpose of the meeting given by any two (2) Managers. Meetings of
          the Board of Managers may be in person or by conference telephone or
          other similar communications system, and actions of the Board of
          Managers may be by written consent. The presence of three (3)
          Managers shall constitute a quorum. Each Manager has the right to
          one vote. Each Manager not only has the right to his own vote, but
          may vote by proxy for one other Manager (except for votes which
          require unanimous consent of the Managers hereunder, in which case
          no Independent Manager shall be permitted to vote by proxy);

          (d) the term of each Manager shall be one year, and the Member shall
          unanimously designate the Managers, and shall replace or reappoint
          such Managers annually, by executing a certificate signed by an
          authorized officer of the Member setting forth the name of each
          Manager for the following year; and the Member may remove any
          Manager with or without cause by executing a certificate setting
          forth the Manager being removed and the replacement Manager;
          provided, however, that the Member may not remove any Independent
          --------  -------
          Manager without the unanimous written consent of at least one other
          Independent Manager not subject to such removal and without
          satisfying the Rating Agency Condition;

          (e) in the event there exists a vacancy on the Board of Managers,
          the Member shall, as soon as practicable, execute a certificate
          setting forth a replacement Manager; and

          (f) the debts, obligations and liabilities of the LLC, whether
          arising in contract, tort or otherwise, shall be solely the debts,
          obligations and liabilities of the LLC, and no Manager shall be
          obligated for any such debt, obligation or liability of the LLC
          solely by reason of its acting as a Manager of the LLC.

     9.    Powers of the Managers. Subject to Sections 7, 10, 11 and 15, the
           ----------------------
Board of Managers is authorized on behalf of the LLC to do or cause to be done
any of the Permitted Transactions set forth in Section 6 hereof.

     10.   Restrictions on the Powers of the Managers. The Board of Managers
           ------------------------------------------
shall not have the authority to:

          (a) cause the LLC to do any acts in violation of or in breach of the
          Pooling and Servicing Agreement, any other Program Document or any
          other agreement entered into by the LLC;

          (b) take any action in contravention of the Act, the Certificate of
          Formation or this Agreement;

          (c) take any action that would make it impossible to carry on the
          ordinary business of the LLC;

          (d) admit any Person as a member of the LLC;

          (e) knowingly perform any act that would subject the Member to loss
          of limited liability in any jurisdiction; or

          (f) except as permitted under Section 7(a)(vii), take any action to
          amend or modify the Certificate of Formation or this Agreement.

     11.   Duties and Obligations of the Managers.
           --------------------------------------

          (a) Subject to Section 7, the Board of Managers shall take all
          action that may be necessary or appropriate for the continuation of
          the LLC's valid existence as a limited liability company under the
          laws of the State of Delaware (and each other jurisdiction in which
          such existence is necessary to protect the limited liability of the
          Member or to enable the LLC to conduct the business in which it is
          engaged).

          (b) Each Manager shall devote to the LLC such time as he shall deem
          necessary to conduct the LLC's business and affairs in an
          appropriate manner.

          (c) The Board of Managers shall use their best efforts, in the
          conduct of the LLC's activities and business, to put all Persons
          with whom the LLC deals on notice that the Member is not liable for
          the LLC's obligations, and all agreements to which the LLC is a
          party shall include a statement to the effect that the LLC is a
          limited liability company formed under the Act; provided, however,
                                                          --------  -------
          the failure to include such a statement in an agreement to which the
          LLC is a party shall not affect the LLC's power and authority or
          authorization to enter into such agreement.

          (d) The Board of Managers shall prepare or cause to be prepared and
          shall file or cause to be filed on or before the due date (or any
          extension thereof) any federal, state or local tax returns required
          to be filed by the LLC. The Board of Managers shall cause the LLC to
          pay any taxes payable by the LLC; provided, however, that the
                                            --------  -------
          Managers shall not be required to cause the LLC to pay any tax so
          long as the LLC is contesting in good faith and by appropriate legal
          proceedings the validity, applicability or amount thereof and such
          contest does not materially endanger any right or interest of the
          LLC.

          (e) The Board of Managers shall, from time to time, submit, or cause
          to be submitted, to any appropriate state securities administrator
          all documents, papers, statistics and reports required to be filed
          with or submitted to such state securities administrator.

          (f) The Board of Managers shall use their best efforts to cause the
          LLC to be formed, reformed, or qualified to engage in investment
          activities, or be registered under any applicable assumed or
          fictitious name statute or similar law in any state in which the LLC
          then makes investments or transacts business, if such formation,
          reformation, qualification or registration is necessary or desirable
          in order to protect the limited liability of the Member or to permit
          the LLC lawfully to own or make investments or transact business.

          (g) The Board of Managers, as an "authorized person" within the
          meaning of the Act shall from time to time, prepare and file, or
          cause to be prepared and filed, any amendment or restatement to the
          Certificate of Formation or this Agreement and other similar
          documents that are required by law to be filed and recorded for any
          reason, in such office or offices as are required under the laws of
          the State of Delaware or any other state in which the LLC is then
          formed or qualified.

     12.   Tax Characterization. (a) It is intended that the LLC be classified
           --------------------
for Federal income tax purposes as an agent for the Member.

     (b) The books and records of the LLC shall be maintained on an accrual
basis. The LLC may report its operations for tax purposes on the accrual
method. The taxable year of the LLC shall be the calendar year.

     13.   Admission of Member, Capital Contribution, Percentage Interest;
           ---------------------------------------------------------------
Appointment of Managers. (a) Simultaneously with the execution and delivery of
- -----------------------
this Agreement, Ford Credit shall be admitted as the sole Member of the LLC
with an interest of 100% (as such percentage may change from time to time, a
"Percentage Interest"). The name and address of the Member is as follows:
 -------------------

             Ford Motor Credit Company
             The American Road
             Dearborn, MI 48121

     (b) Capital contributions to the LLC shall be made by the Member in
consideration for its Percentage Interest.

     (c) The Member hereby appoints the following persons to serve initially
as Managers on the Board of Managers of the LLC:

     1.      Paul E. Gipson
     2.      Bernard J. Angelo
     3.      Hurley D. Smith
     4.      Richard P. Conrad
     5.      James W. Bosscher

     14.   Distributions. At the time determined by a majority of the Managers,
           -------------
but at least once during each fiscal year, the Managers shall cause the LLC to
distribute any cash held by it which is neither reasonably necessary for the
operation of the LLC or the performance of its obligations under the Program
Documents nor in the violation of Sections 18-607 or 18-804 of the Act or in
connection with any Permitted Transaction.

     15.   Powers; Liability of Member. (a) Subject to Sections 6 and 7, the
           ---------------------------
Member shall have the right and authority to take all actions specifically
enumerated in the Certificate of Formation or this Agreement or which the
Member otherwise deems necessary, useful or appropriate for the day-to-day
management and conduct of the LLC's business. All instruments, contracts,
agreements and documents providing for the acquisition, mortgage or
disposition of property of the LLC shall be valid and binding on the LLC only
if executed by any officer of the Member, which officer shall also be an
"authorized person" within the meaning of the Act for purposes of executing
the LLC's Certificate of Formation.

     (b) Except as expressly provided in the Program Documents or in any
documents relating to Permitted Transactions, the debts, obligations and
liabilities of the LLC, whether arising in contract, tort or otherwise, shall
be solely the debts, obligations and liabilities of LLC, and the Member shall
not be obligated for any such debt, obligation or liability of the LLC solely
by reason of its status as a Member of the LLC.

     16.   Indemnification. (a) Subject to Section 16(g), any Person who was or
           ---------------
is a party or is threatened to be made a party to any threatened, pending or
completed action, suit or proceeding, whether civil, criminal, administrative
or investigative, by reason of the fact that he is or was a Manager, employee
or agent of the LLC, shall be indemnified and held harmless by the LLC to the
fullest extent legally permissible against all expenses, liabilities and
losses (including attorneys' fees and disbursements), judgments, fines and
amounts paid in settlement actually and reasonably incurred by such person in
connection with such action, suit or proceeding.

     (b) To the extent that a Manager, employee or agent of the LLC has been
successful on the merits or otherwise in defense of any action, suit or
proceeding referred to in paragraph (a) of this Section 16, or in defense of
any claim, issue or matter therein, he shall be indemnified by the LLC against
expenses (including attorneys' fees and disbursements) actually and reasonably
incurred by him in connection therewith without the necessity of any action
being taken by the LLC other than the determination, in good faith, that such
defense has been successful. In all other cases wherein indemnification is
provided by this Section 16, unless ordered by a court, indemnification shall
be made by the LLC only as authorized in the specific case upon a
determination that indemnification of the Manager, employee or agent is proper
in the circumstances because he has met the applicable standard of conduct
specified in this Section 16. Such determination shall be made (i) by the
Board of Managers by a majority vote of a quorum consisting of Managers who
were not parties to such action, suit or proceeding, or (ii) if such a quorum
is not obtainable, or even if obtainable a quorum of disinterested Managers so
directs, by independent legal counsel in a written opinion.

     (c) The termination of any action, suit or proceeding by judgement,
order, settlement, conviction, or upon a plea of nolo contendere or its
                                                 ---------------
equivalent, shall not, of itself, create a presumption that the Person seeking
indemnification did not act in good faith and in a manner which he reasonably
believed to be in or not opposed to the best interest of the LLC, and, with
respect to any criminal action or proceeding, had reasonable cause to believe
that his conduct was unlawful. Entry of a judgement by consent as part of a
settlement shall not be deemed a final adjudication of liability for
negligence or misconduct in the performance of duty, nor of any other issue or
matter.

     (d) Subject to Section 16(g), expenses (including attorneys' fees and
disbursements) incurred by a Manager, employee or agent of the LLC in
defending any civil, criminal, administrative or investigative action, suit or
proceeding may be paid by the LLC in advance of the final disposition of such
action, suit or proceeding as authorized by the Board of Managers in the
specific case upon receipt of an undertaking by or on behalf of such Manager,
employee or agent to repay such amount unless it shall ultimately be
determined that he is entitled to be indemnified by the LLC. Expenses
(including attorneys' fees and disbursements) incurred by other employees or
agents of the LLC in defending in any civil, criminal, administrative or
investigative action, suit or proceeding may be paid by the LLC upon such
terms and conditions, if any, as the Board of Managers deems appropriate.

     (e) No Manager of the LLC shall be personally liable to the LLC for
monetary damages for any breach of fiduciary duty by such person as a Manager.
Notwithstanding the foregoing sentence, a Manager shall be liable to the
extent provided by applicable law (i) for breach of the Manager's duty of
loyalty to the LLC or the Member, (ii) for acts or omissions not in good faith
or which involve intentional misconduct or a knowing violation of law or (iii)
for any transaction from which the Manager derived an improper personal
benefit. No amendment to or repeal of this Section 16(e) shall apply to or
have any effect on the liability or alleged liability of any Manager of the
LLC for or with respect to any acts or omissions of such Manager occurring
prior to such amendment.

     (f) The indemnification and advancement of expenses provided by this
                                                         --------
Section 16 shall not be deemed exclusive of any other rights to which those
seeking indemnification or advancement may by entitled under any agreement,
vote of the Board of Managers or otherwise, both as to action in an official
capacity and as to action in another capacity while holding such office, and
shall continue as to a person who has ceased to be a Manager, employee or
agent and shall inure to the benefit of the heirs, executors and
administrators of such person.

     (g) Any amounts payable by the LLC in accordance with this Section 16
shall be payable solely to the extent of funds actually received by the LLC
under the Program Documents or in connection with other Permitted
Transactions.

     17.   Compensation. The Managers shall receive such compensation for their
           ------------
services as may be agreed between the Manager and the Member from time to
time.

     18.   Term. Pursuant to Section 18-801 of the Act, the LLC shall dissolve,
           ----
and its affairs shall be wound up, only upon the earliest to occur of (a) one
year and one day following the payment in full of all outstanding securities
issued by, or outstanding liabilities of, the Trust (or securities issued, or
liabilities incurred, with respect to any other Permitted Transaction), and
(b) the occurrence of the thirtieth anniversary of the date of filing of the
Certificate of Formation of the LLC.

     19.   Assignments. Pursuant to Section 18-702 of the Act, the Member may
           -----------
sell, assign or participate any or all of its Percentage Interest at any time
without the consent of the Board of Managers, and the assignee of any such
Percentage Interest shall possess all of the rights and obligations of a
member hereunder, and the right to become a member pursuant to Section 18-704
of the Act.

     20.   Limited Liability. The Member shall have no liability for the
           -----------------
obligations of the LLC except to the extent provided herein and in the Program
                                            --------
Documents or any documents in connection with any other Permitted Transaction.

     21.   Bankruptcy of the Member. If any event of bankruptcy specified in
           ------------------------
Section 18-304(a) shall occur with respect the Member, then the Member shall,
notwithstanding the occurrence of such event of bankruptcy, remain a Member of
the LLC and, notwithstanding such event of bankruptcy, the LLC shall continue,
subject to the provisions of Section 18.

     22.   Amendments. Except as provided in Section 11(g) with respect to
           ----------
amendments required by law, this Agreement may be amended only in a writing
signed by the Member existing at the time of this Agreement; provided that, if
                                                             -------- ----
any securities issued by the Trust are outstanding, no such amendment shall be
effective without satisfaction of the Rating Agency Condition; provided
                                                               --------
further, that the provisions of Sections 6, 7, 19, 20, 21 and 22 hereof may be
- -------
amended only with the unanimous written consent of the Board of Managers.

     23.   Governing Law. This Agreement shall be governed by, and construed in
           -------------
accordance with, the laws of the State of Delaware.

     IN WITNESS WHEREOF, the undersigned Member has duly executed this
Agreement as of the 30th day of September, 1997.

                                          FORD MOTOR CREDIT COMPANY


                                          By:/s/
                                             ----------------------
                                             Name:
                                             Title:



                                                                    EXECUTION




                       FORD CREDIT AUTO RECEIVABLES LLC
                                 Transferor 



                          FORD MOTOR CREDIT COMPANY
                               Master Servicer



                                     and



                           THE CHASE MANHATTAN BANK
                                   Trustee



                    Ford Credit Auto Loan Master Trust II



                       POOLING AND SERVICING AGREEMENT



                        Dated as of September 30, 1997




                              TABLE OF CONTENTS

                                                                         Page

                                  ARTICLE I

                                 Definitions

SECTION 1.01.  Definitions  . . . . . . . . . . . . . . . . . . . . . . .   1
SECTION 1.02.  Other Definitional Provisions  . . . . . . . . . . . . . .  24

                                  ARTICLE II

                          Conveyance of Receivables

SECTION 2.01.  Conveyance of Receivables  . . . . . . . . . . . . . . . .  25
SECTION 2.02.  Acceptance by Trustee  . . . . . . . . . . . . . . . . . .  27
SECTION 2.03.  Representations and Warranties of the 
               Transferor Relating to the Transferor 
               and the Agreement  . . . . . . . . . . . . . . . . . . . .  27
SECTION 2.04.  Representations and Warranties of the 
               Transferor Relating to the Receivables . . . . . . . . . .  31
SECTION 2.05.  Addition of Accounts . . . . . . . . . . . . . . . . . . .  33
SECTION 2.06.  Covenants of the Transferor  . . . . . . . . . . . . . . .  36
SECTION 2.07.  Removal of Eligible Accounts . . . . . . . . . . . . . . .  39
SECTION 2.08.  Removal of Ineligible Accounts . . . . . . . . . . . . . .  41
SECTION 2.09.  Transfer of Ineligible Receivables . . . . . . . . . . . .  42

                                 ARTICLE III

                         Administration and Servicing
                                of Receivables

SECTION 3.01.  Acceptance of Appointment and Other 
               Matters Relating to the Master Servicer  . . . . . . . . .  42
SECTION 3.02.  Servicing Compensation . . . . . . . . . . . . . . . . . .  44
SECTION 3.03.  Representations, Warranties and Covenants 
               of the Master Servicer . . . . . . . . . . . . . . . . . .  45
SECTION 3.04.  Reports and Records for the Trustee  . . . . . . . . . . .  48
SECTION 3.05.  Annual Master Servicer's Certificate . . . . . . . . . . .  48
SECTION 3.06.  Annual Independent Public Accountants' 
               Servicing Report . . . . . . . . . . . . . . . . . . . . .  49
SECTION 3.07.  Tax Treatment  . . . . . . . . . . . . . . . . . . . . . .  49
SECTION 3.08.  Notices to Ford Credit . . . . . . . . . . . . . . . . . .  50
SECTION 3.09.  Adjustments  . . . . . . . . . . . . . . . . . . . . . . .  50

                                  ARTICLE IV

                       Rights of Certificateholders and
                  Allocation and Application of Collections

SECTION 4.01.  Rights of Certificateholders . . . . . . . . . . . . . . .  50
SECTION 4.02.  Establishment of the Collection Account  . . . . . . . . .  51
SECTION 4.03.  Allocations and Applications of 
               Collections and Other Funds  . . . . . . . . . . . . . . .  52
SECTION 4.04.  Unallocated Principal Collections  . . . . . . . . . . . .  54

                                  ARTICLE V

                         Distributions and Reports to
                             Certificateholders

SECTION 5.01.  Distributions and Reports to Certificateholders  . . . . .  54 

                                  ARTICLE VI

                               The Certificates

SECTION 6.01.  The Certificates . . . . . . . . . . . . . . . . . . . . .  55
SECTION 6.02.  Authentication of Certificates . . . . . . . . . . . . . .  55
SECTION 6.03.  New Issuances  . . . . . . . . . . . . . . . . . . . . . .  56
SECTION 6.04.  Registration of Transfer and Exchange of
               Certificates . . . . . . . . . . . . . . . . . . . . . . .  57
SECTION 6.05.  Mutilated, Destroyed, Lost or Stolen 
               Certificates . . . . . . . . . . . . . . . . . . . . . . .  60
SECTION 6.06.  Persons Deemed Owners  . . . . . . . . . . . . . . . . . .  61
SECTION 6.07.  Access to List of Registered 
               Certificateholders' Names and Addresses  . . . . . . . . .  62
SECTION 6.08.  Book-Entry Certificates  . . . . . . . . . . . . . . . . .  62
SECTION 6.09.  Notices to Depository  . . . . . . . . . . . . . . . . . .  63
SECTION 6.10.  Definitive Certificates  . . . . . . . . . . . . . . . . .  63
SECTION 6.11.  Global Certificate; Exchange Date  . . . . . . . . . . . .  64
SECTION 6.12.  Meetings of Certificateholders . . . . . . . . . . . . . .  66

                                 ARTICLE VII

                            Other Matters Relating
                              to the Transferor

SECTION 7.01.  Liability of the Transferor  . . . . . . . . . . . . . . .  68
SECTION 7.02.  Limitation on Liability of the Transferor  . . . . . . . .  68
SECTION 7.03.  Transferor Indemnification of the Trust 
               and the Trustee  . . . . . . . . . . . . . . . . . . . . .  69

                                 ARTICLE VIII

                            Other Matters Relating
                            to the Master Servicer

SECTION 8.01.  Liability of the Master Servicer . . . . . . . . . . . . .  70
SECTION 8.02.  Merger or Consolidation of, or Assumption of, 
               the Obligations of the Master Servicer . . . . . . . . . .  70
SECTION 8.03.  Limitation on Liability of the Master 
               Servicer and Others  . . . . . . . . . . . . . . . . . . .  70
SECTION 8.04.  Master Servicer Indemnification of the 
               Trust and the Trustee  . . . . . . . . . . . . . . . . . .  71
SECTION 8.05.  The Master Servicer Not to Resign  . . . . . . . . . . . .  71
SECTION 8.06.  Access to Certain Documentation and 
               Information Regarding the Receivables  . . . . . . . . . .  72
SECTION 8.07.  Delegation of Duties . . . . . . . . . . . . . . . . . . .  72
SECTION 8.08.  Examination of Records . . . . . . . . . . . . . . . . . .  72
SECTION 8.09.  Additional Expenses  . . . . . . . . . . . . . . . . . . .  72

                                  ARTICLE IX

                          Early Amortization Events

SECTION 9.01.  Early Amortization Events  . . . . . . . . . . . . . . . .  73

                                  ARTICLE X

                              Servicing Defaults

SECTION 10.01.  Servicing Defaults  . . . . . . . . . . . . . . . . . . .  75
SECTION 10.02.  Trustee to Act; Appointment of Successor  . . . . . . . .  78

                                  ARTICLE XI

                                 The Trustee

SECTION 11.01.  Duties of Trustee . . . . . . . . . . . . . . . . . . . .  79
SECTION 11.02.  Certain Matters Affecting the Trustee . . . . . . . . . .  82
SECTION 11.03.  Trustee Not Liable for Recitals in 
                Certificates  . . . . . . . . . . . . . . . . . . . . . .  82
SECTION 11.04.  Trustee May Own Certificates  . . . . . . . . . . . . . .  83
SECTION 11.05.  The Master Servicer to Pay Trustee's Fees 
                and Expenses  . . . . . . . . . . . . . . . . . . . . . .  83
SECTION 11.06.  Eligibility Requirements for Trustee  . . . . . . . . . .  83
SECTION 11.07.  Resignation or Removal of Trustee . . . . . . . . . . . .  84
SECTION 11.08.  Successor Trustee . . . . . . . . . . . . . . . . . . . .  84
SECTION 11.09.  Merger or Consolidation of Trustee  . . . . . . . . . . .  85
SECTION 11.10.  Appointment of Co-Trustee or Separate 
                Trustee . . . . . . . . . . . . . . . . . . . . . . . . .  85
SECTION 11.11.  Tax Returns . . . . . . . . . . . . . . . . . . . . . . .  86
SECTION 11.12.  Trustee May Enforce Claims Without 
                Possession of Certificates  . . . . . . . . . . . . . . .  87
SECTION 11.13.  Suits for Enforcement . . . . . . . . . . . . . . . . . .  87
SECTION 11.14.  Representations and Warranties of Trustee . . . . . . . .  87
SECTION 11.15.  Maintenance of Office or Agency . . . . . . . . . . . . .  88

                                 ARTICLE XII

                                 Termination

SECTION 12.01.  Termination of Trust  . . . . . . . . . . . . . . . . . .  88
SECTION 12.02.  Final Distribution  . . . . . . . . . . . . . . . . . . .  88
SECTION 12.03.  Transferor's Termination Rights . . . . . . . . . . . . .  90

                                 ARTICLE XIII

                           Miscellaneous Provisions

SECTION 13.01.  Amendment . . . . . . . . . . . . . . . . . . . . . . . .  90
SECTION 13.02.  Protection of Right, Title and Interest to Trust  . . . .  92
SECTION 13.03.  Limitation on Rights of Certificateholders  . . . . . . .  93
SECTION 13.04.  No Petition . . . . . . . . . . . . . . . . . . . . . . .  94
SECTION 13.05.  GOVERNING LAW . . . . . . . . . . . . . . . . . . . . . .  94
SECTION 13.06.  Notices . . . . . . . . . . . . . . . . . . . . . . . . .  94
SECTION 13.07.  Severability of Provisions  . . . . . . . . . . . . . . .  95
SECTION 13.08.  Assignment  . . . . . . . . . . . . . . . . . . . . . . .  95
SECTION 13.09.  Certificates Nonassessable and Fully Paid . . . . . . . .  95
SECTION 13.10.  Further Assurances  . . . . . . . . . . . . . . . . . . .  95
SECTION 13.11.  No Waiver; Cumulative Remedies  . . . . . . . . . . . . .  96
SECTION 13.12.  Counterparts  . . . . . . . . . . . . . . . . . . . . . .  96
SECTION 13.13.  Third-Party Beneficiaries . . . . . . . . . . . . . . . .  96
SECTION 13.14.  Actions by Certificateholders . . . . . . . . . . . . . .  96
SECTION 13.15.  Rule 144A Information . . . . . . . . . . . . . . . . . .  96
SECTION 13.16.  Action by Trustee . . . . . . . . . . . . . . . . . . . .  96
SECTION 13.17.  Merger and Integration  . . . . . . . . . . . . . . . . .  97
SECTION 13.18.  Headings  . . . . . . . . . . . . . . . . . . . . . . . .  97


EXHIBITS

Exhibit A      Form of FCAR Certificate

Exhibit B      Form of Assignment of
                 Receivables in Additional 
                 Accounts

Exhibit C      Form of Annual Master
                 Servicer's Certificate

Exhibit D      Forms of Legends 

Exhibit E      Form of Letter of 
                 Representations

Exhibit F      Forms of Certificates 
                 for European
                 Transfer

Exhibit G      Forms of Opinions of 
                 Counsel

Exhibit H      Form of Reassignment
                 of Receivables in 
                 Removal Accounts

Exhibit I      Form of Receivables 
                 Purchase Agreement


          POOLING AND SERVICING AGREEMENT dated  as of September 30, 1997, by
and  among FORD  CREDIT AUTO  RECEIVABLES LLC,  a Delaware  limited liability
company, as Transferor, FORD MOTOR CREDIT COMPANY, a Delaware corporation, as
Master Servicer,  and THE  CHASE MANHATTAN BANK,  a New York  corporation, as
Trustee.

          In  consideration of the  mutual agreements herein  contained, each
party  agrees as follows  for the benefit  of the  other parties and  for the
benefit of the  Certificateholders and the other Beneficiaries  to the extent
provided herein:


                                  ARTICLE I

                                 Definitions
                                 -----------

          SECTION 1.01.   Definitions.  Whenever used in  this Agreement, the
                          -----------
following words and phrases shall have the following meanings:

          "Account" shall mean  each Initial Account and, from  and after the
           -------
related Addition Date, each Additional Account.  The term "Account" shall not
apply to any Removal Accounts reassigned or assigned to the Transferor or the
Master Servicer in accordance with the terms of this Agreement.

          "Act"  shall mean the Securities Act of 1933, as amended.
           ---

          "Addition  Date" shall mean,  with respect to  Additional Accounts,
           --------------
the date from and after which such Additional Accounts are to be included  as
Accounts pursuant to Section 2.05(c).

          "Addition  Notice"  shall  have the  meaning  specified  in Section
           ----------------
2.05(c).

          "Additional  Accounts"   shall  mean   each  individual   wholesale
           --------------------
financing account established with a Dealer pursuant to a Floorplan Financing
Agreement,  which  account   is  designated  pursuant  to   Section  2.05(a),
2.05(b)(i) or 2.05(b)(ii) to be included  as an Account and is identified  in
the computer  file or microfiche or written list  delivered to the Trustee by
the Transferor pursuant to Sections 2.01 and 2.05(d).

          "Additional  Cut-Off Date" shall  mean, with respect  to Additional
           ------------------------
Accounts, the day specified  in the Addition Notice delivered with respect to
such Additional Accounts pursuant to Section 2.05(c).

          "Adjustment  Payment" shall have  the meaning specified  in Section
           -------------------
3.09.

          "Affiliate"  shall mean, with respect  to any specified Person, any
           ---------
other Person controlling or  controlled by or under common control  with such
specified  Person.  For the purposes  of this definition, "control" when used
with respect to any specified Person means the power to direct the management
and  policies of  such Person,  directly or  indirectly, whether  through the
ownership  of voting  securities, by  contract  or otherwise;  and the  terms
"controlling" and "controlled" have meanings correlative to the foregoing.

          "Agent"  shall mean,  with respect  to  any Series,  the Person  so
           -----
designated in the related Supplement.

          "Agreement" shall mean this Pooling and Servicing Agreement, as the
           ---------
same may from  time to time be  amended, modified or otherwise  supplemented,
including, with respect to any Series or Class, the related Supplement.

          "Aggregate Available Subordinated Amount" shall mean the sum of the
           --------------------------------------- 
Available Subordinated Amount and the SWAP Available Subordinated Amount.

          "Allocable  Miscellaneous Payments" shall mean, with respect to any
           ---------------------------------
Series  and  for  any  Collection  Period,  the  product  of  the  amount  of
Miscellaneous Payments  for  such  Collection  Period  and  a  fraction,  the
numerator of which is the Invested  Amount for such Series immediately  prior
to the following  Distribution Date and the denominator of which is the Trust
Invested Amount as of such time.

          "Applicants" shall have the meaning specified in Section 6.07.
           ----------

          "Assignment" shall have the meaning specified in Section 2.05(d).
           ----------

          "Authorized  Newspaper" shall mean  any newspaper or  newspapers of
           ---------------------
general circulation in  New York City customarily published  on each Business
Day, whether or not published on Saturdays, Sundays and holidays.

          "Automatic Additional Accounts" shall have the meaning specified in
           -----------------------------
Section 2.05(b)(ii).

          "Available Subordinated  Amount" shall  mean, with  respect to  any
           ------------------------------
Series  at any  time  of  determination, an  amount  equal to  the  available
subordinated amount specified in the related Supplement at such time.

          "Bearer Certificates" shall  have the meaning specified  in Section
           -------------------
6.01.

          "Beneficiary"  shall mean  any  of  the  holders  of  the  Investor
           -----------
Certificates and any Enhancement Provider.

          "Benefit Plan" shall have the meaning specified in Section 6.04(c).
           ------------

          "Book-Entry  Certificates" shall mean  beneficial interests  in the
           ------------------------
Investor Certificates, ownership and transfers of which shall be made through
book entries by a Depository as described in Section 6.08.

          "Business Day" shall  mean any day other  than (a) a Saturday  or a
           ------------
Sunday or (b) another day on which banking institutions or trust companies in
the State of Michigan or the State of New York are authorized or obligated by
law, executive order or governmental decree to be closed.

          "Cedel" shall mean Cedel Bank, societe anonyme.
           -----

          "Certificate"  shall mean any  of the Investor  Certificates or the
           -----------
Transferor's Certificates.

          "Certificate  Owner" shall  mean,  with  respect  to  a  Book-Entry
           ------------------
Certificate,  any  person   who  is  a  beneficial  owner   of  a  Book-Entry
Certificate.

          "Certificate Rate" shall mean, with respect to any Series or Class,
           ----------------
the certificate rate specified therefor in the related Supplement.

          "Certificate  Register" shall have the meaning specified in Section
           ---------------------
6.04.

          "Certificateholder"   or   "Holder"   shall    mean   an   Investor
           -----------------          ------
Certificateholder or  a  Person in  whose name  any one  of the  Transferor's
Certificates is registered.

          "Certificateholders' Interest" shall have the meaning  specified in
           ----------------------------
Section 4.01.

          "Class" shall  mean, with respect  to any  Series, any  one of  the
           -----
classes of Investor Certificates of that Series.

          "Closing Date" shall mean, with  respect to any Series, the Closing
           ------------
Date specified in the related Supplement.

          "Collection  Account" shall have  the meaning specified  in Section
           -------------------
4.02.

          "Collection  Period" shall mean,  with respect to  any Distribution
           ------------------
Date, the calendar month preceding the month in which  such Distribution Date
occurs.

          "Collections" shall mean,  without duplication, all payments  by or
           -----------
on behalf  of  Dealers received  by the  Master Servicer  in  respect of  the
Receivables, in the form of cash, checks, wire transfers or any other form of
payment.

          "Common   Depositary"  shall  mean  the  Person  specified  in  the
           -------------------
applicable Supplement, as  common depositary for  the respective accounts  of
any Foreign Clearing Agencies.

          "Corporate Trust Office"  shall mean  the principal  office of  the
           ----------------------
Trustee  in the  City  of New  York,  at  which at  any  particular time  its
corporate  trust business shall be administered, which  office at the date of
the execution of  this Agreement  is located  at 450 West  33rd Street,  15th
Floor, New  York, New York, Attention:  Corporate Trust Department.

          "Coupon" shall have the meaning specified in Section 6.01.
           ------

          "Cut-Off Date" shall mean September 30, 1997.
           ------------

          "Date  of Processing" shall mean, with  respect to any transaction,
           -------------------
the date on which such transaction is first recorded on the Master Servicer's
computer  file of  accounts (without  regard to  the  effective date  of such
recordation).

          "Dealer" shall mean  a Person engaged generally in  the business of
           ------
purchasing Vehicles  from a manufacturer  or distributor thereof  and holding
such Vehicles for sale or lease in the ordinary course of business.

          "Dealer  Overconcentration"  on any  Determination  Date shall mean,
           -------------------------
with respect to any Dealer or group of  affiliated  Dealers (as  determined in
accordance with the Master Servicer's  standard procedures for identifying and
tracking  Accounts of  affiliated  Dealers),  the excess of (a) the  aggregate
Principal  Receivables  included  in all  Accounts  of such Dealer or group of
affiliated  Dealers,  as  applicable,  as of the last  day of the  immediately
preceding Collection Period over (b) 2% of the Pool Balance on the last day of
such immediately preceding Collection Period (or such higher percentage of the
Pool  Balance (in no event to exceed 4%) as may be  approved  in writing  from
time to time by each Rating Agency subject to such  conditions and limitations
as each such Rating Agency may require).

          "Defaulted  Amount" on any Determination Date  shall mean an amount
           -----------------
(which shall not be less than zero) equal to (a) the sum for all the Accounts
of the  amount of  Principal Receivables  which became Defaulted  Receivables
during the immediately preceding Collection  Period minus (b) the full amount
of  any such  Defaulted  Receivables  which are  subject  to reassignment  or
assignment to the Transferor  or the Master  Servicer in accordance with  the
terms  of this  Agreement; provided,  however, that,  if an  Insolvency Event
                           --------   -------
occurs  with  respect  to  the  Transferor, the  amounts  of  such  Defaulted
Receivables which are subject to reassignment  to the Transferor shall not be
included in clause (b) and, if an Insolvency Event occurs with respect to the
Master Servicer, the  amount of such Defaulted Receivables  which are subject
to assignment to the Master Servicer shall not be included in clause (b).

          "Defaulted  Receivables" on any  Determination Date shall  mean (a)
           ----------------------
all Receivables which  are charged  off as  uncollectible in  respect of  the
immediately  preceding  Collection  Period  in  accordance  with  the  Master
Servicer's  customary and  usual servicing  procedures  for servicing  Dealer
floorplan receivables comparable to the  Receivables which have not been sold
to third parties and (b) all Receivables which were Eligible Receivables when
transferred to the Trust on the initial Closing Date or the  related Addition
Date or on  their respective Transfer  Date, which arose  in an Account  that
thereafter became  an Ineligible Account  and which remained  outstanding for
any  six consecutive Determination Dates (inclusive of the Determination Date
on which  such determination  is being  made) after  such  Account became  an
Ineligible Account.

          "Definitive Certificates"  shall  have  the  meaning  specified  in
           -----------------------
Section 6.08.

          "Definitive Euro-Certificates" shall have the meaning  specified in
           ----------------------------
Section 6.11.

          "Deposit Date"  shall mean  each day on  which the  Master Servicer
           ------------
deposits  Collections in  the  Collection Account  pursuant  to Section  4.03
hereof.

          "Depository"  shall mean The  Depository Trust Company,  as initial
           ----------
Depository,  the nominee of  which is CEDE  & Co., or  any other organization
registered as a  "clearing agency" pursuant to Section  17A of the Securities
Exchange Act  of 1934, as amended.   The Depository  shall at all times  be a
"clearing  corporation"  as  defined  in  Section  8-102(3)  of  the  Uniform
Commercial Code of the State of New York.

          "Depository  Agreement" shall mean,  with respect to  any Series or
           ---------------------
Class,  the agreement  among  the  Transferor, the  Trustee  and the  initial
Depository, dated as of the related Closing Date substantially in the form of
Exhibit E.

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

          "Determination  Date" with respect  to any Distribution  Date shall
           -------------------
mean the day that is two Business Days prior to such Distribution Date.

          "Distribution Date" shall mean the  fifteenth day of each month or,
           -----------------
if such day is not a Business Day, the next succeeding Business Day.

          "Distribution  Date  Statement"  shall mean,  with  respect  to any
           -----------------------------
Series, a report  prepared by the Master Servicer  on each Determination Date
for the immediately preceding Collection Period in substantially the form set
forth in the related Supplement.

          "Due  Date" shall mean  the close of business  on the last Business
           --------- 
Day of each month.

          "Early  Amortization Event"  shall have  the  meaning specified  in
           -------------------------
Section 9.01  and, with  respect to  any Series,  shall also  mean any  Early
Amortization Event specified in the related Supplement.

          "Early Amortization Period" shall mean, with respect to any Series,
           -------------------------
the period beginning at the close of business on the Business Day immediately
preceding  the day on  which the Early  Amortization Event is  deemed to have
occurred, and  in each  case ending  upon  the earlier  to occur  of (a)  the
payment  in full to  the Investor  Certificateholders of  such Series  of the
Invested Amount with  respect to such  Series, (b) the Termination  Date with
respect to such Series and (c) if such Early Amortization Period has resulted
from  the occurrence  of an  Early  Amortization Event  described in  Section
9.01(a),  the end  of  the  first Collection  Period  during  which an  Early
Amortization Event would  no longer be  deemed to  exist pursuant to  Section
9.01(a), so long  as no other Early  Amortization Event with respect  to such
Series shall  have occurred  and the scheduled  termination of  the Revolving
Period with respect to such Series shall not have occurred.

          "Eligible  Account" shall mean  each individual wholesale financing
           -----------------
account established with a Dealer pursuant to a Floorplan Financing Agreement
in the ordinary  course of business, which,  as of the date  of determination
with  respect thereto:   (a) is  in favor  of a Dealer  which is  an Eligible
Dealer,  (b) is in existence  and maintained and serviced  by or on behalf of
the Seller or such other Originator of such Account and  (c) is an Account in
respect  of which no  amounts have been  charged off as  uncollectible or are
classified as past due or delinquent.

          "Eligible  Deposit  Account"  shall mean  either  (a)  a segregated
           --------------------------
account  with an Eligible Institution or (b)  a segregated trust account with
the corporate trust  department of a depository institution  or trust company
organized  under the laws of the  United States of America  or any one of the
states thereof, including the District of Columbia (or any domestic branch of
a  foreign bank),  having corporate  trust powers and  acting as  trustee for
funds deposited in  such account, so  long as any of  the securities of  such
depository institution or trust company shall  have a credit rating from each
Rating  Agency  in one  of  its  generic  rating categories  which  signifies
investment grade.

          "Eligible  Dealer"  shall  mean  a   Dealer,  as  of  the  date  of
           ----------------
determination  thereof, (a) which is located in  the United States of America
(including its territories  and possessions), or  such other jurisdiction  as
shall  have been specified  by the Seller  and as to which  the Rating Agency
Condition shall have been satisfied, (b) which has not been identified by the
Master  Servicer  as  being  the  subject of  any  voluntary  or  involuntary
bankruptcy proceeding or voluntary  or involuntary liquidation, (c) in  which
Ford or  any Affiliate  thereof does not  have an  equity investment  and (d)
which has not  been classified by the  Master Servicer as in  dealer "status"
(or  comparable  classification)  under  the applicable  Floorplan  Financing
Guidelines  by  reason of  nonpayment  or  other  circumstances evidencing  a
general deterioration of financial condition.

          "Eligible  Institution"   shall  mean  (a)   the  corporate   trust
           ---------------------
department  of the Trustee  or (b) a depository  institution or trust company
organized under the laws  of the United States of  America or any one of  the
states thereof,  or the  District of Columbia  (or any  domestic branch  of a
foreign bank), which  at all times (i)  has either (A) a  long-term unsecured
debt rating of A2  or better by Moody's  and of AAA  or better by Standard  &
Poor's or  such other  rating that is  acceptable to  each Rating  Agency, as
evidenced by  a letter  from such  Rating Agency  to the  Trustee or   (B)  a
certificate of deposit rating of P-1 by Moody's and A-1+ by Standard & Poor's
or such  other rating that is acceptable to  each Rating Agency, as evidenced
by  a letter from such  Rating Agency to the  Trustee and (ii) whose deposits
are insured  by the FDIC.  If so qualified,  the Trustee may be considered an
Eligible Institution for the purposes of clause (b) this definition.

          "Eligible Investments" shall mean book-entry securities, negotiable
           --------------------
instruments  or securities represented by Instruments in bearer or registered
form having original or remaining  maturities of 30 days  or less, but in  no
event  occurring  later  than  the  Distribution  Date  next  succeeding  the
Trustee's acquisition thereof, which evidence:

          (a)  direct obligations of,  and obligations fully guaranteed as to
     timely payment by, the United States of America;

          (b)  demand  deposits, time deposits or certificates  of deposit of
     any  depository institution or trust company incorporated under the laws
     of the United  States of America or  any state thereof (or  any domestic
     branch of a  foreign bank) and subject to supervision and examination by
     Federal  or   state  banking  or  depository   institution  authorities;
     provided,  however,  that at  the  time  of  the Trust's  investment  or
     --------   -------
     contractual commitment  to invest therein, the commercial paper or other
     short-term unsecured debt  obligations (other than such  obligations the
     rating of which is based on the credit  of a person or entity other than
     such  depository institution  or  trust company)  thereof  shall have  a
     credit rating  from each of the  Rating Agencies in the  highest generic
     investment category granted thereby;

          (c)  commercial paper having, at the time of the Trust's investment
     or contractual commitment to invest therein,  a rating of at least  A-1+
     by Standard Poor's (or A-1 in the  case of any amount on deposit in  the
     Collection  Account  up to  an  amount  equal to  20%  of  the aggregate
     Invested Amount  at the  time of the  Trust's investment  or contractual
     commitment to so invest) and P-1 by Moody's;

          (d)  investments in money market funds having a rating from each of
     the  Rating Agencies in the highest  generic investment category granted
     thereby or otherwise approved in writing thereby;

          (e)   demand deposits,  time deposits  and certificates  of deposit
     which  are  fully insured  by the  FDIC and  having at  the time  of the
     Trust's investment or contractual commitment to invest therein a  credit
     rating  from  each  of  the  Rating  Agencies  in  the  highest  generic
     investment category granted thereby;

          (f)   bankers' acceptances issued by  any depository institution or
     trust company referred to in clause (b) above;

          (g)  repurchase obligations with respect to any  security that is a
     direct  obligation of,  or fully  guaranteed  by, the  United States  of
     America or  any agency  or  instrumentality thereof  the obligations  of
     which are  backed by the full faith  and credit of the  United States of
     America, in either  case entered into with (i)  a depository institution
     or trust company (acting as principal) described in clause (b) or (ii) a
     depository institution  or  trust  company  the deposits  of  which  are
     insured by  FDIC and  which at  the time  of the  Trust's investment  or
     contractual commitment  to invest  in such  repurchase obligations,  the
     commercial paper or other short-term  unsecured debt obligations of such
     depository  institution shall  have a  credit  rating from  each of  the
     Rating  Agencies  in  the highest  generic  investment  category granted
     thereby; and

          (h)  any other investment as may be permitted by each Rating Agency
     without reducing  or withdrawing the  rating of the Certificates  of any
     Series.

          "Eligible Receivable" shall mean each Receivable:
           -------------------

          (a)  which was originated or acquired by the Seller in the ordinary
     course of business;

          (b)   which arose  under an  Eligible Account  and is   payable  in
     either  United States  dollars or  such other currency  as to  which the
     Rating Agency Condition shall have been satisfied;

          (c)  which is owned by the Seller at the time of sale by the Seller
     to the Transferor;

          (d)   which represents  the  obligation of  a  Dealer to  repay  an
     advance made to such Dealer to finance the acquisition of Vehicles;

          (e)  which at the  time of creation and, except at the Closing Date
     for the initial  Series in the case  of Receivables in respect  of which
     the related financed Vehicle  has been sold, at the time  of transfer to
     the Trust is secured by, inter alia, a first priority perfected security
     interest in the Vehicle relating thereto;

          (f)   which  was  created in  compliance in  all respects  with all
     Requirements  of Law  applicable  thereto and  pursuant  to a  Floorplan
     Financing Agreement which complies in all respects with all Requirements
     of Law applicable to any party thereto;

          (g)   with respect  to which all  consents, licenses,  approvals or
     authorizations   of,  or   registrations   or  declarations   with,  any
     Governmental Authority required to be obtained, effected or given by the
     related  Originator,  the  related  Manufacturer,  the  Seller,  or  the
     Transferor in  connection with  the creation of  such Receivable  or the
     transfer thereof to the Trust or the execution, delivery and performance
     of the  related Floorplan  Financing  Agreement pursuant  to which  such
     Receivable was created,  have been duly obtained, effected  or given and
     are in full force and effect;

          (h)   as  to which  at all  times following  the  transfer of  such
     Receivable to the Trust, the  Trust will have good and marketable  title
     thereto free and  clear of all  Liens arising prior  to the transfer  or
     arising at any time other than Liens permitted by this Agreement;

          (i)  which has been the subject  of a valid transfer and assignment
     from the Transferor  to the Trust of  all the Transferor's right,  title
     and interest therein (including any proceeds thereof);

          (j)   which will  at all  times be  the legal,  valid, binding  and
     assignable  payment   obligation  of   the   Dealer  relating   thereto,
     enforceable against such Dealer in  accordance with its terms, except as
     such enforceability may be limited by applicable bankruptcy, insolvency,
     reorganization,  moratorium or other  similar laws, now  or hereafter in
     effect, affecting the  enforcement of creditors'  rights in general  and
     except as  such enforceability may  be limited by general  principles of
     equity (whether considered in a suit at law or in equity);

          (k)  which at the  time of transfer to the Trust is  not subject to
     any right  of  rescission, setoff,  counterclaim  or any  other  defense
     (including  defenses arising  out of  violations of  usury laws)  of the
     Dealer;

          (l)  as to which, at the time of transfer of such Receivable to the
     Trust,  each of  the related  Manufacturer, the related  Originator, the
     Seller   and  the  Transferor   have  satisfied  all   their  respective
     obligations with respect to such  Receivable required to be satisfied at
     such time;

          (m)  as to which, at the time of transfer of such Receivable to the
     Trust, none  of the  related Manufacturer,  the related  Originator, the
     Seller and  the Transferor has taken or failed  to take any action which
     would impair the rights of the Trust or the Certificateholders therein;

          (n)  which constitutes "chattel  paper" as defined in Article 9  of
     the UCC as then in effect in the State of Michigan;

          (o)    with respect  to  which  the  representations set  forth  in
     Sections 2.04(a)(i) and  (ii) were correct as of the  Transfer Date with
     respect thereto;

          (p)  that was acquired by the Seller from PRIMUS and as to which at
     the time  of  transfer to  the Trust  and at  all  times following  such
     transfer the Manufacturer  of the  related financed  Vehicle (other than
     Ford) has  not filed a  petition commencing  a voluntary case  under any
     chapter of the Federal bankruptcy laws; or filed a petition or answer or
     consent seeking reorganization,  arrangement, adjustment, or composition
     under  any other  similar applicable  Federal law,  or consented  to the
     filing  of any  such  petition,  answer, or  consent;  or appointed,  or
     consented  to the  appointment of,  a  custodian, receiver,  liquidator,
     trustee,  assignee, sequestrator or other similar official in bankruptcy
     or insolvency of it or of any substantial part  of its property; or made
     an assignment for  the benefit of creditors, or  admitted in writing its
     inability to pay its debts generally as they become due; and

          (q)  that was acquired by the Seller from PRIMUS and as to which at
     the time of the  transfer to the Trust  and at all times  following such
     transfer, none  of the following events have  occurred; (i) an order for
     relief against  the related  Manufacturer (other than  Ford) shall  have
     been entered by  a court having jurisdiction  in the premises  under any
     chapter  of the  Federal  bankruptcy  laws, and  such  order shall  have
     continued  undischarged  or unstayed  for a  period of  60 days;  (ii) a
     decree or  order by a  court having jurisdiction  in the  premises shall
     have  been entered  approving  as  properly  filed  a  petition  seeking
     reorganization,   arrangement,  adjustment,   or  composition   of  such
     Manufacturer  (other than  Ford)  under  any  other  similar  applicable
     Federal law, and such decree  or order shall have continued undischarged
     or unstayed  for period of  120 days; or  (iii) a  decree or order  of a
     court  having jurisdiction  in the  premises  for the  appointment of  a
     custodian,  receiver, liquidator,  trustee,  assignee, sequestrator,  or
     other similar official in bankruptcy or insolvency  of such Manufacturer
     (other than Ford) or of any substantial part of its property, or for the
     winding up or liquidation  of its affairs, shall have been  entered, and
     such  decree or  order  shall  have remained  in  force undischarged  or
     unstayed for a period of 120 days.

          "Eligible  Master Servicer"  shall mean  the  Trustee or  an entity
           -------------------------
which, at the  time of  its appointment  as Master Servicer,  (a) is  legally
qualified and  has the  capacity to  service the  Accounts, (b)  in the  sole
determination  of the Trustee,  which determination  shall be  conclusive and
binding,  has  demonstrated  the ability  to  professionally  and competently
service a portfolio  of similar accounts in accordance with high standards of
skill and  care  and  (c) is  qualified  to use  the  software that  is  then
currently being used to service  the Accounts or obtains the right  to use or
has its  own software  which is  adequate to  perform its  duties under  this
Agreement.

          "Enhancement" shall  mean the rights  and benefits provided  to the
           -----------
Investor Certificateholders of any Series or  Class pursuant to any letter of
credit, surety bond, cash collateral account, spread account, guaranteed rate
agreement,  maturity liquidity  facility, tax protection  agreement, interest
rate swap agreement or  other similar arrangement.  The  subordination of any
Series  or Class to any other Series or Class or of the Transferor's Interest
to any Series or Class shall be deemed to be an Enhancement.

          "Enhancement  Agreement" shall  mean  any agreement,  instrument or
           ----------------------
document governing the  terms of any Series Enhancement  or pursuant to which
any Series Enhancement is issued or outstanding.

          "Enhancement  Provider"  shall  mean   the  Person  providing   any
           ---------------------
Enhancement, other than any Certificateholders  (including any holders of the
Transferor's Certificates) the Certificates of which  are subordinated to any
Series or Class.

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

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

          "Exchange  Date" shall  mean  any  date that  is  after the  Series
           --------------
Issuance Date, in the case of Definitive EuroCertificates in registered form,
or  upon  presentation  of  certification  of  non-United  States  beneficial
ownership  (as  described  in  Section  6.11),  in  the  case  of  Definitive
EuroCertificates in bearer form.

          "FCAR" shall  mean Ford  Credit  Auto Receivables  LLC, a  Delaware
           ----
limited  liability company,  and its  successors  in interest  to the  extent
permitted hereunder.

          "FCAR  Certificate"  shall  mean the  certificate  executed  by the
           -----------------
Transferor and  authenticated by  the Trustee, substantially  in the  form of
Exhibit A.

          "FDIC"  shall mean the Federal Deposit Insurance Corporation or any
           ----
successor entity thereto.

          "Final Maturity Date" shall have  the meaning specified in  Section
           ------------------- 
12.01.

          "Fleet  Receivables"  shall  mean  all  amounts  shown  in  special
           ------------------
accounts on the Master  Servicer's records as amounts  payable by any  Dealer
designated by the Seller  as a "fleet dealer" in respect of  advances made by
the Seller  to such Dealer  or advances made by  Ford or other  Originator of
such receivable to such Dealer and purchased by the Seller.

          "Floorplan Financing Agreement" shall mean, collectively, the group
           -----------------------------
of related agreements between and among  the Seller (either as the Originator
of a wholesale financing account or  by virtue of assignment of such  account
to the Seller by the applicable Originator), the Dealer  with respect thereto
and, in  the case  of new Vehicles,  a Vehicle  manufacturer or  distributor,
pursuant  to which  (a) the Seller  or other applicable  Originator agrees to
extend  credit  to such  Dealer to  finance  used Vehicles  and  new Vehicles
manufactured by  such manufacturer  or distributed  by such distributor,  (b)
such  Dealer grants to  the applicable Originator a  security interest in the
specific  Vehicles financed  by  such  Originator,  certain  other  Vehicles,
certain  other collateral and the proceeds thereof, (c) such Dealer agrees to
repay advances made  by the applicable Originator at the time of Vehicle sale
or  lease but in any event such Dealer agrees  to repay, in the case of a new
Vehicle as to which Ford Credit is  the Originator of the related Receivable,
not less  than 90% of each such advance upon the sale or lease of the Vehicle
to which  such advance relates and the remaining  balance of such advance not
later than the first day of the second calendar month  following the month in
which such  sale or lease occurs,  and (d) the obligations of  such Dealer to
repay such  advances is  evidenced by one  or more  promissory notes  of such
Dealer.

          "Floorplan Financing Guidelines"  shall mean  the written  policies
           ------------------------------
and  procedures  of  the  Originator  of an  Account,  as  such  policies and
procedures may be amended from time to time, (a) relating to the operation of
a floorplan financing business, including the written policies and procedures
for determining  the interest rate  charged to Dealers,  the other  terms and
conditions  relating  to  the  applicable  Originator's  wholesale  financing
accounts,  the creditworthiness  of Dealers  and the  extension of  credit to
Dealers, and (b) relating  to the maintenance of  accounts and collection  of
receivables.

          "Ford" shall mean Ford  Motor Company, a Delaware  corporation, and
           ----
its successors in interest.

          "Ford  Credit" shall  mean Ford  Motor Credit  Company,  a Delaware
           ------------
corporation, and its successors in interest.

          "Foreign  Clearing Agency"  shall  mean  Cedel  and  the  Euroclear
           ------------------------
Operator.

          "Global  Certificate" shall have  the meaning specified  in Section
           -------------------
6.11.

          "Governmental Authority" shall  mean the United States  of America,
           ----------------------
or  any other  jurisdiction applicable  to  the Transferor,  Seller or  other
Originator of  the Receivables  as specified in  the related  Supplement, any
state, possession, territory or other political subdivision thereof, and  any
entity   exercising   executive,   legislative,   judicial,   regulatory   or
administrative functions of or pertaining to government.

          "Incremental Default Amount"  on any Determination Date  shall mean
           --------------------------
(a) the  sum of  (i) all  the Ineligible  Receivables which  became Defaulted
Receivables  during the  immediately preceding  Collection  Period, (ii)  the
Overconcentration Default  Amount on  such Determination  Date and  (iii) the
Installment Balance Default  Amount on such Determination Date  minus (b) the
full  amount  of  any  such  Defaulted Receivables  which  are  subject  to a
reassignment  or assignment  to  the  Transferor or  the  Master Servicer  in
accordance  with  the terms  of  this  Agreement (but  not  less  than zero);
provided, however,  that, if an  Insolvency Event occurs with  respect to the
- --------  -------
Transferor, the  amount of  such Defaulted Receivables  which are  subject to
reassignment  to  the  Transferor  shall not  be  so  subtracted  and, if  an
Insolvency Event occurs with  respect to the Master  Servicer, the amount  of
such  Defaulted Receivables  which are  subject to  assignment to  the Master
Servicer shall not be so  subtracted; provided, further, that the Incremental
                                      --------  -------
Default Amount for  any Determination Date  shall not exceed  the sum of  the
Overconcentration Amount, the  Installment Balance Amount and  the Ineligible
Amount, in each case, on such Determination Date.

          "Ineligible  Account" shall  mean an  Account that  at the  time of
           ------------------- 
determination is not an Eligible Account.

          "Ineligible Amount" on any Determination Date shall mean the amount
           -----------------
of Ineligible  Receivables included in  the Trust on such  Determination Date
pursuant to Section 2.09.

          "Ineligible  Receivable" shall mean  any Receivable that  is not an
           ----------------------
Eligible Receivable.

          "Initial Account"  shall mean  each individual  wholesale financing
           ---------------
account established with a Dealer pursuant to a Floorplan Financing Agreement
which  is identified  in  the computer  file  or microfiche  or written  list
delivered to the Trustee on the first Closing Date by the Transferor pursuant
to Section 2.01.

          "Initial  Invested Amount" shall  mean, with respect  to any Series
           ------------------------
and for any date, an amount equal to the initial invested amount specified in
the related Supplement.   The Initial Invested  Amount for any Series  may be
increased  or  decreased  from time  to  time  as  specified in  the  related
Supplement.

          "Insolvency  Event" shall  mean  any  event  specified  in  Section
           -----------------
9.01(b) or 9.01(c).

          "Installment  Balance" with respect  to any  Dealer shall  mean the
           --------------------
balance  outstanding  after  the  initial  payment  by  such  Dealer  on  any
Receivable  and not  immediately  required  to be  remitted  pursuant to  the
related Floorplan Financing  Agreement and Floorplan Financing  Guidelines of
the Seller following the date of sale or lease of the related Vehicle.

          "Installment Balance Amount" shall mean, on any Determination Date,
           --------------------------
the aggregate  amount of Installment  Balances on such Determination  Date in
respect of which the Seller has  not received an offsetting payment from  the
related Dealers.

          "Installment  Balance Default  Amount"  on  any Determination  Date
           ------------------------------------
shall  mean the  sum  for  all Installment  Balances  during the  immediately
preceding Collection Period of the amount  of Principal Receivables contained
in  such Installment Balances which became  Defaulted Receivables during such
Collection Period.

          "Insurance  Proceeds" with  respect to  an Account  shall mean  any
           -------------------
amounts received by  the Master Servicer pursuant to any  policy of insurance
which is  required to  be paid  to the  applicable Originator  pursuant to  a
Floorplan Financing Agreement.

          "Internal Revenue Code"  shall mean  the Internal  Revenue Code  of
           ---------------------
1986, as amended.

          "Invested Amount"  shall mean, with  respect to any Series  and for
           ---------------
any date, an  amount equal to  the invested amount  specified in the  related
Supplement.

          "Investment Company  Act" shall mean the Investment  Company Act of
           -----------------------
1940, as amended.

          "Investor Certificateholder" shall mean the Person  in whose name a
           --------------------------
Registered  Certificate is  registered  in the  Certificate  Register or  the
bearer of any Bearer Certificate (or the Global Certificate, as the  case may
be) or Coupon.

          "Investor  Certificates" shall  mean any  one  of the  certificates
           ----------------------
(including the Bearer Certificates, the Registered Certificates or any Global
Certificate) executed by the Transferor and authenticated  by or on behalf of
the Trustee,  substantially in the  form attached to the  related Supplement,
other than the Transferor's Certificates.

          "Investors'  Servicing Fee" shall mean the portion of the Servicing
           ------------------------- 
Fee allocable to the Investor Certificateholders pursuant to the terms of the
Supplements.

          "Lien"   shall  mean   any  mortgage,   deed   of  trust,   pledge,
           ----
hypothecation, assignment, deposit arrangement, encumbrance, lien  (statutory
or other),  preference, participation  interest, priority  or other  security
agreement  or  preferential arrangement  of  any kind  or  nature whatsoever,
including any  conditional sale  or other title  retention agreement  and any
financing lease having  substantially the same economic effect  as any of the
foregoing.

          "Manager"  shall mean the  lead manager,  manager or  co-manager or
           -------
person  performing  a  similar  function  with  respect  to  an  offering  of
Definitive Euro-Certificates.

          "Manufacturer"  shall mean,  with respect  to  any Receivable,  the
           ------------
Vehicle manufacturer or distributor that  entered  into the related Floorplan
Financing Agreement.

          "Manufacturer Overconcentration"  on any  Determination Date  shall
           ------------------------------
mean the  excess, if any, of (x) the aggregate Principal Receivables included
in the Pool  Balance on  the last  day of the  Collection Period  immediately
preceding such Determination  Date that were acquired by the  Seller from all
other Originators  and that relate  to a particular Manufacturer  (other than
Ford) over (y) 30% of the aggregate  Principal Receivables on the last day of
such  Collection Period  that  were acquired  by  the Seller  from  all other
Originators.

          "Master  Servicer" shall  mean,  initially,  Ford  Credit,  in  its
           ----------------
capacity as  Master Servicer  under this Agreement,  and after  any Servicing
Transfer, the Successor Master Servicer.

          "Miscellaneous Payments" shall mean, with respect to any Collection
           ----------------------
Period, the  sum of (a) Adjustment  Payments and Transfer Deposit  Amounts on
deposit  in the Collection  Account on the related  Distribution Date and (b)
Unallocated  Principal Collections available  to be treated  as Miscellaneous
Payments pursuant to Section 4.04 on such Distribution Date.

          "Monthly Servicing Fee" shall mean, with respect to any Series, the
           ---------------------
amount specified therefor in the related Supplement.

          "Moody's"  shall mean  Moody's  Investors  Service,  Inc.,  or  its
           -------
successor.

          "Non-Principal  Collections"  shall   mean  Collections  under  the
           --------------------------
Receivables  other than Principal  Collections, provided that  all Recoveries
shall be Non-Principal Collections.

          "Non-Principal  Receivables" with respect to any Account shall mean
           --------------------------
all amounts billed to the related Dealer in respect of interest and all other
non-principal charges, including certain service fees and handling fees.

          "Notice Date" shall have the meaning specified in Section 2.05(c).
           -----------

          "Officers'   Certificate"  shall  mean  (i)  with  respect  to  any
           -----------------------
corporation,  unless otherwise  specified in  this  Agreement, a  certificate
signed  by  (a)  the Chairman  of  the  Board, Vice  Chairman  of  the Board,
President or  any Vice  President and (b)  a Treasurer,  Assistant Treasurer,
Secretary or Assistant Secretary of such corporation and (ii) with respect to
any limited liability company, unless  otherwise specified in this Agreement,
a certificate signed by any manager of such limited liability company.

          "Opinion of Counsel"  shall mean a written opinion  of counsel, who
           ------------------
may be counsel of the Transferor or  Ford Credit and who shall be  reasonably
acceptable to the Trustee.

          "Originator" shall mean (i) the  Seller, in the case of Receivables
           ----------
originated by it  or acquired by it  from Ford, (ii)  PRIMUS, in the case  of
Receivables acquired by the Seller from PRIMUS and (iii) subject to the prior
approval of  the Rating Agencies, such other  Person as shall have originated
or  underwritten Receivables  in the  ordinary course  of its  business under
Floorplan Financing  Guidelines substantially similar to those applied by the
Seller.

          "Overconcentration Amount" on any Determination Date shall mean the
           ------------------------
sum  of (i)  the aggregate  Dealer  Overconcentrations on  such Determination
Date,   (ii)   the   aggregate   Manufacturer   Overconcentrations  on   such
Determination  Date   and  (iii)   the  PRIMUS   Overconcentration  on   such
Determination Date.

          "Overconcentration  Default Amount" on any Determination Date shall
           ---------------------------------
mean the sum of (i) in  the event of any Dealer Overconcentration  during the
immediately  preceding  Collection Period,  the lesser  of (x)  the aggregate
amount  of  such  Principal Receivables  which  became  Defaulted Receivables
during such Collection  Period and (y)  the aggregate  amount of such  Dealer
Overconcentrations on  such Determination  Date, (ii)  with respect to  those
Principal Receivables relating to a particular Manufacturer as to which there
existed a  Manufacturer Overconcentration  during  the immediately  preceding
Collection  Period, the lesser of (x) the  aggregate amount of such Principal
Receivables  which became Defaulted Receivables during such Collection Period
and (y) the  aggregate Manufacturer Overconcentrations on  such Determination
Date and (iii) in  the event of any PRIMUS Overconcentration  with respect to
the immediately preceding Collection Period,  the lesser of (x) the aggregate
amount of  Principal Receivables  as to which  PRIMUS is the  Originator that
became Defaulted Receivables during such Collection Period and (y) the PRIMUS
Overconcentration on such Determination Date.

          "Permitted Transaction" shall have the meaning specified in Section
           ---------------------
2.06(f).

          "Person" shall  mean any  legal person,  including any  individual,
           ------
corporation,   partnership,   association,    joint-stock   company,   trust,
unincorporated organization, governmental  entity or other entity  of similar
nature.

          "Pool Balance" shall mean, as of the time of determination thereof,
           ------------
the aggregate of Principal Receivables in the Trust at such time.

          "PRIMUS" shall mean  PRIMUS Automotive Financial Services,  Inc., a
           ------
Delaware corporation, and its successors in interest.

          "PRIMUS  Overconcentration" shall mean  the excess, if  any, of (x)
           -------------------------
the aggregate Principal Receivables included in the Pool  Balance on the last
day of  the Collection Period  immediately preceding such  Determination Date
that were acquired by the Seller from PRIMUS over (y) 30% of the Pool Balance
on the last day of such Collection Period.

          "Principal Collections"  shall mean Collections of  principal under
           ---------------------
the Receivables reduced by Collections that are reclassified as Non-Principal
Collections pursuant to Section 4.03(e) hereof.

          "Principal  Receivables"  with  respect to  an  Account  shall mean
           ----------------------
amounts shown  on the  Master Servicer's records  as Receivables  (other than
such  amounts which  represent  Non-Principal  Receivables)  payable  by  the
related Dealer.

          "Principal Terms" shall  mean, with respect to any Series:  (a) the
           ---------------
name  or  designation;  (b)  the  initial principal  amount  (or  method  for
calculating  such  amount); (c)  the  Certificate  Rate  (or method  for  the
determination thereof);  (d) the payment date or dates  and the date or dates
from which interest  shall accrue; (e) the method  for allocating collections
to Investor  Certificateholders; (f) the  designation of any  Series Accounts
and the terms  governing the operation of  any such Series Accounts;  (g) the
Monthly Servicing  Fee and the Investors'  Servicing Fee; (h) the  issuer and
terms of any form of Enhancement with respect thereto; (i) the terms on which
the  Investor Certificates  of  such  Series may  be  exchanged for  Investor
Certificates of  another Series, repurchased by the  Transferor or remarketed
to other investors;  (j) the Termination Date;  (k) the number of  Classes of
Investor Certificates of such Series and, if more than one Class,  the rights
and priorities  of each  such Class;  (l) the  extent to  which the  Investor
Certificates of such Series will be issuable in temporary or permanent global
form (and,  in  such case,  the  depositary for  such  global certificate  or
certificates,  the terms  and  conditions,  if any,  upon  which such  global
certificate  may  be   exchanged,  in  whole  or  in   part,  for  Definitive
Certificates, and the manner in which any interest payable on a  temporary or
global certificate  will be paid);  (m) whether the Investor  Certificates of
such Series may be issued in bearer form and any limitations imposed thereon;
(n) the priority of such Series with respect to any other Series; (o) whether
such Series will be part of a group; and (p) any other terms of such Series.

          "Purchase Price" shall mean, with respect to any Receivable for any
           --------------
date on which  such Receivable is to  be purchased pursuant to  Section 3.03,
(a) an amount equal to the amount payable by the Dealer in respect thereof as
reflected in the records  of the Master Servicer as  of the date of  purchase
plus (b)  interest accrued  from the  end of  the last  Collection Period  in
respect  of which  interest  on  such Receivable  was  billed  by the  Master
Servicer, at a per annum rate  equal to the rate being charged to  the Dealer
under the related Floorplan Financing Agreement.

          "Rating  Agency" shall mean, with respect to any outstanding Series
           --------------
or Class, each  statistical rating agency selected by the  Transferor to rate
the Investor Certificates of such Series or Class, unless otherwise specified
in the Supplement.

          "Rating Agency Condition" shall  mean, with respect to any  action,
           -----------------------
that  each Rating  Agency  shall  have notified  the  Transferor, the  Master
Servicer and  the Trustee in  writing that such  action will not  result in a
reduction or withdrawal of the rating of any outstanding Series or Class with
respect  to which it  is a Rating  Agency, unless otherwise  specified in the
Supplement.

          "Reassignment" shall have the meaning specified in Section 2.07(c).
           ------------

          "Receivables" shall mean, with  respect to an Account, all  amounts
           ----------- 
shown on  the Master  Servicer's records as  amounts payable  by the  related
Dealer from time to  time in respect of  advances made by the Seller  to such
Dealer, or advances  or credits made by the related Originator to such Dealer
and acquired by  the Seller, in each case to finance Vehicles by such Dealer,
together with the group of writings evidencing such  amounts and the security
interest created in connection therewith.  Receivables which become Defaulted
Receivables  shall not be shown  on the Master  Servicer's records as amounts
payable  (and will cease to  be included as Receivables)  on the day on which
they become Defaulted Receivables.  Receivables which the Seller is unable to
transfer to the Transferor pursuant  to the Receivables Purchase Agreement or
which  the  Transferor is  unable to  transfer  to the  Trust as  provided in
Section 2.06(b) and  Receivables which arise in Designated  Accounts from and
after  the  related  Removal  Commencement  Date shall  not  be  included  in
calculating  the  amount of  Receivables.   Notwithstanding  anything  to the
contrary  in this  Agreement, Fleet  Receivables shall  not be  deemed to  be
Receivables for the purposes of this Agreement.

          "Receivables  Purchase Agreement" shall mean the  agreement between
           -------------------------------
the Seller and the Transferor, in  substantially the form attached hereto  as
Exhibit I, dated  as of the date  hereof, governing the terms  and conditions
upon which the Transferor is acquiring the initial Receivables transferred to
the Trust on the Closing Date and all Receivables acquired thereafter, as the
same may from time to time be amended, modified or otherwise supplemented.

          "Record  Date" shall mean,  with respect to  any Distribution Date,
           ------------
the close of  business on the day preceding such  Distribution Date; provided
that with respect  to any Distribution Date for a Series for which Definitive
Certificates have  been issued  pursuant to Section  6.10, subsequent  to the
issuance  of  such   Definitive  Certificates  the   Record  Date  for   such
Distribution  Date shall be the last day of  the month preceding the month in
which such Distribution Date occurs.

          "Recoveries"  on  any  Determination Date  shall  mean  all amounts
           ----------
received, including  Insurance Proceeds,  by the Master  Servicer during  the
Collection  Period immediately preceding such Determination Date with respect
to Receivables which have previously become Defaulted Receivables.

          "Reference Rate" shall  mean, with respect  to any Receivable,  the
           --------------
per annum rate of  interest designated from time   to time by the  applicable
Originator pursuant to the related Floorplan Financing Agreement.

          "Registered   Certificateholder"  shall  mean   the  Holder   of  a
           ------------------------------
Registered Certificate.

          "Registered  Certificates"  shall  have the  meaning  specified  in
           ------------------------
Section 6.01.

          "Related  Documents"  shall  mean,  collectively,  the  Receivables
           ------------------
Purchase  Agreement  and,   with  respect  to  any   Series,  any  applicable
Enhancement Agreement.

          "Related Security" shall  mean, with respect to any  Receivable and
           ----------------
subject  to the  terms of  the Receivables  Purchase Agreement,  the security
interest granted by  or on behalf of the related Dealer with respect thereto,
including  a  first  priority  perfected  security  interest in  the  related
Vehicle,  certain parts inventory,  equipment, fixtures, service  accounts or
realty with respect to such Dealer and all guarantees of any Receivable.

          "Removal  Account"  shall  have the  meaning  specified  in Section
           ----------------
2.07(b).

          "Removal Commencement  Date" shall  have the  meaning specified  in
           --------------------------
Section 2.07(b).

          "Removal  Notice" shall  have  the  meaning  specified  in  Section
           ---------------
2.07(b).

          "Required   Participation  Amount"  shall  mean,  at  any  time  of
           --------------------------------
determination, an amount equal to (a) the sum of the amounts  for each Series
obtained by multiplying the Required Participation Percentage for such Series
by the Initial  Invested Amount  for such Series  at such time  plus (b)  the
Trust  Aggregate Available Subordinated  Amount on the  immediately preceding
Determination  Date (after giving  effect to the  allocations, distributions,
withdrawals and deposits to be made  on the Distribution Date following  such
Determination Date).

          "Required Participation Percentage" shall mean, with respect to any
           ---------------------------------
Series, the percentage specified therefor in the related Supplement.

          "Requirements of Law" for any  Person shall mean the certificate of
           -------------------
incorporation  and by-laws or other organizational  or governing documents of
such Person, and any law, treaty, rule or regulation, or determination  of an
arbitrator or Governmental  Authority, in each case applicable  to or binding
upon such Person or to which  such Person is subject, whether Federal,  state
or local (including usury laws and the Federal Truth in Lending Act).

          "Responsible Officer"  shall mean the Chairman or any Vice Chairman
           -------------------
of  the Board of Directors or  Trustees of the Trustee,  the Chairman or Vice
Chairman of the Executive or Standing Committee  of the Board of Directors or
Trustees of the Trustee, the  President, any Executive Vice President, Senior
Vice President, and  any other officer of the  Trustee customarily performing
functions within the  corporate trust department and also, with  respect to a
particular matter, any other officer to whom such  matter is referred because
of such officer's knowledge of and familiarity with that relevant subject.

          "Revolving  Period" shall  mean  with respect  to  any Series,  the
           -----------------
period specified as such in the related supplement.

          "Seller" shall mean Ford Credit.
           ------

          "Series" shall mean any series of Investor Certificates.
           ------

          "Series Account" shall mean any deposit, trust,  escrow, reserve or
           --------------
similar account maintained for the benefit of the Investor Certificateholders
of any Series or Class, as specified in any Supplement.

          "Series Cut-Off Date"  shall mean, with respect to  any Series, the
           -------------------
date specified as such in the related Supplement.

          "Series Issuance Date" shall mean,  with respect to any Series, the
           -------------------- 
date on which the Investor Certificates  of such Series are to be  originally
issued in accordance with Section 6.03 and the related Supplement.

          "Servicing Default"  shall have  the meaning  specified in  Section
           -----------------
10.01.

          "Servicing Fee" shall have the meaning specified in Section 3.02.
           -------------

          "Servicing  Officer" shall mean any  officer of the Master Servicer
           ------------------
involved  in, or  responsible for,  the administration  and servicing  of the
Receivables  whose name appears on a  list of servicing officers furnished to
the Trustee  by the Master  Servicer as such  list may from  time to time  be
amended.

          "Servicing  Transfer" shall have  the meaning specified  in Section
           -------------------
10.01.

          "Standard & Poor's" shall mean Standard & Poor's Rating Services, a
           -----------------
division of the McGraw-Hill Companies, Inc. or its successor.

          "Successor Master  Servicer" shall  have the  meaning specified  in
           -------------------------- 
Section 10.02(a).

          "Supplement" shall mean, with  respect to any Series,  a Supplement
           ----------
to this  Agreement, executed  and delivered in  connection with  the original
issuance  of the  Investor Certificates  of such  Series pursuant  to Section
6.03, and all amendments thereof and supplements thereto.

          "Supplemental Certificate"  shall  have the  meaning  specified  in
           ------------------------
Section 6.03.

          "Tax Opinion" shall mean, with respect to any action, an Opinion of
           -----------
Counsel to the  effect that, for  U.S. Federal income  tax purposes (a)  such
action  will  not  cause  a  taxable  event  with  respect  to  any  Investor
Certificateholders  and (b)  in the  case  of Section  6.03(b), the  Investor
Certificates of the new  Series will be characterized as debt  or an interest
in  a tax partnership (which  partnership will not be treated  as a result of
issuance of such  Certificates as a "publicly traded  partnership" within the
meaning of Section 7704 of the Code and applicable Treasury Regulations).

          "Termination Date"  shall  mean, with  respect to  any Series,  the
           ----------------
termination date specified in the related Supplement.

          "Termination  Notice" shall have  the meaning specified  in Section
           ------------------- 
10.01.

          "Termination  Proceeds" shall have the meaning specified in Section
           ---------------------
12.02(c).

          "Transfer Agent and Registrar" shall have the  meaning specified in
           ----------------------------
Section 6.04.

          "Transfer Date" shall have the meaning specified in Section 2.01.
           -------------

          "Transfer  Deposit  Amount"   shall  mean,  with  respect   to  any
           ------------------------- 
Receivable reassigned or  assigned to the Transferor or  the Master Servicer,
as applicable,  pursuant to Section  2.04(c) or Section 3.03(c),  the amounts
specified in such Sections.

          "Transferor"  shall  mean  Ford  Credit  Auto  Receivables  LLC,  a
           ----------
Delaware limited liability company.

          "Transferor's  Certificates"  shall  mean,  collectively, the  FCAR
           --------------------------
Certificate and any outstanding Supplemental Certificates.

          "Transferor's Interest" shall have the meaning specified in Section
           ---------------------
4.01.

          "Transferor's  Participation Amount"  shall mean,  at  any time  of
           ---------------------------------- 
determination, an  amount equal to  the Pool Balance  at such time  minus the
aggregate Invested Amounts for all outstanding Series at such time.

          "Trust"  shall mean  the  Ford  Credit Auto  Loan  Master Trust  II
           -----
created  by this Agreement,  the corpus of  which shall consist  of the Trust
Assets.

          "Trust Assets" shall have the meaning specified in Section 2.01.
           ------------

          "Trust  Aggregate Available Subordinated Amount" shall mean the sum
           ----------------------------------------------
of the aggregate available subordinated amounts for all outstanding Series at
such time, as specified in the related Supplement.

          "Trust  Available Subordinated Amount"  shall mean, at  any time of
           ------------------------------------
determination, the sum of the Available Subordinated Amounts, if any, for all
outstanding Series at such time.

          "Trustee" shall mean The Chase  Manhattan Bank, or its successor in
           -------
interest, or any successor trustee appointed as herein provided.

          "Trust Incremental Subordinated  Amount" on any Determination  Date
           --------------------------------------
shall mean  the  excess, if  any, of  (a) the  sum  of the  Overconcentration
Amount, the  Installment Balance  Amount and the  Ineligible Amount,  in each
case, on such Determination Date over (b) the  Incremental Default Amount for
such Determination Date.

          "Trust Invested Amount"  shall mean, at any time  of determination,
           ---------------------
the sum of the Invested Amounts for all outstanding Series at such time.

          "Trust  Termination Date"  shall  have  the  meaning  specified  in
           -----------------------
Section 12.01.

          "UCC" shall mean the Uniform  Commercial Code, as amended from time
           ---
to time, as in effect in any specified jurisdiction.

          "Unallocated   Principal  Collections"   shall  have   the  meaning
           ------------------------------------
specified in Section 4.04.

          "Used Vehicle"  shall mean  any Vehicle held  for sale by  a Dealer
           ------------
that is  determined to  be a  "used" Vehicle  in accordance  with the  Master
Servicer's standard wholesale servicing practices.

          "Vehicle" shall mean an automobile or light-duty truck.
           -------

          "Vice  President" when  used with  respect  to the  Master Servicer
           ---------------
shall  mean any vice president whether or  not designated by a number or word
or words added before or after the title "vice president".

          SECTION  1.02.   Other Definitional  Provisions.   (a)   All  terms
                           ------------------------------
defined in this  Agreement shall have the  defined meanings when used  in any
certificate  or  other document  made  or  delivered pursuant  hereto  unless
otherwise defined therein.

          (b)  As  used in  this Agreement  and in  any certificate  or other
document made or  delivered pursuant hereto or thereto,  accounting terms not
defined in this Agreement or in  any such certificate or other document,  and
accounting terms partly defined in this  Agreement or in any such certificate
or other  document  to the  extent  not defined,  shall have  the  respective
meanings given  to them under  generally accepted accounting principles.   To
the extent  that the definitions of accounting terms  in this Agreement or in
any such certificate  or other document are inconsistent with the meanings of
such  terms under generally  accepted accounting principles,  the definitions
contained in this  Agreement or  in any  such certificate  or other  document
shall control.

          (c)  The  words "hereof",  "herein" and  "hereunder"  and words  of
similar import when used in this Agreement shall refer to this Agreement as a
whole  and  not to  any  particular  provision  of this  Agreement;  Section,
Schedule and Exhibit references contained in this Agreement are references to
Sections, Schedules  and Exhibits  in or to  this Agreement  unless otherwise
specified;  and   the  term   "including"  shall   mean  "including   without
limitation".

          (d)  The  definitions contained in this Agreement are applicable to
the singular  as well as the plural forms of  such terms and to the masculine
as well as to the feminine and neuter genders of such terms.


                                  ARTICLE II

                          Conveyance of Receivables
                          -------------------------

          SECTION 2.01.   Conveyance  of Receivables.   By execution  of this
                          --------------------------
Agreement,  the  Transferor  does  hereby  transfer,  assign,  set  over  and
otherwise convey, without recourse (except as expressly provided herein),  to
the  Trust  for   the  benefit  of  the  Certificateholders   and  the  other
Beneficiaries on the first Closing Date, in the case of the Initial Accounts,
and on the applicable Addition Date, in  the case of Additional Accounts, (a)
all of its right, title and interest in, to and under the Receivables in each
Account and all Related Security with respect thereto owned by the Transferor
at the  close of business  on the  Cut-Off Date, in  the case of  the Initial
Accounts, and  on the  applicable  Additional Cut-Off  Date, in  the case  of
Additional Accounts,  and all  monies due or  to become  due and  all amounts
received  with  respect thereto  and  all proceeds  (including  "proceeds" as
defined in Section 9-306 of the UCC as in effect in the State of Michigan and
Recoveries) thereof and (b) all  of the Transferor's rights, remedies, powers
and  privileges  with  respect  to  such  Receivables  under  the Receivables
Purchase Agreement.  As of each Business Day  prior to the earlier of (i) the
occurrence of an Early Amortization  Event specified in Section 9.01(b), (c),
(d) or (e)  and (ii)  the Trust  Termination Date, on  which Receivables  are
created  in the  Accounts (a  "Transfer  Date"), the  Transferor does  hereby
                               --------------
transfer, assign, set over and  otherwise convey, without recourse (except as
expressly  provided   herein),  to   the  Trust  for   the  benefit   of  the
Certificateholders and the  other Beneficiaries, all of its  right, title and
interest  in, to and  under the Receivables  in each Account  (other than any
Receivables  created in  any Removal  Account from  and after  the applicable
Removal Commencement  Date) and  all Related  Security  with respect  thereto
owned  by the Transferor at the  close of business on  such Transfer Date and
not theretofore  conveyed to the Trust,  all monies due or to  become due and
all  amounts  received  with  respect  thereto  and  all proceeds  (including
"proceeds"  as defined in Section 9-306 of the  UCC as in effect in the State
of Michigan) and Recoveries thereof.  Such property, together with all monies
on deposit in,  and Eligible Investments credited to,  the Collection Account
or any Series Account, any Enhancements and the Related Security with respect
to the Receivables shall collectively constitute the assets of the Trust (the
"Trust Assets").  The foregoing transfer, assignment, set-over and conveyance
 ------------
and any subsequent  transfers, assignments, set-overs and  conveyances do not
constitute, and are not intended to result  in, the creation or an assumption
by the Trust, the Trustee, any Agent or any Beneficiary of any obligation  of
the  Master Servicer,  the Transferor,  the Seller,  Ford, PRIMUS,  any other
Originator  or  any  other  Person  in  connection  with  the  Accounts,  the
Receivables or under any agreement  or instrument relating thereto, including
any obligation to any Dealers.

          In connection  with such transfers, the Transferor agrees to record
and  file, at its  own expense,  a financing statement  on form UCC-1  or any
other  applicable form  (and continuation  statements  when applicable)  with
respect to the Receivables now existing and hereafter created for the sale of
chattel paper  (as defined in Section  9-105 of the  UCC as in effect  in the
State of Michigan or, if applicable, in  the corresponding Section of the UCC
as may be  in effect in such other jurisdiction where either the Transferor's
or the Seller's chief executive offices or books and records relating  to the
Receivables are located)  meeting the requirements of applicable  law in such
manner and  in such jurisdictions  as are necessary  to perfect the  sale and
assignment of  the Receivables and the Related Security  to the Trust, and to
deliver a file-stamped copy of such financing statements or other evidence of
such filing to the Trustee on or prior to the first Closing Date, in the case
of the  Initial Accounts, and (if any additional  filing is so necessary) the
applicable Addition  Date, in the case  of Additional Accounts.   The Trustee
shall be under no obligation whatsoever to  file such financing statement, or
a continuation  statement to such  financing statement, or to  make any other
filing under applicable law in connection with such transfers.

          In connection with  such transfers, the Transferor  further agrees,
at its own expense, on or prior to the first Closing Date, in the case of the
Initial Accounts,  the applicable  Addition Date, in  the case  of Additional
Accounts,  and the  applicable  Removal  Commencement Date,  in  the case  of
Removal Accounts, (a) to  cause the Seller to indicate in  its computer files
as  required by  the  Receivables Purchase  Agreement,  that the  Receivables
created in  connection with the  Accounts (other than Removal  Accounts) have
been transferred,  and the  Related Security assigned,  to the  Transferor in
accordance  with the  Receivables Purchase  Agreement and  sold to  the Trust
pursuant to this Agreement for the benefit of the Certificateholders and  the
other Beneficiaries and (b) to deliver to the Trustee (or cause the Seller to
do so)  a computer file or microfiche  or written list containing  a true and
complete list of  all such Accounts (other than  Removal Accounts) specifying
for each  such Account, as of  the Cut-Off Date,  in the case of  the Initial
Accounts,  and  the  applicable  Additional  Cut-Off Date,  in  the  case  of
Additional Accounts,  (i) its  account number, (ii)  the aggregate  amount of
Receivables outstanding  in such  Account and (iii)  the aggregate  amount of
Principal Receivables  in such Account.   Such file or list,  as supplemented
from time to time to reflect Additional  Accounts and Removal Accounts, shall
be marked as Schedule 1 to this Agreement and is hereby incorporated into and
made a  part of  this Agreement.   The Trustee  shall be under  no obligation
whatsoever  to  verify  the  accuracy  or  completeness  of  the  information
contained in Schedule 1 from time to time.

          SECTION  2.02.  Acceptance  by Trustee.   (a)   The  Trustee hereby
                          ----------------------
acknowledges its acceptance, on behalf of the  Trust, of all right, title and
interest  previously held by the Transferor to the property, now existing and
hereafter  created,  conveyed to  the  Trust  pursuant  to Section  2.01  and
declares that  it shall  maintain such  right, title  and interest,  upon the
trust herein set  forth, for the  benefit of  the Certificateholders and  the
other  Beneficiaries.   The Trustee  further acknowledges  that, prior  to or
simultaneously  with  the  execution  and  delivery of  this  Agreement,  the
Transferor  delivered to  the  Trustee  the computer  file  or microfiche  or
written list relating to the Initial Accounts described in the last paragraph
of Section 2.01.

          (b)   The Trustee  shall have no  power to create,  assume or incur
indebtedness or other  liabilities in  the name  of the Trust  other than  as
contemplated in this Agreement.

          SECTION 2.03.   Representations  and Warranties  of the  Transferor
                          ---------------------------------------------------
Relating  to  the  Transferor  and  the Agreement.    The  Transferor  hereby
- -------------------------------------------------
represents  and warrants to the  Trust and to the  Trustee as of each Closing
Date that:

          (a)  Organization and Good Standing.   The Transferor is a  limited
               ------------------------------
     liability company duly formed and  validly existing and in good standing
     under  the  law  of the  State  of  Delaware and  has,  in  all material
     respects, full  power, authority and  legal right to own  its properties
     and conduct its business as such properties are presently owned and such
     business is presently conducted, and to execute, deliver and perform its
     obligations  under this  Agreement and  to  execute and  deliver to  the
     Trustee pursuant hereto the Certificates.

          (b)  Due  Qualification.  The  Transferor is  duly qualified  to do
               ------------------
     business and, where necessary,  is in good standing as a foreign limited
     liability company (or is exempt  from such requirement) and has obtained
     all necessary licenses  and approvals in each jurisdiction  in which the
     conduct of its  business requires  such qualification  except where  the
     failure to so qualify or obtain  licenses or approvals would not have  a
     material  adverse  effect on  its  ability  to  perform its  obligations
     hereunder.

          (c)  Due  Authorization.    The  execution  and  delivery  of  this
               ------------------
     Agreement and the  applicable Supplement and  the Related Documents  and
     the  execution and  delivery to the  Trustee of the  Certificates by the
     Transferor  and the  consummation of  the transactions  provided for  or
     contemplated by this  Agreement and  the applicable  Supplement and  the
     Related Documents,  have been duly  authorized by the Transferor  by all
     necessary action on the part of the Transferor.

          (d)  No Conflict.   The execution  and delivery of  this Agreement,
               -----------
     the applicable Supplement,  the Related Documents and  the Certificates,
     the performance  of the transactions contemplated by  this Agreement and
     the applicable  Supplement and the Related Documents and the fulfillment
     of the  terms hereof and thereof, will not  conflict with, result in any
     breach  of any  of the material  terms and provisions  of, or constitute
     (with or  without notice or  lapse of time  or both) a  material default
     under, any indenture,  contract, agreement, mortgage, deed of  trust, or
     other instrument to which  the Transferor is a  party or by which  it or
     its properties are bound.

          (e)  No Violation.   The execution and delivery of  this Agreement,
               ------------
     the applicable Supplement,  the Related Documents and  the Certificates,
     the performance of  the transactions contemplated by  this Agreement and
     the applicable Supplement and the Related Documents  and the fulfillment
     of  the terms hereof and thereof  applicable to the Transferor, will not
     conflict with or violate any  material Requirements of Law applicable to
     the Transferor.

          (f)  No  Proceedings.   There are  no proceedings  or, to  the best
               ---------------
     knowledge  of  the  Transferor,  investigations  pending  or  threatened
     against the Transferor  before any Governmental Authority  (i) asserting
     the invalidity of this Agreement,  the applicable Supplement, any of the
     Related Documents  or  the Certificates,  (ii)  seeking to  prevent  the
     issuance  of  the  Certificates  or  the  consummation  of  any  of  the
     transactions   contemplated  by  this   Agreement  and   the  applicable
     Supplement or the Related Documents,  (iii) seeking any determination or
     ruling  that,  in  the  reasonable  judgment of  the  Transferor,  would
     materially and adversely affect the performance by the Transferor of its
     obligations  under this Agreement  and the applicable  Supplement or the
     Related  Documents, (iv) seeking any  determination or ruling that would
     materially and adversely  affect the validity or  enforceability of this
     Agreement  and the applicable  Supplement, the Related  Documents or the
     Certificates  or  (v)  seeking  to  affect  adversely  the  income   tax
     attributes of the  Trust under the United  States Federal, or  any other
     applicable  state,  local  or  foreign  jurisdiction's,  income,  single
     business or franchise tax systems.

          (g)  All  Consents  Required.     All  appraisals,  authorizations,
               -----------------------
     consents,  orders, approvals  or other actions  of any Person  or of any
     governmental body or official required  in connection with the execution
     and delivery of this Agreement,  the applicable Supplement, the  Related
     Documents  and the  Certificates, the  performance  of the  transactions
     contemplated by this Agreement, the applicable Supplement and any of the
     Related Documents, and the fulfillment  of the terms hereof and thereof,
     have been obtained.

          (h)  Enforceability.  This Agreement  and the applicable Supplement
               --------------
     and the  Related Documents each  constitutes a legal, valid  and binding
     obligation  of  the  Transferor enforceable  against  the  Transferor in
     accordance with its terms, except  as such enforceability may be limited
     by  applicable  bankruptcy,  insolvency,  reorganization, moratorium  or
     other similar laws now or  hereafter in effect affecting the enforcement
     of creditors' rights in general and except as such enforceability may be
     limited by general principles of equity (whether considered in a suit at
     law or in equity).

          (i)  Record of Accounts.  As of the first Closing Date, in the case
               ------------------
     of the Initial Accounts, as of the applicable Addition Date, in the case
     of  the  Additional  Accounts,  and,   as  of  the  applicable   Removal
     Commencement Date, in  the case of Removal Accounts,  Schedule 1 to this
     Agreement is an  accurate and complete listing in  all material respects
     of all the Accounts  as of the Cut-Off  Date, the applicable  Additional
     Cut-Off Date  or the applicable  Removal Commencement Date, as  the case
     may  be, and  the  information  contained therein  with  respect to  the
     identity of  such Accounts  and the Receivables  existing thereunder  is
     true and correct in  all material respects as of the  Cut-Off Date, such
     applicable Additional Cut-Off Date or such Removal Commencement Date, as
     the case may be.

          (j)  Valid Transfer.  This Agreement  or, in the case of Additional
               --------------
     Accounts,  the related  Assignment  constitutes  a  valid  transfer  and
     assignment  to  the  Trust  of all  right,  title  and  interest of  the
     Transferor in the  related Receivables and the Related  Security and the
     proceeds  thereof and all  of the Transferor's  rights, remedies, powers
     and privileges  with respect  to the  Receivables under the  Receivables
     Purchase  Agreement and,  upon the  filing of  the financing  statements
     described in Section  2.01 with the Secretary  of State of the  State of
     Michigan and,  in  the  case of  the  Additional  Receivables  hereafter
     created and the  proceeds thereof, upon the creation  thereof, the Trust
     shall  have  a  first  priority  perfected  ownership interest  in  such
     property, except for  Liens permitted under Section 2.06(a).   Except as
     otherwise  provided in  this Agreement,  neither the Transferor  nor any
     Person claiming  through or  under the  Transferor has any  claim to  or
     interest in the Trust Assets.

          The representations and  warranties set forth in this  Section 2.03
shall survive the transfer and assignment of the Receivables to the Trust and
the  issuance of  the Certificates.   Upon discovery  by the  Transferor, the
Master Servicer, any Agent or the Trustee of a breach of any of the foregoing
representations and warranties, the party discovering such breach shall  give
prompt written notice  to the other parties, any Agent and to any Enhancement
Providers.

          In the  event of  any  breach of  any  of the  representations  and
warranties set forth in this Section 2.03 having a material adverse effect on
the interests of the Investor  Certificateholders, then either the Trustee or
the Holders of Investor Certificates  evidencing not less than a majority  in
aggregate unpaid principal  amount of all outstanding  Investor Certificates,
by notice then  given in writing to  the Transferor (and to  the Trustee, any
Enhancement  Providers and  the  Master  Servicer if  given  by the  Investor
Certificateholders),   may   direct   the    Transferor   to   purchase   the
Certificateholders' Interest  within 60 days  of such notice (or  within such
longer period as may be specified  in such notice), and the Transferor  shall
be obligated to make  such purchase on  a Distribution Date occurring  within
such  60-day period  on the terms  and conditions set  forth below; provided,
                                                                    --------
however, that no such purchase shall be required to be made if, by the end of
- -------
such  60-day  period  (or  such  longer period  as  may  be  specified),  the
representations  and warranties  set  forth  in this  Section  2.03 shall  be
satisfied in all  material respects, and  any material adverse effect  on the
Certificateholders' Interest caused thereby shall have been cured.

          The  Transferor  shall   deposit  in  the  Collection   Account  in
immediately available funds  on the Business Day preceding  such Distribution
Date, in payment for such purchase, an amount equal to the sum of the amounts
specified therefor  with respect  to each outstanding  Series in  the related
Supplement.  Notwithstanding anything to the contrary in this Agreement, such
amounts  shall  be distributed  to  the Investor  Certificateholders  on such
Distribution  Date in  accordance  with  Article IV  and  the  terms of  each
Supplement.   If the Trustee  or the Investor Certificateholders  give notice
directing  the Transferor  to purchase  the  Certificateholders' Interest  as
provided  above,   the  obligation  of   the  Transferor   to  purchase   the
Certificateholders' Interest pursuant  to this Section 2.03  shall constitute
the  sole  remedy respecting  an event  of  the type  specified in  the first
sentence of  this Section 2.03  available to the  Investor Certificateholders
(or the Trustee on behalf of the Investor Certificateholders).

          SECTION 2.04.   Representations  and Warranties  of the  Transferor
                          ---------------------------------------------------
Relating  to the  Receivables.   (a)   Representations and  Warranties.   The
- -----------------------------          -------------------------------
Transferor hereby represents and warrants to the Trust that:

          (i)  Each Receivable and all Related Security existing on the first
     Closing Date or, in  the case of Additional Accounts,  on the applicable
     Addition Date, and on each Transfer Date, has been conveyed to the Trust
     free and clear of any Lien.

         (ii)  With  respect  to  each Receivable  and  all  Related Security
     existing  on  the  first Closing  Date  or, in  the  case  of Additional
     Accounts, on  the applicable Addition  Date, and on each  Transfer Date,
     all  consents, licenses, approvals or authorizations of or registrations
     or declarations with any Governmental Authority required to be obtained,
     effected  or given by  the Seller in  connection with  the conveyance of
     such  Receivable  or  Related  Security  to the  Trust  have  been  duly
     obtained, effected or given and are in full force and effect.

        (iii)  On  the  Cut-Off  Date  and each  Closing  Date,  each Initial
     Account is an Eligible Account and, in the case  of Additional Accounts,
     on the  applicable Additional Cut-Off  Date and each  subsequent Closing
     Date, each such Additional Account is an Eligible Account.

         (iv)  On  the  first  Closing  Date,  in the  case  of  the  Initial
     Accounts, and, in the case of the Additional Accounts, on the applicable
     Additional  Cut-Off Date,  and on  each Transfer  Date,  each Receivable
     conveyed to the Trust on such date is an Eligible Receivable or, if such
     Receivable is not an Eligible Receivable, such Receivable is conveyed to
     the Trust in accordance with Section 2.09.

          (b)  Notice  of Breach.   The  representations  and warranties  set
               -----------------
forth in this Section  2.04 shall survive the transfer and  assignment of the
Receivables  to  the  Trust  and the  issuance  of  the  Certificates.   Upon
discovery by the Transferor, the Master Servicer, any Agent or the Trustee of
a breach, of  any of  the representations  and warranties set  forth in  this
Section 2.04,  the party  discovering such breach  shall give  prompt written
notice to the other parties and to any Enhancement Providers.

          (c)  Reassignment.   In the  event any  representation or  warranty
               ------------
under  Section 2.04(a)  is not  true  and correct  as of  the  date specified
therein with  respect to  any Receivable  or Account  and such  breach has  a
material  adverse effect  on  the Certificateholders'  Interest  in any  such
Receivable or Account, then, within  30 days (or such longer period as may be
agreed  to by the  Trustee) of the earlier  to occur of  the discovery of any
such event  by  the Transferor  or the  Master Servicer,  or  receipt by  the
Transferor or  the Master Servicer of written notice  of any such event given
by the Trustee, any Agent or any Enhancement  Providers, the Transferor shall
accept a reassignment of  such Receivable or, in  the case of such an  untrue
representation or  warranty with  respect to an  Account, all  Receivables in
such Account,  on the  Determination Date immediately  succeeding the  day of
such discovery or  notice on the terms  and conditions set forth  in the next
succeeding paragraph; provided,  however, that no such reassignment  shall be
                      --------   -------
required  to be made with respect  to such Receivable if,  by the end of such
30-day period (or such longer period as may be agreed to by the Trustee), the
breached  representation or  warranty shall then  be true and  correct in all
material respects and  any material adverse effect caused  thereby shall have
been cured.

          The Transferor shall accept a reassignment  of each such Receivable
by directing the Master Servicer to deduct, subject to the next sentence, the
principal amount of such Receivables from the Pool Balance on or prior to the
end of  the Collection Period  in which such reassignment  obligation arises.
If, following such deduction, the  Transferor's Participation Amount would be
less  than  the  Trust  Available  Subordinated  Amount  on  the  immediately
preceding  Determination  Date  (after  giving  effect  to  the  allocations,
distributions, withdrawals and  deposits to be made on  the Distribution Date
following such Determination Date), then not later than 12:00 noon on the day
on  which such  reassignment  occurs,  the Transferor  shall  deposit in  the
Collection  Account in immediately available funds  the amount (the "Transfer
                                                                     --------
Deposit Amount") by which the Transferor's Participation Amount would be less
- --------------
than  such Trust Available Subordinated Amount (up to the principal amount of
such  Receivables); provided  that  if  the Transfer  Deposit  Amount is  not
                    --------
deposited as  required by this sentence,  then the principal amounts  of such
Receivables shall only be  deducted from the Pool Balance to  the extent that
the  Transferor's  Participation  Amount  is  not  reduced  below  the  Trust
Available Subordinated  Amount and the  Receivables the principal  amounts of
which have not been so deducted shall not be reassigned to the Transferor and
shall remain part  of the Trust.   Upon reassignment of any  such Receivable,
but only  after payment by the Transferor of  the Transfer Deposit Amount, if
any,  the Trust shall  automatically and without further  action be deemed to
transfer, assign,  set over and  otherwise convey to the  Transferor, without
recourse, representation  or warranty, all  the right, title and  interest of
the Trust in and to  such Receivable, all Related Security and all moneys due
or to become due with respect thereto and all proceeds  thereof.  The Trustee
shall execute  such documents and  instruments of transfer or  assignment and
take such other actions as shall reasonably be requested by the Transferor to
effect the  conveyance of  such Receivables pursuant  to this  Section.   The
obligation of  the Transferor to accept a reassignment of any such Receivable
and to  pay any  related Transfer  Deposit Amount  shall constitute the  sole
remedy  respecting the  event giving  rise  to such  obligation available  to
Certificateholders (or the Trustee on behalf of Certificateholders).

          SECTION  2.05.  Addition of Accounts.  (a)   If, as of the close of
                          --------------------
business on the last  day of any Collection  Period, (i) the Pool  Balance on
such day is less  than the Required Participation Amount as  of the following
Distribution Date  (after giving  effect to  the allocations,  distributions,
withdrawals and  deposits to be made on such  Distribution Date), or (ii) the
result obtained by multiplying  (x) the Transferor's Participation  Amount as
of the following  Distribution Date (after giving effect  to the allocations,
distributions, withdrawals  and  deposits to  be  made on  such  Distribution
Date), by  (y) the percentage equivalent  of the portion of  the Transferor's
Interest  represented by  the FCAR Certificate  is less  than 2% of  the Pool
Balance on such last day, then the Transferor shall, within 10  Business Days
following  the end of such  Collection Period, designate  and transfer to the
Trust  the Receivables  (and  the related  Security)  of additional  Eligible
Accounts of the Transferor to be included as Accounts in a  sufficient amount
such that after giving effect to such addition (i) the Pool Balance as of the
close of  business on the  Addition Date is  at least equal  to such Required
Participation Amount  and (ii)  the result obtained  by multiplying  (x) such
Transferor's Participation  Amount by  (y) the  percentage equivalent of  the
portion of the Transferor's Interest  represented by the FCAR Certificate, is
at  least equal  to  2% of  such  Pool Balance,  as  the case  may  be.   The
Transferor  shall  satisfy the  conditions  specified in  Section  2.05(d) in
designating such Additional Accounts and conveying the related Receivables to
the Trust.   The  failure of the  Transferor to  transfer Receivables  to the
Trust as provided in this paragraph solely  as a result of the unavailability
of a sufficient amount of Eligible  Receivables shall not constitute a breach
of this Agreement; provided, however, that any such failure will nevertheless
                   --------  -------
result in the occurrence of an Early Amortization Event  described in Section
9.01(a).

          (b)(i)  The  Transferor  may  from   time  to  time,  at  its  sole
discretion,  subject to  the  conditions specified  in  paragraph (d)  below,
voluntarily designate additional Eligible Accounts to be included as Accounts
and transfer to the Trust the Receivables  (and the related Security) of such
Additional Accounts.

               (ii) Notwithstanding the conditions specified in clauses (vi),
          (viii)  and  (ix)  of  paragraph  (d) of  this  Section  2.05,  the
          Transferor  may from  time to  time,  at its  sole discretion,  and
          subject only to  the limitations specified in this  clause (ii) and
          clauses (i) through (v)  and (vii) of Section 2.05(d),  voluntarily
          designate  Additional Accounts  (such  Additional Accounts  as  are
          designated  in accordance  with the  provisions  described in  this
          clause   (ii)  collectively   being  referred  to   hereinafter  as
          "Automatic Additional Accounts").  Unless the Rating Agencies shall
           -----------------------------
          otherwise   have  consented  in  writing,  neither  the  number  of
          Automatic Additional Accounts nor the aggregate amount of Principal
          Receivables  included in such  Automatic Additional Accounts  as of
          any  related Additional  Cut-Off  Date  that  are  designated  with
          respect  to any calendar quarter shall  exceed 10% of the number of
          Accounts or 10% of the Pool Balance, respectively, as of the  first
          day of such  calendar quarter, and neither the  number of Automatic
          Additional  Accounts   nor  the   aggregate  amount  of   Principal
          Receivables  included in such  Automatic Additional Accounts  as of
          any related Additional Cut-Off Dates that are designated during any
          twelve-month period commencing in October  of any year shall exceed
          20% of  the  number  of  Accounts  or  20%  of  the  Pool  Balance,
          respectively, as of  the first day of such twelve-month period.  On
          or  before January  31, April 30,  July 31  and October 31  of each
          calendar year, to the extent applicable, the  Transferor shall have
          delivered notice  to each applicable Rating Agency  with respect to
          the  addition  of  all Automatic  Additional  Accounts  included as
          Accounts  during the three consecutive Collection Periods ending in
          the calendar month prior to such date.  On or before January 31 and
          July  31 of  each  calendar  year, to  the  extent applicable,  the
          Transferor  shall have delivered to the Trustee, each Rating Agency
          and any Enhancement Provider an  Opinion of Counsel with respect to
          the Automatic Additional  Accounts included as Accounts  during the
          preceding sixth-month period confirming the validity and perfection
          of each transfer  of such Automatic Additional  Accounts; provided,
                                                                    --------
          however, that for any  period during which the long-term  unsecured
          -------
          debt rating of  the Seller by Standard  & Poor's shall be  at least
          BBB- and not more than BBB+, such Opinion of Counsel (to the extent
          applicable)  shall  be delivered  on  or  before  the end  of  each
          calendar  quarter  with respect  to  Automatic Additional  Accounts
          included  as Accounts  during such  calendar quarter,  and  for any
          period during which such rating is less than  BBB-, such Opinion of
          Counsel (to the extent applicable)  shall be delivered on or before
          the  end of  each  calendar  month with  respect  to the  Automatic
          Additional  Accounts  included  as  Accounts  during  such calendar
          month.   If such Opinion of  Counsel with respect to  any Automatic
          Additional Accounts is not so received, then Trustee shall reassign
          such Automatic Additional Accounts to the Transferor.

          (c)  Receivables and Related Security from such Additional Accounts
shall  be  sold  to the  Trust  effective  on a  date  (the  "Addition Date")
                                                              -------------
specified  in a  written notice  provided by  the Transferor  (or the  Master
Servicer on its  behalf) to the Trustee,  the Rating Agencies, any  Agent and
any Enhancement  Providers specifying  the Additional  Cut-Off  Date and  the
Addition  Date for  such Additional  Accounts (the  "Addition Notice")  on or
                                                     ---------------
before the fifth Business  Day but not  more than the 30th  day prior to  the
related Addition Date (the "Notice Date").
                            -----------  

          (d)  The Transferor shall  be permitted to convey to  the Trust the
Receivables  and  all Related  Security  related  thereto in  any  Additional
Accounts designated  by the Transferor as such pursuant to Section 2.05(a) or
(b) only upon satisfaction of each of the following conditions on or prior to
the related Addition Date:

          (i)  the Transferor shall have provided the Trustee, any Agent, the
     Rating Agencies  and any Enhancement  Providers with  a timely  Addition
     Notice;

         (ii)  such Additional Accounts shall all be Eligible Accounts;

        (iii)  the Transferor  shall have  delivered  to the  Trustee a  duly
     executed written  assignment (including an acceptance by the Trustee) in
     substantially the form of Exhibit  B (the "Assignment") and the computer
                                                ----------
     file or microfiche or written list  required to be delivered pursuant to
     Section 2.01;

         (iv)  the Transferor shall,  to the extent required by Section 4.03,
     have deposited in the Collection Account all Collections with respect to
     such Additional Accounts since the Additional Cut-Off Date;

          (v)  (A)  no  selection  procedures   reasonably  believed  by  the
     Transferor to be adverse to the interests of the Beneficiaries were used
     in  selecting  such  Additional Accounts;  (B)  the  list of  Additional
     Accounts delivered pursuant to clause (iii) above is true and correct in
     all material respects  as of the Additional  Cut-Off Date and (C)  as of
     each of the  Notice Date and the  Addition Date, neither the  Seller nor
     the  Transferor was  insolvent nor will  either of  them have  been made
     insolvent by  such transfer  nor are any  of them  aware of  any pending
     insolvency;

         (vi)  the Rating  Agency Condition  shall have  been satisfied  with
     respect to such addition;

        (vii)  the addition  of the  Receivables arising  in such  Additional
     Accounts shall  not result  in the occurrence  of an  Early Amortization
     Event;

       (viii)  the Transferor  shall have  delivered to  the Trustee and  any
     Enhancement Providers a  certificate of a Vice President  or more senior
     officer confirming  (A) the items  set forth in paragraphs  (ii) through
     (vii) above  and (B)  that the Transferor  reasonably believes  that the
     addition of the Receivables arising in such Additional Accounts will not
     result in the occurrence of an Early Amortization Event; and

         (ix)  on or  before each Addition  Date, the  Transferor shall  have
     delivered  to  the  Trustee,  each  applicable  Rating  Agency  and  any
     Enhancement  Providers (A)  an Opinion  of Counsel  with respect  to the
     Receivables  in the  Additional Accounts  substantially in  the form  of
     Exhibit  G-2 and  (B) except  in  the case  of an  addition  required by
     Section 2.05(a), a Tax Opinion with respect to such addition.

          (e)  The  Transferor hereby  represents  and  warrants  as  of  the
applicable Addition Date as  to the matters set forth in  Section 2.05(d)(v).
Upon discovery by the Transferor, the Master Servicer, any Agent, the Trustee
or any Enhancement Providers of a breach of the foregoing representations and
warranties, the party discovering the breach shall give prompt written notice
to the other parties, to any Agent and to any Enhancement Providers.

          SECTION 2.06.  Covenants of  the Transferor.  The Transferor hereby
                         ----------------------------
covenants that:

          (a)  No Liens.  Except for the conveyances hereunder or as provided
               -------- 
     in  Section 6.03(c),  the Transferor  will not  sell, pledge,  assign or
     transfer to any other Person, or grant,  create, incur, assume or suffer
     to exist  any Lien on,  any Receivable or any  Related Security, whether
     now  existing or  hereafter created,  or  any interest  therein, or  the
     Transferor's rights, remedies, powers or privileges with  respect to the
     Receivables   under   the  Receivables   Purchase   Agreement,   or  the
     Transferor's  Interest   or  the   Transferor's  Certificates  and   the
     Transferor shall defend the right,  title and interest of the Trust  in,
     to  and under  the Receivables  and  the Related  Security, whether  now
     existing or  hereafter created, and  such rights,  remedies, powers  and
     privileges,  against all  claims of  third  parties claiming  through or
     under the Seller.

          (b)  Account Allocations.    In the  event that  the Transferor  is
               -------------------
     unable  for any reason  to transfer Receivables  to the Trust,  then the
     Transferor agrees that  it shall allocate, after the  occurrence of such
     event, payments on each Account with respect to the principal balance of
     such Account first  to the oldest principal balance of  such Account and
     to  have such  payments applied  as Collections  in accordance  with the
     terms of  this Agreement.   The parties hereto agree  that Non-Principal
     Receivables,  whenever   created,  accrued   in  respect  of   Principal
     Receivables which have been conveyed to the Trust shall continue to be a
     part  of the  Trust notwithstanding  any  cessation of  the transfer  of
     additional  Principal  Receivables  to the  Trust  and  Collections with
     respect thereto  shall continue to  be allocated and paid  in accordance
     with the terms of this Agreement.

          (c)  Delivery of  Collections.  In  the event that  the Transferor,
               ------------------------
     the  Seller or  any Affiliate  thereof receives  payments in  respect of
     Receivables, the Transferor and  the Seller agree to pay or  cause to be
     paid  to  the Master  Servicer  or  any  Successor Master  Servicer  all
     payments  received thereby  in respect  of  the Receivables  as soon  as
     practicable  after receipt  thereof,  but  in no  event  later than  two
     Business Days  after the receipt  by the  Transferor, the Seller  or any
     Affiliate thereof.

          (d)  Notice of  Liens.   The Transferor  shall  notify the  Trustee
               ----------------
     promptly after becoming aware of  any Lien on any Receivable  other than
     the conveyances hereunder.

          (e)  Compliance with Law. The Transferor hereby agrees to comply in
               -------------------
     all material  respects with  all Requirements of  Law applicable  to the
     Transferor.

          (f)  Activities of the Transferor.  The Transferor will not  engage
               ----------------------------
     in any business  or activity of any  kind or enter into  any transaction
     other  than (i) the businesses, activities and transactions contemplated
     and  authorized  by  this  Agreement  or  the  Related  Documents,  (ii)
     acquiring, selling,  holding, assigning, pledging and  otherwise dealing
     with wholesale and retail  receivables or leases arising out of the sale
     or lease  of motor  vehicles, farm or  industrial equipment  and related
     activities  and  transactions,  (iii) transferring  such  receivables to
     trusts  pursuant  to  a  pooling  and  servicing  agreement  or  similar
     agreement or arrangement,  (iv) authorizing, selling and  delivering any
     class  of  certificates or  other  securities  of  any such  trust,  (v)
     acquiring from Ford Credit or  any Affiliate thereof certificates issued
     by one or  more trusts  to which  Ford Credit or  any Affiliate  thereof
     transferred  receivables,   (vi)  issuing,   selling,  authorizing   and
     delivering  one or  more series  and  classes of  bonds, notes  or other
     evidences of indebtedness secured or collateralized by one or more pools
     of receivables  or by certificates  of any class  issued by one  or more
     trusts   established   by   Ford  Credit   or   any   Affiliate  thereof
     (collectively, the "Notes"), provided that the Transferor shall have  no
                         -----
     liability under any Notes  except to the extent of the one or more pools
     of  receivables or  the certificates  securing  or collateralizing  such
     Notes, (vii) holding  and enjoying all of  the rights and  privileges of
     any  certificates issued  by  the  trusts to  the  Transferor under  the
     related  agreements and  holding  and  enjoying all  of  the rights  and
     privileges of any class  of any series of Notes, including  any class of
     Notes  or certificates which  may be subordinate  to any other  class of
     Notes or certificates,  respectively, (viii) performing  its obligations
     under  the agreements  and any  indenture or  other agreement  (each, an
     "Indenture") pursuant to  which  any Notes are issued,  (ix) engaging in
      ---------
     any activity  and exercising any  powers permitted to  limited liability
     companies under the  laws of the State  of Delaware that are  related or
     incidental to  the foregoing and  necessary, convenient or  advisable to
     accomplish the foregoing, and (x)  any other activity in connection with
     which  the Rating Agency Condition  has been satisfied (such businesses,
     activities and transactions, collectively, "Permitted Transactions").
                                                 ----------------------

          (g)  Indebtedness.  The Transferor will not create, incur or assume
               ------------
     any  indebtedness  or issue  any  securities  or  sell or  transfer  any
     receivables  to a  trust  or  other Person  which  issues securities  in
     respect of  any such  receivables, unless (i)  any such  indebtedness or
     securities have no recourse to  any assets of the Transferor other  than
     the specified assets to which such indebtedness or securities relate and
     (ii) the Rating Agency Condition shall have been satisfied in connection
     therewith prior to the incurrence or issuance thereof.

          (h)  Guarantees.  The Transferor will not become or remain  liable,
               ----------
     directly or contingently, in  connection with any indebtedness or  other
     liability of any other Person,  whether by guarantee, endorsement (other
     than endorsements of negotiable instruments for deposit or collection in
     the ordinary  course of business),  agreement to  purchase or  purchase,
     agreement to supply or advance funds, or otherwise, except in connection
     with Permitted Transactions and unless the Rating Agency Condition shall
     have been satisfied with respect thereto.

          (i)  Investments.  The Transferor will  not make or suffer to exist
               -----------
     any  loans  or  advances  to, or  extend  any  credit  to,  or make  any
     investments (by way  of transfer of property,  contributions to capital,
     purchase   of  stock  or   securities  or  evidences   of  indebtedness,
     acquisition of the business or  assets, or otherwise) in, any Affiliate,
     unless  prior thereto  the  Rating  Agency  Condition  shall  have  been
     satisfied with respect  thereto; provided, however, that  the Transferor
                                      --------  -------
     shall  not be  prohibited  under  this Section  2.06(i)  from causing  a
     distribution of cash to its member (or, if applicable, to its members in
     proportion to their respective percentage interests).

          (j)  Stock;  Merger.    The  Transferor will  not  enter  into  any
               --------------
     transaction of merger or consolidation  unless (A) the surviving  Person
     of  such  merger  or  consolidation  assumes  all  of  the  Transferor's
     obligations under  this Agreement, (B)  the Transferor shall  have given
     the Rating  Agencies and the Trustee at least  10 days' prior notice and
     the Rating  Agency Condition shall  have been satisfied with  respect to
     such transaction and (C) such  merger or consolidation does not conflict
     with any provisions  of the Certificate of Formation  of the Transferor,
     or  (ii)  terminate,   liquidate  or  dissolve  itself  (or  suffer  any
     termination,  liquidation  or  dissolution),  or  (iii)  acquire  or  be
     acquired by any Person, or (iv) otherwise make (or suffer)  any material
     change in the organization of or method of conducting its business.

          (k)  Agreements.   The Transferor  will not become  a party  to, or
               ----------
     permit any of  its properties to be  bound by, any indenture,  mortgage,
     instrument, contract, agreement, lease or other undertaking, except this
     Agreement,  the  Related  Documents  and  any  document  relating  to  a
     Permitted  Transaction, or amend or  modify its Certificate of Formation
     or  cancel, terminate,  amend, supplement,  modify or  waive any  of the
     provisions of  the Receivables  Purchase Agreement or  any of  the other
     Related Documents or request, consent or agree  to or suffer to exist or
     permit  any  such  cancellation,  termination,  amendment,   supplement,
     modification  or waiver  unless, in  any  such case,  the Rating  Agency
     Condition shall have been satisfied with respect thereto.

          SECTION  2.07.    Removal of  Eligible  Accounts.    (a)   On  each
                            ------------------------------
Determination Date  the Transferor shall  have the right to  remove Accounts,
including all amounts  then held by the  Trust or thereafter received  by the
Trust in respect of the Accounts being removed, from the Trust in the  manner
prescribed in Section 2.07(b).

          (b)  To remove  Accounts, including  all amounts  then held  by the
Trust or thereafter  received by the Trust  in respect of the  Accounts being
removed, the Transferor (or the Master Servicer on its behalf) shall take the
following actions and make the following determinations:

          (i)  not  less  than  five  Business  Days  prior  to  the  Removal
     Commencement  Date, furnish to  the Trustee, any  Agent, any Enhancement
     Providers  and  the  Rating  Agencies  a  written  notice  (the "Removal
                                                                      -------
     Notice")  specifying   the  Determination   Date  (which   may  be   the
     ------
     Determination Date on which  such notice is given)  on which removal  of
     the Receivables  of one or  more Accounts (the "Removal  Accounts") will
                                                     -----------------
     occur (a "Removal Commencement Date");
               -------------------------

         (ii)  from  and after  such  Removal  Commencement  Date,  cease  to
     transfer to the  Trust any and all  Receivables arising in  such Removal
     Accounts; 

        (iii)  represent and  warrant that the  removal of any  such Eligible
     Account on  any Removal Commencement  Date shall not, in  the reasonable
     belief of  the Transferor, cause an Early Amortization Event to occur or
     cause  the Pool  Balance  to  be less  than  the Required  Participation
     Amount;

         (iv)  represent and warrant that no selection  procedures reasonably
     believed  by  the Transferor  to  be  adverse to  the  interests of  the
     Beneficiaries were utilized in selecting the Accounts to be removed;

          (v)  represent and warrant  that the Rating Agency  Condition shall
     have been satisfied with respect to such removal;

         (vi)  deliver to the Trustee, each  Rating Agency, any Agent and any
     Enhancement  Providers a  Tax Opinion,  dated  the Removal  Commencement
     Date, with respect to such removal;

        (vii)  on or before the related Removal Commencement Date, deliver to
     the  Trustee,  any  Agent  and any  Enhancement  Providers  an Officers'
     Certificate confirming the items set  forth in clauses (iii) through (v)
     above and  confirming that the  Transferor reasonably believes  that the
     removal of the Removal Accounts will not result in the occurrence  of an
     Early  Amortization  Event; the  Trustee may  conclusively rely  on such
     Officers'  Certificate and  shall have  no duty  to make  inquiries with
     regard to the matters set forth therein and shall incur no  liability in
     so relying; and

       (viii)  on  or  before  the  fifth  Business  Day  after  the  Removal
     Commencement Date, furnish  to the Trustee  a computer file,  microfiche
     list  or other  list of the  Removal Accounts  that were removed  on the
     Removal Commencement Date, specifying for each Removal Account as of the
     date of the Removal Notice  its number, the aggregate amount outstanding
     in   such  Removal  Account  and  the   aggregate  amount  of  Principal
     Receivables  therein and represent  that such computer  file, microfiche
     list or other list of the Removal  Accounts is true and complete in  all
     material respects.

No Accounts shall be so removed unless the Rating Agency Condition shall have
been satisfied with respect to such removal.

          (c)  Any  Principal Receivables arising in a  Removal Account after
the  Removal Commencement  Date  shall  be the  subject  of the  Reassignment
referred  to in Section  2.07(d) and shall  therefore not be  included in the
Trust, and Collections in respect of the Receivables in such Eligible Account
shall be allocated as follows:  (i) Principal Collections shall be  allocated
first to  the oldest  outstanding principal balance  of such  Receivables and
(ii) Defaulted  Receivables and Non-Principal Collections in  respect of such
Eligible Account shall be allocated to the Trust on the basis of the ratio of
the  Principal Receivables owned  by the Trust in  such Ineligible Account on
the related Business Day to the total amount of Principal Receivables in such
Ineligible  Account on such Business Day, and the remainder of such Principal
Collections,  Defaulted Receivables  and Non-Principal  Collections shall  be
allocated to the Transferor.

          (d)  Subject  to Section 2.07(b), on the  Removal Commencement Date
with  respect to  any such  Removal  Account, such  Removal Account  shall be
deemed  removed  from  the  Trust  for  all  purposes.    After  the  Removal
Commencement Date and upon  the written request of  the Master Servicer,  the
Trustee shall deliver  to the Transferor a reassignment  in substantially the
form of Exhibit H (the "Reassignment").
                        ------------

          SECTION 2.08.  Removal  of Ineligible Accounts.  (a)   On the fifth
                         -------------------------------
Business Day after any date on which an Account becomes an Ineligible Account
(such fifth Business Day shall be deemed to be the Removal Commencement Date)
the Transferor  shall commence removal  of the Receivable of  such Ineligible
Account in the manner prescribed in Section 2.08(b).

          (b)  With  respect to  each  Account  that  becomes  an  Ineligible
Account, the Transferor (or the Master Servicer on its behalf) shall take the
following actions and make the following determinations:

          (i)  furnish   to  the  Trustee,  any  Agent  and  any  Enhancement
     Providers a Removal  Notice specifying the Removal Commencement Date and
     the Ineligible Accounts to be removed;

         (ii)  from  and after  such  Removal  Commencement  Date,  cease  to
     transfer to the Trust  any and all  Receivables arising in such  Removal
     Accounts; and

        (iii)  within five Business Days after the Removal Commencement Date,
     amend Schedule  1  by delivering  to  the  Trustee a  computer  file  or
     microfiche or written  list containing a  true and complete list  of the
     Removal Accounts  specifying for  each such Account,  as of  the Removal
     Commencement  Date,  its   account  number,  the  aggregate   amount  of
     Receivables outstanding in such Account and the Designated Balance.

     (c)  On the Removal  Commencement Date with respect to  any such Account
to be removed, all Collections in respect of such Account thereafter shall be
allocated in accordance  with the terms set forth in Section 2.07(c) and such
Account shall be deemed  a Removal Account.   After the Removal  Commencement
Date and upon the  written request of the Master Servicer,  the Trustee shall
deliver to the Transferor a Reassignment.

          SECTION 2.09.  Transfer of Ineligible Receivables.  The  Transferor
                         ----------------------------------
shall transfer  to the Trust  on each Transfer  Date any and  all Receivables
arising in  any Eligible Accounts  that are Ineligible  Receivables, provided
                                                                     --------
that  (a)  on the  Cut-Off Date  or, in  the case  of Receivables  arising in
Additional  Accounts, on  the related  Additional  Cut-Off Date,  and on  the
applicable Transfer Date,  the Account in which such  Receivables arise is an
Eligible Account and  (b) the Incremental Subordinated Amount  is adjusted in
accordance with the definition of  Incremental Subordinated Amount as defined
in the related Supplement.


                                 ARTICLE III

                         Administration and Servicing
                         ----------------------------
                                of Receivables
                                --------------

          SECTION 3.01.  Acceptance of Appointment and Other Matters Relating
                         ----------------------------------------------------
to the Master Servicer.  (a)  The Master Servicer shall service and
- ----------------------
administer the Receivables, shall collect payments due under the Receivables
and shall charge-off as uncollectible Receivables, all in accordance with its
customary and usual servicing procedures for servicing wholesale receivables
comparable to the Receivables which the Master Servicer services for its own
account and in accordance with the applicable Floorplan Financing Guidelines. 
The Master Servicer shall have full power and authority, acting alone or
through any party properly designated by it hereunder, to do any and all
things in connection with such servicing and administration which it may deem
necessary or desirable.  Without limiting the generality of the foregoing and
subject to Section 10.01, the Master Servicer is hereby authorized and
empowered, unless such power and authority is revoked by the Trustee on
account of the occurrence of a Servicing Default pursuant to Section 10.01,
(i) to instruct the Trustee to make withdrawals and payments from the
Collection Account and any Series Account as set forth in this Agreement,
(ii) to instruct the Trustee to take any action required or permitted under
any Enhancement, (iii) to execute and deliver, on behalf of the Trust for the
benefit of the Certificateholders and the other Beneficiaries, any and all
instruments of satisfaction or cancellation, or of partial or full release or
discharge, and all other comparable instruments, with respect to the
Receivables and, after the delinquency of any Receivable and to the extent
permitted under and in compliance with applicable Requirements of Law, to
commence enforcement proceedings with respect to such Receivables, (iv) to
make any filings, reports, notices, applications, registrations with, and
seek any consents or authorizations from, the Securities and Exchange
Commission and any State securities authority on behalf of the Trust as may
be necessary or advisable to comply with any Federal or State securities laws
or reporting requirement, and (v) to delegate certain of its servicing,
collection, enforcement and administrative duties hereunder with respect to
the Accounts and the Receivables to any Person who agrees to conduct such
duties in accordance with the applicable Floorplan Financing Guidelines and
this Agreement; provided, however, that the Master Servicer shall notify the
                --------  -------
Trustee, the Rating Agencies, any Agent and any Enhancement Providers in
writing of any such delegation of its duties which is not in the ordinary
course of its business, that no delegation will relieve the Master Servicer
of its liability and responsibility with respect to such duties and that the
Rating Agency Condition shall have been satisfied with respect to any such
delegation.  The Trustee shall furnish the Master Servicer with any powers of
attorney and other documents reasonably necessary or appropriate to enable
the Master Servicer to carry out its servicing and administrative duties
hereunder.

          (b)  In the event that the Transferor is unable for any reason to
transfer Receivables to the Trust in accordance with the provisions of this
Agreement then, in any such event, the Master Servicer agrees (i) to give
prompt written notice thereof to the Trustee, any Enhancement Providers, any
Agent and each Rating Agency and (ii) that it shall in any such event
allocate after the occurrence of such event, payments on each Account with
respect to the principal balance of such Account first to the oldest
principal balance of such Account, and to have such payments applied as
Collections in accordance with Section 4.02.  The parties hereto agree that
Non-Principal Receivables, whenever created, accrued in respect of Principal
Receivables which have been conveyed to the Trust shall continue to be a part
of the Trust notwithstanding any cessation of the transfer of additional
Principal Receivables to the Trust and Collections with respect thereto shall
continue to be allocated and paid in accordance with the terms of this
Agreement.

          (c)  The Master Servicer shall not, and any Successor Master
Servicer shall not be obligated to, use separate servicing procedures,
offices, employees or accounts for servicing the Receivables from the
procedures, offices, employees and accounts used by the Master Servicer in
connection with servicing other wholesale receivables.

          (d)  The Master Servicer shall comply with and perform its
servicing obligations with respect to the Accounts and Receivables in
accordance with the applicable Floorplan Financing Agreements relating to the
Accounts and the applicable Floorplan Financing Guidelines, except insofar as
any failure to so comply or perform would not materially and adversely affect
the rights of the Trust or any of the Beneficiaries.  Subject to compliance
with all Requirements of Law, the Master Servicer may change the terms and
provisions of any of the Floorplan Financing Agreements or its Floorplan
Financing Guidelines in any respect (including the calculation of the amount
or the timing of charge-offs and the rate of the finance charge assessed
thereon), only if (i) as a result of such change, in the reasonable judgment
of the Master Servicer no Early Amortization Event will occur at any time and
none of the Enhancement Providers, if any, or the Certificateholders shall be
adversely affected, (ii) such change is made applicable to the comparable
segment of wholesale accounts owned or serviced by the Master Servicer which
have characteristics the same as, or substantially similar to, the Accounts
which are the subject of such change and (iii) in the case of a reduction in
the rate of such finance charges, the Master Servicer does not reasonably
expect any such reduction to result in the weighted average of the Reference
Rates applicable to the Receivables (net of the applicable Servicing Fee) for
any Collection Period being less than the weighted average of the sum of the
Certificate Rates (in the case of a Series with a fixed Certificate rate and
a swap agreement, the floating rate payable by the Trust under the swap
agreement) and the Servicing Fee Rates for all outstanding Series for the
related Interest Period (each such term as defined in the related
Supplement).  For purposes of clause (iii) of the preceding sentence, so long
as the Reference Rate is in fact based on the prime rate of one or more banks
(which bank or banks may change from time to time), downward fluctuations in
the Reference Rate shall not be deemed to be a reduction in the rate of such
finance charges; provided that a reduction in the margin added to such
Reference Rate to determine the finance charge would be a reduction in such
finance charge.

          SECTION 3.02.  Servicing Compensation.  As full compensation for
                         ----------------------
its servicing activities hereunder and reimbursement for its expenses as set
forth in the immediately following paragraph, the Master Servicer shall be
entitled to receive the Servicing Fee on each Distribution Date on or prior
to the Trust Termination Date payable in arrears.  The "Servicing Fee" shall
be the aggregate of the Monthly Servicing Fees specified in the Supplements. 
The Servicing Fee shall be payable to the Master Servicer solely to the
extent amounts are available for payment in accordance with the terms of the
Supplements.

          The Master Servicer's expenses include the amounts due to the
Trustee pursuant to Section 11.05 and the reasonable fees and disbursements
of independent accountants and all other expenses incurred by the Master
Servicer in connection with its activities hereunder, and including all other
fees and expenses of the Trust not expressly stated herein to be for the
account of the Certificateholders.  The Master Servicer shall be required to
pay such expenses for its own account, and shall not be entitled to any
payment therefor other than the Servicing Fee.  The Master Servicer will be
solely responsible for all fees and expenses incurred by or on behalf of the
Master Servicer in connection herewith and the Master Servicer will not be
entitled to any fee or other payment from, or claim on, any of the Trust
Assets (other than the Servicing Fee).

          SECTION 3.03.  Representations, Warranties and Covenants of the
                         ------------------------------------------------
Master Servicer.  (a)  Ford Credit, as Master Servicer, hereby makes, and any
- ---------------
Successor Master Servicer by its appointment hereunder shall make, on each
Closing Date (and on the date of any such appointment) the following
representations, warranties and covenants:

          (i)  Organization and Good Standing.  Such party is a corporation
               ------------------------------
     duly organized, validly existing and in good standing under the
     applicable laws of the state of its incorporation and has, in all
     material respects, full corporate power, authority and legal rights to
     own its properties and conduct its wholesale receivable servicing
     business as such properties are presently owned and as such business is
     presently conducted, and to execute, deliver and perform its obligations
     under this Agreement and the applicable Supplement.

         (ii)  Due Qualification.  Such party is duly qualified to do
               -----------------
     business and is in good standing as a foreign corporation (or is exempt
     from such requirements) and has obtained all necessary licenses and
     approvals in each jurisdiction in which the servicing of the Receivables
     as required by this Agreement requires such qualification, except where
     the failure to so qualify or obtain licenses or approvals would not have
     a material adverse effect on its ability to perform its obligations
     hereunder.

        (iii)  Due Authorization.  The execution, delivery, and performance
               -----------------
     of this Agreement and the applicable Supplement has been duly authorized
     by such party by all necessary corporate action on the part thereof.

         (iv)  Binding Obligation.  This Agreement and the applicable
               ------------------
     Supplement constitutes a legal, valid and binding obligation of such
     party, enforceable in accordance with its terms, except as
     enforceability may be limited by applicable bankruptcy, insolvency,
     reorganization, moratorium or other similar laws now or hereinafter in
     effect, affecting the enforcement of creditors' rights and except as
     such enforceability may be limited by general principles of equity
     (whether considered in a proceeding at law or in equity).

          (v)  No Violation.  The execution and delivery of this Agreement
               ------------
     and the applicable Supplement by such party, the performance of the
     transactions contemplated by this agreement and the applicable
     Supplement and the fulfillment of the terms hereof and thereof
     applicable to such party will not conflict with, violate, result in any
     breach of any of the material terms and provisions of, or constitute
     (with or without notice or lapse of time or both) a material default
     under, any Requirement of Law applicable to such party or any indenture,
     contract, agreement, mortgage, deed of trust, or other instrument to
     which such party is a party or by which it is bound.

         (vi)  No Proceedings.  There are no proceedings or, to the best
               --------------
     knowledge of such party, investigations, pending or threatened against
     such party before any court, regulatory body, administrative agency or
     other tribunal or governmental instrumentality seeking to prevent the
     issuance of the Certificates or the consummation of any of the
     transactions contemplated by this Agreement and the applicable
     Supplement, seeking any determination or ruling that, in the reasonable
     judgment of such party, would materially and adversely affect the
     performance by such party of its obligations under this Agreement and
     the applicable Supplement, or seeking any determination or ruling that
     would materially and adversely affect the validity or enforceability of
     this Agreement and the applicable Supplement.

        (vii)  Compliance with Requirements of Law.  Such party shall duly
               -----------------------------------
     satisfy all obligations on its part to be fulfilled under or in
     connection with the Receivables and the Accounts, will maintain in
     effect all qualifications required under Requirements of Law in order to
     service properly the Receivables and the Accounts and will comply in all
     material respects with all Requirements of Law in connection with
     servicing the Receivables and the Accounts the failure to comply with
     which would have a material adverse effect on the interests of
     Beneficiaries.

       (viii)  No Rescission or Cancellation.  Such party shall not permit
               -----------------------------
     any rescission or cancellation of a Receivable except as ordered by a
     court of competent jurisdiction or other Governmental Authority.

         (ix)  Protection of Beneficiaries Rights.  Such party shall take no
               ----------------------------------
     action, nor omit to take any action, which would impair the rights of
     Beneficiaries in the Receivables nor shall it reschedule, revise or
     defer payments due on any Receivable except in accordance with the
     applicable Floorplan Financing Guidelines.

          (x)  Master Servicer Concentration Account.  The Master Servicer
               -------------------------------------
     maintains deposit accounts (collectively, the "Concentration Account")
                                                    ---------------------
     into which it shall deposit all amounts paid by the Dealers under
     Floorplan Financing Agreements.  The Master Servicer agrees (i) that it
     will not change this method of collection without the prior written
     consent of any Enhancement Providers and any Agents; (ii) with respect
     to amounts deposited into the Concentration Account in respect of a
     particular day, that it will not transfer such amounts from the
     Concentration Account until the Master Servicer has posted all
     Collections in respect of the Receivables for such day and (iii)
     concurrently with the transfer of amounts from the Concentration Account
     in respect of a particular day, the Master Servicer will make the
     deposits and transfers required by the terms of this Agreement for such
     day.

         (xi)  Negative Pledge.  Except for the conveyance hereunder to the
               ---------------
     Trustee, the Master Servicer will not sell, pledge, assign or transfer
     to any other Person, or grant, create, incur, assume or suffer to exist
     any Lien on, any Receivable sold and assigned to the Trust, whether now
     existing or hereafter created, or any interest therein, and the Master
     Servicer shall defend the rights, title and interest of the Trust in, to
     and under any Receivable sold and assigned to the Trust, whether now
     existing or hereafter created, against all claims of third parties
     claiming through or under the Transferor or the Master Servicer.

          (b)  Notice of Breach.  The representations and warranties set
               ----------------
forth in this Section 3.03 shall survive the transfer and assignment of the
Receivables to the Trust and the issuance of the Certificates.  Upon
discovery by the Transferor, the Master Servicer or the Trustee of a breach
of any of the representations and warranties set forth in this Section 3.03,
the party discovering such breach shall give prompt written notice to the
other parties and to any Enhancement Providers.

          (c)  Purchase.  In the event any representation or warranty under
               --------
Section 3.03(a) (vii), (viii) or (ix) is not true and correct in any material
respect as of the date specified therein with respect to any Receivable or
Account and such breach has a material adverse effect on the
Certificateholders' Interest in such Receivable, then, within 30 days (or
such longer period as may be agreed to by the Trustee) of the earlier to
occur of the discovery of any such event by the Transferor or the Master
Servicer, or receipt by the Transferor or the Master Servicer of written
notice of any such event given by the Trustee or any Enhancement Providers,
the Master Servicer shall purchase such Receivable or, in the case of an
untrue representation with respect to an Account, all Receivables in such
Account, on the Determination Date immediately succeeding the expiration of
such 30-day period on the terms and conditions set forth in the next
succeeding paragraph; provided, however, that no such purchase shall be
                      --------  -------
required to be made with respect to such Receivable if, by the end of such
30-day period (or such longer period as may be agreed to by the Trustee) the
breached representation or warranty shall then be true and correct in all
material respects and any material adverse effect caused thereby shall have
been cured.  The Master Servicer shall effect such purchase by depositing in
the Collection Account in immediately available funds an amount equal to the
Purchase Price of such Receivable.  Any such deposit of such Purchase Price
into the Collection Account shall be considered a Transfer Deposit Amount and
shall be applied in accordance with the terms of this Agreement.

          Upon each such payment of such Purchase Price, the Trust shall
automatically and without further action be deemed to transfer, assign, set
over and otherwise convey to the Master Servicer, without recourse,
representation or warranty, all right, title and interest of the Trust in and
to such Receivables, all monies due or to become due with respect thereto and
all proceeds thereof and the related Security.  The Trustee shall execute
such documents and instruments of transfer or assignment and take such other
actions as shall be reasonably requested by the Master Servicer to effect the
conveyance of any such Receivables pursuant to this Section.  The obligation
of the Master Servicer to purchase such Receivables, and to make the deposits
required to be made to the Collection Account as provided in the preceding
paragraph, shall constitute the sole remedy respecting the event giving rise
to such obligation available to Certificateholders or the Trustee on behalf
of Certificateholders.

          SECTION 3.04.  Reports and Records for the Trustee.  On or before
                         -----------------------------------
each Distribution Date, with respect to each outstanding Series, the Master
Servicer shall deliver to any Enhancement Providers, the Rating Agencies, the
Trustee and each Investor Certificateholder a Distribution Date Statement for
such Distribution Date substantially in the form set forth in the related
Supplement.

          SECTION 3.05.  Annual Master Servicer's Certificate.  The Master
                         ------------------------------------
Servicer will deliver to the Rating Agencies, the Trustee, any Agent and any
Enhancement Providers on or before April 30 of each calendar year, beginning
with April 30, 1999, an Officers' Certificate substantially in the form of
Exhibit C stating that (a) a review of the activities of the Master Servicer
during the preceding calendar year and of its performance under this
Agreement was made under the supervision of the officer signing such
certificate and (b) to the best of such officer's knowledge, based on such
review, the Master Servicer has performed in all material respects its
obligations under this Agreement throughout such year, or, if there has been
a material default in the performance of any such obligation, specifying each
such default known to such officer and the nature and status thereof.  A copy
of such certificate may be obtained by any Investor Certificateholder by a
request in writing to the Trustee addressed to the Corporate Trust Office.

          SECTION 3.06.  Annual Independent Public Accountants' Servicing
                         ------------------------------------------------
Report.  The Master Servicer shall cause a firm of independent certified
- ------
public accountants, who may also render other services to the Master Servicer
or to the Transferor, to deliver to the Trustee, the Rating Agencies, each
Agent and each Enhancement Provider on or before April 30 of each year,
beginning April 30, 1998, a report addressed to the Board of Directors of the
Master Servicer and to the Trustee, to the effect that such firm has examined
the financial statements of the Master Servicer or, if applicable, the parent
corporation of the Master Servicer, and issued its report thereon and that
such examination:  (a) was made in accordance with generally accepted
auditing standards, and accordingly included such tests of the accounting
records and such other auditing procedures as such firm considered necessary
in the circumstances, (b) included tests relating to wholesale receivables
(including financing arrangements with automobile dealers to finance their
automobile and light-duty truck inventory) serviced for others in accordance
with generally accepted auditing standards and (c) except as described in the
report, disclosed no exceptions or errors in the records relating to
wholesale receivables (including financing arrangements with automobile
dealers to finance their automobile and light-duty truck inventory) serviced
for others that, in the firm's opinion, generally accepted auditing standards
requires such firm to report.  A copy of such report may be obtained by any
Investor Certificateholder by a request in writing to the Trustee addressed
to the Corporate Trust Office.

          SECTION 3.07.  Tax Treatment.  The Transferor has entered into this
                         -------------
Agreement and the Investor Certificates have been (or will be) issued with
the intention that the Investor Certificates will qualify under applicable
tax law as indebtedness secured by the Receivables.  The Transferor, each
Beneficiary and each Certificateholder and Certificate Owner, by the
acceptance of its Certificate or Book-Entry Certificate, as applicable,
agrees to treat the Investor Certificates as indebtedness secured by the
Receivables for United States Federal income taxes, and any other income and
franchise taxes, or any other taxes imposed on or measured by income of any
applicable state, local or foreign jurisdiction.

          SECTION 3.08.  Notices to Ford Credit.  In the event Ford Credit is
                         ----------------------
no longer acting as Master Servicer, any Successor Master Servicer appointed
pursuant to Section 10.02 shall deliver or make available to Ford Credit, as
the case may be, each certificate and report required to be prepared,
forwarded or delivered thereafter pursuant to Sections 3.04, 3.05 or 3.06.

          SECTION 3.09.  Adjustments.  (a)  If the Master Servicer adjusts
                         -----------
downward the amount of any Principal Receivable because of a rebate, refund,
credit adjustment or billing error to a Dealer, or because such Receivable
was created in respect of a Vehicle which was refused or returned by a
Dealer, then, in any such case, the Transferor's Participation Amount will be
automatically reduced by the amount of the adjustment.  Furthermore, if
following such a reduction the Transferor's Participation Amount would be
less than the Trust Aggregate Available Subordinated Amount on the
immediately preceding Determination Date (after giving effect to the
allocations, distributions, withdrawals and deposits to be made on the
Distribution Date following such Determination Date), then the Transferor
shall be required to pay an amount equal to such deficiency (up to the amount
of such adjustment) into the Collection Account on the Business Day on which
such adjustment or reduction occurs (each such payment an "Adjustment
                                                           ----------
Payment").
- -------

          (b)  If (i) the Master Servicer makes a deposit into the Collection
Account in respect of a Collection of a Receivable and such Collection was
received by the Master Servicer in the form of a check which is not honored
for any reason or (ii) the Master Servicer makes a mistake with respect to
the amount of any Collection and deposits an amount that is less than or more
than the actual amount of such Collection, the Master Servicer shall
appropriately adjust the amount subsequently deposited into the Collection
Account to reflect such dishonored check or mistake.  Any Receivable in
respect of which a dishonored check is received shall be deemed not to have
been paid.

                                  ARTICLE IV

                      Rights of Certificateholders and 
                      --------------------------------
                  Allocation and Application of Collections
                  -----------------------------------------

          SECTION 4.01.  Rights of Certificateholders.  The Investor
                         ----------------------------
Certificates shall represent fractional undivided interests in the Trust,
which, with respect to each Series, shall consist of the right to receive, to
the extent necessary to make the required payments with respect to the
Investor Certificates of such Series at the times and in the amounts
specified in the related Supplement, the portion of Collections allocable to
Investor Certificateholders of such Series pursuant to this Agreement and
such Supplement, funds on deposit in the Collection Account allocable to
Certificateholders of such Series pursuant to this Agreement and such
Supplement, funds on deposit in any related Series Account and funds
available pursuant to any related Enhancement (collectively, with respect to
all Series, the "Certificateholders' Interest"), it being understood that the
                 ----------------------------
Investor Certificates of any Series or Class shall not represent any interest
in any Series Account or Enhancement for the benefit of any other Series or
Class.  The Transferor's Certificate shall represent the ownership interest
in the remainder of the Trust Assets not allocated pursuant to this Agreement
or any Supplement to the Certificateholders' Interest, including the right to
receive Collections with respect to the Receivables and other amounts at the
times and in the amounts specified in this Agreement or in any Supplement to
be paid to the Transferor on behalf of all holders of the Transferor's
Certificates (the "Transferor's Interest"); provided, however, that the
                   ---------------------    --------  -------
Transferor's Certificates shall not represent any interest in the Collection
Account, any Series Account or any Enhancement, except as specifically
provided in this Agreement or any Supplement.

          SECTION 4.02.  Establishment of the Collection Account.  The Master
                         ---------------------------------------
Servicer, for the benefit of the Certificateholders and the other
Beneficiaries, shall cause to be established and maintained in the name of
the Trust an Eligible Deposit Account bearing a designation clearly
indicating that the funds deposited therein are held for the benefit of the
Certificateholders and the other Beneficiaries (the "Collection Account"). 
                                                     ------------------
The Trustee shall possess all right, title and interest in all funds from
time to time on deposit in, and all Eligible Investments credited to, the
Collection Account and in all proceeds thereof.  The Collection Account shall
be under the sole dominion and control of the Trustee for the benefit of the
Certificateholders and the other Beneficiaries.  If, at any time, the
Collection Account ceases to be an Eligible Deposit Account, the Master
Servicer shall establish a substitute Eligible Deposit Account as the
Collection Account, instruct the Trustee to transfer any cash and/or any
Eligible Investments to such new Collection Account and, from the date any
such substitute account is established, such account shall be the Collection
Account.  Neither the Transferor nor the Master Servicer, nor any person or
entity claiming by, through or under the Transferor or Master Servicer, shall
have any right, title or interest in, or any right to withdraw any amount
from, the Collection Account.  Pursuant to the authority granted to the
Master Servicer in Section 3.01, the Master Servicer shall have the power,
revocable by the Trustee, to instruct the Trustee to make withdrawals and
payments from the Collection Account for the purposes of carrying out the
Master Servicer's or Trustee's duties specified in this Agreement.

          All Eligible Investments shall be held by the Trustee for the
benefit of the Certificateholders and the other Beneficiaries.  Funds on
deposit in the Collection Account shall at the direction of the Master
Servicer be invested by the Trustee solely in Eligible Investments that will
mature so that such funds will be available at the close of business on or
before the Business Day next preceding the following Distribution Date (or on
or before 10:00 a.m. on such following Distribution Date in the case of
Eligible Investments in respect of which the Trustee is the obligor).  As of
each Determination Date, all interest and other investment earnings (net of
losses and investment expenses) on funds on deposit in the Collection Account
received on such Determination Date shall be credited to the Collection
Account.  Schedule 2, which is hereby incorporated into and made part of this
Agreement, identifies the Collection Account by setting forth the account
number of such account, the account designation of such account and the name
of the Institution with which such account has been established.  If a
substitute Collection Account is established pursuant to this Section 4.02,
the Master Servicer shall provide to the Trustee an amended Schedule 2,
setting forth the relevant information for such substitute Collection
Account.

          SECTION 4.03.  Allocations and Applications of Collections and
                         -----------------------------------------------
Other Funds.  (a)  Except as otherwise provided in Section 4.03(b), the
- -----------
Master Servicer shall deposit Collections into the Collection Account as
promptly as possible after the Date of Processing of such Collections, but in
no event later than the second Business Day after such Date of Processing.

          (b)  Notwithstanding anything in this Agreement to the contrary,
for so long as (i) Ford Credit remains the Master Servicer hereunder, (ii) no
Servicing Default has occurred and is continuing and (iii) (x) Ford Credit is
a wholly owned subsidiary of Ford and Ford Credit maintains a short-term
rating of at least A-1 by Standard & Poor's and P-1 by Moody's (and for five
Business Days following any reduction of either such rating), (y) Ford Credit
arranges for and maintains a letter of credit or other form of Enhancement in
respect of the Master Servicer's obligations to make deposits of collections
on the Receivables in the Collection Account that is acceptable in form and
substance to each Rating Agency and any Agents or (z) Ford Credit otherwise
obtains the Rating Agency confirmations described below, then, subject to any
limitations in the confirmations described below, the Master Servicer need
not make the daily deposits of Collections into the Collection Account as
provided in Section 4.03(a), but may make a single deposit into the
Collection Account in same-day or next-day funds not later than 12:00 noon,
New York City time, on the Business Day immediately preceding the
Distribution Date in a net amount equal to the amount which would have been
on deposit with respect to the immediately preceding Collection Period in the
Collection Account; provided, however, that prior to ceasing daily deposits as
                    --------  -------
described above the Rating Agency Condition shall have been satisfied.

          (c)  Subject to Section 4.04, but notwithstanding anything else in
this Agreement to the contrary, with respect to any Collection Period,
whether the Master Servicer is required to make deposits of Collections
pursuant to paragraph (a) or (b) above, (i) the Master Servicer will only be
required to deposit Collections into the Collection Account up to the
aggregate amount of Collections required to be deposited into all Series
Accounts or, without duplication, distributed on the related Distribution
Date to all Investor Certificateholders, to each Agent or to each Enhancement
Provider pursuant to the terms of any Supplement or Enhancement Agreement and
(ii) if at any time prior to such Distribution Date the amount of Collections
deposited in the Collection Account exceeds the amount required to be
deposited pursuant to clause (i) above, the Master Servicer will be permitted
to withdraw the excess from the Collection Account.

          (d)  Collections of Non-Principal Receivables and Principal
Receivables, Defaulted Receivables and Miscellaneous Payments will be
allocated to each Series from and after the related Series Cut-Off Date as
specified in the related Supplement, and amounts so allocated to any Series
will not, except as specified in the related Supplement, be available to the
Investor Certificateholders of any other Series.  Allocations thereof between
the Certificateholders' Interest and the Transferor's Interest, among the
Series in any group and among the Classes in any Series shall be set forth in
the related Supplement or Supplements.

          (e)  Upon at least ten days' prior written notice to the Master
Servicer, the Trustee and each applicable Rating Agency for any outstanding
Series of Certificates, the Transferor may at any time designate a percentage
of the amount of Collections arising in the Accounts on and after the date of
such designation that would otherwise be classified as Principal Collections
to be reclassified as Non-Principal Collections, provided that such
reclassification will become effective on the date of such designation only
if (i) an Officer's Certificate of the Transferor is delivered to the Trustee
certifying that in the reasonable belief of the Transferor such
reclassification of Collections would not cause an Early Amortization Event
or otherwise have a material adverse effect on the Certificateholders of any
Series, (ii) written notice of such designation shall have been delivered to
Moody's (in any case where Moody's is an applicable Rating Agency) and (iii)
the Rating Agency Condition shall have been satisfied solely with respect to
Standard & Poor's (in any case where Standard & Poor's is the applicable
Rating Agency).

          SECTION 4.04.  Unallocated Principal Collections.  On each
                         ---------------------------------
Distribution Date, (a) the Master Servicer shall allocate Excess Principal
Collections (as described below) to each Series as set forth in the related
Supplement and (b) the Master Servicer shall instruct the Trustee to withdraw
from the Collection Account and pay to the Transferor (i) an amount equal to
the excess, if any, of (x) the aggregate amount for all outstanding Series of
Collections of Principal Receivables which the related Supplements specify
are to be treated as "Excess Principal Collections" in connection with such
Distribution Date over (y) the aggregate amount for all outstanding Series
which the related Supplements specify are "Principal Shortfalls" with respect
to such Distribution Date and, without duplication, (ii) the aggregate amount
for all outstanding Series of that portion of Principal Collections which the
related Supplements specify are to be allocated and paid to the Transferor
with respect to such Distribution Date; provided, however, that, in the case
                                        --------  -------
of clauses (i) and (ii), such amounts shall be paid to the Transferor only if
the Transferor's Participation Amount for such Distribution Date (determined
after giving effect to any Principal Receivables transferred to the Trust on
such date) exceeds the Trust Available Subordinated Amount for the
immediately preceding Determination Date (after giving effect to the
allocations, distributions, withdrawals and deposits to be made on such
Distribution Date).  The amount held in the Collection Account as a result of
the proviso in the preceding sentence ("Unallocated Principal Collections")
                                        ---------------------------------
shall be paid to the Transferor at the time the Transferor's Participation
Amount exceeds the Trust Available Subordinated Amount for the immediately
preceding Determination Date (after giving effect to the allocations,
distributions, withdrawals and deposits to be made on the Distribution Date
immediately following such Determination Date); provided, however, that any
                                                --------  -------
Unallocated Principal Collections on deposit in the Collection Account at any
time during which any Series is in its amortization period, accumulation
period or Early Amortization Period shall be deemed to be "Miscellaneous
Payments" and shall be allocated and distributed in accordance with Section
4.03 and the terms of each Supplement.

                                  ARTICLE V

                         Distributions and Reports to
                         ----------------------------
                              Certificateholders
                              ------------------

          SECTION 5.01.  Distributions and Reports to Certificateholders.
                         -----------------------------------------------
Distributions shall be made to, and reports shall be provided to,
Certificateholders as set forth in the applicable Supplement.

                                  ARTICLE VI

                               The Certificates
                               ----------------

     SECTION 6.01.  The Certificates.  The Investor Certificates of any
                    ----------------
Series or Class may be issued in bearer form ("Bearer Certificates") with
                                               -------------------
attached interest coupons and one or more special coupons (collectively, the
"Coupons") pursuant to Section 6.11, or in fully registered form ("Registered
 -------                                                           ----------
Certificates") and shall be substantially in the form of the exhibits with
- ------------
respect thereto attached to the applicable Supplement.  The FCAR Certificate
will be issued in registered form, substantially in the form of Exhibit A,
and shall upon issue, be executed and delivered by the Transferor to the
Trustee for authentication and redelivery as provided in Section 6.02. 
Except as otherwise provided in any Supplement, Bearer Certificates shall be
issued in minimum denominations of $5,000, $50,000 and $100,000 and
Registered Certificates shall be issued in minimum denominations of $1,000
and in integral multiples of $1,000 in excess thereof.  If specified in any
Supplement, the Investor Certificates of any Series or Class shall be issued
upon initial issuance as a single certificate evidencing the aggregate
original principal amount of such Series or Class as described in Section
6.11.  The FCAR Certificate shall be a single certificate and shall initially
represent the entire Transferor's Interest.  Each Certificate shall be
executed by manual or facsimile signature on behalf of the Transferor by one
of its duly appointed managers.  Certificates bearing the manual or facsimile
signature of the individual who was, at the time when such signature was
affixed, authorized to sign on behalf of the Transferor shall not be rendered
invalid, notwithstanding that such individual ceased to be so authorized
prior to the authentication and delivery of such Certificates or does not
hold such office at the date of such Certificates.  No Certificates shall be
entitled to any benefit under this Agreement, or be valid for any purpose,
unless there appears on such Certificate a certificate of authentication
substantially in the form provided for herein executed by or on behalf of the
Trustee by the manual signature of a duly authorized signatory, and such
certificate upon any Certificate shall be conclusive evidence, and the only
evidence, that such Certificate has been duly authenticated and delivered
hereunder.  Bearer Certificates shall be dated the Series Issuance Date.  All
Registered Certificates and Transferor's Certificates shall be dated the date
of their authentication.

     SECTION 6.02.  Authentication of Certificates.  The Trustee shall
                    ------------------------------
authenticate and deliver the Investor Certificates of each Series and Class
that are issued upon original issuance to or upon the order of the Transferor
against payment to the Transferor of the purchase price therefor.  The
Trustee shall authenticate and deliver the FCAR Certificate to the Transferor
simultaneously with its delivery of the Investor Certificates of the first
Series to be issued hereunder.  If specified in the related Supplement for
any Series or Class, the Trustee shall authenticate and deliver outside the
United States the Global Certificate that is issued upon original issuance
thereof.

     SECTION 6.03.  New Issuances.  (a)  The Transferor may from time to time
                    -------------
direct the Trustee, on behalf of the Trust, to issue one or more new Series
of Investor Certificates pursuant to a Supplement.  The Investor Certificates
of all outstanding Series shall be equally and ratably entitled as provided
herein to the benefits of this Agreement without preference, priority or
distinction, all in accordance with the terms and provisions of this
Agreement and the applicable Supplement except, with respect to any Series or
Class, as provided in the related Supplement.

     (b)  On or before the Series Issuance Date relating to any new Series,
the parties hereto will execute and deliver a Supplement which will specify
the Principal Terms of such new Series.  The terms of such Supplement may
modify or amend the terms of this Agreement solely as applied to such new
Series.  The obligation of the Trustee to issue the Investor Certificates of
such new Series and to execute and deliver the related Supplement is subject
to the satisfaction of the following conditions:

          (i)  on or before the fifth Business Day immediately preceding the
     Series Issuance Date, the Transferor shall have given the Trustee, the
     Master Servicer, each Rating Agency, any Agent and any Enhancement
     Provider written notice of such issuance and the Series Issuance Date;

         (ii)  the Transferor shall have delivered to the Trustee the related
     Supplement, in form satisfactory to the Trustee, executed by each party
     hereto other than the Trustee;

        (iii)  the Transferor shall have delivered to the Trustee any related
     Enhancement Agreement executed by each of the parties thereto, other
     than the Trustee;

         (iv)  the Rating Agency Condition shall have been satisfied with
     respect to such issuance;

          (v)  such issuance will not result in the occurrence of an Early
     Amortization Event and the Transferor shall have delivered to the
     Trustee, any Agent and any Enhancement Provider a certificate of one of
     its duly appointed managers, dated the Series Issuance Date, to the
     effect that the Transferor reasonably believes that such issuance will
     not result in the occurrence of an Early Amortization Event and is not
     reasonably expected to result in the occurrence of an Early Amortization
     Event at any time in the future;

         (vi)  the Transferor shall have delivered to the Trustee and any
     Enhancement Provider a Tax Opinion, dated the Series Issuance Date, with
     respect to such issuance; and

        (vii)  the result obtained by multiplying (x) the Transferor's
     Participation Amount by (y) the percentage equivalent of the portion of
     the Transferor's Interest represented by the FCAR Certificate, shall not
     be less than 2% of the Pool Balance, in each case as of the Series
     Issuance Date, and after giving effect to such issuance.

Upon satisfaction of the above conditions, the Trustee shall execute the
Supplement and issue to the Transferor the Investor Certificates of such
Series for execution and redelivery to the Trustee for authentication.

     (c)  The Transferor may surrender the FCAR Certificate to the Trustee in
exchange for a newly issued FCAR Certificate and a second certificate (a
"Supplemental Certificate"), the terms of which shall be defined in a
 ------------------------
supplement to this Agreement (which Supplement shall be subject to Section
13.01 hereof to the extent that it amends any of the terms of this
Agreement), to be delivered to or upon the order of the Transferor (or the
holder of a Supplemental Certificate, in the case of the transfer or exchange
thereof, as provided below), upon satisfaction of the following conditions:

          (i)  the result obtained by multiplying (x) the Transferor's
     Participation Amount by (y) the percentage equivalent of the portion of
     the Transferor's Interest represented by the FCAR Certificate, shall not
     be less than 2% of the Pool Balance, in each case as of the date of, and
     after giving effect to, such exchange;

         (ii)  the Rating Agency Condition shall have been satisfied with
     respect such exchange (or transfer or exchange as provided below); and

        (iii)  the Transferor shall have delivered to the Trustee, any Agent
     and any Enhancement Provider a Tax Opinion, dated the date of such
     exchange (or transfer or exchange as provided below), with respect
     thereto.

The FCAR Certificate will at all times be beneficially owned by the
Transferor.  Any Supplemental Certificate may be transferred or exchanged
only upon satisfaction of the conditions set forth in clauses (ii) and (iii)
above.

     SECTION 6.04.  Registration of Transfer and Exchange of Certificates. 
                    -----------------------------------------------------
(a)  The Trustee shall cause to be kept at the office or agency to be
maintained in accordance with the provisions of Section 11.16 a register (the
"Certificate Register") in which, subject to such reasonable regulations as
 --------------------
it may prescribe, a transfer agent and registrar (which shall initially be
the Trustee) (the "Transfer Agent and Registrar") shall provide for the
                   ----------------------------
registration of the Registered Certificates and of transfers and exchanges of
the Registered Certificates as herein provided.  The Transfer Agent and
Registrar shall initially be the Trustee and any co-transfer agent and co-
registrar chosen by the Transferor and acceptable to the Trustee.  So long as
any Investor Certificates are outstanding, the Transferor shall maintain a
co-transfer agent and co-registrar in New York City.  Any reference in this
Agreement to the Transfer Agent and Registrar shall include any co-transfer
agent and co-registrar unless the context requires otherwise.

     Subject to paragraph (c) below, upon surrender for registration of
transfer of any Registered Certificate at any office or agency of the
Transfer Agent and Registrar maintained for such purpose, one or more new
Registered Certificates (of the same Series and Class) in authorized
denominations of like aggregate fractional undivided interests in the
Certificateholders' Interest shall be executed, authenticated and delivered,
in the name of the designated transferee or transferees.

     At the option of a Registered Certificateholder, Registered Certificates
(of the same Series and Class) may be exchanged for other Registered
Certificates of authorized denominations of like aggregate fractional
undivided interests in the Certificateholders' Interest, upon surrender of
the Registered Certificates to be exchanged at any such office or agency;
Registered Certificates, including Registered Certificates received in
exchange for Bearer Certificates, may not be exchanged for Bearer
Certificates.  At the option of the Holder of a Bearer Certificate, subject
to applicable laws and regulations, Bearer Certificates may be exchanged for
other Bearer Certificates or Registered Certificates (of the same Series and
Class) of authorized denominations of like aggregate fractional undivided
interests in the Certificateholders' Interest, upon surrender of the Bearer
Certificates to be exchanged at an office or agency of the Transfer Agent and
Registrar located outside the United States.  Each Bearer Certificate
surrendered pursuant to this Section shall have attached thereto all
unmatured Coupons; provided that any Bearer Certificate, so surrendered after
the close of business on the Record Date preceding the relevant payment date
or distribution date after the expected final payment date need not have
attached the Coupon relating to such payment date or distribution date (in
each case, as specified in the applicable Supplement).

     The preceding provisions of this Section notwithstanding, the Trustee or
the Transfer Agent and Registrar, as the case may be, shall not be required
to register the transfer of or exchange any Certificate for a period of 15
days preceding the due date for any payment with respect to the Certificate.

     Whenever any Investor Certificates are so surrendered for exchange, the
Transferor shall execute, the Trustee shall authenticate and the Transfer
Agent and Registrar shall deliver (in the case of Bearer Certificates,
outside the United States) the Investor Certificates which the Investor
Certificateholder making the exchange is entitled to receive.  Every Investor
Certificate presented or surrendered for registration of transfer or exchange
shall be accompanied by a written instrument of transfer in a form
satisfactory to the Trustee or the Transfer Agent and Registrar duly executed
by the Investor Certificateholder or the attorney-in-fact thereof duly
authorized in writing.

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

     All Investor Certificates (together with any Coupons) surrendered for
registration of transfer and exchange or for payment shall be canceled and
disposed of in a manner satisfactory to the Trustee.  The Trustee shall
cancel and destroy any Global Certificate upon its exchange in full for
Definitive Euro-Certificates and shall deliver a certificate of destruction
to the Transferor.  Such certificate shall also state that a certificate or
certificates of a Foreign Clearing Agency to the effect referred to in
Section 6.11 was received with respect to each portion of the Global
Certificate exchanged for Definitive Euro-Certificates.

     The Transferor shall execute and deliver to the Trustee Bearer
Certificates and Registered Certificates in such amounts and at such times as
are necessary to enable the Trustee to fulfill its responsibilities under
this Agreement and the Certificates.

     (b)  The Transfer Agent and Registrar will maintain at its expense in
each of the Borough of Manhattan, The City of New York, an office or agency
where Investor Certificates may be surrendered for registration of transfer
or exchange (except that Bearer Certificates may not be surrendered for
exchange at any such office or agency in the United States).

     (c)(i)  Registration of transfer of Investor Certificates containing a
legend to the effect set forth on Exhibit D-1 shall be effected only if such
transfer is made pursuant to an effective registration statement under the
Act, or is exempt from the registration requirements under the Act.  In the
event that registration of a transfer is to be made in reliance upon an
exemption from the registration requirements under the Act, the transferor or
the transferee shall deliver, at its expense, to the Transferor, the Master
Servicer and the Trustee, an investment letter from the transferee,
substantially in the form attached to the applicable Supplement, and no
registration of transfer shall be made until such letter is so delivered.

     Investor Certificates issued upon registration or transfer of, or
Investor Certificates issued in exchange for, Investor Certificates bearing
the legend referred to above shall also bear such legend unless the
Transferor, the Master Servicer, the Trustee and the Transfer Agent and
Registrar receive an opinion of counsel, satisfactory to each of them, to the
effect that such legend may be removed.

     Whenever an Investor Certificate containing the legend referred to above
is presented to the Transfer Agent and Registrar for registration of
transfer, the Transfer Agent and Registrar shall promptly seek instructions
from the Master Servicer regarding such transfer and shall be entitled to
receive and conclusively rely upon instructions signed by a Servicing Officer
prior to registering any such transfer.  The Transferor hereby agrees to
indemnify the Transfer Agent and Registrar and the Trustee and to hold each
of them harmless against any loss, liability or expense incurred without
negligence or bad faith on their part arising out of or in connection with
actions taken or omitted by them in relation to any such instructions
furnished pursuant to this clause (i).

    (ii)  Registration of transfer of Investor Certificates containing a
legend to the effect set forth on Exhibit D-2 shall be effected only if such
transfer is made to a Person which is not an employee benefit plan, trust or
account, including an individual retirement account, that is subject to ERISA
or that is described in Section 4975(e)(1) of the Code or an entity whose
underlying assets include plan assets by reason of a plan's investment in
such entity (a "Benefit Plan").  By accepting and holding any such Investor
                ------------
Certificate, an Investor Certificateholder shall be deemed to have
represented and warranted that it is not a Benefit Plan.  By acquiring any
interest in a Book-Entry Certificate, a Certificate Owner shall be deemed to
have represented and warranted that it is not a Benefit Plan.

     SECTION 6.05.  Mutilated, Destroyed, Lost or Stolen Certificates.  If
                    -------------------------------------------------
(a) any mutilated Certificate (together, in the case of Bearer Certificates,
with all unmatured Coupons (if any) appertaining thereto) is surrendered to
the Transfer Agent and Registrar, or the Transfer Agent and Registrar
receives evidence to its satisfaction of the destruction, loss or theft of
any Certificate and (b) there is delivered to the Transfer Agent and
Registrar and the Trustee such security or indemnity as may be required by
them to save each of them harmless, then, in the absence of notice to the
Trustee that such Certificate has been acquired by a bona fide purchaser, the
Transferor shall execute, the Trustee shall authenticate and the Transfer
Agent and Registrar shall deliver (in the case of Bearer Certificates,
outside the United States), in exchange for or in lieu of any such mutilated,
destroyed, lost or stolen Certificate, a new Certificate of like tenor and
aggregate fractional undivided interest.  In connection with the issuance of
any new Certificate under this Section, the Trustee or the Transfer Agent and
Registrar may require the payment by the Certificateholder of a sum
sufficient to cover any tax or other governmental charge that may be imposed
in relation thereto and any other expenses (including the fees and expenses
of the Trustee and Transfer Agent and Registrar) connected therewith.  Any
duplicate Certificate issued pursuant to this Section shall constitute
complete and indefeasible evidence of ownership in the Trust, as if
originally issued, whether or not the lost, stolen or destroyed Certificate
shall be found at any time.

     SECTION 6.06.  Persons Deemed Owners.  The Trustee, the Transfer Agent
                    ---------------------
and Registrar and any agent of any of them may (a) prior to due presentation
of a Registered Certificate for registration of transfer, treat the Person or
Persons in whose name any Registered Certificate is registered as the owner
of such Registered Certificate for the purpose of receiving distributions
pursuant to the terms of the applicable Supplement and for all other purposes
whatsoever, and (b) treat the bearer of a Bearer Certificate or Coupon as the
owner of such Bearer Certificate or Coupon for the purpose of receiving
distributions pursuant to the terms of the applicable Supplement and for all
other purposes whatsoever; and, in any such case, neither the Trustee, the
Transfer Agent and Registrar nor any agent of any of them shall be affected
by any notice to the contrary.  Notwithstanding the foregoing, in determining
whether the Holders of the requisite Investor Certificates have given any
request, demand, authorization, direction, notice, consent or waiver
hereunder, Certificates owned by the Transferor, the Master Servicer, any
other holder of a Transferor's Certificate or any Affiliate thereof, shall be
disregarded and deemed not to be outstanding, except that, in determining
whether the Trustee shall be protected in relying upon any such request,
demand, authorization, direction, notice, consent or waiver, only
Certificates which a Responsible Officer of the Trustee knows to be so owned
shall be so disregarded.  Certificates so owned which have been pledged in
good faith shall not be disregarded and may be regarded as outstanding if the
pledgee establishes to the satisfaction of the Trustee the pledgee's right so
to act with respect to such Certificates and that the pledgee is not the
Transferor, the Master Servicer, any other holder of a Transferor's
Certificate or any Affiliate thereof.

     SECTION 6.07.  Access to List of Registered Certificateholders' Names
                    ------------------------------------------------------
and Addresses.  The Trustee will furnish or cause to be furnished by the
- -------------
Transfer Agent and Registrar to the Master Servicer, within five business
days after receipt by the Trustee of a request therefor, a list in such form
as the Master Servicer may reasonably require, of the names and addresses of
the Registered Certificateholders.  If three or more holders of Investor
Certificates (the "Applicants") apply to the Trustee, and such application
                   ----------
states that the Applicants desire to communicate with other Investor
Certificateholders with respect to their rights under this Agreement or any
Supplement or under the Investor Certificates and is accompanied by a copy of
the communication which such Applicants propose to transmit, then the
Trustee, after having been indemnified to its reasonable satisfaction by such
Applicants for its costs and expenses, shall afford or shall cause the
Transfer Agent and Registrar to afford such Applicants access during normal
business hours to the most recent list of Registered Certificateholders of
such Series or all outstanding Series, as applicable, held by the Trustee,
within five Business Days after the receipt of such application.  Such list
shall be as of a date no more than 45 days prior to the date of receipt of
such Applicants' request.

     Every Registered Certificateholder, by receiving and holding a
Registered Certificate, agrees with the Trustee that neither the Trustee, the
Transfer Agent and Registrar, nor any of their respective agents, shall be
held accountable by reason of the disclosure of any such information as to
the names and addresses of the Registered Certificateholders hereunder,
regardless of the sources from which such information was derived.

     SECTION 6.08.  Book-Entry Certificates.  Unless otherwise specified in
                    -----------------------
the related Supplement for any Series or Class, the Investor Certificates,
upon original issuance, shall be issued in the form of one or more
typewritten Investor Certificates representing the Book-Entry Certificates,
to be delivered to the Depository, by, or on behalf of, the Transferor.  The
Investor Certificates shall initially be registered on the Certificate
Register in the name of the Depository or its nominee, and no Certificate
Owner will receive a definitive certificate representing such Certificate
Owner's interest in the Investor Certificates, except as provided in Section
6.10.  Unless and until definitive, fully registered Investor Certificates
("Definitive Certificates") have been issued to the applicable Certificate
  -----------------------
Owners pursuant to Section 6.10 or as otherwise specified in any such
Supplement:

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

          (b)  the Transferor, the Master Servicer and the Trustee may deal
     with the Depository and the Depository Participants for all purposes
     (including the making of distributions) as the authorized
     representatives of the respective Certificate Owners;

          (c)  to the extent that the provisions of this Section conflict
     with any other provisions of this Agreement, the provisions of this
     Section shall control; and

          (d)  the rights of the respective Certificate Owners shall be
     exercised only through the Depository and the Depository Participants
     and shall be limited to those established by law and agreements between
     such Certificate Owners and the Depository and/or the Depository
     Participants.  Pursuant to the Depository Agreement, unless and until
     Definitive Certificates are issued pursuant to Section 6.10, the
     Depository will make book-entry transfers among the Depository
     Participants and receive and transmit distributions of principal and
     interest on the related Investor Certificates to such Depository
     Participants.

     For purposes of any provision of this Agreement requiring or permitting
actions with the consent of, or at the direction of, Investor
Certificateholders evidencing a specified percentage of the aggregate unpaid
principal amount of Investor Certificates, such direction or consent may be
given by Certificate Owners (acting through the Depository and the Depository
Participants) owning Investor Certificates evidencing the requisite
percentage of principal amount of Investor Certificates.

     SECTION 6.09.  Notices to Depository.  Whenever any notice or other
                    ---------------------
communication is required to be given to Investor Certificateholders of any
Series or Class with respect to which Book-Entry Certificates have been
issued, unless and until Definitive Certificates shall have been issued to
the related Certificate Owners, the Trustee shall give all such notices and
communications to the applicable Depository.

     SECTION 6.10.  Definitive Certificates.  If Book-Entry Certificates have
                    -----------------------
been issued with respect to any Series or Class and (a) the Transferor
advises the Trustee that the Depository is no longer willing or able to
discharge properly its responsibilities under the Depository Agreement with
respect to such Series or Class and the Trustee or the Transferor is unable
to locate a qualified successor, (b) the Transferor, at its option, advises
the Trustee that it elects to terminate the book-entry system with respect to
such Series or Class through the Depository or (c) after the occurrence of a
Servicing Default, Certificate Owners of such Series or Class evidencing not
less than 50% of the aggregate unpaid principal amount of such Series or
Class advise the Trustee and the Depository through the Depository
Participants that the continuation of a book-entry system with respect to the
Investor Certificates of such Series or Class through the Depository is no
longer in the best interests of the Certificate Owners with respect to such
Certificates, then the Trustee shall notify all Certificate Owners of such
Certificates, through the Depository, of the occurrence of any such event and
of the availability of Definitive Certificates to Certificate Owners
requesting the same.  Upon surrender to the Trustee of any such Certificates
by the Depository, accompanied by registration instructions from the
Depository for registration, the Trustee shall authenticate and deliver such
Definitive Certificates.  Neither the Transferor nor the Trustee shall be
liable for any delay in delivery of such instructions and may conclusively
rely on, and shall be protected in relying on, such instructions.  Upon the
issuance of such Definitive Certificates all references herein to obligations
imposed upon or to be performed by the Depository shall be deemed to be
imposed upon and performed by the Trustee, to the extent applicable with
respect to such Definitive Certificates and the Trustee shall recognize the
Holders of such Definitive Certificates as Investor Certificateholders
hereunder.

     SECTION 6.11.  Global Certificate; Exchange Date.  (a)  If specified in
                    ---------------------------------
the related Supplement for any Series or Class, the Investor Certificates
will initially be issued in the form of a single temporary global Certificate
(the "Global Certificate") in bearer form, without interest coupons, in the
      ------------------
denomination of the entire aggregate principal amount of such Series or Class
and substantially in the form set forth in the exhibit with respect thereto
attached to the related Supplement.  The Global Certificate will be
authenticated by the Trustee upon the same conditions, in substantially the
same manner and with the same effect as the Definitive Certificates.  The
Global Certificate may be exchanged as described below for Bearer or
Registered Certificates in definitive form (the "Definitive Euro-
                                                 ----------------
Certificates").
- ------------

     (b)  The Manager shall, upon its determination of the date of completion
of the distribution of the Investor Certificates of such Series or Class, so
advise the Trustee, the Transferor, the Common Depositary, and each Foreign
Clearing Agency forthwith.  Without unnecessary delay, but in any event not
prior to the Exchange Date, the Transferor will execute and deliver to the
Trustee at its London office or its designated agent outside the United
States definitive Bearer Certificates in an aggregate principal amount equal
to the entire aggregate principal amount of such Series or Class.  All Bearer
Certificates so issued and delivered will have Coupons attached.  The Global
Certificate may be exchanged for an equal aggregate principal amount of
Definitive Euro-Certificates only on or after the Exchange Date.  A United
States institutional investor may exchange the portion of the Global
Certificate beneficially owned by it only for an equal aggregate principal
amount of Registered Certificates bearing the applicable legend set forth in
the form of Registered Certificate attached to the related Supplement and
having a minimum denomination of $500,000, which may be in temporary form if
the Transferor so elects.  The Transferor may waive the $500,000 minimum
denomination requirement if it so elects.  Upon any demand for exchange for
Definitive Euro-Certificates in accordance with this paragraph, the
Transferor shall cause the Trustee to authenticate and deliver the Definitive
Euro-Certificates to the Holder (x) outside the United States, in the case of
Bearer Certificates, and (y) according to the instructions of the Holder, in
the case of Registered Certificates, but in either case only upon
presentation to the Trustee of a written statement substantially in the form
of Exhibit F-1 with respect to the Global Certificate or portion thereof
being exchanged, signed by a Foreign Clearing Agency and dated on the
Exchange Date or a subsequent date, to the effect that it has received in
writing or by tested telex a certification substantially in the form of (i)
in the case of beneficial ownership of the Global Certificate or a portion
thereof being exchanged by a United States institutional investor pursuant to
the second preceding sentence, the certificate in the form of Exhibit F-2
signed by the Manager which sold the relevant Certificates or (ii) in all
other cases, the certificate in the form of Exhibit F-3, the certificate
referred to in this clause (ii) being dated on the earlier of the first
actual payment of interest in respect of such Certificates and the date of
the delivery of such Certificate in definitive form.  Upon receipt of such
certification, the Trustee shall cause the Global Certificate to be endorsed
in accordance with paragraph (d) below.  Any exchange as provided in this
Section shall be made free of charge to the holders and the beneficial owners
of the Global Certificate and to the beneficial owners of the Definitive
Euro-Certificates issued in exchange, except that a person receiving
Definitive Euro-Certificates must bear the cost of insurance, postage,
transportation and the like in the event that such person does not receive
such Definitive Euro-Certificates in person at the offices of a Foreign
Clearing Agency.

     (c)  The delivery to the Trustee by a Foreign Clearing Agency of any
written statement referred to above may be relied upon by the Transferor and
the Trustee as conclusive evidence that a corresponding certification or
certifications has or have been delivered to such Foreign Clearing Agency
pursuant to the terms of this Agreement.

     (d)  Upon any such exchange of all or a portion of the Global
Certificate for a Definitive Euro-Certificate or Certificates, such Global
Certificate shall be endorsed by or on behalf of the Trustee to reflect the
reduction of its principal amount by an amount equal to the aggregate
principal amount of such Definitive Euro-Certificate or Certificates.  Until
so exchanged in full, such Global Certificate shall in all respects be
entitled to the same benefits under this Agreement as Definitive
Euro-Certificates authenticated and delivered hereunder except that the
beneficial owners of such Global Certificate shall not be entitled to receive
payments of interest on the Certificates until they have exchanged their
beneficial interests in such Global Certificate for Definitive
Euro-Certificates.

     SECTION 6.12.  Meetings of Certificateholders.  (a)  If at the time any
                    ------------------------------
Bearer Certificates are issued and outstanding with respect to any Series or
Class to which any meeting described below relates, the Master Servicer or
the Trustee may at any time call a meeting of Investor Certificateholders of
any Series or Class or of all Series, to be held at such time and at such
place as the Master Servicer or the Trustee, as the case may be, shall
determine, for the purpose of approving a modification of or amendment to, or
obtaining a waiver of any covenant or condition set forth in, this Agreement,
any Supplement or the Investor Certificates or of taking any other action
permitted to be taken by Investor Certificateholders hereunder or under any
Supplement.  Notice of any meeting of Investor Certificateholders, setting
forth the time and place of such meeting and in general terms the action
proposed to be taken at such meeting, shall be given in accordance with
Section 13.05, the first mailing and publication to be not less than 20 nor
more than 180 days prior to the date fixed for the meeting.  To be entitled
to vote at any meeting of Investor Certificateholders a person shall be (i) a
Holder of one or more Investor Certificates of the applicable Series or Class
or (ii) a person appointed by an instrument in writing as proxy by the Holder
of one or more such Investor Certificates.  The only persons who shall be
entitled to be present or to speak at any meeting of Investor
Certificateholders shall be the persons entitled to vote at such meeting and
their counsel and any representatives of the Transferor, the Master Servicer
and the Trustee and their respective counsel.

     (b)  At a meeting of Investor Certificateholders, persons entitled to
vote Investor Certificates evidencing a majority of the aggregate unpaid
principal amount of the applicable Series or Class or all outstanding Series,
as the case may be, shall constitute a quorum.  No business shall be
transacted in the absence of a quorum, unless a quorum is present when the
meeting is called to order.  In the absence of a quorum at any such meeting,
the meeting may be adjourned for a period of not less than 10 days; in the
absence of a quorum at any such adjourned meeting, such adjourned meeting may
be further adjourned for a period of not less than 10 days; at the
reconvening of any meeting further adjourned for lack of a quorum, the
persons entitled to vote Investor Certificates evidencing at least 25% of the
aggregate unpaid principal amount of the applicable Series or Class or all
outstanding Series, as the case may be, shall constitute a quorum for the
taking of any action set forth in the notice of the original meeting.  Notice
of the reconvening of any adjourned meeting shall be given as provided above
except that such notice must be given not less than five days prior to the
date on which the meeting is scheduled to be reconvened.  Notice of the
reconvening of an adjourned meeting shall state expressly the percentage of
the aggregate principal amount of the outstanding applicable Investor
Certificates which shall constitute a quorum.

     (c)  Any Investor Certificateholder who has executed an instrument in
writing appointing a person as proxy shall be deemed to be present for the
purposes of determining a quorum and be deemed to have voted; provided that
such Investor Certificateholder shall be considered as present or voting only
with respect to the matters covered by such instrument in writing.  Subject
to the provisions of Section 13.01, any resolution passed or decision taken
at any meeting of Investor Certificateholders duly held in accordance with
this Section shall be binding on all Investor Certificateholders whether or
not present or represented at the meeting.

     (d)  The holding of Bearer Certificates shall be proved by the
production of such Bearer Certificates or by a certificate, satisfactory to
the Master Servicer, executed by any bank, trust company or recognized
securities dealer, wherever situated, satisfactory to the Master Servicer. 
Each such certificate shall be dated and shall state that on the date thereof
a Bearer Certificate bearing a specified serial number was deposited with or
exhibited to such bank, trust company or recognized securities dealer by the
person named in such certificate.  Any such certificate may be issued in
respect of one or more Bearer Certificates specified therein.  The holding by
the person named in any such certificate of any Bearer Certificate specified
therein shall be presumed to continue for a period of one year from the date
of such certificate unless at the time of any determination of such holding
(i) another certificate bearing a later date issued in respect of the same
Bearer Certificate shall be produced, (ii) the Bearer Certificate specified
in such certificate shall be produced by some other person or (iii) the
Bearer Certificate specified in such certificate shall have ceased to be
outstanding.  The appointment of any proxy shall be proved by having the
signature of the person executing the proxy guaranteed by any bank, trust
company or recognized securities dealer satisfactory to the Trustee.

     (e)  The Trustee shall appoint a temporary chairman of the meeting.  A
permanent chairman and a permanent secretary of the meeting shall be elected
by vote of the holders of Investor Certificates evidencing a majority of the
aggregate unpaid principal amount of Investor Certificates of the applicable
Series or Class or all outstanding Series, as the case may be, represented at
the meeting.  No vote shall be cast or counted at any meeting in respect of
any Investors Certificate challenged as not outstanding and ruled by the
chairman of the meeting to be not outstanding.  The chairman of the meeting
shall have no right to vote except as an Investor Certificateholder or proxy. 
Any meeting of Investor Certificateholders duly called at which a quorum is
present may be adjourned from time to time, and the meeting may be held as so
adjourned without further notice.

     (f)  The vote upon any resolution submitted to any meeting of Investor
Certificateholders shall be by written ballot on which shall be subscribed
the signatures of Investor Certificateholders or proxies and on which shall
be inscribed the serial number or numbers of the Investor Certificates held
or represented by them.  The permanent chairman of the meeting shall appoint
two inspectors of votes who shall count all votes cast at the meeting for or
against any resolution and who shall make and file with the secretary of the
meeting their verified written reports in duplicate of all votes cast at the
meeting.  A record in duplicate of the proceedings of each meeting of
Investor Certificateholders shall be prepared by the secretary of the meeting
and there shall be attached to said record the original reports of the
inspectors of votes on any vote by ballot taken thereat and affidavits by one
or more persons having knowledge of the facts setting forth a copy of the
notice of the meeting and showing that said notice was published as provided
above.  The record shall be signed and verified by the permanent chairman and
secretary of the meeting and one of the duplicates shall be delivered to the
Master Servicer and the other to the Trustee to be preserved by the Trustee,
the latter to have attached thereto the ballots voted at the meeting.  Any
record so signed and verified shall be conclusive evidence of the matters
therein stated.


                                 ARTICLE VII

                            Other Matters Relating
                            ----------------------
                              to the Transferor
                              -----------------

          SECTION 7.01.  Liability of the Transferor.  The Transferor shall
                         ---------------------------
be liable for all obligations, covenants, representations and warranties of
the Transferor arising under or related to this Agreement.  Except as
provided in the preceding sentence, the Transferor shall be liable only to
the extent of the obligations specifically undertaken by it in its capacity
as Transferor hereunder.

     SECTION 7.02.  Limitation on Liability of the Transferor. Subject to
                    -----------------------------------------
Sections 7.01 and 7.03, neither the Transferor nor any of the directors,
members, managers, officers, employees or agents of the Transferor in its
capacity as Transferor shall be under any liability to the Trust, the
Trustee, the Certificateholders or any other Person for any action taken or
for refraining from the taking of any action in the capacity as Transferor
pursuant to this Agreement whether arising from express or implied duties
under this Agreement; provided, however, that this provision shall not
                      --------  -------
protect the Transferor or any such person against any liability which would
otherwise be imposed by reason of wilful misfeasance, bad faith or gross
negligence in the performance of duties or by reason of reckless disregard of
obligations and duties hereunder.  The Transferor and any director, member,
manager, officer, employee or agent of the Transferor may rely in good faith
on any document of any kind prima facie properly executed and submitted by
any Person respecting any matters arising hereunder.

     SECTION 7.03.  Transferor Indemnification of the Trust and the Trustee. 
                    -------------------------------------------------------
The Transferor shall indemnify and hold harmless the Trust, for the benefit
of the Certificateholders and the other Beneficiaries, and the Trustee from
and against any loss, liability, expense, damage or injury suffered or
sustained by reason of any acts, omissions or alleged acts or omissions
arising out of activities of the Trust or the Trustee pursuant to this
Agreement, including any judgment, award, settlement, reasonable attorneys'
fees and other costs or expenses incurred in connection with the defense of
any actual or threatened action, proceeding or claim; provided, however, that
                                                      --------  -------
the Transferor shall not indemnify the Trust or the Trustee if such acts,
omissions or alleged acts or omissions constitute fraud, gross negligence,
breach of fiduciary duty or wilful misconduct by the Trustee; and provided
                                                                  --------
further that the Transferor shall not indemnify the Trust, Trustee or the
- -------
Certificateholders or any other Beneficiaries for any liabilities, cost or
expense of the Trust with respect to any action taken by the Trustee at the
request of any such Certificateholders or other Beneficiaries to the extent
the Trustee is fully indemnified by such Certificateholders or other
Beneficiaries with respect to such action or with respect to any Federal,
state or local income or franchise taxes (or any interest or penalties with
respect thereto) required to be paid by the Trust or any Certificateholder or
other Beneficiary in connection herewith to any taxing authority.  Subject to
Section 7.01, any indemnification pursuant to this Section shall only be from
(i) the excess of the Transferor's Interest for any date of determination
over the Required Participation Amount as of such date and (ii) any other
assets of the Transferor not pledged to third parties or otherwise encumbered
in a manner permitted by the Transferor's Certificate of Formation and shall
only be made after payment in full of any amounts that the Transferor is
obligated to deposit in the Collection Account pursuant to this Agreement. 
Any indemnification under this Article VII shall  survive the termination of
this Agreement.

                                 ARTICLE VIII

                            Other Matters Relating
                            ----------------------
                            to the Master Servicer
                            ----------------------

     SECTION 8.01.  Liability of the Master Servicer.  The Master Servicer
                    --------------------------------
shall be liable under this Article VIII only to the extent of the obligations
specifically undertaken by the Master Servicer in its capacity as Master
Servicer.

     SECTION 8.02.  Merger or Consolidation of, or Assumption of, the
                    -------------------------------------------------
Obligations of the Master Servicer.  The Master Servicer shall not
- ----------------------------------
consolidate with or merge into any other corporation or convey or transfer
its properties and assets substantially as an entirety to any Person, unless:

          (a)  the corporation formed by such consolidation or into which the
     Master Servicer is merged or the Person which acquires by conveyance or
     transfer the properties and assets of the Master Servicer substantially
     as an entirety shall be a corporation organized and existing under the
     laws of the United States of America or any State or the District of
     Columbia and, if the Master Servicer is not the surviving entity, such
     corporation shall assume, without the execution or filing of any paper
     or any further act on the part of any of the parties hereto, the
     performance of every covenant and obligation of the Master Servicer
     hereunder; and

          (b)  the Master Servicer has delivered to the Trustee an Officers'
     Certificate and an Opinion of Counsel each stating that such
     consolidation, merger, conveyance or transfer comply with this Section
     8.02 and that all conditions precedent herein provided for relating to
     such transaction have been complied with.

     SECTION 8.03.  Limitation on Liability of the Master Servicer and
                    --------------------------------------------------
Others.  Except as provided in Section 8.04, neither the Master Servicer nor
- ------
any of the directors or officers or employees or agents of the Master
Servicer, shall be under any liability to the Trust, the Trustee, the
Certificateholders or any other Person for any action taken or for refraining
from the taking of any action in its capacity as Master Servicer pursuant to
this Agreement; provided, however, that this provision shall not protect the
                --------  -------
Master Servicer or any such person against any liability which would
otherwise be imposed by reason of wilful misfeasance, bad faith or negligence
in the performance of duties or by reason of reckless disregard of
obligations and duties hereunder.  The Master Servicer and any director or
officer or employee or agent of the Master Servicer may rely in good faith on
any document of any kind prima facie properly executed and submitted by any
Person respecting any matters arising hereunder.  The Master Servicer shall
not be under any obligation to appear in, prosecute or defend any legal
action which is not incidental to its duties to service the Receivables in
accordance with this Agreement which in its reasonable opinion may involve it
in any expense or liability.

     SECTION 8.04.  Master Servicer Indemnification of the Trust and the
                    ----------------------------------------------------
Trustee.  The Master Servicer shall indemnify and hold harmless the Trust,
- -------
for the benefit of the Certificateholders and the other Beneficiaries, and
the Trustee, from and against any loss, liability, expense, damage or injury
suffered or sustained by reason of any acts, omissions or alleged acts or
omissions arising out of activities of the Master Servicer, the Trust or the
Trustee pursuant to this Agreement, including any judgment, award,
settlement, reasonable attorneys' fees and other costs or expenses incurred
in connection with the defense of any actual or threatened action, proceeding
or claim; provided, however, that the Master Servicer shall not indemnify the
          --------  -------
Trust or the Trustee if such acts, omissions or alleged acts or omissions
constitute fraud, gross negligence, breach of fiduciary duty or wilful
misconduct by the Trustee; and provided further that the Master Servicer
                               -------- -------
shall not indemnify the Trust, the Trustee or the Certificateholders or the
other Beneficiaries for any liabilities, cost or expense of the Trust with
respect to any action taken by the Trustee at the request of the
Certificateholders or any other Beneficiaries to the extent the Trustee is
fully indemnified by such Certificateholders or other Beneficiaries with
respect to such action or with respect to any Federal, state or local income
or franchise taxes (or any interest or penalties with respect thereto)
required to be paid by the Trust or the Certificateholders or the other
Beneficiaries in connection herewith to any taxing authority.  Any
indemnification under this Article VIII shall survive the termination of this
Agreement and the resignation and removal of the Trustee.

     SECTION 8.05.  The Master Servicer Not to Resign.  The Master Servicer
                    ---------------------------------
shall not resign from the obligations and duties hereby imposed on it except
upon determination that (a) the performance of its duties hereunder is no
longer permissible under applicable law and (b) there is no reasonable action
which the Master Servicer could take to make the performance of its duties
hereunder permissible under applicable law.  Any such determination
permitting the resignation of the Master Servicer shall be evidenced as to
clause (a) above by an Opinion of Counsel to such effect delivered to the
Trustee.  No such resignation shall become effective until the Trustee or a
Successor Master Servicer shall have assumed the responsibilities and
obligations of the Master Servicer in accordance with Section 10.02 hereof. 
If the Trustee is unable within 120 days of the date of such determination to
appoint a Successor Master Servicer, the Trustee shall serve as Successor
Master Servicer hereunder.

     SECTION 8.06.  Access to Certain Documentation and Information Regarding
                    ---------------------------------------------------------
the Receivables.  The Master Servicer shall provide to the Trustee access to
- ---------------
the documentation regarding the Accounts and the Receivables in such cases
where the Trustee is required in connection with the enforcement of the
rights of the Certificateholders, or by applicable statutes or regulations to
review such documentation, such access being afforded without charge but only
(a) upon reasonable request, (b) during normal business hours, (c) subject to
the Master Servicer's normal security and confidentiality procedures and (d)
at offices designated by the Master Servicer.  Nothing in this Section 8.06
shall derogate from the obligation of the Transferor, the Trustee or the
Master Servicer to observe any applicable law prohibiting disclosure of
information regarding the Dealers and the failure of the Master Servicer to
provide access as provided in this Section 8.06 as a result of such
obligation shall not constitute a breach of this Section 8.06.

     SECTION 8.07.  Delegation of Duties.  Subject to Section 3.01, in the
                    --------------------
ordinary course of business, the Master Servicer may at any time delegate any
duties hereunder to any Person who agrees to conduct such duties in
accordance with the Floorplan Financing Guidelines and this Agreement.  The
Master Servicer shall give prompt written notice of any such delegation of a
material function to the Rating Agencies, any Agent and any Enhancement
Providers.  Such delegation shall not relieve the Master Servicer of its
liability and responsibility with respect to such duties, and shall not
constitute a resignation within the meaning of Section 8.05 and written
notice shall have been delivered to each applicable Rating Agency with
respect to such delegation prior to such delegation.

     SECTION 8.08.  Examination of Records.  The Transferor and the Master
                    ----------------------
Servicer shall indicate generally in its computer files or other records that
the Receivables arising in the Accounts have been conveyed to the Trust
pursuant to this Agreement for the benefit of the Certificateholders and the
other Beneficiaries.  The Transferor and the Master Servicer shall, prior to
the sale or transfer to a third party of any receivable held in its custody,
examine its computer and other records to determine that such receivable is
not a Receivable.

     SECTION 8.09.  Additional Expenses.  The Master Servicer covenants and
                    -------------------
agrees to pay from time to time such reasonable costs, fees and expenses as
may be incurred by third parties designated by the Transferor in connection
with the provisions of services directly or indirectly to the Trust or
otherwise in connection with the facilitation of an offering of the
Certificates of one or more Classes issued hereunder, subject in each case to
written notice having been delivered to each applicable Rating Agency prior
to the incurrence of such expense by the Master Servicer.


                                  ARTICLE IX

                          Early Amortization Events
                          -------------------------

     SECTION 9.01.  Early Amortization Events.  If any one of the following
                    -------------------------
events shall occur:

          (a)  a failure by the Transferor to convey Receivables in
     Additional Accounts to the Trust within five Business Days after the day
     on which it is required to convey such Receivables pursuant to this
     Agreement;

          (b)  the Transferor or the Seller shall file a petition commencing
     a voluntary case under any chapter of the Federal bankruptcy laws; or
     the Transferor or the Seller shall file a petition or answer or consent
     seeking reorganization, arrangement, adjustment, or composition under
     any other similar applicable Federal law, or shall consent to the filing
     of any such petition, answer, or consent; or the Transferor or the
     Seller shall appoint, or consent to the appointment of, a custodian,
     receiver, liquidator, trustee, assignee, sequestrator or other similar
     official in bankruptcy or insolvency of it or of any substantial part of
     its property; or the Transferor or the Seller shall make an assignment
     for the benefit of creditors, or shall admit in writing its inability to
     pay its debts generally as they become due;

          (c)  any order for relief against the Transferor or the Seller
     shall have been entered by a court having jurisdiction in the premises
     under any chapter of the Federal bankruptcy laws, and such order shall
     have continued undischarged or unstayed for a period of 60 days; or a
     decree or order by a court having jurisdiction in the premises shall
     have been entered approving as properly filed a petition seeking
     reorganization, arrangement, adjustment, or composition of the
     Transferor or the Seller under any other similar applicable Federal law,
     and such decree or order shall have continued undischarged or unstayed
     for a period of 120 days; or a decree or order of a court having
     jurisdiction in the premises for the appointment of a custodian,
     receiver, liquidator, trustee, assignee, sequestrator, or other similar
     official in bankruptcy or insolvency of the Transferor or the Seller or
     of any substantial part of its property or for the winding up or
     liquidation of its affairs, shall have been entered, and such decree or
     order shall have remained in force undischarged or unstayed for a period
     of 120 days;

          (d)  Ford shall file a petition commencing a voluntary case under
     any chapter of the Federal bankruptcy laws; or Ford shall file a
     petition or answer or consent seeking reorganization, arrangement,
     adjustment, or composition under any other similar applicable Federal
     law, or shall consent to the filing of any such petition, answer, or
     consent; or Ford shall appoint, or consent to the appointment of, a
     custodian, receiver, liquidator, trustee, assignee, sequestrator or
     other similar official in bankruptcy or insolvency of it or of any
     substantial part of its property; or Ford shall make an assignment for
     the benefit of creditors, or shall admit in writing its inability to pay
     its debts generally as they become due;

          (e)  any order for relief against Ford shall have been entered by a
     court having jurisdiction in the premises under any chapter of the
     Federal bankruptcy laws, and such order shall have continued
     undischarged or unstayed for a period of 60 days; or a decree or order
     by a court having jurisdiction in the premises shall have been entered
     approving as properly filed a petition seeking reorganization,
     arrangement, adjustment, or composition of Ford under any other similar
     applicable Federal law, and such decree or order shall have continued
     undischarged or unstayed for period of 120 days; or a decree or order of
     a court having jurisdiction in the premises for the appointment of a
     custodian, receiver, liquidator, trustee, assignee, sequestrator, or
     other similar official in bankruptcy or insolvency of Ford or of any
     substantial part of its property, or for the winding up or liquidation
     of its affairs, shall have been entered, and such decree or order shall
     have remained in force undischarged or unstayed for a period of 120
     days;

          (f)  failure on the part of the Transferor, the Master Servicer or
     the Seller, as applicable, (i) to make any payment or deposit (including
     any Transfer Deposit Amount or Adjustment Payment) required by the terms
     of this Agreement or the applicable Receivables Purchase Agreement on or
     before the date occurring two Business Days after the date such payment
     or deposit is required to be made herein, or (ii) with respect to any
     Series, to deliver a Distribution Date Statement within five Business
     Days of the day such item is due to be delivered under this Agreement,
     or (iii) duly to observe or perform in any material respect the covenant
     of the Transferor set forth in Section 2.06(a) or (iv) duly to observe
     or perform in any material respect any other covenants or agreements of
     the Transferor or the Master Servicer, as the case may be, set forth in
     this Agreement or the Receivables Purchase Agreement, which failure in
     the case of this clause (iv) continues unremedied for a period of 45
     days after the date on which written notice of such failure, requiring
     the same to be remedied, shall have been given to the Transferor by the
     Trustee or any Enhancement Provider;

          (g)  any representation or warranty made by the Seller in the
     Receivables Purchase Agreement or the Transferor in this Agreement or
     any information contained in a computer file or microfiche or written
     list required to be delivered by the Transferor pursuant to Section
     2.01, 2.05, 2.07 or 2.08, (i) shall prove to have been incorrect in any
     material respect when made or when delivered, and shall continue to be
     incorrect in any material respect for a period of 60 days after the date
     on which written notice of such failure, requiring the same to be
     remedied, shall have been given to the Transferor by the Trustee and
     (ii) as a result of such incorrectness the interests of the Holders of
     the Investor Certificates are materially and adversely affected;
     provided, however, that an Early Amortization Event shall not be deemed
     --------  -------
     to have occurred under this paragraph if the Transferor has repurchased
     the related Receivable or all such Receivables, if applicable, during
     such period in accordance with the provisions of this Agreement; or

          (h)  the Trust or the Transferor shall become an "investment
     company" within the meaning of the Investment Company Act;

then, subject to applicable law, and after the applicable grace period, if
any, an amortization event (an "Early Amortization Event") shall occur
                                ------------------------
without any notice or other action on the part of the Trustee, any Agent, the
Certificateholders or any other Beneficiary, immediately upon the occurrence
of such event.

                                  ARTICLE X

                              Servicing Defaults
                              ------------------

     SECTION 10.01.  Servicing Defaults.  If any one of the following events
                     ------------------
(a "Servicing Default") shall occur and be continuing with respect to the
    -----------------
Servicer:

          (a)  any failure by the Master Servicer to make any payment,
     transfer or deposit or to give instructions or to give notice to the
     Trustee to make such payment, transfer or deposit or to give notice to
     the Trustee as to any action to be taken under any Enhancement Agreement
     on or before the date occurring five days after the date such payment,
     transfer or deposit or such instruction or notice is required to be made
     or given, as the case may be, under the terms of this Agreement;

          (b)  failure on the part of the Master Servicer duly to observe or
     perform any other covenants or agreements of the Master Servicer set
     forth in this Agreement which has a material adverse effect on the
     Investor Certificateholders of any Series, which continues unremedied
     for a period of 30 days after the date on which written notice of such
     failure, requiring the same to be remedied, shall have been given to the
     Master Servicer by the Trustee; or the Master Servicer shall delegate
     its duties under this Agreement, except as permitted by Sections 3.01
     and 8.07;

          (c)  any representation, warranty or certification made by the
     Master Servicer in this Agreement or in any certificate delivered
     pursuant to this Agreement shall prove to have been incorrect when made,
     which has a material adverse effect on the rights of the Investor
     Certificateholders of any Series and which material adverse effect
     continues for a period of 60 days after the date on which written notice
     thereof, requiring the same to be remedied, shall have been given to the
     Master Servicer by the Trustee;

          (d)  the Master Servicer shall consent to the appointment of a
     conservator or receiver or liquidator or other similar official in any
     bankruptcy, insolvency, readjustment of debt, marshalling of assets and
     liabilities or similar proceedings of or relating to the Master Servicer
     or of or relating to all or substantially all of its property, or a
     decree or order of a court or agency or supervisory authority having
     jurisdiction in the premises for the appointment of a conservator or
     receiver or liquidator or other similar official in any insolvency,
     readjustment of debt, marshalling of assets and liabilities or similar
     proceedings, or for the winding-up or liquidation of its affairs, shall
     have been entered against the Master Servicer and such decree or order
     shall have remained in force undischarged or unstayed; or the Master
     Servicer shall admit in writing its inability to pay its debts generally
     as they become due, file a petition to take advantage of any applicable
     bankruptcy, insolvency or reorganization statute, make any assignment
     for the benefit of its creditors or voluntarily suspend payment of its
     obligations; then, in the event of any Servicing Default, so long as the
     Servicing Default shall not have been remedied, the Trustee, by notice
     then given in writing to the Master Servicer (a "Termination Notice"),
                                                      ------------------
     may terminate all but not less than all of the rights and obligations
     (other than its obligations that have accrued up to the time of such
     termination) of the Master Servicer as Master Servicer under this
     Agreement and in and to the Receivables and the proceeds thereof.  After
     receipt by the Master Servicer of a Termination Notice, and on the date
     that a Successor Master Servicer shall have been appointed by the
     Trustee pursuant to Section 10.02, all authority and power of the Master
     Servicer under this Agreement shall pass to and be vested in a Successor
     Master Servicer (a "Servicing Transfer") and, without limitation, the
                         ------------------
     Trustee is hereby authorized and empowered (upon the failure of the
     Master Servicer to cooperate) to execute and deliver, on behalf of the
     Master Servicer, as attorney-in-fact or otherwise, all documents and
     other instruments upon the failure of the Master Servicer to execute or
     deliver such documents or instruments, and to do and accomplish all
     other acts or things necessary or appropriate to effect the purposes of
     such Servicing Transfer.  The Master Servicer agrees to cooperate with
     the Trustee and such Successor Master Servicer in effecting the
     termination of the responsibilities and rights of the Master Servicer to
     conduct servicing hereunder, including the transfer to such Successor
     Master Servicer of all authority of the Master Servicer to service the
     Receivables provided for under this Agreement, including all authority
     over all Collections which shall on the date of transfer be held by the
     Master Servicer for deposit, or which have been deposited by the Master
     Servicer, in the Collection Account, or which shall thereafter be
     received with respect to the Receivables, and in assisting the Successor
     Master Servicer.  The Master Servicer shall promptly transfer its
     electronic records relating to the Receivables to the Successor Master
     Servicer in such electronic form as the Successor Master Servicer may
     reasonably request and shall promptly transfer to the Successor Master
     Servicer all other records, correspondence and documents necessary for
     the continued servicing of the Receivables in the manner and at such
     times as the Successor Master Servicer shall reasonably request.  To the
     extent that compliance with this Section 10.01 shall require the Master
     Servicer to disclose to the Successor Master Servicer information of any
     kind which the Master Servicer reasonably deems to be confidential, the
     Successor Master Servicer shall be required to enter into such customary
     licensing and confidentiality agreements as the Master Servicer shall
     deem necessary to protect its interest.

          Notwithstanding the foregoing, a delay in or failure of performance
     under Section 10.01(a) for a period of 10 Business Days or under Section
     10.01(b) or (c) for a period of 60 Business Days, shall not constitute a
     Servicing Default if such delay or failure could not be prevented by the
     exercise of reasonable diligence by the Master Servicer and such delay
     or failure was caused by an act of God or the public enemy, acts of
     declared or undeclared war, public disorder, rebellion or sabotage,
     epidemics, landslides, lightning, fire, hurricanes, earthquakes, floods
     or similar causes.  The preceding sentence shall not relieve the Master
     Servicer from using its best efforts to perform its respective
     obligations in a timely manner in accordance with the terms of this
     Agreement and the Master Servicer shall provide the Trustee, any Agents,
     any Enhancement Providers, the Transferor and the Certificateholders
     with an Officers' Certificate giving prompt notice of such failure or
     delay by it, together with a description of its efforts so to perform
     its obligations.  The Master Servicer shall immediately notify the
     Trustee in writing of any Servicing Default.

          SECTION 10.02.  Trustee to Act; Appointment of Successor.  (a)  On
                          ----------------------------------------
and after the receipt by the Master Servicer of a Termination Notice pursuant
to Section 10.01, the Master Servicer shall continue to perform all servicing
functions under this Agreement until the date specified in the Termination
Notice or otherwise specified by the Trustee in writing or, if no such date
is specified in such Termination Notice, or otherwise specified by the
Trustee, until a date mutually agreed upon by the Master Servicer and
Trustee.  The Trustee shall as promptly as possible after the giving of a
Termination Notice appoint an Eligible Master Servicer as a successor
servicer (the "Successor Servicer"), subject to the consent of any
               ------------------
Enhancement Providers and any Agents, which consent shall not be unreasonably
withheld, and such Successor Master Servicer shall accept its appointment by
a written assumption in a form acceptable to the Trustee.  In the event that
a Successor Master Servicer has not been appointed or has not accepted its
appointment at the time when the Master Servicer ceases to act as Master
Servicer, the Trustee without further action shall automatically be appointed
the Successor Master Servicer.  The Trustee may delegate any of its servicing
obligations to an affiliate or agent in accordance with Sections 3.01 and
8.07.  Notwithstanding the above, the Trustee shall, if it is legally unable
so to act, petition a court of competent jurisdiction to appoint any
established institution having a net worth of not less than $100,000,000 and
whose regular business includes the servicing of wholesale receivables as the
Successor Master Servicer hereunder.  The Trustee shall immediately give
notice to the Rating Agencies, any Enhancement Providers, any Agents and the
Certificateholders upon the appointment of a Successor, any Agents Master
Servicer.

     (b)  Upon its appointment, the Successor Master Servicer shall be the
successor in all respects to the Master Servicer with respect to servicing
functions under this Agreement and shall be subject to all the
responsibilities, duties and liabilities relating thereto placed on the
Master Servicer by the terms and provisions hereof (except that the Successor
Master Servicer shall not be liable for any liabilities incurred by the
predecessor Servicer), and all references in this Agreement to the Master
Servicer shall be deemed to refer to the Successor Master Servicer.  Any
Successor Master Servicer, by its acceptance of its appointment, will
automatically agree to be bound by the terms and provisions of any
Enhancement Agreement.

     (c)  In connection with any Termination Notice, the Trustee will review
any bids which it obtains from Eligible Servicers and shall be permitted to
appoint any Eligible Master Servicer submitting such a bid as a Successor
Master Servicer for servicing compensation not in excess of the Servicing Fee
(provided that if all such bids exceed the Servicing Fee the Transferor at
its own expense shall pay when due the amount of any compensation in excess
of the Servicing Fee); provided, however, that the Transferor shall be
                       --------  -------
responsible for payment of the Transferor's portion of the Servicing Fee as
determined pursuant to this Agreement and all other amounts in excess of the
Investors' Servicing Fee, and that no such monthly compensation paid out of
Collections shall be in excess of the Investors' Servicing Fee permitted to
the Master Servicer.  The holders of the Transferor's Certificates agree that
if Ford Credit (or any Successor Servicer) is terminated as Master Servicer
hereunder, the portion of Collections to be paid to the Transferor shall be
reduced by an amount sufficient to pay Transferor's share of the compensation
of the Successor Master Servicer.

     (d)  All authority and power granted to the Successor Master Servicer
under this Agreement shall automatically cease and terminate upon termination
of the Trust pursuant to Section 12.01, and shall pass to and be vested in
the Transferor and, without limitation, the Transferor is hereby authorized
and empowered to execute and deliver, on behalf of the Successor Master
Servicer, as attorney-in-fact or otherwise, all documents and other
instruments, and to do and accomplish all other acts or things necessary or
appropriate to effect the purposes of such transfer of servicing rights.  The
Successor Master Servicer agrees to cooperate with the Transferor in
effecting the termination of the responsibilities and rights of the Successor
Master Servicer to conduct servicing on the Receivables.  The Successor
Master Servicer shall transfer its electronic records relating to the
Receivables to the Transferor in such electronic form as the Transferor may
reasonably request and shall transfer all other records, correspondence and
documents to the Transferor in the manner and at such times as the Transferor
shall reasonably request.  To the extent that compliance with this Section
10.02 shall require the Successor Master Servicer to disclose to the
Transferor information of any kind which the Successor Master Servicer deems
to be confidential, the Transferor shall be required to enter into such
customary licensing and confidentiality agreements as the Successor Master
Servicer shall deem necessary to protect its interests.

                                  ARTICLE XI

                                 The Trustee
                                 -----------

     SECTION 11.01.  Duties of Trustee.  (a)  The Trustee, prior to the
                     -----------------
occurrence of a Servicing Default of which it has  knowledge and after the
curing of all Servicing Defaults which may have occurred, undertakes to
perform such duties and only such duties as are specifically set forth in
this Agreement.  If a Servicing Default to the knowledge of a Responsible
Officer of the Trustee has occurred (which has not been cured or waived), the
Trustee shall exercise such of the rights and powers vested in it by this
Agreement and use the same degree of care and skill in their exercise, as a
prudent man would exercise or use under the circumstances in the conduct of
his own affairs.

     (b)  The Trustee, upon receipt of all resolutions, certificates,
statements, opinions, reports, documents, orders or other instruments
furnished to the Trustee which are specifically required to be furnished
pursuant to any provision of this Agreement, shall examine them to determine
whether they substantially conform to the requirements of this Agreement.

     (c)  Subject to Section 11.01(a), no provision of this Agreement shall
be construed to relieve the Trustee from liability for its own grossly
negligent action, its own grossly negligent failure to act or its own wilful
misconduct; provided, however, that:
            --------  -------

          (i)  the Trustee shall not be personally liable for an error of
     judgment made in good faith by a Responsible Officer or Responsible
     Officers of the Trustee, unless it shall be proved that the Trustee was
     negligent in ascertaining the pertinent facts;

         (ii)  the Trustee shall not be charged with knowledge of any
     Servicing Default or the failure by the Master Servicer to comply with
     the obligations of the Master Servicer referred to in Section 10.01(a)
     and (b) unless a Responsible Officer of the Trustee obtains actual
     knowledge of such failure; and

        (iii)  the Trustee shall not be charged with knowledge of an Early
     Amortization Event unless a Responsible Officer of the Trustee obtains
     actual knowledge thereof.

     (d)  The Trustee shall not be required to expend or risk its own funds
or otherwise incur financial liability in the performance of any of its
duties hereunder or in the exercise of any of its rights or powers, if there
is reasonable ground for believing that the repayment of such funds or
adequate indemnity against such risk or liability is not reasonably assured
to it, and none of the provisions contained in this Agreement shall in any
event require the Trustee to perform, or be responsible for the manner of
performance of, any obligations of the Master Servicer under this Agreement
except during such time, if any, as the Trustee shall be the successor to,
and be vested with the rights, duties, powers and privileges of, the Master
Servicer in accordance with the terms of this Agreement.  Notwithstanding the
prior sentence, the Trustee when acting as successor Master Servicer, is
still entitled to indemnification under Sections 7.03 and 8.04.

     (e)  Except as expressly provided in this Agreement, the Trustee shall
have no power to vary the corpus of the Trust including the power to (i)
accept any substitute obligation for a Receivable initially assigned to the
Trust under Section 2.01 or 2.05, (ii) add any other investment, obligation
or security to the Trust or (iii) withdraw from the Trust any Receivables.

     (f)  In the event that the Transfer Agent and Registrar shall fail to
perform any obligation, duty or agreement in the manner or on the day
required to be performed by the Transfer Agent and Registrar, as the case may
be, under this Agreement, the Trustee shall be obligated promptly upon the
actual knowledge of a Responsible Officer of the Trustee to perform such
obligation, duty or agreement in the manner so required.

     (g)  If the Transferor has agreed to transfer any of its wholesale
receivables (other than the Receivables) to another Person, then upon the
written request of the Transferor, the Trustee will enter into such inter-
creditor agreements with the transferee of such receivables as are customary
and necessary to identify separately the rights of the Trust and such other
Person in the Transferor's wholesale receivables; provided, however, that the
                                                  --------  -------
Trustee shall not be required to enter into any inter-creditor agreement
which could, in the sole opinion of the Trustee, adversely affect the
interests of the Investor Certificateholders or the Trustee and, upon the
request of the Trustee, the Transferor will deliver an Opinion of Counsel on
any matters relating to such inter-creditor agreement, reasonably requested
by the Trustee.

     (h)  Notwithstanding any other provision contained herein, the Trustee
is not acting as, and shall not be deemed to be, a fiduciary for any
Enhancement Provider in its capacity as such or as a Beneficiary, and the
Trustee's sole responsibility with respect to said parties shall be to
perform those duties with respect to said parties as are specifically set
forth herein and no implied duties or obligations shall be read into this
Agreement against the Trustee with respect to any such party.

     SECTION 11.02.  Certain Matters Affecting the Trustee. Except as
                     -------------------------------------
otherwise provided in Section 11.01:

          (a)  the Trustee may rely on and shall be protected in acting on,
     or in refraining from acting in accord with, any resolution, Officers'
     Certificate, certificate of auditors or any other certificate,
     statement, instrument, opinion, report, notice, request, consent, order,
     appraisal, bond or other paper or document believed by it to be genuine
     and to have been signed or presented to it pursuant to this Agreement by
     the proper party or parties;

          (b)  the Trustee may consult with counsel and any Opinion of
     Counsel shall be full and complete authorization and protection in
     respect of any action taken or suffered or omitted by it hereunder in
     good faith and in accordance with such Opinion of Counsel;

          (c)  the Trustee shall be under no obligation to exercise any of
     the rights or powers vested in it by this Agreement, or to institute,
     conduct or defend any litigation hereunder or in relation hereto, at the
     request, order or direction of any of the Certificateholders, pursuant
     to the provisions of this Agreement, unless such Certificateholders
     shall have offered to the Trustee reasonable security or indemnity
     against the costs, expenses and liabilities which may be incurred
     therein or thereby;

          (d)  the Trustee shall not be personally liable for any action
     taken, suffered or omitted by it in good faith and believed by it to be
     authorized or within the discretion or rights or powers conferred upon
     it by this Agreement;

          (e)  the Trustee shall not be bound to make any investigation into
     the facts of matters stated in any resolution, certificate, statement,
     instrument, opinion, report, notice, request, consent, order, approval,
     bond or other paper or document;

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

          (g)  except as may be required by Section 11.01(a) hereof, the
     Trustee shall not be required to make any initial or periodic
     examination of any documents or records related to the Receivables or
     the Accounts for the purpose of establishing the presence or absence of
     defects, the compliance by the Transferor with its representations and
     warranties or for any other purpose.

     SECTION 11.03.  Trustee Not Liable for Recitals in Certificates.  The
                     -----------------------------------------------
Trustee assumes no responsibility for the correctness of the recitals
contained herein and in the Certificates (other than the certificate of
authentication on the Certificates).  Except as set forth in Section 11.14,
the Trustee makes no representations as to the validity or sufficiency of
this Agreement or of the Certificates (other than the certificate of
authentication on the Certificates) or of any Receivable or related document
or any security interest of the Trust therein.  The Trustee shall not be
accountable for the use or application by the Transferor of any of the
Certificates or of the proceeds of such Certificates, or for the use or
application of any funds paid to the Transferor in respect of the Receivables
or deposited in or withdrawn from the Collection Account or any Series
Account.

     SECTION 11.04.  Trustee May Own Certificates.  The Trustee in its
                     ----------------------------
individual or any other capacity may become the owner or pledgee of Investor
Certificates with the same rights as it would have if it were not the
Trustee.

     SECTION 11.05.  The Master Servicer to Pay Trustee's Fees and Expenses. 
                     ------------------------------------------------------
The Master Servicer covenants and agrees to pay to the Trustee from time to
time, and the Trustee shall be entitled to receive, reasonable compensation
(which shall not be limited by any provision of law in regard to the
compensation of a trustee of an express trust) for all services rendered by
it in the execution of the trust hereby created and in the exercise and
performance of any of the power and duties hereunder of the Trustee, and,
subject to Section 8.04, the Master Servicer will pay or reimburse the
Trustee upon its request for all reasonable expenses, disbursements and
advances incurred or made by the Trustee in accordance with any of the
provisions of this Agreement (including the reasonable fees and expenses of
its agents, any co-trustee and counsel) except any such expense, disbursement
or advance as may arise from its gross negligence or bad faith and except as
provided in the second following sentence.  The Master Servicer's covenants
to pay the expenses, disbursements and advances provided for in the preceding
sentence shall survive the termination of this Agreement.  If the Trustee is
appointed Successor Master Servicer pursuant to Section 10.02, the provisions
of this Section 11.05 shall not apply to expenses, disbursements and advances
made or incurred by the Trustee in its capacity as Successor Master Servicer,
which shall be covered out of the Servicing Fee; provided, however, if such
                                                 --------  -------
expenses, disbursements and advances incurred by the Trustee are in amount in
excess of the Servicing Fee, such excess amount shall be paid in full to the
Trustee by Ford Credit.  To the extent, if any, that any federal, state or
local taxes are payable by the Trust, such taxes shall be payable solely out
of Trust Assets and not out of the personal assets of the Trustee.

     SECTION 11.06.  Eligibility Requirements for Trustee.  The Trustee
                     ------------------------------------
hereunder shall at all times be a corporation organized and doing business
under the laws of the United States of America or any state thereof
authorized under such laws to exercise corporate trust powers, having a
combined capital and surplus of at least $50,000,000 and subject to
supervision or examination by Federal or state authority.  If such
corporation publishes reports of condition at least annually, pursuant to law
or to the requirements of the aforesaid supervising or examining authority,
then, for the purpose of this Section 11.06, the combined capital and surplus
of such corporation shall be deemed to be its combined capital and surplus as
set forth in its most recent report of condition so published.  In case at
any time the Trustee shall cease to be eligible in accordance with the
provisions of this Section 11.06, the Trustee shall resign immediately in the
manner and with the effect specified in Section 11.07.

     SECTION 11.07.  Resignation or Removal of Trustee.  (a)  The Trustee may
                     ---------------------------------
at any time resign and be discharged from the trust hereby created by giving
written notice thereof to the Transferor and the Master Servicer.  Upon
receiving such notice of resignation, the Transferor shall promptly appoint a
successor trustee by written instrument, in duplicate, one copy of which
instrument shall be delivered to the resigning Trustee and one copy to the
successor trustee. If no successor trustee shall have been so appointed and
have accepted appointment within 30 days after the giving of such notice of
resignation, the resigning Trustee may petition any court of competent
jurisdiction for the appointment of a successor trustee.

     (b)  If at any time the Trustee shall cease to be eligible in accordance
with the provisions of Section 11.06 hereof and shall fail to resign after
written request therefor by the Master Servicer, or if at any time the
Trustee shall be legally unable to act, or shall be adjudged a bankrupt or
insolvent, or if a receiver of the Trustee or of its property shall be
appointed, or any public officer shall take charge or control of the Trustee
or of its property or affairs for the purpose of rehabilitation, conservation
or liquidation, then the Master Servicer may remove the Trustee and promptly
appoint a successor trustee by written instrument, in duplicate, one copy of
which instrument shall be delivered to the Trustee so removed and one copy to
the successor trustee.

     (c)  Any resignation or removal of the Trustee and appointment of
successor trustee pursuant to any of the provisions of this Section shall not
become effective until acceptance of appointment by the successor trustee as
provided in Section 11.08 hereof.

     SECTION 11.08.  Successor Trustee.  (a)  Any successor trustee appointed
                     -----------------
as provided in Section 11.07 hereof shall execute, acknowledge and deliver to
the Transferor and to its predecessor Trustee an instrument accepting such
appointment hereunder, and thereupon the resignation or removal of the
predecessor Trustee shall become effective and such successor trustee,
without any further act, deed or conveyance, shall become fully vested with
all the rights, powers, duties and obligations of its predecessor hereunder,
with like effect as if originally named as Trustee herein.  The predecessor
Trustee shall deliver to the successor trustee all documents or copies
thereof, at the expense of the Master Servicer, and statements held by it
hereunder; and the Transferor and the predecessor Trustee shall execute and
deliver such instruments and do such other things as may reasonably be
required for fully and certainly vesting and confirming in the successor
trustee all such rights, power, duties and obligations.  The Master Servicer
shall immediately give notice to each Rating Agency and the
Certificateholders upon the appointment of a successor trustee.

     (b)  No successor trustee shall accept appointment as provided in this
Section 11.08 unless at the time of such acceptance such successor trustee
shall be eligible under the provisions of Section 11.06 hereof.

     SECTION 11.09.  Merger or Consolidation of Trustee.  Any Person into
                     ----------------------------------
which the Trustee may be merged or converted or with which it may be
consolidated, or any Person resulting from any merger, conversion or
consolidation to which the Trustee shall be a party, or any Person succeeding
to the corporate trust business of the Trustee, shall be the successor of the
Trustee hereunder, provided such corporation shall be eligible under the
provisions of Section 11.06 hereof, without the execution or filing of any
paper or any further act on the part of any of the parties hereto, anything
herein to the contrary notwithstanding.

     SECTION 11.10.  Appointment of Co-Trustee or Separate Trustee.  (a) 
                     ---------------------------------------------
Notwithstanding any other provisions of this Agreement, at any time, for the
purpose of meeting any legal requirements of any jurisdiction in which any
part of the Trust may at the time be located, the Trustee shall have the
power and may execute and deliver all instruments to appoint one or more
Persons to act as a co-trustee or co-trustees, or separate trustee or
separate trustees, of all or any part of the Trust, and to vest in such
Person or Persons, in such capacity and for the benefit of the
Certificateholders, such title to the Trust, or any part thereof, and,
subject to the other provisions of this Section 11.10, such powers, duties,
obligations, rights and trusts as the Trustee may consider necessary or
desirable.  No co-trustee or separate trustee hereunder shall be required to
meet the terms of eligibility as a successor trustee under Section 11.06 and
no notice to Certificateholders of the appointment of any co-trustee or
separate trustee shall be required under Section 11.08 hereof.

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

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

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

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

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

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

     SECTION 11.11.  Tax Returns.  In the event the Trust shall be required
                     -----------
to file tax returns, the Master Servicer shall prepare, or shall cause to be
prepared, and shall deliver, or shall cause to be delivered, to the Trustee
no later than five days immediately preceding any applicable due date and the
Trustee shall execute, to the extent it is the appropriate person to so
execute, file any such tax returns to be filed by the Trust.  The Master
Servicer in accordance with the terms of the Supplements shall also prepare
or shall cause to be prepared all tax information required by law to be
distributed to the Investor Certificateholders.  The Trustee will distribute
or cause to be distributed such information to the Investor
Certificateholders.  The Master Servicer, upon request, will furnish the
Trustee with all such information known to the Master Servicer as may be
reasonably required in connection with the preparation of all tax returns of
the Trust or in connection with the distribution of tax information to the
Investor Certificateholders.

     SECTION 11.12.  Trustee May Enforce Claims Without Possession of
                     ------------------------------------------------
Certificates.  All rights of action and claims under this Agreement or the
- ------------
Certificates may be prosecuted and enforced by the Trustee without the
possession of any of the Certificates or the production thereof in any
proceeding relating thereto, and any such proceeding instituted by the
Trustee shall be brought in its own name as trustee.  Any recovery of
judgment shall, after provision for the payment of the reasonable
compensation, expenses, disbursements and advances of the Trustee, its agents
and counsel, be for the ratable benefit of the Certificateholders in respect
of which such judgment has been obtained.

     SECTION 11.13.  Suits for Enforcement.  If a Servicing Default shall
                     ---------------------
occur and be continuing, the Trustee, in its discretion may, subject to the
provisions of Section 10.01, proceed to protect and enforce its rights and
the rights of the Certificateholders under this Agreement by suit, action or
proceeding in equity or at law or otherwise, whether for the specific
performance of any covenant or agreement contained in this Agreement or in
aid of the execution of any power granted in this Agreement or for the
enforcement of any other legal, equitable or other remedy as the Trustee,
being advised by counsel, shall deem most effectual to protect and enforce
any of the rights of the Trustee or the Certificateholders.  Nothing herein
contained shall be deemed to authorize the Trustee to authorize or consent to
or accept or adopt on behalf of any Certificateholder any plan of
reorganization, arrangement, adjustment or composition affecting the
Certificates or the rights of any Holder thereof, or authorize the Trustee to
vote in respect of the claim of any Certificateholder in any such proceeding.

     SECTION 11.14.  Representations and Warranties of Trustee.  The Trustee
                     -----------------------------------------
represents and warrants that:

          (i)  the Trustee is a corporation organized, existing and in good
     standing under the laws of the State of New York; 

         (ii)  the Trustee has full power, authority and right to execute,
     deliver and perform this Agreement and each Supplement, and has taken
     all necessary action to authorize the execution, delivery and
     performance by it of this Agreement and each Supplement; and

        (iii)  this Agreement and each Supplement has been, or will be, as
     applicable, duly executed and delivered by the Trustee.

     SECTION 11.15.  Maintenance of Office or Agency.  The Trustee will
                     -------------------------------
maintain at its expense in the Borough of Manhattan, The City of New York, an
office or offices or agency or agencies where notices and demands to or upon
the Trustee in respect of the Certificates and this Agreement may be served. 
The Trustee initially designates its Corporate Trust Office as its office for
such purposes in New York.  The Trustee will give prompt written notice to
the Master Servicer and to Holders of the Certificates of any change in the
location of the Certificate Register or any such office or agency.

                                 ARTICLE XII

                                 Termination
                                 -----------

     SECTION 12.01.  Termination of Trust.  The Trust and the respective
                     --------------------
obligations and responsibilities of the Transferor, the Master Servicer and
the Trustee created hereby (other than the obligation of the Trustee to make
payments to Investor Certificateholders as hereafter set forth) shall
terminate, except with respect to the duties described in Sections 7.03, 8.04
and 12.02(b), upon the earlier of (i) September 30, 2018 (the "Final Maturity
                                                               --------------
Date") and (ii) the day following the Distribution Date on which the Invested
- ----
Amount for all Series is zero (the "Trust Termination Date").  The Master
                                    ----------------------
Servicer will give the Rating Agencies prompt notice of the termination of
the Trust.

     SECTION 12.02.  Final Distribution.  (a)  The Master Servicer shall give
                     ------------------
the Trustee at least 30 days prior notice of the Distribution Date on which
the Investor Certificateholders of any Series or Class may surrender their
Investor Certificates for payment of the final distribution on and
cancellation of such Investor Certificates (or, in the event of a final
distribution resulting from the application of Section 2.03 or 9.01, notice
of such Distribution Date promptly after the Master Servicer has determined
that a final distribution will occur, if such determination is made less than
30 days prior to such Distribution Date).  Such notice shall be accompanied
by an Officer's Certificate setting forth the information specified in
Section 3.05 covering the period during the then-current calendar year
through the date of such notice.  Not later than the fifth day of the month
in which the final distribution in respect of such Series or Class is payable
to Investor Certificateholders, the Trustee shall provide notice to Investor
Certificateholders of such Series or Class specifying (i) the date upon which
final payment of such Series or Class will be made upon presentation and
surrender of Investor Certificates of such Series or Class at the office or
offices therein designated, (ii) the amount of any such final payment and
(iii) that the Record Date otherwise applicable to such payment date is not
applicable, payments being made only upon presentation and surrender of such
Investor Certificates at the office or offices therein specified (which, in
the case of Bearer Certificate, shall be outside the United States).  The
Trustee shall give such notice to the Transfer Agent and Registrar and the
Rating Agencies at the time such notice is given to Investor
Certificateholders.

     (b)  Notwithstanding a final distribution to the Investor
Certificateholders of any Series or Class (or the termination of the Trust),
except as otherwise provided in this paragraph, all funds then on deposit in
the Collection Account and any Series Account allocated to such Investor
Certificateholders shall continue to be held in trust for the benefit of such
Investor Certificateholders and the Trustee shall pay such funds to such
Investor Certificateholders upon surrender of their Investor Certificates
(and any excess shall be paid in accordance with the terms of any Enhancement
Agreement).  In the event that all such Investor Certificateholders shall not
surrender their Investor Certificates for cancellation within six months
after the date specified in the notice from the Trustee described in
paragraph (a), the Trustee shall give a second notice to the remaining such
Investor Certificateholders to surrender their Investor Certificates for
cancellation and receive the final distribution with respect thereto (which
surrender and payment, in the case of Bearer Certificates, shall be outside
the United States).  If within one year after the second notice all such
Investor Certificates shall not have been surrendered for cancellation, the
Trustee may take appropriate steps, or may appoint an agent to take
appropriate steps, to contact the remaining such Investor Certificateholders
concerning surrender of their Investor Certificates, and the cost thereof
shall be paid out of the funds in the Collection Account or any Series
Account held for the benefit of such Investor Certificateholders.  The
Trustee shall pay to the Transferor any monies held by it for the payment of
principal or interest that remain unclaimed for two years.  After payment to
the Transferor, Investor Certificateholders entitled to the money must look
to the Transferor for payment as general creditors unless an applicable
abandoned property law designates another Person.

     (c)  In the event that the Invested Amount with respect to any Series is
greater than zero on its Termination Date (after giving effect to deposits
and distributions otherwise to be made on such Termination Date), the Trustee
will sell or cause to be sold on such Termination Date Receivables (or
interests therein) in an amount equal to the sum of (i) 110% of the Invested
Amount with respect to such Series on such Termination Date (after giving
effect to such deposits and distributions) and (ii) the  Aggregate Available
Subordinated Amount with respect to such Series on the preceding
Determination Date (after giving effect to the allocations, distributions,
withdrawals and deposits to be made on the Distribution Date following such
Determination Date); provided, however, that in no event shall such amount
                     --------  -------
exceed such Series' Allocation Percentage (as defined in the Series
Supplements and for the Collection Period in which such Termination Date
occurs) of Receivables on such Termination Date.  The proceeds (the
"Termination Proceeds") from such sale shall be immediately deposited into
 --------------------
the Collection Account for the benefit of the Investor Certificateholders of
such Series.  The Termination Proceeds shall be allocated and distributed to
the Investor Certificateholders of such Series in accordance with the terms
of the applicable Supplement.

     SECTION 12.03.  Transferor's Termination Rights.  Upon the termination
                     -------------------------------
of the Trust pursuant to Section 12.01 and the surrender of the Transferor's
Certificates, the Trustee shall sell, assign and convey to the Transferor or
its designee, without recourse, representation or warranty, all right, title
and interest of the Trust in the Receivables, whether then existing or
thereafter created, all Related Security with respect thereto, all monies due
or to become due and all amounts received with respect thereto and all
proceeds thereof, except for amounts held by the Trustee pursuant to Section
12.02(b), and all of the Transferor's rights, remedies, powers and privileges
with respect to such Receivables under the Receivables Purchase Agreements. 
The Trustee shall execute and deliver such instruments of transfer and
assignment, in each case without recourse, as shall be reasonably requested
by the Transferor to vest in the Transferor or its designee all right, title
and interest which the Trust had in all such property.

                                 ARTICLE XIII

                           Miscellaneous Provisions
                           ------------------------

     SECTION 13.01.  Amendment.  (a)  This Agreement or any Supplement may be
                     ---------
amended from time to time (including in  connection with the issuance of a
Supplemental Certificate) by the Master Servicer, the Transferor and the
Trustee without the consent of any of the Certificateholders, provided that
such action shall not adversely affect in any material respect the interests
of any Investor Certificateholder.  The absence of such materially adverse
effect may be evidenced by (i) satisfaction of the Rating Agency Condition
with respect to the affected Investor Certificates in connection with such
amendment or (ii) an Opinion of Counsel for the Transferor, addressed and
delivered to the Trustee.  Notwithstanding anything contained herein to the
contrary, the Trustee, with the consent of any Enhancement Providers, may at
any time and from time to time amend, modify or supplement the form of
Distribution Date Statement.

     (b)  This Agreement or any Supplement may also be amended from time to
time (including in connection with the issuance of a Supplemental
Certificate) by the Master Servicer, the Transferor and the Trustee, with the
consent of the Holders of Investor Certificates evidencing not less than
66-2/3% of the aggregate unpaid principal amount of the Investor Certificates
of all adversely affected Series, for the purpose of adding any provisions to
or changing in any manner or eliminating any of the provisions of this
Agreement or any Supplement or of modifying in any manner the rights of the
Certificateholders; provided, however, that no such amendment shall (i)
                    --------  -------
reduce in any manner the amount of or delay the timing of any distributions
to be made to Investor Certificateholders or deposits of amounts to be so
distributed or the amount available under any Enhancement without the consent
of each affected Investor Certificateholder, (ii) change the definition of or
the manner of calculating the interest of any Investor Certificateholder
without the consent of each affected Investor Certificateholder, (iii) reduce
the aforesaid percentage required to consent to any such amendment without
the consent of each Investor Certificateholder or (iv) adversely affect the
rating of any Series or Class by any Rating Agency without the consent of the
Holders of Investor Certificates of such Series or Class evidencing not less
than 66-2/3% of the aggregate unpaid principal amount of the Investor
Certificates of such Series or Class.  Any amendment to be effected pursuant
to this paragraph shall be deemed to adversely affect all outstanding Series,
other than any Series with respect to which such action shall not, as
evidenced by an Opinion of Counsel for the Transferor, addressed and
delivered to the Trustee, adversely affect in any material respect the
interests of any Investor Certificateholder of such Series.  The Trustee may,
but shall not be obligated to, enter into any such amendment which affects
the Trustee's rights, duties or immunities under this Agreement or otherwise.

     (c)  Promptly after the execution of any such amendment or consent
(other than an amendment pursuant to paragraph (a)), the Trustee shall
furnish notification of the substance of such amendment to each Investor
Certificateholder, and the Master Servicer shall furnish notification of the
substance of such amendment to each Rating Agency, each Agent and each
Enhancement Provider.

     (d)  It shall not be necessary for the consent of Investor
Certificateholders under this Section to approve the particular form of any
proposed amendment, but it shall be sufficient if such consent shall approve
the substance thereof.  The manner of obtaining such consents and of
evidencing the authorization of the execution thereof by Investor
Certificateholders shall be subject to such reasonable requirements as the
Trustee may prescribe.

     (e)  Notwithstanding anything in this Section to the contrary, no
amendment may be made to this Agreement or any Supplement which would
adversely affect in any material respect the interests of any Enhancement
Provider without the consent of such Enhancement Provider.

     (f)  Any Supplement executed in accordance with the provisions of
Section 6.03 shall not be considered an amendment to this Agreement for the
purposes of this Section.

     SECTION 13.02.  Protection of Right, Title and Interest to Trust.  (a) 
                     ------------------------------------------------
The Master Servicer shall cause this Agreement, all amendments hereto and/or
all financing statements and continuation statements and any other necessary
documents covering the Certificateholders' and the Trustee's right, title,
and interest in and to the Trust to be promptly recorded, registered and
filed, and at all times to be kept recorded, registered and filed, all in
such manner and in such places as may be required by law to preserve and
protect the right, title and interest of the Certificateholders and the
Trustee hereunder to all property comprising the Trust.  The Master Servicer
shall deliver to the Trustee file-stamped copies of, or filing receipts for,
any document recorded, registered or filed as provided above, as soon as
available following such recording, registration or filing.  The Transferor
shall cooperate fully with the Master Servicer in connection with the
obligations set forth above and will execute any and all documents reasonably
required to fulfill the intent of this Section 13.02(a).

     (b)  Within 30 days after the Transferor or the Master Servicer makes
any change in its name, identity or corporate structure which would make any
financing statement or continuation statement filed in accordance with
Section 13.02(a) seriously misleading within the meaning of Section 9-402(7)
of the UCC as in effect in Michigan or any other applicable  jurisdiction the
Transferor shall give the Trustee and any Agent notice of any such change and
shall file such financing statements or amendments as may be necessary to
continue the perfection of the Trust's security interest in the Receivables
and the proceeds thereof.

     (c)  The Transferor and the Master Servicer will give the Trustee and
any Agent prompt written notice of any relocation of any office from which it
services Receivables or keeps records concerning the Receivables or of its
principal executive office and whether, 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 file such financing statements or amendments as
may be necessary to perfect or to continue the perfection of the Trust's
security interest in the Receivables and the proceeds thereof.  The
Transferor and the Master Servicer shall at all times maintain each office
from which it services Receivables and its principal executive officer within
the United States of America.

     (d)  The Master Servicer will deliver to the Trustee, any Agent and any
Enhancement Provider:  (i) upon the execution and delivery of each amendment
of this Agreement or any Supplement, an Opinion of Counsel to the effect
specified in Exhibit G-1; (ii) on each Addition Date on which any Additional
Accounts are to be included as the Accounts pursuant to Section 2.05(a) or
(b), an Opinion of Counsel substantially in the form of Exhibit G-2; and
(iii) on or before April 30 of each year, beginning with April 30, 1997, an
Opinion of Counsel substantially in the form of Exhibit G-2.

     SECTION 13.03.  Limitation on Rights of Certificateholders.  (a)  The
                     ------------------------------------------
death or incapacity of any Certificateholder shall not operate to terminate
this Agreement or the Trust, nor shall such death or incapacity entitle such
Certificateholders' legal representatives or heirs to claim an accounting or
to take any action or commence any proceeding in any court for a partition or
winding-up of the Trust, nor otherwise affect the rights, obligations and
liabilities of the parties hereto or any of them.

     (b)  No Investor Certificateholder shall have any right to vote (except
as expressly provided in this Agreement) or in any manner otherwise control
the operation and management of the Trust, or the obligations of the parties
hereto, nor shall anything herein set forth, or contained in the terms of the
Certificates, be construed so as to constitute the Investor
Certificateholders from time to time as partners or members of an
association, nor shall any Investor Certificateholder be under any liability
to any third person by reason of any action taken by the parties to this
Agreement pursuant to any provision hereof.

     (c)  No Investor Certificateholder shall have any right by virtue of any
provisions of this Agreement to institute any suit, action or proceeding in
equity or at law upon or under or with respect to this Agreement, unless such
Investor Certificateholder previously shall have made, and unless the Holders
of Investor Certificates evidencing more than 50% of the aggregate unpaid
principal amount of all Investor Certificates (or, with respect to any such
action, suit or proceeding that does not relate to all Series, 50% of the
aggregate unpaid principal amount of the Investor Certificates of all Series
to which such action, suit or proceeding relates) shall have made, a request
to the Trustee to institute such action, suit or proceeding in its own name
as Trustee hereunder and shall have offered to the Trustee such reasonable
indemnity as it may require against the costs, expenses and liabilities to be
incurred therein or thereby, and the Trustee, for 60 days after such request
and offer of indemnity, shall have neglected or refused to institute any such
action, suit or proceeding; it being understood and intended, and being
expressly covenanted by each Investor Certificateholder with every other
Investor Certificateholder and the Trustee, that no one or more Investor
Certificateholders shall have any right in any manner whatever by virtue or
by availing itself or themselves of any provisions of this Agreement to
affect, disturb or prejudice the rights of the holders of any other of the
Investor Certificates, or to obtain or seek to obtain priority over or
preference to any other such Investor Certificateholder, or to enforce any
right under this Agreement, except in the manner herein provided and for the
equal, ratable and common benefit of all Investor Certificateholders except
as otherwise expressly provided in this Agreement.  For the protection and
enforcement of the provisions of this Section, each and every Investor
Certificateholder and the Trustee shall be entitled to such relief as can be
given either at law or in equity.

     SECTION 13.04.  No Petition.  The Master Servicer, Ford Credit (if it is
                     -----------
no longer the Master Servicer) and the Trustee, by entering into this
Agreement, each Investor Certificateholder, by accepting an Investor
Certificate, each holder of a Supplemental Certificate by accepting a
Supplemental Certificate and any Successor Master Servicer and each other
Beneficiary, by accepting the benefits of this Agreement, hereby covenants
and agrees that they will not at any time institute against FCAR any
bankruptcy, reorganization, arrangement, insolvency or liquidation
proceedings, or other proceedings under any United States Federal or state
bankruptcy or similar law.

     SECTION 13.05.  GOVERNING LAW.  THIS AGREEMENT SHALL BE CONSTRUED IN
                     ------------- 
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS
CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

     SECTION 13.06.  Notices.  (a)  All demands, notices, instructions,
                     -------
directions and communications (collectively, "Notices") under this Agreement
                                              -------
shall be in writing and shall be deemed to have been duly given if personally
delivered at or mailed by registered mail, return receipt requested, to (i)
in the case of FCAR, The American Road, Dearborn, Michigan 48121, Attention: 
Secretary, (ii) in the case of Ford Credit, The American Road, Dearborn,
Michigan 48121, Attention:  Secretary, and (iii) in the case of the Trustee,
450 West 33rd Street, New  York, New York, 10001, Attention:  Corporate Trust
Department; or, as to each party, at such other address as shall be
designated by such party in a written notice to each other party.

     (b)  Any Notice required or permitted to be given to a Holder of
Registered Certificates shall be given by first-class mail, postage prepaid,
at the address of such Holder as shown in the Certificate Register.  No
Notice shall be required to be mailed to a Holder of Bearer Certificates or
Coupons but shall be given as provided below.  Any Notice so mailed within
the time prescribed in this Agreement shall be conclusively presumed to have
been duly given, whether or not the Investor Certificateholder receives such
Notice.  In addition, in the case of any Series or Class with respect to
which any Bearer Certificates are outstanding, any Notice required or
permitted to be given to Investor Certificateholders of such Series or Class
shall be published in an Authorized Newspaper within the time period
prescribed in this Agreement.

     SECTION 13.07.  Severability of Provisions.  If any one or more of the
                     --------------------------
covenants, agreements, provisions or terms of this Agreement shall for any
reason whatsoever be held invalid, then such covenants, agreements,
provisions or terms shall be deemed severable from the remaining covenants,
agreements, provisions or terms of this Agreement and shall in no way affect
the validity or enforceability of the other provisions of this Agreement or
of the Certificates or rights of the Certificateholders.

     SECTION 13.08.  Assignment.  Notwithstanding anything to the contrary
                     ----------
contained herein, except as provided in Section 8.02, this Agreement may not
be assigned by the Master Servicer.

     SECTION 13.09.  Certificates Nonassessable and Fully Paid.  It is the
                     -----------------------------------------
intention of the parties to this Agreement that the Investor
Certificateholders shall not be personally liable for obligations of the
Trust, that the interests in the Trust represented by the Investor
Certificates shall be nonassessable for any losses or expenses of the Trust
or for any reason whatsoever and that Investor Certificates upon
authentication thereof by the Trustee are and shall be deemed fully paid.

     SECTION 13.10.  Further Assurances.  The Transferor and the Master
                     ------------------
Servicer agree to do and perform, from time to time, any and all acts and to
execute any and all further instruments required or reasonably requested by
the Trustee more fully to effect the purposes of this Agreement, including
the execution of any financing statements or continuation statements relating
to the Receivables for filing under the provisions of the UCC of any
applicable jurisdiction.

     SECTION 13.11.  No Waiver; Cumulative Remedies.  No failure to exercise
                     ------------------------------
and no delay in exercising, on the part of the Trustee or the
Certificateholders, any right, remedy, power or privilege under this
Agreement shall operate as a waiver thereof; nor shall any single or partial
exercise of any right, remedy, power or privilege under this Agreement
preclude any other or further exercise thereof or the exercise of any other
right, remedy, power or privilege.  The rights, remedies, powers and
privileges provided under this Agreement are cumulative and not exhaustive of
any rights, remedies, powers and privileges provided by law.

     SECTION 13.12.  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.

     SECTION 13.13.  Third-Party Beneficiaries.  This Agreement will inure to
                     -------------------------
the benefit of and be binding upon the parties hereto, the Certificateholders
and the other Beneficiaries and their respective successors and permitted
assigns.  Except as otherwise expressly provided in this Agreement, no other
Person will have any right or obligation hereunder.

     SECTION 13.14.  Actions by Certificateholders.  Any request, demand,
                     -----------------------------
authorization, direction, notice, consent, waiver or other act by a
Certificateholder shall bind such Certificateholder and every subsequent
holder of any Certificate issued upon the registration of transfer of the
Certificates of such Certificateholder or in exchange therefor or in lieu
thereof in respect of anything done or omitted to be done by the Trustee or
the Master Servicer in reliance thereon, whether or not notation of such
action is made upon any such Certificate.

     SECTION 13.15.  Rule 144A Information.  For so long as any of the
                     ---------------------
Investor Certificates of any Series or Class are "restricted securities"
within the meaning of Rule 144(a)(3) under the Act, each of the Transferor,
the Trustee, the Master Servicer and any Enhancement Providers agree to
cooperate with each other to provide to any Investor Certificateholders of
such Series or Class and to any prospective purchaser of Investor
Certificates designated by such an Investor Certificateholder, upon the
request of such Investor Certificateholder or prospective purchaser, any
information required to be provided to such holder or prospective purchaser
to satisfy the condition set forth in Rule 144A(d)(4) under the Act.

     SECTION 13.16.  Action by Trustee.  Upon any application or request by
                     -----------------
the Transferor or Master Servicer to the Trustee to take any action under any
provision under this Agreement, the Transferor or Master Servicer, as the
case may be, shall furnish to the Trustee an Officer's Certificate stating
that all conditions precedent, if any, provided for in this Agreement
relating to the proposed action have been complied with and an Opinion of
Counsel stating that in the opinion of such Counsel all such conditions
precedent, if any, have been complied with.  The Trustee shall be entitled to
conclusively rely on the Officer's Certificate or the Opinion of Counsel, as
the case may be, as authority for any action undertaken in connection
therewith.

     SECTION 13.17.  Merger and Integration.  Except as specifically stated
                     ----------------------
otherwise herein, this Agreement sets forth the entire understanding of the
parties relating to the subject matter hereof, and all prior understandings,
written or oral, are superseded by this Agreement.  This Agreement may not be
modified, amended, waived, or supplemented except as provided herein.

     SECTION 13.18.  Headings.  The headings herein are for purposes of
                     --------
reference only and shall not otherwise affect the meaning or interpretation
or any provision hereof.

          IN WITNESS WHEREOF, the Transferor, the Master Servicer and the
Trustee have caused this Pooling and Servicing Agreement to be duly executed
by their respective officers as of the day and year first above written.

                              FORD CREDIT AUTO RECEIVABLES LLC,
                              Transferor,


                              By: /s/
                                  ------------------------------
                                  Name:
                                  Title:

                              FORD MOTOR CREDIT COMPANY,
                              Master Servicer,


                              By: /s/
                                  ------------------------------
                                  Name:
                                  Title:


                              THE CHASE MANHATTAN BANK
                              Trustee,


                              By: /s/
                                  ------------------------------
                                  Name:
                                  Title:



 =============================================================================

                        FORD CREDIT AUTO RECEIVABLES LLC
                                   Transferor


                            FORD MOTOR CREDIT COMPANY
                                 Master Servicer

                                       and

                            THE CHASE MANHATTAN BANK
                                     Trustee

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

                              SERIES (_) SUPPLEMENT
                                 Dated as of (_)
                                       to

                         POOLING AND SERVICING AGREEMENT

                         Dated as of September 30, 1997


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

                                      $ (_)
                      FORD CREDIT AUTO LOAN MASTER TRUST II
                                   SERIES (_)
                          (FLOATING RATE) (FIXED RATE)


 =============================================================================


                                TABLE OF CONTENTS
                              -----------------
                                                                         Page
                                                                         ----

                                  ARTICLE I

                   Creation of the Series (_) Certificates

     SECTION 1.01.  Designation . . . . . . . . . . . . . . . . . . . . .   1

                                  ARTICLE II

                                 Definitions

     SECTION 2.01.  Definitions . . . . . . . . . . . . . . . . . . . . .   1


                                 ARTICLE III

                                Servicing Fee

     SECTION 3.01.  Servicing Compensation  . . . . . . . . . . . . . . .  16

                                  ARTICLE IV

                  Rights of Series (_) Certificateholder and
                  Allocation and Application of Collections

     SECTION 4.01.  Allocations . . . . . . . . . . . . . . . . . . . . .  17
     SECTION 4.02.  Monthly Interest  . . . . . . . . . . . . . . . . . .  19
     SECTION 4.03.  Determination of Monthly Principal  . . . . . . . . .  19
     SECTION 4.04.  Establishment of Reserve Fund and
                    Funding Accounts  . . . . . . . . . . . . . . . . . .  19
     SECTION 4.05.  Deficiency Amount . . . . . . . . . . . . . . . . . .  23
     SECTION 4.06.  Application of Investor Non-Principal
                    Collections, Investment Proceeds, Net
                    Trust Swap Receipts and Available
                    Investor Principal Collections  . . . . . . . . . . .  24
     SECTION 4.07.  Distributions to the Series (_)
                    Certificateholder . . . . . . . . . . . . . . . . . .  26
     SECTION 4.08.  Application of Reserve Fund and
                    Available Subordinated Amount . . . . . . . . . . . .  27
     SECTION 4.09.  Investor Charge-Offs  . . . . . . . . . . . . . . . .  30
     SECTION 4.10.  Excess Servicing  . . . . . . . . . . . . . . . . . .  30
     SECTION 4.11.  Excess Principal Collections  . . . . . . . . . . . .  30
     SECTION 4.12.  Asset Composition Event . . . . . . . . . . . . . . .  31
     SECTION 4.13.  Excess Funding Account  . . . . . . . . . . . . . . .  31

                                  ARTICLE V

                       Distributions and Reports to the
                         Series (_) Certificateholder

     SECTION 5.01.  Distributions . . . . . . . . . . . . . . . . . . . .  34
     SECTION 5.02.  Reports and Statements to Series (_)
                    Certificateholder; Other Reports  . . . . . . . . . .  34
     SECTION 5.03.  (Determination of Three-Month LIBOR)  . . . . . . . .  35
     SECTION 5.04.  (Determination of One-Month LIBOR)  . . . . . . . . .  36

                                  ARTICLE VI

                         The Series (_) Certificates

     SECTION 6.01.  . . . . . . . . . . . . . . . . . . . . . . . . . . .  36

                                 ARTICLE VII

                             Amortization Events

     SECTION 7.01.  Additional Amortization Events  . . . . . . . . . . .  37

                                 ARTICLE VIII

                             Optional Repurchase

     SECTION 8.01.  Optional Repurchase . . . . . . . . . . . . . . . . .  39

                                  ARTICLE IX

                             Final Distributions

     SECTION 9.01.  Sale  of  Certificateholders' Interest  Pursuant  to
                    Section   2.03  of   the  Agreement;   Distributions
                    Pursuant to Section 8.01 of the Series Supplement or
                    Section 2.03 or 12.02(c) of the Agreement . . . . . .  39

                                  ARTICLE X

                           Miscellaneous Provisions

     SECTION 10.01. Execution and Delivery of the Interest
                    Rate Swap . . . . . . . . . . . . . . . . . . . . . .  40
     SECTION 10.02. Ratification of Agreement . . . . . . . . . . . . . .  40
     SECTION 10.03. Counterparts  . . . . . . . . . . . . . . . . . . . .  40
     SECTION 10.04. Governing Law . . . . . . . . . . . . . . . . . . . .  41


                                   EXHIBITS

     Exhibit A-1    Form of Temporary Global Certificate
     Exhibit A-2    Form of Permanent Global Certificate
     Exhibit A-3    Form of Definitive Bearer Certificate
     Exhibit B-1    Form of Distribution Date Statement for the Trustee
     Exhibit B-2    Form  of Distribution  Date Statement  for  Persons other
                    than the Trustee
     Exhibit C      Form of Coupon
     Exhibit D      Form of Interest Rate Swap

     Schedule 1     List of Series (_) Accounts


          SERIES (_) SUPPLEMENT  dated as of  (_) (the "Series  Supplement"),
among FORD CREDIT AUTO RECEIVABLES LLC, a Delaware limited liability company,
as Transferor, FORD MOTOR CREDIT COMPANY,   a Delaware corporation, as Master
Servicer,  and THE CHASE  MANHATTAN BANK, a New  York banking corporation, as
Trustee.

          Pursuant to Section  6.03 of  the Pooling  and Servicing  Agreement
dated  as   of  September  30,  1997   (as  amended  and   supplemented,  the
                -------------
"Agreement"), among the Transferor, the  Master Servicer and the Trustee, the
Transferor may from time  to time direct the  Trustee to issue, on  behalf of
the  Trust, one  or more  new  Series of  Investor Certificates  representing
fractional undivided interests in the Trust.   The Principal Terms of any new
Series are to be set forth in a Supplement to the Agreement.

          Pursuant to this Series Supplement, the  Transferor and the Trustee
shall  create a new Series of Investor Certificates and specify the Principal
Terms thereof.

                                  ARTICLE I

                   Creation of the Series (_) Certificates
                  ---------------------------------------

          SECTION 1.01.  Designation.  (a)  There is hereby created a Series
                         -----------
of  Investor Certificates  to be issued  pursuant to  the Agreement  and this
Series Supplement to be known as the "Series (_) (Floating Rate) (Fixed Rate)
Auto Loan Asset Backed Certificates".

          (b)  In the event that any term or provision contained herein shall
conflict with or  be inconsistent with any term or provision contained in the
Agreement, the terms and provisions of this Series Supplement shall govern.

                                  ARTICLE II

                                 Definitions
                                 -----------

          SECTION 2.01.  Definitions.   (a)   Whenever  used  in  this Series
                         -----------
Supplement the following words and phrases shall have the following meanings.
All other capitalized  terms used herein shall have the  meanings ascribed to
them in the Agreement.

          "Accumulation Period"  shall  mean,  unless  an  Early Amortization
           -------------------
Event shall  have occurred  prior thereto (other  than an  Early Amortization
Event which has resulted in an  Early Amortization Period which has ended  as
described in clause (c) of the definition thereof), the  period commencing on
the Accumulation Period Commencement Date and ending upon the first to  occur
of (a) the commencement of an  Early Amortization Period or (b) the  Expected
Final Payment Date.

          "Accumulation Period Commencement Date"  shall mean  the date which
           -------------------------------------
is,  with respect to an Accumulation Period Length of (i) one calendar month,
the first day of the (_____) Collection Period, (ii) two calendar months, the
first day of the (_____) Collection  Period, (iii) three calendar months, the
first day of  the (_____) Collection Period,  (iv) four calendar months,  the
first day of  the (_____) Collection Period and (v) five calendar months, the
first day of the (_____) Collection Period; provided, however, that the
                                            --------  -------
Accumulation Period Commencement Date shall be (x) (______) if, prior to such
date,  any  other  outstanding  Series of  Investor  Certificates  shall have
entered  into  an  early  amortization  period  or  (y) in  the  case  of  an
Accumulation Period Length of less than  five months, the earlier of (A)  the
date an  early amortization period  has commenced with  respect to any  other
outstanding Series of Investor  Certificates and (B) the  Accumulation Period
Commencement Date as determined above.

          "Accumulation   Period   Determination   Date"   shall   mean   the
           --------------------------------------------
Distribution Date  designated by the Master Servicer, but no earlier then the
Distribution Date occurring in (_____).

          "Accumulation Period Length"  shall  mean,  as  determined  by  the
           --------------------------
Master Servicer  on the Accumulation  Period Determination Date, a  period of
not less than one calendar month nor more than five calendar months, equal to
the product (rounded  upwards to the  nearest whole number)  of (i) five  (or
such  lesser  number  as may  be  determined  by the  Master  Servicer  to be
appropriate  in  light  of  the  current  payment information  regarding  the
Receivables)  multiplied by (ii)  a fraction, the  numerator of which  is the
Invested Amount  as of  such Accumulation  Period  Determination Date  (after
giving  effect to all  changes therein on  such date) and  the denominator of
which is equal to the sum of such Invested Amount and the Outstanding  Series
Invested  Amount as  of  such Accumulation  Period Determination  Date (after
giving effect to all changes therein on such date).

          "Additional  Early  Amortization  Event"  shall  have  the  meaning
           --------------------------------------
specified in Section 7.01.

          "Additional Interest" shall have  the meaning specified  in Section
           -------------------
4.02(a).

          ("Adjustment  Date"  shall  mean  the  second  LIBOR  Business  Day
            ----------------
preceding each Quarterly  Payment Date, Special Payment Date  or Distribution
Date, as applicable.)

          "Aggregate Available Subordinated Amount" shall mean the sum of the
           ---------------------------------------
Available Subordinated Amount and the Swap Available Subordinated Amount.

          "Allocable Miscellaneous Payments" shall mean,  with respect to any
           --------------------------------
Distribution Date,  the product of  (a) the Series (_)  Allocation Percentage
for the related Collection Period and (b) Miscellaneous Payments with respect
to the related Collection Period.

          "Asset Composition Event"  shall  have  the  meaning  specified  in
           -----------------------
Section 4.12.

          "Asset Correction Amount"  shall  have  the  meaning  specified  in
           -----------------------
Section 4.12.

          "Available Investor Principal Collections" shall mean, with respect
           ----------------------------------------
to  any  Distribution  Date, the  sum  of  (a) an  amount  equal  to Investor
Principal Collections for such Distribution Date, (b) Allocable Miscellaneous
Payments  with respect  to  such  Distribution Date,  (c)  Series (_)  Excess
Principal  Collections  on  deposit  in  the  Collection  Account   for  such
Distribution Date  and (d) on the Termination Date,  any funds in the Reserve
Fund after giving effect to Section 4.08.

          "Available Transferor's Collections" shall  mean,  with  respect to
           ----------------------------------
any Deposit  Date, the  sum of (a)  the Available  Transferor's Non-Principal
Collections  for  such  Deposit  Date  and  (b)  the  Available  Transferor's
Principal Collections for such Deposit Date; provided, however, that the
                                             --------  -------
Available  Transferor's Collections shall  be zero for  any Collection Period
with  respect to  which  the Available  Subordinated  Amount is  zero on  the
Determination Date immediately following the end of such Collection Period.

          "Available Transferor's Non-Principal Collections" shall mean, with
           ------------------------------------------------
respect  to any  Deposit Date,  an  amount equal  to the  result  obtained by
multiplying (a) the excess of (i) the Transferor's Percentage for the related
Collection  Period over  (ii)  the Excess  Transferor's  Percentage for  such
Collection Period by (b) Non-Principal Collections for such Deposit Date.

          "Available  Transferor's Principal Collections"  shall  mean,  with
           ---------------------------------------------
respect  to  any Deposit  Date, an  amount  equal to  the result  obtained by
multiplying (a) the excess of (i) the Transferor's Percentage for the related
Collection  Period over  (ii)  the Excess  Transferor's  Percentage for  such
Collection Period by (b) Principal Collections for such Deposit Date.

          "Available Subordinated Amount" for the  first  Determination  Date
           -----------------------------
shall  mean an  amount  equal  to  the  Required  Subordinated  Amount.   The
Available Subordinated  Amount for  any subsequent  Determination Date  shall
mean an amount equal to the sum of

          (i)  the lesser  of (x) the  Available Subordinated Amount  for the
     preceding Determination Date, minus  (A) the Required Subordination Draw
                                   -----
     Amount with  respect to  the preceding Distribution  Date to  the extent
     provided in Section 4.08, minus  (B) withdrawals  from the  Reserve Fund
                               -----
     pursuant  to Section  4.08 on  the preceding  Distribution Date  to make
     distributions pursuant to  Section 4.06(a)(iv) (but excluding  any other
     withdrawals from  the Reserve Fund),  plus  (C)  the portion  of  Excess
                                           ----
     Servicing  for such  preceding  Distribution  Date  distributed  to  the
     Transferor  pursuant  to  Section 4.10(c),  minus  (D)  the  Incremental
                                                 -----
     Subordinated Amount  for such preceding Determination Date, plus (E) the
                                                                 ----
     Incremental  Subordinated Amount for the current  Determination Date and
     (y) the Required Subordinated Amount;

          plus  (ii)  the Subordinated Percentage of funds withdrawn from the
          ----
     Excess  Funding Account  since the  prior  Distribution Date  and to  be
     withdrawn  from the  Excess  Funding  Account up  to  and including  the
     succeeding Distribution Date and paid  to the Transferor or allocated to
     one or more Series;

          minus  (iii)  the Subordinated Percentage of funds deposited in the
          -----
     Excess  Funding Account  since the  prior  Distribution Date  and to  be
     deposited  into the  Excess  Funding  Account up  to  and including  the
     succeeding Distribution Date; and

          plus  (iv) the amount  of any optional  increase in  the  Available
          ----
     Subordinated  Amount exercised  by  FCAR  pursuant  to  Section  4.08(f)
     hereto;

provided,  however,   that  once   the  Accumulation   Period  or  any  Early
- --------   -------
Amortization Period (other  than an Early Amortization Period  (as defined in
the Agreement)  which has ended as described in  clause (c) of the definition
thereof)  shall  have commenced,  the Required  Subordinated Amount  shall be
calculated based on  the Invested Amount as  of the close of  business on the
day preceding such Accumulation Period or Early Amortization Period.

          "Bearer Certificates"  shall have  the meaning specified in Section
           -------------------
6.01.

          ("Calculation  Agent"   shall  mean   the  Trustee  or   any  other
            ------------------
Calculation  Agent selected by the Transferor  which is reasonably acceptable
to the Trustee.)

          "Certificateholder's Monthly Servicing Fee"  shall have the meaning
           -----------------------------------------
specified in Section 3.01.

          "Certificate Rate"  shall mean (__)%  with  respect  to  the  first
           ----------------
Interest Period  and for any  subsequent Interest Period,  (Three-Month LIBOR
determined  on the related Adjustment  Date plus (__) basis points (0.(_)%));
                                            ----
provided,  however,  for  any   Interest  Period  occurring  after  an  Early
- --------   -------
Amortization Event and prior to the recommencement,  if any, of the Revolving
Period, the Certificate Interest Rate  will be (One-Month LIBOR determined on
the related Adjustment Date plus (_) basis points (0.(_)%)).

          "Closing Date" shall mean (__________).
           ------------

          "Controlled Amortization Amount"  shall mean the  quotient obtained
           ------------------------------
obtained  by dividing  the  Invested  Amount as  of  the Accumulation  Period
Determination Date (after giving effect to  any changes therein on such date)
by the Accumulation Period Length.

          "Controlled Distribution Amount"  shall mean,  for any Distribution
           ------------------------------
Date with respect to the Accumulation Period, the excess, if any, of (i)  the
product of the Controlled Amortization  Amount and the number of Distribution
Dates with  respect to the  Accumulation Period  through  and including  such
Distribution  Date over  (ii)  the sum  of amounts  on deposit  in the Excess
Funding Account and the Principal Funding Account, in each case before giving
effect  to  any  withdrawals  from or  deposits  to  such  accounts  on  such
Distribution Date.

          "Coupons" shall have the meaning specified in Section 6.01.
           -------

          "Custodian" shall mean (______).
           ---------

          "Deficiency Amount"  shall have  the  meaning specified  in Section
           -----------------
4.05.

          "Early Amortization Event"  shall mean any Early Amortization Event
           ------------------------
specified  in Section  9.01 of  the Agreement,  together with  any Additional
Early Amortization Event specified in Section 7.01 of this Series Supplement.

          "Early Amortization Period" shall mean an Early Amortization Period
           -------------------------
with respect to Series (_).

          "Excess Principal Collections"  shall mean the amounts equal to the
           ----------------------------
balances referred to as such in Sections 4.06(b)(ii) and 4.06(c)(ii).

          "Excess  Reserve   Fund  Required  Amount"   shall  mean,  for  any
           ----------------------------------------
Distribution Date  with respect  to an Early  Amortization Period,  an amount
equal to  the greater of  (a) (_)%  of the initial  principal balance of  the
Series  (_)  Certificates  and (b)  the  excess of  (i)  the sum  of  (x) the
Available  Subordinated Amount  on the  preceding  Determination Date  (after
giving effect to the allocations, distributions, withdrawals and  deposits to
be  made on such  Distribution Date) and  (y) (A)  a percentage equal  to the
excess of the Required Participation  Percentage over 100%, multiplied by (B)
the outstanding  principal balance of  the Certificates on  such Distribution
Date  (after giving effect to any  changes therein on such Distribution Date)
over (ii) the  Transferor's Interest on such Distribution  Date (after giving
effect to changes  therein on such  Distribution  Date);  provided  that  the
                                                          --------  ----
Excess  Reserve  Fund  Required  Amount  shall   not  exceed  such  Available
Subordinated Amount.

          "Excess Transferor's Percentage"  shall mean,  with respect  to any
           ------------------------------
Collection Period, a percentage (which percentage shall never be less than 0%
nor more than 100%)  equal to (a) 100% minus, when used  with respect to Non-
                                       -----
Principal Receivables and  Defaulted Receivables, the sum of (i) the Floating
Allocation Percentage  with respect to such Collection Period  and the sum of
the  floating allocation  percentages  for all  other  outstanding  Series of
Investor Certificates  for such  Collection Period and  (ii)  the  percentage
equivalent of a fraction, the numerator of which  is the sum of the Aggregate
Available Subordinated Amount as of  the Determination Date occurring in such
Collection Period and the sum of the aggregate available subordinated amounts
for  all  other  outstanding  Series  of Investor  Certificates  as  of  such
Determination Date  (in each  case, after giving  effect to  the allocations,
distributions, withdrawals and  deposits to be made on  the Distribution Date
immediately following such Determination Date), and the denominator of  which
is the  Pool  Balance  as  of  the last  day  of  the  immediately  preceding
Collection  Period or  (b) 100% minus,  when used  with respect  to Principal
                                -----
Receivables,  the sum  of (i)  the  floating allocation  percentages for  all
outstanding Series that are in  their revolving periods with respect to  such
Collection Period and the sum of the principal allocation percentages for all
outstanding Series of  Investor Certificates that are not  in their revolving
periods  with respect  to  such  Collection Period  and  (ii) the  percentage
equivalent of a fraction, the numerator of which is the sum of the  Aggregate
Available Subordinated Amount as of the Determination Date  Occurring in such
Collection Period and the sum  of the aggregate available subordinate amounts
for all other Series of Investor   Certificates as of such Determination Date
(in  each  case,  after  giving  effect  to  the allocations,  distributions,
withdrawals  and deposits  to be  made on  the Distribution  Date immediately
following such Determination Date), and the denominator of which  is the Pool
Balance as of the last day of such immediately preceding Collection Period.

          "Excess Servicing"  shall  mean,  with  respect to any Distribution
           ----------------
Date,  the amount,  if any,  specified  pursuant to  Section 4.06(a)(v)  with
respect to such Distribution Date.

          "Exchange Date"  shall mean the  date no earlier than 40 days after
           -------------
the  later  of  the commencement  of  the  offering of  the  Certificates (as
determined by the Lead Manager) and the Closing Date.

          "Expected Final Payment Date"  shall mean the (______) Distribution
           ---------------------------
Date.

          "Floating Allocation Percentage"  shall  mean,  with respect to any
           ------------------------------
Collection  Period, the percentage  equivalent (which percentage  shall never
exceed 100%) of a fraction, the numerator of which is the Invested Amount  as
of the last day  of the immediately preceding Collection Period (after giving
effect to the reinvestment to occur on the next succeeding Distribution Date)
and  the denominator  of  which is  the Pool  Balance  as of  such last  day;
provided, however,  that,  with respect  to the first Collection  Period, the
- --------  -------
Floating  Allocation Percentage  shall mean  the  percentage equivalent  of a
fraction,  the numerator  of which  is the  Initial Invested  Amount and  the
denominator of which is the Pool Balance on the Cut-Off Date.

          "Incremental Subordinated Amount"  shall mean,  with respect to any
           -------------------------------
Determination Date,  the result obtained  by multiplying (a) a  fraction, the
numerator  of which is the sum of the  Invested Amount on the last day of the
immediately  preceding  Collection  Period  (or  with  respect  to the  first
Determination  Date,  the  Invested  Amount  on the  Closing  Date)  and  the
Available Subordinated Amount for such Determination Date (calculated without
subtracting   or  adding  the   Incremental  Subordinated  Amount   for  such
Distribution Date  as described in  clause (D)  or (E), respectively,  of the
definition thereof and without adding the  Incremental Subordinated Amount in
the definition of  Required  Subordinated Amount as used in the definition of
Available Subordinated  Amount) (or with  respect to the  first Determination
Date,  the  product  of the  Invested  Amount  on the  Closing  Date  and the
Subordinated Percentage) and the  denominator of which is the Pool Balance on
such last day by (b) the Trust Incremental Subordinated Amount.

          "Initial Cut-Off Date" shall mean (_).
           --------------------

          "Initial  Invested Amount"  shall mean the initial principal amount
           ------------------------
of the Series (__) Certificates, which is $(____), plus (a) the amount of any
                                                   ----
withdrawals from  the Excess Funding  Account pursuant to Section  4.13(b) in
connection with an increase in the Pool Balance, minus (b)  the amount of any
                                                 -----
additions to  the Excess  Funding Account pursuant  to Section  4.06(b)(i) in
connection with a reduction in the Pool Balance.

          "Initial Principal Amount" shall mean $(_).
           ------------------------

          "Initial Swap Subordinated Amount" shall mean $(_).
           --------------------------------

          "Interest  Period"  shall mean,  with respect  to any  Distribution
           ----------------
Date,  the  period  from  and including  the  Distribution  Date  immediately
preceding such  Distribution Date (or, in the  case of the first Distribution
Date, from and including the Closing Date) to but excluding such Distribution
Date.

          "Interest Rate Swap"  shall mean the interest rate  swap agreement,
           ------------------
the form of  which is attached hereto  as Exhibit D,  dated as of  (_______),
between the Swap Counterparty and the Trust in connection with Series (_).

          "Interest Shortfall"  shall have  the meaning specified  in Section
           ------------------
4.02.

          "Invested Amount"  shall mean,  when used with respect to any date,
           ---------------
an amount  equal to  (a)  the  Initial  Invested Amount minus (b) the amount,
                                                        -----
without  duplication, of principal  payments (except principal  payments made
from  the Excess  Funding Account and  any transfers from  the Excess Funding
Account to  the Principal  Funding Account) made  to Series  (_) Certificate-
holder or deposited to the Principal Funding Account prior to such date minus
                                                                        -----
(c) the excess, if any, of the  aggregate amount of Investor Charge-Offs over
Investor Charge-Offs reimbursed pursuant to  Section 4.08 prior to such date.
In addition, for  purposes of the definition of  "Early Amortization Period",
the Invested  Amount shall be  an amount  equal to the  outstanding principal
amount of the Certificates.

          "Investment Proceeds" shall mean, with respect to any Determination
           -------------------
Date,  all  interest  and  other  investment  earnings  (net  of  losses  and
investment expenses) on funds on deposit in the Series (_) Accounts, together
with an amount  equal to the Series (_) Allocation Percentage of the interest
and  other  investment earnings  on  funds  held  in the  Collection  Account
credited as of such  date to the Collection Account pursuant  to Section 4.02
of the Agreement.

          "Investor Charge-Offs"  shall have the meaning specified in Section
           --------------------
4.09.

          "Investor  Default  Amount"   shall  mean,   with  respect  to  any
           -------------------------
Distribution Date, an amount equal to the product of (a) the Defaulted Amount
for the related Collection Period  and (b) the Floating Allocation Percentage
for the related Collection Period.

          "Investor Non-Principal Collections"  shall mean,  with  respect to
           ----------------------------------
any  Distribution Date, an  amount equal to  the product of  (i) the Floating
Allocation   Percentage  for   the  related   Collection   Period  and   (ii)
Non-Principal Collections deposited in the Collection Account for the related
Collection Period.

          "Investor  Principal  Collections"  shall  mean,  with  respect  to
           --------------------------------
any  Distribution  Date, the  sum  of (a)  the  product of  (i)  the Floating
Allocation Percentage, with respect to the Revolving Period, or the Principal
Allocation Percentage,  with respect to  the Accumulation Period or  an Early
Amortization  Period,  for  the related  Collection  Period  (or any  partial
Collection Period which occurs as the first Collection Period during an Early
Amortization  Period),  and  (ii)  Principal  Collections  deposited  in  the
Collection  Account  for  the  related  Collection  Period  (or  any  partial
Collection Period which occurs as the first Collection Period during an Early
Amortization Period)  and (b)  the  amount, if  any, of  Collections of  Non-
Principal   Receivables,   Excess   Servicing   and  Available   Transferor's
Collections to  be distributed pursuant  to Section 4.06(a)(iv),  4.08(b) (to
the extent Section  4.08(b) relates to a shortfall  in distributions pursuant
to Section  4.06(a)(iv)) or  4.10(a) on such Distribution Date; provided that  
                                                                -------- ----
in the  case of  clause (a),  if for  any Distribution  Date the  sum of  the
Floating Allocation  Percentage (if the  Revolving Period is in  effect), the
Principal  Allocation Percentage  (if the  Early Amortization  Period or  the
Accumulation Period is in effect), the floating allocation percentage for all
other outstanding  Series of Investor Certificates in  their revolving period
and the principal  allocation percentage for all other  outstanding Series of
Investor  Certificates in  their early  amortization  or accumulation  period
exceeds 100%, then Principal Collections shall be allocated among such Series
(including Series  (_)) pro  rata on  the basis  of such  floating allocation
percentages and principal allocation percentages.

          ("LIBOR Business Day" shall mean any business day on which dealings
            ------------------
in deposits in United States dollars are transacted in the London, England or
Frankfurt, Germany interbank market.) 

          "Monthly  Interest"  shall have  the meaning  specified  in Section
           -----------------
4.02.

          "Monthly Payment Rate"  shall mean,  for any Collection Period, the
           --------------------
percentage  derived  from   dividing  the  Principal  Collections   for  such
Collection  Period by  the average  daily  Pool Balance  for such  Collection
Period.

          "Monthly Principal"  shall have the  meaning  specified  in Section
           -----------------
4.03.

          "Monthly Servicing Fee" shall have the meaning specified in Section
           ---------------------
3.01.

          "Net Trust Swap Payment" shall mean, for any Collection Period, the
           ----------------------
monthly obligation, if any, of the Trust to the Swap Counterparty pursuant to
the Interest Rate Swap to the extent that such monthly obligation exceeds the
obligation of  the Swap Counterparty  to the Trust  pursuant to the  Interest
Rate Swap for such Collection Period.

          "Net Trust Swap Receipt" shall mean, for any Collection Period, the
           ----------------------
amount of  the monthly obligation,  if any, of  the Swap Counterparty  to the
Trust pursuant  to the  Interest Rate Swap  to the  extent that  such monthly
obligation  exceeds  the  monthly  obligation   of  the  Trust  to  the  Swap
Counterparty pursuant  to the Interest  Rate Swap for such  Collection Period
and, following the termination of  the Interest Rate Swap in accordance  with
its terms, the net  amount of any such obligation that  would have benefitted
the Trust in  the absence of  such a  termination shall be  paid by  applying
Collections allocated to the Swap Available Subordinated Amount.

          "Notes"  shall mean,  the Series  (___) Asset Backed  Floating Rate
           -----
Notes due (____) issued by (_____).

          ("One-Month LIBOR"  shall mean,  with respect  to any  Distribution
            ---------------
Date, the  offered  rates for  deposits  in United  States dollars  having  a
maturity  of one  month  (the  "Index Maturity")  commencing  on the  related
Adjustment Date  which  appears  on  the  Reuters  Screen  LIBO  Page  as  of
approximately 11:00 A.M.,  London time, on such  date of calculation.   If at
least  two such offered  rates appear on  the Reuters Screen  LIBO Page, One-
Month LIBOR will  be the arithmetic mean  (rounded upwards, if necessary,  to
the nearest one-sixteenth of a percent) of such offered rates.  If fewer than
two such  quotations appear,  One-Month LIBOR with  respect to  such Interest
Period will be determined at  approximately 11:00 A.M., London time,  on such
Adjustment Date  on the basis of  the rate at which time,  on such Adjustment
Date on  the basis  of the rate  at which deposits  in United  States dollars
having the Index Maturity are offered to  prime banks in the London interbank
market by  four major banks  in the London  interbank market selected  by the
Calculation Agent and in a  principal amount equal to  an amount of not  less
than U.S. $1,000,000 and that is  representative for a single transaction  in
such market at such time.   The Calculation Agent will request the  principal
London office of each  of such banks to provide a quotation of  its rate.  If
at  least two  such  quotations are  provided,  One-Month LIBOR  will be  the
arithmetic mean (rounded upwards as aforesaid) of such quotations.  If  fewer
than  two quotations  are  provided,  One-Month LIBOR  with  respect to  such
Interest Period will be the arithmetic mean (rounded upwards as aforesaid) of
the rates  quoted at approximately  11:00 A.M., New  York City time,  on such
Adjustment Date  by three major banks  in New York, New York  selected by the
Calculation  Agent for  loans in  United States  dollars to  leading European
banks having the Index Maturity and in a principal amount equal to  an amount
of not  less than  U.S. $1,000,000 and  that is  representative for  a single
transaction in  such market  at such time;  provided,  however,  that if  the
                                            --------  -------
banks selected  as aforesaid are  not quoting as mentioned  in this sentence,
One-Month LIBOR in  effect for the applicable period  will be One-Month LIBOR
in effect for the previous period.)

          "Outstanding  Series  Invested  Amount"  shall  mean  the aggregate
           -------------------------------------
"Invested Amounts", as defined in  the applicable Supplement, with respect to
any other outstanding Series of Investor Certificates for which the revolving
period  for such  other outstanding  Series of  Investor Certificates  is not
scheduled to end before the last day of the (_______) Collection Period.

          "Paying Agent"  shall mean  each paying  agent outside  the  United
           ------------
States as specified by time to time by the Transferor.

          "Permanent Global Certificate"  shall have the meaning specified in
           ----------------------------
Section 6.01.


          "Pool Factor"  shall mean,  with respect to any Determination Date,
           -----------
a  number carried  out  to  eleven decimals  representing  the  ratio of  the
Invested Amount as  of such Determination Date (determined  after taking into
account any increases or decreases in the Invested Amount which will occur on
the following Distribution Date) to the Initial Invested Amount.

          "Principal  Allocation Percentage"  shall  mean,  with  respect  to
           --------------------------------
any  Collection Period,  the percentage  equivalent  (which percentage  shall
never exceed 100%)  of a  fraction, the  numerator of which  is the  Invested
Amount as of  the last day  of the  Revolving Period and  the denominator  of
which is the  Pool Balance as  of the last day  of the immediately  preceding
Collection Period;  provided, however, that with  respect to that  portion of
                    --------  -------
any  Collection  Period  that  falls  after  the  date  on  which  any  Early
Amortization Event occurs  (other than an Early Amortization  Event which has
resulted in  an Early  Amortization Period  which has ended  as described  in
clause (c) thereof), the Principal Allocation Percentage shall be reset using
the Pool Balance as of the close of business on the date  on which such Early
Amortization Event  shall have  occurred and  Principal Collections  shall be
allocated  for  such portion  of  such  Collection  Period using  such  reset
Principal Allocation Percentage.

          "Quarterly Payment Date" shall mean the (_)th day of each (_), (_),
           ----------------------
(_) and (_) (or, if any  such day is not a business day,  the next succeeding
business day), commencing in (____).

          "Rating Agency"  shall  mean,  with  respect  to  the  Series (___)
           ------ ------
Certificates,  each of  Moody's  Investors  Service  Limited and  Standard  &
Poor's.

          "Rating Agency Condition"  shall mean,  with respect to  the Series
           -----------------------
(_) Certificates and any action, that each  Rating Agency shall have notified
the Transferor,  the Master Servicer  and the  Trustee in  writing that  such
action will not  result in  a reduction or  withdrawal of the  rating of  the
Notes (which are secured by the Series (_) Certificates).

          "Reassignment Amount" shall mean, with respect to any  Distribution
           -------------------
Date, after  giving effect to any deposits  and distributions otherwise to be
made on such  Distribution Date, the sum of  (i) the Invested Amount  on such
Distribution Date, (ii)  accrued and unpaid interest on  the unpaid principal
balance  of the  Series  (_) Certificates  (calculated on  the  basis of  the
outstanding  principal  balance  of  the   Series  (_)  Certificates  at  the
Certificate Rate through the day preceding such Distribution Date), and (iii)
the amount of Additional Interest, if any, for such Distribution Date and any
Additional  Interest previously  due but  not distributed  to the  Series (_)
Certificateholder on a prior Distribution Date.

          "Required Participation Percentage"  shall  mean,  with  respect to
           ---------------------------------
Series (_), (_)%;  provided, however,  that the Transferor may, upon 10 days'
                   --------  -------
prior notice to the Trustee, each Rating Agency and any Enhancement Provider,
reduce the Required Participation Percentage  to a percentage which shall not
be less than  100%, provided that the Rating Agency Condition shall have been
satisfied with respect to such reduction.

          "Required Subordinated Amount"  shall  mean,  as  of  any  date  of
           ----------------------------
determination,  the sum of (a) the product of (i) the Subordinated Percentage
and  (ii)  the   Invested  Amount  on  such  date  and  (b)  the  Incremental
Subordinated Amount.

          "Required  Subordination  Draw  Amount"  shall  have   the  meaning
           -------------------------------------
specified in Section 4.05.

          "Reserve Fund" shall have the meaning specified in Section 4.04.
           ------------

          "Reserve Fund Deposit Amount"  shall  mean,  with  respect  to  any
           ---------------------------
Distribution Date, the amount, if any, by which (i) the Reserve Fund Required
Amount for  such Distribution Date  exceeds (ii) the  amount of funds  in the
Reserve  Fund  after giving  effect  to  any  withdrawals therefrom  on  such
Distribution Date.

          "Reserve Fund Required Amount"  shall  mean,  with  respect  to any
           ----------------------------
Distribution Date,  an amount equal  to the product  of (a) (_)% and  (b) the
outstanding principal balance of the  Certificates on such Distribution  Date
(after giving effect to any changes therein on such Distribution Date).

          ("Reuters Screen LIBO Page"  shall mean the  display designated  as
            ------------------------
page "LIBO" on the Reuters Monitor Money Rates Service (or such other page as
may replace  the LIBO  page on  that Service  for the  purpose of  displaying
London interbank offered rates of major banks).)

          "Revolving Period"  shall mean the period beginning at the close of
           ----------------
business on  the Business Day  immediately preceding the Series  Cut-Off Date
and ending on the earlier of (a) the close of business on the day immediately
preceding the  Accumulation Period  Commencement Date, and  (b) the  close of
business  on  the  day  an  Early  Amortization  Period  commences; provided,
                                                                    --------
however, that,  if any Early Amortization Period  ends as described in clause
- -------
(c) of the definition thereof, the Revolving Period will recommence as of the
close of business on the day such Early Amortization Period ends.

          "Second Exchange Date"  shall have the meaning set forth in Section
           --------------------
6.01.

          "Semi-annual Payment Date" shall mean the (_)th day of each (_) and
           ------------------------
(_) (or, if any such day is not a business day, the  next succeeding business
day), commencing in (____).

          "Series Cut-Off Date" shall mean (_).
           -------------------

          "Series (_)"  shall mean the Series  of Investor Certificates,  the
           ----------
terms of which are specified in this Series Supplement.

          "Series (_) Accounts"  shall have the meaning specified  in Section
           -------------------
4.04(e)(i).

          "Series (___) Allocation Percentage"  for a Collection Period shall
           ----------------------------------
mean the percentage derived  from the fraction the numerator of  which is the
Invested Amount on the last Business Day preceding such Collection Period and
the denominator of  which is the Trust  Invested Amount on the  last Business
Day preceding such Collection Period.

          "Series (_) Certificateholder"  shall mean (_______), the Holder of
           ----------------------------
the Series (_) Certificates.

          "Series (_) Certificateholder's Interest"  shall mean that  portion
           ---------------------------------------
of the Certificateholders' Interest evidenced by the Series (_) Certificates.

          "Series (_) Certificates"  shall mean  any one  of the certificates
           -----------------------
executed by the  Transferor and authenticated by the   Trustee, substantially
in the forms of Exhibit A-1, Exhibit A-2  and Exhibit A-3, as applicable.

          "Series (__) Excess Principal Collections"  shall mean that portion
           ----------------------------------------
of Excess Principal  Collections allocated to Series (_)  pursuant to Section
4.11.

          "Series (_) Principal Shortfall"  shall have the  meaning specified
           ------------------------------
in Section 4.11.

          "Servicing Fee Rate" shall mean, with respect to Series (__), (__)%
           ------------------
or, for  any Distribution Date in respect of  which the Monthly Servicing Fee
has been waived, 0%.

          "Special Payment Date"  shall  mean  each  Distribution  Date  with
           --------------------
respect to  any Early Amortization  Period (other than an  Early Amortization
Period which  has ended as described in clause  (c) of the definition thereof
in the Agreement).

          "Subordinated Percentage"  shall mean the percentage  equivalent of
           -----------------------
a fraction, the numerator  of which is (_)%  and the denominator of  which is
the excess of 100% over (_)%.

          "Swap Available Subordinated Amount" shall mean (a) with respect to
           ----------------------------------
the  first Determination Date, the  Initial Swap Subordinated Amount, and (b)
with respect  to each subsequent  Determination Date,  the lesser of  (i) the
Initial Swap  Subordinated Amount  and (ii) the  Swap Available  Subordinated
Amount for the  immediately preceding Determination Date  minus the aggregate
                                                          -----
amount, if any, of prior payments of Required Subordination Draw Amounts made
from Available Transferor's Collections applied to reduce the Swap  Available
Subordinated Amount  in accordance  with Section  4.08(b), plus the amount of
                                                           ----
any  Excess Servicing  available to  be paid  to the  Transferor pursuant  to
Section  4.10 (net of  any portion thereof applied  to increase the Available
Subordinated Amount).

          "Swap Counterparty" shall mean Ford Motor Credit Company.
           -----------------

          ("Telerate Page 3750"  shall mean the display designated as such on
            ------------------
the Dow Jones Telerate Service (or such other page as may replace the page on
that service or  such other service  or services as  may be nominated by  the
British Bankers' Association  for the purpose of displaying  London interbank
offered rate for U.S. dollar deposits).)

          "Temporary Global Certificate"  shall have the meaning specified in
           ----------------------------
Section 6.01.

          "Termination Date" shall mean the (_______) Distribution Date.
           ----------------

          "Termination Proceeds"  shall mean any Termination proceeds arising
           --------------------
out of a  sale  of Receivables  (or  interests therein)  pursuant  to Section
12.02(c) of the Agreement with respect to Series (_).

          ("Three-Month LIBOR"  shall mean the  London interbank offered rate
            -----------------
for three-month  United States dollar deposits established by the Calculation
Agent on each Adjustment Date pursuant to Section 5.03.)

          "Transferor's  Collections"  shall   mean,  with   respect  to  any
           -------------------------
Collection  Period,   the  sum   of  (a)   the  Transferor's  Percentage   of
Non-Principal Collections  for the  related Collection  Period, plus  (b) the
                                                                ----
Transferor's Percentage of  Principal Collections for the  related Collection
Period.

          "Transferor's Percentage"  for any Collection Period shall mean (i)
           -----------------------
with respect  to Non-Principal  Receivables and  Defaulted Receivables,  100%
minus  the  aggregate   of  the  floating  allocation  percentages  for  each
outstanding Series and (ii) with respect to Principal Receivables, 100% minus
                                                                        -----
the sum of (a)  the aggregate of the floating allocation  percentages for all
Series  in their  revolving periods and  (b) the  aggregate of  the principal
allocation  percentages  for all  Series  that  are  not in  their  revolving
periods, but in any case shall not be less than 0%.

          "U.S. Person" shall mean,  a  citizen  or  resident  of  the United
           ------------
States, a corporation, partnership or other entity created or organized in or
under the laws of the United States of America (including the States and  the
District of Columbia),  an estate the  income of which  is subject to  United
States  Federal income  taxation regardless of  its source  and a trust  if a
court within the United States is able to exercise primary supervision of the
administration of the  trust and one  or more United States  fiduciaries have
the authority to control all substantial decisions of the trust.

          "Withholding Tax" shall have  the  meaning  set  forth  in  Section
           ---------------
7.01(g).

          (a)  Notwithstanding  anything  to  the  contrary  in  this  Series
Supplement or  the Agreement, the  term "Rating Agency" shall  mean, whenever
used in this Series  Supplement or the Agreement with respect  to Series (_),
Standard & Poor's and  Moody's.  As used in this Series Supplement and in the
Agreement with  respect to  Series (_), "highest  investment category"  shall
mean  (i) in the  case of Standard  & Poor's, AAA,  A-1+, AAAm  or AAAm-G, as
applicable, and (ii) in the case of Moody's, Aaa and P-1, as applicable.

          (b)  Notwithstanding  anything  to  the  contrary  in  this  Series
Supplement  or   the  Agreement,   the  terms   "Enhancement  Provider"   and
"Beneficiary"  shall  exclude the  Swap  Counterparty  for purposes  of  such
party's  (i)  receipt  of   any  notices,  Opinions  of   Counsel,  Officer's
Certificates,  statements  or the  like  and  (ii)  required consent  to  the
appointment of any Successor Master Servicer.

          (c)  All  capitalized terms used  herein and not  otherwise defined
herein have the meanings ascribed to them  in the Agreement.  The definitions
in Section 2.01 are applicable to the singular as well as the plural forms of
such terms and to the masculine as well as to the feminine and neuter genders
of such terms.

          (d)  The  words "hereof",  "herein" and  "hereunder"  and words  of
similar import when used in this Series Supplement shall refer to this Series
Supplement  as a  whole and not  to any  particular provision of  this Series
Supplement; references to  any Article, Section or Exhibit  are references to
Articles,  Sections and  Exhibits  in  or to  this  Series Supplement  unless
otherwise  specified; and  the  term  "including"  means  "including  without
limitation".

                                 ARTICLE III

                                Servicing Fee
                                -------------

          SECTION 3.01.  Servicing Compensation.   The monthly  servicing fee
                         ----------------------
(the "Monthly Servicing Fee")  shall be payable to   the  Master Servicer, in
arrears, on each Distribution  Date in respect of  any  Collection Period (or
portion thereof) occurring  prior to the   earlier of the  first Distribution
Date following  the Series  (_) Termination Date  and the  first Distribution
Date on which the Invested Amount is zero,  in an amount equal to one-twelfth
of  the  product  of (a)  the  Servicing  Fee  Rate and  (b)  the  Series (_)
Allocation  Percentage of the Pool  Balance as of the  last day of the second
Collection Period  preceding such Distribution  Date (or with respect  to the
first Distribution  Date, as of the  Series Cut-Off Date).  The  share of the
Servicing Fee allocable  to the Series (_) Certificateholder  with respect to
any Distribution Date (the "Certificateholder's Monthly Servicing Fee") shall
be equal to one-twelfth  of the product of (a) the Servicing Fee Rate and (b)
the  Invested Amount  as of  the  last day  of the  Collection  Period second
preceding such Distribution Date; provided, however, that with respect to the
                                  --------  -------
first  Distribution Date, the Certificateholder's Monthly Servicing Fee shall
be equal to $(_).  The remainder  of the Monthly Servicing Fee shall be  paid
by the Transferor and in no event shall the Trust, the Trustee or the  Series
(_) Certificateholder be liable for the share of the Monthly Servicing Fee to
be  paid by the Transferor;  and the remainder of  the Servicing Fee shall be
paid by  the Transferor and  the Investor Certificateholders of  other Series
and the  Series (_)  Certificateholder shall in  no event  be liable  for the
share of  the Servicing  Fee to  be paid  by the  Transferor or  the Investor
Certificateholders  of   other  Series.     The  Certificateholder's  Monthly
Servicing Fee shall  be payable to the  Master Servicer solely to  the extent
amounts are available  for distribution in accordance with the  terms of this
Series Supplement.

          The Master Servicer  will be permitted, in its  sole discretion, to
waive the Monthly  Servicing Fee for any  Distribution Date by notice  to the
Trustee on or before the related Determination Date; provided that the Master
                                                     -------- ----
Servicer  believes that  sufficient Collections of  Non-Principal Receivables
will   be  available   on   any   future  Distribution   Date   to  pay   the
Certificateholder's  Monthly Servicing  Fee relating  to  the waived  Monthly
Servicing Fee.   If the Master Servicer  so waives the Monthly  Servicing Fee
for   any   Distribution   Date,   the   Monthly   Servicing  Fee   and   the
Certificateholder's Monthly Servicing Fee for such Distribution Date shall be
deemed  to  be  zero for  all  purposes  of this  Series  Supplement  and the
Agreement; provided, however, that such Certificateholder's Monthly Servicing
           --------  -------
Fee shall be paid on a future Distribution Date solely to  the extent amounts
are available  therefor pursuant to Section 4.10(b);  provided, further that,
                                                      --------  -------
to the extent any such waived Certificateholder's Monthly Servicing Fee is so
paid, the  related portion of  the Monthly Servicing  Fee to  be paid by  the
Transferor shall be paid by the Transferor to the Master Servicer.

                                  ARTICLE IV

                  Rights of Series (_) Certificateholder and
                  ------------------------------------------
                  Allocation and Application of Collections
                  -----------------------------------------

          SECTION 4.01.   Allocations.   Payments  to  the  Transferor.   (a)
                          -----------
(a)  Collections  of  Non-Principal  Receivables  and Principal  Receivables,
Miscellaneous Payments and  Defaulted Amounts, as they relate  to Series (_),
shall be allocated and distributed as set forth in this Article. 

          (b)  The Master  Servicer shall  instruct the  Trustee to  withdraw
from the Collection Account and pay to the Transferor on the dates  set forth
below the following amounts:

               (i)  on each Deposit Date:

                    (A)  an   amount  equal   to   the  Excess   Transferor's
               Percentage for the related  Collection Period of Non-Principal
               Collections deposited  in  the  Collection  Account  for  such
               Deposit Date; and

                    (B)  an   amount   equal  to   the   Excess  Transferor's
               Percentage  for the  related  Collection  Period of  Principal
               Collections  deposited  in  the  Collection  Account  for such
               Deposit  Date,  if   the  Transferor's  Participation   Amount
               (determined after giving  effect to any  Principal Receivables
               transferred to  the Trust  on such  Deposit Date)  exceeds the
               Trust  Aggregate   Available  Subordinated   Amount  for   the
               immediately preceding Determination Date (after giving  effect
               to the allocations, distributions, withdrawals and deposits to
               be  made on the  Distribution Date immediately  following such
               Determination Date); and

              (ii)  on each Deposit Date with respect to the Revolving Period
          or  the  revolving  period   for  any  other  Series  of   Investor
          Certificates,  an  amount  equal  to  the   Available  Transferor's
          Principal  Collections for such  Deposit Date, if  the Transferor's
          Participation  Amount  (determined  after  giving  effect  to   any
          Principal  Receivables transferred  to the  Trust  on such  Deposit
          Date) exceeds the Trust Aggregate Available Subordinated Amount for
          the immediately preceding  Determination Date (after giving  effect
          to the allocations,  distributions, withdrawal, and deposits  to be
          made  on the Distribution  Date immediately following  such Deposit
          Date);  provided,  however, that  Available  Transferor's Principal
                  --------  -------
          Collections shall  be paid  to the Transferor  with respect  to any
          Collection Period only  after an amount equal to the sum of (A) the
          Deficiency  Amount, if any,  relating to the  immediately preceding
          Collection Period and (B)  the excess, if any, of  the Reserve Fund
          Required  Amount  over  the  amount  in the  Reserve  Fund  on  the
          immediately preceding Distribution Date (after giving effect to the
          allocations  of, distributions from,  and deposits in,  the Reserve
          Fund  on  such  Distribution  Date),  has  been  deposited  in  the
          Collection  Account  from  such  Available  Transferor's  Principal
          Collections.

          The withdrawals to be made  from the Collection Account pursuant to
this  Section 4.01(b) do  not apply to  deposits into  the Collection Account
that  do not represent Collections, including Miscellaneous Payments, payment
of  the  purchase price  for  the  Certificateholders'  Interest pursuant  to
Section 2.03 of the  Agreement, payment of the purchase price  for the Series
(_____) Certificateholder's Interest pursuant to  Section 8.01 of this Series
Supplement  and  proceeds  from  the  sale,  disposition  or  liquidation  of
Receivables pursuant to Section 12.02 of the Agreement.

          (c)  The Master  Servicer shall  instruct the  Trustee to  withdraw
from the  Collection Account  and deposit  into the  Reserve Fund on  Deposit
Dates  with respect to the Revolving  Period Available Transferor's Principal
Collections for such  Deposit Date, up to  the amount of the  excess, if any,
determined pursuant to Section 4.01(b)(ii)(B).

          SECTION 4.02.   Monthly Interest.   The amount of  monthly interest
                          ----------------
("Monthly  Interest") with  respect to  the  Series (_)  Certificates on  any
Distribution Date shall be an amount equal to (a) (the  actual number of days
in the  related Interest  Period divided by  360 multiplied  by) (one-twelfth
multiplied by)  (b) the  product of  (i) the  Certificate Rate  and (ii)  the
outstanding principal balance of  the Series (_) Certificates as of the close
of business on the day immediately preceding the Distribution Date.

          On the  Determination Date  preceding each  Distribution Date,  the
Master  Servicer  shall   determine  the  excess,   if  any  (the   "Interest
Shortfall"), of  (x) the aggregate  Monthly Interest for the  Interest Period
applicable  to such  Distribution  Date over  (y) the  amount  which will  be
available  to  be   deposited  in  the  Interest  Funding   Account  on  such
Distribution Date in respect thereof pursuant to this Series Supplement.  If,
on any (Quarterly) (Semi-annual) Payment Date or any Special Payment Date, an
amount covering any Interest Shortfall  for any prior Distribution Date shall
not have been deposited into the Interest Funding Account pursuant to Section
4.06(a)(i),  then an additional  amount ("Additional Interest")  equal to (a)
(the actual number  of days  in the  related Interest Period  divided by  360
multiplied  by)  (one-twelfth multiplied  by)  (b)  the  product of  (i)  the
Certificate Rate plus two percentage points and (ii)  such Interest Shortfall
                 ----
(or the portion thereof which has not  been paid or deposited in the Interest
Funding Account) shall  be payable  as provided  herein with  respect to  the
Series (_) Certificates on each Distribution Date following such Distribution
Date to and including the Distribution Date on which such Interest  Shortfall
is  paid or  deposited  in  the Interest  Funding  Account.   Notwithstanding
anything to the contrary  herein, Additional Interest shall be payable to the
Interest Funding  Account or distributed to Series (_) Certificateholder only
to the extent permitted by applicable law.

          SECTION 4.03.   Determination of Monthly Principal.   The amount of
                          ----------------------------------
monthly principal  ("Monthly Principal")  distributable with  respect to  the
Series (_) Certificates  on each Distribution Date  with respect to an  Early
Amortization  Period  and the  Accumulation  Period  shall  be equal  to  the
Available  Investor Principal Collections  with respect to  such Distribution
Date; provided, however,  that for each Distribution Date with respect to the
      --------  -------
Accumulation  Period, Monthly  Principal  shall  not  exceed  the  Controlled
Distribution Amount  for such  Distribution Date;  and provided, further that
                                                       --------  -------
Monthly Principal shall  not exceed the outstanding principal  balance of the
Series (_) Certificates.

          SECTION 4.04.   Establishment of Reserve Fund and Funding Accounts.
                          --------------------------------------------------
(a)(i)     The  Master   Servicer,  for  the   benefit  of  the   Series  (_)
Certificateholder, shall cause  to be established and maintained  in the name
of  the Trustee,  on behalf of  the Trust,  an Eligible Deposit  Account (the
"Reserve Fund")  which shall be identified as the  "Reserve Fund for the Ford
Credit Auto Loan  Master Trust II, Series  (_)" and shall bear  a designation
clearly  indicating that the funds deposited therein are held for the benefit
of the Series (_) Certificateholder.

         (ii)  At the direction  of the Master Servicer, funds  on deposit in
the Reserve  Fund shall be  invested by the  Trustee in  Eligible Investments
selected by  the Master Servicer that will mature so  that such funds will be
available at  the  close of  business  on or  before  the Business  Day  next
preceding the following Distribution Date.  All Eligible Investments shall be
held  by the Trustee for the benefit of the Series (_) Certificateholder.  On
each Distribution  Date, all interest  and other investment earnings  (net of
losses and  investment expenses)  on  funds on  deposit in  the Reserve  Fund
received prior  to such Distribution  Date shall be  applied as set  forth in
Section 4.06(a) of  this Series Supplement.   Funds deposited in  the Reserve
Fund on a Business Day (which  immediately precedes a Distribution Date) upon
the maturity of  any Eligible  Investments are  not required  to be  invested
overnight.

          (b)(i)  The  Master Servicer,  for  the benefit  of the  Series (_)
Certificateholder, shall establish  and maintain in the name  of the Trustee,
on behalf  of the Trust, an  Eligible Deposit Account (the  "Interest Funding
Account"), which shall be identified as the "Interest Funding Account for the
Ford  Credit  Auto Loan  Master  Trust  II,  Series  (_)" and  shall  bear  a
designation clearly indicating that the  funds deposited therein are held for
the benefit of the Series (_) Certificateholder.

           (ii)  At the direction of the Master Servicer, funds on deposit in
the Interest  Funding Account shall  be invested by  the Trustee  in Eligible
Investments selected by  the Master Servicer.  All  such Eligible Investments
shall  be  held   by  the  Trustee  for   the  benefit  of  the   Series  (_)
Certificateholder.    On  each  Distribution Date,  all  interest  and  other
investment  earnings (net  of losses  and  investment expenses)  on funds  on
deposit in the  Interest Funding  Account shall  be applied as  set forth  in
Section 4.06(a)  of this Series Supplement.   Funds deposited in the Interest
Funding  Account on  any  Distribution  Date (which  are  not distributed  to
Certificateholders pursuant to Section 4.07 on  such Distribution Date) shall
be invested at  the direction of the Master Servicer  in Eligible Investments
that will mature so that such funds  will be available on or before the close
of business  on the  Business Day preceding  the next  following Distribution
Date  or,  if  an Early  Amortization  Event shall  have  occurred,  the next
following  Special Payment  Date.   Funds deposited  in the  Interest Funding
Account on  a Business Day  (which immediately precedes a  (Quarterly) (Semi-
annual) Payment Date)  upon the maturity of any Eligible  Investments are not
required to be invested overnight.

          (c)(i)  The  Master Servicer,  for  the benefit  of the  Series (_)
Certificateholder, shall establish  and maintain in the name  of the Trustee,
on behalf of  the Trust, an Eligible Deposit Account  (the "Principal Funding
Account"), which  shall be identified  as the "Principal Funding  Account for
Ford  Credit  Auto Loan  Master  Trust  II,  Series  (_)" and  shall  bear  a
designation clearly indicating that the  funds deposited therein are held for
the benefit of the Series (_) Certificateholder.

           (ii)  At the direction of the Master Servicer, funds on deposit in
the  Principal Funding Account  shall be invested by  the Trustee in Eligible
Investments selected by the Master Servicer;  provided that (unless otherwise
                                              -------- ----
agreed to by  the Rating Agencies) such  investments bear interest at  a rate
based  on LIBOR, payable  on a monthly  basis with the  interest rate thereon
reset monthly.   All such Eligible Investments  shall be held by  the Trustee
for the  benefit of the  Series (_) Certificateholder.   On each Distribution
Date,  all  interest  and  other  investment  earnings  (net  of  losses  and
investment expenses)  on funds  on deposit  therein shall be  applied as  set
forth in Section 4.06(a) of this Series Supplement.  Funds on  deposit in the
Principal Funding  Account shall be invested  at the direction of  the Master
Servicer in Eligible Investments that will mature  so that such funds will be
available  on or  before  the close  of  business on  the  Business Day  next
preceding the following Distribution Date  or, if an Early Amortization Event
shall  have occurred,  the  next  Special  Payment Date;  provided,  however,
                                                          --------   -------
Eligible  Investments  may mature  so  that funds  will be  available  on the
following Distribution  Date or  Special  Payment Date,  as applicable,  upon
notice  from  the   Master  Servicer  to  each  Rating   Agency  and  written
confirmation from Moody's to the  Master Servicer that such change  would not
result in a change in its rating on the Certificates.  Funds deposited in the
Principal Funding Account  on a Business Day (which  immediately precedes the
Expected Payment Date) upon the maturity of any  Eligible Investments are not
required to be invested overnight.

          (d)(i)  The Master  Servicer,  for the  benefit of  the Series  (_)
Certificateholder, shall establish  and maintain in the name  of the Trustee,
on behalf of  the Trust,  an Eligible  Deposit Account  (the "Excess  Funding
Account"), which shall be identified as the "Excess Funding  Account for Ford
Credit Auto Loan  Master Trust II, Series  (_)" and shall bear  a designation
clearly indicating  that the funds deposited therein are held for the benefit
of the Series (_) Certificateholder.

           (ii)  At the direction of the Master Servicer, funds on deposit in
the Excess  Funding Account  shall  be invested  by the  Trustee in  Eligible
Investments selected by the Master Servicer; provided that  (unless otherwise
                                             -------- ----
agreed to by  the Rating Agencies) such  investments bear interest at  a rate
based on LIBOR,  payable on a  monthly basis with  the interest rate  thereon
reset monthly. All such Eligible Investments shall be held by the Trustee for
the benefit of the Series (_) Certificateholder.  On each Distribution  Date,
all  interest and  other investment  earnings (net  of losses  and investment
expenses) on funds  on deposit in the Excess Funding Account shall be applied
as set  forth in Section 4.06(a) of this  Series Supplement.  Funds deposited
in the Excess Funding  Account on any Distribution Date shall  be invested in
Eligible Investments that will mature so that such funds will be available on
or  before the  close of  business  on the  Business Day  next  preceding the
following  Distribution Date;  provided  that if,  pursuant  to Section 4.13,
                               --------  ----
deposits to and withdrawals from the Excess Funding Account are being made on
a weekly or daily basis, then such  Eligible Investments shall mature on each
Business  Day  on a  weekly or  daily basis,  as the  case may  be; provided,
further that such Eligible Investments  shall still mature so that funds will
- --------  -------
be available  on or  before the  close of  business  on the Business Day next
preceding  the following  Distribution Date.  Funds  deposited in  the Excess
Funding Account on a Business Day  (which immediately precedes a Distribution
Date) upon the maturity  of any  Eligible Investments  are not required to be
invested overnight.

          (e)(i)  The Trustee shall possess all  right, title and interest in
and  to  all  funds on  deposit  from time  to  time  in, and    all Eligible
Investments credited to, the Reserve  Fund, the Interest Funding Account, the
Principal Funding Account and  the Excess Funding Account (collectively,  the
"Series (_) Accounts") and in all proceeds thereof.  The Series  (_) Accounts
shall be under  the sole dominion and control of the  Trustee for the benefit
of the Series (_)  Certificateholder.  If, at any time, any of the Series (_)
Accounts ceases to be an Eligible Deposit Account, the Trustee (or the Master
Servicer on its behalf) shall within 10 Business Days (or such longer period,
not to exceed 30  calendar days, as to which each  Rating Agency may consent)
establish  a new  Series  (_)  Account meeting  the  conditions specified  in
paragraph  (a)(i), (b)(i),  (c)(i)  or  (d)(i) above,  as  applicable, as  an
Eligible Deposit Account  and shall transfer any cash  and/or any investments
to such new Series (_) Account.  Neither the Transferor, the  Master Servicer
nor any person  or entity claiming by,  through or under the  Transferor, the
Master  Servicer or any such person or entity  shall have any right, title or
interest in,  or  any right  to  withdraw any  amount  from, any  Series  (_)
Account,  except as expressly  provided herein.  Schedule  1, which is hereby
incorporated into  and made part  of this Series Supplement,  identifies each
Series (_) Account by setting forth the account number of each  such account,
the account designation of each such account  and the name of the institution
with which  such account has  been established.   If a substitute  Series (_)
Account is  established pursuant to  this Section, the Master  Servicer shall
provide to  the Trustee an  amended Schedule  1, setting  forth the  relevant
information for such substitute Series (_) Account.

           (ii)  Pursuant to the authority granted to  the Master Servicer in
Section 3.01(a) of  the Agreement, the Master Servicer shall  have the power,
revocable by the Trustee, to make withdrawals and payments or to instruct the
Trustee to take withdrawals and payments from the Series (_) Accounts for the
purposes of carrying out the Master Servicer's or Trustee's duties hereunder.

          SECTION 4.05.  Deficiency Amount. With respect to each Distribution
                         -----------------
Date, on the related Determination Date, the  Master Servicer shall determine
the amount (the "Deficiency Amount"), if any, by which 

          (a)  the sum of

          (i)  Monthly Interest for such Distribution Date,

         (ii)  any Monthly  Interest previously due but not  deposited in the
     Interest Funding Account on a prior Distribution Date,

        (iii)  Additional  Interest, if any,  for such Distribution  Date and
     any Additional  Interest  previously  due  but not  deposited  into  the
     Interest Funding Account on a prior Distribution Date,

         (iv)  the  Certificateholder's   Monthly  Servicing  Fee   for  such
     Distribution Date,

          (v)  the Investor  Default Amount,  if any,  for such  Distribution
     Date,

         (vi)  the  Series (_)  Allocation  Percentage of  the amount  of any
     Adjustment  Payment required to  be deposited in  the Collection Account
     pursuant to Section 3.09(a) of the Agreement with respect to the related
     Collection  Period   that  has  not   been  so  deposited  as   of  such
     Determination Date and,

        (vii)  the  Net Trust  Swap Payment,  if  any, with  respect to  such
     Distribution Date,

          exceeds (b) the sum of
          -------

               (i)  Investor Non-Principal Collections  for such Distribution
          Date plus any Investment Proceeds plus the  Net Trust Swap Receipt,
               ----                         ----
          if any, with respect to such Distribution Date and 

              (ii)  the  amount  of  funds  in  the Reserve  Fund  which  are
          available pursuant to  Section 4.08(a) to cover any  portion of the
          amount, if  any, by  which  the amount  of clause  (a) exceeds  the
          amount of clause (b)(i).

          The "Required Subordination Draw Amount" shall be the lesser of (x)
               ----------------------------------
the Deficiency Amount and (y) either the Available Subordinated Amount or, in
the event of an  Early Amortization Event  (other than an Early  Amortization
Event which has resulted  in an Early Amortization Period which  has ended as
described in clause  (c) of the definition thereof),  the Aggregate Available
Subordinated Amount  on the related  Determination Date.  Following  an Early
Amortization  Event, any Required Subordination  Draw Amount shall reduce the
Swap Available  Subordinated Amount in  its entirety before any  reduction to
the Available Subordinated Amount.

          SECTION 4.06.   Application of  Investor Non-Principal Collections,
                          ---------------------------------------------------
Investment Proceeds, Net Trust Swap Receipts and Available Investor Principal
- -----------------------------------------------------------------------------
Collections.   The Master  Servicer  shall  cause  the  Trustee  to make  the
- -----------
following distributions on each Distribution Date:

          (a)  On  each Distribution  Date, an  amount  equal to  the sum  of
Investor  Non-Principal Collections, and any Investment Proceeds and payments
in  respect  of  Net  Trust Swap  Receipts,  if  any,  with  respect to  such
Distribution Date will be distributed in the following priority:

          (i)  first,   an  amount   equal  to   Monthly  Interest  for  such
               -----
Distribution Date (net of any Net Trust Swap Receipts not required to be paid
on such date), plus any  payments in respect of  Net Trust Swap Receipts (net
               ----
of any portion thereof included in Monthly Interest), if any, plus the amount
                                                              ----
of  any Monthly  Interest previously  due but  not deposited in  the Interest
Funding Account or distributed to the Series (_) Certificateholder on a prior
Distribution  Date,  plus the  amount  of  any Additional  Interest  for such
                     ----
Distribution  Date  and  any  Additional  Interest  previously  due  but  not
deposited in  the Interest Funding Account  or distributed to  the Series (_)
Certificateholder on  a prior  Distribution Date, shall  be deposited  to the
Interest Funding Account; then, the Net Trust Swap Payment, if any,  shall be
paid to the Swap Counterparty;

         (ii)  second,  an  amount equal  to the  Certificateholder's Monthly
               ------
Servicing Fee for  such Distribution Date shall be distributed  to the Master
Servicer  (unless  such  amount  has  been netted  against  deposits  to  the
Collection Account or waived);

        (iii)  third, an amount equal to  the Reserve Fund Deposit Amount, if
               -----
any, for such Distribution Date shall be deposited in the Reserve Fund;

         (iv)  fourth, an  amount equal  to the  Investor Default  Amount for
               ------
such Distribution Date  shall be treated as  a portion of  Investor Principal
Collections for such Distribution Date; and 

          (v)  fifth,  the balance, if any, shall constitute Excess Servicing
               -----
and shall be allocated and distributed as set forth in Section 4.10.

          (b)  On  each Distribution  Date  with  respect  to  the  Revolving
Period, an amount equal to Available Investor Principal Collections deposited
in the Collection Account for the related Collection Period shall  be applied
in the following priority:

          (i)   first,  if (A)  the Pool Balance  at the end of the preceding
                -----
Collection  Period is less  than the  Pool Balance at  the end of  the second
preceding  Collection Period  and (B)  the  Pool Balance  at the  end  of the
preceding Collection Period  is less than  the Required Participation  Amount
for such Distribution  Date (calculated before giving effect  to any deposits
to the Excess  Funding Account and any  excess funding account for  any other
Series in their revolving periods to be made on such Distribution Date), then
the Master  Servicer shall  cause  to be  deposited into  the Excess  Funding
Account an amount which  will reduce the Invested Amount  such that, together
with  the  deposits  to  the  excess  funding  accounts  (and  the  resulting
reductions in  the invested  amounts) for other  outstanding Series  in their
revolving periods for  such Distribution Date, the  Pool Balance is equal  to
the Required Participation Amount, and

         (ii)  second,  an amount  equal to  the balance  (such balance being
               ------
part of "Excess  Principal Collections"), if any, of  such Available Investor
Principal Collections shall be applied in accordance with Section 4.04 of the
Agreement.

For purposes of determining the amount to be applied pursuant to subparagraph
(i) above, allocations of  the amounts to be deposited in  the Excess Funding
Account and the excess funding account for  other outstanding Series shall be
made pro rata  on the basis of  the invested amounts (including  the Invested
Amount) for such Series.

          If  the Master  Servicer has  elected  in respect  of a  Collection
Period to make  withdrawals from  the Excess  Funding Account on  a daily  or
weekly  basis pursuant  to Section  4.13(b),  then deposits  into the  Excess
Funding  Account  required by  this  Section 4.06(b)  shall  be made  on each
Business Day  in such  Collection Period (if  daily withdrawals  and deposits
have been elected)  or on each Wednesday (or the next succeeding Business Day
if such Wednesday is not a Business Day) in such Collection Period (if weekly
withdrawals and deposits have  been elected).  In the case  of such election,
the Pool Balance referred to in clause (B) above shall be the Pool Balance on
the preceding Business Day, in the case of an election to make daily deposits
and withdrawals, and on the  Monday next preceding the related  Wednesday, in
the case of an election to make weekly deposits and withdrawals.

          (c)  On each  Distribution Date  with respect  to the  Accumulation
Period or an Early Amortization Period, an amount equal to Available Investor
Principal Collections will be distributed in the following priority:

          (i)   first,  an  amount  equal   to  Monthly  Principal  for  such
               -----
Distribution Date  shall be deposited  by the Master Servicer  or the Trustee
into the Principal Funding Account; and

         (ii)  second,  for  each  Distribution  Date  with  respect  to  the
               ------
Accumulation Period  unless an Early  Amortization Event has  occurred, after
giving effect to the deposit referred to in clause (i) above, an amount equal
to the balance  (such balance being part of  "Excess Principal Collections"),
if any, of  such Available Investor Principal Collections shall be applied in
accordance with Section 4.04 of the Agreement and Section 4.11 hereof.

          SECTION 4.07.  Distributions  to the Series (__) Certificateholder. 
                         ---------------------------------------------------
(a)  The  Master Servicer  shall  cause  the Trustee  to  make the  following
distributions at the  following times from the Interest  Funding Account, the
Principal Funding Account and the Excess Funding Account:

          (i)  on each  (Quarterly) (Semi-annual)  Payment Date  and on  each
     Special Payment  Date, all  amounts on deposit  in the  Interest Funding
     Account (other  than Investment  Proceeds) shall  be distributed  to the
     Series (_) Certificateholder  to pay accrued interest on  the Series (_)
     Certificates plus  any accrued  Additional  Interest that  has not  been
     previously distributed to the Series (_) Certificateholder;

         (ii)  on each Special Payment Date and on the Expected Final Payment
     Date,  all amounts  on deposit  in  the Principal  Funding Account,  the
     Excess Funding  Account  and (after  giving  effect to  the  application
     pursuant to  Section 4.07(a)(i)) the  Interest Funding Account, up  to a
     maximum amount on  any such day equal  to the excess of  the outstanding
     principal balance of  the Series (_) Certificates over  the unreimbursed
     Investor  Charge-Offs,   shall  be   distributed  to   the  Series   (_)
     Certificateholder; and

        (iii)  on each  Distribution  Date  following  an  Asset  Composition
     Event, the  Asset Composition Amount  will be distributed to  Series (_)
     Certificateholder  as  set  forth  in Section  4.12(b)  of  this  Series
     Supplement.

          (b)  (Reserved) 

          (c)  The distributions to be made pursuant to this Section 4.07 are
subject to  the provisions  of Sections 2.03,  9.02, 10.01  and 12.02  of the
Agreement and Sections 5.01, 9.01 and 9.02 of this Series Supplement.

          SECTION 4.08.   Application   of   Reserve   Fund   and   Available
                          ---------------------------------------------------
Subordinated  Amount.   (a)    If  the  portion   of  Investor  Non-Principal
- --------------------
Collections,  Investment  Proceeds and  Net  Trust  Swap  Receipts,  if  any,
allocated to Series  (_) Certificateholder on any  Distribution Date pursuant
to  Section  4.06(a) is  not  sufficient  to  make the  entire  distributions
required  on such Distribution Date by Section 4.06(a)(i), (ii) and (iv), the
Master Servicer shall  cause the Trustee to  withdraw funds from  the Reserve
Fund to the  extent available therein, and  apply such funds to  complete the
distributions pursuant  to  Section  4.06(a)(i),  (ii)  and  (iv);  provided,
                                                                    --------
however,  that during  any Early  Amortization Period  (other than  an  Early
- -------
Amortization  Period  which  has ended  as  described  in clause  (c)  of the
definition thereof)  funds shall not  be withdrawn  from the Reserve  Fund to
make distributions otherwise  required by Section  4.06(a)(iv) to the  extent
that, after giving  effect to such withdrawal,  the amount on deposit  in the
Reserve Fund shall be less than $1,000,000.

          (b)  If there  is a  Required Subordination Draw  Amount   for such
Distribution  Date,  the Master  Servicer  shall,  subject  to the  following
paragraph, apply  or cause  the Trustee to  apply the  Available Transferor's
Collections on deposit  in the Collection Account on  such Distribution Date,
but only up to the amount of the Required Subordination Draw Amount, to  make
up the shortfall  in the distributions required by  Sections 4.06(a)(i), (ii)
and  (iv) that have not been  made through the application  of funds from the
Reserve  Fund  in  accordance  with  Section 4.08(a).    Any  such  Available
Transferor's  Collections remaining after the application thereof pursuant to
the  preceding sentence shall be  treated as a  portion of Investor Principal
Collections for  such Distribution Date, but only up  to the amount of unpaid
Adjustment  Payments  allocated   to  Series  (_)  as  described  in  Section
4.05(a)(vi).  The amount of the Available Transferor's Collections applied in
accordance with  the two preceding  sentences shall  reduce (i)  if an  Early
Amortization Event shall have occurred, first the Swap Available Subordinated
Amount to the extent thereof  and then the Available Subordinated  Amount, or
(ii) if an Early  Amortization Event shall not  have occurred, the  Available
Subordinated  Amount  as  described in  clause  (i)(x)(A)  of the  definition
thereof.    If  the  Required  Subordination  Draw  Amount exceeds  Available
Transferor's Collections for  such Distribution Date, (i) the  Swap Available
Subordinated Amount to the extent thereof and then the Available Subordinated
Amount or (ii) the Available Subordinated  Amount, as the case may be,  shall
be further reduced by the amount of such excess, but not by more than the sum
of (x) the  Investor Default Amount and  (y) the amount of  unpaid Adjustment
Payments allocated to Series (_) as described in Section 4.05(a)(vi).

          If for such Distribution Date the sum of the Required Subordination
Draw Amount and the  aggregate of the required subordination draw amounts for
all other Series  outstanding exceeds the Available  Transferor's Collections
on  deposit in the  Collection Account on  such Distribution  Date, then such
Available   Transferor's  Collections  shall  be  allocated  to  such  Series
(including Series (_)) pro  rata on the basis of  such required subordination
draw amounts (including the Required Subordination Draw Amount).

          (c)  After giving effect to the allocations of, distributions from,
and deposits  in, the Reserve  Fund made pursuant to  Sections 4.01(c), 4.04,
4.06(a) and  4.08(a) and  (d),   (i) if  the amount  in the  Reserve Fund  is
greater than  the Reserve Fund Required Amount (or, for any Distribution Date
with  respect  to an  Early  Amortization  Period,  the Excess  Reserve  Fund
Required  Amount) for such Distribution  Date, then the Master Servicer shall
cause the Trustee to distribute such excess amount to the Transferor and (ii)
if the amount  in the Reserve  Fund is less  than such Reserve Fund  Required
Amount, then the  Trustee shall, subject to the  following paragraph, deposit
any remaining Available Transferor's Collections on deposit in the Collection
Account for  such Distribution Date after  giving effect to paragraph  (b) of
Section  4.08 into the Reserve  Fund until the amount  in the Reserve Fund is
equal  to such Reserve  Fund Required Amount.   On the  Termination Date, any
funds  in the Reserve  Fund will be  treated as Available  Investor Principal
Collections.   Upon payment in full  of the outstanding  principal balance of
the Series (_) Certificates,  any funds remaining on  deposit in the  Reserve
Fund shall be paid to the Transferor.

          If for such Distribution Date the sum of the amount required  to be
deposited into the Reserve Fund and the  aggregate of the amounts required to
be deposited into  the reserve funds for all other Series outstanding exceeds
the Available  Transferor's collections  that remain  available to  make such
deposits  on   such  Distribution   Date,  then   such  remaining   Available
Transferor's Collections shall be allocated to such Series  (including Series
(_)) pro rata  on the basis of the  amounts required to be  deposited in each
such reserve fund (including the Reserve Fund).

          (d)  If,  for  any  Distribution  Date  with  respect to  an  Early
Amortization Period, after giving effect to the allocations of, distributions
from, and  deposits in,  the Reserve  Fund and  the reserve  funds for  other
Series  made pursuant  to Sections  4.01(c), 4.04,  4.06(a) and  4.08(a), the
amount in the  Reserve Fund  is less  than the Excess  Reserve Fund  Required
Amount  for  such  Distribution  Date,  the Trustee  shall,  subject  to  the
following paragraph, deposit any remaining Available Transferor's Collections
on deposit  in the Collection  Account for  such Distribution  Date into  the
Reserve Fund until  the amount in  the Reserve Fund is  equal to such  Excess
Reserve Fund Required Amount.

          If for any Distribution Date the  sum of the amount required to  be
deposited  into the Reserve  Fund to  fund the  Excess Reserve  Fund Required
Amount and the  aggregate of the  amounts required to  be deposited into  the
reserve funds  for all other  Series outstanding to  fund the excess  reserve
fund required  amounts  for  such  Series  exceeds  the  remaining  Available
Transferor's  Collections   available  to   make  such   deposits  for   such
Distribution  Date,  then such  remaining Available  Transferor's Collections
shall be  allocated to  such Series (including  Series (_))  pro rata  on the
basis of such  amounts required  to be  deposited in each  such reserve  fund
(including the Reserve Fund) to fund the excess reserve fund required amount.

          (e)  The  balance  of  Available Transferor's  Collections  on  any
Distribution Date, after giving effect to any distributions  thereof pursuant
to Sections 4.08(b),  (c) and (d) and  the distributions in respect  of other
Series referred to in Sections 4.08(b), (c)  and (d), shall be distributed to
the  Transferor  on such  Distribution  Date;  provided  that  if  the  Trust
                                               --------  ----
Aggregate  Available  Subordinated  Amount  for  the  immediately   preceding
Determination   Date  exceeds the  Transferor's Participation Amount  on such
date (determined after giving effect to any Principal Receivables transferred
to  the Trust  on such Distribution  Date), Section 4.08(c)  hereof shall not
apply  and  such  balance  of  Available  Transferor's  Collections shall  be
deposited into the  Reserve Fund to the extent of such excess.  Any remaining
Available Transferor's Principal Collections shall be paid to the Transferor.

          (f)  Notwithstanding  any other provision herein, FCAR may elect to
increase the Available Subordinated  Amount up to the lesser of  (i) $(_) and
(ii) (_)% of the Invested Amount at the time of such increase.

          SECTION 4.09.  Investor Charge-Offs.  If, on any  Distribution Date
                         --------------------
on which  the Available  Subordinated Amount  on the  preceding Determination
Date  (after giving effect to the     allocations, distributions, withdrawals
and deposits to be made on such Distribution Date) is zero and the Deficiency
Amount for such Distribution Date  is greater than zero, the Invested  Amount
shall  be reduced by the amount of the  excess of such Deficiency Amount over
any remaining Available  Subordinated Amount on such  Determination Date, but
not by  more than  the Investor Default  Amount.  Investor  Charge-Offs shall
thereafter be  reimbursed and the  Invested Amount  increased (but not  by an
amount in excess  of the aggregate unreimbursed Investor  Charge-Offs) on any
Distribution Date  by the  sum of (a)  Allocable Miscellaneous  Payments with
respect to  such Distribution  Date and (b)  the amount  of Excess  Servicing
allocated and available for that purpose pursuant to Section 4.10(a).

          SECTION 4.10.  Excess Servicing.  The Master Servicer  shall  cause
                         ----------------
the  Trustee to  apply,  on  each Distribution  Date,  Excess Servicing  with
respect  to the  Collection Period  immediately  preceding such  Distribution
Date, to make the following distributions in the following priority:

          (a)  an   amount  equal  to   the  aggregate  amount   of  Investor
     Charge-Offs which  have not been  previously reimbursed  as provided  in
     Section 4.09 (after giving effect to the allocation on such Distribution
     Date of any amount  for that purpose pursuant to Section  4.09) shall be
     treated as  a portion of  Available Investor Principal  Collections with
     respect to such Distribution Date;

          (b)  an amount  equal to the  aggregate outstanding amounts  of the
     Certificateholder's  Monthly  Servicing Fee  which have  been previously
     waived  pursuant to  Section 3.01  shall  be distributed  to the  Master
     Servicer; and

          (c)  the balance, if any, shall be distributed to the Transferor.

          SECTION 4.11.  Excess Principal Collections.
                         ----------------------------

          "Series (___) Excess Principal Collections",  with respect  to  any
           -----------------------------------------
Distribution  Date,  shall   mean  Excess  Principal  Collections   for  such
Distribution  Date in an  amount equal to  the lesser  of (a) the  Series (_)
Principal Shortfall,  if any, for  such Distribution  Date and (b)  an amount
equal to the product of (x)  Excess Principal Collections for all Series  for
such Distribution  Date and  (y) a fraction,  the numerator  of which  is the
Series (_) Principal Shortfall for such Distribution Date and the denominator
of which is the aggregate amount  of Principal Shortfalls for all Series  for
such Distribution Date.   The Series (_) Principal Shortfall, with respect to
any Distribution Date, shall equal the excess of (i) (x) for any Distribution
Date with  respect to the  Accumulation Period,  the Controlled  Distribution
Amount or (y) for any Distribution Date with respect to an Early Amortization
Period,  the  Invested   Amount,  over  (ii)  Available   Investor  Principal
Collections  for  such  Distribution  Date  (excluding  any  portion  thereof
attributable to Excess Principal Collections).

          SECTION 4.12.  Asset Composition Event.   (a)   "Asset  Composition
                         -----------------------
Event" shall  mean and  will occur  if during  the revolving  period for  any
Series (a) the sum of all Eligible Investments and amounts on  deposit in all
Series Accounts  represents more  than 25%  of the  Trust Assets  on each  of
twelve or more  consecutive Determination Dates;  or (b) on  each of any  two
consecutive  Determination Dates  the  sum of  all  Eligible Investments  and
amounts  on deposit in  all Series Accounts  represents more than  45% of the
total assets  of the Trust, in each case  after giving effect to all payments
made  or to  be  made on  the  Distribution Date  next  succeeding each  such
respective Determination Date.

No Asset Composition Event will arise, and any pre-existing Asset Composition
Event  will  be  of  no  further  effect,  following  the  beginning  of  the
Accumulation Period or the Early Amortization Period.

          (b)  Upon  the occurrence of an Asset Composition Event, the Master
Servicer  shall  calculate  the  minimum  additional  amount  that  would  be
necessary to be  paid out of the Series (_) Accounts on the next Distribution
Date to achieve  compliance with the percentages  set forth in  Sections 4.12
(a) and (b), after giving effect to such additional payment and to all  other
payments  that would  otherwise  have  been made  on  such Distribution  Date
pursuant to  Section 4.06 and Section 4.07, and  interest on and principal of
the Series  (_) Certificates will  become payable on such  Distribution Date,
and the Master Servicer  shall cause the Trustee to make  such payment in the
amount  required (the "Asset  Correction Amount") to  achieve compliance with
the percentages set forth in Sections 4.12(a)  and (b) by applying amounts on
deposit in the Interest Funding Account and the Excess Funding Account in the
following order of priority:

          (i)  first,  amounts shall be withdrawn  from the  Interest Funding
               -----
Account  to  pay all  or a  portion  of accrued  but  unpaid interest  on the
Certificates; and

         (ii)  second,  amounts shall  be withdrawn  from the  Excess Funding
               ------
Account  to repay  a  portion of  the outstanding  principal  balance of  the
Certificates.

          SECTION 4.13.  Excess Funding Account.   (a)   Any funds on deposit
                         ----------------------
in the Excess  Funding Account at the beginning of the Accumulation Period or
upon the  occurrence of an Early Amortization Event  will be deposited in the
Principal Funding Account.   In addition, no  funds will be deposited  in the
Excess  Funding  Account   during  the  Accumulation  Period   or  any  Early
Amortization Period.

          (b)  If (i) on any  Determination Date during the Revolving  Period
there are any funds in  the Excess Funding Account and (ii) the  Pool Balance
at  the  end of  the preceding  Collection  Period is  greater than  the Pool
Balance at the end  of the second preceding Collection  Period, then, subject
to the  other provisions of this Section 4.13(b)  and to Sections 4.13(c) and
(d), the Invested Amount and the invested amounts (but,  in each case, not in
excess  of  the  initial principal  amount  of  such  Series)  for all  other
outstanding  Series that  provide for  an excess  funding account  or similar
arrangement and are in their revolving periods shall be increased such  that,
after giving effect  to such increases, the Required  Participation Amount is
at least equal to  the Pool Balance.   On such Determination Date  the Master
Servicer shall notify the Trustee of the amount, if any, of such increase  in
the  Invested Amount and  the Trustee shall withdraw  from the Excess Funding
Account and pay to the Transferor or allocate to one or more other Series, on
the immediately succeeding  Distribution Date, an amount equal  to the amount
of such increase in the Invested Amount.  Such payment shall be in payment or
partial payment pursuant to the Receivables Purchase Agreement for additional
Principal Receivables  transferred to the  Trust or allocated to  Series (_).
To  the extent that  the Invested Amount  is increased by any  payment to the
Transferor or any allocation  to one or  more other Series, the  Transferor's
Interest  or such  other Series'  invested  amount, as  applicable, shall  be
reduced  by the  amount of such  payment.   In addition, any  increase in the
Invested Amount is subject to the condition that after giving effect  to such
increase the  Pool Balance  equals or  exceeds the  sum of  (A) the  Required
Participation Amount (exclusive of the amount in clause (b) of the definition
thereof), (B) the sum of the Required Subordinated Amount and the sum of  the
required subordinated amounts  for all other Series (or, if such other series
shall have no required subordinated amount, the available subordinated amount
with  respect  to  such  Series)  and  (C)  the  sum  of  the  Swap Available
Subordinated Amount  and any other subordinated amounts  supporting any other
Enhancement for  all other  Series.  In  connection with  the foregoing,  the
Transferor shall endeavor (taking into account any seasonality experienced in
the Accounts in the Trust) to  minimize the amounts on deposit, from  time to
time, in the Excess Funding Account.

          The Transferor may  elect to make such withdrawals  from the Excess
Funding Account and  the excess funding accounts or  similar arrangements for
other Series on a daily or weekly basis  during a Collection Period by giving
the Trustee notice of  such election at least two  Business Days and no  more
than five  Business Days prior  to the commencement  of such daily  or weekly
withdrawals.  If such election is made, then deposits into the Excess Funding
Account and excess funding accounts  or similar arrangements for other Series
shall be made on a similar basis for the related Collection Period.  If  such
election is for withdrawals on a daily basis, then such withdrawals  shall be
made on each Business Day and the Pool  Balance to be referenced shall be the
Pool  Balance on the  next preceding Business  Day.  If such  election is for
withdrawals on a  weekly basis, then such  withdrawals shall be made  on each
Wednesday (or if such  Wednesday is not a Business Day,  then on the Business
Day next  succeeding such  Wednesday) and the  Pool Balance to  be referenced
shall be the Pool Balance on the preceding Monday.

          (c)  In the event that other Series issued by the Trust provide for
excess funding accounts  or other arrangements similar to  the Excess Funding
Account involving fluctuating levels of investments in Principal Receivables,
(i)  the  allocation of  additional  Principal  Receivables to  increase  the
Invested  Amount and  the  invested amounts  of such  other  Series (and  the
related  withdrawals from  the Excess  Funding Account  and the  other excess
funding or similar  accounts) will be based on the proportion that the amount
on deposit in the Excess Funding  Account bears to amounts on deposit  in the
excess funding accounts (including the  Excess Funding Account) of all Series
providing  for excess  funding accounts  or such  similar arrangements  or to
amounts otherwise  similarly available and  (ii) the deposit of  amounts into
the Excess  Funding Account and  the excess  funding accounts  of such  other
Series  will be  pro rata based  on the  proportion that the  Invested Amount
bears to the invested amounts  (including the Invested Amount) of  all Series
providing for excess funding accounts or such similar arrangements.

          (d)  In  the event  that any  other  Series is  in an  amortization
period, early amortization period or  accumulation period, the amounts of any
withdrawals from the Excess Funding Account shall be applied first to satisfy
                                                             -----
in full  any then applicable funding  or payment requirements of  such Series
and second to make a payment to the Transferor.   In the event that more than
    ------
one other Series  is in an amortization period,  early amortization period or
accumulation period, the  amounts of any withdrawals from  the Excess Funding
Account shall be allocated (and, if necessary, reallocated) among such Series
as specified in the related Series Supplement, to meet the funding or payment
requirements of each such Series first to satisfy in full all then applicable
                                 -----
funding or  payment requirements of  each such  Series and  second to  make a
                                                            ------
payment to the Transferor.

                                  ARTICLE V

                       Distributions and Reports to the
                       --------------------------------
                         Series (_) Certificateholder
                         ----------------------------

          SECTION 5.01.  Distributions.  (a)   On each Distribution Date, the
                         -------------
Trustee shall distribute  to the Common Depositary  by wire transfer the  pro
rata  share (based  on the  aggregate fractional  undivided interests  of the
Series (_) Certificates represented  by the Permanent Global Certificate)  of
the amounts  on deposit in the  Series (_) Accounts  that are payable  to the
Series (_) Certificateholder  on such Distribution  Date pursuant to  Section
4.07.  

          (b)  Distributions to the Series (_) Certificateholder with respect
to  the  Bearer   Certificates  and  Coupons  shall  be   payable  only  upon
presentation of  such Bearer Certificates or Coupons, as  the case may be, at
the  offices  of  the Paying  Agents  outside  the United  States  as  may be
appointed by the Trustee from time  to time.  At the option of  the bearer of
the  Bearer Certificates and Coupons, and  subject to the applicable laws and
regulations, such  payments shall be made  by a U.S. Dollar check  drawn on a
bank in New York  City or by transfer to a U.S.  Dollar account maintained by
such  bearer with a  bank located outside  the United States.   If payment in
U.S. dollars at  the offices  of all  such Paying Agents  outside the  United
States becomes illegal or is  effectively precluded because of the imposition
of exchange controls  or similar restrictions  on the payment  or receipt  of
such amounts in U.S. dollars, the Trustee shall appoint an office or agent in
the United States to which such  payment may be made.  Any money  paid by the
Trust to any  of the Paying Agents  for the payment of Coupons  which remains
unclaimed for two years  shall be returned to the Trust and the bearer of the
Coupons may  look only  to the  Trust  for payment  thereof.   No demand  for
payment  on the Bearer Certificates  or Coupons may be  made at any office of
any  Paying Agent  in  the United  States nor  shall any  payment be  made by
transfer to an  account in, or by mail to an address in, the United States.

          SECTION   5.02.    Reports   and   Statements   to   Series   (___)
                             ------------------------------------------------
Certificateholder; Other Reports.  (a)   At least two Business  Days prior to
- --------------------------------
each Distribution Date,  the Master Servicer will deliver to  the Trustee and
the Rating Agencies statements substantially in the forms of Exhibits B-1 and
B-2  and deliver to  Investor Certificateholders statements  substantially in
the form of Exhibit B-1.

          (b)  A copy of  each statement provided  pursuant to paragraph  (a)
will be made available for inspection at the Corporate Trust Office.

          (c)  No less frequently than semiannually, the Master Servicer will
provide  to Moody's certain data concerning  the Manufacturer base comprising
the PRIMUS U.S. wholesale loan portfolio  in the form previously agreed  upon
between the Master Servicer and Moody's.

          (d)  The  Master Servicer  will notify  Moody's  upon any  material
change  in the  dealer audit  policies  and procedures  of PRIMUS  from those
currently  in  effect  at  the  Closing  Date  and  provide  Moody's  with  a
description thereof.

          (SECTION 5.03. Determination of Three-Month LIBOR.
                         ----------------------------------

          (a)  On each  Adjustment Date prior  to the occurrence of  an Early
Amortization  Event or  subsequent  to  the recommencement,  if  any, of  the
Revolving Period,  the Calculation  Agent shall  determine Three-Month  LIBOR
applicable  to the calculation of the  Certificate Rate for the next Interest
Period and provide  such rate to the  Trustee.  Except as  otherwise provided
herein, Three-Month LIBOR shall equal the rate appearing for deposits in U.S.
dollars having a three-month  maturity which appears on Telerate Page 3750 as
of 11:00 A.M., London time, on an Adjustment Date.

          (b)  If  on  any such  Adjustment  Date  no  such rate  appears  on
Telerate Page 3750, the Calculation  Agent shall request the principal London
office of  four major banks  in the London  interbank market selected  by the
Calculation Agent  (the "Calculation  Banks") to provide  a quotation  of the
rate at which  it is offering  at approximately 11:00  A.M., London time,  on
such  Adjustment  Date,  to  prime  banks in  the  London  interbank  market,
commencing  on the  second  London Business  day  immediately following  such
Adjustment  Date and having a three-month maturity  and in a principal amount
of  not  less than  U.S.  $1,000,000  that  is  representative for  a  single
transaction in such market at such time.  If at least two such quotations are
provided, Three-Month LIBOR  for such Adjustment Date shall  be calculated by
the  Calculation Agent  and  shall  equal the  arithmetic  mean (rounded,  if
necessary, to the nearest one  hundred-thousandth of a percentage point, with
5 one-millionths of  a percentage point rounded upwards)  of such quotations.
If less than  two such  quotations are  provided, Three-Month  LIBOR on  such
Adjustment Date  shall be calculated  by the Calculation  Agent and  shall be
equal the arithmetic mean (rounded, if necessary, to the nearest one hundred-
thousandth of a percentage point, with 5 one-millionths of a percentage point
rounded upwards) of  the rates quoted by three  major banks in New  York City
selected by the Calculation Agent at approximately 11:00 A.M., New York time,
on such Adjustment  Date for loans in U.S. dollars to leading European banks,
commencing  on  the  second  LIBOR Business  Day  immediately  following such
Adjustment Date and having  a three-month maturity and in  a principal amount
equal to an amount not less than U.S $1,000,000 that is  representative for a
single transaction in such market at such time.  

          (c)  If on any such Adjustment Date the Calculation Agent is unable
to establish Three-Month LIBOR in the manner provided in paragraph (a) or (b)
above, Three-Month  LIBOR shall be  the Three-Month LIBOR established  on the
preceding Adjustment Date.

          (d)  The establishment  of Three-Month  LIBOR and  each Certificate
Rate  for  the Series  (_)  Certificates by  the  Calculation  Agent and  the
Trustee,  as the case  may be,  shall (in the  absence of manifest  error) be
final, conclusive and binding upon each Holder of a Series (_) Certificate.)

          (SECTION 5.04. Determination of One-Month LIBOR.
                         --------------------------------

          (a)  The  establishment of One-Month  LIBOR, if applicable,  by the
Calculation Agent and the Trustee,  as the case may be, shall (in the absence
of manifest  error) be final,  conclusive and binding  upon each Holder  of a
Series (_) Certificate.)

                                  ARTICLE VI

                         The Series (_) Certificates
                         ---------------------------

          SECTION 6.01.  (a)  Notwithstanding anything to the contrary in the
Agreement, the  Series (_) Certificates initially shall be issued in the form
of a single temporary global certificate (the "Temporary Global Certificate")
in bearer form,  without interest coupons, in the denomination  of the entire
aggregate  principal amount of the Series  (_) Certificates and substantially
in the form set forth in Exhibit A-1.  The Temporary Global Certificate shall
be  authenticated and delivered by  the Trustee outside  the United States to
the Custodian  which  shall  hold  the  same on  behalf  of  the  Series  (_)
Certificateholder.      The   Custodian   on  behalf   of   the   Series  (_)
Certificateholder  shall  be   entitled  to  receive  the   permanent  global
certificate  substantially  in  the  form  set  forth  in  Exhibit  A-2  (the
"Permanent  Global Certificate")  in  replacement  of  the  Temporary  Global
Certificate.

          (b)  Definitive Certificates in bearer form ("Bearer Certificates")
with coupons attached thereto  at the time of  issue for the interest  due on
each  (Quarterly) (Semi-annual) Payment  Date thereafter, shall  be exchanged
for  beneficial  interests in  the  Permanent  Global  Certificate within  60
calendar  days  following   the  receipt  of  notice  from   the  Series  (_)
Certificateholder to the  Custodian (who shall immediately forward  a copy of
such notice to the Trustee) or to the Trustee, requesting Bearer Certificates
(each, a "Second Exchange Date").  The Trustee not less than 45 days prior to
any  Second Exchange Date  shall send written  notice to the  Transferor, the
Master Servicer and the Paying Agent of  receipt of such notice.

          (c)  On any Second Exchange Date, all or a portion of the interests
in   the  Permanent  Global   Certificate  shall  be   exchanged  for  Bearer
Certificates.    When the  Trustee  receives a  request  for the  exchange of
interests in  the Permanent Global  Certificate for Bearer  Certificates, the
Transferor, at the request of the Trustee shall, without undue delay, arrange
for the  printing of  the Bearer Certificates  in accordance  with applicable
printing regulations  and, upon  completion of  such  printing, deliver  such
Bearer  Certificates to arrange for authentication  and delivery to or to the
order of  the Custodian.   All Bearer  Certificates so  issued and  delivered
shall  have Coupons  attached substantially  in the  form  of Exhibit  C (the
"Coupons").  The  Bearer Certificates shall constitute  "Bearer Certificates"
for all  purposes under the  Agreement, and  the provisions of  the Agreement
relating to Bearer Certificates shall apply to the Bearer Certificates in all
respects.  The bearer  of each Coupon, whether or not the  Coupon is attached
to  the  Bearer  Certificate,  shall be  subject  to  and  bound  by all  the
provisions contained in the Bearer  Certificate to which such Coupon relates.
The Bearer Certificates shall be issued in denominations of  $1,000.

          (d)  Upon  the exchange  of  any portion  of  the Permanent  Global
Certificate for Bearer  Certificates, the Permanent Global  Certificate shall
be endorsed  by or on behalf of  the Trustee to reflect the  reduction of its
principal amount by an  amount equal to the corresponding principal amount of
Bearer  Certificates  which  the  Trustee  or  its   designated  agent  shall
authenticate.  If  at the time  of any Second  Exchange Date, any  beneficial
interests remain in  the Temporary Global Certificate, such  interest must be
exchanged for  a beneficial interest  in the Permanent Global  Certificate in
accordance with the provisions of the Agreement  prior to exchange for Bearer
Certificates.

                                 ARTICLE VII

                             Amortization Events
                             -------------------

          SECTION 7.01.  Additional  Amortization Events.   The occurrence of
                         -------------------------------
any of  the following events  shall, immediately upon the  occurrence thereof
without notice or other  action on the part of the Trustee  or the Series (_)
Certificateholder, be  deemed to be  an Early Amortization Event  solely with
respect to Series (_):

          (a)  on any Determination Date, the average of the Monthly  Payment
     Rates for the three preceding Collection Periods is less than (_)%;

          (b)  on any  Determination Date, the Available  Subordinated Amount
     for  the  next  Distribution  Date   will  be  less  than  the  Required
     Subordinated Amount on  such Determination Date, after giving  effect to
     the distributions to be made on the next Distribution Date;

          (c)  any Servicing Default with respect to Series (_) occurs;

          (d)  on any Determination Date, as of the last day of the preceding
     Collection   Period,  the  aggregate  amount  of  Principal  Receivables
     relating to Used Vehicles exceeds (_)% of  the Pool Balance on such last
     day; 

          (e)  the Interest Rate  Swap is terminated  in accordance with  its
     terms;

          (f)  the  outstanding principal amount  of the Certificates  is not
     repaid by the Expected Payment Date; or

          (g)  the  Master Servicer  determines that  the Trust  has or  will
     become obligated to deduct or withhold amounts ("Withholding Tax")  from
     payments  to  be  made with  respect  to the  Certificates  on  the next
     succeeding Payment  Date for  or on  account of any  tax, assessment  or
     other governmental  charge by the  U.S. or any political  subdivision or
     taxing authority thereof or therein on any amounts due to the beneficial
     owner of the  Certificates, as a result  of any change in,  or amendment
     to, the laws  (or any regulations or rulings  promulgated thereunder) of
     the U.S.  or any  political subdivision or  taxing authority  thereof or
     therein, or any change in official position regarding the application or
     interpretation  of such  laws, regulations or  rulings, which  change or
     amendment becomes effective on or after the Closing Date;  provided that
                                                                -------- ----
     such  obligation to deduct  or withhold cannot  be avoided prior  to the
     imposition of any such Withholding Tax by the use of reasonable measures
     available to  the Trust  that, in  the opinion  of the Master  Servicer,
     which opinion shall be rendered in good faith, shall not have either (A)
     a material  adverse  impact upon  the  conduct of  the business  of  the
     Transferor or (B) an adverse effect on the rating of the Certificates of
     any other outstanding Series.  The Master Servicer's determination shall
     be evidenced  by delivery  to the Trustee  of (x) a  certificate setting
     forth a  statement of facts  showing that   such Amortization  Event has
     occurred or shall occur and (y) an opinion of independent tax counsel to
     such effect based on such statement of facts.

                                 ARTICLE VIII

                             Optional Repurchase
                             -------------------

          SECTION 8.01.  Optional Repurchase.   (a)  On any Distribution Date
                         -------------------
occurring after the date  on which the Invested Amount is  reduced to (_)% of
the  principal amount of  the Certificates on  the Closing Date  or less, the
Transferor  shall have  the  option, subject  to the  condition set  forth in
paragraph (c), to purchase the entire,  but not less than the entire,  Series
(_)  Certificateholder's  Interest,  at  a   purchase  price  equal  to   the
Reassignment Amount for such Distribution Date.

          (b)  The Transferor shall give the  Master Servicer and the Trustee
at least 10 days' prior written notice  of the Distribution Date on which the
Transferor  intends to exercise such  purchase option.   Not later than 12:00
noon,  New York  City time,  on such  Distribution Date the  Transferor shall
deposit the Reassignment  Amount into the  Collection Account in  immediately
available funds.  Such  purchase option is subject to payment in  full of the
Reassignment Amount.   The  Reassignment Amount shall  be distributed  as set
forth in Section 9.01(b).

          (c)  If at  the time the  Transferor exercises its  purchase option
hereunder the Transferor's  long-term unsecured debt has a  rating lower than
the lowest investment grade rating of the Rating Agency, the Transferor shall
deliver to the Trustee on such Distribution Date an Opinion of Counsel (which
must be an  independent outside counsel) to  the effect that, in  reliance on
certain certificates  to the effect  that the Series  (_) Certificateholder's
Interest  purchased  by  the  Transferor  constitutes  fair   value  for  the
consideration paid therefor  and as to  the solvency  of the Transferor,  the
purchase  of  the  Series  (_)  Certificateholder's  Interest  would  not  be
considered a fraudulent conveyance under applicable law.

                                  ARTICLE IX

                             Final Distributions
                             -------------------

          SECTION 9.01.   Sale of  Certificateholders' Interest  Pursuant  to
                          ---------------------------------------------------
Section 2.03 of the Agreement;  Distributions Pursuant to Section 8.01 of the
- -----------------------------------------------------------------------------
Series Supplement  or Section 2.03  or 12.02(c) of  the Agreement.   (a)  The
- -----------------------------------------------------------------
amount to be paid by the Transferor to the Collection Account with respect to
Series (_) in connection with  a purchase of the Certificateholder's Interest
pursuant to Section 2.03 of the Agreement shall equal the Reassignment Amount
for the Distribution Date on which such repurchase occurs.

          (b)  With respect  to the  Reassignment Amount  deposited into  the
Collection Account pursuant to Section 8.01 or 9.01 of this Series Supplement
or  Section 2.03 of the Agreement or  any Termination Proceeds deposited into
the Collection  Account pursuant  to Section 12.02(c)  of the  Agreement, the
Trustee  shall,  not  later than  12:00  noon,  New York  City  time,  on the
Distribution Date on  which such amounts are  deposited (or, if such  date is
not a Distribution Date, on  the immediately following Distribution Date) (in
the priority set forth below):  (i) first, (x) deposit the Invested Amount on
                                    -----
such date into  the Principal Funding Account  and (y) deposit the  amount of
accrued and unpaid  interest on the unpaid balance of  the Certificates, plus
                                                                         ----
the amount of Additional Interest, if any, for such Distribution Date and any
Additional  Interest  previously due  but  not  deposited into  the  Interest
Funding  Account  or  paid  to  Series (_)  Certificateholder  on  any  prior
Distribution Date, into the Interest  Funding Account, up to the Reassignment
Amount for Series (___) and (ii) second, pay the remainder of any Termination
                                 ------
Proceeds to the Transferor.

          (c)  Notwithstanding  anything  to  the  contrary  in  this  Series
Supplement or  the Agreement,  the entire amount  deposited in  the Principal
Funding Account and the Interest Funding Account pursuant to Section 8.01  or
9.01 and all other amounts on deposit therein shall be distributed in full to
the  Series (_)  Certificateholder on  such  date and  any distribution  made
pursuant to paragraph  (b) above shall be  deemed to be a  final distribution
pursuant to Section 12.02 of the Agreement with respect to Series (_).

                                  ARTICLE X

                           Miscellaneous Provisions
                           ------------------------

          SECTION 10.01.  Execution and Delivery  of the Interest  Rate Swap.
                          --------------------------------------------------
On the  Closing Date the Trustee shall execute  and deliver the Interest Rate
Swap.  On the Closing Date the Transferor shall contribute the amount of  the
Initial Exchange Amount (as defined in  the Interest Rate Swap) to the  Trust
by paying such amount to the Swap Counterparty on behalf of the Trust.

          SECTION 10.02. Ratification of Agreement.   As supplemented by this
                         -------------------------
Series Supplement,  the Agreement is  in all respects ratified  and confirmed
and the Agreement as so supplemented by this Series Supplement shall be read,
taken and construed as one and the same instrument.

          SECTION 10.03. Counterparts. This Series Supplement 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.

          SECTION 10.04. Governing  Law.   This  Series  Supplement  shall be
                         --------------
construed in  accordance with  the laws  of the  State of  New York,  without
reference to its conflict  of law provisions, and the obligations, rights and
remedies of the parties hereunder shall be determined in accordance with such
laws.

          IN WITNESS  WHEREOF, the  Transferor, the  Master Servicer  and the
Trustee have  caused this  Series Supplement  to be  duly  executed by  their
respective officers as of the day and year first above written.

                                        FORD CREDIT AUTO RECEIVABLES
                                        LLC, 
                                        Transferor


                                        By:____________________________
                                           Name:
                                           Title:


                                        FORD MOTOR CREDIT COMPANY,
                                        Master Servicer


                                        By:____________________________
                                           Name: 
                                           Title:


                                        THE CHASE MANHATTAN BANK, Trustee


                                        By:____________________________
                                           Name:  
                                           Title: 


                                                                  EXHIBIT A-1

                    (FORM OF TEMPORARY GLOBAL CERTIFICATE)

          THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE UNITED
          STATES SECURITIES ACT OF 1933, AS AMENDED (THE "1933 ACT")
          AND MAY NOT BE OFFERED OR SOLD, DIRECTLY OR INDIRECTLY, IN
           THE UNITED STATES OR TO ANY U.S. PERSON (EACH AS DEFINED
                                   HEREIN).

         THIS CERTIFICATE IS A TEMPORARY GLOBAL CERTIFICATE, WITHOUT
          COUPONS, EXCHANGEABLE FOR A PERMANENT GLOBAL CERTIFICATE.
          THE RIGHTS ATTACHING TO THIS TEMPORARY GLOBAL CERTIFICATE,
         AND THE CONDITIONS AND PROCEDURES GOVERNING ITS EXCHANGE FOR
           THE PERMANENT GLOBAL CERTIFICATE ARE AS SPECIFIED IN THE
           AGREEMENT AND THE SERIES SUPPLEMENT (AS DEFINED HEREIN).

             NEITHER THE HOLDER NOR THE BENEFICIAL OWNERS OF THIS
          TEMPORARY GLOBAL CERTIFICATE SHALL BE ENTITLED TO RECEIVE
         PAYMENT OF INTEREST HEREON EXCEPT PURSUANT TO THE PROVISIONS
                                   HEREOF.

                         TEMPORARY GLOBAL CERTIFICATE

                                 representing

                                     $(_)
                    FORD CREDIT AUTO LOAN MASTER TRUST II
                                  SERIES (_)

                    (FLOATING RATE) (FIXED RATE) AUTO LOAN
                          ASSET BACKED CERTIFICATES

            evidencing a fractional undivided interest in certain
                                assets of the

                    FORD CREDIT AUTO LOAN MASTER TRUST II


the corpus of which consists primarily of wholesale (i.e.,  dealer floorplan)
                                                     ----
receivables (the  "Receivables") generated or  acquired from time to  time in
the  ordinary  course of  business  in  a  portfolio of  revolving  financing
arrangements (the "Accounts") of Ford Motor Credit Company ("Ford Credit") or
other  Originators meeting certain eligibility criteria.  This certificate (a
"Certificate") does  not represent  any interest in,  or obligation  of, Ford
Credit Auto  Receivables LLC ("FCAR"  or the "Transferor"), Ford  Credit, any
other Originator or any affiliate thereof.

          The  holder  of  this Temporary  Global  Certificate  shall  not be
entitled  to receive  payments of  interest  hereon.   This Temporary  Global
Certificate shall in all  other respects be entitled to the  same benefits as
the  Permanent  Global  Certificate  under  the  Agreement  and   the  Series
Supplement.

          This Temporary Global Certificate is  exchangeable on and after the
Exchange Date  in whole or  from time to  time in  part for interests  in the
Permanent  Global  Certificate  upon  presentation  of  a  certification,  in
accordance with the  Agreement, to the  effect that the  beneficial owner  of
such interest in the Permanent Global Certificate is not a U.S. Person.  Upon
exchange of any portion of this Temporary Global Certificate for interests in
the Permanent Global Certificate, the Trustee  shall cause Schedule A of this
Temporary Global Certificate to  be endorsed to reflect the reduction  of its
principal amount by an  amount equal to the increase in  the principal amount
of the Permanent  Global Certificate, whereupon the principal  amount of this
Temporary Global  Certificate shall be reduced for all purposes by the amount
so exchanged and noted.

          Unless the certificate  of authentication hereon has  been executed
by or on  behalf of the Trustee,  by manual signature, this  Temporary Global
Certificate shall not be entitled to  any benefit under the Agreement or  the
Series Supplement or be valid for any purpose.

          THIS CERTIFICATE SHALL BE CONSTRUED  IN ACCORDANCE WITH THE LAWS OF
THE STATE  OF NEW YORK, WITHOUT REFERENCE TO  ITS CONFLICT OF LAW PROVISIONS,
AND THE OBLIGATIONS, RIGHTS  AND REMEDIES OF  THE PARTIES HEREUNDER SHALL  BE
DETERMINED IN ACCORDANCE WITH SUCH LAWS.

          IN WITNESS WHEREOF, the  Transferor has caused this  Certificate to
be duly executed.

                                        FORD CREDIT AUTO RECEIVABLES
                                        LLC


                                        By:_________________________
                                           Name:
                                           Title:


Dated: ______________, (___)


                   TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Certificates described in the within-mentioned Pooling and
Servicing Agreement.


_____________________________,
as Trustee,

by

______________________________
Authorized Officer


                            REVERSE OF CERTIFICATE

          The    bearer    of    this    Certificate    (the    "Series   (_)
Certificateholder"),  is the  owner  of a  fractional  undivided interest  in
certain  assets of the  FORD CREDIT AUTO  LOAN MASTER TRUST  II (the "Trust")
created pursuant to a Pooling and Servicing Agreement (the "P&S") dated as of
September 30, 1997, as supplemented by the Series (_) Series Supplement dated
as of (_),  among Ford Credit  Auto Receivables LLC  ("FCAR"), as  Transferor
(the "Transferor"), Ford  Motor Credit Company  ("Ford Credit"), as  servicer
(the  "Master Servicer"),  and  The  Chase Manhattan  Bank,  as trustee  (the
"Trustee"), that are allocated to the Series (_) Certificateholder's Interest
pursuant  to  the P&S  and the  Series Supplement.   The  P&S and  the Series
Supplement are  hereinafter  collectively  referred  to as  the  Pooling  and
Servicing Agreement.

          The corpus of the  Trust will include (a)  all of the  Transferor's
right, title and  interest in, to and  under the Receivables in  each Account
and all Related Security with respect thereto  owned by the Transferor at the
close  of business on the Cut-Off Date,  in the case of the Initial Accounts,
and  on the  applicable Additional  Cut-Off Date, in  the case  of Additional
Accounts, and all monies  due or to become due and all  amounts received with
respect thereto and all proceeds  (including "proceeds" as defined in Section
9-306 of  the UCC  as  in effect  in the  State of  Michigan) and  Recoveries
thereof, (b) all of the  Transferor's rights, remedies, powers and privileges
with respect  to such Receivables  under the Receivables  Purchase Agreement,
(c) all of the  Transferor's right, title and interest  in, to and under  the
Receivables in  each Account  and all Related  Security with  respect thereto
owned  by the Transferor at the  close of business on  each Transfer Date and
not theretofore  conveyed to the Trust,  all monies due or to  become due and
all  amounts  received  with  respect  thereto and  all  proceeds  (including
"proceeds" as defined in Section 9-306 of  the UCC as in effect in the  State
of  Michigan) and  Recoveries thereof,  (d)  all monies  on  deposit in,  and
Eligible Investments  credited  to,  the Collection  Account  or  any  Series
Account,  (e)  any  Enhancements  and  (f) all  other  assets  and  interests
constituting the  Trust.  In  addition to the Certificates,  the Transferor's
Certificate will  be issued pursuant  to the Pooling and  Servicing Agreement
which  will  represent   the  Transferor's  Interest  in  the   Trust.    The
Transferor's Certificate will represent the  interest in the Trust Assets not
represented by the Investor Certificates.

          The  Receivables consist of advances made directly or indirectly by
Ford Credit to  domestic automobile dealers franchised by  Ford Motor Company
and/or other automobile manufacturers or distributors.

          Subject to  the terms and  conditions of the Pooling  and Servicing
Agreement, the Transferor may from time to time direct the Trustee, on behalf
of the Trust, to issue one or more new Series of Investor Certificates, which
will represent fractional undivided interests in certain of the Trust Assets.

          This  Certificate is  issued under  and  is subject  to the  terms,
provisions and conditions of the Pooling and Servicing Agreement to which, as
amended and supplemented from time  to time, the Series (_) Certificateholder
by virtue of the acceptance hereof assents and is bound.  Although a  summary
of certain  provisions of  the Pooling and  Servicing Agreement is  set forth
below,  this  Certificate does  not  purport  to  summarize the  Pooling  and
Servicing  Agreement and  reference  is  made to  the  Pooling and  Servicing
Agreement for information  with respect to  the interests, rights,  benefits,
obligations, proceeds and duties evidenced  hereby and the rights, duties and
obligations of the  Trustee.  A copy  of the Pooling and  Servicing Agreement
(without  schedules) may  be requested  from the  Trustee by  writing  to the
Trustee  at 450  West  33rd  Street, New  York,  New  York 10001,  Attention:
Corporate  Trust  Department.    To   the  extent  not  defined  herein,  the
capitalized terms  used herein  have  the meanings  ascribed to  them in  the
Pooling and Servicing Agreement.

          The Transferor has entered into the Pooling and Servicing Agreement
and the  Series  (_) Certificates  have been  (or will  be)  issued with  the
intention that the Series (_)  Certificates will qualify under applicable tax
law as indebtedness of FCAR secured by the Receivables.  The Transferor, each
Beneficiary  and each Series (_) Certificateholder  and each beneficial owner
thereof, by the acceptance of its Certificate, as applicable, agrees to treat
the  Series  (_)  Certificates  as   indebtedness  of  FCAR  secured  by  the
Receivables  for Federal  income taxes  and  state and  local income,  single
business and franchise taxes.

          On  the Distribution  Date occurring  after the Invested  Amount is
reduced to (_)% of the original principal amount of the Certificates or less,
the Transferor has the option, subject to  the condition set forth in Section
8.01(c)  of  the  Series  Supplement,  to  purchase  the  entire  Series  (_)
Certificateholder's Interest in the Trust.  The purchase price will be  equal
to the Reassignment Amount (as defined in the Series Supplement).

          This  Certificate  does  not  represent  an  obligation of,  or  an
interest in,  Ford Motor  Company, the Transferor,  the Master  Servicer, any
other Originator  or any  affiliate of  any of  them and  is  not insured  or
guaranteed by any  governmental agency or instrumentality.   This Certificate
is limited in  right of payment  to certain Collections  with respect to  the
Receivables (and certain  other amounts), all as more  specifically set forth
herein and in the Pooling and Servicing Agreement.

          The Pooling  and Servicing  Agreement may be  amended from  time to
time   (including  in  connection   with  the  issuance   of  a  Supplemental
Certificate) by the Master Servicer,  the Transferor and the Trustee, without
the consent of any of the Series (_) Certificateholders, so  long as any such
action  shall not adversely  affect in any material  respect the interests of
the Certificateholder  of any outstanding  Series as evidenced by  either (i)
satisfaction  of the  Rating Agency  Condition with  respect to  the affected
Investor  Certificates or  (ii)  an  Opinion of  Counsel  for the  Transferor
addressed and  delivered to the  Trustee confirming that such  amendment will
not  adversely  affect   in  any  material  respect  the   interests  of  the
Certificateholders of any outstanding Series.  The Trustee may, but shall not
be obligated to, enter  into any such  amendment which affects the  Trustee's
rights, duties  or immunities  under the Pooling  and Servicing  Agreement or
otherwise.  Notwithstanding  anything contained therein to  the contrary, the
Trustee, with the consent  of any Enhancement Providers, may at  any time and
from time to time amend, modify  or supplement the form of Distribution  Date
Statement.

          The Pooling and  Servicing Agreement may also be  amended from time
to  time  (including  in  connection  with the  issuance  of  a  Supplemental
Certificate) by the Master Servicer, the Transferor  and the Trustee with the
consent  of the  Holders of  Investor Certificates  evidencing not  less than
66-2/3% of the  aggregate unpaid principal amount of  the certificates of the
Investor Certificates  of all adversely  affected Series, for the  purpose of
adding any provisions to or changing in any manner or eliminating  any of the
provisions of  the Pooling  and Servicing  Agreement or  of modifying  in any
manner the rights of the Investor Certificateholders; provided, however, that
                                                      --------  -------
no such amendment to the Pooling and Servicing Agreement shall (i)  reduce in
any manner the amount  of or delay the timing of distributions  to be made to
Investor  Certificateholders or  deposits  of amounts  to  be so  distributed
without  the consent of  each such affected  Investor Certificateholder; (ii)
change the definition  or the manner  of calculating any  certificateholders'
interest without  the consent  of each  affected Investor  Certificateholder;
(iii) reduce the  amount available under any Enhancement  without the consent
of each affected Investor Certificateholder; (iv) adversely affect the rating
of any  Series or  class by  each Rating Agency  without the  consent of  the
holders  of certificates of  such Series  or class  evidencing not  less than
66-2/3% of the aggregate unpaid principal amount of the Investor Certificates
of such Series or Class; or  (v) reduce the aforesaid percentage required  to
consent  to  any   such  amendment  without  the  consent   of  the  Investor
Certificateholders.  The  Pooling and Servicing Agreement may  not be amended
in  any manner  which  adversely  affects the  interests  of any  Enhancement
Provider without its prior consent.

                                  Schedule A

          Exchange of interests in this Temporary Global Certificate
              for interests in the Permanent Global Certificate

            Principal amount of          Principal
            -------------------          ---------
            this Temporary Global        amount of this
            ---------------------        --------------
            Certificate exchanged        Temporary
            ---------------------        ---------
            for interests in the         Global Certificate
            --------------------         ------------------
            Permanent                    following such             Notation
            ---------                    --------------             --------
Date        Global Certificate           exchange                   made by
- ------      ---------------------        -------------------        ---------
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________


                                                                  EXHIBIT A-2

                    (FORM OF PERMANENT GLOBAL CERTIFICATE)

          THIS CERTIFICATE  HAS NOT BEEN  REGISTERED UNDER THE  UNITED STATES
SECURITIES ACT  OF 1933, AS AMENDED  ("1933 ACT").  NEITHER  THIS CERTIFICATE
NOR ANY PORTION HEREOF MAY BE OFFERED OR SOLD, DIRECTLY OR INDIRECTLY, IN THE
UNITED STATES  OR  TO ANY  U.S. PERSON  (EACH AS  DEFINED  HEREIN) EXCEPT  IN
COMPLIANCE  WITH THE REGISTRATION  PROVISIONS OF SUCH  ACT OR PURSUANT  TO AN
AVAILABLE EXEMPTION FROM SUCH REGISTRATION PROVISIONS.

          THIS  CERTIFICATE  IS  A  PERMANENT  GLOBAL   CERTIFICATE,  WITHOUT
COUPONS, EXCHANGEABLE FOR BEARER CERTIFICATES.   THE RIGHTS ATTACHING TO THIS
PERMANENT GLOBAL CERTIFICATE, AND THE CONDITIONS AND PROCEDURES GOVERNING ITS
EXCHANGE  FOR BEARER CERTIFICATES ARE  AS SPECIFIED IN  THE AGREEMENT AND THE
SERIES SUPPLEMENT (AS DEFINED HEREIN).

          ANY  U.S. PERSON  WHO  HOLDS  THIS OBLIGATION  WILL  BE SUBJECT  TO
LIMITATIONS  UNDER   THE  UNITED  STATES  INCOME  TAX   LAWS,  INCLUDING  THE
LIMITATIONS PROVIDED IN  SECTIONS 165(j) AND 1287(a) OF  THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED.

                         PERMANENT GLOBAL CERTIFICATE

                                 representing

                                     $(_)
                    FORD CREDIT AUTO LOAN MASTER TRUST II
                                  SERIES (_)

                    (FLOATING RATE) (FIXED RATE) AUTO LOAN
                          ASSET BACKED CERTIFICATES

            evidencing a fractional undivided interest in certain
                                assets of the

                    FORD CREDIT AUTO LOAN MASTER TRUST II


the corpus of which consists primarily of wholesale (i.e.,  dealer floorplan)
                                                     ----
receivables (the  "Receivables") generated or  acquired from time to  time in
the  ordinary  course of  business  in  a  portfolio of  revolving  financing
arrangements (the "Accounts") of Ford Motor Credit Company ("Ford Credit") or
other Originators meeting certain eligibility criteria.   This certificate (a
"Certificate") does  not represent  any interest in,  or obligation  of, Ford
Credit Auto  Receivables LLC ("FCAR"  or the "Transferor"), Ford  Credit, any
other Originator or any affiliate thereof.

          On or after the Exchange Date,  any portion of the Temporary Global
Certificate   may  be  exchanged  for  interests  in  this  Permanent  Global
Certificate,  at which  time  the Trustee  shall  cause  Schedule A  of  this
Permanent Global Certificate to  be endorsed to  reflect the increase of  its
principal amount  by an amount equal to the  decrease in the principal amount
of the Temporary  Global Certificate, whereupon the principal  amount of this
Permanent  Global Certificate  shall be  increased  for all  purposes by  the
amount so exchanged and noted.

          This Permanent Global Certificate may itself be exchanged following
the election of a  beneficial owner of an interest herein, upon not less than
60 days prior notice to the Trustee to exchange such interest for one or more
Bearer  Certificates,  with  Coupons  attached  thereto,  in  any  authorized
denomination, all  as provided in  Section 6.01 of the  Series Supplement and
the  Agreement.    Upon  such  election,  such  beneficial  owner's remaining
interest in  this Permanent Global  Certificate will be exchanged  for Bearer
Certificates,  at  which time  the Trustee  shall  cause Schedule  A  of this
Permanent Global  Certificate to be endorsed  to reflect the decrease  of its
principal amount by  an amount equal to  the principal amount of  the related
Bearer  Certificate. The  Trustee will provide  not less  than 45  days prior
notice of  any such issuance  of Bearer Certificates  in accordance with  the
Agreement.

          This   Permanent  Global  Certificate  shall  be  governed  by  and
construed in accordance with the law of the State of New York.

          Unless the certificate  of authentication hereon has  been executed
by or  on  behalf of  the Trustee,  by manual  or  facsimile signature,  this
Permanent Global Certificate  shall not be entitled to any  benefit under the
Agreement or the Series Supplement or be valid for any purpose.

          IN WITNESS WHEREOF,  the Transferor has caused this  Certificate to
be duly executed.

                                       FORD CREDIT AUTO RECEIVABLES LLC


                                       By:  ____________________________
                                            Name:
                                            Title:


Dated: ________, (____)


                   TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Certificates described in the within-mentioned Pooling and
Servicing Agreement.

____________________________,
as Trustee,

by
_____________________________
Authorized Officer


                            REVERSE OF CERTIFICATE

          The    bearer    of    this   Certificate    (the    "Series    (_)
Certificateholder"), is  the  owner of  a  fractional undivided  interest  in
certain assets of  the FORD CREDIT  AUTO LOAN MASTER  TRUST II (the  "Trust")
created pursuant to a Pooling and Servicing Agreement (the "P&S") dated as of
September 30, 1997, as supplemented by the Series (_) Series Supplement dated
as of  (_), among  Ford Credit Auto  Receivables LLC ("FCAR"),  as Transferor
(the "Transferor"),  Ford Motor Credit  Company ("Ford Credit"),  as servicer
(the  "Master Servicer"),  and  The  Chase Manhattan  Bank,  as trustee  (the
"Trustee"), that are allocated to the Series (_) Certificateholder's Interest
pursuant  to  the P&S  and the  Series Supplement.   The  P&S and  the Series
Supplement  are  hereinafter  collectively  referred to  as  the  Pooling and
Servicing Agreement.

          The  corpus of the  Trust will include (a)  all of the Transferor's
right, title and  interest in, to and  under the Receivables in  each Account
and all Related  Security with respect thereto owned by the Transferor at the
close  of business on the Cut-Off Date,  in the case of the Initial Accounts,
and on  the applicable  Additional Cut-Off  Date, in  the case  of Additional
Accounts, and all monies  due or to become due and all  amounts received with
respect thereto and all proceeds  (including "proceeds" as defined in Section
9-306 of  the UCC  as  in effect  in the  State of  Michigan and  Recoveries)
thereof, (b) all of the  Transferor's rights, remedies, powers and privileges
with respect  to such Receivables  under the Receivables  Purchase Agreement,
(c) all of the  Transferor's right, title and interest  in, to and under  the
Receivables in  each Account  and all Related  Security with  respect thereto
owned  by the Transferor at the  close of business on  each Transfer Date and
not theretofore  conveyed to the Trust,  all monies due or to  become due and
all  amounts  received  with  respect thereto  and  all  proceeds  (including
"proceeds" as defined in  Section 9-306 of the UCC as in  effect in the State
of  Michigan  and Recoveries)  thereof,  (d) all  monies on  deposit  in, and
Eligible  Investments  credited  to, the  Collection  Account  or  any Series
Account,  (e)  any  Enhancements  and  (f) all  other  assets  and  interests
constituting the  Trust.  In  addition to the Certificates,  the Transferor's
Certificate will  be issued pursuant  to the Pooling and  Servicing Agreement
which  will  represent   the  Transferor's  Interest  in  the   Trust.    The
Transferor's Certificate will represent the  interest in the Trust Assets not
represented by the Investor Certificates.

          The  Receivables consist of advances made directly or indirectly by
Ford Credit to  domestic automobile dealers franchised by  Ford Motor Company
and/or other automobile manufacturers or distributors.

          Subject to  the terms and  conditions of the Pooling  and Servicing
Agreement, the Transferor may from time to time direct the Trustee, on behalf
of the Trust, to issue one or more new Series of Investor Certificates, which
will represent fractional undivided interests in certain of the Trust Assets.

          This  Certificate is  issued under  and  is subject  to the  terms,
provisions and conditions of the Pooling and Servicing Agreement to which, as
amended and supplemented from time  to time, the Series (_) Certificateholder
by virtue of the acceptance hereof assents and  is bound.  Although a summary
of certain  provisions of the  Pooling and  Servicing Agreement is  set forth
below,  this  Certificate does  not  purport  to  summarize the  Pooling  and
Servicing  Agreement and  reference  is  made to  the  Pooling and  Servicing
Agreement for information  with respect to  the interests, rights,  benefits,
obligations, proceeds and duties evidenced  hereby and the rights, duties and
obligations of the  Trustee.  A copy  of the Pooling and  Servicing Agreement
(without  schedules) may  be requested  from the  Trustee by  writing to  the
Trustee at  450  West 33rd  Street,  New  York, New  York  10001,  Attention:
Corporate  Trust  Department.    To   the  extent  not  defined  herein,  the
capitalized terms  used herein  have the  meanings  ascribed to  them in  the
Pooling and Servicing Agreement.

          The Transferor has entered into the Pooling and Servicing Agreement
and the  Series  (_) Certificates  have been  (or will  be)  issued with  the
intention that the Series (_)  Certificates will qualify under applicable tax
law  as  indebtedness secured  by  the  Receivables.   The  Transferor,  each
Beneficiary and each  Series (_) Certificateholder and  each beneficial owner
thereof, by the acceptance of its Certificate, as applicable, agrees to treat
the Series  (_) Certificates as  indebtedness secured by the  Receivables for
U.S. federal income  taxes and state  and local income,  single business  and
franchise taxes.

          On the  Distribution Date occurring  after the  Invested Amount  is
reduced to (_)% of the original principal amount of the Certificates or less,
the Transferor has the option, subject to  the condition set forth in Section
8.01(c)  of  the  Series  Supplement,  to  purchase  the  entire  Series  (_)
Certificateholder's Interest  in the Trust.  The purchase price will be equal
to the Reassignment Amount (as defined in the Series Supplement).

          This  Certificate  does  not  represent an  obligation  of,  or  an
interest in,  Ford Motor  Company, the Transferor,  the Master  Servicer, any
other  Originator or  any affiliate  of  any of  them and  is not  insured or
guaranteed by any  governmental agency or instrumentality.   This Certificate
is limited in  right of payment  to certain Collections  with respect to  the
Receivables (and certain  other amounts), all as more  specifically set forth
herein and in the Pooling and Servicing Agreement.

          The Pooling  and Servicing  Agreement may be  amended from  time to
time  (including   in  connection  with   the  issuance  of   a  Supplemental
Certificate) by the Master Servicer,  the Transferor and the Trustee, without
the consent  of any of the Series (_)  Certificateholder, so long as any such
action shall not  adversely affect in  any material respect the  interests of
the Certificateholders of  any outstanding Series as evidenced  by either (i)
satisfaction  of the  Rating Agency  Condition with  respect to  the affected
Investors  Certificates or  (ii) an  Opinion  of Counsel  for the  Transferor
addressed and delivered to the  Trustee, confirming that such amendment shall
not  adversely  affect   in  any  material  respect  the   interests  of  the
Certificateholders of any outstanding Series.  The Trustee may, but shall not
be obligated  to, enter into any  such amendment which  affects the Trustee's
rights, duties  or immunities  under the Pooling  and Servicing  Agreement or
otherwise.  Notwithstanding  anything contained therein to the  contrary, the
Trustee, with the consent  of any Enhancement Providers, may at  any time and
from time  to time amend, modify or supplement  the form of Distribution Date
Statement.

          The Pooling and  Servicing Agreement may also be  amended from time
to  time  (including  in  connection  with the  issuance  of  a  Supplemental
Certificate) by the Master Servicer, the Transferor and the Trustee with  the
consent  of the  Holders of  Investor Certificates  evidencing not  less than
66-2/3%  of the aggregate unpaid principal amount  of the certificates of the
Investor Certificates  of all adversely  affected Series, for the  purpose of
adding any provisions to or changing in  any manner or eliminating any of the
provisions  of the  Pooling and Servicing  Agreement or  of modifying  in any
manner the rights of the Investor Certificateholders; provided, however, that
                                                      --------  -------
no such amendment to the Pooling and  Servicing Agreement shall (i) reduce in
any manner the amount of or  delay the timing of distributions to be  made to
Investor  Certificateholder  or deposits  of  amounts  to be  so  distributed
without the consent of  each such affected Investor  Certificate-holder; (ii)
change the  definition or the  manner of calculating  any certificateholders'
interest without  the consent  of each  affected Investor  Certificateholder;
(iii) reduce the  amount available under any Enhancement  without the consent
of each affected Investor Certificateholder; (iv) adversely affect the rating
of any  Series or  class by  each Rating Agency  without the  consent of  the
holders  of certificates  of such  Series or class  evidencing not  less than
66-2/3% of the aggregate unpaid principal amount of the Investor Certificates
of such  Series or Class; or (v) reduce  the aforesaid percentage required to
consent  to  any   such  amendment  without  the  consent   of  all  Investor
Certificateholders.  The  Pooling and Servicing Agreement may  not be amended
in  any manner  which  adversely  affects the  interests  of any  Enhancement
Provider without its prior consent.

                                  Schedule A

          Exchange of interests in the Temporary Global Certificate
              for interests in this Permanent Global Certificate

            Principal amount of          Principal
            -------------------          ---------
            this Temporary Global        amount of this
            ---------------------        --------------
            Certificate exchanged        Permanent
            ---------------------        ---------
            for interests in the         Global Certificate
            --------------------         ------------------
            Permanent                    following such             Notation
            ---------                    --------------             --------
Date        Global Certificate           exchange                   made by
- ------      ---------------------        -------------------        ---------
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________
______      _____________________        ___________________        _________


                                                                  EXHIBIT A-3

                   (FORM OF DEFINITIVE BEARER CERTIFICATE)

          THIS CERTIFICATE  HAS NOT BEEN  REGISTERED UNDER THE  UNITED STATES
SECURITIES ACT OF  1933, AS AMENDED ("1933  ACT").  NEITHER THIS  CERTIFICATE
NOR ANY PORTION HEREOF MAY BE OFFERED OR SOLD, DIRECTLY OR INDIRECTLY, IN THE
UNITED STATES  OR  TO ANY  U.S. PERSON  (EACH AS  DEFINED  HEREIN) EXCEPT  IN
COMPLIANCE  WITH THE  REGISTRATION PROVISIONS OF  SUCH ACT OR  PURSUANT TO AN
AVAILABLE  EXEMPTION FROM SUCH REGISTRATION PROVISIONS.

          ANY  U.S. PERSON  WHO  HOLDS  THIS OBLIGATION  WILL  BE SUBJECT  TO
LIMITATIONS   UNDER  THE  UNITED  STATES   INCOME  TAX  LAWS,  INCLUDING  THE
LIMITATIONS PROVIDED IN  SECTIONS 165(j) AND 1287(a) OF  THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED.

                              BEARER CERTIFICATE

                                 representing

                                     $(_)
                    FORD CREDIT AUTO LOAN MASTER TRUST II
                                  SERIES (_)

                    (FLOATING RATE) (FIXED RATE) AUTO LOAN
                          ASSET BACKED CERTIFICATES

            evidencing a fractional undivided interest in certain
                                assets of the

                    FORD CREDIT AUTO LOAN MASTER TRUST II


the corpus of which consists primarily of wholesale (i.e.,  dealer floorplan)
                                                     ----
receivables (the  "Receivables") generated or  acquired from time to  time in
the  ordinary  course of  business  in  a  portfolio of  revolving  financing
arrangements (the "Accounts") of Ford Motor Credit Company ("Ford Credit") or
other  Originators meeting certain eligibility criteria.  This certificate (a
"Certificate") does  not represent  any interest in,  or obligation  of, Ford
Credit Auto  Receivables LLC ("FCAR"  or the "Transferor"), Ford  Credit, any
other Originator or any affiliate thereof.

          This Certificate shall be  governed by and construed in  accordance
with the law of the State of New York.

          Unless the certificate  of authentication hereon has  been executed
by  or on  behalf of  the  Trustee, by  manual or  facsimile  signature, this
Certificate shall not be  entitled to any benefit under the  Agreement or the
Series Supplement or be valid for any purpose.

          IN WITNESS  WHEREOF, the Transferor has caused  this Certificate to
be duly executed.

                                            FORD CREDIT AUTO RECEIVABLES LLC


                                            By:  ___________________________
                                                 Name:
                                                 Title:

Dated: _________, (____)


                   TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Certificates described in the within-mentioned Pooling and
Servicing Agreement.

____________________________,
as Trustee,

by
_____________________________
Authorized Officer

                            REVERSE OF CERTIFICATE

          The    bearer    of    this    Certificate   (the    "Series    (_)
Certificateholder"),  is  the owner  of  a fractional  undivided  interest in
certain assets  of the FORD  CREDIT AUTO LOAN  MASTER TRUST II  (the "Trust")
created pursuant to a Pooling and Servicing Agreement (the "P&S") dated as of
September 30, 1997, as supplemented by the Series (_) Series Supplement dated
as  of (_),  among Ford Credit  Auto Receivables LLC  ("FCAR"), as Transferor
(the  "Transferor"), Ford Motor  Credit Company ("Ford  Credit"), as servicer
(the  "Master Servicer"),  and  The  Chase Manhattan  Bank,  as trustee  (the
"Trustee"), that are allocated to the Series (_) Certificateholder's Interest
pursuant  to the  P&S and  the Series  Supplement.   The  P&S and  the Series
Supplement  are hereinafter  collectively  referred  to  as the  Pooling  and
Servicing Agreement.

          The corpus of  the Trust will include  (a) all of the  Transferor's
right, title and  interest in, to and  under the Receivables in  each Account
and all Related Security with respect thereto owned by the Transferor  at the
close of business on the Cut-Off Date,  in the case of the Initial  Accounts,
and on  the applicable  Additional Cut-Off  Date, in  the case of  Additional
Accounts, and all monies  due or to become due and  all amounts received with
respect thereto and all proceeds  (including "proceeds" as defined in Section
9-306 of  the UCC  as in  effect in  the State  of  Michigan and  Recoveries)
thereof, (b) all of the  Transferor's rights, remedies, powers and privileges
with respect to  such Receivables under  the Receivables Purchase  Agreement,
(c) all of  the Transferor's right, title  and interest in, to  and under the
Receivables in  each Account  and all Related  Security with  respect thereto
owned by the  Transferor at the close  of business on each Transfer  Date and
not theretofore conveyed to  the Trust, all monies  due or to become  due and
all  amounts  received  with  respect  thereto  and all  proceeds  (including
"proceeds" as defined in Section  9-306 of the UCC as in effect  in the State
of  Michigan and  Recoveries)  thereof, (d)  all monies  on  deposit in,  and
Eligible  Investments  credited to,  the  Collection  Account or  any  Series
Account,  (e)  any  Enhancements  and  (f) all  other  assets  and  interests
constituting the  Trust.  In  addition to the Certificates,  the Transferor's
Certificate will  be issued pursuant  to the Pooling and  Servicing Agreement
which  will  represent   the  Transferor's  Interest  in  the   Trust.    The
Transferor's Certificate will represent the  interest in the Trust Assets not
represented by the Investor Certificates.

          The Receivables  consist of advances made directly or indirectly by
Ford Credit to  domestic automobile dealers franchised by  Ford Motor Company
and/or other automobile manufacturers or distributors.

          Subject to  the terms and  conditions of the Pooling  and Servicing
Agreement, the Transferor may from time to time direct the Trustee, on behalf
of the Trust, to issue one or more new Series of Investor Certificates, which
will represent fractional undivided interests in certain of the Trust Assets.

          This  Certificate is  issued under  and  is subject  to the  terms,
provisions and conditions of the Pooling and Servicing Agreement to which, as
amended and supplemented from time  to time, the Series (_) Certificateholder
by virtue of the acceptance hereof assents and is bound.   Although a summary
of certain  provisions of the  Pooling and  Servicing Agreement is  set forth
below,  this  Certificate does  not  purport  to  summarize the  Pooling  and
Servicing  Agreement and  reference  is  made to  the  Pooling and  Servicing
Agreement  for information with  respect to the  interests, rights, benefits,
obligations, proceeds and duties evidenced  hereby and the rights, duties and
obligations of the  Trustee.  A copy  of the Pooling and  Servicing Agreement
(without  schedules)  may be  requested from  the Trustee  by writing  to the
Trustee  at 450  West  33rd Street,  New  York,  New York  10001,  Attention:
Corporate  Trust  Department.    To   the  extent  not  defined  herein,  the
capitalized  terms used  herein have  the meanings  ascribed  to them  in the
Pooling and Servicing Agreement.

          The Transferor has entered into the Pooling and Servicing Agreement
and  the  Series (_)  Certificates have  been  (or will  be) issued  with the
intention that the Series (_)  Certificates will qualify under applicable tax
law  as  indebtedness secured  by  the  Receivables.   The  Transferor,  each
Beneficiary and  each Series (_) Certificateholder and  each beneficial owner
thereof, by the acceptance of its Certificate, as applicable, agrees to treat
the Series  (_) Certificates as  indebtedness secured by the  Receivables for
U.S.  federal income taxes  and state and  local income, single  business and
franchise taxes.

          On the  Distribution Date  occurring after  the Invested Amount  is
reduced to (_)% of the original principal amount of the Certificates or less,
the Transferor has the option, subject to the condition set forth  in Section
8.01(c)  of  the  Series  Supplement,  to  purchase  the  entire  Series  (_)
Certificateholder's Interest in  the Trust.  The purchase price will be equal
to the Reassignment Amount (as defined in the Series Supplement).

          This  Certificate  does  not  represent  an  obligation  of, or  an
interest in,  Ford Motor  Company, the Transferor,  the Master  Servicer, any
other  Originator or  any  affiliate of  any of  them and  is not  insured or
guaranteed by any  governmental agency or instrumentality.   This Certificate
is  limited in right  of payment to  certain Collections with  respect to the
Receivables (and certain  other amounts), all as more  specifically set forth
herein and in the Pooling and Servicing Agreement.

          The Pooling  and Servicing  Agreement may be  amended from  time to
time  (including   in  connection  with   the  issuance  of   a  Supplemental
Certificate) by the Master Servicer,  the Transferor and the Trustee, without
the consent of any of the  Series (_) Certificateholder, so long as any  such
action  shall not,  as evidenced  by  either (i)  satisfaction of  the Rating
Agency Condition with  respect to the affected Investor  Certificates or (ii)
an Opinion of Counsel addressed and delivered to the Trustee, confirming that
such  amendment  shall not  adversely  affect  in  any material  respect  the
interests of the  Certificateholders of any outstanding Series.   The Trustee
may, but  shall not  be obligated  to, enter  into any  such amendment  which
affects  the Trustee's  rights, duties  or immunities  under the  Pooling and
Servicing Agreement or otherwise.  Notwithstanding anything contained therein
to the contrary, the Trustee, with  the consent of any Enhancement Providers,
may at any time and from time to time amend, modify or supplement the form of
Distribution Date Statement.

          The Pooling and  Servicing Agreement may also be  amended from time
to  time  (including  in  connection  with the  issuance  of  a  Supplemental
Certificate) by the Master Servicer, the  Transferor and the Trustee with the
consent  of the  Holders of  Investor Certificates  evidencing not  less than
66-2/3% of  the aggregate unpaid principal amount  of the certificates of the
Investor Certificates  of all adversely  affected Series, for the  purpose of
adding any provisions to or changing in  any manner or eliminating any of the
provisions of  the Pooling  and Servicing  Agreement or  of modifying  in any
manner the rights of the Investor Certificateholders; provided, however, that
                                                      --------  -------
no such amendment to the Pooling and Servicing Agreement shall (i)  reduce in
any manner the amount of  or delay the timing of distributions to  be made to
Investor  Certificateholders or  deposits  of amounts  to  be so  distributed
without the consent  of each such affected Investor  Certificate-holder; (ii)
change the definition  or the manner  of calculating any  certificateholders'
interest without  the consent  of each  affected Investor  Certificateholder;
(iii) reduce the  amount available under any Enhancement  without the consent
of each affected Investor Certificateholder; (iv) adversely affect the rating
of any  Series or class  by each  Rating Agency  without the  consent of  the
holders of certificates  of such  Series or  class evidencing  not less  than
66-2/3% of the aggregate unpaid principal amount of the Investor Certificates
of such Series or Class; or  (v) reduce the aforesaid percentage required  to
consent  to  any   such  amendment  without  the  consent   of  all  Investor
Certificateholders.  The  Pooling and Servicing Agreement may  not be amended
in  any manner  which  adversely  affects the  interests  of any  Enhancement
Provider without its prior consent.


                                                                  EXHIBIT B-1

                         DISTRIBUTION DATE STATEMENT

     (a)  The  aggregate amount  of  collections,  the  aggregate  amount  of
Interest  Collections and  the  aggregate  amount  of  Principal  Collections
processed during the immediately preceding Collection Period;

     (b)  The Floating  Allocation  Percentage and  the Principal  Allocation
Percentage for such Collection Period;

     (c)  The  total   amount,  if  any,   distributed  on  the   Series  (_)
Certificates;

     (d)  The amount  of  such distribution  allocable  to principal  on  the
Series (_) Certificates;

     (e)  The amount  of such distribution  allocable to interest on  the (_)
Certificates;

     (f)  The Investor Default Amount for such Distribution Date;

     (g)  The  Required Subordination Draw Amount, if  any, for the preceding
Collection Period;

     (h)  The  amount  of  the  Investor   Charge-Offs  and  the  amounts  of
reimbursements thereof for the preceding Collection Period;

     (i)  The  amount   of  the  Monthly  Servicing  Fee  for  the  preceding
Collection Period;

     (j)  The Invested Amount, the Excess Funding Amount and  the outstanding
principal balance of the Series (_) Certificates for such distribution (after
giving  effect to  all distributions  which will  occur on  such Distribution
Date);

     (k)  The  "pool  factor" for  the  Series  (_)  Certificates as  of  the
Determination Date with  respect to such Distribution Date  (consisting of an
eight-digit decimal expressing  the Invested Amount as  of such Determination
Date  (determined after  taking into  account any  reduction in  the Invested
Amount which  will occur on  such Distribution Date)  as a proportion  of the
Initial Invested Amount);

     (l)  The Available Subordinated Amount for such Determination Date;

     (m)  The Reserve Fund balance for such date;

     (n)  The Collection Account balance with respect to such date; and

     (o)  A list of the Accounts that are in "Status".


                                                                  EXHIBIT B-2

                         DISTRIBUTION DATE STATEMENT

     (a)  The  aggregate amount  of  collections,  the  aggregate  amount  of
Interest  Collections and  the  aggregate  amount  of  Principal  Collections
processed during the immediately preceding Collection Period;

     (b)  The Floating  Allocation  Percentage and  the Principal  Allocation
Percentage for such Collection Period;

     (c)  The  total  amount,   if  any,  distributed   on  the  Series   (_)
Certificates;

     (d)  The  amount  of such  distribution  allocable to  principal  on the
Series (_) Certificates;

     (e)  The amount  of such distribution  allocable to interest on  the (_)
Certificates;

     (f)  The Investor Default Amount for such Distribution Date;

     (g)  The Required Subordination Draw Amount,  if any, for the  preceding
Collection Period;

     (h)  The  amount  of  the  Investor   Charge-Offs  and  the  amounts  of
reimbursements thereof for the preceding Collection Period;

     (i)  The   amount  of  the  Monthly  Servicing  Fee  for  the  preceding
Collection Period;

     (j)  The Invested Amount, the Excess Funding Amount  and the outstanding
principal balance of the Series (_) Certificates for such distribution (after
giving  effect to  all distributions  which will  occur on  such Distribution
Date);

     (k)  The  "pool  factor" for  the  Series  (_)  Certificates as  of  the
Determination Date with  respect to such Distribution Date  (consisting of an
eight-digit  decimal expressing the Invested  Amount as of such Determination
Date  (determined after  taking into  account any  reduction in  the Invested
Amount  which will occur  on such Distribution  Date) as a  proportion of the
Initial Invested Amount);

     (l)  The Available Subordinated Amount for such Determination Date;

     (m)  The Reserve Fund balance for such date; and

     (n)  The Collection Account balance with respect to such date.


                                                                    EXHIBIT C

                               (FORM OF COUPON)

     ANY  U.S. PERSON  WHO  HOLDS  THIS OBLIGATION  WILL  BE SUBJECT  TO
     LIMITATIONS  UNDER THE UNITED STATES INCOME TAX LAWS, INCLUDING THE
     LIMITATIONS PROVIDED IN SECTIONS 165(j) AND 1287(a) OF THE INTERNAL
     REVENUE CODE.

     THIS COUPON  (A "COUPON")  DOES NOT REPRESENT  ANY INTEREST  IN, OR
     OBLIGATION OF,  FORD CREDIT  AUTO RECEIVABLES  LLC  ("FCAR" OR  THE
     "TRANSFEROR"),   FORD  CREDIT,  OR  ANY  OTHER  ORIGINATOR  OR  ANY
     AFFILIATE OF THE FOREGOING.

No._

     On the  ___________ (Quarterly)  (Semi-annual) Payment  Date or  Special
Payment Date,  the bearer  hereof shall  be paid  (subject to  the terms  and
conditions  of  the  Ford  Credit  Auto Loan  Master  Trust  II,  Series  (_)
Definitive Bearer Certificate, to which  this Coupon appertains, which  shall
be binding  on the  bearer of  this Coupon  whether or  not attached  to such
Certificate and  subject  to the  terms  and conditions  of  the Pooling  and
Servicing Agreement referred  to in the Certificate),  upon surrender hereof,
the amount of interest then payable on its Series (_) Certificate, the number
of which appears  on this Coupon,  up to but  not exceeding the  amount shown
hereon.   Payment  of this  Coupon will  be made  in U.S.  Dollars only  upon
presentation of this  Coupon at the  office of any  Paying Agent outside  the
United States as  may be appointed from time to time pursuant to such Pooling
and Servicing Agreement.   Such  payment will be  made at the  option of  the
bearer hereof and subject  to any applicable laws and regulations,  by a U.S.
Dollar check or drawn on a bank located in New York City, or by wire transfer
to a U.S. Dollar account maintained by the bearer hereof  with a bank located
outside the United  States.  Unless otherwise  provided for by the  Trust, no
demand for payment or payment on this Coupon may be made at any office of any
Paying  Agent in  the United  States  nor will  any payment  be mailed  to an
address or transferred  to an account in  the United States.   The Transferor
has initially appointed  the Paying Agents listed on the reverse side of this
Coupon.

          This Coupon shall  be governed by and construed  in accordance with
the law of the State of New York.

          IN WITNESS  WHEREOF, the  Transferor has caused  this Coupon  to be
duly executed.

                                           FORD CREDIT AUTO RECEIVABLES
                                           LLC


                                           By:_________________________
                                              Name:
                                              Title:


                                   TRUSTEE

                           The Chase Manhattan Bank
                             450 West 33rd Street
                           New York, New York 10001


                                                                    EXHIBIT D

                     Form of Interest Rate Swap Agreement
                     ------------------------------------


                                                                   SCHEDULE 1


Name of Series:                           Series (_)
Institution:                       The Chase Manhattan Bank
(_) Account
and Account No.

Collection Account                                                        (_)

Interest Funding Account                                                  (_)

Principal Funding Account                                                 (_)

Excess Funding Account                                                    (_)

Reserve Fund                                                              (_)


                                                 June 17, 1998




Ford Credit Auto Receivables LLC
The American Road
Dearborn, Michigan 48121

Ford Motor Credit Company
The American Road
Dearborn, Michigan 48121

Gentlemen:

      Re:    Registration Statement on Form S-3
             relating to Ford Credit Auto Loan Master
             Trust II (the "Registration Statement")
             ---------------------------------------

     I am Secretary and Corporate Counsel of each of Ford Credit Auto
Receivables LLC, a Delaware limited liability company, as transferor (the
"Transferor") and Ford Motor Credit Company, a Delaware corporation, as master
servicer (the "Servicer"), in connection with (a) the transfer and assignment
of certain wholesale loans of automotive dealers (the "Receivables") by the
Transferor to The Chase Manhattan Bank, as trustee (the "Trustee") for a trust
(the "Trust") formed pursuant to a Pooling and Servicing Agreement, dated as
of September 30, 1997 (the "Agreement"), among the Transferor, the Servicer
and the Trustee, providing for the issuance of Auto Loan Asset Backed
Certificates (the "Certificates"), each such Certificate evidencing a
fractional undivided interest in the Trust.

     I am admitted to the State Bar of Michigan and I express no opinion as to
the laws of any other jurisdiction except the laws of the United States of
America to the extent specifically referred to herein.

     I have examined, or caused to be examined, the forms of the Pooling and
Servicing Agreement previously filed or filed herewith, as the case may be, as
an exhibit to the Registration Statement. In addition, I have examined, or
caused to be examined, executed originals or counterparts, or certified or
other copies identified to my satisfaction as being true copies of such
certificates, instruments, documents and other records of the Transferor and
matters of fact and law as I deem necessary for the purposes of the opinion
expressed below.

     I have assumed the genuineness of all signatures, the authenticity of all
documents submitted to the Transferor or Servicer as originals, the conformity
to original documents of all documents submitted to the Transferor and
Servicer as certified or photostatic copies and the authenticity of the
originals of such letter documents. As to any facts material to the opinions
expressed herein which were not independently established or verified, I have
relied upon statements and representations of officers and other
representatives of the Transferor, the Servicer and others.

     Based on and subject to the foregoing, I am of the opinion that the
Certificates to be sold under the Registration Statement have been duly and
validly authorized by the Transferor and, when sold, will be legally issued,
fully paid and non-assessable.

     I consent to the filing of this opinion as an exhibit to the Registration
Statement and to the reference to me under the caption "Legal Matters" in the
Prospectus included in the Registration Statement.



                                                 Very truly yours,



                                                 /s/  Hurley Smith



                                                 June 17, 1998




Ford Credit Auto Receivables LLC
The American Road
Dearborn, Michigan 48121

Ford Motor Credit Company
The American Road
Dearborn, Michigan 48121

Gentlemen:

      Re:    Registration Statement on Form S-3
             relating to Ford Credit Auto Loan Master
             Trust II (the "Registration Statement")
             ---------------------------------------

     I am Secretary and Corporate Counsel of each of Ford Credit Auto
Receivables LLC, a Delaware limited liability company, as transferor (the
"Transferor") and Ford Motor Credit Company, a Delaware corporation, as master
servicer (the "Servicer"), in connection with (a) the transfer and assignment
of certain wholesale loans of automotive dealers (the "Receivables") by the
Transferor to The Chase Manhattan Bank, as trustee (the "Trustee") for a trust
(the "Trust") formed pursuant to a Pooling and Servicing Agreement, dated as
of September 30, 1997 (the "Agreement"), among the Transferor, the Servicer
and the Trustee, providing for the issuance of Auto Loan Asset Backed
Certificates (the "Certificates"), each such Certificate evidencing a
fractional undivided interest in the Trust.

     I am admitted to the State Bar of Michigan and I express no opinion as to
the laws of any other jurisdiction except the laws of the United States of
America to the extent specifically referred to herein.

     I have examined, or caused to be examined, the forms of the Pooling and
Servicing Agreement previously filed or filed herewith, as the case may be, as
an exhibit to the Registration Statement. In addition, I have examined, or
caused to be examined, executed originals or counterparts, or certified or
other copies identified to my satisfaction as being true copies of such
certificates, instruments, documents and other records of the Transferor and
matters of fact and law as I deem necessary for the purposes of the opinion
expressed below.

     I have assumed the genuineness of all signatures, the authenticity of all
documents submitted to the Transferor or Servicer as originals, the conformity
to original documents of all documents submitted to the Transferor and
Servicer as certified or photostatic copies and the authenticity of the
originals of such letter documents. As to any facts material to the opinions
expressed herein which were not independently established or verified, I have
relied upon statements and representations of officers and other
representatives of the Transferor, the Servicer and others.

     Based on and subject to the foregoing, I am of the opinion that the
Certificates to be sold under the Registration Statement have been duly and
validly authorized by the Transferor and, when sold, will be legally issued,
fully paid and non-assessable.

     I consent to the filing of this opinion as an exhibit to the Registration
Statement and to the reference to me under the caption "Legal Matters" in the
Prospectus included in the Registration Statement.



                                             Very truly yours,



                                             /s/  Brown & Wood LLP


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