FORD CREDIT AUTO RECEIVABLES LLC
S-3/A, 1998-10-15
ASSET-BACKED SECURITIES
Previous: AMERICAN FINANCE GROUP INC /DE/, 8-A12G, 1998-10-15
Next: GLOBAL CROSSING LTD, 424B1, 1998-10-15




   
    As filed with the Securities and Exchange Commission on October 15, 1998
                                                      Registration No. 333-57305
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   ----------
                               AMENDMENT NO. 1 TO
                             REGISTRATION STATEMENT
                                   ON FORM S-3
                                      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, as amended (the "Securities Act"), 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. / /



                         CALCULATION OF REGISTRATION FEE


================================================================================
    Title of                                         Proposed        Proposed
   each class        Amount         Maximum          Maximum         Amount of
 of securities       to be       Offering Price     Aggregate       Registration
to be registered   Registered      Per Unit(1)    Offering Price(1)     Fee
- --------------------------------------------------------------------------------
   
Certificates...... $1,000,000         100%          $1,000,000        $295(2)
================================================================================

(1)      Estimated solely for purpose of calculating the registration fee.
(2)      Previously paid.
    
                                   ----------

   
         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, or until this Registration  Statement shall become effective
on such date as the  Commission,  acting  pursuant  to said  Section  8(a),  may
determine.
    





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

   
                      Ford Credit Auto Loan Master Trust II
                           ISSUER OF THE CERTIFICATES
    

                       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 issued by the Trust and 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 either
directly by Ford Credit or through its  wholly-owned  subsidiary,  PRIMUS,  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,  and may include certain  Vehicles or
Related Security (each as defined herein) acquired by repossession.  PRIMUS acts
as the agent of Ford Credit for the purpose of  originating  accounts  primarily
with non-Ford associated dealers.  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 beginning on page 69 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,  (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,   and  (f)
                                        Vehicles or Related Security acquired as
                                        a result of repossession. 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 "Material Federal
                                        Income  Tax  Considerations"  and "State
                                        and   Local  Tax   Considerations"   for
                                        additional  information  concerning  the
                                        application  of  federal  and  state 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

   
         The risk factor  discussion  below summarizes all material risk factors
relating to an investment in a Series of Certificates.  For further  information
with  respect to a  particular  Series of  Certificates,  see  "Additional  Risk
Factors" in the Prospectus Supplement relating to such Series.

         Risk to  Investors  of Limited  Liquidity  of the  Certificates.  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 Matters  Relating to the Receivables that may Pose a Risk
to  Investors.  There  are  certain  limited  circumstances  under  the  Uniform
Commercial  Code (the  "UCC")  and  applicable  federal  law in which a prior or
subsequent  transferee of Receivables could have an interest in such Receivables
having  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. 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.  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".  However,  if Ford
Credit   becomes   a  debtor   in  a   bankruptcy   case  and  a   creditor   or
trustee-in-bankruptcy  of such debtor (or such debtor  itself)  asserts 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, if a court rules in favor of any such trustee, debtor or creditor, the
amount of such  payments  could be reduced.  If the sale of  Receivables  to the
Transferor  is  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
are 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 becomes a debtor in a bankruptcy case, and
a creditor  or  trustee-in-bankruptcy  of such  debtor (or such  debtor  itself)
requests  a  bankruptcy  court  to  order  that  Ford  Credit  be  substantively
consolidated with the Transferor, the distributions on the Certificates could be
delayed and the amount of such distributions could be reduced.

         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 becomes
a debtor in a  bankruptcy  case and a  bankruptcy  trustee or a creditor  of the
Transferor  takes the  position  that the transfer of the  Receivables  from the
Transferor  to  the  Trust  should  be  recharacterized  as  a  pledge  of  such
Receivables, then distributions on the Certificates could be delayed. Should the
bankruptcy  court  rule  in  favor  of  any  such  trustee  or  creditor,   such
distributions could be reduced.

         If certain events  relating to the  bankruptcy of Ford,  Ford Credit or
the  Transferor  occur,  then an Early  Amortization  Event will occur.  In this
event,  under the  terms of the  Pooling  and  Servicing  Agreement,  additional
Receivables will not be transferred to the Trust, and distributions of principal
on the Certificates of a Series will 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."

         When Ford Credit or the Transferor repurchases  Receivables pursuant to
the Pooling and Servicing Agreement,  the payments made for such repurchases 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
preferential transfers 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 or the Transferor.

         The application of federal and state  bankruptcy and debtor relief laws
could affect the interests of the  Certificateholders in the Receivables if such
application  results in any Receivables  being charged off as  uncollectable  or
results 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 securing  wholesale  financing  obligations may be perfected by filing UCC
financing  statements.  Ford Credit takes all actions necessary under applicable
state laws to perfect its security  interest in the  Vehicles.  However,  at the
time a Vehicle is sold,  Ford  Credit's  security  interest in such 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
("Non-Vehicle  Related  Security"),  if  any,  securing  a  Receivable  will  be
subordinate to the interest of Ford Credit. See "The Dealer Floorplan  Financing
Business--Intercreditor  Agreement in respect of Security  Interests in Vehicles
and Non-Vehicle Related Security".

         Potential Risks to Investors Relating to Payments by Dealers in respect
of the Receivables.  Receivables  created relating to 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  relating to 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. 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 of amounts on
deposit  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 must designate additional  Accounts,  the
Receivables of which will be sold to the  Transferor.  The Pooling and Servicing
Agreement  provides that the  Transferor  must transfer such  Receivables to the
Trust. If additional  Accounts are not designated,  an Early  Amortization Event
for one or more Series will occur,  resulting  in the  commencement  of an Early
Amortization Period for the related Series. In some cases,  however,  such Early
Amortization  Period may end, and the Revolving  Period may be  reinstated.  See
"The Dealer Floorplan  Financing  Business" and "Maturity and Principal  Payment
Considerations."

         Social,  Economic and Other  Factors that may Pose a Risk to Investors.
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.

         Risks Relating to the Receivables  Inherent in the 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  upon 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,  were Ford
Credit no longer the Master Servicer, payment and information processing for the
Receivables   could   be   delayed   and,   as  a   result,   payments   to  the
Certificateholders could be delayed.

         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  represents  and  warrants  as to the
characteristics  of  such  Receivables.  Ford  Credit  and the  Transferor  must
purchase  Receivables as to which such a breach has occurred,  where such breach
has not been cured and has a materially  adverse  effect on the interests 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".

   
         Risks Relating to Limitation of 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".

         Risks to  Certificateholders  Relating  to  Control  Provisions.  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.

         Risks  Resulting from the Provision for and/or  Existence of Additional
Series of  Certificates.  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.

         Risks  Relating  to  Limitations  of  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).

   
         Risks  Inherent  in  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".

         Risks to Investors Associated with Certain Financial  Instruments.  The
ability of the Trust to make interest payments to Certificateholders of a Series
at a fixed rate of interest or at an adjustable rate linked to a specified index
(e.g.,  three-month LIBOR) while the Receivables accrue interest on the basis of
an adjustable rate linked to a different index (e.g., the prime rate) may depend
on the  operation of an interest  rate swap  agreement,  a rate cap agreement or
comparable arrangement (a "Swap Agreement"),  and the performance by the related
counterparty  (the  "Swap  Counterparty")  of its  obligations  under  the  Swap
Agreement. For a further description of the Swap Agreement and Swap Counterparty
applicable   to   a   particular    Series   of   Certificates,    see   "Series
Provisions--Interest Rate Swap" in the related Prospectus Supplement.

         Certain events that are not entirely within the control of the Trust or
even of the Swap  Counterparty  may cause the  termination  of the related  Swap
Agreement.   Upon  termination  of  the  Swap  Agreement,   the  Swap  Available
Subordinated  Amount will be added to the subordination  otherwise  available to
support payments on the Certificates and an Early Amortization Event will occur.
The effect of the foregoing would be to cause principal of the related Series of
Certificates  to be payable  prior to the related  Expected  Final Payment Date,
reducing the weighted average life of the affected  Certificates and potentially
reducing the yield thereof.  See "Description of the  Certificates--Termination"
herein.  In  addition,  the Trust may be  obligated  to make a swap  termination
payment  to the Swap  Counterparty,  which  will be  deducted  from the  amounts
otherwise available to make payments on the Certificates.

         Because the ratings of a Series of  Certificates  may take into account
the provisions of the Swap Agreement and the ratings  currently  assigned to the
Swap  Counterparty,  a downgrade,  suspension or withdrawal of any rating of the
Swap Counterparty by a Rating Agency may result in the downgrade,  suspension or
withdrawal of the rating  assigned by such Rating  Agency to such  Certificates,
with  adverse  consequences  for the  liquidity  or market  value  thereof.  See
"Ratings" in the related Prospectus Supplement.

         The  Certificates  are intended  for sale only to investors  capable of
understanding the risks entailed in such instruments. Potential investors in any
Certificates  are strongly  encouraged to consult with their financial  advisors
before making any investment decision.
    


                                 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.  As of January 1,
1998, the installment  payment plan has not been offered with respect to any new
Accounts.
    

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 discussion is a summary of
the  material  terms  of  the  Pooling  and  Servicing  Agreement.  For  further
information, see 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 "Material  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
"Material 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 or PRIMUS, as applicable,  to a Dealer,  which
line of credit,  as of the date of  determination  thereof (a) is established by
Ford Credit or PRIMUS 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 or PRIMUS 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 or originated by PRIMUS and assigned
to Ford Credit, in each case 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, PRIMUS 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 and Ford
Credit or PRIMUS,  as applicable,  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 Ford, Ford Credit,  PRIMUS or 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)
with respect to Receivables originated by PRIMUS and assigned to Ford Credit, 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.

   
         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. 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 unpaid  principal  amount of such
Certificates  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  "Material  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 the material terms of the Receivables
Purchase Agreement;  however, such summary does not purport to be complete.  For
further information, see 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.


   
                   MATERIAL FEDERAL INCOME TAX CONSIDERATIONS

         Set  forth  below is a  summary  of the  material  federal  income  tax
consequences to  Certificateholders  in connection with the purchase,  ownership
and disposition of the Certificates. Included in the summary is a description of
the opinion of Tax Counsel  (defined  below) as to (i) whether the  Certificates
will be properly  characterized as debt for federal income tax purposes and (ii)
whether the Trust will be subject to federal  income tax. 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).  It is recommended  that  prospective  investors
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.  Certificateholders  who are required to recognize  income
under the accrual  method may be required to recognize  income in advance of the
receipt of a corresponding cash  distribution.  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 one year.
    

         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.


                       STATE AND LOCAL TAX CONSIDERATIONS

   
         In addition  to the  federal  income tax  considerations  described  in
"Material  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 law, 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.  Therefore,  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 will be passed upon for the  Transferor by Hurley
Smith,  Esq.,  Secretary  of the Master  Servicer.  Certain  federal  income tax
matters  will be passed  upon for the  Transferor  and the Trust by Brown & Wood
LLP. Certain legal matters relating to the Certificates  will be passed upon for
the underwriters or agents 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.*

4.3            Receivables  Purchase  Agreement between FCAR, as purchaser,  and
               Ford Credit, as seller.

5.1            Opinion  of Brown & Wood  LLP 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 Brown & Wood LLP (included in opinion filed as Exhibit
               5.1).

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).*

24.2           Power of  Attorney of  Principal  Accounting/Financial Officer of
               Registrant.

25.1           Statement of Eligibility and Qualification of Trustee.***

- ------------------
      *        Previously filed.

      **       This Exhibit 5.1 replaces the form previously filed as an exhibit
               to this Registration Statement.

      ***      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;
    

               (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, 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 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, 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 Amendment No. 1 to Registration Statement on Form S-3 to be
signed on its behalf in the City of Dearborn, State of Michigan by the following
persons,  thereunto  duly  authorized,  in  the  capacities  and  on  the  dates
indicated.

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

 /s/        *                    Manager                       October 15, 1998
 -------------------
   (Paul E. Gipson)

 /s/        *                    Manager                       October 15, 1998
 -------------------
 (Bernard J. Angelo)

 /s/        *                    Manager                       October 15, 1998
 -------------------
 (Hurley D. Smith)

 /s/        *                    Manager                       October 15, 1998
 -------------------
 (Richard P. Conrad)

 /s/        *                    Manager                       October 15, 1998
 -------------------
 (James W. Bosscher)

/s/ Daniel E. Meyer     Principal Accounting/Financial         October 15, 1998
- --------------------             Officer
 (Daniel E. Meyer)

*By: /s/ R.P. Conrad
     --------------------------
         R.P. Conrad
         Attorney-in-fact.
    


   
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 Trust Assets include
wholesale  receivables (the  "Receivables")  generated either directly by Ford
Credit or through its wholly-owned subsidiary,  PRIMUS, 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 Trust Assets 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  "ADDITIONAL  RISK FACTORS" ON PAGE 11 HEREIN AND "RISK  FACTORS"
BEGINNING ON PAGE 15 OF THE PROSPECTUS 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.
                               ----------------

<TABLE>
<CAPTION>
=========================================================================================================================
                                                             Price to             Underwriting        Proceeds to
                                                            Public (1)            Discount (2)         Transferor(1)(3)
- -------------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>                    <C>                 <C>
                                                                 %                     %                   %
Per Certificate....................................
- -------------------------------------------------------------------------------------------------------------------------
                                                                 %                     %                   %
Total..............................................
=========================================================================================================================
</TABLE>

(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.  Capitalized  terms used  herein  but not  otherwise
defined have the  meanings  assigned to them in the  Prospectus.  Reference is
made to the Index of  Principal  Terms  herein  beginning  on page ___ for the
location of the definition of certain  capitalized  terms used herein,  and in
the  Prospectus  beginning on page 69 therein for the location  therein of the
definitions of certain capitalized terms used herein.

Risk Factors............................There are  material  risks  associated
                                        with    an     investment    in    the
                                        Certificates.  For  a  description  of
                                        such  risks,   see  "Additional   Risk
                                        Factors"  on page 11 herein  and "Risk
                                        Factors"  beginning  on page 15 of 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  $___________.
                                        The Receivables  are generated  either
                                        directly by Ford Credit or through its
                                        wholly-owned  subsidiary,  PRIMUS,  on
                                        revolving   credit   agreements   with
                                        Ford-franchised  and other  automobile
                                        dealers to finance the  acquisition of
                                        new   and   used    automobiles    and
                                        light-duty trucks. The Receivables are
                                        secured by security  interests  in 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. For a further description
                                        of   the    Receivables,    see   "The
                                        Receivables" in the Prospectus. PRIMUS
                                        acts as the agent of Ford  Credit  for
                                        the  purpose of  originating  accounts
                                        primarily  with  non-Ford   associated
                                        dealers,  and  acts as  servicer  with
                                        respect to such accounts For a further
                                        description  of the role of  PRIMUS as
                                        an   originator    and   servicer   of
                                        Receivables, see "The Dealer Floorplan
                                        Financing Business" in the Prospectus.
    

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

   
The Certificates........................Each  of  the   Certificates   offered
                                        hereby    represents    an   undivided
                                        interest  in  the  Trust.   The  Trust
                                        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 Trust Assets  include
                                        the   Receivables   and  may   include
                                        certain  Vehicles or Related  Security
                                        acquired   by   repossession.   For  a
                                        further   description   of  the  Trust
                                        Assets,  see  "Summary--The  Trust" in
                                        the Prospectus.  The Certificates will
                                        evidence   an   undivided   beneficial
                                        interest in the Trust Assets 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  Trust  Assets 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
                                        Trust  Assets,   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...............................Withrespect 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.  In
                                        addition,   there  is   currently   no
                                        intention to list the  Certificates on
                                        any exchange or quote the Certificates
                                        in the automated quotation system of a
                                        registered   securities   association.
                                        There  can  be  no  assurance  that  a
                                        liquid   secondary   market   for  the
                                        Certificates will develop or continue.
                                        See "Risk  Factors - Risk to Investors
                                        of    Limited    Liquidity    in   the
                                        Certificates" in the Prospectus.

Tax Matters.............................In the  opinion  of Brown & Wood  LLP,
                                        special tax counsel for the Transferor
                                        and the Trust, the  Certificates  will
                                        be  characterized  as debt for federal
                                        income  tax  purposes,  and the  Trust
                                        will not be treated as an  association
                                        or   a   publicly-traded   partnership
                                        taxable as a corporation. In addition,
                                        in the opinion of Hurley Smith,  Esq.,
                                        Michigan  counsel  for the  Transferor
                                        and the Trust, the  Certificates  will
                                        be  characterized as debt for Michigan
                                        income   and   single   business   tax
                                        purposes. Each  Certificateholder,  by
                                        acceptance  of  a  Certificate,   will
                                        agree to  treat  the  Certificates  as
                                        debt for tax  purposes.  See "Material
                                        Federal Income Tax Considerations" and
                                        "State  and Local Tax  Considerations"
                                        in  the   Prospectus   for  additional
                                        information concerning the application
                                        of federal and state tax laws.

ERISA Considerations....................Although  there is no certainty on the
                                        matter,  it is  anticipated  that  the
                                        Certificates   will  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.



   
                            ADDITIONAL RISK FACTORS

         The risk factor discussions below and in the Prospectus summarize all
material risk factors relating to an investment in the Certificates.
    

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.]

   
Year 2000 Date Conversion

         Ford  Credit  provides   computer  services  to  the  Trust  and  the
Transferor as Master  Servicer,  and in certain other  circumstances.  In this
capacity,  an issue  affecting Ford Credit and most other companies is whether
computer systems and applications will recognize and process the year 2000 and
beyond.  Ford  Credit  has a  Year  2000  Program  Office  to  coordinate  the
identification,  evaluation,  and  implementation  of changes  to systems  and
applications   globally  to  achieve   compliance  with  the  year  2000  date
conversion.  Ford  Credit is in the  process  of  assessing  and  implementing
necessary  changes for all areas of its business that could be impacted,  such
as  business  computer  applications,   technical   infrastructure,   end-user
computing, building facilities, and vendor-supplied applications and services.

         Ford Credit has investigated the impact of the year 2000 issue on all
critical business applications and many are already compliant. Those which are
not will be modified or replaced.  Plans have been established to complete all
necessary  modifications  to critical  applications  by the end of 1998.  Ford
Credit,  however,  has little or no control over whether its vendors will make
the appropriate  modifications to applications on a timely basis.  Ford Credit
is working  actively  through the Automotive  Industry Action Group with other
financial services companies in assessing and monitoring  supplier  readiness.
In  addition,  all vendors will be expected to ensure  compliance  of business
applications and technical services they supply.

         Based  on  assessments  completed  to date  and  compliance  plans in
process,  Ford Credit does not expect that the year 2000 issue,  including the
cost of making its  critical  systems and  applications  compliant on a timely
basis,  will  have a  material  adverse  effect  on the  business  operations,
consolidated financial condition, cash flows, or results of operations of Ford
Credit, the Trust or the Transferor. However, if appropriate modifications are
not made by Ford Credit's vendors,  or if Ford Credit's actual costs or timing
for  the  year  2000  date  conversion  differ  materially  from  its  present
estimates,  the operations and financial results of Ford Credit,  the Trust or
the Transferor could be significantly adversely affected.

                   THE DEALER FLOORPLAN FINANCING PORTFOLIOS
    

Ford Credit

   
         Ford Credit is the primary  source of financing  for  Ford-franchised
dealers in the United  States.  In the first six months of 1998,  Ford  Credit
provided  financing  for  approximately  82.2%  of new  factory  sales to Ford
dealers in the U.S, compared with approximately 78.4% for the first six months
of 1997. In the first six months of 1998,  Ford Credit  provided  financing to
approximately  5,753 domestic  automotive  dealers. In the first six months of
1998, Ford Credit arranged  wholesale  financing for approximately 2.4 million
vehicles, up approximately 3.7% from the first six months of 1997. Ford Credit
services the Ford Credit U.S.  Wholesale  Portfolio through its home office in
Dearborn,  Michigan and through its 150 branch and regional offices throughout
the United States.

         As of June 30,  1998,  average  credit  lines per  dealer in the Ford
Credit U.S.  Wholesale  Portfolio for New and Used Vehicles were $2.07 million
and  $0.30  million,  respectively,  and  the  average  balance  of  principal
receivables per account was $1.86 million.  As of June 30, 1998, the aggregate
total  receivables  balance in the Ford Credit U.S.  Wholesale  Portfolio as a
percentage  of the  aggregate  total  credit  lines  was  121% 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 June 30, 1998, Used Vehicles represented  approximately 2.7% of
the  aggregate  principal  amount  of  receivables  in the  Ford  Credit  U.S.
Wholesale Portfolio.

         For the six month period ended June 30,  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 8.40%.  However,  the weighted  average yield is likely to
fluctuate  from time to time and it is possible  that such yield will occur at
levels significantly different from that currently experienced.
    

PRIMUS

   
         PRIMUS services the PRIMUS U.S. Wholesale  Portfolio through its home
office in Franklin,  Tennessee and through 29 regional offices  throughout the
United  States.  In the first six months of 1998,  PRIMUS  provided  wholesale
financing for approximately 885 automotive dealers. In the first six months of
1998,  PRIMUS  arranged  wholesale  financing for  approximately  0.26 million
automobiles and light trucks,  essentially unchanged from the first six months
of 1997.

         As of June 30,  1998,  average  credit lines per dealer in the PRIMUS
U.S.  Wholesale  Portfolio of Eligible Accounts for New and Used Vehicles were
$1.4  million  and $0.4  million,  respectively,  and the  average  balance of
principal  receivables per account was $0.53 million. As of June 30, 1998, the
aggregate total receivables  balance in the PRIMUS U.S. Wholesale Portfolio as
a percentage of the aggregate total credit lines was 65.03%.

         As of June 30, 1998, Used Vehicles  represented  approximately 11.70%
of the aggregate  principal amount of receivables in the PRIMUS U.S. Wholesale
Portfolio.

         For the six month period ended June 30,  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 daily aggregate  principal  balance thereof) was 8.46%.  However,  the
weighted  average  yield is  likely to  fluctuate  from time to time and it is
possible  that such yield will occur at levels  significantly  different  from
that currently experienced.

Dealer "Status"

         Under certain  circumstances,  Ford Credit and 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,  levies or
attachments, or a general deterioration of its financial condition.

         The following  table sets forth the dealer  Status  experience at the
dates  indicated  with  respect to the  Combined  Ford  Credit and PRIMUS U.S.
Wholesale  Portfolios.  Once a dealer is  classified  as Status,  any  further
extension of credit is rare.

<TABLE>
<CAPTION>
                            Dealer Status Experience for the Combined Ford Credit and PRIMUS U.S. Wholesale Portfolios

                                              Six Months Ended
                                                  June 30                           Year Ended December 31
                                              ----------------                      ----------------------
                                             1998         1997        1997      1996       1995       1994(1)     1993(1)
                                             ----         ----        ----      ----       ----       -------     -------
<S>                                         <C>          <C>        <C>       <C>        <C>          <C>         <C>
Number of "Status" dealers                     46           52         51        58         42           29          46
% of Total number of dealers in Portfolio    0.69%        0.80%      0.77%     0.89%      0.62%        0.50%       0.89%
                                             -----        -----      -----     -----      -----        -----       -----
</TABLE>

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

(1) Reflects the Ford Credit U.S. Wholesale Portfolio only.

         As of June 30,  1998,  1.13% of the total  dealers in the Ford Credit
U.S.  Wholesale  Portfolio were suspended,  compared with 1.35% as of June 30,
1997.  As of June 30,  1998,  3.7% of the total  dealers  in the  PRIMUS  U.S.
Wholesale  Portfolio were suspended,  compared with 4.92% as of June 30, 1997.
See "The Dealer Floorplan Financing Business--General" 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 Portfolios
- --  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

                                   Six Months Ended
                                       June 30,                           Year Ended December 31,
                                   ----------------                       -----------------------
                                          1998              1997        1996        1995        1994         1993
                                          ----              ----        ----        ----        ----         ----
                                                                 (Dollars in millions)
<S>                              <C>                   <C>           <C>        <C>         <C>         <C>
Average Principal
  Receivables Balance(1)........  $18,186               $17,074       $17,392    $17,488     $14,855     $12,411
Net Losses
  (Recoveries)(2)...............  $3.9                  $10.0         $3.5       $5.5        $1.6        $(1.4)
Net Losses/Liquidations.........  0.012%                0.011%        0.004%     0.007%      0.002%      (0.002)%
Net Losses/Average
  Principal Receivables
  Balance.......................  0.043%(3)             0.059%(3)     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.
   
(3)   The Net Losses/Average Principal Receivables Balance for the PRIMUS U.S.
      Wholesale  Portfolio was 0.111% for the year ended December 31, 1997 and
      0.164% for the six months ended June 30, 1998. This increase in the loss
      ratio for the PRIMUS U.S.  Wholesale  Portfolio is due  primarily to one
      large  charge-off and is not indicative of a wider  deterioration in the
      credit  quality of  receivables  in the related  portfolio.  This upward
      trend in the loss ratio is not expected to continue.
    


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)

                              Six Months Ended
                                    June 30,                                   Year ended December 31,
           Days                       1998                1997          1996            1995           1994           1993
           ----                       ----                ----          ----            ----           ----           ----
<S>                                  <C>                <C>            <C>             <C>            <C>            <C>  
1-120......................           78.0%              81.6%          77.1%           73.6%          77.3%          79.9%
121-180....................            8.7%               7.4%          11.2%            9.2%          10.5%           9.9%
181-270....................            7.9%               5.6%           6.2%           10.6%           5.2%           5.9%
Over 270...................            5.4%               5.4%           5.5%            6.6%           7.0%           4.4%
</TABLE>
    
- ---------------------
(1) Measured from the date of shipment with respect to New Vehicles.


   
                                 THE ACCOUNTS

         As of June 30, 1998,  with respect to the Accounts in the Trust:  (a)
there were 6,539 Accounts  (4,131 of which were  originated by Ford Credit and
2,408 by PRIMUS),  and the principal  balance of Receivables was approximately
$8.17 billion (of which  approximately $6.8 billion (or 83.7%) were originated
by Ford Credit and $1.3 billion (or 16.3%) were originated by PRIMUS); (b) the
average  credit line per Account  was $1.7  million  (based on the average New
Vehicle  credit line of $1.95 million and the average Used Vehicle credit line
of $0.36  million);  (c) the  average  balance of  Principal  Receivables  per
Account was $1.48  million;  (d) the  aggregate  total  Principal  Receivables
balance as a percentage of the aggregate  total credit line was  approximately
110%;  (e) Used  Vehicles  represented  approximately  4.09% of the  aggregate
principal  amount of  Receivables in the Trust;  and (f) 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 1.03%. 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.
    

Geographic Distribution

   
         The  following  table  provides the  geographic  distribution  of the
vehicle inventory for all Receivables in the Trust on the basis of Receivables
outstanding  and the  number  of  Accounts  in  which  such  Receivables  were
generated.


<TABLE>
<CAPTION>
                                Geographic Distribution of Receivables in the Trust
                                                As of June 30, 1998

                                              Receivables
                                              Outstanding      Percentage of       Total        Percentage of
                                             (thousands of      Receivables      Number of        Number of
                  State                         dollars)        Outstanding       Accounts         Accounts
                  -----                      -------------     -------------     ---------      -------------
<S>                                           <C>                <C>               <C>             <C>
California................................       $948,122          11.6%              602            9.2%
Texas.....................................       $927,912          11.4%(1)           645            9.9%
New York..................................       $592,324           7.2%(1)           578            8.8%
Florida...................................       $409,020           5.0%              277            4.2%
Michigan..................................       $262,892           3.2%              157            2.4%
Other(2)..................................     $5,029,159          61.6%            4,280           65.5%
Total.....................................     $8,169,429           100%            6,539            100%
</TABLE>
- ----------------------

(1) As of June 30, 1998, the  percentages of Trust  Receivables  originated by
PRIMUS in the States of Texas and New York were 18.3% and 14.1%, respectively.
(2)  No  other  state  includes  more  than  4.4%  of  the  total  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


                               Six Months
                                  Ended
                                June 30,                              Year Ended December 31,
                                  1998             1997            1996           1995          1994          1993
                                  ----             ----            ----           ----          ----          ----
<S>                              <C>              <C>             <C>           <C>            <C>           <C>  
Highest Month..............       59.0%            67.3%           53.0%         54.6%          61.7%         64.0%
Lowest Month...............       47.5%            40.1%           39.6%         33.1%          36.4%         43.8%
Average of the Months in
the Period.................       51.9%            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.

   
                  MATERIAL 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 United States federal,
state and local income and franchise tax purposes.  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.
Certificateholders  who are  required to  recognize  income  under the accrual
method may be  required  to  recognize  income in advance of the  receipt of a
corresponding  cash  distribution.  Interest  on  the  Certificates  may  also
constitute "investment income" for purposes of certain limitations of the Code
concerning the  deductibility of investment  interest  expense.  See "Material
Federal Income Tax Considerations" and "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
and  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.



   
                                                                       ANNEX 1

                    PRIOR ISSUANCE OF INVESTOR CERTIFICATES

         This Annex I sets forth the principal  characteristics  of the Series
1997-A  Certificates  issued by the Trust. For more specific  information with
respect to such Series,  prospective  investors  should  contact FCAR at (313)
594-7742.  FCAR will provide to any prospective  purchaser,  without charge, a
copy of the disclosure document with respect to such Series.


                                 Series 1997-A
                                 -------------

Initial Principal Amount               $566,350,000

Current Principal Amount               $566,350,000

Scheduled                              Interest  Payment  Dates  The fifteenth
                                       day  of  each  January, April, July and
                                       October  (or,  if such  day  is  not  a
                                       business  day,   the  next   succeeding
                                       business day)

Required Participation Percentage      104%

Initial Swap Subordinated Amount       $1,416,000

Revolving                              Period  From September  30, 1997 to the
                                       earlier  of  (x) the  first day of May,
                                       June, July, August or  September  2000,
                                       as applicable,  and (y) the  occurrence
                                       of an Early Amortization Event.

Expected Payment Date                  October 2000 Distribution Date

Termination Date                       October 2002 Distribution Date


<TABLE>
<CAPTION>
=====================================================   ============================================================
<S>                                                    <C>

         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 given or made,  such  information                   Ford Credit Auto Loan Master Trust II
or representation  must  not be  relied  upon.  This                        Issuer of the Certificates
Prospectus  Supplement and  the  Prospectus  do  not
constitute an offer to sell or a  solicitation of an
offer   to   buy   any   securities  other  than the
Certificates  offered  hereby,  nor  an offer of the
Certificates in any State or  jurisdiction in which,                      [Fixed Rate] [Floating-Rate]
or to  any  person to  whom,  such  offer  would  be                                 Auto Loan
unlawful. The delivery of this Prospectus Supplement                       Asset Backed Certificates,
or any  Prospectus  at any time  does not imply that                            Series 199__-__,
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                                 [LOGO]
Prospectus   will   be   amended   or   supplemented
accordingly.



                  TABLE OF CONTENTS                                     Ford Credit Auto Receivables LLC
                                                                                    Transferor

                                                                             Ford Motor Credit Company
                                              Page                                Master Servicer
                                              ----
Prospectus Supplement
- ---------------------
Summary of Series Terms........................S-4
Additional Risk Factors.......................S-11
The Dealer Floorplan Financing Portfolios.....S-11
The Accounts..................................S-12
Maturity Considerations.......................S-14
Series Provisions.............................S-15
Material Federal Income Tax Considerations....S-19
Underwriting..................................S-19
Legal Matters.................................S-20
Ratings.......................................S-20                             PROSPECTUS SUPPLEMENT

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

                                                                     Exhibit 4.3

                                                                     EXECUTION




                       FORD CREDIT AUTO RECEIVABLES LLC

                                     Buyer


                                      and


                           FORD MOTOR CREDIT COMPANY

                                    Seller



                        RECEIVABLES PURCHASE AGREEMENT



                        Dated as of September 30, 1997






                               Table of Contents
                               -----------------

                                                                          Page
                                                                          ----




Exhibit A                  Form of Assignment
Exhibit B                  Form of Opinion of Counsel
Exhibit C                  Form of Opinion of Counsel
Exhibit D                  Form of Reassignment

Schedule 1 - List of Accounts




         RECEIVABLES  PURCHASE  AGREEMENT,  dated as of  September  30,  1997,
between  FORD  CREDIT  AUTO  RECEIVABLES  LLC,  a Delaware  limited  liability
company, as Buyer, and FORD MOTOR CREDIT COMPANY, a Delaware  corporation,  as
Seller.

                             W I T N E S S E T H :

         WHEREAS the Seller in the ordinary  course of its  business  finances
the purchase of floorplan  inventory by automotive  dealers thereby generating
certain  payment   obligations  under  revolving  credit  account   agreements
established with such dealers;

         WHEREAS the Seller wishes to sell certain of such existing and future
payment  obligations  generated  under such  accounts from time to time to the
Buyer; and

         WHEREAS the Buyer  desires to sell such  payment  obligations  to the
Ford  Credit Auto Loan  Master  Trust II  pursuant to a Pooling and  Servicing
Agreement,  dated as of September  30, 1997 (as the same may from time to time
be amended,  supplemented  or otherwise  modified,  the "Pooling and Servicing
Agreement"),  among the Buyer, as transferor,  the Seller, as master servicer,
and The Chase Manhattan Bank, as trustee (the "Trustee").

         NOW THEREFORE, the parties hereto agree as follows:

                                  ARTICLE I.

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

         Section  1.01.  Definitions.  Capitalized  terms used  herein but not
otherwise  defined  shall  have the  meanings  set  forth in the  Pooling  and
Servicing Agreement.  In addition, the term "Agreement" means this Receivables
Purchase Agreement, as the same may from time to time be amended, supplemented
or otherwise modified.

         Section 1.02. Other Definitional Provisions.  (a) 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;   Article,  Section,   Schedule,  and  Exhibit
references  are  references to Sections,  Schedules and Exhibits in or to this
Agreement unless  otherwise  specified;  and the term  "including"  shall mean
"including without limitation".

         (b) 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  Seller  does  hereby  sell,  transfer,  assign,  set over and
otherwise convey,  without recourse (except as expressly provided herein),  to
the Buyer on the first Closing Date, in the case of Initial  Accounts,  and on
the applicable Addition Date, in the case of Additional  Accounts,  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 Seller 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.  Subject to
Article VI, as of each Business Day prior to the earlier of (x) the occurrence
of an Early Amortization Event specified in Section 9.01(b),  (c), (d), or (e)
of the Pooling and Servicing  Agreement and (y) the Trust Termination Date, on
which Receivables are created in the Accounts (a "Transfer Date"),  the Seller
does hereby sell,  transfer,  assign,  set over and otherwise convey,  without
recourse  (except as  expressly  provided  herein),  to the Buyer,  all of its
right,  title and  interest in, to and under the  Receivables  in each Account
(other than any Receivables created in any Removal Accounts from and after the
applicable  Removal Date) and all Related  Security with respect thereto owned
by the  Seller  at the  close  of  business  on  such  Transfer  Date  and not
theretofore  conveyed  to the  Buyer,  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. The foregoing sale, transfer, assignment, set-over and
conveyance and any subsequent  sales,  transfers,  assignments,  set-overs and
conveyances do not constitute, and are not intended to result in, the creation
or an assumption by the Buyer of any  obligation of the Master  Servicer,  the
Seller,  Ford,  any  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 sales,  the Seller 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)  naming the
Seller as  "seller"  and the Buyer as  "buyer"  thereon  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 any state  where the
Seller's or the Master Servicer'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 Buyer, and to deliver a file-stamped copy of such financing  statements or
other  evidence of such  filing to the Buyer on or prior to the first  Closing
Date, in the case of Initial  Accounts,  and (if any  additional  filing is so
necessary) the applicable  Addition Date, in the case of Additional  Accounts.
In  addition,  the Seller  shall cause to be timely  filed in the  appropriate
filing office any form UCC-1 financing  statement and  continuation  statement
necessary to perfect any sale of Receivables to the Buyer.  The Buyer 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 the UCC in connection with such sales.  The parties hereto intend
that the transfers of Receivables effected by this Agreement be sales.

         In connection with such sales, the Seller further agrees,  at its own
expense,  on or prior  to the  first  Closing  Date,  in the  case of  Initial
Accounts,  the applicable  Addition Date, in the case of Additional  Accounts,
and the  applicable  Removal  Date,  in the case of Removal  Accounts,  (a) to
indicate in its computer files that the Receivables created in connection with
the Accounts  (other than Removal  Accounts)  have been sold,  and the Related
Security  assigned,  to the Buyer  pursuant to this  Agreement and sold to the
Trust  pursuant to the Pooling and Servicing  Agreement for the benefit of the
Certificateholders and the other Beneficiaries and (b) to deliver to the Buyer
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 Initial Accounts, and the
applicable  Additional Cut-Off Date, in the case of Additional  Accounts,  (i)
its account number and (ii) 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.

         In   consideration   for  the  sale  of   $8,942,603,070.65   of  the
Receivables,  together with the Related Security,  transferred to the Buyer on
the first Closing Date, the Buyer shall pay to the Seller  $566,350,000.00  in
cash.  The  remaining  $8,376,253,070.65  of  Receivables,  together  with the
Related  Security,  transferred  to the Buyer on the first  Closing  Date is a
capital  contribution to the Buyer.  Subject to Article VI, the purchase price
for the Receivables  sold by the Seller to the Buyer on each Addition Date and
on each Transfer Date  thereafter  shall be a price agreed to by the Buyer and
the Seller at the time of acquisition by the Buyer,  which price shall not, in
the  opinion of the Buyer,  be  materially  less  favorable  to the Buyer than
prices for  transactions of a generally  similar  character at the time of the
acquisition  taking into  account the  quality of such  Receivables  and other
pertinent factors;  provided that such consideration shall in any event not be
less than reasonably equivalent value therefor.

         Section 2.02.  Representations  and Warranties of the Seller Relating
to the Seller and the Agreement.  The Seller hereby represents and warrants to
the Buyer as of each Closing Date that:

         (a) Organization and Good Standing.  The Seller is a corporation duly
             ------------------------------
organized and validly existing and in good standing under the law of the State
of Delaware and has, in all material respects, full corporate 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.

         (b) Due  Qualification.  The Seller is duly  qualified to do business
             ------------------
and,  where  necessary,  is in good standing as a foreign  corporation  (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 consummation of the transactions  provided for or contemplated by this
Agreement have been duly  authorized by the Seller by all necessary  corporate
action on the part of the Seller.

         (d) No Conflict.  The execution and delivery of this  Agreement,  the
             -----------
performance  of the  transactions  contemplated  by  this  Agreement  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 Seller is a party or by which it or its properties are bound.

         (e) No Violation.  The execution and delivery of this Agreement,  the
             ------------
performance  of the  transactions  contemplated  by  this  Agreement  and  the
fulfillment of the terms hereof and thereof applicable to the Seller, will not
conflict with or violate any material  Requirements  of Law  applicable to the
Seller.

         (f)  No  Proceedings.  There  are no  proceedings  or,  to  the  best
              ---------------
knowledge of the Seller,  investigations,  pending or  threatened  against the
Seller, before any Governmental Authority (i) asserting the invalidity of this
Agreement, (ii) seeking to prevent the consummation of any of the transactions
contemplated  by this  Agreement,  (iii) seeking any  determination  or ruling
that, in the reasonable judgment of the Seller, would materially and adversely
affect the performance by the Seller of its obligations  under this Agreement,
(iv) seeking any  determination  or ruling that would materially and adversely
affect the  validity or  enforceability  of this  Agreement  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 performance of the transactions contemplated by this Agreement,
and the fulfillment of the terms hereof or thereof, have been obtained.

         (h)  Enforceability.  This Agreement  constitutes a legal,  valid and
              --------------
binding obligation of the Seller enforceable  against the Seller 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
             ------------------
Initial  Accounts,  as of the  applicable  Addition  Date,  in the case of the
Additional  Accounts,  and, as of the applicable  Removal 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 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 Date, as the case may be.

         (j) Valid  Transfer.  This  Agreement  or, in the case of  Additional
             ---------------
Accounts,  the  related  Assignment  constitutes  a valid sale,  transfer  and
assignment to the Buyer of all right,  title and interest of the Seller in the
Receivables and the Related Security and the proceeds thereof. 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  Receivables  hereafter
created and the proceeds thereof,  upon the creation thereof,  the Buyer shall
have a first priority perfected ownership interest in such property. Except as
otherwise provided in the Pooling and Servicing Agreement,  neither the Seller
nor any  Person  claiming  through  or under  the  Seller  has any claim to or
interest in the Trust Assets.

         The  representations  and  warranties  set forth in this Section 2.02
shall  survive the transfer and  assignment of the  Receivables  to the Buyer.
Upon  discovery by the Seller or the Buyer of a breach of any of the foregoing
representations  and warranties,  the party discovering such breach shall give
prompt written notice to the other party.

         In the  event  of any  breach  of  any  of  the  representations  and
warranties set forth in this Section 2.02 and if, in connection therewith, the
Buyer shall be obligated to purchase the Certificateholders' Interest pursuant
to Section  2.03 of the  Pooling and  Servicing  Agreement,  the Seller  shall
repurchase the Receivables and the Related Security and shall pay to the Buyer
on the Business Day preceding the Distribution  Date on which such purchase of
the Certificateholders' Interest is to be made an amount equal to the purchase
price for the  Certificateholders'  Interest as  specified  in the Pooling and
Servicing Agreement.  The obligation of the Seller to purchase the Receivables
pursuant to this Section  2.02 shall  constitute  the sole remedy  against the
Seller respecting an event of the type specified in the first sentence of this
Section 2.02 available to the Buyer and to the Investor Certificateholders (or
the Trustee on behalf of the Investor Certificateholders).

         Section 2.03.  Representations  and Warranties of the Seller Relating
to the Receivables.

         (a) Representations and Warranties.  The Seller hereby represents and
             ------------------------------
warrants to the Buyer 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 Buyer 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 Buyer 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  Buyer  on  such  date  is an  Eligible
         Receivable or, if such Receivable is not an Eligible Receivable, such
         Receivable is conveyed to the Buyer in accordance with Section 2.08.

         (b) Notice of Breach. The representations and warranties set forth in
             ----------------
this Section 2.03 shall survive the transfer and assignment of the Receivables
to the Buyer.  Upon discovery by the Seller or the Buyer of a breach of any of
the  representations  and warranties set forth in this Section 2.03, the party
discovering such breach shall give prompt written notice to the other party.

         (c)  Repurchase.  In the event any  representation  or warranty under
              ----------
Section 2.03(a) is not true and correct as of the date specified  therein with
respect  to any  Receivable  or  Account  and  the  Buyer  is,  in  connection
therewith,  required to purchase such  Receivable or all  Receivables  in such
Account  pursuant to Section  2.04(c) of the Pooling and Servicing  Agreement,
then,  within 30 days (or such longer period as may be agreed to by the Buyer)
of the  earlier to occur of the  discovery  of any such event by the Seller or
the Buyer, or receipt by the Seller or the Buyer of written notice of any such
event  given by the Trustee or any  Enhancement  Providers,  the Seller  shall
repurchase  the  Receivable or  Receivables  of which the Buyer is required to
accept  reassignment  pursuant to the Pooling and  Servicing  Agreement on the
Business Day preceding the Determination Date on which such reassignment is to
occur.

         The Seller shall purchase each such Receivable by making a payment to
the Buyer in  immediately  available  funds on the Business Day  preceding the
Distribution Date on which such reassignment is to occur in an amount equal to
the Purchase Price for such  Receivable.  Upon payment of the Purchase  Price,
the Buyer shall  automatically  and without  further action be deemed to sell,
transfer,  assign,  set over  and  otherwise  convey  to the  Seller,  without
recourse, representation or warranty, all the right, title and interest of the
Buyer in and to such Receivable, all Related Security and all monies due or to
become due with  respect  thereto and all  proceeds  thereof.  The Buyer shall
execute such documents and instruments of transfer or assignment and take such
other  actions as shall  reasonably  be  requested by the Seller to effect the
conveyance of such Receivables pursuant to this Section. The obligation of the
Seller to repurchase  any such  Receivable  shall  constitute  the sole remedy
respecting the event giving rise to such obligation available to the Buyer and
to the Certificateholders (or the Trustee on behalf of Certificateholders).

         Section 2.04.  Addition of Accounts.  (a) The Seller may from time to
time  offer  to  voluntarily  designate  additional  Eligible  Accounts  to be
included as Accounts,  subject to the  conditions  specified in paragraph  (b)
below. If any such offer is accepted by the Buyer, Receivables and the Related
Security from such Additional Accounts shall be sold to the Buyer effective on
a date (the "Addition  Date")  specified in a written  notice  provided by the
Seller (or the Master Servicer on its behalf) to the Buyer 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").

         (b) The  Seller  shall  be  permitted  to  convey  to the  Buyer  the
Receivables  and  all  Related  Security  related  thereto  in any  Additional
Accounts  designated  by the Seller as such  pursuant to Section  2.04(a) only
upon  satisfaction  of each of the  following  conditions  on or  prior to the
related Addition Date;  provided,  however,  conditions (vi),  (viii) and (ix)
below shall be inapplicable  to Accounts  designated by the Buyer as Automatic
Additional  Accounts  under Section  2.05(b)(ii)  of the Pooling and Servicing
Agreement:

              (i) The  Seller  shall  provide  the Buyer  and any  Enhancement
         Providers with a timely Addition Notice.

              (ii) Such Additional Accounts shall all be Eligible Accounts.

              (iii)  The  Seller  shall  have  delivered  to the  Buyer a duly
         executed written assignment (including an acceptance by the Buyer) in
         substantially  the  form  of  Exhibit  A (the  "Assignment")  and the
         computer  file or microfiche or written list required to be delivered
         pursuant to Section 2.01.

              (iv) The Seller shall have delivered to the Buyer for deposit in
         the  Collection   Account  all  Collections   with  respect  to  such
         Additional Accounts since the Additional Cut-Off Date.

              (v) (A) No  selection  procedures  believed  by the Seller to be
         adverse to the interests of the Buyer or 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,
         the Buyer nor the Master  Servicer are  insolvent  nor will have been
         made  insolvent  by  such  transfer  nor  are  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  Seller  shall  have  delivered  to the Buyer and any
         Enhancement  Providers  a  certificate  of a Vice  President  or more
         senior  officer  confirming  the items set forth in  paragraphs  (ii)
         through (vii) above.

              (ix) On or before each Addition  Date,  the Seller shall deliver
         to the Buyer and any Enhancement  Providers an Opinion of Counsel for
         the Seller with respect to the Receivables in the Additional Accounts
         substantially in the form of Exhibit B.

         (c) The Seller hereby  represents  and warrants as of the  applicable
Addition  Date  as to  the  matters  set  forth  in  Section  2.04(b)(v).  The
representations  and warranties set forth in Section  2.04(b)(v) shall survive
the sale and assignment of the respective Receivables and the Related Security
to the Buyer.  Upon discovery by the Seller or the Buyer of a breach of any of
the foregoing representations and warranties, the party discovering the breach
shall give prompt  written  notice to the other  party and to any  Enhancement
Providers.

         (d) At least 20 days  prior to each  Addition  Date in respect of the
designation  of any  Additional  Accounts  pursuant to this Section 2.04,  the
Seller  shall  have given  written  notice of such  designation  to the Rating
Agencies.

         Section 2.05.  Covenants of the Seller.  The Seller hereby  covenants
that:

         (a) No Liens. Except for the conveyances  hereunder,  the Seller 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,
and the Seller shall defend the right, title and interest of the Buyer and the
Trust in, to and under the Receivables and the Related  Security,  whether now
existing or hereafter  created,  against all claims of third parties  claiming
through or under the Seller.

         (b) Floorplan Financing  Agreements and Guidelines.  The Seller shall
             ----------------------------------------------
comply with and perform its master  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 Buyer,  Trust or any of the
Beneficiaries. Subject to compliance with all Requirements of Law, the Seller,
in its capacity of Master Servicer, may change the terms and provisions of the
Floorplan  Financing  Agreement or the 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 such change would
be  permitted  pursuant  to  Section  3.01(d)  of the  Pooling  and  Servicing
Agreement.

         (c) Account  Allocations.  In the event that the Seller is unable for
             --------------------
any reason to transfer  Receivables to the Buyer,  then the Seller 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 the  Pooling  and  Servicing
Agreement. The parties hereto agree that Non-Principal  Receivables,  whenever
created,  accrued in respect of Principal Receivables which have been conveyed
to the Buyer and by the Buyer to the Trust shall  continue to be a part of the
Trust  notwithstanding  any cessation of the transfer of additional  Principal
Receivables to the Buyer and  Collections  with respect thereto shall continue
to be  allocated  and paid in  accordance  with  Article IV of the Pooling and
Servicing Agreement.

         (d) Delivery of  Collections.  In the event that the Seller  receives
             ------------------------
Collections,  the Seller  agrees to pay the Master  Servicer or any  Successor
Master  Servicer  all  payments  received  by the  Seller  in  respect  of the
Receivables as soon as practicable after receipt thereof by the Seller, but in
no event later than two Business Days after the receipt by the Seller thereof.

         (e)  Notice of  Liens.  The  Seller  shall  notify  the Buyer and the
              ----------------
Trustee promptly after becoming aware of any Lien on any Receivable other than
the conveyances hereunder or under the Pooling and Servicing Agreement.

         (f)  Compliance  with Law. The Seller  hereby agrees to comply in all
              --------------------
material respects with all Requirements of Law applicable to the Seller.

         Section 2.06. Removal of Eligible Accounts. (a) On each Determination
Date on which  Accounts,  including  all  amounts  then  held by the  Trust or
thereafter  received by the Trust with respect to such  Accounts,  are removed
from  the  Trust  pursuant  to  Section  2.07  of the  Pooling  and  Servicing
Agreement,   the  Buyer  shall  be  deemed  to  have  offered  to  the  Seller
automatically  and  without  notice to or action by or on behalf of the Buyer,
the right to remove Eligible  Accounts from the operation of this Agreement in
the manner prescribed in Section 2.06(b).

         (b) To accept such offer and remove  Accounts,  including all amounts
then held by the Trust or  thereafter  received  by the Trust with  respect to
such  Accounts,  the Seller (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 Date,
         furnish to the Buyer, the Trustee, 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 Date");

              (ii) from and after such Removal Date,  cease to transfer to the
         Buyer any and all Receivables arising in such Removal Accounts;

              (iii)  represent  and  warrant  that  the  removal  of any  such
         Eligible  Account on any Removal  Date shall not,  in the  reasonable
         belief of the Seller,  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 believed
         by the  Seller to be adverse to the  interests  of the  Beneficiaries
         were utilized in selecting the Accounts to be removed; and

              (v) on or before the fifth  Business Day after the Removal Date,
         furnish to the Trustee a computer file, microfiche list or other list
         of the  Removal  Accounts  that were  removed  on the  Removal  Date,
         specifying  for each  Removal  Accounts as of the date of the Removal
         Notice its number,  the aggregate amount  outstanding in such Removal
         Accounts 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.

         (c) Subject to Section  2.06(b),  on the Removal Date with respect to
any such Removal  Accounts,  such Removal  Accounts shall be deemed removed by
operation of this Agreement for all purposes.  After the Removal Date and upon
the written  request of the Master  Servicer,  the Buyer shall  deliver to the
Seller  a  reassignment   in   substantially   the  form  of  Exhibit  D  (the
"Reassignment").

         Section  2.07.  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  Date) the Seller
shall commence  removal of the Receivables of such  Ineligible  Account in the
manner prescribed in Section 2.07(b).

         (b) With respect to each Account that becomes an Ineligible  Account,
the Seller (or the Master  Servicer  on its behalf)  shall take the  following
actions and make the following determinations:

              (i)  furnish  to the  Buyer,  the  Trustee,  any  Agent  and any
         Enhancement  Providers a Removal  Notice  specifying the Removal Date
         and the Ineligible Accounts to be removed;

              (ii) from and after such Removal Date,  cease to transfer to the
         Buyer any and all Receivables arising in such Removal Accounts; and

              (iii) within five Business  Days after the Removal  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 Date,
         its  account   number  and  the  aggregate   amount  of   Receivables
         outstanding in such Account.

         (c) On the  Removal  Date  with  respect  to any such  Account  to be
removed,  the Seller  shall  cease to  allocate  any  Collections  therefor in
accordance herewith and such Account shall be deemed a Removal Account.  After
the Removal  Date and upon the  written  request of the Master  Servicer,  the
Buyer shall deliver to the Seller a Reassignment.

         Section 2.08. Sale of Ineligible  Receivables.  The Seller shall sell
to the Buyer on each  Transfer  Date any and all  Receivables  arising  in any
Eligible  Accounts  that  are  Ineligible  Receivables,  provided  that 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.

                                 ARTICLE III.

                         Administration and Servicing
                                of Receivables
                                --------------

         Section 3.01. Acceptance of Appointment and Other Matters Relating to
the Master Servicer. (a) The Seller agrees to act as the Master Servicer under
this Agreement and the Pooling and Servicing Agreement, and the Buyer consents
to the Seller  acting as the Master  Servicer.  The Seller will have  ultimate
responsibility   for  servicing,   managing  and  making  collections  on  the
Receivables  and will  have the  authority  to make any  management  decisions
relating to such  Receivables,  to the extent such authority is granted to the
Master Servicer under this Agreement and the Pooling and Servicing Agreement.

         (b) The Master  Servicer shall service and administer the Receivables
in accordance with the provisions of the Pooling and Servicing Agreement.

         Section 3.02.  Servicing  Compensation.  As full compensation for its
servicing  activities hereunder and under the Pooling and Servicing Agreement,
the Master  Servicer  shall be entitled to receive the  Servicing  Fee on each
Distribution  Date.  The Servicing  Fee shall be paid in  accordance  with the
terms of the Pooling and Servicing Agreement.

                                 ARTICLE IV.

                       Rights of Certificateholders and
                   Allocation and Application of Collections
                   -----------------------------------------

         Section 4.01.  Allocations and  Applications of Collections and Other
Funds.  The Master  Servicer  will apply all  Collections  with respect to the
Receivables and all funds on deposit in the Collection Account as described in
Article IV of the Pooling and Servicing Agreement.

                                  ARTICLE V.

                            Other Matters Relating
                                 to the Seller
                                 -------------

         Section  5.01.  Merger or  Consolidation  of, or  Assumption,  of the
Obligations of the Seller. The Seller 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
Seller is merged or the Person which  acquires by  conveyance  or transfer the
properties  and assets of the Seller  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 Seller 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  Seller
hereunder; and

         (b)  the  Seller  has  delivered  to the  Buyer  and the  Trustee  an
Officers'  Certificate  and an  Opinion  of  Counsel  each  stating  that such
consolidation,  merger,  conveyance or transfer  comply with this Section 5.01
and that  all  conditions  precedent  herein  provided  for  relating  to such
transaction have been complied with.

         Section 5.02. Seller  Indemnification  of the Buyer. The Seller shall
indemnify and hold harmless the Buyer,  from and against any loss,  liability,
expense,  claim, damage or injury suffered or sustained by reason of any acts,
omissions or alleged acts or omissions arising out of activities of the Seller
pursuant to this Agreement arising out of or based on the arrangement  created
by this  Agreement and the  activities of the Seller taken  pursuant  thereto,
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 Seller
shall not  indemnify  the Buyer if such acts,  omissions  or  alleged  acts or
omissions  constitute  fraud,  gross  negligence  or wilful  misconduct by the
Buyer; and provided further, that the Seller shall not indemnify the Buyer for
any  liabilities,  cost or expense of the Buyer with  respect to any  Federal,
state or local income or franchise  taxes or the Michigan  Single Business tax
(or any interest or penalties with respect thereto) required to be paid by the
Buyer in  connection  herewith to any taxing  authority.  Any  indemnification
under this Article V shall survive the termination of the Agreement.

                                 ARTICLE VI.

                                  Termination
                                  -----------

         This Agreement will terminate  immediately after the Trust terminates
pursuant to the Pooling and Servicing Agreement.  In addition, the Buyer shall
not purchase Receivables nor shall the Seller designate Additional Accounts if
the Seller  shall become an  involuntary  party to (or be made the subject of)
any  proceeding  provided  for  by  any  insolvency,   readjustment  of  debt,
marshalling of assets and liabilities or similar proceedings of or relating to
the  Seller  or  relating  to all or  substantially  all of its  property  (an
"Involuntary  Case") and such  Involuntary  Case shall  have  continued  for a
period of ten  Business  Days from and  including  the day of  receipt  by the
Seller at its principal  corporate office of notice of such Involuntary  Case;
provided,  that during such ten Business Day period,  the Buyer shall  suspend
its  purchase  of  Receivables  and shall hold all  Collections  of  Principal
Receivables  that would have been  available  to purchase  Receivables  in the
Collection  Account  and (a) if by the  first  Business  Day  after  such  ten
Business Day period, the Buyer has not obtained an order from the court having
jurisdiction  of such case or filing which order approves the  continuation of
the sale of Receivables by the Seller to the Buyer and which provided that the
Buyer and any of its  transferees  (including  the  Trustee)  may rely on such
order for the validity and  nonavoidance  of such transfer (the "Order"),  the
Buyer shall hold such Collections in the Collection Account until such time as
they  may be  paid  as  elsewhere  provided  herein  and  shall  not  purchase
Receivables  thereafter or designate  Additional  Accounts for transfer to the
Buyer,  or (b) if by such first  Business  Day,  the Buyer has  obtained  such
Order, the Seller may continue selling Receivables, and the Buyer may continue
purchasing  Receivables,  pursuant  to the terms  hereof,  as  modified by the
immediately succeeding sentence.  During the period after the ten Business Day
period  described  above and  before the end of the  60-day  period  described
below, the purchase price of the Receivables  transferred  during such period,
notwithstanding  anything in this Agreement to the contrary,  shall be paid to
the  Seller by the Buyer in cash not later than the same  Business  Day of any
sale of  Receivables.  During  such  period,  Receivables  will be  considered
transferred  to the Buyer only to the extent that the purchase  price therefor
has been paid in cash on the same  Business  Day. If an Order is obtained  but
subsequently is reversed or rescinded or expires, the Seller shall immediately
cease selling  Receivables to the Buyer and the Buyer shall  immediately cease
buying Receivables. The Seller shall give prompt written notice to each of the
Buyer and the  Trustee  immediately  upon  becoming a party to an  Involuntary
Case.  If by the first  Business  Day  after  the  60-day  period  after  such
involuntary  filing,  such Involuntary Case has not been dismissed,  the Buyer
shall not purchase  thereafter  Receivables or designated  Additional Accounts
for transfer to the Issuer.

                                 ARTICLE VII.

                           Intercreditor Provisions
                           ------------------------

         With respect to a Dealer which is the obligor under  Receivables that
have been or will be sold to the Buyer hereunder,  the Seller may be or become
a lender to such Dealer  under an agreement or  arrangement  (a  "Nonfloorplan
Agreement") other than a Floorplan  Financing  Agreement pursuant to which the
Seller (either  directly,  or as assignee of PRIMUS or other Originator of the
Account)  has been  granted a security  interest in the same  collateral  (the
"Common  Collateral")  in which the  Floorplan  Financing  Agreement  for such
Dealer creates a security  interest,  which Common  Collateral may include the
same  Vehicle  (the  "Common  Vehicle  Collateral")  in which  such  Floorplan
Financing  Agreement creates a security interest.  The Common Collateral other
than the  related  Common  Vehicle  Collateral  is  referred  to herein as the
"Common Non-Vehicle  Collateral".  The Seller agrees that with respect to each
Receivable  of each such  Dealer  (i) the  security  interest  in such  Common
Vehicle  Collateral  granted  to  the  Seller  pursuant  to  any  Nonfloorplan
Agreement is junior and  subordinate to the security  interest  created by the
related Floorplan Financing  Agreement,  (ii) the Seller has no legal right to
realize upon such Common  Vehicle  Collateral or exercise its rights under the
Nonfloorplan  Agreement in any manner that is materially  adverse to the Buyer
or the Trust and the  Certificateholders  in  respect  of the  Common  Vehicle
Collateral until all required payments in respect of such Receivable under the
Floorplan Financing Agreement have been paid, and (iii) in realizing upon such
Common  Vehicle  Collateral,  neither  the Buyer nor the Trust  shall have any
obligation  to protect  or  preserve  the rights of the Seller in such  Common
Vehicle Collateral. The Buyer agrees that with respect each Receivable of each
such Dealer (i) the security  interest in such Common  Non-Vehicle  Collateral
created by the Floorplan  Financing Agreement and hereby assigned to the Buyer
is junior and  subordinate  to the security  interest  therein  created by the
Nonfloorplan Agreement, (ii) the Buyer has no legal right to realize upon such
Common  Non-Vehicle  Collateral  or exercise  its rights  under the  Floorplan
Financing  Agreement  in any manner that is  materially  adverse to the Seller
until all required payments in respect of the obligation created or secured by
the  Nonfloorplan  Agreement  have been made,  and (iii) in  realizing on such
Common Non-Vehicle Collateral, the Seller shall not be obligated to protect or
preserve  the  rights  of the Buyer or the  Trust in such  Common  Non-Vehicle
Collateral.  The Pooling and Servicing  Agreement shall provide that the Trust
is subject to the preceding  sentence.  If the Seller in any manner assigns or
transfers  any rights  under,  or any  obligation  evidenced  or secured by, a
Nonfloorplan  Agreement,  the Seller  shall make such  assignment  or transfer
subject to the  provisions of this Article VII and shall require such assignee
or transferee to acknowledge that it takes such assignment or transfer subject
to the  provisions  of this  Article VII and to agree that it will require the
same acknowledgment from any subsequent assignee or transferee.

                                ARTICLE VIII.

                           Miscellaneous Provisions
                           ------------------------

         Section 8.01. Amendment.  (a) This Agreement may be amended from time
to time by the Seller and the Buyer; provided, however, that such action shall
not,  as  evidenced  by an  Opinion of Counsel  for the Seller  addressed  and
delivered  to the  Trustee,  adversely  affect  in any  material  respect  the
interests  of any  Investor  Certificateholder.  The absence of such  material
adverse  effect may be evidenced  by (i) a  certificate  from each  applicable
Rating  Agency that the ratings  then in effect with  respect to the  affected
Investor Certificates has not been reduced,  suspended or withdrawn or (ii) an
Opinion of Counsel for the Seller, addressed and delivered to the Trustee.

         (b) This Agreement may also be amended from time to time by the Buyer
and Seller 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 materially  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 of modifying in any manner the rights of the
Seller;  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 with
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  Certificateholders without
the consent of each  affected  Certificateholder,  (iii) reduce the  aforesaid
percentage  required to consent to any such  amendment  without the consent of
each  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 materially  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 Seller,  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 Seller shall furnish
notification   of  the   substance  of  such   amendment   to  each   Investor
Certificateholder,  each  Enhancement  Provider,  each  Agent and each  Rating
Agency.

         (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  which would  adversely  affect in any
material respect the interests of any Enhancement Provider without the consent
of such Enhancement Provider.

         Section 8.02. Protection of Right, Title and Interest to Receivables.
(a) The Seller shall cause this  Agreement,  all amendments  hereto and/or all
financing  statements  and  continuation  statements  and any other  necessary
documents  covering the Buyer's right,  title and interest to the  Receivables
and Related Security relating thereto 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 fully to  preserve  and
protect the right, title and interest of the Buyer hereunder. The Seller shall
deliver to the Buyer  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 Buyer shall cooperate
fully with the Seller in connection  with the  obligations set forth above and
will execute any and all documents  reasonably  required to fulfill the intent
of this Section 8.02(a).

         (b)  Within 30 days  after the  Seller  makes any change in its name,
identity or corporate  structure  which would make any financing  statement or
continuation  statement  filed in accordance  with Section  8.02(a)  seriously
misleading  within the meaning of Section  9-402(7) of the UCC as in effect in
the State of Michigan (or, if applicable, the corresponding Section of the UCC
as may be in effect  in such  other  jurisdiction  where  the  Seller's  Chief
Executive  Officers  or books  or  records  relating  to the  Receivables  are
located),  the Seller  shall  give the Buyer 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 Buyer's  security  interest in the
Receivables and the proceeds thereof.

         (c) The  Seller  will give the  Buyer  prompt  written  notice of any
relocation of any office at which it 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
Buyer's  security  interest in the Receivables and the proceeds  thereof.  The
Seller will at all times maintain its principal  executive  officer within the
United States of America.

         (d) The Seller will deliver to the Buyer:  (i) upon the execution and
delivery of each  amendment  of this  Agreement,  an Opinion of Counsel to the
effect  specified  in  Exhibit  B;  (ii) on each  Addition  Date on which  any
Additional  Accounts  are to be included as the  Accounts  pursuant to Section
2.04 hereof, an Opinion of Counsel substantially in the form of Exhibit C; and
(iii) on or before April 30 of each year,  beginning  with April 30, 1998,  an
Opinion of Counsel dated as of a date during such 90-day period, substantially
in the form of Exhibit C.

         Section  8.03.  Limited  Recourse.  Notwithstanding  anything  to the
contrary contained herein, the obligations of the Buyer hereunder shall not be
recourse to the Buyer (or any person or  organization  acting on behalf of the
Buyer or any affiliate,  officer or director of the Buyer),  other than to (a)
the portion of the Transferor's Interest on any date of determination which is
in excess of the Required Participation Amount and (b) any other assets of the
Buyer  not  pledged  to third  parties  or  otherwise  encumbered  in a manner
permitted by the Buyer's Certificate of Incorporation; provided, however, that
any payment by the Buyer made in  accordance  with this  Section 8.03 shall be
made only after payment in full of any amounts that the Seller is obligated to
deposit in the Collection Account pursuant to this Agreement; provided further
that the Investor  Certificateholders shall be entitled to the benefits of the
subordination of the Collections allocable to the Transferor's Interest to the
extent provided in the Supplements.

         Section  8.04. No Petition.  The Seller  hereby  covenants and agrees
that it will not at any time  institute  against  the  Buyer  any  bankruptcy,
reorganization,  arrangement,  insolvency or liquidation proceedings, or other
proceedings  under any United  States  Federal or state  bankruptcy or similar
law.

         Section 8.05.  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  8.06.  Notices.  All  demands,  notices  and  communications
hereunder  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 the  parties at such  addresses  specified  in the  Pooling and
Servicing Agreement.

         Section 8.07.  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 8.08.  Assignment.  Notwithstanding  anything to the contrary
contained herein, this Agreement may not be assigned by the Seller without the
prior  consent of the Buyer and the Trustee.  The Buyer may assign its rights,
remedies,  powers and privileges under this Agreement to the Trust pursuant to
the Pooling and Servicing Agreement.

         Section  8.09.  Further  Assurances.  The  Seller  agrees  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 Buyer 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 8.10. No Waiver;  Cumulative Remedies. No failure to exercise
and no delay in exercising, on the part of the Buyer, 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  herein  provided are  cumulative  and not  exhaustive  of any
rights, remedies, powers and privileges provided by law.

         Section 8.11. 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 8.12. 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 provided in this Agreement, no other Person will
have any right or obligation hereunder.

         Section 8.13. 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  8.14.  Headings.  The  headings  herein are for  purposes of
reference only and shall not otherwise affect the meaning or interpretation of
any provision hereof.



         IN  WITNESS  WHEREOF,  the  Seller  and the Buyer  have  caused  this
Receivables  Purchase  Agreement  to be  duly  executed  by  their  respective
officers  as of the day  and  year  first  above  written.

                                FORD CREDIT AUTO RECEIVABLES LLC,
                                    Buyer,



                                By________________________________________
                                     Name:
                                    Title:



                                FORD MOTOR CREDIT COMPANY,
                                    Seller,



                                By________________________________________
                                     Name:
                                    Title:



EXHIBIT A
                                                                        TO RPA

           FORM OF ASSIGNMENT OF RECEIVABLES IN ADDITIONAL ACCOUNTS

                         (As required by Section 2.04
                    of the Receivables Purchase Agreement)

         ASSIGNMENT No.   OF RECEIVABLES IN  ADDITIONAL  ACCOUNTS  dated as of
                ,      , among FORD CREDIT AUTO RECEIVABLES LLC, as buyer (the
"Buyer"), and FORD MOTOR CREDIT COMPANY, as seller (the "Seller"), pursuant to
the Receivables Purchase Agreement referred to below.

                             W I T N E S S E T H :
                             - - - - - - - - - -

         WHEREAS  the  Seller  and the  Buyer  are  parties  to a  Receivables
Purchase Agreement dated as of ___________,  19__ (as amended or supplemented,
the "Receivables Purchase Agreement"):

         WHEREAS,  pursuant to the Receivables Purchase Agreement,  the Seller
wishes to  designate  Additional  Accounts to be  included as Accounts  and to
convey the  Receivables  and  Related  Security of such  Additional  Accounts,
whether now existing or hereafter created,  to the Buyer as part of the corpus
of the  Trust  (as each  such  term is  defined  in the  Receivables  Purchase
Agreement); and

         WHEREAS  the  Buyer  is  willing  to  accept  such   designation  and
conveyance subject to the terms and conditions hereof;

         NOW, THEREFORE, the Seller and the Buyer hereby agree as follows:

         1. Defined Terms.  All  capitalized  terms used herein shall have the
            -------------
meanings  ascribed  to  them  in the  Receivables  Purchase  Agreement  unless
otherwise defined here i n

         "Addition Date" shall mean,  with respect to the Additional  Accounts
          -------------
designated hereby, __________, 19__.

         2.  Designation of Additional  Accounts.  The Seller hereby  delivers
             -----------------------------------
herewith a computer file or  microfiche or written list  containing a true and
complete  list of all  such  Additional  Accounts  specifying  for  each  such
Account,  as of the Additional Cut-Off Date, its account number, the aggregate
amount of Receivables  outstanding in such Account and the aggregate amount of
Principal Receivables in such Account. Such file or list shall, as of the date
of  this  Assignment,  supplement  Schedule  1  to  the  Receivables  Purchase
Agreement.

         3.  Conveyance  of  Receivables.  (a) The Seller  does  hereby  sell,
             ---------------------------                                     
transfer,  assign, set over and otherwise convey,  without recourse (except as
expressly provided in the Receivables  Purchase  Agreement),  to the Buyer, on
the  Addition  Date all of its right,  title and interest in, to and under the
Receivables in such Additional  Accounts and all Related Security with respect
thereto,  owned by the Seller and  existing  at the close of  business  on the
Additional  Cut-Off Date and thereafter  created from time to time, 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.  The foregoing sale,
transfer,  assignment,  set-over and conveyance does not constitute and is not
intended  to  result  in the  creation  or an  assumption  by the Buyer of any
obligation  of the Master  Servicer,  the Seller,  Ford 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.

         (b) In  connection  with such sale,  the Seller  agrees to record and
file,  at  its  own  expense,  a  financing   statement  on  form  UCC-1  (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 any state where the  Seller's or the
Master Servicer's chief executive offices or books and records relating to the
Receivables are located)  meeting the  requirements of applicable state 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 Buyer,  and to
deliver a file-stamped copy of such financing  statements or other evidence of
such filing to the Buyer on or prior to the Addition  Date.  In addition,  the
Seller shall cause to be timely  filed in the  appropriate  filing  office any
form UCC-1 financing statement and continuation statement necessary to perfect
any sale of Receivables to the Seller.  The Buyer 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  the UCC in
connection  with  such  sale.  The  parties  hereto  intend  that the sales of
Receivables effected by this Agreement be sales.

         (c) In connection with such sale, the Seller further  agrees,  at its
own  expense,  on or prior to the Addition  Date,  to indicate in its computer
files that the Receivables  created in connection with the Additional Accounts
designated  hereby  have been sold and the  Related  Security  assigned to the
Buyer  pursuant  to this  Assignment  and sold to the  Trust  pursuant  to the
Pooling and Servicing Agreement for the benefit of the  Certificateholders and
the other Beneficiaries.

         4. Acceptance by Buyer. Subject to the satisfaction of the conditions
            -------------------                                               
set forth in Section 6 of this Assignment,  the Buyer hereby  acknowledges its
acceptance of all right, title and interest to the property,  now existing and
hereafter  created,  conveyed to the Buyer  pursuant  to Section  3(a) of this
Assignment.  The Buyer further  acknowledges  that, prior to or simultaneously
with the execution and delivery of this  Assignment,  the Seller  delivered to
the Buyer the computer  file or  microfiche  or written  list  relating to the
Additional Accounts described in Section 2 of this Assignment.

         5.  Representations  and Warranties of the Seller.  The Seller hereby
             ----------------------------------------------                   
represents and warrants to the Buyer,  on behalf of the Trust,  as of the date
of this Assignment and as of the Addition Date that:

         (a) Legal, Valid and Binding Obligation.  This Assignment constitutes
             -----------------------------------
a legal, valid and binding obligation of the Seller,  enforceable  against the
Seller 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  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);

         (b) Organization and Good Standing.  The Seller is a corporation duly
             ------------------------------
organized and validly existing and in good standing under the law of the State
of Delaware and has, in all material respects, full corporate 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 Assignment;

         (c) Due  Qualification.  The Seller is duly  qualified to do business
             ------------------
and,  where  necessary,  is in good standing as a foreign  corporation  (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;

         (d) Eligible  Accounts.  Each Additional Account designated hereby is
             ------------------
an Eligible Account;

         (e) Selection  Procedures.  No selection  procedures  believed by the
             ---------------------
Seller to be adverse to the  interests of the  Beneficiaries  were utilized in
selecting the Additional Accounts designated hereby;

         (f)  Insolvency.  As of the Notice Date and the  Addition  Date,  the
              ----------
Seller is not insolvent  nor,  after giving effect to the conveyance set forth
in Section 3 of this Assignment,  will it have been made insolvent,  nor is it
aware of any pending insolvency;

         (g)  Valid  Transfer.  This  Assignment  constitutes  a  valid  sale,
              ---------------
transfer and  assignment to the Buyer of all right,  title and interest of the
Seller in the  Receivables and the Related  Security and the proceeds  thereof
and upon the filing of the financing statements described in Section 3 of this
Assignment  with the  Secretary  of State of the State of  Michigan  and other
applicable states and, in the case of the Receivables and the Related Security
hereafter  created and the proceeds thereof,  upon the creation  thereof,  the
Buyer  shall  have a  first  priority  perfected  ownership  interest  in such
property;

         (h) Due Authorization.  The execution and delivery of this Assignment
             -----------------
and the consummation of the transactions  provided for or contemplated by this
Assignment have been duly authorized by the Seller by all necessary  corporate
action on the part of the Seller;

         (i) No Conflict.  The execution and delivery of this Assignment,  the
             -----------
performance  of the  transactions  contemplated  by  this  Assignment  and the
fulfillment of the terms hereof,  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
Seller is a party or by which it or its properties are bound;

         (j) No Violation.  The  execution and delivery of this  Assignment by
             ------------
the  Seller,  the  performance  of  the  transactions   contemplated  by  this
Assignment  and the  fulfillment of the terms hereof will not conflict with or
violate any material Requirements of Law applicable to the Seller;

         (k)  No  Proceedings.  There  are no  proceedings  or,  to  the  best
              ---------------
knowledge  of the Seller,  investigations  pending or  threatened  against the
Seller before any Governmental  Authority (i) asserting the invalidity of this
Assignment,   (ii)  seeking  to  prevent  the   consummation  of  any  of  the
transactions contemplated by this Assignment,  (iii) seeking any determination
or ruling that, in the reasonable judgment of the Seller, would materially and
adversely  affect the performance by the Seller of its obligations  under this
Assignment, (iv) seeking any determination or ruling that would materially and
adversely  affect the validity or  enforceability  of this  Assignment  or (v)
seeking to affect  adversely the income tax  attributes of the Trust under the
United States  Federal or any State income,  single  business or franchise tax
systems;

         (l) Record of Accounts.  As of the Addition Date,  Schedule 1 to this
             ------------------
Assignment is an accurate and complete listing in all material respects of all
the Additional  Accounts as of the Additional Cut-Off Date 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 Additional Cut-Off Date;

         (m) No Liens.  Each Receivable and all Related  Security  existing on
             --------
the Addition Date has been conveyed to the Buyer free and clear of any Lien;

         (n) All Consents  Required.  With respect to each  Receivable and all
             ----------------------
Related  Security  existing on the  Addition  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,  the execution and delivery of this  Assignment and the
performance of the transactions  contemplated  hereby have been duly obtained,
effected or given and are in full force and effect; and

         (o)  Eligible  Receivables.  On the  Additional  Cut-Off  Date,  each
              ---------------------
Receivable conveyed to the Trust as of such date is an Eligible Receivable or,
if such Receivable is not an Eligible Receivable,  such Receivable is conveyed
to the Buyer in  accordance  with  Section  2.08 of the  Receivables  Purchase
Agreement.

         6. Conditions  Precedent.  The acceptance of the Trustee set forth in
            ---------------------                                             
Section 4 of this  Assignment is subject to the  satisfaction,  on or prior to
the Addition Date, of the following conditions precedent:

         (a) Representations  and Warranties.  Each of the representations and
             -------------------------------
warranties  made by the Seller in Section 5 of this  Assignment  shall be true
and correct as of the date of this Assignment and as of the Addition Date;

         (b) Agreement. Each of the conditions set forth in Section 2.04(b) of
             ---------
the Receivables  Purchase Agreement (other than Sections 2.04 (vi), (viii) and
(ix) in the case of Automatic  Additional  Accounts  designated  by the Seller
pursuant  to Section  2.05  (b)(ii) of the Pooling  and  Servicing  Agreement)
applicable  to the  designation  of the  Additional  Accounts to be designated
hereby shall have been satisfied; and

         (c)  Addition  Information.  The Seller  shall have  delivered to the
              ---------------------
Buyer such  information  as was  reasonably  requested by the Buyer to satisfy
itself as to the  accuracy of the  representation  and  warranty  set forth in
Section 5(d) of this Assignment.

         7. Ratification of Agreement. As supplemented by this Assignment, the
            -------------------------
Receivables  Purchase  Agreement is in all respects ratified and confirmed and
the Receivables Purchase Agreement as so supplemented by this Assignment shall
be read, taken and construed as one and the same instrument.

         8.  Counterparts.  This  Assignment  may be  executed  in two or more
             ------------
counterparts  (and by  different  parties in separate  counterparts),  each of
which shall be an original but all of which together shall  constitute one and
the same instrument

         9.  GOVERNING LAW. THIS  ASSIGNMENT  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  Seller  and the Buyer  have  caused  this
Assignment  to be  duly  executed  and  delivered  by  their  respective  duly
authorized officers as of the day and the year first above written.

                                 FORD CREDIT AUTO RECEIVABLES
                                 LLC, as Buyer,


                                 By:______________________________________
                                    Name:
                                    Title:


                                 FORD MOTOR CREDIT COMPANY, as
                                 Seller,


                                 By:______________________________________
                                    Name:
                                    Title:



                                                                     EXHIBIT B
                                                                        TO RPA

                          FORM OF OPINION OF COUNSEL

                      (As required by Section 8.02(d)(i)
                      ----------------------------------
                    of the Receivables Purchase Agreement)
                    --------------------------------------


         (a) The Amendment to the  Receivables  Purchase  Agreement,  attached
hereto as Schedule 1 (the "Amendment"), has been duly authorized, executed and
delivered by the Seller and constitutes the legal, valid and binding agreement
of the  Seller,  enforceable  in  accordance  with its  terms,  except as such
enforceability   may  be  limited  by   applicable   bankruptcy,   insolvency,
reorganization,   moratorium  or  similar  laws  affecting  creditors'  rights
generally  from time to time in effect.  The  enforceability  of the  Seller's
obligations  is also subject to general  principles of equity  (regardless  of
whether such  enforceability  is  considered  in a proceeding  in equity or at
law).

         (b) The Amendment has been entered into in accordance  with the terms
and provisions of Section 7.01 of the Receivables Purchase Agreement.

         (c) The Amendment will not adversely  affect in any material  respect
the interests of the Investor  Certificateholders.  [Include this clause (iii)
only in the case of  amendments  effected  pursuant to Section  8.01(a) of the
Receivables Purchase Agreement.]



                                                                     EXHIBIT C
                                                                        TO RPA


                          FORM OF OPINION OF COUNSEL

             Provisions to be Included in Opinion of Counsel to be
             -----------------------------------------------------
           Delivered Pursuant to Section 8.02(d)(ii) or (iii) of the
           ---------------------------------------------------------
                        Receivables Purchase Agreement*
                        -------------------------------

         The   opinions   set  forth   below  may  be   subject   to  all  the
qualifications,  assumptions,  limitations and exceptions taken or made in the
opinion of counsel to Ford Motor Credit Company (the  "Seller"),  delivered on
any Closing Date.  Capitalized  terms used but not defined  herein are used as
defined in the Receivables  Purchase  Agreement,  dated as of  ______________,
1997  (the  "Receivables  Purchase  Agreement"),   between  Ford  Credit  Auto
Receivables LLC, as buyer (the "Buyer") and the Seller.

         [(a) The Assignment has been duly authorized,  executed and delivered
by the Seller, and constitutes the valid and legally binding obligation of the
Seller, enforceable against the Seller in accordance with its terms.]

         (b) Assuming the Receivables [in the Additional Accounts] are created
under,  and are evidenced  solely by,  Floorplan  Financing  Agreements,  such
Receivables will constitute  "chattel paper" as defined under Section 9-105 of
the UCC.

         (c) With  respect to  Receivables  [in the  Additional  Accounts]  in
existence on the date hereof and with respect to Receivables in the Additional
Accounts] that come into existence after the date hereof, upon the creation of
such Receivables and the subsequent  transfer of such Receivables to the Buyer
free  and  clear of any  Liens in  accordance  with the  Receivables  Purchase
Agreement  and receipt by the Seller of the  consideration  therefor  required
pursuant to the  Receivables  Purchase  Agreement,  a bankruptcy  court having
jurisdiction  over the Seller (i) would not be entitled to compel the turnover
of such Receivables or the proceeds thereof to the Seller under Section 542 of
the Bankruptcy  Code and (ii) would not be entitled to treat such  Receivables
or the  proceeds  thereof  as assets  included  in the  estate  of the  Seller
pursuant to Section  541 of the  Bankruptcy  Code or subject to the  automatic
stay provision of Section 362(a) of the Bankruptcy Code.


_______________


*  Include  bracketed  language  only in the  case of  additions  of  Accounts
effected pursuant to Section 2.04 of the Receivables Purchase Agreement.



                                                                     EXHIBIT D
                                                                        TO RPA


            FORM OF REASSIGNMENT OF RECEIVABLES IN REMOVAL ACCOUNTS
                (As required by Section 2.06 of the Receivables
                     Purchase Agreement referred to below)

                                        REASSIGNMENT NO. OF RECEIVABLES, dated
                                   as of          ,      , by and between FORD
                                   CREDIT AUTO RECEIVABLES  LLC, as buyer (the
                                   "Buyer"), and FORD MOTOR CREDIT COMPANY, as
                                   seller  (the  "Seller"),  pursuant  to  the
                                   Receivables Purchase  Agreement referred to
                                   below.

                                  WITNESSETH:

         WHEREAS  the  Seller  and the Buyer are  parties  to the  Receivables
Purchase Agreement dated as of ___________,  1997 (as amended or supplemented,
the "Receivable Purchase Agreement");

         WHEREAS,  pursuant to the Receivables Purchase Agreement,  the Seller
wishes to  remove  all  Receivables  from  certain  Accounts  and the  Related
Security  thereof (the "Removal  Accounts") and to cause the Buyer to reconvey
the Receivables of such Removal  Accounts and such Related  Security,  whether
now existing or hereafter created, and all amounts currently held by the Buyer
or thereafter received by the Trust in respect of such Removal Accounts,  from
the  Buyer to the  Seller  (as each such term is  defined  in the  Receivables
Purchase Agreement); and

         WHEREAS the Buyer is willing to accept  such  removal and to reconvey
the Receivables in the Removal Accounts, such Related Security and any related
amounts  held or  received  by the Trust  subject to the terms and  conditions
hereof.

         NOW, THEREFORE, the Seller and the Buyer hereby agree as follows:

         1. Defined Terms.  All terms defined in the Agreement and used herein
            -------------
shall have such defined meanings when used herein,  unless  otherwise  defined
herein.

         "Removal  Date" shall  mean,  with  respect to the  Removal  Accounts
          -------------
designated hereby,_____________________, _______________.

         2. Notice of Removal  Accounts.  (a) Not less than five Business Days
            ---------------------------
prior to the Removal Date,  the Seller shall furnish to the Buyer,  any Agent,
any Enhancement  Providers and the Rating Agencies a written 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
will occur, such date being a Removal Date.

         (b) On or before the fifth  business day after the Removal Date,  the
Seller shall furnish to the Trustee a computer file,  microfiche list or other
list of the Removal Accounts that were removed on the Removal Date, specifying
for each Removal Accounts as of the date of the Removal Notice its number, the
aggregate amount outstanding in such Removal Accounts 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. Such file or list shall be marked as Schedule 1 to this
Reassignment  and  shall  be  incorporated  into  and  made  a  part  of  this
Reassignment  as of  the  Removal  Date  and  shall  amend  Schedule  1 to the
Receivables Purchase Agreement.

         3. Conveyance of Receivables and Accounts.  (a) The Buyer does hereby
transfer,  assign,  set over  and  otherwise  convey  to the  Seller,  without
recourse, representation or warranty on and after the Removal Date, all right,
title and interest of the Trust in, to and under all  Receivables now existing
at the close of business on the Removal Date and thereafter  created from time
to time  until the  termination  of the Trust in Removal  Accounts  designated
hereby, all Related Security thereof,  all monies due or to become due and all
amounts   received  with  respect   thereto   (including   all   Non-Principal
Receivables),  all  proceeds  (as  defined in  Section  9-306 of the UCC as in
effect in the State of Michigan and Recoveries) thereof relating thereto.

         (b) If requested by the Seller, in connection with such transfer, the
Buyer  agrees to execute  and deliver to the Seller on or prior to the date of
this  Reassignment,  a termination  statement with respect to the  Receivables
existing at the close of business on the Removal Date and  thereafter  created
from  time to time  and  Related  Security  thereof  in the  Removal  Accounts
reassigned hereby (which may be a single termination statement with respect to
all such Receivables and Related Security) evidencing the release by the Trust
of its  lien on the  Receivables  in the  Removal  Accounts  and  the  Related
Security, and meeting the requirements of applicable state law, in such manner
and such jurisdictions as are necessary to remove such lien.

         4. Acceptance by Buyer. The Buyer hereby  acknowledges that, prior to
            -------------------
or simultaneously  with the execution and delivery of this  Reassignment,  the
Seller  delivered to the Buyer the computer file or such microfiche or written
list described in Section 2(b) of this Reassignment.

         5.  Representations  and Warranties of the Seller.  The Seller hereby
             ---------------------------------------------
represents and warrants to the Buyer as of the date of this  Reassignment  and
as of the Removal Date:

         (a)  Legal,   Valid  and  Binding   Obligation.   This   Reassignment
              -----------------------------------------
constitutes a legal, valid and binding  obligation of the Seller,  enforceable
against the Seller 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 generally and except as such  enforceability
may be limited by general  principles of equity (whether  considered in a suit
at law or in equity);

         (b) No Early  Amortization  Event. The removal of the Accounts hereby
             -----------------------------
removed  shall not, in the  reasonable  belief of the  Seller,  cause an Early
Amortization  Event to occur or cause  the Pool  Balance  to be less  than the
Required Participation Amount;

         (c) Selection  Procedures.  No selection  procedures  believed by the
             ---------------------
Seller to be adverse to the  interests of the  Beneficiaries  were utilized in
selecting the Accounts to be removed; and

         (d) True and Complete List. The list of Removal Accounts described in
             ----------------------
Section 2(b) of this  Assignment is, as of the Removal Date, true and complete
in all material respects.

provided,  however,  that in the event that the removal on such  Removal  Date
relates solely to Ineligible Accounts, the Seller shall be deemed to make only
the representations and warranties contained in paragraph 5(a) above.

         6. Condition  Precedent.  In addition to the conditions precedent set
            --------------------
forth in Section 2.06 of the Receivables Purchase Agreement, the obligation of
the Buyer to execute and deliver  this  Reassignment  is subject to the Seller
having  delivered on or prior to the Removal Date to the Buyer, any Agent, and
any Enhancement Providers an Officers'  Certificate  certifying that (i) as of
the Removal Date, all  requirements set forth in Section 2.06 of the Agreement
for removing such Accounts and  reconveying  the  Receivables  of such Removal
Accounts and the Related  Security,  whether existing at the close of business
on the  Removal  Date or  thereafter  created  from  time to  time  until  the
termination  of  the  Trust,  have  been  satisfied,  and  (ii)  each  of  the
representations  and warranties made by the Seller in Section 5 hereof is true
and correct as of the date of this  Reassignment  and as of the Removal  Date.
The Buyer may conclusively  rely on such Officers'  Certificate  shall have no
duty to make  inquiries with regard to the matters set forth therein and shall
incur no liability in so relying.

         7. Ratification of Agreement.  As supplemented by this  Reassignment,
            -------------------------
the Receivables  Purchase  Agreement is in all respects ratified and confirmed
and the Receivables Purchase Agreement as so supplemented by this Reassignment
shall be read, taken and construed as one and the same instrument.

         8.  Counterparts.  This  Reassignment  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  shall  constitute  one and the same
instrument.

         9. GOVERNING LAW. THIS REASSIGNMENT  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 undersigned have caused this Reassignment to
be duly executed and delivered by their respective duly authorized  officer on
the day and year first above written.

                                   FORD CREDIT AUTO RECEIVABLES LLC,
                                   Buyer


                                   By:____________________________________
                                      Name:
                                      Title:

                                   FORD MOTOR CREDIT COMPANY, Seller


                                   By:____________________________________
                                      Name:
                                      Title:

                                                                     EXHIBIT 5.1

                                                              October __, 1998

Ford Credit Auto Receivables LLC
The American Road
Dearborn, Michigan 48121

         Re:      Ford Credit Auto Loan Master Trust II
                  Registration Statement on Form S-3  

Ladies and Gentlemen:

         We have acted as special counsel for Ford Credit Auto  Receivables LLC,
a Delaware limited  liability  company (the  "Company"),  in connection with the
preparation  of the  registration  statement  on  Form  S-3  (the  "Registration
Statement")  relating  to the  proposed  issuance  of the Ford  Credit Auto Loan
Master Trust II Auto Loan Asset Backed  Certificates (the  "Certificates")  from
time to time in one or more series  (each,  a "Series").  Amendment No. 1 to the
Registration   Statement  is  being  filed  with  the  Securities  and  Exchange
Commission (the "Commission")  under the Securities Act of 1933, as amended (the
"Act"). As set forth in the Registration Statement,  each Series of Certificates
will be issued  under and  pursuant  to the terms and  conditions  of a separate
supplement (each, a "Series  Supplement") to the pooling and servicing agreement
dated as of  September  30,  1997  (the  "Agreement"),  among  the  Company,  as
transferor,  Ford  Motor  Credit  Company,  as  master  servicer,  and The Chase
Manhattan Bank, as trustee (the "Trustee").

         We  have  examined  a copy of the  Agreement  and  the  form of  Series
Supplement, as filed as exhibits to the Registration Statement, and the forms of
Certificates included therein and such other records,  documents and statutes as
we have deemed necessary for purposes of this opinion.

         Based upon the  foregoing,  we are of the opinion that when a Series of
Certificates has been duly authorized by all necessary action on the part of the
Company  (subject  to the terms  thereof  being  otherwise  in  compliance  with
applicable law at such time),  duly executed and authenticated by the Trustee in
accordance with the terms of the Agreement and the related Series Supplement and
issued and delivered  against payment  therefor as described in the Registration
Statement, such Series of Certificates will be legally and validly issued, fully
paid and nonassessable, and the holders thereof will be entitled to the benefits
of the Agreement and the related Series Supplement.

         In rendering  the foregoing  opinions,  we express no opinion as to the
laws of any jurisdiction other than the laws of the State of New York (excluding
choice of law  principles  therein) and the federal laws of the United States of
America.

         We hereby  consent  to the  filing of this  letter as an exhibit to the
Registration  Statement  and to the  references  to this firm under the  heading
"Legal Matters" in each Prospectus forming a part of the Registration Statement,
without  admitting  that we are  "experts"  within the meaning of the Act or the
Rules and Regulations of the Commission issued  thereunder,  with respect to any
part of the Registration Statement, including this exhibit.

                                                       Very truly yours,


                                                       /s/ Brown & Wood LLP

                                                                    EXHIBIT 24.2

                                POWER OF ATTORNEY

         KNOW ALL MEN BY  THESE  PRESENTS,  that  Daniel  E.  Meyer,  being  the
Principal  Accounting/Financial  Officer of Ford Credit Auto  Receivables LLC, a
Delaware limited  liability  company (the  "Company"),  hereby makes H.D. Smith,
R.P. Conrad, S.P. Thomas, J.P. Burkhard and J.W. Bosscher, and each of them, his
attorneys-in-fact  and agents, with full power and authority of substitution and
resubstitution,  in any and all capacities, to execute for him and on his behalf
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 Daniel E. Meyer hereby fully
ratifies  and  confirms 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.

                                                     /s/ Daniel E. Meyer

                                                     Daniel E. Meyer







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