MMCA AUTO RECEIVABLES TRUST
S-1/A, 1999-10-15
ASSET-BACKED SECURITIES
Previous: AMERICAN RIVERS OIL CO /DE/, S-4/A, 1999-10-15
Next: APPALACHIAN NATURAL GAS TRUST, S-1/A, 1999-10-15






                                                    REGISTRATION NO. 333-85685
- ------------------------------------------------------------------------------



                     SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C. 20549

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


                             AMENDMENT NO. 1 TO
                                  FORM S-1
          REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933


                        MMCA AUTO OWNER TRUST 1999-2
                     (Issuer with respect to the Notes)
                        MMCA AUTO RECEIVABLES TRUST
                 (Originator of the Trust described herein)
           (Exact name of registrant as specified in its charter)


            DELAWARE                         9999                33-0869011
(State or other jurisdiction     (PRIMARY STANDARD INDUSTRIAL  (I.R.S. EMPLOYER
of incorporation or organization)  CLASSIFICATION CODE NO.)     IDENTIFICATION
                                                                     NO.)


                               SUSAN M. TYNER
                            6363 KATELLA AVENUE
                       CYPRESS, CALIFORNIA 90630-5205
                               (714) 236-1614
            (Address, including zip code, and telephone number,
     including area code, of registrant's principal executive offices)

                                -----------

                               SUSAN M. TYNER
                            6363 KATELLA AVENUE
                       CYPRESS, CALIFORNIA 90630-5205
                               (714) 236-1614
         (Name, address, including zip code, and telephone number,
                 including area code, of agent for service)

                                -----------

                                 Copies to:

         SUSAN M. CURTIS, ESQ.                         DALE W. LUM, ESQ.
SKADDEN, ARPS, SLATE, MEAGHER & FLOM LLP                BROWN & WOOD LLP
            919 THIRD AVENUE                         555 CALIFORNIA STREET
        NEW YORK, NEW YORK 10022                SAN FRANCISCO, CALIFORNIA 94104

   Approximate date of proposed sale to the public: As soon as practicable
after this Registration Statement becomes effective.

   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, check the following box. |_|

   If this form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please 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 number of the earlier effective registration statement for
the same offering. |_|

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


<TABLE>
<CAPTION>

                                     CALCULATION OF REGISTRATION FEE
==========================================================================================================
                                                     PROPOSED MAXIMUM     PROPOSED MAXIMUM      AMOUNT OF
     TITLE OF EACH CLASS OF           AMOUNT TO       OFFERING PRICE         AGGREGATE        REGISTRATION
  SECURITIES TO BE REGISTERED       BE REGISTERED        PER UNIT          OFFERING PRICE        FEE(1)
- ----------------------------------------------------------------------------------------------------------
<S>                                 <C>                    <C>              <C>                  <C>
% Class A-1 Asset Backed
   Notes........................    $326,000,000           100%             $326,000,000         $90,628
% Class A-2 Asset Backed
   Notes........................    $210,000,000           100%             $210,000,000         $58,380
% Class A-3 Asset Backed
   Notes........................    $142,000,000           100%             $142,000,000         $39,476
% Class B Asset Backed
   Notes........................     $62,000,000           100%             $62,000,000          $17,236
==========================================================================================================
   (1) $278 of the Registration Fee previously has been paid.
</TABLE>




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



[FLAG]
The information in this prospectus is not complete and may be changed. We
may not sell these securities until the registration statement filed with
the Securities and Exchange Commission is effective. This prospectus is not
an offer to sell these securities and it is not soliciting an offer to buy
these securities in any state where the offer or sale is not permitted.




                           Subject to Completion

               Preliminary Prospectus Dated October 18, 1999

                                $740,000,000
                        MMCA AUTO OWNER TRUST 1999-2

            $326,000,000       % CLASS A-1 ASSET BACKED NOTES
            $210,000,000       % CLASS A-2 ASSET BACKED NOTES
            $142,000,000       % CLASS A-3 ASSET BACKED NOTES
             $62,000,000       % CLASS B ASSET BACKED NOTES


                        MMCA AUTO RECEIVABLES TRUST

                                   SELLER

                              [INSERT GRAPHIC]

                                  SERVICER


<TABLE>
<CAPTION>
                                                  Underwriting Discounts
                             Price*                  and Commissions          Net Proceeds to Seller
                  ----------------------------    -----------------------    ---------------------------

<S>                <C>               <C>            <C>         <C>            <C>             <C>
Class A-1 Notes     $326,000,000      (     %)       $_______    (     %)       $_________      (     %)
Class A-2 Notes     $210,000,000      (     %)       $_______    (     %)       $_________      (     %)
Class A-3 Notes     $142,000,000      (     %)       $_______    (     %)       $_________      (     %)
Class B Notes        $62,000,000      (     %)       $_______    (     %)       $_________      (     %)
    Total           $740,000,000                     $_______                   $_________
</TABLE>

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

*       The price of the notes will also include any interest accrued on
        the notes from the date on which the notes are issued.


Interest on and principal of the notes will be payable monthly, on the 15th
or the first business day after the 15th.

CONSIDER CAREFULLY THE RISK FACTORS BEGINNING ON PAGE 5 OF THIS PROSPECTUS.


THE NOTES REPRESENT OBLIGATIONS OF THE TRUST AND ARE BACKED ONLY BY THE
ASSETS OF THE TRUST. THE NOTES DO NOT REPRESENT OBLIGATIONS OF OR INTERESTS
IN MMCA AUTO RECEIVABLES TRUST, MITSUBISHI MOTORS CREDIT OF AMERICA, INC.
OR ANY OF THEIR AFFILIATES.

NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR PASSED ON THE
ADEQUACY OR ACCURACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY
IS A CRIMINAL OFFENSE.


                     UNDERWRITERS OF THE CLASS A NOTES

CREDIT SUISSE FIRST BOSTON
                                J.P. MORGAN & CO.
                                                           SALOMON SMITH BARNEY
                     UNDERWRITERS OF THE CLASS B NOTES
CREDIT SUISSE FIRST BOSTON

               The date of this Prospectus is October , 1999




                             TABLE OF CONTENTS
                                                                       Page
                                                                       ----
IMPORTANT NOTICE
  ABOUT INFORMATION PRESENTED IN THIS
  PROSPECTUS.............................................................iii

SUMMARY OF TERMS...........................................................1

RISK FACTORS...............................................................5

THE TRUST.................................................................12
Limited Purposes and Limited Assets.......................................12
Capitalization of the Trust...............................................13
The Owner Trustee.........................................................13

PROPERTY OF THE TRUST.....................................................13

MMCA'S CONTRACT PORTFOLIO.................................................14
Types of Contracts Included in MMCA's Contract
  Portfolio...............................................................14
Underwriting Standards....................................................14
Servicing and Collection Procedures.......................................15
Physical Damage Insurance on MMCA's Contracts.............................15
Delinquency, Credit Loss and Returned Vehicle Loss
  Experience of MMCA's Contracts..........................................15

THE RECEIVABLES POOL......................................................18
Selection Criteria........................................................19
Payment Methods...........................................................24
Balloon Payment Receivables...............................................25
Defaulted Receivables.....................................................26
Maturity and Prepayment Considerations....................................27

HOW NOTEHOLDERS CAN COMPUTE THEIR
  PORTION OF THE AMOUNT OUTSTANDING
  ON THE NOTES............................................................36

USE OF PROCEEDS...........................................................36

MMCA AUTO RECEIVABLES TRUST...............................................36

THE SERVICER..............................................................37

TERMS OF THE NOTES........................................................37
Principal Amount and Interest Rates.......................................37
Interest Payments.........................................................37
Principal Payments........................................................38
Mandatory Prepayment......................................................39
Optional Redemption.......................................................39
The Indenture Trustee.....................................................40
The Yield Supplement Agreement............................................40
The Yield Supplement Account..............................................40
The Trust's Bank Accounts.................................................41
Indenture Cash Flows......................................................42
The Negative Carry Account................................................44
The Reserve Account and Supplemental Reserve
  Account.................................................................44
Subordination of the Class B Notes........................................46
Subordination of the Certificates.........................................46
Advances by the Servicer of Amounts Payable on the
  Receivables.............................................................46
Deposit of Collections on the Receivables to Collection
  Account.................................................................47
Statements to Noteholders.................................................47
Book Entry Registration...................................................49
Issuance of Definitive Notes Upon the Occurrence of
  Various Circumstances...................................................52
Terms of the Indenture....................................................53

THE SALE AND SERVICING AGREEMENT AND
  THE TRUST AGREEMENT.....................................................60
Sale and Assignment.......................................................60
The Pre-Funding Period....................................................62
Mandatory Repurchase of Receivables.......................................63
Servicing Procedures......................................................63
Servicing Compensation....................................................65
Evidence to be Provided as to Servicer's Compliance
  with its Servicing Obligations..........................................65
Resignation by the Servicer...............................................66
Consequences of Merger, Conversion, Consolidation or
  Similar Actions by Servicer.............................................66
Limits on Servicer's Liability............................................66
Limits on Servicer's Obligations in Connection with
  Legal Actions...........................................................66
Events of Servicing Termination...........................................66
Rights of Indenture Trustee and Noteholders Upon an
  Event of Servicing Termination Under the Sale and
  Servicing Agreement.....................................................67
Requirements for Amendments of the Sale and
  Servicing Agreement and the Trust Agreement.............................67
Requirements for Termination of the Trust.................................68
Actions to be Taken by Indenture Trustee Upon
  Termination of the Trust................................................69
The Administration Agreement..............................................69

SOME IMPORTANT LEGAL ASPECTS OF THE
  RECEIVABLES.............................................................69
Bankruptcy Considerations.................................................69
Trust's Rights in the Receivables.........................................69
Security Interests in Vehicles............................................70
Repossession..............................................................71
Notice of Sale; Redemption Rights.........................................71
Deficiency Judgments and Excess Proceeds..................................72
Obligor's Right to Excess Proceeds Upon Sale of a
  Financed Vehicle........................................................72
Consumer Protection Laws..................................................72
Other Limitations.........................................................73

FEDERAL INCOME TAX CONSEQUENCES...........................................73
Tax Treatment of the Notes and the Trust under
  Federal Income Tax Law..................................................74
Federal Tax Consequences of Waivers of Events of
  Default and Amendments of Notes by
  Noteholders.............................................................76
Information Reporting and Backup Withholding of
  Taxes by Indenture Trustee..............................................76
Tax Consequences to Foreign Investors.....................................77

STATE TAX CONSEQUENCES....................................................78

ERISA CONSIDERATIONS......................................................78
Special ERISA Considerations for Employee Benefit
  Plans...................................................................79


Special ERISA Considerations Applicable to Insurance
Company General Accounts..................................................80
General Investment Considerations for Employee
  Benefit Plans...........................................................80

UNDERWRITING..............................................................81

LEGAL OPINIONS............................................................82

REPORTS TO NOTEHOLDERS....................................................82

WHERE YOU CAN FIND MORE
INFORMATION...............................................................82

GLOSSARY..................................................................83




                              IMPORTANT NOTICE
               ABOUT INFORMATION PRESENTED IN THIS PROSPECTUS

You should rely only on information on the notes provided in this
prospectus. We have not authorized anyone to provide you with different
information.

We include cross-references to sections where you can find additional
information. Check the table of contents to locate these sections.


You can find a glossary of capitalized terms used in this prospectus
beginning on page 83 in this prospectus.




                              SUMMARY OF TERMS

This summary does not contain all of the information that you should
consider in making your investment decision. To understand all of the terms
of this offering, you should read carefully this prospectus in
its entirety.


The Trust:                            MMCA Auto Owner Trust 1999-2

Seller of the Receivables to
the Trust:                            MMCA Auto Receivables Trust

Seller's Address:                     6363 Katella Avenue, Cypress, CA
                                      90630-5205

Seller's Telephone Number:            (714) 236-1614

Servicer of the Receivables:          Mitsubishi Motors Credit of America, Inc.

Indenture Trustee:                    Bank of Tokyo-Mitsubishi Trust Company

Owner Trustee:                        Wilmington Trust Company


The Trust Property:                   The trust property will include:
                                      o the receivables, which are
                                        motor vehicle retail
                                        installment sale contracts
                                        originated by Mitsubishi Motors
                                        Credit of America, Inc.;
                                      o the security interests in the
                                        motor vehicles financed by the
                                        receivables;
                                      o the pre-funding account;
                                      o the payahead account;
                                      o the reserve account;
                                      o the supplemental reserve account;
                                      o the yield supplement account; and
                                      o the negative carry account

<TABLE>
<CAPTION>
THE TERMS OF THE NOTES


                              Class A-1 Notes    Class A-2 Notes    Class A-3 Notes      Class B Notes

<S>                               <C>                <C>                <C>                 <C>
Principal Amount:                 $326,000,000       $210,000,000       $142,000,000        $62,000,000

Interest Rate Per Annum:                     %                  %                  %                  %

Interest Accrual Method:                30/360             30/360             30/360             30/360

Payment Dates:                  monthly (15th)     monthly (15th)     monthly (15th)     monthly (15th)

First Payment Date:          November 15, 1999  November 15, 1999  November 15, 1999  November 15, 1999

Final Payment Date:
                                     June 2002        August 2003           May 2004         April 2006
Anticipated Ratings
  (Moody's/S&P):*                      Aaa/AAA            Aaa/AAA            Aaa/AAA               A2/A


- ----------------
* It is a condition to the offering of the notes that these ratings be
  obtained. However, Moody's or S&P in its discretion may lower or withdraw
  its rating in the future.
</TABLE>


THE RECEIVABLES

The trust will own two types of receivables:

  o receivables that provide for equal monthly
    payments over their term; and
  o receivables that provide for equal monthly payments plus a
    substantially larger final balloon payment.


The principal balance of the receivables as of October 1, 1999 was
$597,789,058.71.

The principal balance of the balloon payments as of October 1, 1999 was
$150,966,931.64.

MART expects to sell additional receivables having a principal balance of
approximately $202,210,941.29 to the trust during a pre-funding period that
begins on the date that the notes are issued and ends no later than March
31, 2000. As of the date any additional receivables are sold to the trust,
the total principal balance of balloon payments under those additional
receivables as a percentage of the total principal balance of those
additional receivables as of that date will not exceed 26%.


PAYMENT SOURCES

On each payment date, the trust will pay the amounts owed by the trust from
the following sources:

  o   collections on the receivables during the prior month;
  o   amounts withdrawn from the reserve account and the supplemental
      reserve account;
  o   amounts withdrawn from the yield supplement account and the negative
      carry account; and
  o   advances by the servicer of amounts due on the receivables but not
      paid during the prior month.

PRIORITY OF DISTRIBUTIONS

On each payment date, the trust will pay the amounts owed by the trust in
the following order:

  (1) payment to the servicer of amounts advanced by the servicer on
      previous payment dates;
  (2) payment of the servicing fee equal to 1/12th of 1.00% of the total
      principal balance of the receivables on the first day of the prior
      month;

  (3) payment of the interest payable on the class A notes;
  (4) payment of the interest payable on the class B notes;
  (5) payment of the principal payable on the Class A notes;
  (6) payment of the principal payable on the Class B notes; and
  (7) any required deposits to the reserve account and the supplemental
      reserve account.

If a default under the indenture occurs, the order of the payments will
change. Following a default, the trust will continue to pay the servicer
and the interest on the class A notes in the same order, but will then pay
principal of the class A notes before paying interest on the class B notes.
After the principal of all of the class A notes is paid in full, the trust
will pay interest on and principal of the class B notes.

For further information on the priority of distributions, see "Terms of the
Notes-Indenture Cash Flows" in this prospectus.


PRIORITY OF INTEREST PAYMENTS


On each payment date, the trust will pay interest on the class A notes
ratably based upon the total amount of interest due on each class of the
class A notes. Interest on the class B notes is subordinate to interest on
the class A notes. Interest on the class B notes will not be paid on any
payment date until interest on the class A notes has been paid in full.
However, if an event of default occurs, interest on the class B notes will
not be paid until the principal of the class A notes has been paid in full.


PRIORITY OF PRINCIPAL PAYMENTS


On each payment date, the amount required to be paid as principal of the
notes will equal the sum of:


  o   the principal scheduled to be paid on the receivables
      during the prior month;
  o   the full prepayments on all receivables received
      during the prior month;
  o   partial prepayments on simple interest receivables
      received during the prior month; and
  o   the entire principal balance of receivables that
      became defaulted during the prior month.


The trust will distribute principal of the notes on each payment date in
the following order:


  (1) to the class A-1 notes until the class A-1 notes are paid in full;
  (2) to the class A-2 notes until the class A-2 notes are paid in full;
  (3) to the class A-3 notes until the class A-3 notes
      are paid in full; and

  (4) to the class B notes until the class B notes are paid in full.

If a default under the indenture occurs, the order of priority for
principal payments will change and the trust will pay principal of all
classes of the class A notes ratably, in proportion to the principal
balance of each class, until all of the class A notes are paid in full.
Principal of the class B notes will not be paid until principal of all of
the class A notes has been paid in full.


CERTIFICATES


In addition to the notes, the trust will issue $60,000,000 of certificates.
The trust will not make any distributions on the certificates on any
payment date until the interest and principal payable on the notes on that
payment date have been paid. The certificates are not being offered by this
prospectus.


CREDIT ENHANCEMENT

The credit enhancement for the notes will be as follows:

  o   the subordination of the certificates; and
  o   the reserve account, the supplemental reserve account
      and the yield supplement account.

The credit enhancement for the notes is intended to protect you against
losses or delays in payments on your notes by absorbing losses on the
receivables and other shortfalls in cash flows.

RESERVE ACCOUNT AND SUPPLEMENTAL RESERVE ACCOUNT

On each payment date, the trust will use funds in the supplemental reserve
account and the reserve account to pay the following amounts if collections
on the receivables are insufficient to pay those amounts:

  (1) first, the amounts due to the servicer; and
  (2) then, the interest and principal due on the notes.


On each payment date, the total amount on deposit in the reserve account
and the supplemental reserve account will equal the lesser of (1) 2.75% of
the principal balances of the receivables as of the dates on which the
trust acquired them and (2) the principal balance of the notes.


YIELD SUPPLEMENT ACCOUNT

On each payment date, the trust will use funds in the yield supplement
account to cover any shortfall between:


  o   the weighted average interest rate on the notes plus 3
      percentage points; and

  o   the interest rate on each receivable.


For purposes of calculating this shortfall, the interest rate on a
receivable will be zero if no interest payment on that receivable was due
in the prior month.


OPTIONAL REDEMPTION

The servicer can purchase all of the remaining receivables once their total
principal balance is 10% or less of their principal balances as of the
dates the receivables were sold to the trust. If the servicer purchases the
receivables, the indenture trustee will redeem the notes for the unpaid
principal amount plus the accrued and unpaid interest on the notes.

TAX STATUS

In the opinion of Skadden, Arps, Slate, Meagher & Flom LLP, for federal
income and Delaware and California income and franchise tax purposes:


  o   the notes will be treated as debt; and
  o   the trust will not be classified as an association or
      a publicly traded partnership taxable as a
      corporation.


If you purchase a note, you agree to treat it as debt for tax purposes.

ERISA CONSIDERATIONS


The notes are generally eligible for purchase by employee benefit plans
that are subject to the Employee Retirement Income Security Act of 1974, as
amended, or Section 4975 of the Internal Revenue Code of 1986, as amended.
However, fiduciaries of employee benefit plans, including those investing
plan assets, should review the matters discussed under "ERISA
Considerations" in this prospectus and should consult with their legal
advisors before purchasing the notes.



                                RISK FACTORS




        You should consider the following risk factors in deciding whether
to purchase notes.


ABSENCE OF SECONDARY MARKET   The underwriters for the notes may assist in
FOR NOTES COULD LIMIT YOUR    resales of the notes but they are not required
ABILITY TO RESELL NOTES       to do so. A secondary market for the notes may
                              not develop. If a secondary market for the
                              notes does develop, it may not continue or it
                              may not be sufficiently liquid to allow you
                              to resell any of your notes. Consequently,
                              you must be prepared to hold your notes until
                              the respective final maturity dates for the
                              notes.

INTERESTS OF OTHER PERSONS IN Another person could acquire an interest in a
RECEIVABLES AND VEHICLES      receivable that is superior to the trust's
COULD REDUCE THE FUNDS        interest in the receivable because the servicer
AVAILABLE TO MAKE PAYMENTS    will not segregate or mark the receivables as
ON THE NOTES                  belonging to the trust. See "Some Important
                              Legal Aspects of the Receivables-Trust's
                              Rights in the Receivables." If another person
                              acquires an interest in a receivable that is
                              superior to the trust's interest in the
                              receivable, the collections on that
                              receivable will not be available to make
                              payments on the notes.

                              Another person could acquire an interest in a
                              vehicle financed by a receivable that is
                              superior to the trust's interest in the
                              vehicle because the servicer will not amend
                              the certificate of title or ownership to
                              identify the trust as the new secured party.
                              See "Some Important Legal Aspects of the
                              Receivables- Security Interests in Vehicles."
                              If another person acquires an interest in a
                              vehicle that is superior to the trust's
                              interest in the vehicle, the proceeds from
                              the sale of the vehicle will not be available
                              to make payments on the notes.

BANKRUPTCY OF MMCA COULD      If MMCA enters a bankruptcy proceeding, you could
RESULT IN LOSSES OR DELAYS    experience losses or delays in the payments on
IN PAYMENTS ON THE NOTES      your notes. MMCA will sell the receivables to
                              MART, and MART will transfer the receivables
                              to the trust. However, if MMCA enters a
                              bankruptcy proceeding, the court in the
                              bankruptcy proceeding could conclude that the
                              sale of the receivables by MMCA to MART was
                              not a "true sale" and that MMCA still owns
                              the receivables. The court could also
                              conclude that MMCA and MART should be
                              consolidated for bankruptcy purposes. If the
                              court were to reach either of these
                              conclusions, you could experience losses or
                              delays in payments on your notes because:

                                o the indenture trustee will not be able to
                                  exercise remedies against MMCA on your
                                  behalf without permission from the court;

                                o the court may require the indenture
                                  trustee to accept property in exchange
                                  for the receivables that is of less value
                                  than the receivables;


                                o tax or other government liens on MMCA's
                                  property that arose before the transfer
                                  of the receivables to the trust will be
                                  paid from the collections on the
                                  receivables before the collections are
                                  used to make payments on your notes; and


                                o the indenture trustee may not have a
                                  perfected security interest in one or
                                  more of the vehicles securing the
                                  receivables or cash collections held by
                                  MMCA at the time that a bankruptcy
                                  proceeding begins.


                              MART has taken steps in structuring the
                              transactions described in this prospectus to
                              minimize the risk that a court would conclude
                              that the sale of the receivables to MART was
                              not a "true sale" or that MMCA and MART
                              should be consolidated for bankruptcy
                              purposes. See "MMCA Auto Receivables Trust"
                              and "Some Important Legal Aspects of the
                              Receivables-Bankruptcy Considerations."

RISK THAT YOU MAY BE          POTENTIAL PREPAYMENT OF NOTES DUE TO PREPAYMENT
REQUIRED TO REINVEST YOUR     OF RECEIVABLES.  Prepayments on the receivables
PRINCIPAL IN THE NOTES        by the related obligors and purchases of the
AT A LOWER RATE OF RETURN     receivables by MART and the servicer due to
BECAUSE OF PREPAYMENTS        breaches of representations, warranties and
ON THE NOTES                  covenants by MART and the servicer will
                              accelerate the payment of principal of your
                              notes. The extent of this prepayment cannot
                              be fully predicted. You will bear the risk
                              that you will have to reinvest the principal
                              of your notes earlier than you expected at a
                              rate of interest that is less than the rate
                              of interest on your notes.


                              The obligors on the receivables may prepay
                              the receivables voluntarily at any time. The
                              receivables are required to be prepaid upon
                              the sale, insured loss or other disposition
                              of the related vehicle. In addition, if MMCA
                              breaches certain of its representations and
                              warranties with respect to any receivables,
                              MMCA will be required to repurchase those
                              receivables from MART, and MART will be
                              required to repurchase those receivables from
                              the trust. MMCA will also be required to
                              purchase receivables from the trust if it
                              breaches its servicing obligations with
                              respect to those receivables. MMCA will be
                              entitled to purchase all of the remaining
                              receivables from the trust once the aggregate
                              principal balance of the receivables is 10%
                              or less of the principal balances of the
                              receivables as of the dates on which they
                              were sold to the trust.


                              POTENTIAL PREPAYMENT OF NOTES DUE TO AN
                              INCENTIVE PROGRAM OFFERED BY MMCA. Obligors
                              on receivables that provide for a balloon
                              payment can return the related vehicle at the
                              end of the term of the receivable instead of
                              paying the balloon payment. MMCA will sell
                              each returned vehicle on behalf of the trust
                              but expects the amount realized from the sale
                              of the vehicle to be less than the related
                              balloon payment. To reduce losses from
                              obligors returning their vehicles at the end
                              of the term of their receivables instead of
                              paying the balloon payments, MMCA and its
                              affiliates offer incentives for the obligors
                              to prepay their receivables and return the
                              related vehicles early if they purchase
                              another vehicle manufactured by Mitsubishi
                              Motors Corporation or one of its affiliates.
                              The incentives may encourage a higher level
                              of prepayments on the receivables resulting
                              in a higher level of prepayments on the notes
                              than would otherwise be the case. See "The
                              Receivables Pool-Maturity and Prepayment
                              Considerations."

POTENTIAL PREPAYMENTS ON      If the aggregate principal balance of the
NOTES DUE TO FAILURE TO       receivables and related amounts transferred to
TRANSFER A SUFFICIENT NUMBER  the trust during the pre-funding period is
OF ADDITIONAL RECEIVABLES TO  less than the amount deposited to the pre-funding
THE TRUST                     account on the date of the issuance of the
                              notes, the notes will be prepaid in the
                              amount of the shortfall. See "Terms of the
                              Notes--Mandatory Prepayment."


                              MART's ability to apply the entire
                              pre-funding account balance to the transfer
                              of receivables to the trust during the
                              pre-funding period depends on the
                              manufacture, distribution, sale and financing
                              of motor vehicles by Mitsubishi Motors
                              Corporation and its affiliates. MART will not
                              be able to transfer receivables to the trust
                              during the pre-funding period unless MMCA
                              originates those receivables. MMCA mostly
                              finances vehicles manufactured by Mitsubishi
                              Motors Corporation and its affiliates. If
                              Mitsubishi Motors Corporation and its
                              affiliates temporarily or permanently stop
                              manufacturing, distributing, selling or
                              financing motor vehicles, then MMCA's ability
                              to originate receivables for sale to MART
                              will be adversely affected.


POTENTIAL LOSS OR             The addition of receivables during the
PREPAYMENTS ON NOTES DUE      pre-funding period may change the overall
TO CHANGES IN POOL            characteristics of the pool of receivables.
CHARACTERISTICS               This change may increase the risk of losses
                              or delays in payments on your notes or
                              prepayments on your notes. The credit
                              criteria MMCA uses to originate the
                              receivables to be transferred by MART to the
                              trust during the pre-funding period may
                              differ from the credit criteria used by MMCA
                              in originating the receivables transferred to
                              the trust on the date that the notes are
                              issued. Any changes in those credit criteria
                              may result in a higher rate of delinquencies
                              and losses on the receivables or a higher
                              rate of prepayment than would otherwise be
                              the case, affecting the timing and amount of
                              payment of principal and interest on your
                              notes.


POTENTIAL LOSS ON NOTES DUE   You may suffer a loss on your notes if the
TO LIMITED ASSETS OF THE      assets of the trust are insufficient to pay
TRUST                         the principal amount of the notes in full. The
                              source of funds for payments on the notes
                              will be the assets of the trust. The assets
                              of the trust are limited to the receivables
                              and the funds on deposit in the trust's bank
                              accounts. The notes will not be insured or
                              guaranteed by MMCA, including in its capacity
                              as servicer, or by MART, the indenture
                              trustee, the owner trustee or any other
                              person or entity. Consequently, you must rely
                              for payment of the notes solely upon
                              collections on the receivables and funds on
                              deposit in the trust's bank accounts. See
                              "Terms of the Notes--The Reserve Account and
                              Supplemental Reserve Account."


CLASS B NOTES ARE SUBJECT     You may suffer a loss on your class B notes
TO GREATER CREDIT RISK        because payments of interest on and principal
BECAUSE THE CLASS B           of the class B notes are subordinated to payments
NOTES ARE SUBORDINATE         of interest and principal of the class A notes.
TO THE CLASS A NOTES
                              Interest payments on the class B notes on
                              each payment date will be subordinated to
                              servicing fees due to the servicer and
                              interest payments on the class A notes. Also,
                              if a default under the indenture occurs,
                              interest payments on the class B notes will
                              be subordinated to the payment of principal
                              of the class A notes.

POTENTIAL LOSS ON NOTES DUE   Principal payments on the class B notes will
TO NATURE OF OBLIGORS         be fully subordinated to principal payments
                              on the class A notes. No principal will be
                              paid on the class B notes until principal of
                              all of the class A notes has been paid in
                              full. You may experience losses on the class
                              B notes if the protection provided to the
                              class B notes by the subordination of the
                              certificates and the funds on deposit in the
                              reserve account, the supplemental reserve
                              account, the negative carry account and the
                              yield supplement account are insufficient to
                              protect the class B notes from losses on the
                              receivables. The obligors on the receivables
                              to be transferred by MMCA to MART and by MART
                              to the trust will include a higher percentage
                              of borrowers with limited credit experience
                              than is included in MMCA's combined portfolio
                              of receivables. As a result, the credit loss,
                              repossession, delinquency and default rates
                              on the receivables may be higher than the
                              historical credit loss, repossession,
                              delinquency and default rates on MMCA's
                              combined portfolio of receivables. You may
                              experience delays in payments or losses on
                              your notes if (i) the credit loss,
                              repossession, delinquency or default rates on
                              such receivables are higher than expected by
                              MMCA and (ii) the protection provided to the
                              class A notes by the subordination of the
                              class B notes, and provided to all of the
                              notes by the certificates to be issued by the
                              trust and the funds on deposit in the reserve
                              account and certain other trust accounts, are
                              insufficient to protect you against such
                              delays or losses. See "MMCA's Contract
                              Portfolio-Delinquency, Credit Loss and
                              Returned Vehicle Loss Experience of MMCA's
                              Contracts" for information concerning MMCA's
                              combined portfolio of receivables.

POTENTIAL LOSS ON NOTES DUE   The receivables to be transferred to the trust
TO RECEIVABLES WITH NO        will include receivables that do not require
PAYMENTS FOR AN INITIAL       any payments to be made by obligors for
PERIOD                        up to 216 days after origination of the
                              receivable. The term of receivables with deferred
                              payments will be extended by the deferral
                              period and the vehicles will incur wear and
                              tear during this period. As a result, the
                              value of the related vehicles under the
                              deferred payment receivables will decrease
                              before the first payment of a receivable is
                              due in an amount that is larger than it would
                              have decreased without a deferral period. The
                              severity of the credit losses on these
                              receivables may be higher than the severity
                              of the credit losses on MMCA's combined
                              portfolio of receivables. You may experience
                              delays in payments or losses on your notes if
                              (i) the severity of credit losses on such
                              receivables are higher than expected by MMCA
                              and (ii) the protection provided to the class
                              A notes by the subordination of the class B
                              notes, and provided to all of the notes by
                              the certificates to be issued by the trust
                              and the funds on deposit in the reserve
                              account and certain other trust accounts, are
                              insufficient to protect you against such
                              delays or losses. See "MMCA's Contract
                              Portfolio-Delinquency, Credit Loss and
                              Returned Vehicle Loss Experience of MMCA's
                              Contracts" for information concerning MMCA's
                              combined portfolio of receivables.

POTENTIAL LOSS ON NOTES IN    The obligors on balloon payment receivables will
CONNECTION WITH SALES OF      not have to pay the balloon payment if
VEHICLES                      they return the related vehicle to MMCA at the
                              end of the term of the receivable. MMCA will
                              sell the returned vehicle on behalf of the
                              trust and the trust will use the proceeds
                              from the sale to make payments on the notes.
                              You may experience delays in payments or
                              losses on your notes if (i) the proceeds from
                              the sale of the returned vehicles are less
                              than the amount of the balloon payments and
                              (ii) the protection provided to the class A
                              notes by the subordination of the class B
                              notes, and provided to all of the notes by
                              the certificates to be issued by the trust
                              and the funds on deposit in the reserve
                              account and certain other trust accounts, are
                              insufficient to protect you against such
                              delays or losses. See "MMCA's Contract
                              Portfolio-Delinquency, Credit Loss and
                              Returned Vehicle Loss Experience of MMCA's
                              Contracts" for information concerning MMCA's
                              combined portfolio of receivables.

                              MMCA expects the proceeds from the sale of a
                              returned vehicle to be less than the balloon
                              payment because MMCA sets the balloon
                              payments higher than its estimate of the end
                              of term value of the vehicle in order to
                              stimulate sales of a particular model. See
                              "The Receivables Pool--Balloon Payment
                              Receivables."


POTENTIAL LOSS ON NOTES IF    The obligor under a balloon payment receivable
MMCA DOES NOT REFINANCE       also has the option to refinance the balloon
BALLOON RECEIVABLES           payment with MMCA, subject to the satisfaction
                              of various conditions. MMCA will be obligated to
                              provide that financing to the extent it
                              offers vehicle financing. No successor to
                              MMCA as servicer will be obligated to provide
                              that refinancing. If at any time MMCA no
                              longer makes refinancing available, MART may
                              contract with third parties to do so. If a
                              refinancing option is not available, more
                              obligors may return their vehicles on the
                              date the related balloon payment is due
                              instead of refinancing the balloon payment,
                              and consequently more motor vehicles may be
                              sold by MMCA on behalf of the trust for
                              prices less than the related balloon
                              payments.


LACK OF HISTORICAL DATA       Balloon payment receivables have matured in
REGARDING THE RETURN RATES    large volumes only in recent years. MMCA
OF VEHICLES FINANCED BY       therefore does not have extensive historical
BALLOON RECEIVABLES           information regarding (a) the percentage of
                              motor vehicles that will be returned to MMCA
                              upon the maturity of balloon payment receivables
                              or (b) MMCA's loss experience upon resale of
                              those returned motor vehicles. MMCA expects
                              that, in the aggregate, the amounts received
                              by MMCA from the sale of those vehicles will
                              be less than the principal amounts of the
                              balloon payments because MMCA sets balloon
                              payments higher than its estimate of the
                              projected end of term value of the vehicle in
                              order to stimulate sales of particular
                              models.

POTENTIAL LOSS ON NOTES DUE   Economic conditions in the states where the
GEOGRAPHIC CONCENTRATION OF   obligors under the TO receivables reside may
RECEIVABLES                   affect the delinquency, loan loss and
                              repossession experience of the trust with
                              respect to the receivables. Based on the
                              principal balance of the original pool of
                              receivables as of the date as of which the
                              receivables were acquired by the trust,
                              11.12% of the receivables relate to obligors
                              with a billing address in California, 22.39%
                              relate to obligors with a billing address in
                              Texas and 9.75% relate to obligors with a
                              billing address in Florida. Accordingly,
                              adverse economic conditions or other factors
                              affecting California, Texas or Florida could
                              have an especially significant effect on the
                              delinquency, loan loss or repossession
                              experience of the trust and may adversely
                              affect the timing and amount of payment of
                              principal and interest on your notes.

RISKS IN CONNECTION WITH AN   If a default occurs under the indenture and the
EVENT OF DEFAULT UNDER        maturity dates of the notes are accelerated,
INDENTURE                     the indenture trustee may sell the
                              receivables and prepay the notes in advance
                              of their respective maturity dates. You may
                              not be able to reinvest the principal repaid
                              to you earlier than expected at a rate of
                              return that is equal to or greater than the
                              rate of return on your notes. You also may
                              not be paid the principal amount of your
                              notes in full if the assets of the trust are
                              insufficient to pay the aggregate principal
                              amount of the notes.

                              In addition, the acceleration of the maturity
                              dates will change the order of priority for
                              the payment of principal of the different
                              classes of notes. After the occurrence of an
                              event of default under the indenture,
                              distributions to the class B noteholders
                              become fully subordinated to the class A
                              noteholders. No interest on or principal of
                              the class B notes will be paid after an event
                              of default has occurred until the full
                              principal balance of each class of the class
                              A notes has been paid in full. See "Terms of
                              the Notes--Principal Payable."


POTENTIAL DELAYS IN PAYMENTS  The payment of principal and interest on the
ON NOTES DUE TO POTENTIAL     notes could be delayed if MMCA, in its capacity
COMPUTER PROGRAM PROBLEMS     as servicer, or the indenture trustee
BEGINNING IN THE YEAR 2000    experience problems in their computer programs
                              relating to the year 2000. Many existing
                              computer programs use only two digits to
                              identify a year. These programs could fail or
                              produce erroneous results during the
                              transition from the year 1999 to the year
                              2000 and afterwards. MMCA has evaluated the
                              impact of preparing its systems for the year
                              2000. It has identified areas of potential
                              impact and has implemented conversion
                              efforts. It believes its mission-critical
                              applications, including its systems for
                              operations, collections on the receivables
                              and servicing the receivables, are year 2000
                              compliant.

                              If MMCA, in its capacity as the servicer,
                              does not have a computer system that is year
                              2000 compliant by the year 2000, MMCA's
                              ability to service the receivables may be
                              materially and adversely affected. If the
                              indenture trustee does not have a computer
                              system that is year 2000 compliant by the
                              year 2000, the indenture trustee's ability to
                              make distributions on the notes may be
                              materially and adversely affected.



                                 THE TRUST


LIMITED PURPOSES AND LIMITED ASSETS

        MMCA Auto Owner Trust 1999-2 is a business trust formed under the
laws of the State of Delaware under a trust agreement between MART and
Wilmington Trust Company, as owner trustee. The trust's principal offices
are in the State of Delaware in care of the owner trustee, at Rodney Square
North, 1100 North Market Street, Wilmington, Delaware 19890-0001. The trust
will not engage in any activity other than:

        o      acquiring, holding and managing the assets of the trust,
               including the receivables, and the proceeds of those assets;

        o      issuing the notes and the certificates;

        o      making payments on the notes and the certificates; and

        o      engaging in other activities that are necessary, suitable or
               convenient to accomplish any of the other purposes listed
               above or that are in any way connected with those
               activities.

        The trust will be capitalized through the issuance of $740,000,000
of notes and $60,000,000 of certificates. The certificates will entitle
certificateholders to receive distributions of amounts not required to make
payments on the notes or to pay expenses of the trust. The certificates
will be subordinated to the notes to the extent described in this
prospectus. The principal amount of the certificates will be reduced on
each payment date by principal payments made on the certificates. The
certificates are not being offered hereby and will be retained by MART or
an affiliate. It is not anticipated that the trust will have any need for
additional capital resources.

        On the Closing Date, the trust will purchase from MART retail
installment contracts originated by MMCA in connection with the financing
of automobiles and light-duty trucks. The purchase will be made under a
sale and servicing agreement in exchange for the proceeds of the notes and
the issuance to MART or an affiliate of the certificates. The trust will
also purchase additional receivables from MART during the Pre-Funding
Period with proceeds from the sale of the notes.

        MMCA or a successor will service the receivables, either directly
or through subservicers. The servicer will be paid the servicing fee and
will be reimbursed for any advances that are due and payable to it out of
collections from the receivables prior to distributions to noteholders.
Some other expenses of the trust will be paid by the servicer or by MART as
provided in the sale and servicing agreement. See "The Sale and Servicing
Agreement and the Trust Agreement--Servicing Procedures," "--Servicing
Compensation" and "Terms of the Notes--Indenture Cash Flows."

        The servicer, either directly or through subservicers, will hold
the receivables and the certificates of title or ownership relating to the
financed vehicles as custodian for the indenture trustee and the trust.
However, the receivables will not be marked or stamped to indicate that
they have been sold to the trust, and the certificates of title or
ownership for the financed vehicles will not be endorsed or otherwise
amended to identify the trust as the new secured party. Under those
circumstances, the trust's security interest in the receivables and the
financed vehicles may be defeated or may not be perfected in some
jurisdictions. See "Some Important Legal Aspects of the Receivables."

        If the protection provided to the noteholders by the subordination
of the certificates and by amounts on deposit in the supplemental reserve
account, the reserve account, the negative carry account and the yield
supplement account is insufficient, the noteholders would have to look for
payment of the notes principally to the receivables that have not
defaulted, the proceeds from the repossession and sale of financed vehicles
which secure defaulted receivables and the proceeds from any recourse
against dealers. In that event, factors such as the trust's not having
perfected security interests in the financed vehicles in all states may
affect the trust's ability to repossess and sell the financed vehicles, and
thus may reduce the proceeds to be distributed to noteholders. Losses on
the receivables or other shortfalls in the proceeds to be distributed to
the noteholders, after withdrawals from the trust accounts, will be
allocated first to the Class B notes because payments on the Class B notes
are subordinate to the payments on the Class A notes. See "Terms of the
Notes--Indenture Cash Flows" and "Some Important Legal Aspects of the
Receivables."


CAPITALIZATION OF THE TRUST


        The following table illustrates the capitalization of the trust as
of the Closing Date, after the issuance of the notes and certificates and
the sale of the notes has taken place:


Class A-1 notes...............................................$    326,000,000
Class A-2 notes...............................................     210,000,000
Class A-3 notes...............................................     142,000,000
Class B notes.................................................      62,000,000
Certificates..................................................      60,000,000
                                                              ----------------
        Total.................................................$    800,000,000
                                                              ================
                                                              ================


        Because the trust will have no operating history upon its
establishment and will not engage in any business other than acquiring and
holding the receivables and related assets and issuing and distributing
payments on the notes and the certificates, no historical or pro forma
financial statements or ratios of earnings to fixed charges with respect to
the trust have been included in this prospectus.

THE OWNER TRUSTEE

        Wilmington Trust Company is the owner trustee under the trust
agreement. The owner trustee's Corporate Trust Office is located at Rodney
Square North, 1100 North Market Street, Wilmington, Delaware 19890-0001.
MART, the servicer and their individual affiliates may have other banking
relationships with the owner trustee and its affiliates in the ordinary
course of their businesses.


                           PROPERTY OF THE TRUST

        Under the indenture, the notes will be secured by the property of
the trust, which will include:


        o      a pool of motor vehicle retail installment sale contracts
               originated during or after May 1996 and rights and
               obligations thereunder;


        o      all monies due under Actuarial Receivables on or after the
               related Cutoff Date and all monies received under Simple
               Interest Receivables on or after the related Cutoff Date;

        o      amounts and property held in or credited to the collection
               account, the note payment account, the payahead account, the
               reserve account, the negative carry account and the
               supplemental reserve account;

        o      MART's rights in the yield supplement account and the
               pre-funding account;

        o      MART's security interests in the financed vehicles;

        o      MART's rights to receive proceeds from claims on insurance
               policies covering the financed vehicles or the obligors;

        o      MART's rights of recourse against the dealers under the
               dealer agreements relating to the receivables;


        o      all of the trust's rights under the sale and servicing
               agreement and the purchase agreement, including its right to
               cause MMCA and MART to repurchase receivables from the
               trust;

        o      all of MART's rights under the yield supplement agreement; and

        o      all proceeds of the foregoing.



                         MMCA'S CONTRACT PORTFOLIO

TYPES OF CONTRACTS INCLUDED IN MMCA'S CONTRACT PORTFOLIO

        MMCA purchases retail installment contracts relating to new
automobiles and light-duty trucks manufactured or distributed by Mitsubishi
Motors and contracts relating to used automobiles and light-duty trucks
manufactured or distributed by Mitsubishi Motors or other motor vehicle
manufacturers. MMCA applies the same underwriting standards to its
purchases of receivables whether or not the related vehicle was
manufactured by Mitsubishi Motors.


        MMCA purchases contracts from dealers that regularly sell contracts
to MMCA and also to other finance providers. MMCA purchases the contracts
from the dealers subject to the terms of a dealer agreement with each
dealer. Each dealer agreement requires the dealer to repurchase any
contract that it sold to MMCA for the outstanding principal balance if the
dealer breaches certain of the representations and warranties set forth in
the agreement. Those representations and warranties typically relate to the
origination of the contract and the security interest in the related
automobile or light-duty truck and not to the creditworthiness of the
obligor under the contract.


UNDERWRITING STANDARDS

        MMCA's underwriting standards emphasize each prospective obligor's
ability to pay and creditworthiness as well as the asset value of the
automobile or light-duty truck that secures the related contract.

        Before purchasing a contract, MMCA reviews credit applications from
applicants that include information about each applicant's income,
residential status, monthly mortgage or rent payments, credit obligations,
bank accounts and other personal information. MMCA also reviews a credit
report from an independent credit bureau which MMCA reviews to determine
the applicant's current credit status and past credit performance. If
necessary, MMCA verifies the employment or the income of an applicant.


        MMCA uses a credit scoring system and considers other factors to
reach each credit decision. In November 1996, MMCA introduced a new credit
scoring system for all contracts, replacing the one that had been used
since June 1994. The new credit scoring system first assigns the
application to one of three credit segments: prime, non-prime and limited
credit experience. Each segment considers different credit application and
credit bureau report characteristics or assigns different weighting to some
characteristics that are considered by all segments. This segmentation is
based solely upon the information in the applicant's credit bureau report.
The new credit scoring system identifies those aspects of an applicant's
credit report and credit application and the proposed financing arrangement
that, based upon the specific performance experience of MMCA's portfolio,
are most predictive of the probability that the applicant will pay MMCA as
agreed. MMCA considers attributes other than the credit score in its credit
decision process. These factors include the ratio of income to debt, an
applicant's equity in the automobile or light-duty truck, satisfactory
existing account relationships, excellent recent reported credit history
and availability of an acceptable guarantor. MMCA management sets limits on
the percentage of credit decisions that approve credit to applicants
scoring below company credit score minimums and deny credit to applicants
scoring above those minimums. Where the obligor of a contract is a business
entity, MMCA reviews credit applications that include information about
bank accounts, credit references and financial results of the business
entity. In addition, MMCA obtains and reviews any published credit reports
on the business entity. In some cases, MMCA may require an individual to
guarantee the business' obligation under the contract.


        After considering the relevant information, MMCA assesses the
degree of credit risk of a particular application and the decision to grant
or deny credit for a contract is made at the appropriate management level.
The application, if approved, is assigned to one of three credit tiers
reflecting its degree of credit risk. The interest rate for the customer's
account is determined by the credit tier, with the more risky accounts
receiving a higher interest rate.

SERVICING AND COLLECTION PROCEDURES


        MMCA measures delinquency by the number of days elapsed from the
date a payment is due under a contract, after giving effect to any
extension of that date by MMCA. MMCA considers a payment to be past due or
delinquent when the obligor fails to make at least 90% of a scheduled
payment by the date the payment is due. MMCA generally begins collection
activities with respect to delinquent contracts through telephone contact
based upon the credit risk initially assigned to each obligor. Obligors
considered to be weaker credits are generally contacted by telephone when
the contract becomes 12 days delinquent. Obligors considered strong credits
with lesser risk are generally contacted when the contract becomes 20 days
delinquent. Computer generated delinquency notices are mailed to all
delinquent obligors on the 12th day of delinquency. MMCA also uses an
automated system of monitoring delinquency, which categorizes delinquent
accounts into different priorities of collection activity, based on the
level of delinquency of each account. Subject to some limitations, MMCA as
servicer is able to extend the dates on which payments on receivables are
due. See "The Sale and Servicing Agreement and the Trust
Agreement--Servicing Procedures."


        MMCA's collectors are assigned to specific delinquent obligors and
attempt to contact each one by telephone or by letter based on the length
of delinquency and the history of the account. Repossession procedures
typically begin when a contract becomes between 60 to 75 days delinquent.
Repossession is carried out according to applicable state law and specific
procedures adopted by MMCA.


        If the financed vehicle securing a delinquent contract is
repossessed, MMCA charges off the related delinquent contract on the date
on which the proceeds from the sale of the financed vehicle are applied to
the contract balance and the deficiency is determined. If the financed
vehicle cannot be repossessed, MMCA charges off the delinquent contract on
the date on which it determines that it will be unable to recover the
financed vehicle from the obligor. Any deficiencies remaining after
repossession and sale of the related vehicle or after the full charge off
of the related contract are pursued by MMCA to the extent practicable and
legally permitted. MMCA does not charge off losses on sales of financed
vehicles with respect to Balloon Payment Receivables, because those losses
are not credit losses. However, MMCA does charge off losses for the
amortizing monthly installments and the Balloon Payments for Balloon
Payment Receivables. Furthermore, MMCA does not charge off collection
expenses but does charge off repossession and disposition expenses.
Obligors are contacted, and when warranted by individual circumstances,
repayment schedules are established and monitored until the deficiencies
are either paid in full or become impractical to pursue.


PHYSICAL DAMAGE INSURANCE ON MMCA'S CONTRACTS

        Each contract requires the obligor to obtain physical damage
insurance covering loss or damage to the related vehicle. The dealer
agreements require that the dealers provide MMCA with written confirmation
that there is physical damage insurance acceptable to MMCA covering each
vehicle at the time that MMCA purchased the related contract from the
dealers. MMCA tracks the ongoing status of insurance by the obligors, and
attempts to cause the obligors to reinstate the insurance if it is allowed
to lapse; nevertheless, there is no assurance that each vehicle will
continue to be covered by physical damage insurance for the entire term
during which the related contract is outstanding.

DELINQUENCY, CREDIT LOSS AND RETURNED VEHICLE LOSS EXPERIENCE OF MMCA'S
CONTRACTS


        MMCA's credit scoring system for contracts assigns contracts to one
of three credit segments: prime, non-prime and limited credit experience.
See "--Underwriting Standards." The trust property includes every limited
credit experience contract in MMCA's portfolio as of the Cutoff Date that
is not scheduled to mature in 1999 and satisfies the selection criteria set
forth under "The Receivables Pool--Selection Criteria."

        The following two tables set forth information concerning MMCA's
combined portfolio of contracts, including contracts previously sold which
MMCA continues to service. The delinquency, credit loss and returned
vehicle loss experience by the trust may be different than the delinquency,
credit loss and returned vehicle loss experience of MMCA's combined
portfolio, as reflected in the following two tables, because the
distribution among the three credit segments of the receivables transferred
to the trust on the Closing Date and during the Pre-Funding Period is and
will be different than the distribution among the three credit segments of
the contracts in MMCA's combined portfolio.

        The trust property includes every limited experience contract in
MMCA's portfolio as of October 1, 1999 that is not scheduled to mature in
1999 which satisfies the eligibility criteria for inclusion in the trust.
Limited credit experience receivables were 12.52% of the receivables as of
October 1, 1999, representing 8.94% of the aggregate principal balance of
the receivables in the trust. By contrast, as of October 1, 1999, limited
credit experience contracts were 3.575% of the contracts in MMCA's combined
portfolio, representing 3.325% of the aggregate principal balance of the
contracts in MMCA's combined portfolio.


<TABLE>
<CAPTION>
                                  DELINQUENCY EXPERIENCE (1)


                                                          As of August 31,         As of December 31,
                                                          ----------------         ------------------
                                                           1999       1998     1998       1997       1996
                                                           ----       ----     ----       ----       ----

<S>                                                        <C>        <C>      <C>        <C>        <C>
Number of Contracts Outstanding at End of Period.......    129,929    126,714  127,475    120,961    120,008
Delinquencies as a Percent of Contracts Outstanding (2)
     30-59 Days........................................      2.64%      3.30%    3.81%      4.45%      5.18%
     60-89 Days........................................      0.61%      0.98%    1.08%      1.58%      1.70%
     90 Days or More...................................      0.16%      0.33%    0.29%      0.52%      0.55%
Repossessions as a Percent of Contracts
   Outstanding (2)(3)..................................      0.64%      0.65%    0.79%      0.96%      1.43%

- -----------
</TABLE>


(1)     The information in the table includes contracts for new and used
        automobiles and light-duty trucks owned by MMCA or previously sold
        by MMCA which MMCA continues to service. Delinquency numbers are
        net of bankrupt accounts and repossessions.


(2)     The period of delinquency is based on the number of days more than
        10% of a payment is contractually past due after giving effect to
        any extension by MMCA. The percent represents delinquent dollars as
        a percent of dollars outstanding. MMCA's ability, in its capacity
        as servicer, to extend the dates on which payments on receivables
        are due is subject to certain limitations. See "The Sale and
        Servicing Agreement and the Trust Agreement-Servicing Procedures."


(3)     Repossessions means the vehicle has been repossessed but the sale
        proceeds have not yet been applied to the contract balance.


<TABLE>
<CAPTION>
                        NET CREDIT LOSS AND REPOSSESSION EXPERIENCE (1)
                                    (DOLLARS IN THOUSANDS)


                                                Eight Months Ended
                                                    August 31,                Year Ended December 31,
                                                ------------------            -----------------------
                                                 1999        1998       1998        1997           1996
                                                 ----        ----       ----        ----           ----

<S>                                         <C>          <C>        <C>         <C>         <C>
Amount Outstanding (2).......................$1,924,124   $1,878,323 $1,879,226  $1,729,312  $1,650,226
Average Amount Outstanding (3)...............$1,903,447   $1,765,490 $1,805,701  $1,737,477  $1,553,958
Number of Contracts Outstanding..............   129,929      126,714    127,475     120,961     120,008
Average Number of Contracts Outstanding (3)..   128,809      121,790    123,663     122,652     114,938
Charge-offs (4)..............................$   30,207   $   35,831 $   51,325  $   72,986  $   84,574
Recoveries (5)...............................$    5,896   $    6,720 $    9,490  $   13,089  $    7,365
Net Losses...................................$   24,311   $   29,111 $   41,835  $   59,897  $   77,209
Number of Repossessions (6)..................     2,922        3,209      4,796       7,338       6,682
Number of Repossessions as a Percent of the
   Average Number of Contracts Outstanding
   (7).......................................      3.40%        3.95%      3.88%       5.98%       5.81%
Net Losses as a Percent of Average Amount
   Outstanding (7)...........................      1.92%        2.47%      2.32%       3.45%       4.97%
</TABLE>


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

(1)     The information in the table includes contracts for new and used
        automobiles and light-duty trucks owned by MMCA or previously sold
        by MMCA which MMCA continues to service.

(2)     Amount outstanding is the remaining principal balance of the
        contracts, including the principal portion of balloon payments plus
        any outstanding fees and charges and any accrued and unpaid
        interest.

(3)     Averages are computed by taking a simple average of the average for
        the months outstanding for each period presented.

(4)     Charge-offs represent the total aggregate amount due on contracts
        that is determined to be uncollectible in the period, less proceeds
        from disposition of related vehicles, other than recoveries
        described in Note (5). The calculation of charge-offs for the
        contracts in the combined portfolio includes both earned but unpaid
        finance charges and Balloon Payments.

(5)     Recoveries generally consist of amounts received on contracts
        following the time at which the contract is charged off net of
        collection expenses.

(6)     Number of Repossessions means the number of repossessed automobiles
        and light-duty trucks in a given period.

(7)     Annualized rate. The eight-month period ended August 31, 1999 is
        not necessarily indicative of a full year's actual results. MMCA's
        credit loss experience is dependent upon the number of
        repossessions, the amount outstanding at the time of repossession,
        and the resale value of repossessed vehicles. Losses and
        delinquencies are affected by, among other things, general and
        regional economic conditions and the supply of and demand for
        automobiles and light-duty trucks.

<TABLE>
<CAPTION>

      CONTRACTS PROVIDING FOR BALLOON PAYMENTS:  LOSS EXPERIENCE ON RETURNED VEHICLES (1)



                                           For Contracts Scheduled to      For Contracts Scheduled
                                           Terminate in the Eight Months     to Terminate in the
                                                Ended August 31,            Year Ended December 31,
                                                ----------------            -----------------------
                                                1999         1998        1998        1997         1996
                                                ----         ----        ----        ----         ----

<S>                                              <C>          <C>         <C>         <C>          <C>
Total Number of Final Payment Receivables...     19,103       13,031      19,723      10,734       1,025
Total Number of Vehicles Returned to MMCA
   through August 31, 1999..................      4,517        3,420       4,750       2,921         418
Return Ratio (2)............................      23.65%       26.25%      24.08%      27.21%       40.78%
Total Losses on Returned Vehicles Sold
   through August 31, 1999 (3).............. $4,885,056   $5,868,943  $ 7,608,392  $5,831,829  $   726,684
Total Number of Returned Vehicles Sold
   through August 31, 1999..................      3,930        3,396       4,704       2,912           417
   Average Loss per Returned Vehicle Sold
   through August 31, 1999 (3).............. $    1,243   $    1,728  $    1,617   $   2,003   $     1,743
</TABLE>

- -----------
(1)     The information in the table includes automobiles and light-duty
        trucks returned upon the expiration of the related contracts and
        automobiles and light-duty trucks returned under MMCA's program
        that offers attractive terms to owners of automobiles and
        light-duty trucks to prepay their accounts in connection with their
        respective purchases of a new automobile or light-duty truck.

(2)     The number of vehicles returned to MMCA through August 31, 1999 as
        a percentage of the number of Balloon Payment Receivables scheduled
        to terminate in the period indicated.

(3)     Losses are calculated without deduction for auction or other
        disposition expenses on resale.

        The percentage of Balloon Payment Receivables to be included in the
trust property that are assigned to the prime, non-prime and limited credit
experience credit segments is different from the corresponding percentages
for the combined portfolio. No assurance can be given that the performance
of the Balloon Payment Receivables will be similar to the information set
forth in the preceding table.


        MMCA's loss experience on returned automobiles and light-duty
trucks depends on:

               o      the number of automobiles and light-duty trucks
                      returned;
               o      any programs offered by MMCA that permit the early
                      return of automobiles and light-duty trucks;
               o      the amount of the related receivables outstanding at
                      the time the automobiles and light-duty trucks are
                      returned; and
               o      the resale value of the returned automobiles and
                      light-duty trucks.



                            THE RECEIVABLES POOL


        The trust will purchase from MART receivables which consist of a
pool of retail installment sale contracts secured by new and used
automobiles and light-duty trucks. The property to be purchased by the
trust includes rights to receive payments made with respect to the
receivables, as well as security interests in the vehicles and any proceeds
of the sale of the vehicles. MART will purchase the receivables from MMCA
under a purchase agreement and will simultaneously sell the receivables to
the trust under a sale and servicing agreement. Each agreement will provide
for some of the receivables to be sold on the Closing Date. Each of those
agreements will also provide for receivables sales during the Pre-Funding
Period. The receivables sold will be selected from those owned by MMCA
based on the criteria specified in the sale and servicing agreement and
described in this prospectus.

        The receivables to be purchased by the trust on the Closing Date
have an aggregate principal balance of $597,789,058.71, calculated as of
the initial Cutoff Date. Balloon Payments comprised $150,966,931.64 of the
aggregate principal balance of those receivables. None of the receivables
included in the trust will have a final scheduled maturity later than
October 31, 2005.

        The principal balance of the receivables in the trust on any date
will equal the aggregate principal balance of the receivables in the trust
at the end of the preceding calendar month, or with respect to any date
during October 1999, the principal balance of the receivables in the trust
as of the initial Cutoff Date, less the sum of the following amounts
received after the end of the preceding month through that date:

        o      for Simple Interest Receivables, the principal payments
               received from obligors;

        o      for Actuarial Receivables, the principal payments received
               from obligors that were due during that month;


        o      amounts to be remitted by the servicer or MART as the
               purchase price for receivables they are required to
               repurchase from the trust;

        o      advances made by the servicer; and

        o      the principal balance of receivables which defaulted during
               that month.

SELECTION CRITERIA

        The receivables will be purchased by MMCA from dealers in the
ordinary course of business in accordance with MMCA's underwriting
standards. The receivables were selected and will be selected from MMCA's
portfolio by several criteria, including:

        o      each receivable is secured by a new or used automobile or
               light-duty truck;

        o      each receivable has an annual percentage rate of at least 0%
               and not more than 30%;


        o      each receivable had a remaining maturity of not more than 60
               months from the date the first payment is due under the
               receivable;


        o      each receivable had an original principal balance, net of
               unearned precomputed finance charges, of not more than
               $60,000 and a remaining principal balance of not less than
               $100 as of the related Cutoff Date;


        o      no receivable was more than 30 days delinquent with respect
               to more than 10% of a payment as of the related Cutoff Date;


        o      no receivable had been pre-paid by more than six monthly
               payments as of the related Cutoff Date;

        o      no financed vehicle had been repossessed as of the related
               Cutoff Date;

        o      each receivable is an installment sale contract;

        o      each receivable is an Actuarial Receivable or a Simple
               Interest Receivable, and may also be a Balloon Payment
               Receivable;


        o      each receivable was originated during or after May 1996;

        o      if the first payment on a receivable was deferred, the first
               payment on that receivable shall be due not later than 216
               days after the date of origination of that receivable;


        o      no receivable was due from an obligor who, as of the related
               Cutoff Date, was the subject of a proceeding under the
               United States Bankruptcy Code; and

        o      each receivable was originated in the United States by a
               dealer for the consumer or commercial sale of a financed
               vehicle in the ordinary course of that dealer's business.

        In addition, during the Pre-Funding Period, MART will transfer
separate groups of receivables to the trust. Each group of receivables
transferred to the trust during the Pre-Funding Period will have the
following characteristics:


        o      the weighted average remaining maturity of the receivables
               in that group will not be more than 53 months after the date
               that group of receivables was transferred to the trust;

        o      the aggregate Balloon Payments of the receivables in that
               group as a percentage of the aggregate principal balance of
               the receivables in that group will not be more than 26%;

        o      if the first payment on a receivable in that group was
               deferred, the deferral period shall not extend for more than
               216 days after origination of that receivable;

        o      the aggregate principal balance of the limited credit
               experience receivables in that group as a percentage of the
               aggregate principal balance of the receivables in that group
               will be not more than 9%; and

        o      the aggregate principal balance of the receivables that
               allow a deferred first payment in that group as a percentage
               of the aggregate principal balance of the receivables in
               that group will be not more than 8%.

        The receivables transferred to the trust on the Closing Date will
be approximately 75% of the sum of the initial principal amount of the
notes and the initial principal amount of the certificates. The receivables
transferred to the trust during the Pre-Funding Period will have no
required characteristics except for the criteria described in the preceding
paragraph and in "The Sale and Servicing Agreement and the Trust
Agreement-Sale and Assignment." Following each transfer, the aggregate
characteristics of the entire pool of receivables, including the
composition of the receivables, the geographic distribution of the
receivables and the distribution by the annual percentage rate of the
receivables described in the following tables, may vary from those of the
receivables transferred to the trust on the Closing Date. Following the end
of the Pre-Funding Period, MART will file a report with the Securities and
Exchange Commission on Form 8-K containing information comparable to that
contained in the tables set forth below regarding the aggregate
characteristics of the entire pool of receivables.

CHARACTERISTICS OF THE INITIAL RECEIVABLES SOLD TO THE TRUST ON THE CLOSING DATE

        The following tables set forth

        o      the composition of the initial receivables sold to the trust
               on the Closing Date, calculated as of the Cutoff Date; and

        o      the geographic distribution and distribution by annual
               percentage rate of the principal balance of the initial
               receivables sold to the trust on the Closing Date,
               calculated as of the Cutoff Date.

The receivables transferred to the trust on the Closing Date, calculated as
of the Cutoff Date, contained Balloon Payment Receivables of approximately
25.25% of the principal balance of those receivables. A Balloon Payment
receivable may be either a Simple Interest Receivable or an Actuarial
Receivable. See "--Balloon Payment Receivables."

<TABLE>
<CAPTION>

                 COMPOSITION OF THE INITIAL RECEIVABLES AS OF THE CUTOFF DATE


<S>                                                                            <C>
Balance of Receivables Pool.............................................       $597,789,058.71
Level Pay Balance of Receivables Pool...................................       $446,822,127.07
Balloon Payment Balance of Receivables Pool.............................       $150,966,931.64
Number of Receivables...................................................                31,328
Average Principal Balance...............................................            $19,081.62
        (Range)......................................................... $132.61 to $53,146.40
Average Original Amount Financed........................................            $20,425.12
        (Range).........................................................          $2,856.59 to
                                                                                    $53,146.40
Average Level Pay Balance...............................................            $14,262.71
        (Range)......................................................... $132.61 to $53,146.40
Average Balloon Payment Principal Balance(1)............................            $10,883.64
        (Range).........................................................          $2,550.33 to
                                                                                    $25,680.56
Average Balloon Payment Principal Balance as a Percentage of the
Average Principal                                                                       48.65%
     Balance of the Balloon Payment Receivables.........................
Weighted Average Annual Percentage Rate.................................                 7.39%
        (Range).........................................................       0.00% to 23.95%
Weighted Average Original Term to Maturity..............................          52.68 months
        (Range).........................................................12 months to 66 months
Weighted Average Remaining Term to Maturity.............................          48.33 months
        (Range)......................................................... 3 months to 66 months
- -----------
</TABLE>

        (1) Based on Balloon Payment Receivables balances only.


<TABLE>
<CAPTION>

           GEOGRAPHIC DISTRIBUTION OF THE INITIAL RECEIVABLES AS OF THE CUTOFF DATE


                                  PERCENTAGE OF                                           PERCENTAGE OF
                              PRINCIPAL BALANCE OF                                     PRINCIPAL BALANCE OF
STATE(1)                         RECEIVABLES POOL     STATE                                RECEIVABLES POOL
- -----                            ----------------     -----                                ----------------
<S>                                  <C>             <C>                                        <C>
Alabama.......................       2.58%           Montana..................                   0.02%
Alaska........................       0.11            Nebraska.................                   0.24
Arizona.......................       0.67            Nevada...................                   0.16
Arkansas......................       1.24            New Hampshire............                   0.17
California....................      11.12            New Jersey...............                   2.07
Colorado......................       0.49            New Mexico...............                   0.41
Connecticut...................       2.26            New York.................                   4.96
Delaware......................       0.47            North Carolina...........                   1.31
District of Columbia..........       0.16            North Dakota.............                   0.02
Florida.......................       9.75            Ohio.....................                   0.91
Georgia.......................       5.36            Oklahoma.................                   0.80
Hawaii........................       0.03            Oregon...................                   0.27
Idaho.........................       0.08            Pennsylvania.............                   1.71
Illinois......................       5.58            Puerto Rico..............                   0.01
Indiana.......................       0.72            Rhode Island.............                   0.14
Iowa..........................       0.36            South Carolina...........                   3.00
Kansas........................       0.32            South Dakota.............                   0.02
Kentucky......................       0.54            Tennessee................                   1.36
Louisiana.....................       5.34            Texas....................                  22.39
Maine.........................       0.11            Utah.....................                   0.17
Maryland......................       3.95            Vermont..................                   0.05
Massachusetts.................       0.91            Virginia.................                   2.77
Michigan......................       0.50            Washington...............                   0.35
Minnesota.....................       0.78            West Virginia............                   0.08
Mississippi...................       1.78            Wisconsin................                   0.38
Missouri......................       0.96            Wyoming..................                   0.02
                                                     Military.................                   0.06
                                                                                 --------------------
                                                     Total                                        100%
                                                                                 ====================
- -----------

        (1)    Geographic distribution is based on the current billing
               addresses of the obligors.

        (2)    Percentages may not add to 100% due to rounding.
</TABLE>


<TABLE>
<CAPTION>

    DISTRIBUTION BY ANNUAL PERCENTAGE RATE OF THE INITIAL RECEIVABLES AS OF THE CUTOFF DATE


                                                                                       PERCENTAGE
                                                                       PRINCIPAL      OF PRINCIPAL
                                                                      BALANCE OF       BALANCE OF
                                                      NUMBER OF       RECEIVABLES     RECEIVABLES
ANNUAL PERCENTAGE RATE RANGE (%)                     RECEIVABLES        POOL(1)         POOL(2)
- --------------------------------                     -----------        -------         -------
<C>                                                         <C>      <C>                        <C>
0.00 to 0.99........................................     3,765       $67,702,417.03          11.33%
1.00 to 1.99........................................       360         6,527,957.25           1.09
2.00 to 2.99........................................     1,159        18,384,942.68           3.08
3.00 to 3.99........................................       450         7,400,822.76           1.24
4.00 to 4.99........................................     3,280        63,610,051.86          10.64
5.00 to 5.99........................................     3,307        67,595,372.40          11.31
6.00 to 6.99........................................     3,900        84,703,284.87          14.17
7.00 to 7.99........................................     2,860        60,989,293.99          10.20
8.00 to 8.99........................................     2,319        51,826,790.75           8.67
9.00 to 9.99........................................     1,703        35,741,511.96           5.98
10.00 to 10.99......................................     1,973        38,182,969.04           6.39
11.00 to 11.99......................................     1,332        22,696,005.76           3.80
12.00 to 12.99......................................       809        15,029,476.93           2.51
13.00 to 13.99......................................       818        11,809,283.34           1.98
14.00 to 14.99......................................       794        14,051,745.75           2.35
15.00 to 15.99......................................       461         7,279,029.17           1.22
16.00 to 16.99......................................       417         6,183,997.40           1.03
17.00 to 17.99......................................       403         5,424,697.01           0.91
18.00 to 18.99......................................       400         4,728,022.51           0.79
19.00 to 19.99......................................       289         2,686,097.97           0.45
20.00 to 20.99......................................       253         2,286,142.09           0.38
21.00 to 21.99......................................       151         1,705,128.91           0.29
22.00 to 22.99......................................        93           918,371.53           0.15
23.00 to 23.99......................................        32           325,645.75           0.05
                                                     ------------   ---------------   ------------
Total...............................................       31,328   $597,789,058.71           100%
                                                     ============   ===============   ============
- -----------
</TABLE>
        (1)           Remaining principal balance for Simple Interest
                      Receivables, and the present value of scheduled
                      remaining payments for Actuarial Receivables
                      discounted at a rate equal to the annual percentage
                      rate with respect to such receivables.

        (2)           Percentage may not add to 100% due to rounding.


        Based on the principal balance of the initial receivables as of
October 1, 1999:

        o      approximately 86.31% of the total number of receivables, or
               approximately 93.09% of the principal balance of the
               receivables pool, relate to new automobiles and light-duty
               trucks, substantially all of which were manufactured or
               distributed by Mitsubishi Motors;

        o      approximately 7.99% of the total number of receivables, or
               approximately 3.46% of the principal balance of the
               receivables pool, relate to program automobiles and
               light-duty trucks, substantially all of which were
               manufactured or distributed by Mitsubishi Motors; and

        o      approximately 3.27% of the total number of receivables, or
               approximately 2.01% of the principal balance of the
               receivables pool, relate to used automobiles and light-duty
               trucks, substantially all of which were manufactured or
               distributed by Mitsubishi Motors and approximately 2.43% of
               the total number of receivables, or approximately 1.44% of
               the principal balance of the receivables pool, relate to
               other used automobiles and light-duty trucks.

Program automobiles and light-duty trucks are vehicles which dealers have
acquired under a remarketing program administered by MMCA. This program
allows dealers to offer to purchasers of program automobiles and light-duty
trucks the same rate of interest and terms offered to new car buyers.
Program vehicles are primarily automobiles returned to MMCA by rental car
companies, but also include off-lease MMCA company and employee lease
vehicles and MMCA pool cars.




PAYMENT METHODS


        Approximately 5.78% of the principal balance of the receivables
transferred to the trust on the Closing Date, calculated as of the Cutoff
Date, was attributable to Actuarial Receivables, excluding Actuarial
Receivables based on the Rule of 78's. An Actuarial Receivable provides for
the amortization of the loan over a series of fixed level monthly
installments. Each monthly installment is deemed to consist of an amount of
interest equal to one-twelfth of the stated annual percentage rate of the
loan multiplied by the scheduled principal balance. The remainder of the
scheduled payment is applied to principal. No adjustment is typically made
in the event of early or late payments, although in the case of a late
payment the obligor may be subject to a late payment charge.





        Approximately 94.04% of the principal balance of the receivables
transferred to the trust on the Closing Date, calculated as of the Cutoff
Date, was attributable to Simple Interest Receivables. A Simple Interest
Receivable, like an Actuarial Receivable, also provides for the
amortization of the loan over a series of fixed level monthly installments.
However, unlike the monthly payment under an Actuarial Receivable, each
monthly payment under a Simple Interest Receivable consists of an
installment of interest which is equal to the principal balance of the
receivable actually outstanding, as opposed to scheduled, at the time of
calculation multiplied by the stated annual percentage rate and further
multiplied by the period elapsed, as a fraction of a calendar year, since
the preceding payment of interest was made. As payments are received under
a Simple Interest Receivable, the amount received is applied first to
interest accrued to the date of payment and the balance is applied to
reduce the unpaid principal balance. Accordingly, if an obligor pays a
fixed monthly installment before the date on which the installment is due,
the interest portion of the payment will be less than it would have been
had the payment been made as scheduled, and the principal portion of the
payment will be correspondingly greater. Conversely, if an obligor pays a
fixed monthly installment after the date on which it is due, the interest
portion of the payment will be greater than it would have been had the
payment been made when due and the principal portion of the payment will be
correspondingly less. In either case, the obligor pays a fixed monthly
installment until the final scheduled payment date, at which time the
amount of the final installment is increased or decreased as necessary to
repay the then outstanding principal balance. In the case of a Balloon
Payment Receivable that is also a Simple Interest Receivable, the remaining
principal balance on the due date of the receivable may be greater or less
than the scheduled Balloon Payment on the receivable. In November 1996,
MMCA began phasing out Actuarial Receivables in favor of Simple Interest
Receivables.

        The remainder of the initial receivables transferred to the trust
on the Closing Date were either Actuarial Receivables which provide for a
refund of a portion of the interest paid if the receivable is prepaid in
full or Simple Interest Receivables that are subject to a cap on the
aggregate amount of the interest to be paid over the term of the
receivable. The refund upon prepayment in full of these Actuarial
Receivables is determined in accordance with the "Rule of 78's" and the
excess, if any, of the amount that would be due using the Rule of 78's
method over the actuarial method will not be used to make payments due to
noteholders but instead will be paid to the servicer. If the obligor on a
capped receivable consistently makes scheduled payments after the date on
which the scheduled payments are due, the amount of interest accrued over
the term of the loan will be less than would be the case in the absence of
the cap. If, as a result of those delinquencies, the aggregate amount of
interest paid under the receivable reaches the lifetime cap, no further
interest will accrue and each scheduled payment due thereafter will be
applied to the reduction of principal.

        Approximately 25.25% of the principal balance of the receivables
transferred to the trust on the Closing Date, calculated as of the initial
Cutoff Date, was attributable to Balloon Payment Receivables. A Balloon
Payment receivable may be either a Simple Interest Receivable or an
Actuarial Receivable. See "-Balloon Payment Receivables" below.

        Approximately 7.23% of the principal balance of the receivables
transferred to the trust on the Closing Date, calculated as of the initial
Cutoff Date, was attributable to receivables that allow a deferred first
payment. The obligor on a receivable with a deferred first payment is not
required to make any payments of interest or principal for as long as 216
days from the day of origination of the receivable. On and after the date
the first payment is due, the obligor is required to make monthly payments
on interest and principal under the receivable. The effect of the deferment
of the first payment is to increase the term of the receivable for the
period of the deferment.


BALLOON PAYMENT RECEIVABLES

        Balloon Payment Receivables provide for the loan to amortize over a
series of equal monthly installments, but also provide for a substantially
larger final scheduled payment of principal together with one month's
interest. This final payment is known as a "Balloon Payment" and is due at
the end of the term of the receivable. MMCA sets the Balloon Payment for a
particular model of vehicle at the time the contract is entered into. The
net amount actually due from an obligor at the end of term of a Balloon
Payment Receivable may be greater or less than the Balloon Payment as a
result of:

        o      in the case of a Simple Interest Receivable, early or late
               payments by the obligor during the term of the receivable
               and the application of day counting conventions; and

        o      in the case of a Simple Interest Receivable or an Actuarial
               Receivable, additional fees and charges that may be owed by
               the obligor with respect to the contract or the financed
               vehicle, including charges for excess wear and tear and
               excess mileage on the financed vehicle.

        Obligors may prepay the receivables in full at any time.
Prepayments may also result from liquidations due to default, the receipt
of insurance proceeds after destruction or theft of the financed vehicle
and purchases of the receivable by MART or the servicer as a result of
uncured breaches of representations and warranties in the sale and
servicing agreement. See "-- Maturity and Prepayment Considerations."

        Upon maturity of a Balloon Payment Receivable, the related obligor
may satisfy the amount it owes by:

        o      paying the remaining principal amount of the receivable, all
               accrued and unpaid interest, plus any fees, charges, and
               other amounts then owing;

        o      refinancing the net amount then due, which may be greater or
               less than the Balloon Payment, subject to several
               conditions; or

        o      selling the related financed vehicle to MMCA or its assignee
               for an amount equal to the Balloon Payment, as reduced by
               charges for excess wear and tear and excess mileage and by a
               disposition fee payable to the servicer, and paying any
               excess of the total amount owed under the receivable over
               the Balloon Payment to MMCA.

        If the obligor sells the financed vehicle to MMCA, acting on behalf
of the trust, it is anticipated that the trust will not receive the full
amount of the Balloon Payment upon the subsequent sale of the financed
vehicle. MMCA sets the Balloon Payment for a particular model at the time
of origination of the related contract by reference to its estimate of the
wholesale market value of the model at the end of the contract's term.
However, in connection with sales incentive programs for particular models,
MMCA may increase the Balloon Payments to levels above its estimate of the
wholesale market values at the end of their respective contract terms, in
order to stimulate sales of particular models by reducing the amount of the
monthly installments which would be owed by obligors.

        If there is a total loss of the automobile or light-duty truck
caused by its theft or physical damage, MMCA does not require the obligor
under a receivable providing for a Balloon Payment Receivable to pay the
difference between the amount owed in respect of the receivable as of the
date of the total loss and insurance proceeds, including payment by the
obligor of any applicable deductible, received with respect to the financed
vehicle. MMCA will instead reduce the principal amount of the Balloon
Payment by that amount.


        If the full amount owed by an obligor under a Balloon Payment
Receivable is not collected, the shortfall will reduce the Available Funds
available to pay the Total Required Payment and to make any required
transfers from the collection account to the reserve account and the
supplemental reserve account which may reduce the amount available to pay
interest on and principal of the notes. None of MMCA, the servicer, MART or
the trust will have any recourse to the obligor for any shortfall, nor will
MMCA, the servicer or MART be obligated to pay any shortfall to the trust.


DEFAULTED RECEIVABLES

        A receivable, other than a receivable which has been purchased from
the trust by MART or the servicer, will be considered to have defaulted if:

        o      the related financed vehicle has been repossessed and liquidated;

        o      more than 10% of a scheduled payment is 120 or more days
               past due as of the end of the month in which the payment was
               due and the servicer has not repossessed the related
               financed vehicle; or

        o      the servicer has determined, in accordance with its
               customary standards, policies and procedures, that eventual
               payment in full, excluding charges for excess wear and tear
               or excess mileage, of the receivable is unlikely and has
               either repossessed and liquidated the related financed
               vehicle or repossessed and held the related financed vehicle
               in its repossession inventory for a period which may not
               exceed 90 days.

MATURITY AND PREPAYMENT CONSIDERATIONS

        The weighted average life of the notes will generally be influenced
by the rate of payment of principal balances of the receivables. This
payment may be in the form of scheduled payments or prepayments.
Prepayments in full on Actuarial Receivables and Simple Interest
Receivables and partial prepayments on Simple Interest Receivables
generally will have the effect of reducing the weighted average life of the
notes. Delinquencies by obligors under Simple Interest Receivables and
extensions and payment deferrals on any type of receivable generally will
have the effect of increasing the weighted average life of the notes.
"Prepayments" for these purposes includes the following circumstances:

        o      Prepayments in full and partial prepayments. The obligors
               may prepay the receivables in full or in part.

        o      Mandatory prepayments. An obligor may be required to prepay
               a receivable because of, among other things, the sale,
               insured loss or other disposition of the related vehicle or
               the receivable becoming defaulted.


        o      Repurchases of the receivables by MART or the servicer. MART
               or the servicer may be required to repurchase a receivable
               from the trust if certain breaches of representations and
               warranties occur that materially and adversely affect the
               receivable.

        In light of the above considerations, there can be no assurance as
to the amount of principal payments that will be made on the notes on each
payment date. The amount will depend, in part, on the amount of principal
collected on the receivables during the preceding calendar month. Any
reinvestment risks resulting from a faster or slower incidence of
prepayment of receivables will be borne entirely by the noteholders.

        In addition, if MMCA or any affiliate of MMCA decides to implement
a program that encourages prepayments, prepayments may increase. MMCA
currently maintains a program that offers attractive terms to obligors to
prepay their accounts and return their vehicles early if they purchase a
new vehicle manufactured by Mitsubishi Motors or an affiliate. While this
program may encourage prepayments, the effect on prepayments of the program
and other programs like it cannot be predicted.


        Prepayments on the receivables can be measured relative to a
prepayment standard or model. This prospectus uses the Absolute Prepayment
Model ("ABS"). ABS assumes that a certain percentage of the receivables in
a pool will be repaid each month. It also assumes that all the receivables
are the same size and amortize at the same rate. The final assumption is
that each receivable will either be paid as scheduled or be prepaid in full
in any given month. For example, in a pool of receivables originally
containing 10,000 receivables, a 1% ABS rate means that 100 receivables
prepay each month. ABS does not purport to be an historical description of
prepayment experience or a prediction of the anticipated rate of prepayment
of any pool of receivables, including the receivables purchased by the
trust.


        Approximately 25.25% of the principal balance of the receivables
transferred to the trust on the Closing Date, calculated as of the Cutoff
Date, consists of Balloon Payments. Accordingly, a portion of the principal
amount of the notes is expected to be paid from Balloon Payments. All of
the Balloon Payments are due between January 4, 2000 and October 11, 2004
and significant payments of principal are likely to be made during that
period. The average principal balance of those Balloon Payments is
approximately $10,883.64, which is approximately 48.65% of the average
principal balance of those receivables.

        The tables relating to ABS captioned "Projected Class A-1 Note
Amortization", "Projected Class A-2 Note Amortization", "Projected Class
A-3 Note Amortization" and "Projected Class B Note Amortization" assume
that:


        o      the Yield Supplement Amount is deposited into the collection
               account each period;

        o      the Negative Carry Amount is deposited into the collection
               account each period;


        o      the amount deposited into the pre-funding account on the
               Closing Date is applied in its entirety to the purchase of
               contracts transferred to the trust during the Pre-Funding
               Period and to make the related deposits to the reserve
               account, the yield supplement account and the payahead
               account;


        o      the receivables prepay in full at the specified constant
               percentage of ABS monthly, with no defaults, losses or
               repurchases;


        o      if the first payment on a receivable is deferred, no
               prepayments are made on that receivable on that receivable
               prior to the date the first payment on that receivable is
               due;


        o      each scheduled monthly payment on the receivables is made on
               the last day of each month, and each month has 30 days;

        o      payments on the notes are made on each payment date, which
               is assumed to be the 15th day of each applicable month;


        o      the first date on which receivables will be transferred to
               the trust is the Closing Date;


        o      the servicer exercises its option to purchase the
               receivables; and

        o      MMCA's program to manage end-of-term risks and mitigate
               returned vehicle losses by offering attractive terms to
               obligors to prepay their receivables and return their
               vehicle early, if they purchase a new Mitsubishi Motor
               vehicle, does not extend to the receivables.


        The ABS tables indicate the percent of the initial principal
balance of each class of the notes projected to be outstanding after each
of the payment dates.

        For purposes of creating the ABS tables, the receivables have been
aggregated into different hypothetical pools.

        The receivables to be transferred to the trust on the Closing Date
have been divided into five hypothetical pools made up of receivables that
have equal scheduled monthly payments that fully amortize those
receivables. These hypothetical pools have the following characteristics:

<TABLE>
<CAPTION>
                                                                  Weighted          Weighted
                                                                  Average           Average
LEVEL                       Aggregate           Weighted       Original Term     Remaining Term
PAYMENT                     Principal        Average Annual     to Maturity       to Maturity
POOL                         Balance        Percentage Rate     (in months)       (in months)
- ----                         -------        ---------------     -----------       -----------
<S>                    <C>                                  <C>      <C>               <C>
1   .................. $        11,677,049.73               5.913%   35                18
2   .................. $        25,189,180.11               7.508%   40                32
3   .................. $       170,768,888.24               4.785%   48                44
4   .................. $       195,974,154.49               9.201%   59                56
5(1)  ................ $        43,212,854.50               7.317%   64                64
</TABLE>

- -----------
        (1)           Includes receivables with no payments due for an
                      initial period of six months. Thereafter, receivables
                      amortize over 58 months.

      The receivables to be transferred to the trust on the Closing Date
also have been divided into four hypothetical pools made up of balloon
payment receivables. These hypothetical pools have the following
characteristics:

<TABLE>
<CAPTION>
                                                                  Weighted          Weighted
                                                                  Average           Average
BALLOON                     Aggregate           Weighted       Original Term   Remaining Term to
PAYMENT                     Principal        Average Annual     to Maturity         Maturity
POOL                         Balance        Percentage Rate     (in months)       (in months)
- ----                         -------        ---------------     -----------       -----------
<S>                          <C>                          <C>      <C>               <C>
1   .................. $        10,991,611.81               6.927%   45                16
2   .................. $         8,028,788.98               7.517%   40                32
3   .................. $        75,251,449.01               7.082%   48                43
4   .................. $        56,695,081.84               9.751%   57                55
</TABLE>

    The ABS tables also assume that the additional receivables to be
transferred to the trust during the Pre-Funding Period occur in two groups.
The first group, with an assumed aggregate principal balance of
$126,381,838.31, are assumed to be transferred to the trust on December 1,
1999. The second group, with an assumed aggregate principal balance of
$75,829,102.98, are assumed to be transferred to the trust on February 1,
2000.

      The receivables to be transferred to the trust on December 1, 1999
have been divided into five hypothetical pools made up of receivables that
have equal monthly payments that fully amortize those receivables. These
hypothetical pools have the following characteristics:

<TABLE>
<CAPTION>
                                                                  Weighted          Weighted
                                                                  Average           Average
LEVEL                       Aggregate           Weighted       Original Term     Remaining Term
PAYMENT                     Principal        Average Annual     to Maturity       to Maturity
POOL                         Balance        Percentage Rate     (in months)       (in months)
- ----                         -------        ---------------     -----------       -----------
<S>                            <C>                         <C>      <C>               <C>
1   .................. $         2,468,708.64               5.913%   35                35
2   .................. $         5,325,381.66               7.508%   40                40
3   .................. $        36,103,180.05               4.785%   48                48
4   .................. $        41,431,962.56               9.201%   59                59
5(1)  ................ $        9,135,864.75                7.317%   64                64
</TABLE>

- -----------
        (1)           Includes receivables with no payments due for an
                      initial period of six months. Thereafter, receivables
                      amortize over 58 months.

        The receivables to be transferred to the trust during the
Pre-Funding Period also have been divided into four hypothetical pools made
up of balloon payment receivables. These hypothetical pools have the
following characteristics:

<TABLE>
<CAPTION>
                                                                  Weighted          Weighted
                                                                  Average           Average
BALLOON                     Aggregate           Weighted       Original Term   Remaining Term to
PAYMENT                     Principal        Average Annual     to Maturity         Maturity
POOL                         Balance        Percentage Rate     (in months)       (in months)
- ----                         -------        ---------------     -----------       -----------
<S>                    <C>                      <C>                 <C>               <C>
1   .................. $    2,323,796.46        6.927%              45                45
2   .................. $    1,697,409.97        7.517%              40                40
3   .................. $   15,909,318.38        7.082%              48                48
4   .................. $   11,986,215.84        9.751%
</TABLE>

      The receivables to be transferred to the trust on February 1, 2000
have been divided into five hypothetical pools made up of receivables that
have equal monthly payments that fully amortize those receivables. These
hypothetical pools have the following characteristics:

<TABLE>
<CAPTION>
                                                                  Weighted          Weighted
                                                                  Average           Average
LEVEL                       Aggregate           Weighted       Original Term     Remaining Term
PAYMENT                     Principal        Average Annual     to Maturity       to Maturity
POOL                         Balance        Percentage Rate     (in months)       (in months)
- ----                         -------        ---------------     -----------       -----------
<S>                    <C>                     <C>                  <C>               <C>
1   .................. $   1,481,225.18        5.913%               35                35
2   .................. $   3,195,228.99        7.508%               40                40
3   .................. $  21,661,908.03        4.785%               48                48
4   .................. $  24,859,177.54        9.201%               59                59
5(1)  ................ $   5,481,518.85        7.317%               64                64
</TABLE>

- -----------
        (1)           Includes receivables with no payments due for an
                      initial period of six months. Thereafter, receivables
                      amortize over 58 months.

        The receivables to be transferred to the trust during the
Pre-Funding Period also have been divided into four hypothetical pools made
up of balloon payment receivables. These hypothetical pools have the
following characteristics:

<TABLE>
<CAPTION>
                                                                  Weighted          Weighted
                                                                  Average           Average
BALLOON                     Aggregate           Weighted       Original Term   Remaining Term to
PAYMENT                     Principal        Average Annual     to Maturity         Maturity
POOL                         Balance        Percentage Rate     (in months)       (in months)
- ----                         -------        ---------------     -----------       -----------
<S>                    <C>                       <C>                <C>               <C>
1   .................. $   1,394,277.88          6.927%             45                45
2   .................. $   1,018,445.98          7.517%             40                40
3   .................. $   9,545,591.03          7.082%             48                48
4   .................. $   7,191,729.50          9.751%             57                57
</TABLE>


      The actual characteristics and performance of the receivables in the
trust will differ from the assumptions used in constructing the ABS tables.
The assumptions used are hypothetical and have been provided only to give a
general sense of how the principal cash flow might behave under varying
prepayment scenarios. It is very unlikely that the receivables will prepay
at the same level of ABS. Moreover, the diverse terms of receivables within
each of the hypothetical pools could produce slower or faster principal
distributions than indicated in the ABS tables. In addition, the
characteristics of the receivables transferred to the trust on the Closing
Date are expected to be different from the receivables transferred to the
trust during the Pre-Funding Period. Any difference between those
assumptions and the actual characteristics and performance of the
receivables, or actual prepayment experience, will affect the percentages
of initial balances outstanding over time, as well as collections of
interest and principal of receivables. See "-Selection Criteria."

  THE ABS TABLES HAVE BEEN PREPARED BASED ON THE ASSUMPTIONS DESCRIBED
ABOVE AND SHOULD BE READ IN CONJUNCTION THEREWITH.

<TABLE>
<CAPTION>
                         PROJECTED CLASS A-1 NOTE AMORTIZATION

                        PERCENT OF INITIAL NOTE PRINCIPAL AMOUNT


                                                       CLASS A-1 NOTE BALANCE (%)
                                         ----------------------------------------------------

PAYMENT DATE                       0.0% ABS      1.0% ABS      1.3% ABS      1.5% ABS      2.0% ABS
- ------------                       --------      --------      --------      --------      --------

<S>                                   <C>           <C>           <C>          <C>            <C>
Closing Date                          100           100           100          100            100
November 15, 1999                     98            96            95            95            94
December 15, 1999                     95            92            91            90            88
January 15, 2000                      92            87            85            84            81
February 15, 2000                     90            82            80            78            74
March 15, 2000                        86            77            74            72            66
April 15, 2000                        83            72            68            65            59
May 15, 2000                          80            66            62            59            51
June 15, 2000                         77            61            56            52            43
July 15, 2000                         73            55            50            46            36
August 15, 2000                       70            50            44            40            28
September 15, 2000                    66            45            38            33            21
October 15, 2000                      63            39            32            27            14
November 15, 2000                     59            34            26            21             6
December 15, 2000                     56            29            20            15             0
January 15, 2001                      52            24            15            9              0
February 15, 2001                     45            16             7            1              0
March 15, 2001                        42            11             2            0              0
April 15, 2001                        38             6             0            0              0
May 15, 2001                          34             1             0            0              0
June 15, 2001                         31             0             0            0              0
July 15, 2001                         27             0             0            0              0
August 15, 2001                       24             0             0            0              0
September 15, 2001                    20             0             0            0              0
October 15, 2001                      17             0             0            0              0
November 15, 2001                     13             0             0            0              0
December 15, 2001                     10             0             0            0              0
January 15, 2002                       6             0             0            0              0
February 15, 2002                      3             0             0            0              0
March 15, 2002                         0             0             0            0              0
                                   ---------     ---------     ---------    ----------    -----------
Weighted Average Life (yrs).......   1.26          0.83          0.75          0.70          0.60
</TABLE>

<TABLE>
<CAPTION>
                             PROJECTED CLASS A-2 NOTE AMORTIZATION

                           PERCENT OF INITIAL NOTE PRINCIPAL AMOUNT


                                                       CLASS A-2 NOTE BALANCE (%)
PAYMENT DATE                       0.0% ABS      1.0% ABS      1.3% ABS      1.5% ABS       2.0% ABS
- ------------                       --------      --------      --------      --------       --------
<S>                                   <C>           <C>           <C>          <C>            <C>
Closing Date                          100           100           100          100            100
November 15, 1999                     100           100           100          100            100
December 15, 1999                     100           100           100          100            100
January 15, 2000                      100           100           100          100            100
February 15, 2000                     100           100           100          100            100
March 15, 2000                        100           100           100          100            100
April 15, 2000                        100           100           100          100            100
May 15, 2000                          100           100           100          100            100
June 15, 2000                         100           100           100          100            100
July 15, 2000                         100           100           100          100            100
August 15, 2000                       100           100           100          100            100
September 15, 2000                    100           100           100          100            100
October 15, 2000                      100           100           100          100            100
November 15, 2000                     100           100           100          100            100
December 15, 2000                     100           100           100          100             99
January 15, 2001                      100           100           100          100             88
February 15, 2001                     100           100           100          100             77
March 15, 2001                        100           100           100           92             67
April 15, 2001                        100           100           94            84             57
May 15, 2001                          100           100           86            76             48
June 15, 2001                         100           95            79            67             39
July 15, 2001                         100           88            71            59             30
August 15, 2001                       100           81            63            51             21
September 15, 2001                    100           74            56            44             12
October 15, 2001                      100           67            49            36             4
November 15, 2001                     100           60            42            29             0
December 15, 2001                     100           54            35            22             0
January 15, 2002                      100           47            28            14             0
February 15, 2002                     100           41            21            8              0
March 15, 2002                        98            34            14            1              0
April 15, 2002                        93            28             8            0              0
May 15, 2002                          87            22             1            0              0
June 15, 2002                         77            13             0            0              0
July 15, 2002                         72             7             0            0              0
August 15, 2002                       66             2             0            0              0
September 15, 2002                    61             0             0            0              0
October 15, 2002                      56             0             0            0              0
November 15, 2002                     50             0             0            0              0
December 15, 2002                     45             0             0            0              0
January 15, 2003                      39             0             0            0              0
February 15, 2003                     33             0             0            0              0
March 15, 2003                        28             0             0            0              0
April 15, 2003                        21             0             0            0              0
May 15, 2003                           0             0             0            0              0
                                   ---------     ---------     ---------    ----------     ----------
Weighted Average Life (yrs).......   3.07          2.23          2.00          1.87           1.58
</TABLE>


<TABLE>
<CAPTION>
                             PROJECTED CLASS A-3 NOTE AMORTIZATION

                           PERCENT OF INITIAL NOTE PRINCIPAL AMOUNT



                                                       CLASS A-3 NOTE BALANCE (%)
PAYMENT DATE                       0.0% ABS      1.0% ABS      1.3% ABS      1.5% ABS       2.0% ABS
- ------------                       --------      --------      --------      --------

<S>                                   <C>           <C>           <C>          <C>            <C>
Closing Date                          100           100           100          100            100
November 15, 1999                     100           100           100          100            100
December 15, 1999                     100           100           100          100            100
January 15, 2000                      100           100           100          100            100
February 15, 2000                     100           100           100          100            100
March 15, 2000                        100           100           100          100            100
April 15, 2000                        100           100           100          100            100
May 15, 2000                          100           100           100          100            100
June 15, 2000                         100           100           100          100            100
July 15, 2000                         100           100           100          100            100
August 15, 2000                       100           100           100          100            100
September 15, 2000                    100           100           100          100            100
October 15, 2000                      100           100           100          100            100
November 15, 2000                     100           100           100          100            100
December 15, 2000                     100           100           100          100            100
January 15, 2001                      100           100           100          100            100
February 15, 2001                     100           100           100          100            100
March 15, 2001                        100           100           100          100            100
April 15, 2001                        100           100           100          100            100
May 15, 2001                          100           100           100          100            100
June 15, 2001                         100           100           100          100            100
July 15, 2001                         100           100           100          100            100
August 15, 2001                       100           100           100          100            100
September 15, 2001                    100           100           100          100            100
October 15, 2001                      100           100           100          100            100
November 15, 2001                     100           100           100          100             94
December 15, 2001                     100           100           100          100             83
January 15, 2002                      100           100           100          100             71
February 15, 2002                     100           100           100          100             60
March 15, 2002                        100           100           100          100             50
April 15, 2002                        100           100           100           91             40
May 15, 2002                          100           100           100           82             30
June 15, 2002                         100           100           90            70             19
July 15, 2002                         100           100           81            61             10
August 15, 2002                       100           100           73            53             1
September 15, 2002                    100           95            65            44             0
October 15, 2002                      100           86            57            36             0
November 15, 2002                     100           79            49            29             0
December 15, 2002                     100           71            41            21             0
January 15, 2003                      100           63            34            14             0
February 15, 2003                     100           56            27            7              0
March 15, 2003                        100           49            20            0              0
April 15, 2003                        100           41            12            0              0
May 15, 2003                          71             5             0            0              0
June 15, 2003                         62             0             0            0              0
July 15, 2003                         56             0             0            0              0
August 15, 2003                       51             0             0            0              0
September 15, 2003                    44             0             0            0              0
October 15, 2003                      39             0             0            0              0
November 15, 2003                     32             0             0            0              0
December 15, 2003                     15             0             0            0              0
January 15, 2004                      11             0             0            0              0
February 15, 2004                      0             0             0            0              0
                                   ---------     ---------     ---------    ----------     ----------
Weighted Average Life (yrs).......   3.86          3.33          3.09          2.89           2.43
</TABLE>

<TABLE>
<CAPTION>
                              PROJECTED CLASS B NOTE AMORTIZATION

                           PERCENT OF INITIAL NOTE PRINCIPAL AMOUNT


                                                        CLASS B NOTE BALANCE (%)
PAYMENT DATE                       0.0% ABS      1.0% ABS      1.3% ABS      1.5% ABS       2.0% ABS
- ------------                       --------      --------      --------      --------       --------
<S>                                   <C>           <C>           <C>          <C>            <C>
Closing Date                          100           100           100          100            100
November 15, 1999                     100           100           100          100            100
December 15, 1999                     100           100           100          100            100
January 15, 2000                      100           100           100          100            100
February 15, 2000                     100           100           100          100            100
March 15, 2000                        100           100           100          100            100
April 15, 2000                        100           100           100          100            100
May 15, 2000                          100           100           100          100            100
June 15, 2000                         100           100           100          100            100
July 15, 2000                         100           100           100          100            100
August 15, 2000                       100           100           100          100            100
September 15, 2000                    100           100           100          100            100
October 15, 2000                      100           100           100          100            100
November 15, 2000                     100           100           100          100            100
December 15, 2000                     100           100           100          100            100
January 15, 2001                      100           100           100          100            100
February 15, 2001                     100           100           100          100            100
March 15, 2001                        100           100           100          100            100
April 15, 2001                        100           100           100          100            100
May 15, 2001                          100           100           100          100            100
June 15, 2001                         100           100           100          100            100
July 15, 2001                         100           100           100          100            100
August 15, 2001                       100           100           100          100            100
September 15, 2001                    100           100           100          100            100
October 15, 2001                      100           100           100          100            100
November 15, 2001                     100           100           100          100            100
December 15, 2001                     100           100           100          100            100
January  15, 2002                     100           100           100          100            100
February 15, 2002                     100           100           100          100            100
March 15, 2002                        100           100           100          100            100
April 15, 2002                        100           100           100          100            100
May 15, 2002                          100           100           100          100            100
June 15, 2002                         100           100           100          100            100
July 15, 2002                         100           100           100          100            100
August 15, 2002                       100           100           100          100            100
September 15, 2002                    100           100           100          100             84
October 15, 2002                      100           100           100          100             66
November 15, 2002                     100           100           100          100             48
December 15, 2002                     100           100           100          100             0
January 15, 2003                      100           100           100          100             0
February 15, 2003                     100           100           100          100             0
March 15, 2003                        100           100           100          100             0
April 15, 2003                        100           100           100           84             0
May 15, 2003                          100           100           64            33             0
June 15, 2003                         100           96            51            0              0
July 15, 2003                         100           85            41            0              0
August 15, 2003                       100           75             0            0              0
September 15, 2003                    100           64             0            0              0
October 15, 2003                      100           54             0            0              0
November 15, 2003                     100           44             0            0              0
December 15, 2003                     100            0             0            0              0
January 15, 2004                      100            0             0            0              0
February 15, 2004                     97             0             0            0              0
March 15, 2004                        87             0             0            0              0
April 15, 2004                        76             0             0            0              0
May 15, 2004                           0             0             0            0              0
                                   ---------     ---------     ---------    ----------     ----------
Weighted Average Life (yrs).......   4.51          3.98          3.68          3.56           3.04
</TABLE>



         HOW NOTEHOLDERS CAN COMPUTE THEIR PORTION OF THE AMOUNT
                          OUTSTANDING ON THE NOTES

        The servicer's monthly report will give the noteholders, a factor
that can be used to compute the portion of the principal amount outstanding
on the notes.

        How the Servicer Computes the Factor For Each Class of Notes. The
servicer will compute a separate factor for each class of notes prior to
each distribution for that class. This factor will be a seven-digit decimal
which the servicer will compute prior to each distribution with respect to
that class of notes indicating the remaining outstanding principal amount
of that class of notes, as of the applicable payment date. The servicer
will compute the factor after giving effect to payments to be made on that
payment date, as a fraction of the initial outstanding principal amount of
that class of notes.

        Portion of the Outstanding Amount of the Notes. For each note, the
portion outstanding is the product of:

        o      the original denomination of the note; and

        o      the factor relating to that class of notes computed by the
               servicer in the manner described above.

        The Factors Described Above Will Decline as the Trust Makes Payments
on the Securities.

        Each of the factors described above will initially be 1.0000000.
They will decline as the principal amount of the applicable class of notes
is reduced by scheduled payments, prepayments, liquidations of the
receivables and prepayment arising from application of funds in the
pre-funding account. The addition of receivables to the trust will not
change any of these factors.


                              USE OF PROCEEDS


        The net proceeds from the sale of the notes will be applied:

        o      to the purchase of the receivables;


        o      to make the required deposit into the pre-funding account;

        o      to make the required deposit into the negative carry account;


        o      to make the required deposit into the payahead account;


        o      to make the required deposit into the yield supplement account;
               and

        o      to make the required deposit into the reserve account.


                        MMCA AUTO RECEIVABLES TRUST

        MART was established as a business trust in the State of Delaware
on May 19, 1999. MMCA is the sole beneficial owner of MART. MART was
established for limited purposes, which include purchasing receivables from
MMCA, transferring the receivables to third parties and any activities
related to those purposes. MART's principal executive offices are located
at 6363 Katella Avenue, Cypress, California 90630-5205. MART's telephone
number is (714) 236-1614.

        In structuring these transactions MART has taken steps intended to
ensure that the voluntary or involuntary application for relief by MMCA
under the United States Bankruptcy Code or similar state laws will not
cause the assets and liabilities of MART to be consolidated with those of
MMCA. These steps include the maintenance of MART as a separate,
limited-purpose entity. The trust agreement by which MART was formed and
which governs MART's activities restricts the nature of MART's business and
MART's ability to commence a voluntary case or proceeding under any
insolvency law without the unanimous vote of all of its managers. However,
there can be no assurance that the activities of MART would not result in a
court concluding that its assets and liabilities should be consolidated
with those of MMCA in an insolvency proceeding.


        MART's counsel has advised that it would not be a proper exercise
by a court of its equitable discretion to disregard the separate existence
of MART and consolidate its assets and liabilities with the assets and
liabilities of MMCA if MMCA filed for bankruptcy protection. MART's counsel
has assumed that MART will follow various procedures in the conduct of its
affairs, including maintaining records and books of account separate from
those of MMCA, refraining from commingling its assets with those of MMCA
and refraining from holding itself out as having agreed to pay, or being
liable for, the debts of MMCA. MART intends to follow and has represented
to that counsel that it will follow these and other procedures related to
maintaining its separate legal identity. However, if MART does not follow
those procedures, a court could conclude that the assets and liabilities of
MART should be consolidated with those of MMCA. If a court were to reach
that conclusion, or if a filing were made under any insolvency law by or
against MART, or if an attempt were made to litigate any of the foregoing
issues, delays in payments on the notes or reductions in the amounts of the
payments could result.



                                THE SERVICER

        MMCA is a Delaware corporation which primarily provides retail and
wholesale financing, retail leasing and other financial services to
authorized Mitsubishi Motors automobile and light-duty truck dealers and
their customers in the United States. MMCA was incorporated in August 1990
and commenced operations in March 1991.

        MMCA is a wholly-owned subsidiary of MMSA, a California corporation
which is engaged in the wholesale distribution of automobiles and
light-duty trucks throughout the United States manufactured by Mitsubishi
Motors Corporation and its affiliates. MMSA is a subsidiary of Mitsubishi
Motors Corporation, a Japanese corporation that is a worldwide manufacturer
and distributor of motor vehicles and light-duty trucks. Mitsubishi Motors
Corporation owns 97.20% of the stock of MMSA. Mitsubishi Corporation, a
Japanese corporation that is a worldwide general trading company, owns
2.00% of the stock of MMSA. Mitsubishi International Corporation, a New
York corporation that is a worldwide trading company and a wholly-owned
subsidiary of Mitsubishi Corporation, owns 0.80% of the stock of MMSA.

        MMCA's national headquarters is located at 6363 Katella Avenue,
Cypress, CA 90630-5205. Its telephone number is (714) 236-1500.


                             TERMS OF THE NOTES

PRINCIPAL AMOUNT AND INTEREST RATES


        The trust will issue $740,000,000 aggregate principal amount of
asset-backed notes under an indenture to be dated as of October 1, 1999,
between the trust and Bank of Tokyo-Mitsubishi Trust Company, in its
capacity as indenture trustee.

        The notes will be issued in four classes:

        o      $326,000,000 aggregate principal amount of       %
               Class A-1 notes;

        o      $210,000,000 aggregate principal amount of       %
               Class A-2 notes;

        o      $142,000,000 aggregate principal amount of       %
               Class A-3 notes; and

        o      $62,000,000 aggregate principal amount of        %
               Class B notes.


        A form of the indenture has been filed as an exhibit to the
registration statement of which this prospectus forms a part. The following
summary does not purport to be complete and is subject to, and qualified in
its entirety by reference to, the notes, the indenture, the trust agreement
and the sale and servicing agreement.


INTEREST PAYMENTS


        The notes will bear interest at the following annual rates:

        o      the Class A-1 notes:        %;

        o      the Class A-2 notes:        %;

        o      the Class A-3 notes:        %; and


        o      the Class B notes:          %.

        Interest on the outstanding principal amount of each class of notes
will accrue at the applicable interest rate and will be payable to the
applicable noteholders on the 15th of each month. If the 15th of the month
is not a business day, the payment will be made on the next following
business day. The first payment will be made on November 15, 1999. Payments
will be made to noteholders as of each record date. The record date will be
the business day preceding each payment date. However, if notes in fully
registered, certificated form are issued, the record date will become the
15th day of the preceding month, or if that day is not a business day, the
preceding business day.

        Calculation of interest. Interest will accrue during each interest
period and will be calculated on the notes on the basis of a 360-day year
of twelve 30-day months. Interest accrued as of any payment date but not
paid on that payment date will be due on the next payment date, together
with interest on that amount at the applicable interest rate, to the extent
lawful.

        Interest Periods. Interest payable on the notes on each payment
date will accrue from the 15th of the month preceding the payment date
through the 14th of the month of the payment date. For the first payment
date, interest will accrue from the Closing Date through November 14, 1999.


        Priority of Interest Payments. Funds to make interest payments on
the notes will generally come from the Available Funds remaining after the
payment of the servicing fee for the related month plus any portion of the
servicing fee that remains unpaid from prior months. If the Available Funds
remaining are insufficient, the interest will be paid from amounts on
deposit in the supplemental reserve account. If those funds are
insufficient also, interest will then be paid from amounts on deposit in
the reserve account.


        Interest payments on all of the Class A notes will have the same
priority of payment and will be paid ratably based upon the total amount of
interest due on each class of the Class A notes. Interest on the Class B
notes is subordinate to interest on the Class A notes. No interest will be
paid on the Class B notes on any payment date until interest on the Class A
notes has been paid in full. If the amount available for interest payments
is less than the amount of interest payable on the Class A notes on any
payment date, each class of the Class A notes will receive its ratable
share of the aggregate amount available to pay interest on the Class A
notes and no interest will be paid on the Class B notes. Additionally, if a
default under the indenture occurs, interest payments on the Class B notes
also will be subordinated to the payment of principal of the Class A notes.

        Events of Default Under the Indenture. An event of default under
the indenture will occur if the full amount of interest due on all classes
of notes is not paid within five days after the payment date on which the
interest is due. No distributions will be made on the certificates on any
payment date until the interest and principal payable on the notes on that
payment date are paid in full.

PRINCIPAL PAYMENTS


        On each payment date, principal payments will be made to the
noteholders in an amount equal in the aggregate to the Principal
Distribution Amount for that payment date, subject to several limitations.
Certificateholders will not be entitled to receive payments of principal
until all classes of notes have been paid in full. See "--Indenture Cash
Flows" and "--The Reserve Account and Supplemental Reserve Account."


        On each payment date the Principal Distribution Amount will be
paid:


        o      to the holders of the Class A-1 notes, until the Class A-1
               notes have been paid in full;

        o      after the Class A-1 notes are paid in full, to the holders
               of the Class A-2 notes, until the Class A-2 notes have been
               paid in full;

        o      after the Class A-2 notes are paid in full, to the holders
               of the Class A-3 notes, until the Class A-3 notes have been
               paid in full; and


        o      after the Class A-3 notes are paid in full, to the holders
               of the Class B notes, until the Class B notes have been paid
               in full.

        Events of Default Under the Indenture. Payments on the notes may be
accelerated upon an event of default under the indenture. If this occurs,
the order of priority for principal payments on the notes will change.
Amounts available to pay principal of the Class A notes will be paid to the
holders of each class of Class A notes in proportion to the principal
balance of that class to the sum of the principal balances of all of the
Class A notes, until all of the Class A notes are paid in full. See
"-Indenture Cash Flows-Monthly Withdrawals From the Note Payment Account On
and After an Acceleration of the Maturity Dates of the Notes." Principal of
the Class B notes will be paid only after the payment of the following:

        o      amounts due to the servicer;

        o      interest due on the Class A notes;

        o      principal in full of all of the Class A notes; and

        o      interest due on the Class B notes.

The noteholders will be paid in full before any distributions may be made
on the certificates.


        Scheduled Final Payment Dates. Any outstanding principal balance of
each class of notes will be payable in full on the final payment date in
the months specified below:


        o      for the Class A-1 notes, June 2002;

        o      for the Class A-2 notes, August 2003;

        o      for the Class A-3 notes, May 2004; and

        o      for the Class B notes, April 2006.

        The actual date on which the aggregate outstanding principal amount
of any class of notes is paid may be earlier or later than these dates due
to a variety of factors, including those described under "Risk
Factors--Risk that You May Be Required to Reinvest Your Principal in the
Notes at a Lower Rate of Return Because of Prepayments on the Notes" and
"The Receivables Pool--Maturity and Prepayment Considerations."

MANDATORY PREPAYMENT

        On the payment date on or immediately following the last day of the
Pre-Funding Period, any funds remaining in the pre-funding account, after
giving effect to the purchase of all receivables purchased during the Pre-
Funding Period, exclusive of any net earnings from the investment of funds
on deposit in the pre-funding account, will be applied to pay principal of
the notes then outstanding in the same sequence and proportions that would
apply if the remaining funds were a part of the Principal Distribution
Amount. Although the pre-funding account will be funded in an amount that
MART anticipates will allow the trust to acquire receivables during the
Pre-Funding Period in an aggregate principal amount approximately equal to
the amount on deposit in the pre-funding account, it is unlikely that the
aggregate principal amount of those receivables will exactly equal the
amount on deposit in the pre-funding account, and it is likely that at
least a nominal amount of principal will be prepaid to the noteholders at
the end of the Pre-Funding Period.


OPTIONAL REDEMPTION


        All of the outstanding notes and certificates will be redeemed on
any payment date on which the servicer exercises its option to purchase the
receivables. The servicer may purchase the receivables on any payment date
on which the principal balance of the receivables pool as of the end of the
preceding calendar month is 10% or less of the Initial Pool Balance. The
redemption price will be equal to the unpaid principal amount of the notes
plus accrued and unpaid interest on the notes, together with the unpaid
principal amount of the certificates.


THE INDENTURE TRUSTEE

        Bank of Tokyo-Mitsubishi Trust Company, a New York banking
corporation, will be the indenture trustee. The indenture trustee's
Corporate Trust Office is located at 1251 Avenue of the Americas, New York,
New York 10020-1104. MART, the servicer, and their respective affiliates
may have other banking relationships with the indenture trustee and its
affiliates in the ordinary course of their businesses.


THE YIELD SUPPLEMENT AGREEMENT

        Simultaneously with the sale and assignment of the receivables by
MMCA to MART, MMCA and MART will enter into the yield supplement agreement.
The yield supplement agreement will obligate MMCA to pay any Yield
Supplement Amount to the trust on the business day before each payment
date.

THE YIELD SUPPLEMENT ACCOUNT

        Payments of the Yield Supplement Amount due under the yield
supplement agreement will be secured by funds on deposit in the yield
supplement account. The yield supplement account has been established
because (1) some of the receivables in the trust will not have any payments
due from the related obligors until some time after the first payment date
of the notes and (2) some of the receivables owned by the trust will have
an annual percentage rate which is lower than the minimum annual percentage
rate MART and MMCA have agreed is required to cover interest on the notes,
the 1% servicing fee and anticipated losses on defaulted receivables. This
minimum annual percentage rate has been set at the weighted average
interest rate on the notes plus 3 percentage points. However, if MMCA
either obtains a letter of credit securing timely payment to the indenture
trustee of amounts due from MMCA under the yield supplement agreement or
otherwise satisfies several other conditions satisfactory to each of
Moody's and S&P, then subject to the delivery of certain tax opinions the
yield supplement account may be terminated. Any letter of credit related to
the yield supplement agreement will be issued by a bank that has a debt
rating sufficient to maintain the rating of each class of notes at the
initial level at which it was rated by each of Moody's and S&P. If the
rating of the letter of credit bank that issues the letter of credit is
reduced below either of those ratings, the indenture trustee will be
required to obtain a suitable replacement letter of credit, to obtain funds
in the required amount for deposit in the yield supplement account or to
draw the full amount available under the letter of credit and deposit those
funds in the yield supplement account.

        On each payment date, after giving effect to payments on that date,
the amount required to be on deposit in the yield supplement account or to
be available under an acceptable letter of credit will be an amount equal
to the sum of all projected Yield Supplement Amounts for all future payment
dates, which will be determined assuming that future scheduled payments on
the receivables are made on the dates they are scheduled. The amount on
deposit in the yield supplement account will decrease as payments are made
from that account with respect to the Yield Supplement Amounts and funds in
excess of the maximum required balance are released to MART.

        MART Will Make Deposits into the Yield Supplement Account upon each
Transfer of Receivables to the Trust. MART will make an initial deposit to
the yield supplement account on the Closing Date, in the amount specified
in the sale and servicing agreement. On each subsequent date on which
receivables are transferred to the trust, the indenture trustee will make
an additional deposit to the yield supplement account from funds on deposit
in the pre-funding account that otherwise would be distributable to MART as
payment for the receivables sold to the trust on that date, unless the
yield supplement account has been replaced by an acceptable letter of
credit on or before that date.


THE TRUST'S BANK ACCOUNTS

        The servicer will establish and maintain the following trust
accounts:


        o      a collection account into which payments made on receivables
               and advances made by the servicer will be deposited;

        o      a pre-funding account into which $202,210,941.29 will be
               deposited on the Closing Date;

        o      a note payment account into which amounts released from the
               collection account for distribution to noteholders will be
               deposited and from which all payments to noteholders will be
               made;

        o      a certificate distribution account into which amounts
               released from the collection account for distribution to
               certificateholders will be deposited and from which all
               distributions to certificateholders will be made; and

        o      a payahead account into which early payments by obligors of
               less than the remaining balance of Actuarial Receivables
               will be deposited until the time as the payment on such
               receivables falls due or until those funds are applied to
               shortfalls in the scheduled payments with respect to those
               receivables.

        The servicer will establish the pre-funding account, the payahead
account, the reserve account, the supplemental reserve account and the
yield supplement account in the name of the indenture trustee for the
benefit of the noteholders and the certificateholders. The servicer will
establish the note payment account and the negative carry account in the
name of the indenture trustee for the exclusive benefit of the noteholders.
The servicer will establish the certificate distribution account in the
name of the owner trustee for the exclusive benefit of the
certificateholders.

        On the Closing Date, MART will deposit to the payahead account the
early payments with respect to Actuarial Receivables which were received
during the period from October 1, 1999 to the day preceding the Closing
Date. On each date during the Pre-Funding Period on which receivables are
transferred to the trust, the indenture trustee will withdraw from the
pre-funding account and deposit to the payahead account any early payments
with respect to Actuarial Receivables transferred to the trust on that date
which were received before the related date of transfer.

        Funds in the collection account, the pre-funding account, the
payahead account, the reserve account, the supplemental reserve account,
the negative carry account and the yield supplement account will be
invested in the types of investments permitted by the sale and servicing
agreement, which generally will be limited to investments acceptable to
each of Moody's and S&P as being consistent with the ratings of the notes.
Investments permitted by the sale and servicing agreement will be limited
to obligations or securities that mature not later than the business day
immediately preceding the next payment date or the date on which payment is
due, in the case of early payments with respect to Actuarial Receivables on
deposit in the payahead account. Any earnings, net of losses and investment
expenses, on amounts on deposit in the collection account will be paid to
the certificateholders. Any earnings, net of losses and investment
expenses, on amounts on deposit in the payahead account will be paid to the
servicer as additional servicing compensation and will not be available to
pay noteholders. Any earnings, net of losses and investment expenses on,
and any amounts released from, the reserve account, the supplemental
reserve account, the negative carry account and the yield supplement
account will be distributed to MART and will not be available to pay
noteholders. However, earnings on amounts on deposit in the reserve
account, the supplemental reserve account and the negative carry account
will be distributed to MART only to the extent that the amounts on deposit
in those accounts exceed the required balances of those accounts.




INDENTURE CASH FLOWS


        Deposits to the Collection Account; Calculations Made by the
Servicer; Notice to the Indenture Trustee. On or before each payment date,
the servicer will cause all payments on the receivables and all proceeds of
the receivables in the collection account received by the servicer during
the prior calendar month to be deposited into the collection account, other
than amounts payable to the servicer for advances. On or before the seventh
business day, but no later than the tenth calendar day of each month, the
servicer will calculate the following for the payment date occurring in
that month:


        o      the Available Funds;

        o      the Total Available Funds;

        o      the servicing fee for that payment date plus any portion of
               the servicing fee that remains unpaid from prior payment
               dates;

        o      the Accrued Note Interest;

        o      the Scheduled Principal;

        o      the Principal Distribution Amount;

        o      the Negative Carry Amount; and

        o      the Yield Supplement Amount.

On or before each payment date, the servicer will deliver to the indenture
trustee a certificate setting forth the deposits to and withdrawals from
the collection account, the supplemental reserve account and the reserve
account to be made on that payment date.

        Withdrawals from the Supplemental Reserve Account and the Reserve
Account to Reimburse Advances. On each payment date, the indenture trustee
will withdraw from the supplemental reserve account and pay to the servicer
an amount equal to the lesser of:


        o      the amount on deposit in the supplemental reserve account on
               that payment date, calculated before giving effect to any
               deposits or withdrawals on or relating to that payment date;
               and


        o      the amount of advances due to be reimbursed on that payment
               date but not reimbursed from funds on deposit in the
               collection account.

        If the amount on deposit in the supplemental reserve account is
insufficient to fully reimburse the servicer for advances due to be
reimbursed on the applicable payment date, the indenture trustee will
withdraw from the reserve account and pay to the servicer an amount equal
to the lesser of:


        o      the amount on deposit in the reserve account on that date,
               calculated before giving effect to any deposits or
               withdrawals from the reserve account on or relating to that
               payment date; and


        o      the amount, if any, of advances due to be reimbursed on that
               payment date but not reimbursed from funds on deposit in the
               collection account or the supplemental reserve account.

        Withdrawals from the Supplemental Reserve Account and the Reserve
Account to pay the Total Required Payment. If on any payment date the Total
Required Payment is greater than the Available Funds, the indenture trustee
will withdraw from the supplemental reserve account and deposit in the
collection account an amount equal to the lesser of:


        o      the amount on deposit in the supplemental reserve account on
               that payment date, calculated after any reimbursement of
               advances but before any deposits or other withdrawals from
               the supplemental reserve account relating to that payment
               date; and


        o      the amount, if any, by which the Total Required Payment
               exceeds the Available Funds for that payment date.

        If the amount on deposit in the supplemental reserve account is
insufficient to make up a shortfall in the Available Funds to pay the Total
Required Payment, the indenture trustee will withdraw from the reserve
account and deposit in the collection account an amount equal to the lesser
of:


        o      the amount on deposit in the reserve account on that payment
               date, calculated after any reimbursement of advances but
               before any deposits or other withdrawals relating to that
               payment date; and


        o      the amount, if any, by which the Total Required Payment for
               that payment date exceeds the sum of the Available Funds and
               amounts withdrawn from the supplemental reserve account to
               pay the Total Required Payment.

        The Available Funds on any payment date will exclude all payments
and proceeds of any receivables the purchase amount of which has been
included in the Available Funds for a prior calendar month.

        Monthly Withdrawals from Collection Account. On each payment date,
the indenture trustee will withdraw the Total Available Funds for the
preceding calendar month from the collection account and make deposits,
distributions and payments in the amounts and in the order of priority
specified below:

        o      to the servicer, the servicing fee due on that payment date,
               together with any portion of the servicing fee that remains
               unpaid from prior payment dates;

        o      to the note payment account, the Accrued Note Interest for
               each class of notes;

        o      to the note payment account, the Principal Distribution
               Amount;

        o      to the reserve account, the amount required to bring the
               amount in the reserve account up to the Specified Reserve
               Balance;

        o      to the supplemental reserve account, the amount required to
               bring the amount in the supplemental reserve account up to
               the Maximum Supplemental Reserve Amount; and

        o      to the certificate distribution account, any remaining Total
               Available Funds.

        On each payment date, the amount on deposit in the certificate
distribution account will be distributed to the certificateholders.


        Notwithstanding the foregoing, following an acceleration of the
maturity dates of the notes following the occurrence of an event of default
under the indenture, the Total Available Funds will be deposited in the
note payment account for distribution in the order of priority set forth
under "--Monthly Withdrawals From the Note Payment Account On and After an
Acceleration of the Maturity Dates of the Notes."


        Monthly Withdrawals From the Note Payment Account. On each payment
date, unless the maturity dates of the notes have been accelerated
following the occurrence of an event of default under the indenture, all
amounts on deposit in the note payment account will be paid in the
following order of priority:


        o      to the Class A noteholders, the Accrued Note Interest on the
               applicable class of the Class A notes;

        o      to the Class B noteholders, the Accrued Note Interest on the
               Class B notes;


        o      to the Class A-1 noteholders, the Principal Distribution
               Amount until the Class A-1 notes have been paid in full;

        o      following payment in full of the Class A-1 notes, to the
               Class A-2 noteholders, the Principal Distribution Amount
               until the Class A-2 notes have been paid in full;

        o      following payment in full of the Class A-2 notes, to the
               Class A-3 noteholders, the Principal Distribution Amount
               until the Class A-3 notes have been paid in full; and


        o      following payment in full of the Class A-3 notes, to the
               Class B noteholders, the Principal Distribution Amount until
               the Class B notes have been paid in full.


        Monthly Withdrawals From the Note Payment Account On and After an
Acceleration of the Maturity Dates of the Notes. On each payment date
occurring on or after the acceleration of the maturity dates of the notes
following the occurrence of an event of default under the indenture, all
amounts on deposit in the note payment account will be paid in the
following order of priority:

        o      to the indenture trustee, amounts due as compensation or
               indemnity payments pursuant to the terms of the indenture;

        o      to the servicer, the amounts accrued and unpaid in respect
               of the servicing fee plus any portion of the servicing fee
               that remains unpaid from prior payment dates;


        o      to the noteholders of all classes of the Class A notes,
               without priority or preference of any kind, the Accrued Note
               Interest on each class of the Class A notes pro rata in
               proportion to the respective amount of interest due to each
               of the Class A notes;

        o      to the noteholders of all classes of the Class A notes
               without priority or preference of any kind, all unpaid
               principal of the Class A notes pro rata in proportion to the
               respective principal balances of each class of the Class A
               notes until each class of the Class A notes has been paid in
               full;

        o      to the noteholders of the Class B notes, the Accrued Note
               Interest on the Class B notes;

        o      to the noteholders of the Class B notes, unpaid principal of
               the Class B notes until the Class B notes have been paid in
               full; and


        o      to the certificate distribution account, any amount
               remaining in the note payment account after each class of
               notes has been paid in full.

THE NEGATIVE CARRY ACCOUNT


        On the Closing Date, MART will make an initial deposit of $    into
the negative carry account. That amount is equal to the Maximum Negative
Carry Amount as of the Closing Date.

        During the Pre-Funding Period, the amounts on deposit in the
pre-funding account will earn interest at a rate that is less than the
weighted average interest rate on the notes. The amount on deposit in the
negative carry account is intended to cover that shortfall. On each payment
date during the Pre-Funding Period, the indenture trustee will withdraw the
Negative Carry Amount for that payment date from the negative carry account
and deposit that amount to the collection account as a part of the funds
available to pay interest on notes.


THE RESERVE ACCOUNT AND SUPPLEMENTAL RESERVE ACCOUNT


        On the Closing Date, MART will make an initial deposit to the
reserve account of cash or investments permitted by the sale and servicing
agreement having a value of $896,683.59. That amount is equal to 0.15% of
the principal balance of the initial receivables pool as of the Cutoff
Date. On each subsequent date on which receivables are transferred to the
trust, cash or investments permitted by the sale and servicing agreement
having a value approximately equal to 0.15% of the aggregate principal
balance as of the related Cutoff Date of the receivables transferred on
that date will be withdrawn from the pre-funding account and deposited in
the reserve account.


        On or before each payment date, the indenture trustee will make the
following payments and deposits from funds in the supplemental reserve
account:

        o      to the servicer, an amount equal to any shortfall between
               the aggregate amount of advances that are due and payable to
               the servicer on that payment date and the aggregate amount
               of the collections on the receivables that are paid to the
               servicer on that payment date as reimbursement for those
               advances; and

        o      to the collection account, an amount equal to any shortfall
               between the Total Required Payment for that payment date and
               the Available Funds allocable to pay the Total
               Required Payment.

        If there are insufficient funds in the supplemental reserve account
on a particular payment date, the indenture trustee will make up any
shortfall with funds in the reserve account which will be applied in the
same order of priority.


        The reserve account and the supplemental reserve account will be
funded on each payment date with the Available Funds remaining after
payment of interest and principal of the notes on that payment date, in the
following order of priority:


        o      to the reserve account, an amount, equal to the excess, if
               any, of the Specified Reserve Balance for that payment date
               over the amount on deposit in the reserve account; and

        o      to the supplemental reserve account, an amount equal to the
               excess, if any, of the Maximum Supplemental Reserve Amount
               for that payment date over the amount on deposit in the
               supplemental reserve account.


        If amounts on deposit in the reserve account and the supplemental
reserve account on any date exceed the required balances in those accounts,
after giving effect to withdrawals on that payment date, the excess will be
withdrawn and paid to MART. The noteholders will not have any rights in, or
claims to, any of those amounts paid to MART.

        Amounts in the reserve account and the supplemental reserve account
are intended to enhance the likelihood of receipt by noteholders of amounts
due them and to decrease the likelihood that the noteholders will
experience losses. If the amount withdrawn from the reserve account and the
supplemental reserve account on any payment date to reimburse the servicer
for advances and to cover shortfalls in Available Funds exceeds the amount
on deposit in the reserve account and the supplemental reserve account, a
shortfall in the amounts distributed to the noteholders could result. In
addition, depletion of the reserve account and the supplemental reserve
account ultimately could result in losses to noteholders, as noteholders
will have no recourse to the assets of MART as a source of payment. Losses
on the receivables or other shortfalls in the proceeds to be distributed to
the noteholders, after withdrawals from the trust accounts, will be
allocated first to the Class B notes because payments on the Class B notes
are subordinate to the payments on the Class A notes.

        The servicer may request each of Moody's and S&P to approve a
reduction in the Specified Reserve Balance or the Maximum Supplemental
Reserve Amount or a change in the manner in which the reserve account or
the supplemental reserve account is funded. If each of Moody's and S&P
confirms that the requested action will not result in the qualification,
reduction or withdrawal of its then-current rating of any class of notes,
then the required balance of the account will be reduced and the indenture
will be amended without the consent of any noteholders to reflect the
change in the required balances of the accounts. A reduction in the
Specified Reserve Balance will also require the delivery of several tax
opinions to the effect that, among other things, the reduction will not
adversely affect the characterization of the notes for federal income tax
purposes.

SUBORDINATION OF THE CLASS B NOTES

        The rights of the Class B noteholders to be paid interest and
principal are subordinated to the rights of the Class A noteholders to be
paid interest and, in some cases principal. Interest on the Class B notes
is paid on each payment date after servicing fees due to the servicer and
interest due on the Class A notes. However, if an event of default under
the indenture occurs, interest on the Class B notes also will be
subordinated to the payment of principal of the class A notes.

        Principal of the Class B notes will be subordinated to the
servicing fees, interest on Class A notes, interest on the Class B notes,
and the payment of principal of the Class A notes. No principal will be
paid on the Class B notes until the principal of the Class A notes has been
paid in full.


SUBORDINATION OF THE CERTIFICATES

        The rights of certificateholders to receive distributions are
subordinated to the rights of noteholders to receive payments of interest
and principal. Funds on deposit in the collection account will be applied
to the reimbursement of advances made by the servicer, the payment to the
servicer of Rule of 78's payments and the servicing fee plus any portion of
the servicing fee that remains unpaid from prior payment dates, the Accrued
Note Interest on the notes and principal payable on the notes on each
payment date and to making the required deposits to the reserve account and
the supplemental reserve account before distributions on the certificates.
In addition, following the occurrence of an event of default under the
indenture that has resulted in an acceleration of the notes, the
noteholders will be entitled to be paid in full before the
certificateholders are entitled to any distributions. The foregoing
subordination of the certificates is intended to enhance the likelihood of
receipt by noteholders of amounts due them and to decrease the likelihood
that the noteholders will experience losses. See "--Indenture Cash Flows."

ADVANCES BY THE SERVICER OF AMOUNTS PAYABLE ON THE RECEIVABLES


        If the monthly collection of interest and principal of an Actuarial
Receivable and amounts in the payahead account allocable to that receivable
are less than the scheduled payment due, the servicer will make an advance
of the remaining amount on the related payment date.


        The servicer will be reimbursed for each of these advances:


        o      on each subsequent payment date from any payments made by or
               on behalf of the related obligor to the extent those
               payments are allocable to the reimbursement of the advance;
               and


        o      on the payment date following the calendar month in which
               the related receivable becomes defaulted, out of collections
               on other receivables.

        In addition, the servicer will make an advance for any portion of a
Balloon Payment for the calendar month in which the Balloon Payment becomes
due if the entire scheduled payment has not been received by the servicer,
including amounts in the payahead account allocable to the Balloon Payment.

         The servicer will be reimbursed for any advance relating to a
Balloon Payment on each payment date following the payment date on which
the advance was made:

        o      out of payments by or on behalf of the related obligor to
               the extent those payments are allocable to the reimbursement
               of the advance; and


        o      out of collections on other receivables to the extent of any
               losses allocable to the Balloon Payment that the servicer
               has recorded in its books and records during the preceding
               calendar month, but only to the extent the Balloon Payment
               and the advance have not otherwise been
               reimbursed.


        If MMCA is replaced in its capacity as servicer, the successor
servicer will not be required to make advances. In the absence of advances
by the servicer, noteholders must rely for payment of the notes upon the
following:

        o      payments on the receivables, including sales proceeds of
               financed vehicles returned to the servicer for sale;

        o      payments under the yield supplement agreement and the yield
               supplement account;

        o      withdrawals from the negative carry account; and

        o      available amounts on deposit in the reserve account and the
               supplemental reserve account.

See "--Indenture Cash Flows" and "--The Reserve Account and Supplemental
Reserve Account."

DEPOSIT OF COLLECTIONS ON THE RECEIVABLES TO COLLECTION ACCOUNT


        The servicer will deposit the payments and proceeds on the
receivables, other than extension or deferral fees collected on the
receivables that are payable to the servicer under the sale and servicing
agreement, into the collection account not later than two business days
after receipt unless (a) the servicer has a rating acceptable to each of
Moody's and S&P with respect to its short-term indebtedness, MMCA is the
servicer, and no events of servicing termination have occurred or (b) the
trust shall have received written notice from each of Moody's and S&P that
no outstanding rating on any class of notes would be lowered or withdrawn
as a result, in which case those amounts will be paid into the collection
account on the business day before each payment date. MART and the servicer
will also deposit into the collection account on each payment date the
purchase amount of each receivable required to be repurchased or purchased
by either of them pursuant to an obligation that arose during the related
calendar month. The servicer will be entitled to be reimbursed for the
amounts previously deposited in the collection account but later determined
to have resulted from mistaken deposits or posting or checks returned
unpaid for insufficient funds or other reasons from amounts otherwise
payable into the collection account or amounts on deposit in the collection
account.

        In those cases where a subservicer is servicing a receivable under
a subservicing agreement, the servicer will cause the subservicer to remit
to the collection account the amounts collected by that subservicer on or
with respect to the receivables being serviced by it, within the period
after receipt, and subject to the limitations, described above.


        As an administrative convenience, unless the servicer is required
to remit collections within two business days of receipt, the servicer will
be permitted to make the deposit of collections and purchase amounts for or
with respect to the related calendar month, net of distributions to be made
to the servicer, with respect to the related calendar month. The servicer,
however, will account to the indenture trustee and the noteholders as if
all deposits, distributions and transfers were made individually.

STATEMENTS TO NOTEHOLDERS

        On or prior to each payment date, the servicer will prepare and
provide to the indenture trustee a statement to be delivered to the
noteholders. Each of those statements to be delivered to noteholders will
include the following information as to the notes with respect to that
payment date and the preceding calendar month:


        (1)    the amount of the payment allocable to principal of each
               class of notes;

        (2)    the amount of the payment allocable to interest on or with
               respect to each class of notes;

        (3)    the Yield Supplement Amount;

        (4)    the amount of the servicing fee due on that payment date
               plus any portion of the servicing fee that remains unpaid
               from prior payment dates;

        (5)    the aggregate outstanding principal amount of each class of
               the notes and the applicable note pool factor, after giving
               effect to payments on that payment date;

        (6)    the principal balance of the receivables pool, the principal
               balance of the receivables pool exclusive of the aggregate
               principal balance of Balloon Payments and the aggregate
               principal balance of the Balloon Payments calculated as of
               the close of business on the last day of the preceding
               calendar month;

        (7)    the cumulative amount of interest due but not paid to the
               noteholders of each class on that payment date and on prior
               payment dates plus interest on such overdue interest at the
               applicable note interest rate, to the extent permitted by
               law;

        (8)    the cumulative amount of principal due but not paid to the
               noteholders of each class on that payment date and on prior
               payment dates;

        (9)    with respect to receivables that became defaulted during the
               related calendar month, the aggregate amount of the excess
               of the principal balance of those contracts, including any
               principal of a Balloon Payment, over the net proceeds from
               the liquidation of those contracts;

        (10)   the balance of the reserve account on that payment date,
               after giving effect to changes in the balance on that
               payment date;

        (11)   the balance of the supplemental reserve account on that
               payment date, after giving effect to changes in the balance
               on that payment date;

        (12)   the advances by the servicer, if any;

        (13)   the aggregate purchase amount of receivables repurchased by
               MART or purchased by the servicer during the preceding
               calendar month;

        (14)   for each payment date during the Pre-Funding Period and the
               payment date that is on or immediately following the end of
               the Pre-Funding Period, (A) the amount, if any, withdrawn
               from the pre-funding account to purchase receivables during
               the preceding calendar month, (B) the remaining amount on
               deposit in the pre-funding account, if any, (C) the Negative
               Carry Amount, if any, for the preceding calendar month, and
               (D) the amount remaining on deposit in the negative carry
               account after all withdrawals made on that payment date; and

        (15)   for the payment date on or immediately following the end of
               the Pre-Funding Period, the remaining amount on deposit in
               the pre-funding account, if any, that has not been used to
               fund the purchase of receivables after March 31, 2000 and is
               being passed through as payments of principal of the notes.

Each amount set forth in clauses (1), (2), (3), (4), (7) and (8) of this
paragraph will be expressed in the aggregate and as a dollar amount per
$1,000 of original denomination of the notes or class of notes, as
applicable. Copies of those statements may be obtained by the beneficial
owners of the notes by a request in writing addressed to the indenture
trustee.


        Within a reasonable period of time after the end of each calendar
year, but not later than the latest date permitted by law, the indenture
trustee will furnish to each person who at any time during that calendar
year was a noteholder a statement prepared for the purposes of that
noteholder's preparation of federal income tax returns. See "Federal Income
Tax Consequences" and "--Book Entry Registration."



BOOK ENTRY REGISTRATION

        Beneficial owners of notes may hold their notes through DTC in the
United States or through Cedelbank, societe anonyme or Euroclear in Europe
if they are participants of those systems, or indirectly through
organizations that are participants in those systems.


        The notes of each class will be offered for purchase in minimum
denominations of $1,000 and integral multiples of $1,000. They will be
represented initially by one or more physical notes registered in the name
of Cede & Co. as nominee of The Depository Trust Company. No person
acquiring a beneficial ownership interest in the notes will receive a
definitive note registered in that person's name unless definitive notes
are issued under the limited circumstances described in this prospectus.
Unless and until definitive notes are issued, all references to actions by
noteholders refer to actions taken by DTC upon instructions from its
participating organizations. All references to payments, notices, reports
and statements to noteholders will refer to payments, notices, reports and
statements to DTC or Cede & Co., as the registered holder of the notes, for
payment or distribution to beneficial owners of the notes in accordance
with DTC's procedures. See "--Book Entry Registration" and "--Issuance of
Definitive Notes Upon the Occurrence of Various Circumstances."

        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 New York Uniform Commercial Code and
a "clearing agency" registered under Section 17A of the Securities Exchange
Act of 1934, as amended. DTC was created to hold securities for its direct
participants and to facilitate the clearance and settlement of securities
transactions between those direct participants through electronic
book-entries, thereby eliminating the need for physical movement of
securities. Direct DTC participants include securities brokers and dealers,
banks, trust companies and clearing corporations, and may include other
organizations. Indirect participation in the DTC system is also available
to others such as banks, brokers, dealers and trust companies that clear
through or maintain a custodial relationship with a direct participant. The
deposit of notes with DTC and their registration in the name of Cede & Co.
does not change their beneficial ownership. DTC does not know the actual
beneficial owners of the notes; DTC's records reflect only the identity of
the direct participants to whose accounts the notes are credited, which may
or may not be the beneficial owners. The DTC participants will remain
responsible for keeping account of their holdings on behalf of their
customers.


        Beneficial owners of notes will receive all payments of principal
and interest on the notes through direct or indirect participants. DTC will
forward those payments to its direct participants which thereafter will
forward them to indirect participants or beneficial owners of notes. Under
a book-entry format, beneficial owners of notes may experience some delay
in their receipt of payments, since those payments will be forwarded to
Cede & Co. as nominee of DTC. Beneficial owners of notes will not be
recognized by the indenture trustee as noteholders, as that term is used in
the indenture. Beneficial owners of notes can exercise the rights of
noteholders only indirectly through DTC and its direct and indirect
participants. Because DTC can act only on behalf of direct participants,
who in turn act on behalf of indirect participants, and on behalf of
various banks, trust companies and other persons approved by it, the
absence of physical notes may limit the ability of a beneficial owner of a
note to pledge the notes to persons or entities that do not participate in
the DTC system.


        Communications by DTC to direct participants, by direct
participants to indirect participants and by any participants to beneficial
owners of the notes will be governed by arrangements between them, subject
to any applicable statutory or regulatory requirements. Payments by DTC
participants to beneficial owners of the notes will be governed by standing
instructions and customary practices, as is the case with securities held
for the accounts of customers in bearer form or registered in "street
name." They will be the responsibility of the DTC participant and not of
DTC, the indenture trustee, the owner trustee, MART or the servicer,
subject to any applicable statutory or regulatory requirements. Payment of
principal and interest to DTC is the responsibility of the indenture
trustee, disbursement of those payments to direct participants shall be the
responsibility of DTC and disbursement of those payments to beneficial
owners shall be the responsibility of the direct participants.


        Purchases of notes under the DTC system must be made by or through
direct participants, which will receive a credit for the notes on DTC's
records. Each actual beneficial owner's interest in the notes is in turn to
be recorded on the applicable DTC participant's records. Beneficial owners
of notes will not receive written confirmation from DTC of their purchase,
but those beneficial owners are expected to receive written confirmations
providing details of the transaction, as well as periodic statements of
their holdings, from the DTC participant through which the beneficial owner
entered into the transaction. Transfers of ownership interests in the notes
are to be accomplished by entries made on the books of DTC participants
acting on behalf of beneficial owners of notes. Beneficial owners of notes
will not receive physical notes representing their ownership interest in
notes, except if the use of the book-entry system for the notes is
discontinued.


        Neither DTC nor Cede & Co. will comment or vote with respect to the
notes. DTC has advised MART that it will take any action permitted to be
taken by a noteholder under the indenture only at the direction of one or
more direct participants to whose accounts with DTC the notes are credited.
Additionally, DTC has advised MART that the indenture requires that with
respect to any action that may be taken only by noteholders representing a
specified percentage of the aggregate outstanding principal amount of the
notes, DTC will take that action only at the direction of and on behalf of
direct participants whose holdings include undivided interests that satisfy
that specified percentage. Under its usual procedures, DTC will mail an
"omnibus proxy" to the indenture trustee as soon as possible after any
applicable record date with respect to a consent or vote. The omnibus proxy
will assign Cede & Co.'s consenting or voting rights to those direct
participants to whose accounts the notes will be credited on that record
date, who will be identified on a listing attached to the omnibus proxy.


        DTC may discontinue providing its services as securities depository
with respect to the notes at any time by giving reasonable notice to the
indenture trustee. Under those circumstances, if a successor securities
depository is not obtained, definitive notes are required to be printed and
delivered. MART may decide to discontinue use of the system of book-entry
transfers through DTC or a successor securities depository. In that event,
definitive notes will be delivered to noteholders. See "--Issuance of
Definitive Notes Upon the Occurrence of Various Circumstances."


        Cedelbank and Euroclear will hold omnibus positions on behalf of
the Cedelbank customers and the Euroclear participants, respectively. This
will be done through customers' securities accounts in Cedelbank's and
Euroclear's names on the books of their respective depositaries which in
turn will hold those positions in customers' securities accounts in the
depositaries' names on the books of DTC.

        Transfers within DTC between direct participants will occur in
accordance with DTC rules. Transfers between Cedelbank customers and
Euroclear participants will occur in the ordinary way in accordance with
their applicable rules and operating procedures.

        Cross-market transfers between persons holding directly or
indirectly through DTC, through Cedelbank or Euroclear will be effected in
DTC in accordance with DTC rules through the relevant European
international clearing system through its depositary; however, those
cross-market transactions will require delivery of instructions to the
relevant European international clearing system by the counterparty in that
system in accordance with its rules and procedures and within its
established deadlines, which are based on 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.
Cedelbank customers and Euroclear participants may not deliver instructions
directly to the depositaries.

        Because of time-zone differences, credits of securities in
Cedelbank or Euroclear as a result of a transaction with a DTC participant
will be made during the subsequent securities settlement processing day,
dated the business day following the DTC settlement date, and those credits
or any transactions in the securities settled during that processing day
will be reported to the relevant customer of or participant in Cedelbank or
Euroclear on that business day. Cash received in Cedelbank or Euroclear as
a result of sales of securities by or through a customer of or participant
in Cedelbank or Euroclear to a DTC participant will be received with value
on the DTC settlement date but will be available in the relevant Cedelbank
or Euroclear cash account only as of the business day following settlement
in DTC.


        The information in this section concerning DTC and DTC's book-entry
system has been obtained from sources that MART believes to be reliable,
but MART takes no responsibility for the accuracy of the information.


        Cedelbank is incorporated under the laws of Luxembourg as a
professional depository. Cedelbank holds securities for its customers and
facilitates the clearance and settlement of securities transactions between
Cedelbank customers through electronic book-entry changes in accounts of
Cedelbank customers, thereby eliminating the need for physical movement of
certificates. Transactions may be settled by Cedelbank in any of 36
currencies, including United States dollars. Cedelbank provides to its
Cedelbank customers, among other things, services for safekeeping,
administration, clearance and settlement of internationally traded
securities and securities lending and borrowing. Cedelbank interfaces with
domestic markets in several countries. As a professional depository,
Cedelbank is subject in Luxembourg to regulation and supervision by the
Commission for the Supervision of the Financial Sector. Cedelbank customers
are recognized financial institutions around the world, including
underwriters, securities brokers and dealers, banks, trust companies,
clearing corporations and certain other organizations and may include any
of the underwriters of any trust securities. Indirect access to Cedelbank
is also available to others, such as banks, brokers, dealers and trust
companies that clear through or maintain a custodial relationship with a
Cedelbank customer, either directly or indirectly.

        The Euroclear system was created in 1968 to hold securities for
participants of the Euroclear system 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 34
currencies, including United States dollars. The Euroclear system includes
various other services, including securities lending and borrowing and
interfaces with domestic markets in several countries generally similar to
the arrangements for cross-market transfers with DTC described above. The
Euroclear system is operated by the Brussels, Belgium office of Morgan
Guaranty Trust Company of New York, under contract with Euroclear Clearance
System, S.C., a Belgian cooperative corporation. All operations are
conducted by Morgan Guaranty's Belgium office, and all Euroclear securities
clearance accounts and Euroclear cash accounts are accounts with Morgan
Guaranty's Belgium office, not Euroclear Clearance System, which
establishes policy for the Euroclear system on behalf of Euroclear
participants, which include banks, central banks, securities brokers and
dealers and other professional financial intermediaries and may include the
underwriters. Indirect access to the Euroclear system is also available to
other firms that clear through or maintain a custodial relationship with a
Euroclear participant, either directly or indirectly.

        Morgan Guaranty's Belgium office 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.

        The Terms and Conditions Governing Use of Euroclear and the related
Operating Procedures of the Euroclear system and applicable Belgian law
govern the securities clearance accounts and cash accounts maintained with
Morgan Guaranty's Belgium office, transfers of securities and cash within
the Euroclear system, withdrawal of securities and cash from the Euroclear
system, and receipts of payments with respect to securities in the
Euroclear system. All securities in the Euroclear system are held on a
fungible basis without attribution of specific securities to specific
securities clearance accounts. Morgan Guaranty's Belgium office, as the
operator of Euroclear, acts under the Terms and Conditions only on behalf
of Euroclear participants and has no record of or relationship with persons
holding through those organizations.

        Payments on notes held through Cedelbank or Euroclear will be
credited to the cash accounts of customers of or participants in Cedelbank
or Euroclear in accordance with the relevant system's rules and procedures,
to the extent received by its depositary. Those payments will be subject to
tax reporting in accordance with relevant United States tax laws and
regulations. See "Federal Income Tax Consequences."

        Cedelbank or Morgan Guaranty's Belgium office, as operator of
Euroclear, as the case may be, will take any other action permitted to be
taken by a noteholder under the related agreement on behalf of a Cedelbank
customer or Euroclear participant only in accordance with its relevant
rules and procedures and subject to its depositary's ability to effect
those actions on its behalf through DTC.


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


        DTC management is aware that some computer applications, systems,
and the like for processing that are dependent upon calendar dates,
including dates before, on, and after January 1, 2000, may encounter "Year
2000 problems." DTC has informed its participants and other members of the
financial community that is has developed and is implementing a program so
that its systems, as the same relate to the timely payment of distributions
(including principal and income payments) to securityholders, book-entry
deliveries, and settlement of trades within DTC, continue to function
appropriately. This program includes a technical assessment and a
remediation plan, each of which is complete. Additionally, DTC's plan
includes a testing phase, which is expected to be completed within
appropriate time frames.

        However, DTC's ability to perform properly its services is also
dependent upon other parties, including but not limited to issuers and
their agents, as well as third party vendors from whom DTC licenses
software and hardware, and third party vendors on whom DTC relies for
information of the provision of services, including telecommunication and
electrical utility service providers, among others. DTC has informed its
participants and other members of the financial community that it is
contacting (and will continue to contact) third party vendors from whom DTC
acquires services to: (i) impress upon them the importance of such services
being Year 2000 compliant and (ii) determine the extent of their efforts
for Year 2000 remediation (and, as appropriate, testing) of their services.
In addition, DTC is in the process of developing such contingency plans as
it deems appropriate.

        According to DTC, the foregoing information with respect to DTC has
been provided for informational purposes only and is not intended to serve
as a representation, warranty, or contract modification of any kind.


ISSUANCE OF DEFINITIVE NOTES UPON THE OCCURRENCE OF VARIOUS CIRCUMSTANCES

        The notes of each class will be issued in fully registered,
certificated form to noteholders or their nominees, rather than to DTC or
its nominee or a successor clearing agency, only if:

        o      the trust, the administrator or the servicer advises the
               indenture trustee in writing that DTC or its successor is no
               longer willing or able to discharge properly its
               responsibilities as depository with respect to the notes and
               the indenture trustee or the administrator is unable to
               locate a qualified successor;

        o      the administrator, at its option, elects to terminate the
               book-entry system through DTC or its successor; or


        o      after the occurrence of an event of default under the
               indenture or an event of servicing termination under the
               sale and servicing agreement, the beneficial owners of the
               notes representing at least 51% of the aggregate outstanding
               principal amount of the notes advise the indenture trustee
               and DTC or its successor in writing that the continuation of
               a book-entry system through DTC or its successor is no
               longer in the best interest of the beneficial owners of the
               notes.

        Upon the occurrence of any of these events, DTC is required to
notify all of its direct participants and the indenture trustee of the
availability through DTC of notes in fully registered, certificated form.
Upon surrender by DTC of the physical certificates representing the notes
and receipt by the indenture trustee of instructions for re-registration,
the indenture trustee will reissue the notes in fully registered,
certificated form, and thereafter the indenture trustee will recognize the
holders of those notes as noteholders.

        Payments of principal of and interest on the notes in fully
registered, certificated form will be made by the indenture trustee
directly to noteholders in accordance with the procedures set forth in this
prospectus and in the indenture. Payments of principal and interest on each
payment date will be made to noteholders in whose names the notes in fully
registered, certificated form were registered at the close of business on
the preceding record date. Those payments will be made by check mailed to
the address of that noteholder as it appears on the register maintained by
the indenture trustee. The final payment on any note in fully registered,
certificated form, however, will be made only upon presentation and
surrender of the note in that form at the office or agency specified in the
notice of final payment mailed to noteholders.


        Notes in fully registered, certificated form will be transferable
and exchangeable at the offices of the indenture trustee. No service charge
will be imposed for any registration of transfer or exchange, but the
indenture trustee may require payment of a sum sufficient to cover any tax
or other governmental charge imposed in connection therewith.

TERMS OF THE INDENTURE


        Events of Default Under the Indenture. The events of default under
the indenture consist of:


        o      a default for five days or more in the payment of interest
               on any note when it becomes due and payable;

        o      a default in the payment of principal of, or any installment
               of principal of, any note when it becomes due and payable
               including, with respect to each class of notes, on the final
               payment date of such class; or


        o      certain events of bankruptcy, insolvency, receivership or
               liquidation of the trust. (Indenture, Section 5.1).

        Under the Trust Indenture Act of 1939, the indenture trustee may be
deemed to have a conflict of interest and be required to resign as trustee
for either the Class A notes or the Class B notes if a default occurs under
the indenture. In these circumstances, the indenture will provide for a
successor trustee to be appointed for one or both of the Class A notes and
Class B notes, in order that there be separate trustees for each of the
Class A notes and the Class B notes.

        If an indenture trustee relating to any class of notes resigns, its
resignation will become effective only after a successor indenture trustee
for that class of notes is appointed and the successor accepts the
appointment.

        Noteholders holding at least a majority of the aggregate principal
amount of the notes outstanding may waive any past default or event of
default under the indenture prior to the declaration of the acceleration of
the maturity of the notes. Notwithstanding that, they may not waive a
default in payment of principal of or interest on any of the notes or of
any covenant or provision in the indenture which cannot be modified or
amended without unanimous consent of the noteholders. (Indenture, Section
5.12). Any waivers could be treated, for federal income tax purposes, as a
constructive exchange of the notes by the noteholders for deemed new notes
upon which gain or loss would be recognized.

        Remedies Following an Event of Default Under the Indenture. If an
event of default under the indenture should occur and be continuing, the
indenture trustee or the holders of a majority of the aggregate outstanding
principal amount of the notes, voting as a group, may declare the principal
of the notes to be immediately due and payable. The declaration may be
rescinded by the holders of a majority of the aggregate principal amount of
the notes before a judgment or decree for payment of the amount due has
been obtained by the indenture trustee if:


        o      the trust has deposited with the indenture trustee an amount
               sufficient to pay (x) all interest on and principal of the
               notes as if the event of default under the indenture giving
               rise to the declaration had not occurred and (y) all amounts
               advanced by the indenture trustee and its costs and
               expenses; and

        o      all events of default under the indenture, other than the
               nonpayment of principal of the notes that has become due
               solely by that acceleration, have been cured or waived.
               (Indenture, Section 5.2).

Any rescission could be treated, for federal income tax purposes, as a
constructive exchange of the notes by the noteholders for deemed new notes
upon which gain or loss would be recognized.

        If the notes have been declared due and payable following an event
of default under the indenture, the indenture trustee may institute
proceedings to collect amounts due, exercise remedies as a secured party,
including foreclosure or sale of the trust property, or elect to maintain
the trust property and continue to apply proceeds from the trust property
as if there had been no declaration of acceleration. The indenture trustee
may not, however, sell the trust property following an event of default
under the indenture, other than a default in the payment of any principal
or a default for five days or more in the payment of any interest on the
notes, unless:

        o      100% of the noteholders consent;


        o      the proceeds of the sale will be sufficient to pay in full
               the principal of and the accrued interest on all of the then
               outstanding notes; or

        o      the indenture trustee determines that the trust property
               would not be sufficient on an ongoing basis to make all
               payments on the notes as those payments would have become
               due if those obligations had not been declared due and
               payable, and the indenture trustee obtains the consent of
               holders of 66 2/3% of the aggregate principal amount of the
               outstanding notes, voting as a group, to the sale.

The indenture trustee may, but need not, obtain and rely upon an opinion of
an independent accountant or investment banking firm as to whether the
trust property will suffice to pay interest on and principal of the notes
on an ongoing basis. (Indenture, Sections 5.4 and 5.5).

        If the trust property is sold after an event of default under the
indenture has occurred under the circumstances described in the preceding
paragraph pursuant to the direction of the indenture trustee or the
noteholders, the proceeds of that sale will be distributed:

        o      first, to the indenture trustee for amounts due as
               compensation or indemnity payments under the indenture;

        o      second, to the servicer for amounts due in respect of
               accrued and unpaid servicing fees and unreimbursed advances;

        o      third, to the Class A noteholders pro rata for interest
               which is due and unpaid;

        o      fourth, to the Class A noteholders pro rata for principal
               which is due and unpaid;

        o      fifth, to the Class B noteholders for interest which is due
               and unpaid; and

        o      sixth, to the Class B noteholders for principal which is due
               and unpaid.


        Any remaining amounts will be distributed to the certificateholders
for amounts due and unpaid in accordance with the terms of the trust
agreement and the sale and servicing agreement.
(Indenture, Section 5.4).


        If an event of default occurs under the indenture and is continuing
with respect to the notes, the indenture trustee will not be required to
exercise any of its rights or powers at the request or direction of any of
the noteholders if it reasonably believes it will not be adequately
indemnified against the costs, expenses and liabilities which might be
incurred by it in complying with that request. (Indenture, Sections 6.1 and
6.2). The holders of at least a majority of the aggregate principal amount
of the outstanding notes, voting as a group, will have the right to direct
the time, method and place of conducting any proceeding or any remedy
available to the indenture trustee with respect to the notes or exercising
any trust power conferred on the indenture trustee.

        A noteholder will not have the right to institute any proceeding
with respect to the indenture unless:

        o      the noteholder has given written notice to the indenture
               trustee of a continuing event of default under the
               indenture;

        o      the holders of not less than 25% of the aggregate principal
               amount of the outstanding notes have made a written request
               of the indenture trustee to institute a proceeding in its
               own name as indenture trustee;

        o      the noteholder has offered the indenture trustee reasonable
               indemnity;

        o      the indenture trustee has for 60 days failed to institute
               the requested proceeding; and

        o      no direction inconsistent with that written request has been
               given to the indenture trustee during that 60-day period by
               the holders of a majority of the aggregate principal amount
               of the outstanding notes. (Indenture, Section 5.6).


        Neither the indenture trustee nor the owner trustee in their
respective individual capacities, nor any holder of a certificate, nor any
of their respective owners, beneficiaries, agents, officers, directors,
employees, successors or assigns will, in the absence of an express
agreement to the contrary, be personally liable for the payment of interest
on or principal of the notes or for the agreements of the trust and the
owner trustee, in its capacity as trustee, contained in the indenture.

        Covenants by the Trust under the Indenture. The trust will not,
among other things:


        o      sell, transfer, exchange or otherwise dispose of any of the
               assets of the trust, except as expressly permitted by the
               indenture, the sale and servicing agreement, the trust
               agreement or related documents;


        o      claim any credit on or make any deduction from the principal
               or interest payable in respect of the notes, other than
               amounts withheld under the Internal Revenue Code of 1986, as
               amended, or applicable state law, or assert any claim
               against any present or former holder of notes because of the
               payment of taxes levied or assessed upon the trust;

        o      dissolve or liquidate in whole or in part;

        o      permit the validity or effectiveness of the indenture to be
               impaired;

        o      permit any person to be released from any covenants or
               obligations with respect to the notes under the indenture
               except as may be expressly permitted by the indenture;

        o      permit any lien, charge, excise, claim, security interest,
               mortgage or other encumbrance to be created on or extend to
               or otherwise arise upon or burden any assets of the trust,
               or any interest in those assets or their proceeds;


        o      permit the lien of the indenture not to constitute a valid,
               first priority security interest in the trust property,
               other than with respect to any such tax, mechanics or other
               lien; (Indenture, Section 3.8)


        o      engage in any activities other than financing, acquiring,
               owning, pledging and managing the contracts as contemplated
               by the indenture, the sale and servicing agreement, the
               trust agreement and other related documents and incidental
               activities; (Indenture, Section 3.12)

        o      incur, assume or guarantee any indebtedness other than
               indebtedness incurred pursuant to the notes, or otherwise in
               accordance with the indenture, the sale and servicing
               agreement, the trust agreement and other related documents;
               (Indenture, Section 3.13)

        o      make any payments to certificateholders in respect of their
               certificates for any calendar month unless the Total
               Required Payment and any deposits required to be made to the
               reserve account and the supplemental reserve account have
               been provided for; or (Indenture, Section 2.8)


        o      fail to or fail to cause the servicer to deliver to the
               indenture trustee on or before each payment date the
               disbursement and payment instructions as required pursuant
               to the indenture. (Sale and Servicing Agreement, Section
               4.11)

        Replacement of Indenture Trustee. Noteholders holding not less than
a majority of the aggregate principal amount of the outstanding notes, may
remove the indenture trustee without cause by so notifying the indenture
trustee and the trust, and following that removal the trust may appoint a
successor indenture trustee. Any successor indenture trustee must at all
times satisfy the requirements of Section 310(a) of the Trust Indenture Act
of 1939, as amended, and must have a combined capital and surplus of at
least $50,000,000 and a long-term debt rating of investment grade by each
of Moody's and S&P or otherwise acceptable to each of Moody's and S&P.
(Indenture, Sections 6.8 and 6.11)


        The indenture trustee may resign at any time by so notifying the
trust and the noteholders. The trust will be required to remove the
indenture trustee if the indenture trustee:

        o      ceases to be eligible to continue as the indenture trustee;

        o      is adjudged to be bankrupt or insolvent;

        o      comes under the charge of a receiver or other public
               officer; or

        o      otherwise becomes incapable of acting.


        Upon the resignation or required removal of the indenture trustee,
the trust will be required promptly to appoint a successor indenture
trustee. (Indenture, Section 6.8)

        Duties of Indenture Trustee Under the Indenture. The indenture
trustee:


        o      will perform the duties and only the duties as are
               specifically set forth in the indenture;


        o      may in the absence of bad faith, rely on certificates or
               opinions furnished to the indenture trustee which conform to
               the requirements of the indenture and on the truth of the
               statements and the correctness of the opinions expressed in
               those certificates or opinions; and


        o      will examine any of those certificates and opinions which
               are specifically required to be furnished to the indenture
               trustee by the indenture to determine whether or not they
               conform to the requirements of the indenture.


        However, upon the continuance of an event of default under the
indenture, the indenture trustee will be required to exercise the rights
and powers vested in it by the indenture and use the same degree of care
and skill in the exercise of those rights and powers as a prudent person
would exercise or use under the circumstances in the conduct of that
person's own affairs. (Indenture, Section 6.1).


        Compensation and Indemnity of the Indenture Trustee under the
Indenture. The trust will:

        o      pay to the indenture trustee from time to time reasonable
               compensation for its services;

        o      reimburse the indenture trustee for all expenses, advances
               and disbursements reasonably incurred; and

        o      indemnify the indenture trustee for, and hold it harmless
               against, any and all losses, liability or expense, including
               attorneys' fees, incurred by it in connection with the
               performance of its duties.


        The indenture trustee will not be indemnified against any loss,
liability or expense incurred by it through its own willful misconduct,
negligence or bad faith, although the indenture trustee will not be liable:


        o      for any error of judgment made by it in good faith unless it
               is proved that the indenture trustee was negligent in
               ascertaining the pertinent facts;

        o      with respect to any action it takes or omits to take in good
               faith in accordance with a direction received by it from
               noteholders in accordance with the terms of the indenture;
               and

        o      for interest on any money received by it except as the
               indenture trustee and the trust may agree in writing.


        The indenture trustee will not be deemed to have knowledge of any
event of default under the indenture unless an officer of the indenture
trustee has actual knowledge or has received written notice of the event of
default in accordance with the provisions of the indenture. (Indenture,
Sections 6.1 and 6.7)


        Indenture Trustee's Access to Noteholder Lists. If notes are issued
in fully registered, certificated form and the indenture trustee is not the
registrar for the notes, the trust will furnish or cause to be furnished to
the indenture trustee a list of the names and addresses of the noteholders:


        o      as of each record date, within five days after the record
               date; and

        o      as of not more than 10 days before that list is furnished,
               within 30 days after receipt by the trust of a written
               request for that list. (Indenture, Section 7.1)


        Annual Compliance Statement to be Provided by Trust to Indenture
Trustee. The trust will be required to file annually with the indenture
trustee a written statement as to the fulfillment of its obligations under
the indenture. (Indenture, Section 3.9).

        Requirements for Satisfaction and Discharge of Indenture. The
indenture will be discharged with respect to the collateral securing the
notes upon the delivery to the indenture trustee for cancellation of all
the notes or, with several limitations, including receipt of various
opinions with respect to tax matters, upon deposit with the indenture
trustee of funds sufficient for the payment in full of all of the notes,
including interest and any fees due and payable to the owner trustee or the
indenture trustee. (Indenture, Section 4.1).


        Requirements for Modification of Indenture. Without the consent of
the noteholders, the owner trustee, on behalf of the trust, and the
indenture trustee, upon request by the trust, may execute a supplemental
indenture for the purpose of, among other things, adding to the covenants
of the trust, curing any ambiguity, correcting or supplementing any
provision which may be inconsistent with any other provision or making any
other provision with respect to matters or questions arising under the
indenture which will not be inconsistent with other provisions of the
indenture; provided that:

        o      the action will not, (1) as evidenced by an opinion of
               counsel materially adversely affect the interests of any
               noteholder and (2) as confirmed by each of Moody's and S&P
               rating any class of notes, cause the then-current rating
               assigned to any class of notes to be withdrawn, reduced or
               qualified, and


        o      an opinion of counsel as to various tax matters is
               delivered. (Indenture, Section 9.1).


        The owner trustee, on behalf of the trust, and the indenture
trustee, upon request by the trust, may also enter into supplemental
indentures, with the consent of not less than a majority of the aggregate
principal amount of the outstanding notes, voting as a group, and with
prior written notice to each of Moody's and S&P, for the purpose of adding
any provisions to or changing in any manner or eliminating any of the
provisions of the indenture or of modifying in any manner the rights of
noteholders; provided, that:

        o      the action will not, (1) as evidenced by an opinion of
               counsel, materially adversely affect the interests of any
               noteholder and (2) as confirmed by each of Moody's and S&P,
               cause the then-current rating assigned to any of the
               affected class of notes to be withdrawn, reduced or
               qualified, and


        o      an opinion of counsel as to various tax matters is
               delivered. (Indenture, Section 9.1).

Any opinion of counsel referred to in this paragraph or the preceding one
may be rendered by internal counsel to MART or the servicer.

        Without the consent of the holder of each outstanding note affected
thereby, however, no supplemental indenture may:


        o      change the final payment date for any class of notes or the
               date on which any installment of principal of or interest on
               any note is due or reduce the principal amount of any note,
               the specified interest rate of any note or the redemption
               price of any note, change the provisions of the indenture
               relating to the application of collections on, or the
               proceeds of the sale of, the trust property to payment of
               principal of or interest on the notes, or change any place
               of payment where, or the coin or currency in which, any note
               or any interest on the notes is payable;


        o      impair the right to institute suit for the enforcement of
               various provisions of the indenture regarding payment;


        o      reduce the percentage of the aggregate outstanding principal
               amount of the notes the consent of the holders of which is
               required for any supplemental indenture or for any waiver of
               compliance with various provisions of the indenture, or of
               various defaults under the indenture, and their consequences
               as provided for in the indenture;

        o      modify or alter the provisions of the indenture regarding
               the voting of notes held by the trust, MART, the servicer or
               an affiliate of any of them;


        o      reduce the percentage of the aggregate outstanding principal
               amount of the notes the consent of the holders of which is
               required to direct the indenture trustee to sell or
               liquidate the trust property if the proceeds of that sale
               would be insufficient to pay the principal amount and
               accrued but unpaid interest on the notes and the
               certificates;

        o      modify any provision of the indenture specifying a
               percentage of the aggregate principal amount of the notes
               necessary to amend the indenture, the sale and servicing
               agreement, the trust agreement or any other related
               documents except to increase any percentage specified in the
               indenture or to provide that various additional provisions
               of the indenture, the sale and servicing agreement, the
               trust agreement or any other related documents cannot be
               modified or waived without the consent of the holder of each
               outstanding note affected by the modification;


        o      modify any provisions of the indenture in a manner as to
               affect the calculation of the amount of any payment of
               interest or principal due on any note on any payment date or
               to affect the rights of the holders of notes to the benefit
               of any provisions for the mandatory prepayment of the notes
               contained in the indenture; or


        o      permit the creation of any lien ranking prior to or on a
               parity with the lien of the indenture with respect to any of
               the trust property or, except as otherwise permitted or
               contemplated in the indenture, terminate the lien of the
               indenture on any of that collateral or deprive the holder of
               any note of the security afforded by the lien of the
               indenture. (Indenture, Section 9.2).

        The trust agreement will require the owner trustee to give the
certificateholders 30 days' written notice of any proposed supplemental
indenture if it materially adversely affects the certificateholders or if
any noteholders' consent to the proposed supplemental indenture is required
and provides that the owner trustee will not enter into the amendment
unless certificateholders holding a majority of the certificate balance
including, for this purpose, certificates held by MART or any affiliate of
MART, consent in writing. (Trust Agreement, Section 4.1).


          THE SALE AND SERVICING AGREEMENT AND THE TRUST AGREEMENT

        We have summarized below some of the important terms of the sale
and servicing agreement and the trust agreement. We will file copies of
those agreements with the Securities and Exchange Commission after we issue
the notes and the certificates. This summary is not a complete description
of all of the provisions of those agreements and is subject to those
agreements in their entirety.

SALE AND ASSIGNMENT


        Concurrent with the issuance of the notes, and pursuant to the
purchase agreement, MMCA will sell and assign to MART, without recourse,
its entire right, title and interest in, to and under the initial
receivables to be purchased by the trust on the Closing Date, including its
security interests in the related financed vehicles. At the time of
issuance of the notes, MART, pursuant to the sale and servicing agreement,
will sell and assign to the trust, without recourse, MART's entire interest
in the initial receivables, including its security interests in the related
financed vehicles. Each of the initial receivables conveyed by MART to the
trust will be identified in a schedule attached to the sale and servicing
agreement. The initial receivables will be sold and assigned by MMCA to
MART and sold and assigned by MART to the trust as of the Cutoff Date. The
owner trustee will, concurrently with the sale and assignment of the
receivables, execute, authenticate and deliver the certificates. The net
proceeds received from the sale of the notes on the Closing Date will be
applied to the purchase of the receivables and to the deposits required to
be made to the reserve account, the pre-funding account, the negative carry
account, the payahead account and the yield supplement account.

        It is anticipated that additional receivables will be conveyed to
the trust monthly on dates specified by MART occurring during the
Pre-Funding Period. MART will designate as a Cutoff Date the date as of
which particular additional receivables are conveyed to the trust. On or
before each transfer of additional receivables to the trust during the
Pre-Funding Period, MMCA will sell and assign to MART, without recourse,
its entire right, title and interest in, to and under the additional
receivables to be transferred by MART to the trust on that date, including
MMCA's security interests in the related financed vehicles. On each of
those dates, subject to the conditions described below, MART will sell and
assign to the trust, without recourse, MART's entire interest in the
additional receivables sold on that date designated by MART as of the
related Cutoff Date.


        Upon the conveyance of receivables to the trust during the
Pre-Funding Period:


        (1)    the principal balance of the receivables pool will increase
               in an amount equal to the aggregate principal balance of the
               receivables as of the related Cutoff Date;

        (2)    an amount equal to 0.15% of the aggregate principal balance
               of the receivables sold on that date will be withdrawn from
               the pre-funding account and deposited in the reserve
               account;

        (3)    an amount equal to any early payments with respect to
               Actuarial Receivables which were received before the related
               Cutoff Date will be withdrawn from the pre-funding account
               and transferred to the payahead account;

        (4)    an amount equal to the projected Yield Supplement Amounts
               for all future payment dates for the receivables conveyed to
               the trust on that date will be withdrawn from the
               pre-funding account and deposited in the yield supplement
               account unless the yield supplement account has been
               replaced by an acceptable letter of credit on or before that
               date; and


        (5)    an amount equal to the excess of the aggregate principal
               balance of the receivables transferred to the trust on that
               date over the sum of the amounts described in clauses (2),
               (3) and (4) of this paragraph will be withdrawn from the
               pre-funding account and paid to MART.

        Any conveyance of receivables during the Pre-Funding Period is
subject to the satisfaction, on or before the date of conveyance, of the
following conditions precedent, among others:

        o      each of the receivables transferred to the trust on that
               date must satisfy the eligibility criteria specified in the
               sale and servicing agreement (see "The Receivables
               Pool--Selection Criteria");

        o      MART must not have selected those receivables in a manner
               that it believes is adverse to the interests of the trust,
               the noteholders or the certificateholders;

        o      the applicable reserve account deposit for that date must
               have been made;

        o      the applicable payahead account deposit for that date must
               have been made;

        o      the applicable yield supplement account deposit for that
               date must have been made;

        o      MART must have executed and delivered to the trust, with a
               copy to the indenture trustee, a written assignment
               conveying those receivables to the trust, including a
               schedule identifying the receivables;

        o      MART must have delivered various opinions of counsel to the
               owner trustee, the indenture trustee, the representative of
               the underwriters, and each of Moody's and S&P with respect
               to the transfer of those receivables; and

        o      the owner trustee, the indenture trustee and each of Moody's
               and S&P must have received written notification from MART of
               the addition of all receivables transferred to the trust on
               that date.

        In addition, each group of receivables transferred to the trust
during the Pre-Funding Period will have the following characteristics:


        o      the weighted average remaining maturity of the receivables
               in that group will not be more than 53 months after the date
               that the group of receivables was transferred to the trust;

        o      the aggregate Balloon Payments of the receivables in that
               group as a percentage of the aggregate principal balance of
               the receivables in that group will not be more than 26%;

        o      the aggregate principal balance of the limited credit
               experience receivables in that group as a percentage of the
               aggregate principal balance of the receivables in that group
               will be not more than 9%; and

        o      the aggregate principal balance of the receivables that
               allow a deferred first payment in that group as a percentage
               of the aggregate principal balance of the receivables in
               that group will be not more than 8%.

        Except for the criteria described in the two preceding paragraphs,
there will be no required characteristics of receivables transferred to the
trust after the Closing Date. Therefore, following the transfer of
receivables to the trust on any date during the Pre-Funding Period, the
aggregate characteristics of the entire pool of receivables may vary from
those of the receivables transferred to the trust on the Closing Date. See
"Risk Factors" and "The Receivables Pool."

        In the purchase agreement, MMCA will represent and warrant to MART,
and in the sale and servicing agreement, MART will represent and warrant to
the trust, among other things, that:

        o      the information provided in the schedule of receivables
               transferred to the trust on the Closing Date attached to the
               sale and servicing agreement and each schedule of
               receivables transferred to the trust on any date during the
               Pre-Funding Period attached to the related assignment is and
               will be correct in all material respects;


        o      MMCA shall have determined whether or not the obligor on
               each contract has maintained physical damage insurance,
               which shall not be force-placed insurance, covering the
               financed vehicle in accordance with its normal requirements;

        o      on any date that receivables are transferred to the trust,
               the receivables are free and clear of all security
               interests, liens, charges, and encumbrances and no setoffs,
               defenses, or counterclaims against it have been asserted or
               threatened;

        o      on any date that receivables are transferred to the trust,
               each of the receivables is or will be secured by a perfected
               first priority security interest in the financed vehicle in
               favor of MMCA; and

        o      each receivable, at the time it was originated, complied,
               and complies or will comply in all material respects with
               applicable federal and state laws, including consumer
               credit, truth in lending, equal credit opportunity and
               disclosure laws.

        The noteholders, the trust, the indenture trustee, the
certificateholders and the owner trustee will have no recourse against MMCA
or MART for breach of any of the foregoing representations and warranties
with respect to a receivable other than the right to require MMCA and MART
to repurchase the receivable. See "--Mandatory Repurchase of Receivables."
The owner trustee, the indenture trustee, the trust and the servicer will
covenant in the sale and servicing agreement not to institute or join in
the institution of any bankruptcy, reorganization, arrangement, insolvency
or liquidation proceeding, or other similar proceeding against MART for a
period of one year and a day after any securities rated by Moody's or S&P
were issued by MART or by a trust for which MART was the depositor.


        To assure uniform quality in servicing the contracts and to reduce
administrative costs, the trust will appoint the servicer as initial
custodian of the contracts. The servicer, in its capacity as custodian,
will hold the receivables and all documents and instruments relating to the
contracts, either directly or through subservicers, on behalf of the
indenture trustee and the trust. The contracts will not be stamped or
otherwise marked to reflect the sale and assignment of the receivables to
the trust and will not be segregated from other receivables held by the
servicer or the subservicers. However, Uniform Commercial Code financing
statements reflecting the sale and assignment of the receivables by MMCA to
MART and by MART to the trust will be filed, and the servicer's accounting
records and computer systems will be marked to reflect that sale and
assignment. See "The Trust" and "Some Important Legal Aspects of the
Receivables."


THE PRE-FUNDING PERIOD


        The trust will pay the purchase price for receivables to be
transferred to the trust during the Pre-Funding Period with funds on
deposit in the pre-funding account. MART will deposit an amount equal to
$202,210,941.29 in the pre-funding account on the Closing Date. MART
expects to sell receivables to the trust after the Closing Date with an
aggregate principal balance approximately equal to $202,210,941.29. Before
being used to purchase receivables or to pay holders of the notes as
described under "Terms of the Notes-Mandatory Prepayment," funds on deposit
in the pre-funding account will be invested in investments as permitted by
the sale and servicing agreement. The net earnings from the investment of
funds on deposit in the pre-funding account will be transferred to the
collection account on a monthly basis on the business day preceding each
payment date.

        The Pre-Funding Period is expected to begin on the Closing Date and
to end on March 31, 2000, but will end earlier if:

        o      the amount of funds on deposit in the pre-funding account is
               reduced to less than $100,000 because of purchases of
               additional receivables;


        o      there is an event of default under the indenture;

        o      there is an event of servicing termination under the sale
               and servicing agreement; or

        o      MART or the servicer becomes subject to various insolvency
               events.


        Any funds remaining on deposit in the pre-funding account at the
end of the Pre-Funding Period will be payable to the noteholders as
described under "Terms of the Notes-Mandatory Prepayment."


MANDATORY REPURCHASE OF RECEIVABLES


        In the event of a breach or failure to be true of any
representation or warranty with respect to the receivables described in
"--Sale and Assignment," which breach or failure materially and adversely
affects the interest of the trust in a receivable, MART, unless that breach
or failure has been cured by the last day of the calendar month which
includes the 60th day after the date on which MART becomes aware of, or
receives written notice from the owner trustee or the servicer of, the
breach or failure, will be required to repurchase the receivable from the
trust, and MMCA will be required to repurchase the receivable from MART.
The purchase amount will be payable on the payment date immediately
following that calendar month. The obligation of MART to repurchase a
receivable will not be conditioned on performance by MMCA of its obligation
to repurchase a receivable. The repurchase obligation will constitute the
sole remedy available to the noteholders, the trust, the indenture trustee,
the certificateholders or the owner trustee against MART and MMCA for any
uncured breach or failure.


        The purchase amount of a receivable to be purchased on any payment
date will equal the sum of (a) the outstanding principal balance of the
receivable as of the first day of the preceding calendar month and (b) the
accrued and unpaid interest on the principal balance at the annual
percentage rate of the receivable from the date a payment was last made on
the receivable through the date on which payment was due for that
receivable in the preceding calendar month. This calculation will be made
after giving effect to the receipt of monies collected on the contract in
the preceding calendar month.

SERVICING PROCEDURES

        The servicer will make reasonable efforts to collect all payments
due with respect to the receivables in a manner consistent with the sale
and servicing agreement and will exercise the degree of skill and care that
the servicer exercises with respect to comparable motor vehicle receivables
owned and/or serviced by the servicer for itself or others.


        Although it has no current plans to do so, the servicer may enter
into subservicing agreements with servicers that are eligible under the
sale and servicing agreement for the subservicing of receivables. Any
subservicing agreements will contain provisions substantially identical to
those contained in the sale and servicing agreement and may contain other
provisions that are not inconsistent with the terms of the sale and
servicing agreement. The servicer may terminate a subservicing agreement
and either service the related receivables directly or enter into a new
subservicing agreement for the receivables with another subservicer,
provided that any subservicer must be eligible to act as servicer.
Notwithstanding any subservicing agreement, the servicer will remain
obligated and liable to the trust and the owner trustee for servicing and
administering the receivables in accordance with the sale and servicing
agreement as if the servicer alone were servicing the receivables. All
references in this prospectus to actions required or permitted to be taken,
or restrictions on actions to be taken, by the servicer apply equally to
actions by a subservicer. References in this prospectus to amounts received
by the servicer include amounts received by a subservicer.


        To be eligible to act as a servicer or subservicer under the sale
and servicing agreement, a person must, at the time of its appointment as
servicer or as a subservicer:

        o      have a net worth of not less than $50,000,000;

        o      be servicing a portfolio of motor vehicle retail installment
               sale contracts and/or motor vehicle loans;

        o      be legally qualified, and have the capacity, to service the
               receivables;


        o      have demonstrated the ability professionally and competently
               to service a portfolio of motor vehicle retail installment
               sale contracts and/or motor vehicle loans similar to the
               receivables in accordance with standards of skill and care
               that are consistent with prudent industry standards; and

        o      be qualified and entitled to use under a license or other
               written agreement, and agree to maintain the confidentiality
               of, the software which the servicer or any subservicer uses
               in connection with performing its duties and
               responsibilities under the sale and servicing agreement or
               the related subservicing agreement or obtain the right to
               use, or develop at its own expense, software which is
               adequate to perform its duties and responsibilities under
               the sale and servicing agreement or the related subservicing
               agreement.


        The servicer will covenant in the sale and servicing agreement
that:

        (1)    the financed vehicle securing each receivable will not be
               released from the security interest granted by the
               receivable in whole or in part, except as contemplated by
               the sale and servicing agreement;

        (2)    the servicer will not and will not permit any subservicer to
               impair in any material respect the rights of the trust, the
               indenture trustee, the noteholders, the owner trustee or the
               certificateholders in the receivables or otherwise amend or
               alter the terms of a contract if, as a result of that
               amendment or alteration, the interests of the trust, the
               noteholders, the indenture trustee, the owner trustee, or
               the certificateholders under the sale and servicing
               agreement would be materially adversely affected; and


        (3)    the servicer will not increase or decrease the number or
               amount of scheduled payments or the amount financed under a
               contract, or extend, rewrite or otherwise modify the payment
               terms of a contract; provided, however, that the servicer
               may extend any contract for credit-related reasons that
               would be acceptable to the servicer with respect to
               comparable motor vehicle receivables that it services for
               itself or others in accordance with its customary standards
               if the cumulative extensions with respect to any contract
               shall not cause the term of that contract to extend beyond
               October 1, 2005; provided further, that the extensions, in
               the aggregate, do not exceed two months for each twelve
               months of the original term of the contract.

        If the servicer breaches any covenant described in the preceding
paragraph that materially and adversely affects a receivable, the servicer
will be required to purchase the receivable from the trust. That purchase
obligation is the sole remedy against the servicer for any uncured breach,
except for the indemnities of the servicer specified in the sale and
servicing agreement. The servicer's obligation to purchase a receivable in
the case of a breach does not apply if the breach has been cured by the
last day of the calendar month which includes the 60th day after the date
on which the servicer becomes aware of, or receives written notice of, the
breach.


        The sale and servicing agreement will generally require the
servicer to charge off a receivable in conformity with its normal practice.
It will also generally require the servicer to follow its normal collection
practices and procedures that are consistent with the standard of care
required by the sale and servicing agreement to realize upon any
receivable. Currently, MMCA charges off a receivable at the time that the
related financed vehicle has been repossessed and sold, or at the time as
MMCA determines that it will not recover the financed vehicle. The servicer
may sell the financed vehicle securing the receivable at judicial sale, if
any, or take any other action permitted by law. See "Some Important Legal
Aspects of the Receivables." The net proceeds of the sale will be deposited
in the collection account at the time and in the manner described above.

        The sale and servicing agreement will also require the servicer to
make advances, for which the servicer will be reimbursed in the manner
described under "Terms of the Notes--Advances by the Servicer of Amounts
Payable on the Receivables."


        The sale and servicing agreement will provide that the servicer
will defend and indemnify the trust, the indenture trustee, the owner
trustee, the noteholders, the certificateholders and MART against any and
all costs, expenses, losses, damages, claims, and liabilities, including
reasonable fees and expenses of counsel and expenses of litigation, arising
out of or resulting from the use, ownership or operation by the servicer or
any of its affiliates of any financed vehicle, or in respect of any
negligence, willful misfeasance or bad faith of the servicer in the
performance of its duties-other than errors in judgment-or by reason of
reckless disregard of its obligations and duties, under the sale and
servicing agreement or under any of the documents to which it is a party.
The servicer's obligations to indemnify the trust, the indenture trustee,
the owner trustee, the noteholders, MART and the certificateholders for the
servicer's actions or omissions will survive the removal of the servicer,
but will not apply to any action or omission of a successor servicer.


SERVICING COMPENSATION

        The servicer will be entitled to receive a servicing fee for
servicing the receivables each calendar month, in an amount equal to the
product of one-twelfth of 1.00% and the principal balance of the
receivables pool as of the first day of the calendar month. The servicer
will also be entitled to receive, as additional servicing compensation,
earnings, net of losses and investment expenses, on amounts on deposit in
the payahead account, Rule of 78's payments, all disposition fees paid with
respect to receivables providing for Balloon Payments, all administrative
fees and charges, and all late payment fees paid with respect to the
receivables, other than fees paid in connection with extension or deferral
of payments on a receivable, which will be deposited in the collection
account. The servicing fee, together with any portion of the servicing fee
that remains unpaid from prior payment dates, will be paid to the servicer
on each payment date.

        The servicing fee and the additional servicing compensation will
compensate the servicer for performing the functions of a third party
servicer of contracts and for administering the receivables on behalf of
the noteholders and the certificateholders, including collecting payments,
accounting for collections, furnishing monthly and annual statements to the
indenture trustee and the owner trustee with respect to distributions,
responding to inquiries of obligors, investigating delinquencies, and
providing collection and repossession services in cases of obligor default.
In addition, the servicing fee and the additional servicing compensation
will further compensate the servicer for various taxes, accounting fees,
outside auditor fees, data processing costs, and other costs incurred by
the servicer under the sale and servicing agreement in connection with
administering and servicing the receivables.

EVIDENCE TO BE PROVIDED AS TO SERVICER'S COMPLIANCE WITH ITS SERVICING
OBLIGATIONS

        The sale and servicing agreement will provide that a firm of
independent certified public accountants, who may provide audit and other
services to the servicer, MART or MMCA, will furnish to the indenture
trustee and the owner trustee, on or before March 31 of each year,
beginning March 31, 2000, a report of examination as to compliance by the
servicer during the 12 months-or shorter period in the case of the first
report-ended the preceding December 31 with various standards relating to
the servicing of the receivables.

        The sale and servicing agreement will also provide for delivery to
the indenture trustee and the owner trustee, on or before March 31 of each
year, beginning March 31, 2000, of a certificate signed by an officer of
the servicer stating that to the best of that officer's knowledge the
servicer has fulfilled its obligations under the sale and servicing
agreement throughout the 12 months ended the preceding December 31 or, if
there has been a default in the fulfillment of any such obligation,
describing each of those defaults.

        Beneficial owners of the notes may obtain copies of those
statements and certificates by written request addressed to the indenture
trustee.

RESIGNATION BY THE SERVICER


        The sale and servicing agreement will provide that the servicer may
not resign from its obligations and duties as servicer, except upon a
determination that the servicer's performance of its duties is no longer
permissible under applicable law. No resignation of the servicer will
become effective until the indenture trustee or a successor servicer has
assumed the servicer's servicing obligations and duties under the sale and
servicing agreement and becomes the administrator under the administration
agreement.


CONSEQUENCES OF MERGER, CONVERSION, CONSOLIDATION OR SIMILAR ACTIONS BY
SERVICER

        Any legal successor to the servicer, whether by merger,
consolidation or purchase and assumption of all or substantially all of the
business of the servicer, will become the servicer under the sale and
servicing agreement, provided that any such successor must be eligible to
be servicer under the sale and servicing agreement.

LIMITS ON SERVICER'S LIABILITY


        The sale and servicing agreement will provide that the servicer
will be liable only to the extent of the obligations specifically
undertaken by it under the sale and servicing agreement and will have no
other obligations or liabilities under the sale and servicing agreement.


LIMITS ON SERVICER'S OBLIGATIONS IN CONNECTION WITH LEGAL ACTIONS

        The sale and servicing agreement will also provide that the
servicer will be under no obligation to appear in, prosecute or defend any
legal action that is not incidental to the servicer's responsibilities
under the sale and servicing agreement and that, in its opinion, may cause
it to incur any expense or liability. The servicer may, however, at its
expense undertake any reasonable action that it may deem necessary or
desirable in respect of the interests of the noteholders and the
certificateholders under the sale and servicing agreement.

EVENTS OF SERVICING TERMINATION

        The following events will constitute events of servicing
termination under the sale and servicing agreement:

        o      any failure by the servicer to deliver to the owner trustee
               or the indenture trustee the monthly certificate detailing
               the collections and distributions for any calendar month,
               which failure continues beyond the earlier of three business
               days from the date the servicer's certificate was due to be
               delivered and the related payment date;

        o      any failure by the servicer to deliver to the collection
               account or any other account, any required payment or
               deposit under the sale and servicing agreement, which
               failure continues unremedied for five business days, or, in
               the case of a payment or deposit to be made no later than a
               payment date, the failure to make the payment or deposit by
               the payment date;


        o      any failure by the servicer duly to observe or perform in
               any material respect any other covenant or agreement in the
               notes, the certificates or the sale and servicing agreement,
               which failure materially and adversely affects the rights of
               noteholders or certificateholders and which continues
               unremedied for 30 days after written notice of the failure
               is given to the servicer by the indenture trustee or the
               owner trustee, or to MART, the servicer, the owner trustee
               and the indenture trustee by the holders of notes or
               certificates, as applicable, evidencing not less than 25% in
               aggregate principal amount of the outstanding notes;


        o      various events of bankruptcy, receivership, insolvency,
               readjustment of debt, marshalling of assets and liabilities,
               or similar proceedings with respect to MART or the servicer
               and various actions by MART or the servicer indicating its
               insolvency or reorganization pursuant to bankruptcy,
               receivership, conservatorship, insolvency, or similar
               proceedings; and

        o      failure of the servicer to be eligible to act as servicer
               under the sale and servicing agreement.


        If one of the events of servicing termination occurs and is not
remedied, either the indenture trustee or the holders of notes evidencing
not less than 51% of the aggregate principal amount of the outstanding
notes will have the right to remove the servicer. If the servicer is
removed, either the indenture trustee will act as successor servicer or the
indenture trustee will appoint a successor servicer.

        The holders of notes evidencing not less than 51% of the aggregate
principal amount of the outstanding notes or the holders of certificates
evidencing not less than 51% of the certificate balance, in the case of any
default which does not adversely affect the indenture trustee or the
noteholders may, on behalf of all noteholders and certificateholders, as
applicable, waive any event of servicing termination under the sale and
servicing agreement except an event resulting from the failure to make any
required deposit to or payment from any account. For purposes of the
foregoing, any notes or certificates owned by MART, the servicer, or any
affiliate will not be considered to be outstanding.

        The indenture trustee will have no obligation to notify noteholders
of any event which, with lapse of time to cure, would become an event of
servicing termination under the sale and servicing agreement, until after
the expiration of any applicable cure period, subject to the obligation of
the indenture trustee to deliver to each noteholder a copy of any
certificate received by the indenture trustee from the servicer under the
sale and servicing agreement notifying the indenture trustee of any event
which constitutes or, with the giving of notice or lapse of time or both,
would become, an event of servicing termination under the sale and
servicing agreement. See "--Rights of Indenture Trustee and Noteholders
Upon an Event of Servicing Termination Under the Sale and Servicing
Agreement."


RIGHTS OF INDENTURE TRUSTEE AND NOTEHOLDERS UPON AN EVENT OF SERVICING
TERMINATION UNDER THE SALE AND SERVICING AGREEMENT


        As long as an event of servicing termination under the sale and
servicing agreement remains unremedied, the indenture trustee or the
holders of notes evidencing not less than a majority of the aggregate
principal amount of the outstanding notes may terminate the servicer's
rights and obligations under the sale and servicing agreement. Thereafter,
the indenture trustee or a servicer meeting the requisite eligibility
standards, which may be an affiliate of the indenture trustee, appointed by
the indenture trustee will succeed to all the responsibilities, duties, and
liabilities of the original servicer. The successor servicer will then be
entitled to the compensation payable to the servicer. If the indenture
trustee is unwilling or legally unable so to act, the indenture trustee may
appoint, or petition a court of competent jurisdiction to appoint, a person
eligible to act as servicer as successor to the outgoing servicer under the
sale and servicing agreement. In no event may the servicing compensation to
be paid to that successor be greater than the servicing compensation
payable to the servicer under the sale and servicing agreement. In the
event of the bankruptcy of the servicer, the bankruptcy trustee or the
servicer, as debtor in possession, may have the power to prevent a
termination of the servicer's rights and obligations under the sale and
servicing agreement.


REQUIREMENTS FOR AMENDMENTS OF THE SALE AND SERVICING AGREEMENT AND THE
TRUST AGREEMENT


        Both the sale and servicing agreement and the trust agreement may
be amended by the parties without the consent of the noteholders or the
certificateholders, to cure any ambiguity, to correct or supplement any
provision of either agreement which may be inconsistent with any other
provision of that agreement, and to add, change or eliminate any other
provisions of either agreement which are not inconsistent with the
provisions of that agreement; provided that the action will not, as
evidenced by an opinion of counsel-which may be given by internal counsel
to MART or the servicer-to the indenture trustee and the owner trustee,
materially and adversely affect the interest of any noteholder or
certificateholder or, with respect to the trust agreement, have adverse tax
consequences.


        The sale and servicing agreement may be amended by the parties for
the purpose of adding any provisions to, or changing in any manner or
eliminating any of the provisions of, the sale and servicing agreement or
for the purpose of modifying the rights of noteholders or
certificateholders, with the consent of the indenture trustee, the holders
of notes evidencing not less than 51% of the aggregate principal amount of
then outstanding notes, voting as a group, and the holders of certificates
evidencing not less than 51% of the certificate balance.


        The trust agreement may be amended by the parties for the purpose
of adding any provisions to or changing in any manner, or eliminating any
of the provisions of the trust agreement, or for the purpose of modifying
the rights of noteholders or certificateholders, with the consent of the
indenture trustee, MART, the holders of notes evidencing not less than a
majority of the aggregate principal amount of the then outstanding notes,
voting as a group, and the holders of certificates evidencing not less than
a majority of the certificate balance.


        However, no amendment of either agreement may:

        o      increase or reduce in any manner the amount of, or
               accelerate or delay the timing of, or change the allocation
               or priority of, collections of payments on receivables or
               distributions that are required to be made on any note or
               certificate, or change any interest rate of any note, the
               Specified Reserve Balance or the Maximum Supplemental
               Reserve Amount, without the consent of all adversely
               affected noteholders or certificateholders;


        o      reduce the aforesaid percentage of the notes and the
               certificates which is required to consent to any amendment,
               without the consent of all noteholders or certificateholders
               affected by the amendment; or


        o      with respect to any amendment to the sale and servicing
               agreement or the trust agreement, adversely affect the
               ratings of any class of notes by Moody's and S&P without the
               consent of holders of notes evidencing not less than 66 2/3%
               of the aggregate principal amount of the then outstanding
               notes of that class.

        Additionally, with respect to an amendment of the trust agreement,
an opinion of counsel to the effect that the amendment will not have
specified adverse tax consequences will be furnished to the indenture
trustee and the owner trustee. See "Terms of the Notes--Book Entry
Registration."

REQUIREMENTS FOR TERMINATION OF THE TRUST

        The trust will terminate and be of no further force and effect upon
the earlier of:

        o      payment to noteholders and certificateholders of all amounts
               required to be paid to them pursuant to the indenture, the
               trust agreement and the sale and servicing agreement; and


        o      the payment date following the month which is one year after
               the maturity or other liquidation of the last receivable and
               the disposition of any amounts received upon liquidation of
               any property remaining in the trust in accordance with the
               terms and priorities set forth in the indenture, the trust
               agreement and the sale and servicing agreement.


        In order to avoid excessive administrative expense, the servicer
will be permitted, at its option, if the principal balance of the
receivables pool as of the close of business on the last day of a calendar
month has declined to 10% or less of the Initial Pool Balance, to purchase
from the trust, on any payment date occurring in a subsequent calendar
month, all remaining receivables in the trust at a purchase price equal to
the outstanding principal amount of the notes and the certificates, in each
case plus accrued and unpaid interest thereon. The exercise of this right
will effect early retirement of the notes and the certificates.

ACTIONS TO BE TAKEN BY INDENTURE TRUSTEE UPON TERMINATION OF THE TRUST

        The indenture trustee will give written notice of termination of
the trust to each noteholder of record. The final distribution to any
noteholder will be made only upon surrender and cancellation of that
holder's note, whether a note in fully registered, certificated form or one
or more physical notes representing the notes, at the office or agency of
the indenture trustee specified in the notice of termination. Any funds
remaining in the trust, after the indenture trustee has taken various
measures to locate a noteholder and the measures have failed, will be
distributed to MART or as otherwise provided in the sale and servicing
agreement and the trust agreement.

THE ADMINISTRATION AGREEMENT

        MMCA, in its capacity as administrator, will enter into an
administration agreement with the trust and the indenture trustee. Under
the administration agreement, the administrator will agree to provide the
notices and to perform other administrative obligations required by the
indenture. As compensation for the performance of the administrator's
obligations under the administration agreement and as reimbursement for its
expenses relating to the administration agreement, the administrator will
be entitled to a monthly administration fee to be paid by the servicer.


              SOME IMPORTANT LEGAL ASPECTS OF THE RECEIVABLES

BANKRUPTCY CONSIDERATIONS


        MMCA and MART intend that each transfer of receivables by MMCA to
MART be structured such that the receivables and the related proceeds would
not be part of MMCA's bankruptcy estate under Section 541 of the United
States Bankruptcy Code should MMCA become the subject of a bankruptcy case
after the transfers of the receivables to MART. This is known as a "true
sale." Legal counsel has advised MART that if MMCA were to become the
subject of a voluntary or involuntary case under the United States
Bankruptcy Code, the receivables and their proceeds would not be part of
MMCA's bankruptcy estate under Section 541 of the United States Bankruptcy
Code.

        In Octagon Gas Systems, Inc. v. Rimmer, 995 F.2d 948 (10th Cir.
1993), cert. denied, 114 S. Ct. 554 (1993), the United States Court of
Appeals for the 10th Circuit suggested that even where a transfer of
accounts from a seller to a buyer constitutes a "true sale," the accounts
would nevertheless constitute property of the seller's estate in a
bankruptcy of the seller. If MMCA ever becomes subject to a bankruptcy
proceeding and the court follows the Octagon court's reasoning, you could
experience losses or delays in payments on your notes. Counsel to MART has
advised MART that the reasoning of the Octagon case appears to be
inconsistent with other precedent. In addition, the Permanent Editorial
Board of the Uniform Commercial Code has issued PEB Commentary No. 14,
which characterizes the Octagon court's interpretation of Article 9 of the
Uniform Commercial Code as erroneous. That commentary states that nothing
in Article 9 is intended to prevent the transfer of ownership of accounts
or chattel paper.


TRUST'S RIGHTS IN THE RECEIVABLES


        The receivables are "chattel paper" as defined in the Uniform
Commercial Code. Under the Uniform Commercial Code, for most purposes, a
sale of chattel paper is treated in a manner similar to a transaction
creating a security interest in chattel paper. Following transfers of the
receivables, MMCA and MART will cause financing statements to be filed with
the appropriate governmental authorities to perfect the interest of MART
and the trust, as the case may be, in the receivables.

        Under the sale and servicing agreement, the servicer will hold the
receivables, either directly or through subservicers, as custodian for the
indenture trustee and the trust following the sale and assignment of the
receivables to the trust on any date. MART will take the action as is
required to perfect the rights of the indenture trustee and the trust in
the receivables. The receivables will not be stamped, or otherwise marked,
to indicate that they have been sold to the trust. If, through inadvertence
or otherwise, another party purchases or takes a security interest in the
receivables for new value in the ordinary course of business and takes
possession of the receivables without actual knowledge of the trust's
interest, the purchaser or secured party will acquire an interest in the
receivables superior to the interest of the trust.


        The servicer will be obligated to take those actions which are
necessary to protect and perfect the trust's interest in the receivables
and their proceeds.

SECURITY INTERESTS IN VEHICLES

        In all states in which the receivables have been originated, retail
installment sale contracts evidence the credit sale of automobiles and
light-duty trucks by dealers to obligors; the contracts also constitute
personal property security agreements and include grants of security
interests in the financed vehicles under the Uniform Commercial Code.
Perfection of security interests in the financed vehicles is generally
governed by the motor vehicle registration laws of the state in which the
vehicle is located. In most states in which the receivables have been
originated, a security interest in a vehicle is perfected by notation of
the secured party's lien on the vehicle's certificate of title, including
California and Texas, the states in which the largest number of obligors
are located.

        MMCA will assign its security interests in the financed vehicles
securing the related receivables to MART and MART will subsequently assign
its security interests in the financed vehicles to the trust. However,
because of the administrative burden and expense, the servicer, MART and
the trust will not amend any certificate of title to identify the trust as
the new secured party on the certificates of title relating to the financed
vehicles. Also, the servicer will continue to hold any certificates of
title relating to the financed vehicles in its possession as custodian for
the trust.

        In most states, assignments together with a perfected security
interest in the chattel paper are an effective conveyance of a security
interest in the vehicles subject to the chattel paper without amendment of
any lien noted on a vehicle's certificate of title, and the assignee
succeeds to the assignor's rights as secured party. In the absence of fraud
or forgery by the vehicle owner or the servicer or administrative error by
state or local agencies, the notation of MMCA's lien on the certificates of
title will be sufficient to protect the trust against the rights of
subsequent purchasers of a financed vehicle or subsequent lenders who take
a security interest in a financed vehicle. If there are any financed
vehicles as to which MMCA failed to obtain a perfected security interest,
its security interest would be subordinate to, among others, subsequent
purchasers of the financed vehicles and holders of perfected security
interests. Such a failure would constitute a breach of MMCA's warranties
under the purchase agreement and of MART's warranties under the sale and
servicing agreement and would create an obligation of MMCA and of MART to
purchase the related receivable if such breach materially adversely affects
the interest of the trust in the receivable. By not identifying the trust
as the secured party on the certificate of title, the trust's interest in
the chattel paper may not have the benefit of the security interest in the
financed vehicle in all states or such security interest could be defeated
through fraud or negligence. MART will assign its rights under the purchase
agreement to the trust. If the trust does not have a perfected security
interest in a financed vehicle, its ability to realize on such financed
vehicle in the event of a default may be adversely affected.


        Under the laws of most states, a perfected security interest in a
vehicle would continue for four months after a vehicle is moved to a state
other than the state in which it is initially registered and thereafter
until the vehicle owner re-registers the vehicle in the new state. A
majority of states, including California, generally require surrender of a
certificate of title to re-register a vehicle. Accordingly, a secured party
must surrender possession if it holds the certificate of title to the
vehicle, or, in the case of vehicles registered in states providing for the
notation of a lien on the certificate of title but not possession by the
secured party, the secured party would receive notice of surrender if the
security interest is noted on the certificate of title. Thus, the secured
party would have the opportunity to re- perfect its security interest in
the vehicle in the state of relocation. In states that do not require a
certificate of title for registration of a motor vehicle, re-registration
could defeat perfection. In the ordinary course of servicing receivables,
MMCA takes steps to effect re-perfection upon receipt of notice of
re-registration or information from the obligor as to relocation.
Similarly, when an obligor sells a vehicle, MMCA must either surrender
possession of the certificate of title or it will receive notice as a
result of its lien noted on the certificate of title and, as such, will
have an opportunity to require satisfaction of the receivable before
release of the lien. The servicer will be obligated to take appropriate
steps, at the servicer's expense, to maintain perfection of security
interests in the financed vehicles.

        Under the laws of most states, including California and Texas,
liens for repairs performed on a motor vehicle and liens for certain unpaid
taxes take priority over even a perfected security interest in a financed
vehicle. The Internal Revenue Code of 1986, as amended, also grants
priority to certain federal tax liens over the lien of a secured party.
Federal law and the laws of some states permit the confiscation of motor
vehicles under certain circumstances if used in unlawful activities, which
may result in the loss of a secured party's perfected security interest in
the confiscated motor vehicle. With respect to each trust, MMCA will
represent to MART and MART will represent to the trust that the trust's
security interest in each financed vehicle is or will be prior to all other
present liens (other than tax liens and liens that arise by operation of
law) and security interests in, the financed vehicle. However, liens for
repairs or taxes, or the confiscation of a financed vehicle, could arise or
occur at any time during the term of a receivable. No notice will be given
to the trustee, certificateholders, and the indenture trustee or
noteholders in the event such a lien arises or confiscation occurs. Neither
MART nor the servicer will have any obligation to repurchase a receivable
as to which any of the aforementioned occurrences result in the trust
losing the priority of its security interest or its security interest in
such financed vehicle after the date a receivable is sold to the trust.


REPOSSESSION

        In the event of default by a purchaser of a financed vehicle, the
holder of the retail installment sale contract has all the remedies of a
secured party under the Uniform Commercial Code, except where specifically
limited by other state laws. Under the Uniform Commercial Code, remedies of
a secured party include the right to repossession by self-help, unless
repossession would constitute a breach of the peace. Unless a vehicle is
voluntarily surrendered, self-help repossession is the method employed by
MMCA in the majority of instances in which a default occurs and is
accomplished simply by retaking possession of the financed vehicle. In
cases where the obligor objects or raises a defense to repossession, or if
otherwise required by applicable state law, a court order must be obtained
from the appropriate state court, and the vehicle must then be repossessed
in accordance with that order.

NOTICE OF SALE; REDEMPTION RIGHTS

        In the event of default by an obligor, some jurisdictions require
that the obligor be notified of the default and be given a time period
within which the obligor may cure the default prior to repossession.
Generally, this right of reinstatement may be exercised on a limited number
of occasions in any one-year period.


        The Uniform Commercial Code and other state laws require the
secured party to provide a defaulting obligor with reasonable notice of the
date, time, and place of any public sale and/or the date after which any
private sale of the collateral may be held. The obligor has the right to
redeem the collateral prior to actual sale by paying the secured party the
unpaid principal balance of the obligation plus reasonable expenses for
repossessing, holding, and preparing the collateral for disposition and
arranging for the sale, plus, in some jurisdictions, reasonable attorneys'
fees, or, in some states, by payment of delinquent installments or the
unpaid balance.


DEFICIENCY JUDGMENTS AND EXCESS PROCEEDS

        The proceeds of resale of a repossessed vehicle generally will be
applied first to the expenses of resale and repossession and then to the
satisfaction of the indebtedness of the obligor on the related receivable.
While some states impose prohibitions or limitations on deficiency
judgments, if the net proceeds from resale do not cover the full amount of
the indebtedness, a deficiency judgment can be sought in those states that
do not prohibit or limit such judgments. However, the deficiency judgment
would be a personal judgment against a defaulting obligor, who can be
expected to have very limited capital or income available following
repossession. Therefore, in many cases, it may not be useful to seek a
deficiency judgment or, if one is obtained, it may be settled at a
significant discount or not paid at all. MMCA generally seeks to recover
any deficiency existing after repossession and sale of a financed vehicle.

OBLIGOR'S RIGHT TO EXCESS PROCEEDS UPON SALE OF A FINANCED VEHICLE

        Occasionally, after resale of a financed vehicle and payment of all
expenses and indebtedness, there is a surplus of funds. In that case, the
Uniform Commercial Code requires the lender to remit the surplus to any
holder of any lien with respect to the vehicle sold or if no such
lienholder exists or there are remaining funds, the Uniform Commercial Code
requires the lender to remit the surplus to the former obligor.

CONSUMER PROTECTION LAWS

        Numerous federal and state consumer protection laws and related
regulations impose substantial requirements upon lenders and servicers
involved in consumer finance. These laws include the Truth-in-Lending Act,
the Equal Credit Opportunity Act, the Federal Trade Commission Act, the
Fair Credit Reporting Act, the Fair Debt Collection Practices Act, the
Magnuson-Moss Warranty Act, the Federal Reserve Board's Regulations B and
Z, state adaptations of the National Consumer Act and of the Uniform
Consumer Credit Code, and state motor vehicle retail installment sales
acts, retail installment sales acts, and other similar laws. Also, state
laws impose finance charge ceilings and other restrictions on consumer
transactions and require contract disclosures in addition to those required
under federal law. Such requirements impose specific statutory liabilities
upon creditors who fail to comply with their provisions. In some cases,
this liability could affect an assignee's ability to enforce consumer
finance contracts such as the receivables.


        The so-called holder-in-due-course rule of the Federal Trade
Commission, also known as the FTC rule, the provisions of which are
generally duplicated by the Uniform Consumer Credit Code, other state
statutes, or the common law in some states, has the effect of subjecting a
seller, and certain related lenders and their assignees, in a consumer
credit transaction and any assignee of the seller to all claims and
defenses which the buyer in a transaction could assert against the seller
of the goods. Liability under the FTC rule is limited to the amounts paid
by the buyer, and may result in the inability of the holder of the contract
to collect all or a portion of the balance remaining due from the buyer
under that contract. Most of the receivables will be subject to the
requirements of the FTC rule. Accordingly, the trust, as holder of the
related receivables, will be subject to any claims or defenses that a
purchaser of a financed vehicle may assert against the seller of the
financed vehicle. Such claims are limited to a maximum liability equal to
the amounts paid by the obligor on the receivable.

        Under most state motor vehicle dealer licensing laws, sellers of
motor vehicles are required to be licensed to sell motor vehicles at retail
sale. Furthermore, Federal Odometer Regulations promulgated under the Motor
Vehicle Information and Cost Savings Act require that all sellers of new
and used vehicles furnish a written statement signed by the seller
certifying the accuracy of the odometer reading. If a seller is not
properly licensed or if an Odometer Disclosure Statement was not provided
to the purchaser of the related financed vehicle, the obligor may be able
to assert a defense against the seller of the vehicle. If an obligor were
successful in asserting one of these claims or defenses, it would
constitute a breach of MMCA's and MART's representations and warranties
under the purchase agreement and the sale and servicing agreement and would
create an obligation of MMCA and MART to repurchase the receivable unless
the breach is cured. See "The Sale and Servicing Agreement and the Trust
Agreement -- Sale and Assignment."


        Courts have imposed general equitable principles on secured parties
pursuing repossession of collateral or litigation involving deficiency
balances. These equitable principles may have the effect of relieving an
obligor from some or all of the legal consequences of a default.

        In several cases, obligors have asserted that the self-help
remedies of secured parties under the Uniform Commercial Code and related
laws violate the due process protections provided under the 14th Amendment
to the Constitution of the United States. Courts have generally upheld the
notice provisions of the Uniform Commercial Code and related laws as
reasonable or have found that the repossession and resale by the creditor
do not involve sufficient state action to afford constitutional protection
to consumers.

        MMCA and MART will warrant that each receivable complies with all
requirements of law in all material respects. Accordingly, if an obligor
has a claim against the trust for violation of any law and such claim
materially and adversely affects the trust's interest in a receivable, the
violation would constitute a breach of warranty and would create an
obligation of MMCA and MART to repurchase the affected receivable unless
the breach is cured. See "The Sale and Servicing Agreement and the Trust
Agreement -- Mandatory Repurchase of Receivables."

OTHER LIMITATIONS


        In addition to the laws limiting or prohibiting deficiency
judgments, numerous other statutory provisions, including the United States
Bankruptcy Code and related state laws, may interfere with or affect the
ability of a lender to realize upon collateral or enforce a deficiency
judgment. For example, in a Chapter 13 proceeding under the United States
Bankruptcy Code, a court may prevent a lender from repossessing a motor
vehicle, and, as part of the rehabilitation plan, reduce the amount of the
secured indebtedness to the market value of the motor vehicle at the time
of bankruptcy, as determined by the court, leaving the lender as a general
unsecured creditor for the remainder of the indebtedness. A bankruptcy
court may also reduce the monthly payments due under a contract or change
the rate of interest and time of repayment of the indebtedness.



                      FEDERAL INCOME TAX CONSEQUENCES


        Set forth below is a summary of some of the United States federal
income tax consequences of the purchase, ownership and disposition of the
notes. This discussion is based upon current provisions of the tax code,
existing and proposed Treasury regulations under the tax code, current
administrative rulings, judicial decisions and other applicable authorities
in effect as of the date of this prospectus, all of which are subject to
change, possibly with retroactive effect. There can be no assurance that
the IRS will not challenge the conclusions reached in this prospectus, and
no ruling from the IRS has been or will be sought on any of the issues
discussed below.

        This summary does not purport to deal with all aspects of federal
income taxation that may be relevant to beneficial owners of notes in light
of their personal investment circumstances nor, except for some limited
discussions of particular topics, to some types of beneficial owners of
notes subject to special treatment under the federal income tax laws (e.g.,
financial institutions, broker-dealers, life insurance companies and
tax-exempt organizations). This information is directed to beneficial
owners who hold the notes as "capital assets" within the meaning of Section
1221 of the tax code.


TAX TREATMENT OF THE NOTES AND THE TRUST UNDER FEDERAL INCOME TAX LAW


        Tax Status of the Notes and the Trust. On the Closing Date,
Skadden, Arps, Slate, Meagher & Flom LLP will render its opinion that for
federal income tax purposes under existing law, subject to customary
assumptions and qualifications:


        o      the notes will be treated as debt; and


        o      the trust will not be classified as an association or a
               publicly traded partnership taxable as a corporation.


MART, the owner trustee and the indenture trustee have agreed, and the
noteholders will agree by their purchase of notes, to treat the notes for
federal, state and local income and franchise tax purposes as indebtedness
of the trust.

        Stated Interest. Stated interest on the notes will be taxable as
ordinary income for federal income tax purposes when received or accrued in
accordance with a beneficial owner's method of tax accounting.


        Original Issue Discount. A note will be treated as issued with
original issue discount or "OID" if the excess of the note's "stated
redemption price at maturity" over the issue price equals or exceeds a de
minimis amount equal to 1/4 of 1 percent of the note's stated redemption
price at maturity multiplied by the number of complete years to its
maturity based on the anticipated weighted average life of a note.


        In general, OID, if any, will equal the difference between the
stated redemption price at maturity of a note and its issue price. A holder
of a note must include OID in gross income as ordinary interest income as
it accrues under a method taking into account an economic accrual of the
discount. In general, OID must be included in income in advance of the
receipt of the cash representing that income. The amount of OID on a note
will be considered to be zero if it is less than a de minimis amount
determined as described above.


        The issue price of a note will generally be the initial offering
price at which a substantial amount of the notes are sold. The trust
intends to treat the issue price as including, in addition, the amount paid
by the noteholder for accrued interest that relates to a period prior to
the Closing Date. The stated redemption price at maturity generally will
equal the principal amount of the Note.


        The holder of a note issued with OID must include in gross income
for each taxable year the OID accrued for each day during its taxable year
on which it holds the note. The daily portions are determined by
calculating the OID for the accrual period and then allocating to each day
a pro rata portion of the OID that accrued during the accrual period. The
trust intends to report OID on the basis of an accrual period that
corresponds to the interval between payment dates.


        OID on the notes will be computed by taking into account the
anticipated rate of prepayments assumed in pricing the notes, which will be
1.30% ABS. The amount of OID that will accrue during an accrual period will
equal:


        o      the present value of all payments remaining to be made on
               the note as of the close of the accrual period, plus the
               payments during the accrual period of amounts included in
               the stated redemption price of the note, minus

        o      the "adjusted issue price" of the note at the beginning of
               the accrual period.

        The adjusted issue price of a note is the sum of its issue price
plus prior accruals of OID, reduced by the total payments made with respect
to the note in all prior periods, other than qualified stated interest
payments. The present value of the remaining payments is determined on the
basis of three factors:

        o      the original yield to maturity of the note, determined on
               the basis of compounding at the end of each accrual period
               and properly adjusted for the length of the accrual period,

        o      events which have occurred before the end of the accrual
               period and

        o      the assumption that the remaining payments will be made in
               accordance with the original assumption.


        The effect of this method is to increase the rate at which a
noteholder includes OID in income to take into account prepayments on the
receivables at a rate that exceeds the anticipated rate of prepayments, and
to decrease (but not below zero) for any period the rate at which a
noteholder includes OID in income to take into account prepayments with
respect to the receivables at a rate that is slower than the anticipated
rate of prepayments. Although OID will be reported to noteholders based on
the anticipated rate of prepayments, no representation is made to
noteholders that receivables will be prepaid at that rate or at any other
rate.


        A holder of a note that acquires the note for an amount that
exceeds its stated redemption price will not include any OID in gross
income. A holder of a note which acquires the notes for an amount that is
less than its stated redemption price will be required to include OID in
gross income, but a subsequent holder who purchases a note for an amount
that exceeds its adjusted issue price will be entitled, as will an initial
holder who pays more than a note's issue price, to reduce the amount of OID
included in income in each period by the amount of OID multiplied by a
fraction, the numerator of which is:

        o      the purchaser's adjusted basis in the note immediately after
               purchase thereof minus

        o      the adjusted issue price of the note;

and the denominator of which is:

        o      all amounts remaining to be paid on the note after the
               purchase date, other than qualified stated interest, minus

        o      the adjusted issue price of the note.

        Total Accrual Election. As an alternative to separately accruing
stated interest, OID, de minimis OID, market discount, de minimis market
discount, unstated interest, premium, and acquisition premium, a holder of
a note may elect to include all income that accrues on the note using the
constant yield method. If a noteholder makes this election, income on a
note will be calculated as though:

        o      the issue price of the note were equal to the noteholder's
               adjusted basis in the note immediately after its acquisition
               by the noteholder;

        o      the note were issued on the noteholder's acquisition date;
               and

        o      none of the interest payments on the note were "qualified
               stated interest."

A noteholder may make this election for a note that has premium or market
discount, respectively, only if the noteholder makes, or has previously
made, an election to amortize bond premium or to include market discount in
income currently. See "--Market Discount" and "--Amortizable Bond Premium."


        Market Discount. The notes, whether or not issued with OID, will be
subject to the market discount rules of the tax code. In general, these
rules provide that if the beneficial owner purchases a note at a discount
(if the discount exceeds a de minimis amount specified in the tax code)
from its stated redemption price at maturity or, if the notes were issued
with OID, its adjusted issue price, and thereafter (1) recognizes gain upon
a disposition, or (2) receives payments of principal, the lesser of (x) the
gain or principal payment or (y) the accrued market discount will be taxed
as ordinary interest income and not as capital gain. Generally, the accrued
market discount will be the total market discount on the note multiplied by
a fraction equal to:

        o      the number of days the beneficial owner held the note,
               divided by


        o      the number of days from the date the beneficial owner
               acquired the note until its maturity date.

The beneficial owner may elect, however, to determine accrued market
discount under the constant yield method.


        Limitations imposed by the tax code which are intended to match
deductions with the taxation of income may defer deductions for interest on
indebtedness incurred or continued, or short-sale expenses incurred, to
purchase or carry a note with market discount. A beneficial owner of a note
may elect to include market discount in gross income as it accrues and, if
it makes this election, is exempt from this rule. This election will apply
to all debt instruments acquired by the taxpayer on or after the first day
of the first taxable year to which the election applies. The adjusted basis
of a note subject to the election will be increased to reflect market
discount included in gross income, thereby reducing any gain or increasing
any loss on a sale or other taxable disposition.

        Amortizable Bond Premium. In general, if a beneficial owner of a
note purchases a note at a premium-that is, an amount in excess of the
amount payable upon the maturity of that note-that beneficial owner will be
considered to have purchased the note with "amortizable bond premium" equal
to the amount of the excess. The beneficial owner of a note may elect to
amortize bond premium as an offset to interest income, and not as a
separate deduction item, as it accrues under a constant yield method over
the remaining term of the note. That beneficial owner's tax basis in the
note will be reduced by the amount of the amortized bond premium. Any
election will apply to all debt instruments, other than instruments the
interest on which is excludible from gross income, held by that beneficial
owner at the beginning of the first taxable year for which the election
applies or later acquired, and cannot be revoked without the consent of the
IRS. Bond premium on a note held by a beneficial owner who does not elect
to amortize the premium will decrease the gain or increase the loss
otherwise recognized on the disposition of the note.

        Disposition of Notes. A beneficial owner of a note's adjusted tax
basis will be its cost, increased by the amount of any OID, market discount
and gain previously included in income with respect to the note, and
reduced by the amount of any payment on the note that is not qualified
stated interest and the amount of bond premium previously amortized with
respect to the note. A beneficial owner will generally recognize gain or
loss on the sale or retirement of a note equal to the difference between
the amount realized on the sale or retirement and the tax basis of the
note. The gain or loss will be capital gain or loss-except to the extent
attributable to OID not previously accrued, accrued but unpaid interest, or
as described above under "--Market Discount"-and will be long-term capital
gain or loss if the note was held for more than one year. In addition, if
the prepayable obligation rules apply, any OID that has not accrued at the
time of the payment in full of a note will be treated as ordinary income.


FEDERAL TAX CONSEQUENCES OF WAIVERS OF EVENTS OF DEFAULT AND AMENDMENTS OF
NOTES BY NOTEHOLDERS

        The indenture permits the noteholders to waive an event of default
under the indenture or rescind an acceleration of the notes in some
circumstances upon a vote of the requisite percentage of noteholders. Any
waiver or rescission under the indenture, or any amendment of the terms of
the notes, could be treated for federal income tax purposes as a
constructive exchange by a noteholder of the notes for new notes, upon
which gain or loss would be recognized.

INFORMATION REPORTING AND BACKUP WITHHOLDING OF TAXES BY INDENTURE TRUSTEE

        The indenture trustee will be required to report annually to the
IRS, and to each beneficial owner of a note, the amount of interest paid on
the notes and the amount withheld for federal income taxes for each
calendar year, except as to exempt recipients which are generally
corporations, tax-exempt organizations, qualified pension and
profit-sharing trusts, individual retirement accounts, or nonresident
aliens who provide certification as to their status. Each beneficial owner
of note, other than beneficial owners who are not subject to the reporting
requirements will be required to provide, under penalties of perjury, a
certificate containing the beneficial owner's name, address, correct
federal taxpayer identification number-which includes a social security
number-and a statement that the beneficial owner is not subject to backup
withholding. Should a non-exempt beneficial owner fail to provide the
required certification or should the IRS notify the indenture trustee or
the trust that the beneficial owner has provided an incorrect federal
taxpayer identification number or is otherwise subject to backup
withholding, the indenture trustee will be required to withhold, or cause
to be withheld, 31% of the interest otherwise payable to the beneficial
owner, and remit the withheld amounts to the IRS as a credit against the
beneficial owner's federal income tax liability.

TAX CONSEQUENCES TO FOREIGN INVESTORS

        The following information describes the U.S. federal income tax
treatment of investors that are not U.S. persons, which are any persons
other than:


        o      citizens or residents of the United States;

        o      corporations, partnerships or other entities treated as
               corporations or partnerships for United States federal
               income tax purposes organized in or under the laws of the
               United States, any state or the District of Columbia,
               unless, in the case of a partnership or entity treated as a
               partnership, Treasury regulations provide otherwise;

        o      estates the income of which is includible in gross income
               for U.S. federal income tax purposes, regardless of source;
               or


        o      trusts if a U.S. court is able to exercise primary
               supervision over the administration of the trusts and one or
               more U.S. persons has authority to control all substantial
               decisions of the trust.


        Interest paid or accrued to a non-U.S. person that is not
effectively connected with the conduct of a trade or business within the
United States by the non-U.S. person will generally be considered
"portfolio interest" and generally will not be subject to U.S. federal
income tax and withholding tax, as long as the non-U.S. person:

        o      is not actually or constructively a "10 percent shareholder"
               of the trust or a "controlled foreign corporation" with
               respect to which the trust is a "related person" within the
               meaning of the tax code, and


        o      provides an appropriate statement, signed under penalties of
               perjury, certifying that the beneficial owner of a note is a
               non-U.S. person and providing that non-U.S. person's name
               and address.


         If the information provided in this statement changes, the
non-U.S. person must so inform the indenture trustee within 30 days of the
change. The statement generally must be provided in the year a payment
occurs or in either of the two preceding years. If the interest were not
portfolio interest, then it would be subject to U.S. federal income and
withholding tax at a rate of 30 percent unless reduced or eliminated under
an applicable income tax treaty.

        Any capital gain realized on the sale or other taxable disposition
of a note by a non-U.S. person will be exempt from U.S. federal income and
withholding tax, provided that:


        o      the gain is not effectively connected with the conduct of a
               trade or business in the United States by the non-U.S.
               person, and

        o      in the case of an individual non-U.S. person, the non-U.S.
               person is not present in the United States for 183 days or
               more in the taxable year and several other requirements are
               met.


        If the interest, gain or income on a note held by a non-U.S. person
is effectively connected with the conduct of a trade or business in the
United States by the non-U.S. person, the beneficial owner of a note,
although exempt from the withholding tax previously discussed if a duly
executed Form 4224 is furnished, generally will be subject to U.S. federal
income tax on the interest, gain or income at regular federal income tax
rates. In addition, if the non-U.S. person is a foreign corporation, it may
be subject to a branch profits tax under the tax code equal to 30 percent
of its "effectively connected earnings and profits" for the taxable year,
as adjusted for specified items, unless it qualified for a lower rate under
an applicable tax treaty.


        Recent Treasury regulations could affect the procedures to be
followed by a non-U.S. person in complying with the United States federal
withholding, backup withholding, and information reporting rules. The
regulations will generally be effective for payments made after December
31, 2000. Prospective investors are advised to consult their own tax
advisors regarding the effect, if any, of the regulations on the purchase,
ownership and disposition of the notes.


                           STATE TAX CONSEQUENCES


        Set forth below is a summary of some of the state income tax
consequences of the purchase, ownership and disposition of the notes.
Because of the variation in each state's income tax laws, it is impossible
to predict tax consequences to noteholders in all states. Noteholders are
urged to consult their tax advisors with respect to state tax consequences
arising out of the purchase, ownership and disposition of the notes.

        The trust has been organized as a Delaware business trust, and MART
and the servicer are headquartered in the State of California. In the
opinion of Skadden, Arps, Slate, Meagher & Flom LLP, assuming that the
notes are treated as debt for federal income tax purposes:


        o      the notes will be treated as debt for Delaware and
               California income and franchise tax purposes,

        o      the trust will not be subject to Delaware or California
               income or franchise taxes at the entity level, and

        o      noteholders not otherwise subject to taxation in California
               or Delaware, respectively, would not become subject to
               taxation in California or Delaware, respectively, solely
               because of a noteholder's ownership of a note.

        THE FEDERAL AND STATE TAX DISCUSSIONS SET FORTH ABOVE ARE INCLUDED
FOR GENERAL INFORMATION ONLY AND MAY NOT BE APPLICABLE DEPENDING UPON A
NOTEHOLDER'S PARTICULAR TAX SITUATION. PROSPECTIVE PURCHASERS SHOULD
CONSULT THEIR TAX ADVISORS WITH RESPECT TO THE TAX CONSEQUENCES TO THEM OF
ACQUIRING, HOLDING AND DISPOSING OF NOTES, INCLUDING THE TAX CONSEQUENCES
UNDER STATE, LOCAL, FOREIGN AND OTHER TAX LAWS AND THE POSSIBLE EFFECTS OF
CHANGES IN FEDERAL OR OTHER TAX LAWS.



                            ERISA CONSIDERATIONS

        The Employee Retirement Income Security Act of 1974, as amended,
and the tax code impose restrictions on:

        o      employee benefit plans (as defined in Section 3(3) of
               ERISA);

        o      plans described in Section 4975(e)(1) of the tax code,
               including individual retirement accounts or Keogh Plans;

        o      any entities whose underlying assets include plan assets by
               reason of a plan's investment in those entities; and

        o      persons who have specified relationships to one of the
               benefit plans described in the preceding clauses, who are
               called "Parties-in-Interest" under ERISA and "Disqualified
               Persons" under the tax code.

        In addition, the general account of an insurance company may be
deemed to include assets of employee benefit plans investing in its general
account and the insurance company might be treated as a Party-in-Interest
with respect to an employee benefit plan by virtue of that type of
investment. ERISA also imposes duties on persons who are fiduciaries of
employee benefit plans subject to ERISA.

        ERISA and the tax code prohibit some transactions between a
employee benefit plan and Parties-in-Interest or Disqualified Persons with
respect to that employee benefit plan. A violation of these prohibited
transaction rules may give rise to the imposition of an excise tax under
the tax code or the imposition of a civil penalty under ERISA on all
parties to the transaction, other than the employee benefit plan but
including the person who caused the employee benefit plan to engage in the
transaction, and may give rise to the obligation to correct the prohibited
transaction, unless a statutory, regulatory or administrative exemption is
available.


SPECIAL ERISA CONSIDERATIONS FOR EMPLOYEE BENEFIT PLANS


        If assets of the trust were deemed to be assets of an employee
benefit plan for purposes of ERISA and the tax code, some transactions
involving the trust might be deemed to constitute prohibited transactions.
Under a regulation issued by the United States Department of Labor relating
to assets of employee benefit plans, the assets of the trust would be
treated as plan assets of an employee benefit plan that invested in the
trust for purposes of ERISA and the tax code if the employee benefit plan
acquires an "Equity Interest" in the trust and none of the exceptions
contained in the regulation is applicable.

        Under this regulation, a security is treated as Equity Interest
only if it is not treated as a debt security under applicable local law or
it has substantial equity features. Although there is very little direct
guidance from the Department of Labor on this point, because the notes (1)
are expected to be treated as indebtedness under local law and will, in the
opinion of Skadden, Arps, Slate, Meagher & Flom LLP, be treated as debt,
rather than equity, for federal tax purposes (see "Federal Income Tax
Consequences"), and (2) should not be deemed to have any "substantial
equity features," the notes should not be treated as an Equity Interest for
purposes of the plan assets regulation. This conclusion is based, in part,
upon the traditional debt features of the notes, including the reasonable
expectation of purchasers of the notes that the notes will be repaid when
due, as well as the absence of conversion rights, warrants and other
typical equity features.

        Whether or not the notes are treated as an Equity Interest, if an
employee benefit plan acquires the notes, a prohibited transaction could
arise if the trust, the owner trustee, the indenture trustee, any holder of
the certificates or any of their respective affiliates, is or becomes a
Party in Interest or a Disqualified Person with respect to that employee
benefit plan. These prohibited transactions may, however, be eligible for
an exemption from the liabilities that would otherwise be applicable under
ERISA and the tax code. The availability of one or more of these exemptions
will generally depend on the type of employee benefit plan fiduciary making
the decision to acquire a note. Included among these exemptions are:

        o      Prohibited Transaction Class Exemption 90-1, regarding
               investments by insurance company pooled separate accounts;

        o      Prohibited Transaction Class Exemption 91-38, regarding
               investments by bank collective investment funds;

        o      Prohibited Transaction Class Exemption 84-14, regarding
               transactions effected by "qualified professional asset
               managers;"

        o      Prohibited Transaction Class Exemption 95-60, regarding
               investments by insurance company general accounts; and

        o      Prohibited Transaction Class Exemption 96-23, regarding
               investments effected by "in-house asset managers."

        A violation of the prohibited transaction rules may result in the
imposition of an excise tax and other liabilities under ERISA and the tax
code unless one or more statutory, regulatory or administrative exemptions
is available. Each benefit plan and each government plan subject to a
federal, state or local law substantially similar to ERISA, by its
acceptance of a note, will be deemed to represent that an exemption applies
to its acquisition, holding and disposition of the note.


SPECIAL ERISA CONSIDERATIONS APPLICABLE TO INSURANCE COMPANY GENERAL ACCOUNTS


        Investors should note that special rules are applicable to the
assets of insurance company general accounts under ERISA and Section 4975
of the tax code. The Department of Labor is required to issue final
regulations with respect to insurance policies issued on or before December
31, 1998 that are supported by an insurer's general account. The
regulations are to provide guidance on which assets held by the insurer
constitute "plan assets" for purposes of the fiduciary responsibility
provisions of ERISA and Section 4975 of the tax code. These rules also
provide that, until the date that is 18 months after the regulations become
final, no person will be subject to liability under the fiduciary
responsibility and prohibited transaction provisions of ERISA and Section
4975 of the tax code on the basis of a claim that the assets of the general
account of an insurance company constitute the assets of any plan. This
exception does not apply to actions intended to avoid the application of
the regulation or to actions brought by the Secretary of Labor relating to
specified breaches of fiduciary duties that also constitute breaches of
state or federal criminal law. The plan asset status of insurance company
separate accounts is unaffected by these new rules and separate account
assets continue to be treated as the assets of any plan invested in the
separate account. Insurance companies should consult with their counsel
regarding the potential impact of these new rules on their purchase of
notes.

        As of the date of this prospectus, the Department of Labor has
issued only proposed regulations. If the regulations are adopted
substantially in the form in which proposed, the regulations may not exempt
the assets of insurance company general accounts from treatment as "plan
assets" of plans holding policies issued after December 31, 1998. The
proposed regulations should not, however, adversely affect the
applicability of Prohibited Transaction Class Exemption 95-60 to purchases
of notes.


GENERAL INVESTMENT CONSIDERATIONS FOR EMPLOYEE BENEFIT PLANS


        Prior to making an investment in the notes, prospective benefit
plan investors should consult with their legal advisors concerning the
impact of ERISA and the tax code and the potential consequences of that
investment with respect to their specific circumstances. In this regard,
each employee benefit plan fiduciary should take into account, among other
considerations:

        o      whether the fiduciary has the authority to make the
               investment;

        o      the composition of the benefit plan's portfolio with respect
               to diversification by type of asset;

        o      the benefit plan's funding objectives;

        o      the tax effects of the investment; and

        o      whether under the general fiduciary standards of investment
               prudence and diversification an investment in the notes is
               appropriate for the benefit plan, taking into account the
               overall investment policy of the benefit plan and the
               composition of the benefit plan's investment portfolio.



                                UNDERWRITING


        Subject to the terms and conditions set forth in an underwriting
agreement, MART has agreed to sell to each of the underwriters named below
in this paragraph, and each of the underwriters, for whom Credit Suisse
First Boston Corporation is acting as representative, has severally agreed
to purchase from MART, the principal amount of the notes set forth opposite
its name below:

<TABLE>
<CAPTION>
                                         PRINCIPAL       PRINCIPAL       PRINCIPAL      PRINCIPAL
                                           AMOUNT          AMOUNT          AMOUNT         AMOUNT
                                        OF CLASS A-1   OF CLASS A-2    OF CLASS A-3     OF CLASS B
UNDERWRITERS                                NOTES          NOTES           NOTES           NOTES
- ------------                            ------------   ------------    ------------    -----------
Credit Suisse First Boston
<S>                                     <C>             <C>             <C>             <C>
Corporation..........................   $               $               $               $62,000,000

J. P. Morgan Securities Inc..........                                                             0

Salomon Smith Barney Inc.............                                                             0
                                        ------------    ------------    ------------    -----------
Total................................   $326,000,000    $210,000,000    $142,000,000    $62,000,000
                                        ============    ============    ============    ===========
</TABLE>


       In the underwriting agreement, the several underwriters have agreed,
subject to the terms and conditions set forth in the underwriting
agreement, to purchase all the notes offered hereby if any of the notes are
purchased. In the event of a default under the underwriting agreement by
any underwriter, the underwriting agreement provides that, in some
circumstances, purchase commitments of the non-defaulting underwriters may
be increased or the underwriting agreement may be terminated.


       The underwriting discounts and commissions of the underwriters, the
selling concessions that the underwriters may allow to some dealers and the
discounts that some dealers may reallow to some other dealers, each
expressed as a percentage of the principal amount of the Class A-1 notes,
the Class A-2 notes, the Class A-3 notes and the Class B notes, will be as
follows:

<TABLE>
<CAPTION>
                                UNDERWRITING
                                DISCOUNTS AND     NET PROCEEDS        SELLING
                                 COMMISSIONS      TO THE SELLER     CONCESSIONS      REALLOWANCE
                                -------------     -------------     -----------      -----------
<S>                             <C>               <C>               <C>               <C>
Class A-1 notes................            %                %                %                %
Class A-2 notes................            %                %                %                %
Class A-3 notes................            %                %                %                %
Class B notes..................            %                %                %                %
      Total for all of the
      notes.................... $                  $
</TABLE>

       The transaction expenses payable by MART are estimated to be $     .

       The representative of the underwriters has informed MART that it
does not expect discretionary sales by the underwriters to exceed 5% of the
principal amount of the notes being offered hereby.

       The underwriters may engage in over-allotment, stabilizing
transactions, syndicate covering transactions and penalty bids in
accordance with Regulation M of the Securities Exchange Act of 1934, as
amended. Over- allotment involves syndicate sales in excess of the offering
size, which creates a syndicate short position. Stabilizing transactions
permit bids to purchase the underlying security so long as the stabilizing
bids do not exceed a specified maximum. Syndicate covering transactions
involve purchases of the securities in the open market after the
distribution has been completed in order to cover syndicate short
positions. Penalty bids permit the underwriters to reclaim a selling
concession from a syndicate member when the securities originally sold by
such syndicate member are purchased in a syndicate covering transaction to
cover syndicate short positions. Such stabilizing transactions, syndicate
covering transactions and penalty bids may cause the price of the
securities to be higher than it would be in the absence of such
transactions.


       The closing of the sale of the notes is conditioned on the issuance
of the certificates.

       The indenture trustee may, from time to time, invest the funds in
the trust accounts in investments permitted by the sale and servicing
agreement acquired from the underwriters.

       In the ordinary course of business, the underwriters and their
affiliates have engaged and may engage in investment banking and commercial
banking transactions with the servicer and its affiliates.


       MMCA and MART have agreed to indemnify the underwriters against
specified liabilities, including liabilities under the Securities Act of
1933, as amended, or to contribute to payments the underwriters may be
required to make in respect thereof.


       Upon receipt of a request by an investor who has received an
electronic prospectus from an underwriter or a request by the investor's
representative within the period during which there is an obligation to
deliver a prospectus, MART or the underwriters will promptly deliver, or
cause to be delivered, without charge, a paper copy of the prospectus.


                               LEGAL OPINIONS

       The validity of the notes and federal income tax matters will be
passed upon for MART by Skadden, Arps, Slate, Meagher & Flom LLP, New York,
New York. Brown & Wood LLP, San Francisco, California, will act as counsel
to the underwriters.


                           REPORTS TO NOTEHOLDERS

       Unless and until definitive notes are issued under the limited
circumstances described under "Terms of the Notes-Issuance of Definitive
Notes Upon the Occurrence of Various Circumstances," all notices, reports
and statements to noteholders, including any monthly and annual reports
concerning the trust and the receivables, will be prepared by the servicer
and sent on behalf of the trust only to DTC or Cede & Co. as nominee of DTC
and registered holder of the notes. See "Terms of the Notes-Principal
Amount and Interest Rates," "-Book Entry Registration" and "-Issuance of
Definitive Notes Upon the Occurrence of Various Circumstances." Those
notices, reports and statements will not contain audited financial
statements with respect to the trust. The servicer also does not intend to
send any financial reports of the servicer or MART to noteholders.


                    WHERE YOU CAN FIND MORE INFORMATION


       MART, as originator of the trust, filed with the Securities and
Exchange Commission a registration statement under the Securities Act of
1933 relating to the notes. This prospectus is part of the registration
statement, but the registration statement includes additional information,
including forms of some of the agreements discussed in this prospectus.

       The servicer, on behalf of MART in its capacity as originator of the
trust, will file or cause to be filed with the Securities and Exchange
Commission periodic reports with respect to the trust as may be required
under the Securities Exchange Act of 1934, as amended, and the rules and
regulations of the Securities and Exchange Commission.

       You may read and copy any notices, reports, statements or other
information the servicer files or causes to be filed at the Securities and
Exchange Commission's public reference room at 450 Fifth Street, N.W.,
Washington, D.C. 20549. You can request copies of these documents, upon
payment of a duplicating fee, by writing to the Securities and Exchange
Commission. Please call the Securities and Exchange Commission at (800)
SEC-0330 for further information on the operation of the public reference
rooms. Our filings with the Securities and Exchange Commission are also
available to the public without charge on the Securities and Exchange
Commission's Internet site (http://www.sec.gov), which contains reports,
proxy and information statements, and other information regarding issuers
that file publicly with the Securities and Exchange Commission.



                                  GLOSSARY

       "Accrued Note Interest" means, with respect to any payment date and
each class of notes, the sum of the Monthly Accrued Note Interest and the
Interest Carryover Shortfall for the class for that payment date.


       "Actuarial Receivables" means receivables which provide for
amortization of the loan over a series of fixed level monthly installments.
Each monthly installment, including the monthly installment representing
the final payment on the receivable, consists of an amount of interest
equal to 1/12 of the annual percentage rate of the loan multiplied by the
scheduled principal balance of the receivable, and an amount of principal
equal to the remainder of the monthly installment.


       "Available Funds" means, with respect to a payment date:

       (1)    an amount equal to the sum of the following amounts with
              respect to the preceding calendar month:


       o      all collections on the contracts, including amounts withdrawn
              from the payahead account;


       o      the proceeds of sale by the trust of any financed vehicle
              sold by the trust upon termination of a Balloon Payment
              Receivable;

       o      all proceeds of the liquidation of receivables which became
              defaulted receivables during the preceding calendar month,
              net of expenses incurred by the servicer in connection with
              such liquidation and any amounts required by law to be
              remitted to the obligor on any defaulted receivable;

       o      any recoveries in respect of contracts that became defaulted
              in prior calendar months;

       o      all extension and deferral fees paid with respect to the
              contracts;


       o      the purchase amount of each receivable purchased from the
              trust during or before the preceding calendar month, net of
              applicable expenses;


       o      all advances made by the servicer;

       o      the Yield Supplement Amount for that payment date;

       o      the Negative Carry Amount for that payment date;

       o      partial prepayments of any refunded item included in the
              principal balance of a contract, such as extended warranty
              protection plan costs, or physical damage, credit life,
              disability insurance premiums, or any partial prepayment
              which causes a reduction in the obligor's periodic payment to
              an amount below the scheduled payment as of the related
              cutoff date;

       o      the net earnings on funds on deposit in the pre-funding
              account to the extent deposited to the collection account on
              that payment date by the indenture trustee; and

       o      with respect to the payment date on or immediately following
              the last day of the Pre-Funding Period, any funds remaining
              in the pre-funding account, calculated after giving effect to
              the purchase of all receivables purchased by the trust during
              the Pre-funding Period,

                      minus

       (2)    the aggregate amount of the funds described in clause (1)
              above that are used in the related calendar month to
              reimburse servicer advances that are due and payable on that
              payment date.

       "Balloon Payment" means, with respect to a Balloon Payment
Receivable, the final payment which is due at the end of the term of the
receivable.

       "Balloon Payment Receivable" means a receivable that provides for
the amortization of the entire amount financed under the receivable to one
substantially larger final payment which is due at the end of the term of
the receivable.


       "Closing Date" means October  __ , 1999.

       "Cutoff Date" means, (A) with respect to receivables transferred to
the trust on the Closing Date, October 1, 1999, and (B) with respect to
receivables transferred to the trust after the Closing Date and during the
Pre- Funding Period, the date, which will be on or before the date of
transfer, as of which the trust will be entitled to collections of the
receivables transferred on that date.

       "Initial Pool Balance" means the sum of (a) the principal balance of
the receivables pool as of October 1, 1999, plus (b) the aggregate
principal balance of all contracts transferred to the trust after that
date, calculated as of their respective Cutoff Dates.


       "Interest Carryover Shortfall" means, with respect to any payment
date and any class of notes, the excess of the sum of the Monthly Accrued
Note Interest for the preceding payment date and any outstanding Interest
Carryover Shortfall from the close of business on the preceding payment
date, over the amount in respect of interest that is actually deposited in
the note payment account on the preceding payment date with respect to that
class, plus interest on the excess, to the extent permitted by law, at the
applicable note interest rate for the related interest period.


       "Maximum Negative Carry Amount" means, as of any date of
determination, the product of (1) the Weighted Average Rate as of such date
minus 2.50%, multiplied by (2) the product of the Note Percentage as of
such date and the pre-funded amount as of such date after giving effect to
any withdrawals from the pre-funding account on such date, multiplied by
(3) the percentage equivalent of a fraction, the numerator of which is the
actual number of days until the expected end of the Pre-Funding Period and
the denominator of which is 360.


       "Maximum Supplemental Reserve Amount" with respect to any payment
date will be an amount equal to the lesser of:


       (1)    the sum of (x) $   , which is 2.00% of the aggregate principal
              balance of the receivables sold to the trust on the Closing
              Date, calculated as of the Cutoff Date, and (y) 2.00% of the
              principal balances of the receivables transferred to the
              trust after the Closing Date, but on or before that payment
              date, calculated as of the related Cutoff Dates; and

       (2)    an amount equal to (x) the outstanding principal amount of
              the notes on that payment date, after giving effect to any
              principal payment made on that payment date less (y) the
              amount on deposit in the reserve account on that payment
              date, after giving effect to all deposits and withdrawals
              from the reserve account on that payment date.


       "MART" means MMCA Auto Receivables Trust.

       "Mitsubishi Motors" means Mitsubishi Motors Corporation and its
affiliates.

       "MMCA" means Mitsubishi Motors Credit of America, Inc.

       "MMSA" means Mitsubishi Motor Sales of America, Inc.


       "Monthly Accrued Note Interest" means, with respect to any payment
date and (a) any class of notes, interest accrued for the related interest
period at the applicable interest rate for that class on the aggregate
principal balance of the notes of that class as of the immediately
preceding payment date, after giving effect to all payments of principal to
noteholders on or before that preceding payment date, or, in the case of
the first payment date, the initial principal amount of the notes; and (b)
the notes collectively, the sum of Monthly Accrued Note Interest for each
class.

       "Negative Carry Amount" will be calculated by the servicer for any
payment date as the difference (if positive) between (1) the product of (a)
the Monthly Accrued Note Interest for that payment date, multiplied by (b)
the Pre-Funded Percentage as of the immediately preceding payment date, or
in the case of the first payment date, the Closing Date, minus (2) the net
investment earnings on the pre-funded amount for the related collection
period (or in the case of the first payment date, from the Closing Date
until October 31, 1999).

       "Note Percentage" means, as of any payment date, the percentage
equivalent of a fraction, the numerator of which is the aggregate principal
amount of the notes as of that payment date, and the denominator of which
is an amount equal to the sum of the aggregate principal amount of the
notes as of that payment date and aggregate principal amount of the
certificates as of that payment date, in each case after giving effect to
any payment of principal of that payment date.

       "Pre-Funded Percentage" means, as of any date of determination, the
percentage equivalent of a fraction, the numerator of which is the
pre-funded amount and the denominator of which is the sum of the principal
balance of the receivables pool and the pre-funded amount, in each case as
of that date after taking into account all withdrawals from the pre-funding
account and all transfers of contracts transferred to the trust after the
Closing Date on or before that date.

       "Pre-Funding Period" means a period beginning on the Closing Date
and ending on the earliest of (a) the last day of the collection period on
which the pre-funded amount (after giving effect to any transfers therefrom
in connection with the transfer of receivables to the trust after the
Closing Date and on or before such date) is less than $100,000, (b) the
date on which an event of default or an event of servicing termination
occurs, (c) the date on which an insolvency event occurs with respect to
the seller or the servicer and (d) the close of business on March 31, 2000.

       "Principal Carryover Shortfall" means, as of the close of business
on any payment date, the excess of the Principal Distribution Amount and
any outstanding Principal Carryover Shortfall from the preceding payment
date over the amount in respect of principal that is actually deposited in
the note payment account on that payment date.


       "Principal Distribution Amount" means, with respect to any payment
date, the sum of:


       o      the Scheduled Principal for that payment date, including, in
              the case of a Balloon Payment Receivable, the amount owed by
              an obligor with respect to a Balloon Payment;


       o      any outstanding Principal Carryover Shortfall as of the close
              of business on the preceding payment date; and


       o      with respect to the payment date on or immediately following
              the end of the Pre-Funding Period, any funds remaining in the
              pre-funding account, after giving effect to the purchase of
              all contracts transferred to the trust after the Closing
              Date, including any purchase on the last day of the Pre-
              Funding Period, exclusive of any net earnings from the
              investment of funds on deposit in the pre- funding account.

However, the Principal Distribution Amount shall not exceed the outstanding
aggregate principal balance of the notes; and provided further, that, on
the final payment date for each class of notes, the principal required to
be deposited in the note payment account will include the amount necessary,
after giving effect to the other amounts to be deposited in the note
payment account on that payment date and allocable to principal, to reduce
the outstanding principal amount of that class of notes to zero.





       "Required Negative Carry Account Balance" means, as of any payment
date, an amount equal to the lesser of (x) the initial deposit into the
negative carry account minus all previous withdrawals of the Negative Carry
Amount from the negative carry account, including any withdrawals of the
Negative Carry Amount from that account on that payment date and (y) the
Maximum Negative Carry Amount as of that payment date. If the amount on
deposit in the negative carry account on any payment date, after giving
effect to the withdrawal of the Negative Carry Amount, if any, for that
payment date, is greater than the Required Negative Carry Account Balance,
the excess will be released to MART. All amounts remaining on deposit in
the negative carry account on the payment date on or immediately following
the last day of the Pre-Funding Period, after giving effect to all
withdrawals from that account on that payment date for deposit to the
collection account on that payment date, will be released to MART.


       "Scheduled Principal" means, with respect to any payment date, the
sum of:


       (1)    (A) collections of principal of Simple Interest Receivables
              received during the related calendar month, including
              collections of principal attributable to Balloon Payment
              Receivables-unless an advance has previously been made with
              respect to the Balloon Payment-and charges for excess wear
              and tear and excess mileage and (B) advances made on that
              payment date with respect to Balloon Payments on Simple
              Interest Receivables that are Balloon Payment Receivables;


       (2)    the principal portion of each scheduled payment, including a
              Balloon Payment Receivable, due on any Actuarial Receivable
              during the related calendar month;

       (3)    without duplication of amounts taken into account under (1)
              or (2), the outstanding principal balance of (A) contracts
              prepaid in full during the related calendar month, and (B)
              contracts which became defaulted during the related calendar
              month;

       (4)    the purchase amount of each contract that was repurchased by
              MART or purchased by the servicer during that calendar month,
              to the extent attributable to principal;

       (5)    the proceeds of any other sale of a receivable to the extent
              allocable to principal; and


       (6)    partial prepayments attributable to any refunded item
              included in the amount financed, such as extended warranty
              protection plan costs or physical damage, credit life,
              disability insurance premiums, or any partial prepayment
              which causes a reduction in the obligor's periodic payment to
              be below the scheduled payment as of the related Cutoff Date;

provided, however, that in calculating the Scheduled Principal, (A) all
payments and proceeds, including liquidation proceeds, of any purchased
contracts the purchase amount of which has been included in Scheduled
Principal in a prior collection period, which shall be paid to MART or the
servicer, as applicable, and (B) all amounts released from the pre-funding
account will be excluded.

       "Simple Interest Receivables" are receivables that provide for the
amortization of the amount financed under each receivable over a series of
fixed level monthly installments. However, unlike the monthly installment
under an Actuarial Receivable, each monthly installment consists of an
amount of interest which is calculated on the basis of the outstanding
principal balance of the receivable multiplied by the stated annual
percentage rate and further multiplied by the period elapsed, as a fraction
of a calendar year, since the preceding payment of interest was made. As
payments are received under a Simple Interest Receivable, the amount
received is applied first to interest accrued to the date of payment and
the balance is applied to reduce the unpaid principal balance.


       "Specified Reserve Balance" means, with respect to any payment date,
an amount equal to the lesser of:


       (1)    the sum of (x) $   , which is 0.75% of the aggregate principal
              balance of the contracts transferred to the trust on October
              , 1999, calculated as of October 1, 1999, and (y) 0.75% of
              the principal balances of contracts transferred to the trust
              after that date on or before that payment date, calculated as
              of the related Cutoff Dates; and


       (2)    the outstanding principal amount of the notes on that payment
              date, after giving effect to any principal payment made on
              that payment date.


       "Total Available Funds" for a payment date is an amount equal to the
Available Funds for that payment date plus the amounts, if any, deposited
by the indenture trustee to the collection account from the supplemental
reserve account and the reserve account on that payment date.

       "Total Required Payment" means, with respect to any payment date,
the sum of (i) the total due and unpaid servicing fee, (ii) the Accrued
Note Interest and (iii) the Principal Distribution Amount with respect to
that payment date.

       "Weighted Average Rate" means, with respect to any date of
determination, a per annum rate equal to (1) the sum of (a) the product of
(x) the outstanding principal amount of the Class A-1 notes on that date
and (y) the Class A-1 rate, plus (b) the product of (x) the outstanding
principal amount of the Class A-2 notes on that date and (y) the Class A-2
rate, plus (c) the product of (x) the outstanding principal amount of the
Class A-3 notes on that date and (y) the Class A-3 rate, plus (d) the
product of (x) the outstanding principal amount of the Class B notes on
that date and (y) the Class B rate, divided by (2) the outstanding
principal amount of the notes on that date.

       "Yield Supplement Amount" with respect to any payment date will be
determined by aggregating with respect to all of the receivables the
amount, calculated by the servicer with respect to each receivable, other
than (i) a defaulted receivable that has defaulted or a receivable
purchased by the servicer or repurchased by MART for the calendar months
after the calendar month in which the receivable became defaulted or was
purchased or repurchased, as the case may be, or (ii) any receivable sold
by the indenture trustee following an event of default under the indenture
for calendar months after the calendar month in which the receivable is
sold by the indenture trustee, equal to the product of (x) one-twelfth
times (y) an amount equal to the difference, if positive, between (1)
interest on that receivable's principal balance as of the first day of the
related calendar month at a rate equal to the sum of (A) the Weighted
Average Rate as of the first day of the related calendar month and (B)
3.00%, which percentage represents the servicing rate plus 2.00%, and (2)
interest on that receivable's principal balance as of the first day of the
related calendar month at the annual percentage rate on the contract. For
purposes of the definition of "Yield Supplement Amount," the annual
percentage rate on a contract will be deemed to be zero until the payment
date following the first date on which a payment under the contract is due.
On that payment date and on each following payment date, the annual
percentage rate on a contract will be the rate specified in the contract.







PROSPECTUS


                                $740,000,000

                        MMCA AUTO OWNER TRUST 1999-2

              $326,000,000     % CLASS A-1 ASSET BACKED NOTES

              $210,000,000     % CLASS A-2 ASSET BACKED NOTES

              $142,000,000     % CLASS A-3 ASSET BACKED NOTES

               $62,000,000     % CLASS B ASSET BACKED NOTES



                        MMCA AUTO RECEIVABLES TRUST
                                   SELLER

                              [INSERT GRAPHIC]
                                  SERVICER



                     UNDERWRITERS OF THE CLASS A NOTES

                         CREDIT SUISSE FIRST BOSTON
                             J.P. MORGAN & CO.
                            SALOMON SMITH BARNEY



                     UNDERWRITERS OF THE CLASS B NOTES


                         CREDIT SUISSE FIRST BOSTON


       You should rely only on the information contained in or incorporated
by reference in this prospectus. We have not authorized anyone to provide
you with different information.

       We are not offering the notes in any state where the offer of the
notes is not permitted.

       We do not claim the accuracy of the information in this prospectus
as of any date other than the date stated on the cover of this prospectus.


       Dealers will deliver a prospectus when acting as underwriters of the
notes and with respect to their unsold allotments or subscriptions. In
addition, all dealers that effect transactions in the notes, whether or not
participating in the offering of the notes, will be required to deliver a
prospectus until , 2000.



                                  PART II

                   INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION


Registration Fee.........................................     $     205,720
Printing and Engraving...................................     $      84,000
Trustee's Fee............................................     $      20,000
Legal Fees and Expenses..................................     $     250,000
Blue Sky Fees and Expenses...............................     $      10,000
Accountant's Fees and Expenses...........................     $      94,000
Rating Agency Fees.......................................     $     228,487
Miscellaneous Fees and Expenses..........................     $       5,000
                                                              -------------
Total Expenses ..........................................     $     897,207
                                                              =============

ITEM 14.  INDEMNIFICATION OF TRUSTEES AND BENEFICIAL OWNERS


Section 3817 of the Delaware Code provides as follows:

     (a) Subject to such standards and restrictions, if any, as are set
     forth in the governing instrument of a business trust, a business
     trust shall have the power to indemnify and hold harmless any trustee
     or beneficial owner or other person from and against any and all
     claims and demands whatsoever.

     (b) The absence of a provision for indemnity in the governing
     instrument of a business trust shall not be construed to deprive any
     trustee or beneficial owner or other person of any right to indemnity
     which is otherwise available to such person under the laws of this
     State.


Clause (b) of Section 5.7 of the Amended and Restated Trust Agreement,
dated as of October 1, 1999, between Mitsubishi Motors Credit of America,
Inc. and Chase Manhattan Bank Delaware provides as follows:


     (b) Subject to the terms of this Agreement, the Beneficial Owner shall
     hold harmless the Trustee, its officers, directors, employees,
     shareholders and agents (collectively the "Indemnified Persons" or
     individually an "Indemnified Person"), against any and all losses,
     liabilities, claims, actions, suits, costs, damages, expenses and
     liabilities, joint or several (including, but not limited to, any
     investigation, reasonable legal and other expenses (including expenses
     of investigation) of any kind and nature whatsoever incurred in
     connection with, and any amount paid in settlement of any action,
     suit, proceeding or claim) (collectively, "Losses") which such
     Indemnified Persons may become subject to or liable for by reason of
     Trustee's acting as trustee under this Agreement. Notwithstanding the
     foregoing, the Beneficial Owner shall not be liable to any Indemnified
     Person, and shall not be required to indemnify the Trustee under this
     Agreement, for any Losses arising out of the negligence, bad faith or
     wilful misconduct of such Indemnified Person or any other Indemnified
     Person.

Section 3.8 of the Amended and Restated Trust Agreement provides as
follows:


     No person shall be personally liable to MMCA Auto Receivables Trust or
     the Beneficial Owner for any breach of its duties as a Manager;
     provided, however, that the foregoing shall not eliminate or limit the
     liability of a Manager for acts or omissions not in good faith or
     which involve intentional misconduct or a knowing violation of the
     law.


Section 3.10 of the Amended and Restated Trust Agreement provides as
follows:

     No Authorized Officer shall be personally liable to MMCA Auto
     Receivables Trust or the Beneficial Owner for any breach of its duties
     as an Authorized Officer; provided, however, that the foregoing shall
     not eliminate or limit the liability of an Authorized Officer of MMCA
     Auto Receivables Trust for acts or omissions not in good faith or
     which involve intentional misconduct or a knowing violation of the
     law.


     "Agreement" means the Amended and Restated Trust Agreement, dated as
of October 1, 1999, between Mitsubishi Motors Credit of America, Inc. and
Chase Manhattan Bank Delaware.


     "Authorized Officer" means officers appointed by the Board of Managers
or Chief Executive Receivables Trust as may be appropriate for the conduct
of the trust's business, subject to the supervision and control of the
Board of Managers and Chief Executive Officer.

     "Beneficial Owner" means Mitsubishi Motors Credit of America, Inc., in
its capacity as the exclusive beneficial owner of MMCA Auto Receivables
Trust and its successors and assigns in such capacity.

     "Manager" means a person appointed by the Beneficial Owner to serve as
a member of the Board of Managers of the MMCA Auto Receivables Trust.

     "Trustee" means Chase Manhattan Bank Delaware, as trustee under the
Agreement, and its permitted successors and assigns in such capacity.

ITEM 15.  RECENT SALES OF UNREGISTERED SECURITIES

     Not applicable.

ITEM 16.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

   (a)  Exhibits

   Number                         Description
   ------                         -----------

    1.1        Form of Underwriting Agreement
    3.1        Form of Amended and Restated Trust Agreement of MART
    4.1        Form of Amended and Restated Trust Agreement of the Trust
               between MART and the Owner Trustee
    4.2        Form of Sale and Servicing Agreement among MART the Servicer
               and the Trust
    4.3        Form of Indenture between the Trust and the Indenture
               Trustee
    4.4        Form of Administration Agreement among the Trust, the
               Administrator and the Indenture Trustee
    4.5        Form of Note (contained in Exhibit 4.3)
    5.1        Opinion of Skadden, Arps, Slate, Meagher & Flom LLP re
               Legality
    8.1        Opinion of Skadden, Arps, Slate, Meagher & Flom LLP re Tax
               Matters
    10.1       Form of Purchase Agreement between Mitsubishi Motors Credit
               of America, Inc. and MART
    10.2       Form of Yield Supplement Agreement
    23.1       Consent of Skadden, Arps, Slate, Meagher & Flom LLP
               (contained in Exhibit 5.1)
    23.2       Consent of Skadden, Arps, Slate, Meagher & Flom LLP
               (contained in Exhibit 8.1)
    24         Powers of Attorney*
    24.1       Board Resolutions of MART
    25         Form T-1 of Indenture Trustee

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


(b) Financial Statement Schedules

Not applicable.

ITEM 17.  UNDERTAKINGS

The undersigned Registrant hereby undertakes as follows:


        (a) To provide to the underwriters at the closing specified in the
underwriting agreement, certificates in such denominations and registered
in such names as required by the underwriters to permit prompt delivery to
each purchaser.


        (b) Insofar as indemnification for liabilities arising under the
Securities Act of 1933 may be permitted to directors, officers and
controlling persons 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 Act and is, therefore, unenforceable. If a claim
for indemnification against such liabilities (other than the payment by the
Registrant of expenses incurred or paid by a director, officer or
controlling person of the Registrant in the successful defense of any
action, suit or proceeding) is asserted by such director, officer or
controlling person 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 Act and will be governed by the final
adjudication of such issue.

        (c) For purposes of determining any liability under the Securities
Act of 1933, the information omitted from the form of prospectus filed as
part of this Registration Statement in reliance upon Rule 430A and
contained in a form of prospectus filed by the Registrant pursuant to Rule
424(b)(1) or (4) or 497(h) under the Securities Act of 1933, as amended
shall be deemed to be part of this Registration Statement as of the time it
was declared effective.

        (d) For the purpose of determining any liability under the
Securities Act of 1933, each post-effective amendment that contains a form
of prospectus 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.




                                 SIGNATURES


        Pursuant to the requirements of the Securities Act of 1933, the
Registrant has duly caused this Amendment No. 1 to the Registration
Statement to be signed on its behalf by the undersigned, thereunto duly
authorized, in the City
of Cypress, State of California, on October 14, 1999.



                                  MMCA AUTO RECEIVABLES TRUST

                                  By: /s/ Hiroshi Yajima*
                                     -----------------------------
                                          Hiroshi Yajima
                                      Manager and President



        Pursuant to the requirements of the Securities Act of 1933, this
Amendment No. 1 to the Registration Statement has been signed below by the
following persons in the capacities and on the dates indicated:


       SIGNATURE                         TITLE                    DATE

/s/ Hiroshi Yajima*              Manager and President       October 14, 1999
- ----------------------------     (principal executive
    Hiroshi Yajima               officer)


/s/ Hideyuki Kitamura*           Secretary and Treasurer     October 14, 1999
- ----------------------------     (principal financial
    Hideyuki Kitamura            officer and principal
                                 accounting officer)


/s/ John Maynard*                Manager                     October 14, 1999
- ----------------------------
    John Maynard


/s/ Kenzo Yamada*                Manager                     October 14, 1999
- ----------------------------
    Kenzo Yamada


/s/ Charles A. Tredway*          Manager                     October 14, 1999
- ----------------------------
    Charles A. Tredway


/s/ Yasuhiro Hagihara             Manager                    October 14, 1999
- ----------------------------
    Yasuhiro Hagihara



*By: /s/ J. Sean Plater
- ----------------------------
         J. Sean Plater
       Attorney-in -fact




                             INDEX TO EXHIBITS


                                                                 SEQUENTIALLY
EXHIBIT                                                            NUMBERED
NUMBER                       DESCRIPTION                             PAGE


  1.1       Form of Underwriting Agreement

  3.1       Form of Amended and Restated Trust Agreement of
            MART between MMCA and the MART Trustee

  4.1       Form of Amended and Restated Trust Agreement of
            the Trust between between MART and the Owner
            Trustee

  4.2       Form of Sale and Servicing Agreement among MART,
            the Servicer and the Trust

  4.3       Form of Indenture between the Trust and the
            Indenture Trustee

  4.4       Form of Administration Agreement among the
            Trust, the Administrator and the Indenture
            Trustee

  4.5       Form of Note (contained in Exhibit 4.3)

  5.1       Opinion of Skadden, Arps, Slate, Meagher & Flom
            LLP re Legality 8.1Opinion of Skadden, Arps,
            Slate, Meagher & Flom LLP re Tax Matters

  8.1       Opinion of Skadden, Arps, Slate, Meagher &
            Flom LLP re Tax Matters

  10.1      Form of Purchase Agreement between Mitsubishi
            Motors Credit of America, Inc. and MART

  10.2      Form of Yield Supplement Agreement

  23.1      Consent of Skadden, Arps, Slate, Meagher & Flom
            LLP (contained in Exhibit 5.1)

  23.2      Consent of Skadden, Arps, Slate, Meagher & Flom
            LLP (contained in Exhibit 8.1)

  24        Powers of Attorney*

  24.1      Board Resolutions of MART

  25        Form T-1 of Indenture Trustee

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






                                                                Exhibit 1.1

                                $740,000,000

                        MMCA AUTO OWNER TRUST 1999-2

               $326,000,000 ___% CLASS A-1 ASSET BACKED NOTES
               $210,000,000 ___% CLASS A-2 ASSET BACKED NOTES
               $142,000,000 ___% CLASS A-3 ASSET BACKED NOTES
                $62,000,000 ___% CLASS B ASSET BACKED NOTES

                        MMCA AUTO RECEIVABLES TRUST
                           UNDERWRITING AGREEMENT



                                                         October ____, 1999



 CREDIT SUISSE FIRST BOSTON CORPORATION
 As Representative of the Several Underwriters
 Eleven Madison Avenue
 New York, NY 10010

 Dear Sirs:

      1.   Introductory.  MMCA Auto Receivables Trust (the "Seller"), a
 Delaware business trust established pursuant to the Amended and Restated
 Trust Agreement dated as of October 1, 1999 (the "Seller Trust Agreement")
 between Mitsubishi Motors Credit of America, Inc. ("MMCA") and Chase
 Manhattan Bank Delaware, as trustee (the "Seller Trustee"), proposes,
 subject to the terms and conditions stated herein, to cause MMCA Auto Owner
 Trust 1999-2 (the "Trust") to issue and sell to you $326,000,000 aggregate
 principal amount of ____% Class A-1 Asset Backed Notes (the "Class A-1
 Notes"), $210,000,000 aggregate principal amount of ____% Class A-2 Asset
 Backed Notes (the "Class A-2 Notes"), $142,000,000 aggregate principal
 amount of ____% Class A-3 Asset Backed Notes (the "Class A-3 Notes"),  and
 $62,000,000 aggregate principal amount of ____% Class B Asset Backed Notes
 (the "Class B Notes" and together with the Class A-1 Notes, the Class A-2
 Notes and the Class A-3 Notes, the "Notes"). The Notes will be issued
 pursuant to the Indenture dated as of October 1, 1999 (the "Indenture"),
 between the Trust and Bank of Tokyo-Mitsubishi Trust Company (the "Inden-
 ture Trustee").

      Concurrently with the issuance and sale of the Notes as contemplated
 herein, the Trust will issue $60,000,000 aggregate principal amount of
 certificates of beneficial interest (the "Certificates"), each representing
 an interest in the Trust Property.  The Seller will retain the Certifi-
 cates. The Certificates will be issued pursuant to the Amended and Restated
 Trust Agreement, dated as of October 1, 1999 (the "Trust Agreement"),
 between the Seller and Wilmington Trust Company, as Owner Trustee.  The
 Certificates will be subordinated to the Notes.

      The assets of the Trust will include, among other things, (i) a pool
 of motor vehicle retail installment sale contracts secured by new and used
 automobiles and light-duty trucks to be conveyed to the trust on the
 Closing Date (the "Initial Receivables") and from time to time thereafter
 during the Pre-Funding Period (the "Subsequent Receivables" and together
 with the Initial Receivables, the "Receivables"), (ii) with respect to
 Actuarial Receivables, certain monies due thereunder on or after the
 related Cutoff Date, and (iii) with respect to Simple Interest
 Receivables, certain monies due or received thereunder on or after the
 related Cutoff Date. The Receivables will be sold to the Trust by the
 Seller and will be serviced for the Trust by MMCA (in such capacity, the
 "Servicer"). Capitalized terms used but not defined herein have the
 meanings ascribed thereto in the Sale and Servicing Agreement to be dated
 as of October 1, 1999 (the "Sale and Servicing Agreement"), among the
 Trust, the Seller and the Servicer or, if not defined therein, in the
 Indenture, the Trust Agreement or the Purchase Agreement, as the case may
 be. "Basic Documents" means, collectively, Basic Documents, as defined
 in the Trust Agreement and Basic Documents, as defined in the Indenture.
 "Transfer Date" means, with respect to an Initial Receivable, the Closing
 Date, and with respect to a Subsequent Receivable, the related Subse-
 quent Transfer Date. The Seller hereby agrees with the several
 Underwriters named in Schedule A hereto (the "Underwriters") as follows:

      2. Representations and Warranties of the Seller. The Seller
 represents and warrants to, and agrees with, the several Underwriters
 that:

                    (a)  A registration statement on Form S-1 (No. 333-
               85685) relating to the Notes, including a form of prospec-
               tus, has been filed with the Securities and Exchange Commis-
               sion (the "Commission") and either (i) has been declared
               effective under the Securities Act of 1933, as amended (the
               "Act"), and is not proposed to be amended or (ii) is pro-
               posed to be amended by amendment or post-effective amend-
               ment.  If the Seller does not propose to amend the registra-
               tion statement and if any post-effective amendment to the
               registration statement has been filed with the Commission
               prior to the execution and delivery of this Agreement, the
               most recent post-effective amendment has been declared
               effective by the Commission or has become effective upon
               filing pursuant to Rule 462(c) under the Act ("Rule
               462(c)").  For purposes of this Agreement, "Effective Time"
               means (i) if the Seller has advised Credit Suisse First
               Boston Corporation, as representative of the Underwriters
               (in such capacity, the "Representative"), that it does not
               propose to amend the registration statement, the date and
               time as of which the registration statement, or the most
               recent post-effective amendment thereto (if any) filed prior
               to the execution and delivery of this Agreement, was de-
               clared effective by the Commission or has become effective
               upon filing pursuant to Rule 462(c), or (ii) if the Seller
               has advised the Representative that it proposes to file an
               amendment or post-effective amendment to the registration
               statement, the date and time as of which the registration
               statement, as amended by such amendment or post-effective
               amendment, as the case may be, is declared effective by the
               Commission.  "Effective Date" means the date of the Effec-
               tive Time.  The registration statement, as amended at the
               Effective Time, including all information (if any) deemed to
               be a part of the registration statement as of the Effective
               Time pursuant to Rule 430A(b) ("Rule 430A(b)") under the
               Act, is hereinafter referred to as the "Registration State-
               ment".  The form of prospectus relating to the Notes, as
               first filed with the Commission pursuant to and in accor-
               dance with Rule 424(b) under the Act ("Rule 424(b)") or, if
               no such filing is required, as included in the Registration
               Statement, is hereinafter referred to as the "Prospectus".
               No document has been or will be prepared or distributed in
               reliance on Rule 434 under the Act.

                    (b)  If the Effective Time is prior to the execution
               and delivery of this Agreement: (i) on the Effective Date,
               the Registration Statement conformed in all respects to the
               requirements of the Act and the rules and regulations of the
               Commission (the "Rules and Regulations") and did not include
               any untrue statement of a material fact or omit to state any
               material fact required to be stated therein or necessary to
               make the statements therein not misleading and (ii) on the
               date of this Agreement, the Registration Statement conforms,
               and at the time of filing of the Prospectus pursuant to Rule
               424(b), the Registration Statement and the Prospectus will
               conform, in all respects to the requirements of the Act and
               the Rules and Regulations, and neither of such documents
               includes, or will include, any untrue statement of a mate-
               rial fact or omits, or will omit, to state any material fact
               required to be stated therein or necessary to make the
               statements therein not misleading.  If the Effective Time is
               subsequent to the execution and delivery of this Agreement:
               (i) on the Effective Date, the Registration Statement and
               the Prospectus will conform in all respects to the require-
               ments of the Act and the Rules and Regulations, (ii) neither
               of such documents will include any untrue statement of a
               material fact or will omit to state any material fact re-
               quired to be stated therein or necessary to make the state-
               ments therein not misleading and (iii) no additional regis-
               tration statement related to the Notes pursuant to
               Rule 462(b) has been or will be filed.  The two preceding
               sentences do not apply to statements in or omissions from
               the Registration Statement or the Prospectus based upon
               written information furnished to the Seller by any Under-
               writer through the Representative specifically for use
               therein, it being understood and agreed that the only such
               information is that described as such in Section 7(b).

                    (c)  The Seller has been duly formed and is validly
               existing as a business trust under the Delaware Business
               Trust Act, 12 Del.C. section3801 et. seq. (the "Delaware
               Trust Act"), with power and authority to own its properties
               and conduct its business as described in the Prospectus, and
               the Seller is duly qualified to do business and is in good
               standing in all other jurisdictions in which its ownership
               or lease of property or the conduct of its business requires
               such qualification.

                    (d)  No consent, approval, authorization or order of,
               or filing with, any governmental agency or body or any court
               is required to be obtained or made by the Seller or the
               Trust for the consummation of the transactions contemplated
               by this Agreement and the Basic Documents in connection with
               the issuance of the Notes and the Certificates and the sale
               by the Seller of the Notes, except such as have been ob-
               tained and made under the Act, such as may be required under
               state securities laws and the filing of any financing state-
               ments required to perfect the Seller's, the Trust's and the
               Indenture Trustee's interest in the Receivables, which
               financing statements have been filed in the appropriate
               offices prior to the Closing Date (as such term is defined
               in Section 3).

                    (e)  The Seller is not in violation of the Seller Trust
               Agreement or other organizational documents or in default in
               the performance or observance of any obligation, agreement,
               covenant or condition contained in any agreement or instru-
               ment to which it is a party or by which it or its properties
               are bound which could have a material adverse effect on the
               transactions contemplated herein or in the Basic Documents.
               The execution, delivery and performance of this Agreement
               and the Basic Documents, and the issuance of the Notes and
               the Certificates and the sale by the Seller of the Notes and
               compliance with the terms and provisions hereof and thereof
               will not result in a breach or violation of any of the terms
               and provisions of, or constitute a default under, any stat-
               ute, any rule, regulation or order of any governmental
               agency or body or any court, domestic or foreign, having
               jurisdiction over the Seller or any of its properties, or
               any agreement or instrument to which the Seller is a party
               or by which the Seller is bound or to which any of the
               properties of the Seller or any such subsidiary is subject,
               or the Seller Trust Agreement or other organizational docu-
               ments of the Seller, and the Seller has full power and
               authority to authorize and issue the Notes and the Certifi-
               cates and to sell the Notes as contemplated by this Agree-
               ment, the Indenture and the Trust Agreement, to enter into
               this Agreement and the Basic Documents and to consummate the
               transactions contemplated hereby and thereby.

                    (f)  On the Closing Date, the Seller will have directed
               the Owner Trustee to authenticate and execute the Certifi-
               cates and, when delivered and paid for pursuant to the Sale
               and Servicing Agreement and the Trust Agreement, the Certif-
               icates will have been duly executed, authenticated, issued
               and delivered and will constitute valid and legally binding
               obligations of the Trust, entitled to the benefits provided
               in the Trust Agreement and enforceable in accordance with
               their terms.

                    (g)  On the Closing Date, the Seller will have directed
               the Owner Trustee to execute the Notes and directed the
               Indenture Trustee to authenticate and deliver the Notes and,
               when authenticated, delivered and paid for pursuant to the
               Indenture and this Agreement, the Notes will have been duly
               executed, authenticated, issued and delivered and will
               constitute valid and legally binding obligations of the
               Trust, entitled to the benefits provided in the Indenture
               and enforceable in accordance with its terms.

                    (h)  The Seller possesses adequate certificates, au-
               thorities and permits issued by appropriate governmental
               agencies or bodies necessary to conduct the business now
               operated by it and has not received any notice of proceed-
               ings relating to the revocation or modification of any such
               certificate, authority or permit that, if determined ad-
               versely to the Seller, would individually or in the aggre-
               gate have a material adverse effect on the Seller.

                    (i)  Except as disclosed in the Prospectus, there are
               no pending actions, suits or proceedings against or affect-
               ing the Seller or any of its properties that, if determined
               adversely to the Seller, would individually or in the aggre-
               gate have a material adverse effect on the condition (finan-
               cial or other), business or results of operations of the
               Seller, or would materially and adversely affect the ability
               of the Seller to perform its obligations under this Agree-
               ment or the other Basic Documents to which it is a party, or
               which are otherwise material in the context of the issuance
               and sale of the Notes or the issuance of the Certificates or
               the sale of the Notes; and no such actions, suits or pro-
               ceedings are threatened or, to the Seller's knowledge,
               contemplated.

                    (j)  As of the Closing Date, the representations and
               warranties of the Seller contained in the Basic Documents
               will be true and correct.

                    (k)  Since the respective dates as of which information
               is given in the Registration Statement and the Prospectus,
               except as otherwise stated therein, (i) there has been no
               material adverse change in the condition, financial or
               otherwise, or in the earnings, business affairs or business
               prospects of the Seller, whether or not arising in the
               ordinary course of business and (ii) there have been no
               transactions entered into by the Seller, other than those in
               the ordinary course of business, which are material with
               respect to the Seller.

                    (l)  Each of the Basic Documents to which the Seller is
               a party has been duly authorized by the Seller and, when
               duly executed and delivered by the Seller and the other
               parties thereto, will constitute a valid and binding agree-
               ment of the Seller, enforceable against the Seller in accor-
               dance with its terms, except as the enforcement thereof may
               be limited by bankruptcy, insolvency (including, without
               limitation, all laws relating to fraudulent transfers),
               reorganization, moratorium or similar laws affecting en-
               forcement of creditors' rights generally and except as
               enforcement thereof is subject to general principles of
               equity (regardless of whether enforcement is considered in a
               proceeding in equity or at law).

                    (m)  This Agreement has been duly authorized, executed
               and delivered by the Seller.

                    (n)  The Seller has authorized the conveyance of the
               Receivables to the Trust, and, as of the Closing Date, the
               Seller has directed the Trust to execute and issue the Notes
               and the Certificates and to sell the Notes.

                    (o)  The Seller's assignment and delivery of the Re-
               ceivables to the Trust on the related Transfer Dates will
               vest in the Trust all of the Seller's right, title and
               interest therein, subject to no prior lien, mortgage, secu-
               rity interest, pledge, adverse claim, charge or other encum-
               brance.

                    (p)  The Trust's assignment of the Receivables to the
               Indenture Trustee pursuant to the Indenture will vest in the
               Indenture Trustee, for the benefit of the Noteholders, a
               first priority perfected security interest therein, subject
               to no prior lien, mortgage, security interest, pledge,
               adverse claim, charge or other encumbrance except for any
               tax lien, mechanics lien or other lien or encumbrance that
               attaches by operation of law.

                    (q)  The Computer Tapes of the Receivables created as
               of the related Transfer Dates and made available to the
               Representative by the Servicer are or will be, as applica-
               ble, complete and accurate as of the date thereof and in-
               clude or will include, as applicable, an identifying de-
               scription of the Receivables that are listed on Schedule A
               to the Sale and Servicing Agreement.

                    (r)  Any taxes, fees and other governmental charges in
               connection with the execution, delivery and performance of
               this Agreement, the Basic Documents, the Notes and the
               Certificates and any other agreements contemplated herein or
               therein shall have been paid or will be paid by the Seller
               at or prior to the Closing Date to the extent then due.

                    (s)  The consummation of the transactions contemplated
               by this Agreement and the Basic Documents, and the fulfill-
               ment of the terms hereof and thereof, will not conflict with
               or result in a breach of any of the terms or provisions of,
               or constitute a default under, or result in the creation of
               any lien, charge or encumbrance upon any of the property or
               assets of the Seller pursuant to the terms of, any inden-
               ture, mortgage, deed of trust, loan agreement, guarantee,
               lease financing agreement or similar agreement or instrument
               under which the Seller is a debtor or guarantor.

                    (t)  The Seller is not and, after giving effect to the
               issuance of the Notes and Certificates and the offering and
               sale of the Notes and the application of the proceeds
               thereof as described in the Prospectus, will not be required
               to be registered as an "investment company" as defined in
               the Investment Company Act of 1940 (the "Investment Company
               Act").

      3. Purchase, Sale and Delivery of Notes. On the basis of the
 representations, warranties and agreements herein contained, but subject
 to the terms and conditions herein set forth, the Seller agrees to sell to
 the Underwriters, and the Underwriters agree, severally and not jointly,
 to purchase from the Seller, at a purchase price of, in the case of (i)
 the Class A-1 Notes, _______% of the principal amount thereof; (ii) the
 Class A-2 Notes, _______% of the principal amount thereof; (iii) the Class
 A-3 Notes, _______% of the principal amount thereof; and (iv) the Class B
 Notes, _______% of the principal amount thereof, the respective principal
 amounts of each Class of the Notes set forth opposite the names of the
 Underwriters in Schedule A hereto.

      The Seller will deliver against payment of the purchase price, the
 Notes of each Class in the form of one or more permanent global
 securities in definitive form (the "Global Notes") deposited with the
 Indenture Trustee as custodian for The Depository Trust Company ("DTC")
 and registered in the name of Cede & Co., as nominee for DTC. Interests in
 any permanent Global Notes will be held only in book-entry form through
 DTC, except in the limited circumstances described in the Prospectus.
 Payment for the Notes shall be made by the Underwriters in Federal (same
 day) funds by official check or checks or wire transfer to an account in
 New York previously designated to Credit Suisse First Boston Corporation
 by the Seller at a bank acceptable to Credit Suisse First Boston
 Corporation, at the offices of Skadden, Arps, Slate, Meagher & Flom LLP,
 919 Third Avenue, New York, New York 10022 at 10:00 a.m., New York time,
 on October 28, 1999, or at such other time not later than seven full
 business days thereafter as Credit Suisse First Boston Corporation and the
 Seller determine, such time being herein referred to as the "Closing
 Date", against delivery to the Indenture Trustee as custodian for DTC of
 the Global Notes representing all of the Notes. The Global Notes will be
 made available for checking at the above office of Skadden, Arps, Slate,
 Meagher & Flom LLP at least 24 hours prior to the Closing Date.

      The Seller will deliver the Certificates to the above office of
 Skadden, Arps, Slate, Meagher & Flom LLP on the Closing Date. The
 certificate for the Certificates so to be delivered will be in definitive
 form, in authorized denominations and registered in the name of the Seller
 and will be made available for checking at the above office of Skadden,
 Arps, Slate, Meagher & Flom LLP at least 24 hours prior to the Closing
 Date.

      Pursuant to Rule 15c6-1(d) under the Securities Exchange Act of 1934,
 as amended (the "Exchange Act"), the parties hereto have agreed that the
 Closing Date will be not later than October ___, 1999, unless otherwise
 agreed to as described above.

      4. Offering by Underwriters. It is understood that the several
 Underwriters propose to offer the Notes for sale to the public (which may
 include selected dealers) as set forth in the Prospectus.

      5. Certain Agreements of the Seller. The Seller agrees with the
 several Underwriters:

                    (a)  If the Effective Time is prior to the execution
               and delivery of this Agreement, the Seller will file the
               Prospectus with the Commission pursuant to and in accordance
               with subparagraph (1) (or, if applicable and if consented to
               by Credit Suisse First Boston Corporation, subparagraph (4))
               of Rule 424(b) not later than the earlier of (i) the second
               business day following the execution and delivery of this
               Agreement or (ii) the fifteenth business day after the
               Effective Date.  The Seller will advise the Representative
               promptly of any such filing pursuant to Rule 424(b).

                    (b)  The Seller will advise the Representative promptly
               of any proposal to amend or supplement the registration
               statement as filed or the related prospectus, or the Regis-
               tration Statement or the Prospectus, and will not effect
               such amendment or supplementation without the Representa-
               tive's consent; and the Seller will also advise the Repre-
               sentative promptly of the effectiveness of the Registration
               Statement (if its Effective Time is subsequent to the execu-
               tion and delivery of this Agreement) and of any amendment or
               supplementation of the Registration Statement or the Pro-
               spectus and of the institution by the Commission of any stop
               order proceedings in respect of the Registration Statement
               and will use its best efforts to prevent the issuance of any
               such stop order and to obtain as soon as possible its lift-
               ing, if issued.

                    (c)  If, at any time when a prospectus relating to the
               Notes is required to be delivered under the Act in connec-
               tion with sales by any Underwriter or dealer, any event
               occurs as a result of which the Prospectus as then amended
               or supplemented would include an untrue statement of a
               material fact or omit to state any material fact necessary
               in order to make the statements therein, in the light of the
               circumstances under which they were made, not misleading, or
               if it is necessary at any time to amend the Prospectus to
               comply with the Act, the Seller will promptly notify the
               Representative of such event and will promptly prepare and
               file with the Commission (subject to the Representative's
               prior review pursuant to Section 5(b)), at its own expense,
               an amendment or supplement which will correct such statement
               or omission, or an amendment which will effect such compli-
               ance.  Neither the Representative's consent to, nor the
               Underwriters', delivery of, any such amendment or supplement
               shall constitute a waiver of any of the conditions set forth
               in Section 6.

                    (d)  As soon as practicable, but not later than the
               Availability Date (as defined below), the Seller will cause
               the Trust to make generally available to the Noteholders an
               earnings statement of the Trust covering a period of at
               least 12 months beginning after the Effective Date which
               will satisfy the provisions of Section 11(a) of the Act.
               For the purpose of the preceding sentence, "Availability
               Date" means the 90th day after the end of the Trust's fourth
               fiscal quarter following the fiscal quarter that includes
               such Effective Date.

                    (e)  The Seller will furnish to the Representative
               copies of the Registration Statement (two of which will be
               signed and will include all exhibits), each related prelimi-
               nary prospectus, and, so long as delivery of a prospectus
               relating to the Notes is required under the Act in connec-
               tion with sales by any Underwriter or dealer, the Prospectus
               and all amendments and supplements to such documents, in
               each case as soon as available and in such quantities as the
               Representative requests.  The Prospectus shall be so fur-
               nished on or prior to 3:00 p.m., New York time, on the
               business day following the later of the execution and deliv-
               ery of this Agreement or the Effective Time.  All other such
               documents shall be so furnished as soon as available.  The
               Seller will pay the expenses of printing and distributing to
               the Underwriters all such documents.

                    (f)  The Seller will arrange for the qualification of
               the Notes for offering and sale and the determination of
               their eligibility for investment under the laws of such
               jurisdictions as the Representative designates and will
               continue such qualifications in effect so long as required
               for the distribution of the Notes.

                    (g)  For a period from the date of this Agreement until
               the retirement of the Notes (i) the Seller will furnish to
               the Representative and, upon request, to each of the other
               Underwriters, copies of each certificate and the annual
               statements of compliance delivered to the Indenture Trustee
               pursuant to Section 3.9 of the Indenture and Sections 3.9
               and 3.10 of the Sale and Servicing Agreement and the annual
               independent certified public accountant's servicing reports
               furnished to the Indenture Trustee pursuant to Section 3.11
               of the Sale and Servicing Agreement, by first-class mail as
               soon as practicable after such statements and reports are
               furnished to the Indenture Trustee, and (ii) such other
               forms of periodic certificates or reports as may be deliv-
               ered to the Indenture Trustee, the Owner Trustee or the
               Noteholders under the Indenture, the Trust Agreement, the
               Sale and Servicing Agreement or the other Basic Documents.

                    (h)  So long as any Note is outstanding, the Seller
               will furnish to the Representative by first-class mail as
               soon as practicable, (i) all documents distributed, or
               caused to be distributed, by the Seller to the Noteholders,
               (ii) all documents filed, or caused to be filed, by the
               Seller with the Commission pursuant to the Exchange Act, any
               order of the Commission thereunder and (iii) such other
               information in the possession of the Seller concerning the
               Trust as the Representative from time to time may reasonably
               request.

                    (i)  The Seller will pay all expenses incident to the
               performance of its obligations under this Agreement and will
               reimburse the Underwriters (if and to the extent incurred by
               them) for any filing fees and other expenses (including fees
               and disbursements of counsel) incurred by them in connection
               with qualification of the Notes for sale and determination
               of their eligibility for investment under the laws of such
               jurisdictions as the Representative designates and the
               printing of memoranda relating thereto, for any fees charged
               by investment rating agencies for the rating of the Notes,
               for any travel expenses of the Seller's officers and employ-
               ees and any other expenses of the Seller in connection with
               attending or hosting meetings with prospective purchasers of
               the Notes and for expenses incurred in distributing the
               preliminary prospectuses and the Prospectus (including any
               amendments and supplements thereto).

                    (j)  To the extent, if any, that the rating provided
               with respect to the Notes by Moody's Investors Service, Inc.
               ("Moody's") and Standard & Poor's, a Division of The McGraw-
               Hill Companies, Inc. ("Standard & Poor's" and, together with
               Moody's, the "Rating Agencies") is conditional upon the
               furnishing of documents or the taking of any other action by
               the Seller, the Seller shall furnish such documents and take
               any such other action.

                    (k)  On or before the related Transfer Date, the Seller
               shall cause the computer records of the Seller and MMCA
               relating to the Receivables to be marked to show the Trust's
               absolute ownership of the Receivables, and from and after
               the related Transfer Date neither the Seller nor MMCA shall
               take any action inconsistent with the Trust's ownership of
               such Receivables, other than as permitted by the Sale and
               Servicing Agreement.

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

                    (a)  The Representative shall have received a letter,
               dated the date of delivery thereof (which, if the Effective
               Time is prior to the execution and delivery of this Agree-
               ment, shall be on or prior to the date of this Agreement or,
               if the Effective Time is subsequent to the execution and
               delivery of this Agreement, shall be prior to the filing of
               the amendment or post-effective amendment to the registra-
               tion statement to be filed shortly prior to such Effective
               Time), of Ernst & Young LLP, in form and substance satisfac-
               tory to the Representative and counsel for the Underwriters,
               confirming that they are independent public accountants
               within the meaning of the Act and the applicable Rules and
               Regulations and stating in effect that (i) they have per-
               formed certain specified procedures as a result of which
               they determined that certain information of an accounting,
               financial or statistical nature (which is limited to ac-
               counting, financial or statistical information derived from
               the general accounting records of the Trust, MMCA and the
               Seller) set forth in the Registration Statement and the
               Prospectus (and any supplements thereto), agrees with the
               accounting records of the Trust, MMCA and the Seller, ex-
               cluding any questions of legal interpretation, and (ii) they
               have performed certain specified procedures with respect to
               the Receivables.

                    For purposes of this subsection, (i) if the Effective
               Time is subsequent to the execution and delivery of this
               Agreement, "Registration Statement" shall mean the registra-
               tion statement as proposed to be amended by the amendment or
               post-effective amendment to be filed shortly prior to the
               Effective Time, including all information (if any) deemed to
               be a part of the initial registration statement as of such
               time pursuant to Rule 430A(b), and (ii) "Prospectus" shall
               mean the prospectus included in the Registration Statement.
               All financial statements and schedules included in material
               incorporated by reference into the Prospectus shall be
               deemed included in the Registration Statement for purposes
               of this subsection.

                    (b)  If the Effective Time is not prior to the execu-
               tion and delivery of this Agreement, the Effective Time
               shall have occurred not later than [5:00 p.m.], New York
               time, on the date of this Agreement or such later date as
               shall have been consented to by the Representative.  If the
               Effective Time is prior to the execution and delivery of
               this Agreement, the Prospectus shall have been filed with
               the Commission in accordance with the Rules and Regulations
               and Section 5(a).  Prior to the Closing Date, no stop order
               suspending the effectiveness of the Registration Statement
               shall have been issued and no proceedings for that purpose
               shall have been instituted or, to the knowledge of the
               Seller or the Representative, shall be contemplated by the
               Commission.

                    (c)  Subsequent to the execution and delivery of this
               Agreement, there shall not have occurred (i) any change, or
               any development or event involving a prospective change, in
               the condition (financial or other), business, properties or
               results of operations or retail motor vehicle financing
               business or light-duty truck financing business of the
               Trust, the Seller, Mitsubishi Motor Sales of America, Inc.
               ("MMSA"), Mitsubishi Motors Corporation ("MMC") or MMCA
               which, in the judgment of a majority in interest of the
               Underwriters (including the Representative), materially
               impairs the investment quality of each Class of the Notes or
               makes it impractical or inadvisable to proceed with comple-
               tion of the public offering or the sale of and payment for
               each Class of the Notes; (ii) any suspension or limitation
               of trading in securities generally on the New York Stock
               Exchange, or any setting of minimum prices for trading on
               such exchange; (iii) any banking moratorium declared by
               Federal, California or New York authorities; or (iv) any
               outbreak or escalation of major hostilities in which the
               United States is involved, any declaration of war by Con-
               gress or any substantial national or international calamity
               or emergency if, in the judgement of a majority in interest
               of the Underwriters (including the Representative), the
               effect of any such outbreak, escalation, declaration, calam-
               ity or emergency makes it impractical or inadvisable to
               proceed with completion of the public offering or the sale
               of and payment for each Class of the Notes.

                    (d)  The Representative shall have received an opinion
               of (A) J. Sean Plater, Esq., Director of Legal Affairs of
               the Seller, and (B) Richards, Layton & Finger, special
               Delaware counsel to Seller, in each case dated the Closing
               Date and satisfactory in form and substance to the Represen-
               tative and counsel for the Underwriters, and, in the aggre-
               gate to the effect that:

                         (i)  the Seller has been duly formed and is val-
                    idly existing as a business trust under the Delaware
                    Trust Act, with full power and authority to own its
                    properties and conduct its business as described in the
                    Prospectus; the Seller is duly qualified to do business
                    and is in good standing in each jurisdiction in which
                    its ownership or lease of property or the conduct of
                    its business requires such qualification; and the
                    Seller has full power and authority under the Delaware
                    Trust Act and under the Seller Trust Agreement to enter
                    into and perform its obligations under this Agreement
                    and the Basic Documents to which it is a party, to
                    direct the Indenture Trustee and the Owner Trustee to
                    execute the Notes and the Certificates, respectively,
                    to consummate the transactions contemplated hereby and
                    thereby, and had at all times, and now has, the power,
                    authority and legal right to acquire, own and sell the
                    Receivables;

                         (ii) MMCA has been duly incorporated and is an
                    existing corporation in good standing under the laws of
                    the State of Delaware, with corporate power and author-
                    ity to own its properties and conduct its business as
                    described in the Prospectus; MMCA is duly qualified to
                    do business and is in good standing in each jurisdic-
                    tion in which its ownership or lease of property or the
                    conduct of its business requires such qualification;
                    and MMCA has full power and authority to enter into and
                    perform its obligations under this Agreement, the Note
                    Indemnification Agreement dated the date hereof (the
                    "Note Indemnification Agreement") between MMCA and the
                    Representative, acting on behalf of itself and as
                    Representative of the several Underwriters, and the
                    Basic Documents to which it is a party and to consum-
                    mate the transactions contemplated hereby and thereby,
                    and had at all times, and now has, the power, authority
                    and legal right to acquire, own, sell and service the
                    Receivables;

                         (iii) Each of the direction by the Seller to
                    the Owner Trustee to execute the Notes and the direc-
                    tion by the Seller to the Indenture Trustee to authen-
                    ticate and deliver the Notes has been duly authorized
                    by the Seller and, when the Notes have been duly exe-
                    cuted by the Owner Trustee and, when authenticated and
                    delivered by the Indenture Trustee in accordance with
                    the terms of the Indenture and delivered to and paid
                    for by the Underwriters pursuant to this Agreement, the
                    Notes will be duly and validly issued and outstanding
                    and will be entitled to the benefits of the Indenture;

                         (iv) the direction by the Seller to the Owner
                    Trustee to authenticate and execute the Certificates
                    has been duly authorized by the Seller and, when the
                    Certificates have been duly executed, authenticated and
                    delivered by the Owner Trustee in accordance with the
                    terms of the Trust Agreement and the Certificates have
                    been delivered to and paid for by the Seller pursuant
                    to the Sale and Servicing Agreement and the Trust
                    Agreement, the Certificates will be duly and validly
                    issued and outstanding and will be entitled to the
                    benefits of the Trust Agreement;

                         (v) the Note Indemnification Agreement, the
                    Assignment dated the date hereof from MMCA to the
                    Seller and each Basic Document to which MMCA is a party
                    has been duly authorized, executed and delivered by
                    MMCA;

                         (vi) no consent, approval, authorization or order
                    of, or filing with any governmental agency or body or
                    any court is required for the execution, delivery and
                    performance by the Seller of this Agreement and the
                    Basic Documents to which it is a party, for the execu-
                    tion, delivery and performance by MMCA of the Note
                    Indemnification Agreement and the Basic Documents to
                    which it is a party or for the consummation of the
                    transactions contemplated by this Agreement, the Basic
                    Documents or the Note Indemnification Agreement, except
                    for (i) the filing of Uniform Commercial Code financing
                    statements in California with respect to the transfer
                    of the Receivables to the Seller pursuant to the Pur-
                    chase Agreement and the transfer of the Trust Property
                    to the Trust pursuant to the Sale and Servicing Agree-
                    ment and the filing of a Uniform Commercial Code fi-
                    nancing statement in Delaware with respect to the grant
                    by the Trust of a security interest in the Trust Prop-
                    erty to the Indenture Trustee pursuant to the Inden-
                    ture, which financing statements will be filed in the
                    appropriate offices within 10 days of the Closing Date;
                    (ii) such as have been obtained and made under the Act;
                    and (iii) such as may be required under state securi-
                    ties laws;

                         (vii) the execution, delivery and performance
                    of this Agreement and the Basic Documents by the
                    Seller, the execution, delivery and performance of the
                    Note Indemnification Agreement and the Basic Documents
                    by MMCA and the consummation of any other of the trans-
                    actions contemplated herein, in the Note Indemnifica-
                    tion Agreement or the Basic Documents will not conflict
                    with or result in a breach of any of the terms or
                    provisions of, or constitute a default under, or result
                    in the creation or imposition of any lien, charge or
                    encumbrance upon any of the property or assets of MMCA
                    or the Seller pursuant to the terms of the Certificate
                    of Incorporation or the By-Laws of MMCA or the docu-
                    ments of organization of the Seller, or any statute,
                    rule, regulation or order of any governmental agency or
                    body, or any court having jurisdiction over MMCA or the
                    Seller or their respective properties, or any agreement
                    or instrument known to such counsel after due investi-
                    gation to which MMCA or the Seller is a party or by
                    which MMCA or the Seller or any of their respective
                    properties is bound;

                         (viii) such counsel has no reason to believe
                    that any part of the Registration Statement or any
                    amendment thereto, as of its effective date or as of
                    such Closing Date, contained any untrue statement of a
                    material fact or omitted to state any material fact
                    required to be stated therein or necessary to make the
                    statements therein not misleading or that the Prospec-
                    tus or any amendment or supplement thereto, as of its
                    issue date or as of such Closing Date, contained any
                    untrue statement of a material fact or omitted to state
                    any material fact required to be stated therein or
                    necessary in order to make the statements therein, in
                    the light of the circumstances under which they were
                    made, not misleading; the descriptions in the Registra-
                    tion Statement and the Prospectus of statutes, legal
                    and governmental proceedings and contracts and other
                    documents are accurate and fairly present the informa-
                    tion required to be shown; and such counsel does not
                    know of any legal or governmental proceedings required
                    to be described in the Registration Statement or the
                    Prospectus which are not described as required or of
                    any contracts or documents of a character required to
                    be described in the Registration Statement or the
                    Prospectus or to be filed as exhibits to the Registra-
                    tion Statement which are not described and filed as
                    required; it being understood that such counsel need
                    express no opinion as to the financial statements or
                    other financial data contained in the Registration
                    Statement or the Prospectus;

                         (ix) there are no actions, proceedings or investi-
                    gations pending to which the Seller or MMCA is a party
                    or, to the best knowledge of such counsel, after due
                    inquiry, threatened before any court, administrative
                    agency or other tribunal having jurisdiction over MMCA
                    or the Seller, (i) that are required to be disclosed in
                    the Registration Statement, (ii) asserting the invalid-
                    ity of this Agreement, the Note Indemnification Agree-
                    ment, any Basic Document, the Notes or the Certifi-
                    cates, (iii) seeking to prevent the issuance of the
                    Notes or the Certificates or the consummation of any of
                    the transactions contemplated by this Agreement or the
                    Basic Documents, (iv) which might materially and ad-
                    versely affect the performance by the Seller or MMCA of
                    its obligations under, or the validity or
                    enforceability of, this Agreement, the Note Indemnifi-
                    cation Agreement, any Basic Document, the Notes or the
                    Certificates, or (v) seeking adversely to affect the
                    federal income tax attributes of the Notes as described
                    in the Prospectus under the heading " FEDERAL INCOME
                    TAX CONSEQUENCES";

                         (x)  the statements in the Registration Statement
                    under the heading "SOME IMPORTANT LEGAL ASPECTS OF THE
                    RECEIVABLES", to the extent they constitute statements
                    of matters of law or legal conclusions with respect
                    thereto, are correct in all material respects;

                         (xi) each of MMCA and the Seller has obtained all
                    necessary licenses and approvals in each jurisdiction
                    in which failure to qualify or to obtain such license
                    or approval would render any Receivable unenforceable
                    by MMCA, the Seller, the Trust, the Owner Trustee or
                    the Indenture Trustee;

                         (xii) this Agreement and each Basic Document
                    to which the Seller is a party has been duly autho-
                    rized, executed and delivered by the Seller;

                         (xiii) such counsel is familiar with MMCA's
                    standard operating procedures relating to MMCA's acqui-
                    sition of a perfected first priority security interest
                    in the vehicles financed by MMCA pursuant to retail
                    installment sale contracts in the ordinary course of
                    MMCA's business; assuming that MMCA's standard proce-
                    dures are followed with respect to the perfection of
                    security interests in the Financed Vehicles (and such
                    counsel has no reason to believe that MMCA has not or
                    will not continue to follow its standard procedures in
                    connection with the perfection of security interests in
                    the Financed Vehicles), MMCA has acquired or will
                    acquire a perfected first priority security interest in
                    the Financed Vehicles;

                         (xiv) the Receivables are chattel paper as
                    defined in the UCC; and

                         (xv) immediately prior to the sale of Receivables
                    by MMCA to the Seller pursuant to the Purchase Agree-
                    ment and the Assignment, MMCA was the sole owner of all
                    right, title and interest in, to and under the Receiv-
                    ables and the other property to be transferred by it to
                    the Seller.  Immediately prior to the sale of Receiv-
                    ables by the Seller to the Trust pursuant to the Sale
                    and Servicing Agreement, the Seller was the sole owner
                    of all right, title and interest in, to and under the
                    Receivables and the other property to be sold by it to
                    the Trust.

                    (e)  The Representative shall have received an opinion
               of Skadden, Arps, Slate, Meagher & Flom LLP, special counsel
               to the Seller, dated the Closing Date, and satisfactory in
               form and substance to the Representative and counsel for the
               Underwriters, to the effect that:

                         (i)  each Initial Receivable is a motor vehicle
                    retail installment sales contract that constitutes
                    "chattel paper" as defined in Section 9-105 of the UCC
                    in effect in the States of New York, Delaware and
                    California;

                         (ii) the provisions of the Sale and Servicing
                    Agreement are effective to create, in favor of the
                    Owner Trustee, a valid security interest (as such term
                    is defined in Section 1-201 of the New York UCC) in the
                    Seller's rights in the Initial Receivables and proceeds
                    thereof, which security interest, if characterized as a
                    transfer for security, will secure payment of the
                    Notes;

                         (iii) the Financing Statement is in appropri-
                    ate form for filing in the relevant filing office under
                    the New York UCC.  Upon the filing of the Financing
                    Statement in the relevant filing office, the security
                    interest in favor of the Owner Trustee in the Initial
                    Receivables and proceeds thereof will be perfected, and
                    no other security interest of any other creditor of the
                    Seller will be equal or prior to the security interest
                    of the Owner Trustee in the Initial Receivables and
                    proceeds thereof;

                         (iv) the provisions of the Indenture are effective
                    to create in favor of the Indenture Trustee, a valid
                    security interest (as such term is defined in Section
                    1-201 of the Relevant UCC) in the Initial Receivables
                    and proceeds thereof to secure payment of the Notes;

                         (v)  assuming that each of the direction by the
                    Seller to the Owner Trustee to execute the Notes and
                    the direction by the Seller to the Indenture Trustee to
                    authenticate and deliver the Notes has been duly autho-
                    rized by the Seller, when the Notes have been duly
                    executed by the Owner Trustee and authenticated and
                    delivered by the Indenture Trustee in accordance with
                    the terms of the Indenture and delivered to and paid
                    for by the Underwriters pursuant to this Agreement, the
                    Notes will be duly and validly issued and outstanding
                    and will be entitled to the benefits of the Indenture

                         (vi) assuming that the direction by the Seller to
                    the Owner Trustee to execute, authenticate and deliver
                    the Certificates has been duly authorized by the
                    Seller, when the Certificates have been duly executed,
                    authenticated and delivered by the Owner Trustee in
                    accordance with the terms of the Trust Agreement and
                    the Certificates have been delivered to and paid for by
                    the Seller pursuant to the Sale and Servicing Agreement
                    and the Trust Agreement, the Certificates will be duly
                    and validly issued and outstanding and will be entitled
                    to the benefits of the Trust Agreement;

                         (vii) the statements in the Prospectus under
                    the caption "SOME IMPORTANT LEGAL ASPECTS OF THE RE-
                    CEIVABLES", to the extent they constitute matters of
                    law or legal conclusions, are correct in all material
                    respects;

                         (viii) the Trust Agreement is not required to
                    be qualified under the Trust Indenture Act of 1939, as
                    amended (the "Trust Indenture Act");

                         (ix) the Indenture has been duly qualified under
                    the Trust Indenture Act;

                         (x)  no authorization, approval or consent of any
                    court or governmental agency or authority is necessary
                    under the Federal law of the United States or the laws
                    of the State of New York in connection with the execu-
                    tion, delivery and performance by the Seller of this
                    Agreement and the Basic Documents to which it is a
                    party, the execution, delivery and performance by MMCA
                    of the Note Indemnification Agreement and the Basic
                    Documents to which it is a party or for the consumma-
                    tion of the transactions contemplated by this Agree-
                    ment, the Note Indemnification Agreement or the Basic
                    Documents, except such as may be required under state
                    securities laws and such as have been obtained and made
                    under the Act;

                         (xi) the Registration Statement was declared
                    effective under the Act as of the date specified in
                    such opinion, the Prospectus either was filed with the
                    Commission pursuant to the subparagraph of Rule 424(b)
                    specified in such opinion on the date specified therein
                    or was included in the Registration Statement, and, to
                    the best of the knowledge of such counsel, no stop
                    order suspending the effectiveness of the Registration
                    Statement or any part thereof has been issued and no
                    proceedings for that purpose have been instituted or
                    are pending or contemplated under the Act, and the
                    Registration Statement and the Prospectus, and each
                    amendment or supplement thereof, as of their respective
                    effective or issue dates, complies as to form in all
                    material respects with the requirements of the Act and
                    the Rules and Regulations; such counsel has no reason
                    to believe that any part of the Registration Statement
                    or any amendment thereto, as of its effective date or
                    as of such Closing Date, contained any untrue statement
                    of a material fact or omitted to state any material
                    fact required to be stated therein or necessary to make
                    the statements therein not misleading or that the
                    Prospectus or any amendment or supplement thereto, as
                    of its issue date or as of such Closing Date, contained
                    any untrue statement of a material fact or omitted to
                    state any material fact necessary in order to make the
                    statements therein, in the light of the circumstances
                    under which they were made, not misleading; and to the
                    best knowledge of such counsel, such counsel does not
                    know of any contracts or documents of a character
                    required to be described in the Registration Statement
                    or the Prospectus or to be filed as exhibits to the
                    Registration Statement which are not described and
                    filed as required; it being understood that such coun-
                    sel need express no opinion as to the financial state-
                    ments or other financial data contained in the Regis-
                    tration Statement or the Prospectus;

                         (xii) each of the Trust Agreement, the Sale
                    and Servicing Agreement, the Administration Agreement,
                    the Yield Supplement Agreement and the Assignment
                    constitutes the legal, valid and binding agreement of
                    the Seller and MMCA, in each case as to those documents
                    to which it is a party, enforceable against the Seller
                    and MMCA in accordance with their terms (subject to
                    applicable bankruptcy, insolvency, fraudulent transfer,
                    reorganization, moratorium and other similar laws
                    affecting creditors' rights generally from time to time
                    in effect, and subject, as to enforceability, to gen-
                    eral principles of equity, regardless of whether such
                    enforceability is considered in a proceeding in equity
                    or at law) except, as applicable, that such counsel
                    need not express an opinion with respect to indemnifi-
                    cation or contribution provisions which may be deemed
                    to be in violation of the public policy underlying any
                    law or regulation;

                         (xiii) assuming due authorization, execution
                    and delivery by the Indenture Trustee and the Owner
                    Trustee, the Indenture constitutes the legal, valid and
                    binding agreement of the Trust, enforceable against the
                    Trust in accordance with its terms (subject to applica-
                    ble bankruptcy, insolvency, fraudulent transfer, reor-
                    ganization, moratorium and other similar laws affecting
                    creditors' rights generally from time to time in ef-
                    fect, and subject, as to enforceability, to general
                    principles of equity, regardless of whether such
                    enforceability is considered in a proceeding in equity
                    or at law) except, as applicable, that such counsel
                    need not express an opinion with respect to indemnifi-
                    cation or contribution provisions which may be deemed
                    to be in violation of the public policy underlying any
                    law or regulation;

                         (xiv) neither the Trust nor the Seller is and,
                    after giving effect to the issuance of the Notes and
                    the Certificates and the sale of the Notes and the
                    application of the proceeds thereof, as described in
                    the Prospectus, neither the Trust nor the Seller will
                    be, an "investment company" as defined in the Invest-
                    ment Company Act of 1940, as amended;

                         (xv) the Notes, the Certificates, the Purchase
                    Agreement, the Administration Agreement, the Sale and
                    Servicing Agreement, the Yield Supplement Agreement,
                    the Trust Agreement, this Agreement and the Indenture
                    each conform in all material respects with the descrip-
                    tions thereof contained in the Registration Statement
                    and the Prospectus; and

                         (xvi) the Trust Agreement is the legal, valid
                    and binding agreement of the Seller, enforceable
                    against the Seller, in accordance with its terms under
                    the law of the State of Delaware.

                    (f)  The Representative shall have received an opinion
               of Skadden, Arps, Slate, Meagher & Flom LLP, special tax
               counsel for the Seller, dated the Closing Date and satisfac-
               tory in form and substance to the Representative and counsel
               for the Underwriters, to the effect that for federal income
               tax purposes (i) the Notes will be characterized as indebt-
               edness of the Trust, (ii) the Trust will not be classified
               as an association (or publicly traded partnership) taxable
               as a corporation and (iii) the statements set forth in the
               Prospectus under the headings "SUMMARY OF TERMS ERISA Con-
               siderations", "ERISA CONSIDERATIONS", "SUMMARY OF TERMS Tax
               Status", "FEDERAL INCOME TAX CONSEQUENCES" and "TERMS OF THE
               NOTES Terms of the Indenture " (last sentence of second
               paragraph under "Events of Default Under the Indenture" and
               last sentence of first paragraph under "Remedies Following
               an Event of Default" only) to the extent such statements
               constitute matters of law or legal conclusions with respect
               thereto, are correct in all material respects.

                    (g) The Representative shall have received an opinion
               of Skadden, Arps, Slate, Meagher & Flom LLP, special tax
               counsel for the Seller, dated the Closing Date and satisfac-
               tory in form and substance to the Representative and counsel
               for the Underwriters, to the effect that (i) for California
               state franchise and income tax purposes (A) the Trust will
               not be taxable as a corporation and (B) the Notes will be
               treated as indebtedness, (ii) the Notes will be character-
               ized as indebtedness for Delaware state income tax purposes,
               (iii) the Trust will not be subject to Delaware state fran-
               chise or income tax as a separate entity and (iv) the state-
               ments set forth in the Prospectus under the headings "SUM-
               MARY OF TERMS-Tax Status" and " STATE TAX CONSEQUENCES", to
               the extent such statements constitute matters of law or
               legal conclusions with respect thereto, are correct in all
               material respects.

                    (h) The Representative shall have received from Brown
               & Wood LLP, counsel for the Underwriters, such opinion or
               opinions, dated the Closing Date, with respect to the valid-
               ity of the Notes, the Registration Statement, the Prospectus
               and other related matters as the Representative may require,
               and the Seller shall have furnished to such counsel such
               documents as it may request for the purpose of enabling it
               to pass upon such matters.

                    (i) The Representative shall have received a certifi-
               cate, dated the Closing Date, of the Chairman of the Board,
               the President or any Vice-President and a principal finan-
               cial or accounting officer, or equivalent officer or offi-
               cers, of each of the Seller and MMCA in which such officers,
               to the best of their knowledge after reasonable investiga-
               tion, shall state that: the representations and warranties
               of the Seller in this Agreement are true and correct; the
               representations of MMCA in the Note Indemnification Agree-
               ment are true and correct; the Seller or MMCA, as applica-
               ble, has complied with all agreements and satisfied all
               conditions on its part to be performed or satisfied hereun-
               der at or prior to the Closing Date; the representations and
               warranties of the Seller or MMCA, as applicable, in the
               Basic Documents are true and correct as of the dates speci-
               fied in such agreements; the Seller or MMCA, as applicable,
               has complied with all agreements and satisfied all condi-
               tions on its part to be performed or satisfied under such
               agreements at or prior to the Closing Date; no stop order
               suspending the effectiveness of the Registration Statement
               has been issued and no proceedings for that purpose have
               been instituted or are contemplated by the Commission; and,
               subsequent to the date of the Prospectus, there has been no
               material adverse change, nor any development or event in-
               volving a prospective material adverse change, in the condi-
               tion (financial or otherwise), business, properties or
               results of operations of the Seller or MMCA or their respec-
               tive businesses except as set forth in or contemplated by
               the Prospectus or as described in such certificate.

                    (j) The Representative shall have received an opinion
               of Pryor, Cashman, Sherman & Flynn, counsel to the Indenture
               Trustee, dated the Closing Date and satisfactory in form and
               substance to the Representative and counsel for the Under-
               writers, to the effect that:

                         (i)  the Indenture Trustee is a banking corpora-
                    tion duly incorporated and validly existing under the
                    laws of the State of New York;

                         (ii) the Indenture Trustee has the full corporate
                    trust power to accept the office of indenture trustee
                    under the Indenture and to enter into and perform its
                    obligations under the Indenture, the Sale and Servicing
                    Agreement and the Administration Agreement;

                         (iii)  the execution and delivery of the Inden-
                    ture and the Administration Agreement and the accep-
                    tance of the Sale and Servicing Agreement and the
                    performance by the Indenture Trustee of its obligations
                    under the Indenture, the Sale and Servicing Agreement
                    and the Administration Agreement have been duly autho-
                    rized by all necessary corporate action of the Inden-
                    ture Trustee and each has been duly executed and deliv-
                    ered on behalf of the Indenture Trustee;

                         (iv) the Indenture, the Sale and Servicing Agree-
                    ment and the Administration Agreement constitute valid
                    and binding obligations of the Indenture Trustee en-
                    forceable against the Indenture Trustee in accordance
                    with their terms under the laws of the State of New
                    York and the federal law of the United States;

                         (v)  the execution and delivery by the Indenture
                    Trustee of the Indenture and the Administration Agree-
                    ment and the acceptance of the Sale and Servicing
                    Agreement do not require any consent, approval or
                    authorization of, or any registration or filing with,
                    any New York or United States federal governmental
                    authority, other than the qualification of the Inden-
                    ture Trustee under the Trust Indenture Act;

                         (vi) each of the Notes has been duly authenticated
                    and delivered by the Indenture Trustee;

                         (vii) neither the consummation by the Inden-
                    ture Trustee of the transactions contemplated in the
                    Sale and Servicing Agreement, the Indenture or the
                    Administration Agreement nor the fulfillment of the
                    terms thereof by the Indenture Trustee will conflict
                    with, result in a breach or violation of, or constitute
                    a default under any law or the charter, By-laws or
                    other organizational documents of the Indenture Trustee
                    or the terms of any indenture or other agreement or
                    instrument known to such counsel and to which the
                    Indenture Trustee or any of its subsidiaries is a party
                    or is bound or any judgment, order or decree known to
                    such counsel to be applicable to the Indenture Trustee
                    or any of its subsidiaries of any court, regulatory
                    body, administrative agency, governmental body or
                    arbitrator having jurisdiction over the Indenture
                    Trustee or any of its subsidiaries;

                         (viii) to such counsel's knowledge there is no
                    action, suit or proceeding pending or threatened
                    against the Indenture Trustee (as trustee under the
                    Indenture or in its individual capacity) before or by
                    any governmental authority that if adversely decided,
                    would materially adversely affect the ability of the
                    Indenture Trustee to perform its obligations under the
                    Indenture, the Sale and Servicing Agreement or the
                    Administration Agreement; and

                         (ix) the execution, delivery and performance by
                    the Indenture Trustee of the Sale and Servicing Agree-
                    ment, the Indenture and the Administration Agreement
                    will not subject any of the property or assets of the
                    Trust or any portion thereof, to any lien created by or
                    arising with respect to the Indenture Trustee that are
                    unrelated to the transactions contemplated in such
                    Agreements.

                    (k)  The Representative shall have received an opinion
               of Richards, Layton & Finger P.A., counsel to the Owner
               Trustee, dated the Closing Date and satisfactory in form and
               substance to the Representative and counsel for the Under-
               writers, to the effect that:

                         (i)  the Owner Trustee has been duly incorporated
                    and is validly existing as a banking corporation in
                    good standing under the laws of the State of Delaware;

                         (ii) the Owner Trustee has full corporate trust
                    power and authority to enter into and perform its
                    obligations under the Trust Agreement and, on behalf of
                    the Trust, under the other Basic Documents to which it
                    is a party and has duly authorized, executed and deliv-
                    ered such Basic Documents and such Basic Documents
                    constitute the legal, valid and binding agreement of
                    the Owner Trustee, enforceable in accordance with their
                    terms, except that certain of such obligations may be
                    enforceable solely against the Trust Property (subject
                    to applicable bankruptcy, insolvency, fraudulent trans-
                    fer, reorganization, moratorium and other similar laws
                    affecting creditors' rights generally from time to time
                    in effect, and subject, as to enforceability, to gen-
                    eral principles of equity, regardless of whether such
                    enforceability is considered in a proceeding in equity
                    or at law);

                         (iii) the Certificates have been duly exe-
                    cuted, authenticated and delivered by the Owner Trustee
                    as owner trustee and authenticating agent; each of the
                    Notes has been duly executed by the Owner Trustee, on
                    behalf of the Trust;

                         (iv) the execution and delivery by the Owner
                    Trustee of the Trust Agreement and, on behalf of the
                    Trust, of the other Basic Documents to which it is a
                    party and the performance by the Owner Trustee of its
                    obligations thereunder do not conflict with, result in
                    a breach or violation of, or constitute a default under
                    the Articles of Association or By-laws of the Owner
                    Trustee; and

                         (v)  the execution, delivery and performance by
                    the Owner Trustee of the Trust Agreement and, on behalf
                    of the Trust, of the other Basic Documents to which it
                    is a party do not require any consent, approval or
                    authorization of, or any registration or filing with,
                    any Delaware or United States federal governmental
                    authority having jurisdiction over the trust power of
                    the owner Trustee, other than those consents, approvals
                    or authorizations as have been obtained and the filing
                    of the Certificate of Trust with the Secretary of State
                    of the State of Delaware.

                    (l)  The Representative shall have received an opinion
               of Richards, Layton & Finger, P.A., special Delaware counsel
               to the Trust, dated the Closing Date and satisfactory in
               form and substance to the Representative and counsel for the
               Underwriters, to the effect that:

                         (i)  the Trust has been duly formed and is validly
                    existing as a business trust under the Delaware Trust
                    Act;

                         (ii) the Trust has the power and authority under
                    the Delaware Trust Act and the Trust Agreement, and the
                    Trust Agreement authorizes the Owner Trustee, to exe-
                    cute, deliver and perform its obligations under the
                    Sale and Servicing Agreement, the Indenture, the Admin-
                    istration Agreement, the Note Depository Agreement, the
                    Notes and the Certificates;

                         (iii)  to the extent that Article 9 of the UCC
                    as in effect in the State of Delaware (the "Delaware
                    UCC") is applicable (without regard to conflict of laws
                    principles), and assuming that the security interest
                    created by the Indenture in the Receivables has been
                    duly created and has attached, upon the filing of a
                    financing statement with the Secretary of State of
                    Delaware the Indenture Trustee will have a perfected
                    security interest in the Trust's rights in such Receiv-
                    ables and the proceeds thereof, and such security
                    interest will be prior to any other security interest
                    granted by the Trust that is perfected solely by the
                    filing of financing statements under the Delaware UCC,
                    excluding purchase money security interests under
                    section9-312(4) of the Delaware UCC and temporarily
                    perfected security interests in proceeds under
                    section9-306(3) of the Delaware UCC;

                         (iv) no re-filing or other action is necessary
                    under the Delaware UCC in order to maintain the perfec-
                    tion of such security interest except for the filing of
                    continuation statements at five year intervals;

                         (v)  assuming that the Notes have been duly exe-
                    cuted by the Owner Trustee on behalf of the Trust, and
                    assuming that the Notes  have been duly authenticated
                    by the Indenture Trustee, when the Notes have been
                    delivered in accordance with the Indenture, the Notes
                    will be validly issued and entitled to the benefits of
                    the Indenture;

                         (vi) assuming that the Certificates have been duly
                    authorized, executed and authenticated by the Owner
                    Trustee on behalf of the Trust, when the Certificates
                    have been issued and delivered in accordance with the
                    instructions of the Seller, the Certificates will be
                    validly issued and entitled to the benefits of the
                    Trust Agreement; and

                         (vii)  under 12 Del. C. section 3805(b), no
                    creditor of any Certificateholder (including creditors
                    of the Seller in its capacity as Certificateholder)
                    shall have any right to obtain possession of, or other-
                    wise exercise legal or equitable remedies with respect
                    to, the property of the Trust except in accordance with
                    the terms of the Trust Agreement.

                         (viii) The Representative shall have received
                    an opinion of Pryor Cashman Sherman & Flynn LLP, coun-
                    sel to the Seller Trustee, dated the Closing Date and
                    satisfactory in form and substance to the Representa-
                    tive and counsel for the Underwriters, to the effect
                    that:

                         (ix) the Seller Trustee has been duly incorporated
                    and is validly existing as a banking corporation in
                    good standing under the laws of the State of Delaware;

                         (x)  the Seller Trustee has full corporate trust
                    power and authority to enter into and perform its
                    obligations under the Seller Trust Agreement and has
                    duly authorized, executed and delivered the Seller
                    Trust Agreement and the Seller Trust Agreement consti-
                    tutes the legal, valid and binding agreement of the
                    Seller Trustee, enforceable in accordance with its
                    terms;

                         (xi) the execution and delivery by the Seller
                    Trustee of the Seller Trust Agreement and the perfor-
                    mance by the Seller Trustee of its obligations thereun-
                    der do not conflict with, result in a breach or viola-
                    tion of, or constitute a default under the Articles of
                    Association or By-laws of the Seller Trustee; and

                         (xii) the execution, delivery and performance
                    by the Seller Trustee of the Seller Trust Agreement do
                    not require any consent, approval or authorization of,
                    or any registration or filing with, any Delaware or
                    United States federal governmental authority having
                    jurisdiction over the trust power of the Seller
                    Trustee, other than those consents, approvals or autho-
                    rizations as have been obtained.

                    (m) The Representative shall have received an opinion
               of Skadden, Arps, Slate, Meagher & Flom LLP, counsel to the
               Seller, dated the Closing Date and satisfactory in form and
               substance to the Representative and counsel for the Under-
               writers, (i) with respect to the characterization of the
               transfer of the Receivables by MMCA to the Seller and from
               the Seller to the Trust and (ii) to the effect that should
               MMCA become the debtor in a case under the Bankruptcy Code,
               and the Seller would not otherwise properly be a debtor in a
               case under the Bankruptcy Code, and if the matter were
               properly briefed and presented to a court exercising bank-
               ruptcy jurisdiction, the court, exercising reasonable judg-
               ment after full consideration of all relevant factors,
               should not order, over the objection of the
               Certificateholders or the Noteholders, the substantive
               consolidation of the assets and liabilities of the Seller
               with those of MMCA and such opinion shall be in substan-
               tially the form previously discussed with the Representative
               and counsel for the Underwriters and in any event satisfac-
               tory in form and in substance to the Representative and
               counsel for the Underwriters.

                    (n)  The Representative shall have received evidence
               satisfactory to it and its counsel that, within 10 days of
               the Closing Date, UCC-1 financing statements have been or
               are being filed in the office of the Secretary of State of
               the state of (i) California reflecting the transfer of the
               interest of MMCA in the Receivables and the proceeds thereof
               to the Seller and the transfer of the interest of the Seller
               in the Receivables and the proceeds thereof to the Trust and
               (ii) Delaware reflecting the grant of the security interest
               by the Trust in the Receivables and the proceeds thereof to
               the Indenture Trustee.

                    (o)  The Representative shall have received an opinion
               of Skadden, Arps, Slate, Meagher & Flom LLP, special counsel
               to the Seller, dated the Closing Date and satisfactory in
               form and substance to the Representative and the counsel for
               the Underwriters to the effect that (i) the provisions of
               the Indenture are effective to create a valid security
               interest in favor of the Indenture Trustee, to secure pay-
               ment of the Notes, in all "securities entitlements" (as
               defined in Section 8-102(a)(17) of the New York UCC) with
               respect to "financial assets" (as defined in Section 8-
               102(a)(9) of the New York UCC) now or hereafter credited to
               the Reserve Account (such securities entitlements, the
               "Securities Entitlements"), (ii) the provisions of the
               control agreement for purposes of Article 8 of the New York
               UCC are effective to perfect the security interest of the
               Indenture Trustee in the Securities Entitlements and (iii)
               no security interest of any other creditor of the Trust will
               be prior to the security interest of the Indenture Trustee
               in such Securities Entitlements.

                    (p)  The Class A-1, Class A-2 and Class A-3 Notes shall
               have been rated at least "___" and "___" by Moody's and
               Standard & Poor's, respectively, and the Class B Notes shall
               have been rated at least "___" and "___" by Moody's and
               Standard & Poor's, respectively.

                    (q)  The Representative shall have received a letter,
               dated the Closing Date, of Ernst & Young LLP which meets the
               requirements of subsection (a) of this Section, except that
               the specified date referred to in such subsection will be a
               date not more than five days prior to such Closing Date for
               purposes of this subsection.

                    (r)  On or prior to the Closing Date, the Certificates
               shall have been issued to the Seller.

                    (s)  The Representative shall have received from
               Skadden, Arps, Slate, Meagher & Flom LLP and each other
               counsel for the Seller, a letter dated the Closing Date to
               the effect that the Underwriters may rely upon each opinion
               rendered by such counsel to either Standard & Poor's or
               Moody's in connection with the rating of any Class of the
               Notes, as if each such opinion were addressed to the Under-
               writers.

                    (t)  The Representative shall receive from Skadden,
               Arps, Slate, Meagher & Flom LLP, and each other counsel for
               the Seller, reliance letters with respect to each Opinion of
               Counsel required to be delivered to either Standard & Poor's
               or Moody's in connection with each transfer to the Trust of
               Subsequent Receivables.

      The Seller will furnish the Representative with such conformed
 copies of such opinions, certificates, letters and documents as the
 Representative reasonably requests.

      The Representative may in its sole discretion waive on behalf of the
 Underwriters compliance with any conditions to the obligations of the
 Underwriters hereunder.

      7. Indemnification and Contribution.

      (a) The Seller will indemnify and hold harmless each Underwriter
 against any losses, claims, damages or liabilities, joint or several, to
 which such Underwriter may become subject, under the Act or otherwise,
 insofar as such losses, claims, damages or liabilities (or actions in
 respect thereof) arise out of or are based upon any untrue statement or
 alleged untrue statement of any material fact contained in the
 Registration Statement, the Prospectus, or any amendment or supplement
 thereto, or any related preliminary prospectus, or arise out of or are
 based upon the omission or alleged omission to state therein a material
 fact required to be stated therein or necessary to make the statements
 therein not misleading and will reimburse each Underwriter for any legal
 or other expenses reasonably incurred by such Underwriter in connection
 with investigating or defending any such loss, claim, damage, liability
 or action as such expenses are incurred; provided, however, that the
 Seller will not be liable in any such case to the extent that any such
 loss, claim, damage or liability arises out of or is based upon an untrue
 statement or alleged untrue statement in or omission or alleged omission
 from any of such documents in reliance upon and in conformity with written
 information furnished to the Seller by any Underwriter through the
 Representative specifically for use therein, it being understood and
 agreed that the only such information furnished by any Underwriter
 consists of the information described as such in subsection (b) below; and
 provided, further, that with respect to any untrue statement or omission
 or alleged untrue statement or omission made in any preliminary
 prospectus, the indemnity agreement contained in this subsection (a) shall
 not inure to the benefit of any Underwriter from whom the person asserting
 any such losses, claims, damages or liabilities purchased the Notes
 concerned, to the extent that the untrue statement or omission or alleged
 untrue statement or omission was eliminated or remedied in the Prospectus,
 which Prospectus was required to be delivered by such Underwriter under
 the Act to such person and was not so delivered if the Seller had
 previously furnished copies thereof to such Underwriter.

      (b) Each Underwriter will severally and not jointly indemnify and
 hold harmless the Seller against any losses, claims, damages or
 liabilities to which the Seller may become subject, under the Act or
 otherwise, insofar as such losses, claims, damages or liabilities (or
 actions in respect thereof) arise out of or are based upon any untrue
 statement or alleged untrue statement of any material fact contained in
 the Registration Statement, the Prospectus, or any amendment or supplement
 thereto, or any related preliminary prospectus, or arise out of or are
 based upon the omission or the alleged omission to state therein a
 material fact required to be stated therein or necessary to make the
 statements therein not misleading, in each case to the extent, but only to
 the extent, that such untrue statement or alleged untrue statement or
 omission or alleged omission was made in reliance upon and in conformity
 with written information furnished to the Seller by such Underwriter
 through the Representative specifically for use therein, and will
 reimburse any legal or other expenses reasonably incurred by the Seller in
 connection with investigating or defending any such loss, claim, damage,
 liability or action as such expenses are incurred, it being understood and
 agreed that the only such information furnished by any Underwriter
 consists of the following information in the Prospectus furnished on
 behalf of each Underwriter: [the last paragraph at the bottom of the cover
 page concerning the terms of the offering by the Underwriters, the legend
 concerning overallotments and stabilizing, the concession and reallowance
 figures appearing in the third paragraph under the caption "Underwriting"
 and the information contained in the [fourth] paragraph under the caption
 "Underwriting".]

      (c) Promptly after receipt by an indemnified party under this Section
 of notice of the commencement of any action, such indemnified party will,
 if a claim in respect thereof is to be made against the indemnifying party
 under subsection (a) or (b) above, notify the indemnifying party of the
 commencement thereof; but the omission so to notify the indemnifying party
 will not relieve it from any liability which it may have to any indemni-
 fied party otherwise than under subsection (a) or (b) above. In case any
 such action is brought against any indemnified party and it notifies the
 indemnifying party of the commencement thereof, the indemnifying party
 will be entitled to participate therein and, to the extent that it may
 wish, jointly with any other indemnifying party similarly notified, to
 assume the defense thereof, with counsel satisfactory to such indemnified
 party (who shall not, except with the consent of the indemnified party, be
 counsel to the indemnifying party), and after notice from the indemnifying
 party to such indemnified party of its election so to assume the defense
 thereof, the indemnifying party will not be liable to such indemnified
 party under this Section for any legal or other expenses subsequently
 incurred by such indemnified party in connection with the defense thereof
 other than reasonable costs of investigation. No indemnifying party shall,
 without the prior written consent of the indemnified party, effect any
 settlement of any pending or threatened action in respect of which any
 indemnified party is or could have been a party if indemnity could have
 been sought hereunder by such indemnified party unless such settlement (i)
 includes an unconditional release of such indemnified party from all
 liability on any claims that are the subject matter of such action and
 (ii) does not include a statement as to or an admission of fault,
 culpability or a failure to act by or on behalf of any indemnified
 party.

      (d) If the indemnification provided for in this Section is
 unavailable or insufficient to hold harmless an indemnified party under
 subsection (a) or (b) above, then each indemnifying party shall contribute
 to the amount paid or payable by such indemnified party as a result of
 the losses, claims, damages or liabilities referred to in subsection (a)
 or (b) above (i) in such proportion as is appropriate to reflect the
 relative benefits received by the Seller on the one hand and the
 Underwriters on the other from the offering of the Notes or (ii) if the
 allocation provided by clause (i) above is not permitted by applicable
 law, in such proportion as is appropriate to reflect not only the relative
 benefits referred to in clause (i) above but also the relative fault of
 the Seller on the one hand and the Underwriters on the other in connection
 with the statements or omissions which resulted in such losses, claims,
 damages or liabilities as well as any other relevant equitable
 considerations. The relative benefits received by the Seller on the one
 hand and the Underwriters on the other shall be deemed to be in the same
 proportion as the total net proceeds from the offering (before deducting
 expenses) received by the Seller bear to the total underwriting discounts
 and commissions received by the Underwriters. The relative fault shall be
 determined by reference to, among other things, whether the untrue or
 alleged untrue statement of a material fact or the omission or alleged
 omission to state a material fact relates to information supplied by the
 Seller or the Underwriters and the parties' relative intent, knowledge,
 access to information and opportunity to correct or prevent such untrue
 statement or omission. The amount paid by an indemnified party as a result
 of the losses, claims, damages or liabilities referred to in the first
 sentence of this subsection (d) shall be deemed to include any legal or
 other expenses reasonably incurred by such indemnified party in connection
 with investigating or defending any action or claim which is the subject
 of this subsection (d). Notwithstanding the provisions of this subsec-
 tion (d), no Underwriter shall be required to contribute any amount in
 excess of the amount by which the total price at which the Notes
 underwritten by it and distributed to the public were offered to the
 public exceeds the amount of any damages which such Underwriter has
 otherwise been required to pay by reason of such untrue or alleged untrue
 statement or omission or alleged omission. No person guilty of fraudulent
 misrepresentation (within the meaning of Section 11(f) of the Act) shall
 be entitled to contribution from any person who was not guilty of such
 fraudulent misrepresentation. The Underwriters' obligations in this
 subsection (d) to contribute are several in proportion to their respective
 underwriting obligations and not joint.

      (e) The obligations of the Seller under this Section shall be in
 addition to any liability which the Seller may otherwise have and shall
 extend, upon the same terms and conditions, to each person, if any, who
 controls any Underwriter within the meaning of the Act; and the
 obligations of the Underwriters under this Section shall be in addition to
 any liability which the respective Underwriters may otherwise have and
 shall extend, upon the same terms and conditions, to each director of the
 Seller, to each officer of the Seller who has signed the Registration
 Statement and to each person, if any, who controls the Seller within the
 meaning of the Act.

      8. Default of Underwriters. If any Underwriter or Underwriters
 default in their obligations to purchase Notes hereunder on the Closing
 Date and the aggregate principal amount of Notes that such defaulting
 Underwriter or Underwriters agreed but failed to purchase does not exceed
 10% of the total principal amount of Notes that the Underwriters are
 obligated to purchase on such Closing Date, the Representative may make
 arrangements satisfactory to the Seller for the purchase of such Notes by
 other persons, including any of the Underwriters, but if no such
 arrangements are made by such Closing Date, the non-defaulting
 Underwriters shall be obligated severally, in proportion to their
 respective commitments hereunder, to purchase the Notes that such
 defaulting Underwriters agreed but failed to purchase on such Closing
 Date. If any Underwriter or Underwriters so default and the aggregate
 principal amount of Notes with respect to which such default or defaults
 occur exceeds 10% of the total principal amount of Notes that the
 Underwriters are obligated to purchase on such Closing Date and
 arrangements satisfactory to the Representative and the Seller for the
 purchase of such Notes by other persons are not made within 36 hours after
 such default, this Agreement will terminate without liability on the part
 of any non-defaulting Underwriter or the Seller, except as provided in
 Section 9. As used in this Agreement, the term "Underwriter" includes any
 person substituted for an Underwriter under this Section. Nothing herein
 will relieve a defaulting Underwriter from liability for its default.

      9. Survival of Certain Representations and Obligations. The
 respective indemnities, agreements, representations, warranties and
 other statements of the Seller or its officers and of the several
 Underwriters set forth in or made pursuant to this Agreement will remain
 in full force and effect, regardless of any investigation, or statement as
 to the results thereof, made by or on behalf of any Underwriter or the
 Seller or any of their respective representatives, officers or directors
 or any controlling person, and will survive delivery of and payment for
 the Notes. If this Agreement is terminated pursuant to Section 8 or if for
 any reason the purchase of the Notes by the Underwriters is not
 consummated, the Seller shall remain responsible for the expenses to be
 paid or reimbursed by it pursuant to Section 5 and the respective
 obligations of the Seller and the Underwriters pursuant to Section 7 shall
 remain in effect, and if any Notes have been purchased hereunder the
 representations and warranties in Section 2 and all obligations under
 Section 5 shall also remain in effect. If the purchase of the Notes by the
 Underwriters is not consummated for any reason other than solely because
 of the termination of this Agreement pursuant to Section 8 or the
 occurrence of any event specified in clause (ii), (iii) or (iv) of Section
 6(c), the Seller will reimburse the Underwriters for all out-of-pocket
 expenses (including fees and disbursements of counsel) reasonably incurred
 by them in connection with the offering of the Notes.

      10. Notices. All communications hereunder will be in writing and, if
 sent to the Underwriters, will be mailed, delivered or telegraphed and
 confirmed to the Representative at Eleven Madison Avenue, 23rd Floor, New
 York, New York 10010, Attention: Investment Banking Department
 Transactions Advisory Group, or, if sent to the Seller, will be mailed,
 delivered or sent by facsimile and confirmed to it at P.O. Box 6038,
 Cypress, California 90630-5205, Attention: Secretary/Treasurer, Telecopy:
 (714) 236-1300; provided, however, that any notice to an Underwriter
 pursuant to Section 7 will be mailed, delivered or telecopied and
 confirmed to such Underwriter.

      11. No Bankruptcy Petition. Each Underwriter agrees that, prior to
 the date which is one year and one day after the payment in full of all
 securities issued by the Seller or by a trust for which the Seller was the
 depositor which securities were rated by any nationally recognized
 statistical rating organization, it will not institute against, or join
 any other person in instituting against, the Seller any bankruptcy,
 reorganization, arrangement, insolvency or liquidation proceedings or
 other proceedings under any Federal or state bankruptcy or similar law.

      12. Successors. This Agreement will inure to the benefit of and be
 binding upon the parties hereto and their respective successors and the
 officers and directors and controlling persons referred to in Section 7,
 and no other person will have any right or obligation hereunder.

      13. Representation of Underwriters. The Representative will act for
 the several Underwriters in connection with this financing, and any action
 under this Agreement taken by the Representative will be binding upon all
 the Underwriters.

      14. Counterparts. This Agreement may be executed in any number of
 counterparts, each of which shall be deemed to be an original but all such
 counterparts shall together constitute one and the same Agreement.

      15. Applicable Law; Submission to Jurisdiction.

      (a) This Agreement shall be governed by, and construed in accordance
 with, the laws of the State of New York.

      (b) The Seller hereby submits to the nonexclusive jurisdiction of
 the Federal and state courts in the Borough of Manhattan in The City of
 New York in any suit or proceeding arising out of or relating to this
 Agreement or the transactions contemplated hereby.

      If the foregoing is in accordance with the Representative's
 understanding of our agreement, kindly sign and return to the Seller one
 of the counterparts hereof, whereupon it will become a binding agreement
 between the Seller and the several Underwriters in accordance with its
 terms.

                                        Very truly yours,
                                        MMCA AUTO RECEIVABLES TRUST



                                        By:________________________
                                           Name:
                                           Title:


 The foregoing Underwriting Agreement
 is hereby confirmed and accepted
 as of the date first above written.

 CREDIT SUISSE FIRST BOSTON CORPORATION



 By:____________________________________
    Name:
    Title:

 Acting on behalf of itself and as the
 Representative of the several Underwriters.



                                 SCHEDULE A


                      Amount of      Amount of      Amount of     Amount of
                      Class A-1      Class A-2      Class A-3      Class B
    Underwriter         Notes          Notes          Notes         Notes
 ----------------     ----------     ----------     ----------    ----------

Credit Suisse First
  Boston Corporation   $ ________    $ ________     $ ________    $ ________
J.P. Morgan Securities
  Inc.                 $ ________    $ ________     $ ________    $ ________
Salomon Smith Barney
  Inc.                 $ ________    $ ________     $ ________    $ ________
             Total     $ ________    $ ________     $ ________    $ ________
                       ===========   ==========     ==========    ==========






                                                                EXHIBIT 3.1


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





                  AMENDED AND RESTATED TRUST AGREEMENT


                        dated as of October 1, 1999


                                  between


               MITSUBISHI MOTORS CREDIT OF AMERICA, INC.,


                            as Beneficial Owner,


                                    and


                       CHASE MANHATTAN BANK DELAWARE,


                                 as Trustee






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








                             TABLE OF CONTENTS

                                                                       Page

                                 ARTICLE I
                                DEFINITIONS

Section 1.1 Definitions................................................1
Section 1.2 Other Definitional Provisions..............................5

                                 ARTICLE II
                                ORGANIZATION

Section 2.1 Name and Office............................................5
Section 2.2 Purposes and Powers........................................5
Section 2.3 Confirmation of Appointment of the Trustee.................7
Section 2.4 Initial Assets.............................................7
Section 2.5 Declaration of Trust.......................................7
Section 2.6 Situs of Trust.............................................7
Section 2.7 Title to Trust Property....................................8
Section 2.8 Representations and Warranties of MMCA.....................8
Section 2.9 Conduct of Business by MART................................9

                                ARTICLE III
            MANAGEMENT OF MART; THE BOARD OF MANAGERS; OFFICERS

Section 3.1 General Management of MART................................11
Section 3.2 Appointment and Term......................................11
Section 3.3 Number; Independent Managers..............................11
Section 3.4 Resignation...............................................15
Section 3.5 Removal of Managers.......................................15
Section 3.6 Filling of Vacancies......................................15
Section 3.7 Managers' Compensation....................................15
Section 3.8 Liability of Managers.....................................15
Section 3.9 Officers..................................................15
Section 3.10Liability of Authorized Officers..........................18


                                 ARTICLE IV
                               THE SUBTRUSTS

Section 4.1 Beneficial Ownership......................................18
Section 4.2 Subtrusts.................................................18

                                 ARTICLE V
                                THE TRUSTEE

Section 5.1 Duties of the Trustee.....................................20
Section 5.2 Acceptance of Trusts and Duties...........................21
Section 5.3 Action upon Instruction by the Board of Managers or
            Authorized Officers; Rights of the Trustee................23
Section 5.4 Furnishing of Documents...................................25
Section 5.5 Representations and Warranties of the Trustee.............25
Section 5.6 Reliance; Advice of Counsel...............................26
Section 5.7 Compensation and Indemnity................................27
Section 5.8 Resignation or Removal of the Trustee.....................28
Section 5.9 Merger or Consolidation of the Trustee....................29
Section 5.10Appointment of Co-Trustee or Separate Trustee.............29
Section 5.11Eligibility Requirements for the Trustee..................31

                                 ARTICLE VI
                       TERMINATION OF TRUST AGREEMENT

Section 6.1  Termination of Trust Agreement...........................31

                                ARTICLE VII
                                 AMENDMENTS

Section 7.1 Amendments................................................32

                                ARTICLE VIII
                               MISCELLANEOUS

Section 8.1 Direction of the Trustee..................................32
Section 8.2 Limitations on Rights of Others...........................32
Section 8.3 Notices...................................................33
Section 8.4 Severability of Provisions................................34
Section 8.5 Counterparts..............................................34
Section 8.6 Successors and Assigns....................................34
Section 8.7 No Petition...............................................34
Section 8.8 Headings..................................................34
Section 8.9 Governing Law.............................................34


                                  EXHIBITS

Exhibit A         Form of Certificate of Trust........................ A-1
Exhibit B         Form of Notice to Trustee Pursuant to Section 3.9(l) B-1




            AMENDED AND RESTATED TRUST AGREEMENT, dated and effective as of
October 1, 1999 (as the same may be further amended and restated, amended,
supplemented or otherwise modified and in effect from time to time in
accordance with the terms hereof, this "Agreement"), between MITSUBISHI
MOTORS CREDIT OF AMERICA, INC., a Delaware corporation ("MMCA"), as
beneficial owner under this Agreement (in such capacity, together with any
successor or assign, the "Beneficial Owner"), and CHASE MANHATTAN BANK
DELAWARE, a Delaware banking corporation ("Chase Manhattan Bank Delaware"),
as trustee under this Agreement (in such capacity, or permitted assign, the
"Trustee");

            WHEREAS, MMCA and the Trustee entered into a trust agreement,
dated and effective as of May 19, 1999 (the "Original Agreement"), pursuant
to which (i) MMCA Auto Receivables Trust, a Delaware business trust
("MART"), was created and (ii) Chase Manhattan Bank Delaware was appointed
as Trustee; and

            WHEREAS, MMCA and the Trustee intend to amend and restate, on
the terms and conditions set forth herein, the Original Agreement to more
fully set forth the terms of MART and the rights and obligations of the
parties hereto.

            NOW, THEREFORE, in consideration of the foregoing, other good
and valuable consideration, and the mutual terms and covenants contained
herein, the receipt and sufficiency of which are hereby acknowledged, the
parties hereto hereby agree as follows:


                                 ARTICLE I
                                DEFINITIONS

            Section 1.1   Definitions.  For all purposes of this
Agreement, the following terms shall have the meanings set forth below:

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

            "Agreement" shall have the meaning set forth in the
preamble hereto.

            "Authorized Officer" shall have the meaning set forth in
Section 3.10(d).

            "Beneficial Owner" shall mean MMCA in its capacity as the
exclusive
beneficial owner of MART and its successors and assigns in such
capacity.

            "Board of Managers" shall have the meaning set forth in
Section 3.1.

            "Business Day" shall mean any day other than a Saturday, a Sunday,
or a day on which banking institutions or trust companies in New York, New
York, Wilmington, Delaware or Los Angeles, California shall be authorized
or obligated by law, regulation or executive order to be closed.

            "Business Trust Statute" shall have the meaning set forth
in Section 2.5.

            "Certificate of Trust" shall mean the Certificate of Trust in
substantially the form of Exhibit A hereto filed for MART pursuant to
Section 3810(a) of the Business Trust Statute.

            "Certificates" shall have the meaning set forth in Section
2.2(d).

            "Chief Accounting Officer" shall have the meaning set forth
in Section 3.10(c).

            "Chief Executive Officer" shall have the meaning set forth
in Section 3.10(a).

            "Chief Financial Officer" shall have the meaning set forth
in Section 3.10(b).

            "Commission" shall mean the Securities and Exchange
Commission.

            "Contracts" shall have the meaning set forth in Section
2.2(a).

            "Corporate Trust Office" shall mean, with respect to the Trustee,
the principal corporate trust office of the Trustee located at 1201 Market
Street, Wilmington, DE 19801, or at such other address as the Trustee may
designate from time to time by notice to the Board of Managers, or the
principal corporate trust office of any successor Trustee (the address of
which the successor Trustee will notify the Board of Managers).

            "Exchange Act" shall mean the Securities Exchange Act of
1934, as amended.

            "Indemnified Person" and "Indemnified Persons" shall have
the meanings set forth in Section 5.7(b).

            "Indentures" shall have the meaning set forth in Section
2.2(e).

            "Independent Manager" shall have the meaning set forth in
Section 3.4(c).

            "Insolvency Event" shall mean, with respect to any Person, (i)
the making of a general assignment for the benefit of creditors, (ii) the
filing of a voluntary petition in bankruptcy, (iii) being adjudged a
bankrupt or insolvent, or having had entered against such Person an order
for relief in any bankruptcy or insolvency proceeding, (iv) the filing by
such Person of a petition or answer seeking reorganization, arrangement,
composition, readjustment, liquidation, dissolution or similar relief under
any statute, law or regulation, (v) the filing by such Person of an answer
or other pleading admitting or failing to contest the material allegations
of a petition filed against such Person in any proceeding specified in
clause (vii) below, (vi) seeking, consenting to or acquiescing in the
appointment of a trustee, receiver or liquidator of such Person or of all
or any substantial part of the assets of such Person or (vii) the failure
to obtain dismissal within 60 days of the commencement of any proceeding
against such Person seeking reorganization, arrangement, composition,
readjustment, liquidation, dissolution or similar relief under any statute,
law or regulation, or the entry of any order appointing a trustee,
liquidator or receiver of such Person or of such Person's assets or any
substantial portion thereof.

            "Manager" shall have the meaning set forth in Section 3.2.

            "MART" shall mean MMCA Auto Receivables Trust, a business trust
established pursuant to this Agreement and the Business Trust Statute, and
its successors
and assigns.

            "MART Assets" shall mean, as of any date of determination, all
right, title and interest of MART in, to and under the Contracts and any
related property, Certificates representing beneficial interests therein
and all other property acquired by MART from MMCA or any other Person from
time to time as of such date of determination and all proceeds thereof.

            "MMCA" shall mean Mitsubishi Motors Credit of America, Inc., a
Delaware corporation, and its successor and assigns.

            "Opinion of Counsel" shall mean a written opinion of counsel of
MART, who may be an employee of MART or any Affiliate of MART or outside
counsel to MART or any Affiliate of MART.

            "Original Agreement" shall have the meaning set forth in
the recitals of this Agreement.

            "Person" shall mean a legal person, including any individual,
corporation, estate, partnership, joint venture, association, joint stock
company, limited liability company, limited liability partnership, trust,
unincorporated organization, or government or any agency or political
subdivision thereof, or any other entity of whatever nature.

            "Pooling Agreements" shall have the meaning set forth in
Section 2.2(c).

            "Rating Agency" shall mean any nationally recognized
statistical rating organization.

            "Responsible Officer" shall mean, with respect to the Trustee,
any officer within the Corporate Trust Office of the Trustee with direct
responsibility for the administration of this Agreement and also, with
respect to a particular matter, any other officer to whom such matter is
referred because of such officer's knowledge of and familiarity with the
particular subject.

            "Secretary of State" shall mean the Secretary of State of
the State of Delaware.

            "Securities" shall have the meaning set forth in Section
2.2(f).

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

            "Subtrust" shall have the meaning set forth in Section
4.2(a).

            "Subtrust Assets" shall have the meaning set forth in
Section 4.2(a).

            "Subtrust Designation Certificate" shall have the meaning
set forth in Section 4.2(c).

            "Trustee" shall mean Chase Manhattan Bank Delaware, a Delaware
banking corporation, acting not in its individual capacity but solely as
trustee under this Agreement, and its permitted successors and assigns in
such capacity.

            "Trusts" shall have the meaning set forth on Section 2.2(c).

            Section 1.2   Other Definitional Provisions.

            (a) All terms in this Agreement shall have the defined meanings
when used in any certificate or other document made or delivered pursuant
hereto unless otherwise defined therein.

            (b) The words "hereof", "herein", "hereunder", and words of
similar import when used in this Agreement shall refer to this Agreement as
a whole and not to any particular provision of this Agreement; Section and
Exhibit references contained in this Agreement are references to Sections
and Exhibits in or to this Agreement unless otherwise specified; and the
term "including" shall mean "including without limitation".

            (c) 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.

            (d) Any agreement, instrument or statute defined or referred to
herein or in any instrument or certificate delivered in connection herewith
means such agreement, instrument or statute as from time to time amended,
modified or supplemented and includes (in the case of agreements or
instruments) references to all attachments thereto and instruments
incorporated therein; references to a Person are also to its permitted
successors and assigns.


                                 ARTICLE II
                                ORGANIZATION

            Section 2.1 Name and Office. The trust created hereby shall be
known as "MMCA Auto Receivables Trust" or "MART", in which name the Board
of Managers may conduct the business of MART, make and execute contracts
and other instruments on behalf of MART and sue and be sued. The office of
MART shall be at the address for MART set forth in Section 8.3 or at such
other address as an Authorized Officer may designate by written notice to
the Trustee from time to time.

            Section 2.2 Purposes and Powers. The purpose of MART is to
engage solely in any or all of the following activities, all in accordance
with the terms of this Agreement:

            (a) to acquire from time to time all right, title and interest
in and to installment sale contracts, receivables or leases arising out of
or relating to the sale, lease or financing of new or used motor vehicles
(including automobiles and light and heavy duty trucks), monies due
thereunder, security interests in the motor vehicles or equipment financed
thereby, proceeds from claims on insurance policies related thereto and
related rights (collectively, the "Contracts").

            (b) to acquire, own, hold, service, sell, assign, pledge and
otherwise deal with the Contracts, collateral securing the Contracts,
related insurance policies, agreements with motor vehicle dealers or
equipment dealers or lessors or other originators or servicer of Contracts and
any proceeds or further rights associated with any of the foregoing;

            (c) to transfer Contracts to trusts (collectively, the
"Trusts") pursuant to one or more pooling agreements, sale and servicing
agreements or other agreements (collectively, the "Pooling Agreements") to
be entered into by and among, among others, MART, the trustees named
therein and any entities acting as servicers of the Contracts;

            (d) to authorize, sell and deliver any class of certificates or
other securities issued by the Trusts under the related Pooling Agreements
(collectively, the "Certificates");

            (e) to enter into one or more indentures or other agreements
(collectively, the "Indentures") with the trustees named therein,
providing, among other things, for the issuance of the Securities referred
to in clause (f) below and the pledging of the pools of Contracts or
Certificates of any class issued by one or more Trusts;

            (f) to authorize, issue, sell and deliver one or more series
and classes of certificates, bonds, notes or other evidence of indebtedness
or other securities secured or collateralized by one or more pools of
Contracts or by Certificates (collectively, the "Securities"), provided
that MART shall have no liability under any Securities except to the extent
of the one or more pools of Contracts or Certificates securing or
collateralizing such Securities;

            (g) to hold and enjoy all of the rights and privileges of any
class of any series of Certificates issued by the Trusts to MART under the
related Pooling Agreements and to hold and enjoy all of the rights and
privileges of any class of any series of Securities issued under the
related Indentures, including any class of Securities or Certificates which
may be subordinate to any other class of Securities or Certificates,
respectively;

            (h) to perform its obligations under the Pooling Agreements and
Indentures; and

            (i) to enter into all such other agreements, to engage in all
such other activities and to exercise all such other powers permitted to
business trusts under the Business Trust Statute that are incidental to or
connected with the foregoing business or purposes or necessary or desirable
to accomplish the foregoing.

            Section 2.3 Confirmation of Appointment of the Trustee. The
Beneficial Owner hereby confirms the appointment of Chase Manhattan Bank
Delaware as Trustee, effective as of the date of the Original Agreement.
Effective as of the date hereof, the Trustee shall have all rights, powers
and duties set forth herein and in the Business Trust Statute with respect
to accomplishing the purposes of MART.

            Section 2.4 Initial Assets. Pursuant to the Original Agreement,
MMCA, as Beneficial Owner, granted, assigned, transferred, conveyed and set
over to MART, as of the date thereof, the sum of $100. The Trustee, on
behalf of MART, has acknowledged receipt in trust from the Beneficial
Owner, as of the date thereof, of the foregoing contribution, which
constituted the initial assets of MART.

            Section 2.5 Declaration of Trust. The Trustee hereby declares
that, subject to the terms and conditions of this Agreement, it shall hold
all assets of MART conveyed or to be conveyed to MART, including all monies
and proceeds of such assets, in trust for the benefit of the Beneficial
Owner. It is the intention of the parties hereto that (i) MART constitutes
a business trust under Chapter 38 of Title 12 of the Delaware Code, 12
Delaware Code ss. 3801 et seq. (the "Business Trust Statute") and that this
document constitute the governing instrument of MART and (ii) solely for
income and franchise tax purposes, MART shall be treated (a) if it has a
single beneficial owner, as a non-entity, and if has more than one
beneficial owner, as a partnership, with the assets of the partnership
being the assets held by MART and the partners of the partnership being the
beneficial owners. The parties agree that, unless otherwise required by the
appropriate tax authorities, MART will file or cause to be filed annual or
other necessary returns, reports and other forms consistent with the
characterization of MART either as a non-entity or as a partnership for
such tax purposes. Effective as of the date hereof, the Trustee shall have
the rights, powers and duties set forth herein and in the Business Trust
Statute with respect to accomplishing the purposes of MART.

            Section 2.6 Situs of Trust. MART shall be located and
administered in the State of Delaware. Any bank accounts maintained by the
Trustee on behalf of MART shall be located in the State of California, the
State of Delaware or the State of New York. Payments will be received by
MART only in California, Delaware or New York, and payments will be made by
MART only from California, Delaware or New York.

            Section 2.7 Title to Trust Property. Legal title to all assets
of MART shall at all times be vested in MART as a separate legal entity,
except where applicable law in any jurisdiction requires title to any part
of the assets of MART to be vested in the trustee or trustees, in which
case title shall be deemed to be vested in the Trustee, a co-trustee and/or
a separate trustee, as the case may be.

            Section 2.8 Representations and Warranties of MMCA. MMCA, as
Beneficial Owner, hereby represents and warrants to the Trustee that:

            (a) Organization, etc. The Beneficial Owner has been duly
incorporated and is validly existing as a corporation in good standing
under the laws of the State of Delaware, with power and authority to own its
properties and to conduct its business as such properties are currently owned
and such business is presently conducted;

            (b) Due Qualification. The Beneficial Owner is duly qualified
to do business as a foreign corporation in good standing, and has obtained
all necessary licenses and approvals in all jurisdictions in which the
ownership or lease of property or the conduct of its business requires such
qualifications;

            (c) Due Authorization and Binding Obligation. This Agreement
has been duly authorized, executed and delivered by the Beneficial Owner,
and is the valid, binding and enforceable obligation of the Beneficial
Owner except as the same may be limited by insolvency, bankruptcy,
reorganization or other laws relating to or affecting the enforcement of
creditors' rights or by general equity principles;

            (d) No Violation. The execution, delivery and performance by
the Beneficial Owner of this Agreement and the consummation of the
transactions contemplated hereby and the fulfillment of the terms hereof
will not conflict with, result in any breach of any of the terms and
provisions of, or constitute (with or without notice or lapse of time or
both) a default under, the certificate of incorporation or bylaws of the
Beneficial Owner, or conflict with, or breach any of the terms or
provisions of, or constitute (with or without notice or lapse of time or
both) a default under, any indenture, agreement, mortgage, deed of trust or
other instrument to which the Beneficial Owner is a party or by which the
Beneficial Owner is bound or to which any of its properties are subject, or
result in the creation or imposition of any lien upon any of its properties
pursuant to the terms of any such indenture, agreement, mortgage, deed of
trust or other instrument, or violate any law, order, rule, or regulation,
applicable to the Beneficial Owner or any of its properties, of any federal
or state regulatory body, any court, administrative agency, or other
governmental instrumentality having jurisdiction over the Beneficial Owner
or any of its properties; and

            (e) No Proceedings. There are no proceedings or investigations
pending or, to the Beneficial Owner's best knowledge, threatened before any
governmental authorities (i) asserting the invalidity of this Agreement,
(ii) seeking to prevent the consummation of any of the transactions
contemplated by this Agreement or (iii) seeking any determination or ruling
that might materially and adversely affect the performance by the
Beneficial Owner of its obligations under, or the validity and
enforceability of, this Agreement.

            Section 2.9 Conduct of Business by MART. (a) The business and
affairs of MART shall be operated in such a manner as the Board of Managers
deems reasonable and necessary or appropriate to preserve the limited
liability of the Beneficial Owner, the separateness of MART from the
business of the Beneficial Owner or any Affiliate of the Beneficial Owner,
and until one year and one day after all Securities and Certificates are
paid in full, the special purpose, bankruptcy remote status of MART. To the
extent permitted by law, until one year and one day after all Securities
and Certificates are paid in full, the Board of Managers shall make
decisions with respect to the business and daily operations of MART
independent of, and not dictated by, the Beneficial Owner or any Affiliate
of the Beneficial Owner.

            (b)   MART shall at all times:

                  (i)   maintain books and records separate from those
      of any other Person;

                  (ii)  maintain its accounts separate from those of any
      other Person;

                  (iii) conduct its business solely in its own name;

                  (iv)  maintain financial statements separate from those of
      any other Person, separately identifying its own assets, liabilities
      and financial affairs;

                  (v)   pay its indebtedness and other liabilities out
      of its own funds and assets;

                  (vi)  observe all business trust formalities
      required by law and this Agreement;

                  (vii) maintain an arm's-length relationship with
      each of its Affiliates;

                  (viii) pay the salaries of its own employees and officers
      and maintain a sufficient number of employees in light of its
      contemplated business operations;

                  (ix) allocate fairly and reasonably any overhead for
      office space or other expenses incurred by any Affiliate on behalf of
      MART;

                  (x) use stationery, invoices, checks and other business
      forms separate from those of any other Person;

                  (xi) correct any known misunderstanding regarding its
      identity separate from that of any other Person; and

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

            (c) MART shall not do any of the following until one year and
one day after all Securities and Certificates are paid in full:

                  (i)   seek to have its indebtedness or other obligations
      guaranteed by, or secured by a pledge of the assets of, the
      Beneficial Owner or any Affiliate of the Beneficial Owner (except for
      MART);

                  (ii)  commingle its bank accounts or other assets with
      those of any other Person;

                  (iii) acquire any obligations or securities of the
      Beneficial Owner;

                  (iv)  operate or purport to operate as an integrated,
      single economic unit with respect to any other Person; or

                  (v)   seek or obtain credit or incur any obligation to any
      third party based upon the assets of the Beneficial Owner or any
      Affiliate of the Beneficial Owner (except for MART) or induce any
      such third party to reasonably rely on the creditworthiness of the
      Beneficial Owner or any Affiliate of the Beneficial Owner (except for
      MART), or suggest in any way that its assets are directly available
      to pay the claims of creditors of the Beneficial Owner or any
      Affiliate of the Beneficial Owner (except for MART).

            (d) Notwithstanding any provision in this Agreement to the
contrary, MMCA may pay the fees and expenses and indemnify (i) the Trustee
pursuant to this Agreement and (ii) any underwriter, placement agent,
initial purchaser for resale or other Person performing similar functions
in connection with the issuance of any Securities or Certificates.

                                ARTICLE III
            MANAGEMENT OF MART; THE BOARD OF MANAGERS; OFFICERS

            Section 3.1 General Management of MART. (a) The business,
properties and affairs of MART shall be managed by the Board of Managers
(the "Board of Managers") which, without limiting the generality of the
foregoing, shall have the power to appoint officers of MART, to appoint and
direct agents, to grant general or limited authority to officers, employees
and agents of MART, and to make, execute and deliver contracts and other
instruments and documents in the name and on behalf of MART, including the
documentation referred to in Section 3.1(b).

            (b) The Board of Managers shall have the power and authority to
execute, deliver and file with the Commission in the name of and on behalf
of MART one or more registration statements in connection with the offering
of Securities or Certificates by MART or any Affiliate of MART. The Board of
Managers shall also have the power and authority to execute, deliver and file
with the Commission in the name of and on behalf of MART such other
documentation that is required to be executed, delivered and filed with the
Commission from time to time under the Securities Act or the Exchange Act in
connection with the offering of Securities or Certificates by MART or any
Affiliate of MART.

            Section 3.2 Appointment and Term. The Beneficial Owner shall be
entitled to appoint from time to time persons to serve as the managers
(each, a "Manager") on the Board of Managers. Managers shall serve until
their respective successors are appointed by the Beneficial Owner or until
their earlier death, resignation, retirement or removal.

            Section 3.3 Number. The number of Managers which shall
constitute the whole Board of Managers shall be five. The number may be
increased or reduced from time to time by amendment of this Agreement.

            Section 3.4 Standard of Care; Independent Managers. (a) A
Manager shall owe such fiduciary duties of loyalty and due care to MART as
is required of a director of a Delaware corporation under applicable
Delaware law. Every Manager shall discharge his or her duties in good
faith, with the care an ordinary prudent person in a like position would
exercise under similar circumstances, and in a manner her or she reasonably
believes to be in the best interest of MART.

             (b) The Board of Managers of MART shall include at least two
Independent Managers until one year and one day after all Securities and
Certificates are paid in full. So long as any Securities or Certificates
rated by any Rating Agency are outstanding, this Section 3.4(b) and
Sections 3.4(c) and (d) shall not be amended without the prior written
consent of each of the Independent Managers. When voting on matters subject
to the vote of the Board of Managers, including those matters specified in
Section 3.4(d), (i) notwithstanding that MART is not then subject to an
Insolvency Event, the Independent Managers shall take into account the
interests of the creditors of MART as well as the interests of MART and
(ii) if MART is then subject to an Insolvency Event, in any action
requiring the vote of the Independent Managers pursuant to Section 3.4(d),
the Independent Managers and each other Manager shall owe their fiduciary
duties to MART and the creditors of MART. Except as provided in Section
3.4(d), any action permitted or required to be taken by the Board of
Managers may be taken by a simple majority of the members of the Board of
Managers. The actions set forth in Section 3.4(d) shall be the only actions
by the Board of Managers that shall require the affirmative vote of 100% of
the Board of Managers or the vote of the majority that includes at least
two Independent Managers.

            (c) The following terms shall have the meanings set forth below
(which other than the definition of "Independent Manager" set forth in
clause (i) below shall be solely for purposes of this Section 3.4(c)):

                  (i) An "Independent Manager" shall be an individual who:
      (A) is not and has not been employed by MMCA or any of its
      subsidiaries or affiliates as a director, officer or employee within
      the five years immediately prior to such individual's appointment as
      an Independent Manager; (B) is not and has not been affiliated with
      either a significant customer of MMCA or any of its subsidiaries or
      affiliates within the five years immediately prior to such
      individual's appointment as an Independent Manager or a significant
      supplier of MMCA or any of its subsidiaries within the five years
      immediately prior to such individual's appointment as an Independent
      Manager; (C) is not and has not been affiliated with a company of
      which MMCA or any of its subsidiaries and affiliates is a significant
      customer or significant supplier within the five years immediately
      prior to such individual's appointment as an Independent Manager; (D)
      does not have and has not had significant personal services
      contract(s) with MMCA or any of its subsidiaries or affiliates within
      the five years immediately prior to such individual's appointment as
      an Independent Manager; (E) is not affiliated with a tax-exempt
      entity that receives significant contributions from MMCA or any of
      its subsidiaries or affiliates within the five years immediately
      prior to such individual's appointment as an Independent Manager; (F)
      is not the beneficial owner at the time of such individual's
      appointment as an Independent Manager, or at any time thereafter
      while serving as an Independent Manager, of such number of shares of
      any class of common stock of MMCA the value of which constitutes more
      than 3% of such individual's net worth; (G) is not a spouse, parent,
      sibling or child of any person described by clauses (A) through (F);
      and (H) is not and was not a major creditor of MMCA or any of its
      subsidiaries or affiliates within the five years prior to such
      appointment as an Independent Manager.

                  (ii)  An "affiliate" of a person, or a person "affiliated
      with," a specified person, shall mean a person that directly, or
      indirectly through one or more intermediaries, controls, or is
      controlled by, or is under common control with, the specified person.

                  (iii) The term "control" (including the terms
      "controlling," "controlled by" and "under common control with") shall
      mean the possession, direct or indirect, of the power to direct or
      cause the direction of the management and policies of a person,
      whether through the ownership or voting securities, by contract, or
      otherwise; provided, however, that a person shall not be deemed to
      control another person solely because he or she is a director of such
      other person.

                  (iv)  The term "person" shall mean any individual,
      partnership, firm, corporation, association, trust, unincorporated
      organization or other entity, as well as any syndicate or group deemed to
      be a person pursuant to Section 13(d)(3) of the Exchange Act.

                  (v)  A "subsidiary" of MMCA shall mean any corporation a
      majority of the voting stock of which is owned, directly or
      indirectly through one or more other subsidiaries, by MMCA.

                  (vi) A "significant customer of MMCA or any of its
      subsidiaries or affiliates" shall mean a customer from which MMCA and
      any of its subsidiaries or affiliates collectively in the last fiscal
      year of MMCA received payments in consideration for the products and
      services of MMCA and its subsidiaries and affiliates which are in
      excess of 1% of the consolidated gross revenues of MMCA and its
      subsidiaries during such fiscal year.

                  (vii) A "significant supplier of MMCA or any of its
      subsidiaries or affiliates" shall mean a supplier to which MMCA and
      any of its subsidiaries or affiliates collectively in the last fiscal
      year of MMCA made payments in consideration for the supplier's
      products and services in excess of 3% of the consolidated gross
      revenues of MMCA and its subsidiaries during such fiscal year.

                  (viii) MMCA or any of its subsidiaries and affiliates
      shall be deemed a "significant customer" of a company if MMCA and any
      of its subsidiaries and affiliates collectively were the direct
      source during such company's last fiscal year in excess of 3% of the
      gross revenues which such company received from the sale of its
      products and services during such fiscal year.

                  (ix) MMCA or any of its subsidiaries and affiliates shall
      be deemed a "significant supplier" of a company if MMCA and any of
      its subsidiaries or affiliates collectively received in such
      company's fiscal year payments from such company in excess of 3% of
      the gross revenues which such company received during such fiscal
      year for the sale of its products and services.

                  (x) A person shall be deemed to have "significant
      personal services contract(s) with MMCA or any of its subsidiaries or
      affiliates" if the fees and other compensation received by the person
      pursuant to personal services contract(s) with MMCA and any of its
      subsidiaries or affiliates exceeded or would exceed 3% of his or her
      gross revenues during the last calendar year.

                  (xi) A tax-exempt entity shall be deemed to receive
     "significant contributions from MMCA or any of its subsidiaries or
     affiliates" if such tax-exempt entity received during its last fiscal
     year, or expects to receive during its current fiscal year,
     contributions from MMCA or its subsidiaries or affiliates in excess of
     the lesser of (i) 3% of the consolidated gross revenues of MMCA and
     its subsidiaries during such fiscal year and (ii) 1% of the
     contributions received by the tax-exempt entity during such fiscal
     year.

                  (xii) A person shall be deemed to be a "major creditor of
      MMCA or any of its subsidiaries or affiliates" if it is a financial
      institution which MMCA, such subsidiary or such affiliate owes
      outstanding indebtedness for borrowed money in a sum exceeding more
      than 5% of MMCA's total consolidated assets.

            (d) Notwithstanding any other provision of this Agreement and
any provision of law that otherwise so empowers MART, MART shall not,
without the affirmative vote of a majority of the members of the Board of
Managers, including each Independent Manager, do any of the following:

                  (i)   engage in any business or activity other than
      those set forth in Section 2.2;

                  (ii) incur any indebtedness, or assume or guaranty any
      indebtedness of any other person, other than (A) indebtedness
      incurred to MMCA or any Affiliate of MART in connection with the
      acquisition of Contracts from time to time and the other businesses
      and activities set forth in Section 2.2, which indebtedness will be
      subordinate to any Certificates and any Securities and will only be
      payable to the extent MART has available cash to pay such
      indebtedness; (B) indebtedness incurred in connection with Securities
      or Certificates issued in compliance with a Pooling Agreement or an
      Indenture; (C) salaries, fees and expenses to its professional
      advisors and counsel, Managers, officers and employees; (D)
      indebtedness where the person to whom the indebtedness is owing has
      delivered to MART an undertaking that it will not institute against,
      or join any other person in instituting against, MART any bankruptcy,
      reorganization, arrangement, insolvency or liquidation proceeding, or
      other proceeding under any federal or state bankruptcy or similar
      law, for one year and one day after all Securities and Certificates
      are paid in full, or look to property or assets of MART in respect of
      such obligations and that such obligations shall not constitute a
      claim against MART in the event that MART's assets are insufficient
      to pay in full such obligations; and (E) other indebtedness not
      exceeding $5,000 at any one time outstanding, on account of
      incidentals or services supplied or furnished to MART; or

                  (iii) engage in or take any other action that would
      constitute an Insolvency Event.

            Section 3.5 Resignation. Any Manager may resign at any time
upon written notice of resignation to the Trustee and the Beneficial Owner.
Any resignation shall be effective immediately unless a date certain is
specified for it to take effect, in which event it shall be effective upon
such date, and acceptance of any resignation shall not be necessary to make
it effective, irrespective of whether the resignation is tendered subject
to such acceptance.

            Section 3.6   Removal of Managers.  Any Manager may be
removed, either for or without cause, by the Beneficial Owner.

            Section 3.7 Filling of Vacancies. In the case of any increase
in the number of Managers, or of any vacancy in the Board of Managers, the
additional Manager shall be appointed by the Beneficial Owner.

            Section 3.8 Managers' Compensation. Any or all Managers may
receive such reasonable compensation for their services, whether in the
form of salary or otherwise, with expenses, if any, as the Board of
Managers may from time to time determine.

            Section 3.9 Liability of Managers. No person shall be
personally liable to MART or the Beneficial Owner for any breach of its
duties as a Manager; provided, however, that the foregoing shall not
eliminate or limit the liability of a Manager for acts or omissions not in
good faith or which involve intentional misconduct or a knowing violation
of the law.

            Section 3.10 Officers. (a) The Board of Managers, by a simple
majority, shall appoint a chief executive officer of MART (the "Chief
Executive Officer"). The Chief Executive Officer shall be the chief
executive officer of MART. The Chief Executive Officer shall have general
authority to exercise all the powers necessary for the chief executive
officer of MART. The Chief Executive Officer shall also be the chief
operating officer of MART. The Chief Executive Officer shall implement the
general directives, plans and policies of MART within the scope of the
authority delegated to the Chief Executive Officer by the Board of
Managers. The Chief Executive Officer shall have the primary responsibility
for (i) maintaining the separate status of MART from any Affiliate of MART,
(ii) overseeing the proper segregation of the assets of MART from the
assets of third parties who may have general authority to execute bonds,
deeds and contracts in the name and on behalf of MART, (iii) employing or
appointing such employees, agents and officers as may be required to carry
on the operation of the business of MART, and (iv) supervising the proper
segregation of the Subtrust Assets allocated to each Subtrust from the
Subtrust Assets allocated to any other Subtrust in accordance with Section
4.2. In the absence of the Chief Executive Officer, the duties of the Chief
Executive Officer shall be performed and the authority of the Chief
Executive Officer shall be exercised by such officer as may have been
designated by the most senior officer of MART who has made any such
designation, with the right reserved to the Board of Managers to make the
designation or supersede any designation so made.

              (b) The Board of Managers, by a simple majority, or the Chief
Executive Officer shall appoint a chief financial officer of MART (the
"Chief Financial Officer"). The Chief Financial Officer shall be the chief
financial officer of MART. Except as otherwise provided by the Board of
Managers or the Chief Executive Officer, the Chief Financial Officer shall
perform all necessary acts and duties in connection with the administration
of the financial affairs of MART and shall generally perform all the duties
usually appertaining to the office of the chief financial officer of a
business. In the absence of the Chief Financial Officer, the duties of the
Chief Financial Officer shall be performed and the authority of the Chief
Financial Officer shall be exercised by such officer as may be designated
by the Chief Executive Officer, with the right reserved to the Board of
Managers to make the designation or supersede any designation so made.

            (c) The Board of Managers, by a simple majority, or the Chief
Executive Officer shall appoint a chief accounting officer of MART (the
"Chief Accounting Officer"). The Chief Accounting Officer shall be the
chief accounting officer of MART. Except as otherwise provided by the Board
of Managers or the Chief Executive Officer, the Chief Accounting Officer
shall perform all necessary acts and duties usually appertaining to the
office of the chief accounting officer of a business. In the absence of the
Chief Accounting Officer, the duties of the Chief Accounting Officer shall
be performed and the authority of the Chief Accounting Officer shall be
exercised by such officer as may be designated by the Chief Executive
Officer, with the right reserved to the Board of Managers to make the
designation or supersede any designation so made.

            (d) The Board of Managers, by a simple majority, or the Chief
Executive Officer may, from time to time, appoint other officers of MART as
may be necessary or appropriate for the conduct of MART's business, subject
to the supervision and control of the Board of Managers and the Chief
Executive Officer (each such officer together with the Chief Executive
Officer, the Chief Financial Officer and the Chief Accounting Officer, an
"Authorized Officer"). Any Authorized Officers so designated shall have
such authority and perform such duties as the Board of Managers or the
Chief Executive Officer may, from time to time, delegate to them. Either
the Board of Managers or the Chief Executive Officer may assign titles to
particular officers in addition to the Chief Financial Officer and the
Chief Accounting Officer.

            (e) The Chief Executive Officer shall have authority to fix the
compensation of the employees, agents and officers of MART. The Chief
Executive Officer shall also have the authority to appoint, suspend or
remove any other Authorized Officer, employee or agent of MART.

            (f) All Authorized Officers appointed by the Board of Managers
or the Chief Executive Officer shall hold office until their respective
successors are appointed or until their earlier resignation or removal. All
Authorized Officers shall hold office at the pleasure of the Board of
Managers. If any vacancy shall occur in any office, the Board of Managers
or the Chief Executive Officer may appoint a successor to fill such
vacancy.

            (g) The Chief Executive Officer may be removed at any time,
either for or without cause, by a simple majority of the Board of Managers.
Any of the other Authorized Officers may be removed at any time, either for
or without cause, by a simple majority of the Board of Managers or the
Chief Executive Officer.

            (h) Any Authorized Officer may resign at any time upon written
notice of resignation to MART. Any resignation shall be effective
immediately unless a date certain is specified for it to take effect, in
which event it shall be effective upon such date, and acceptance of any
resignation shall not be necessary to make it effective, irrespective of
whether the resignation is tendered subject to such acceptance.

            (i) Any Authorized Officer may hold two or more offices the
duties of which can be consistently performed by the same Person.

            (j) In addition to the foregoing specifically enumerated duties
and authority, the Authorized Officers shall perform such other duties and
may exercise such further authority as the Board of Managers or the Chief
Executive Officer may determine from time to time or may be assigned to
them from time to time by any superior officer.

            (k) Except as fixed or controlled by the Board of Managers,
compensation of all officers and employees shall be fixed by the Chief
Executive Officer or by other Authorized Officers exercising authority
granted to them.

            (l) On or prior to the date of this Agreement, an Authorized
Officer shall provide a written notice to the Trustee in substantially the
form attached hereto as Exhibit B setting forth the name and title of each
officer of MART who shall be an Authorized Officer for purposes of this
Agreement. An Authorized Officer shall also provide prompt written notice
to the Trustee if any additional Person shall be appointed an Authorized
Officer for purposes of this Agreement or if any Person shall no longer be
an Authorized Officer for purposes of this Agreement because of such
officer's resignation, removal or otherwise. The Trustee shall be entitled
to rely upon, and shall be protected in relying upon, any written notice
delivered to the Trustee pursuant to this Section 3.10(l).

            Section 3.11 Liability of Authorized Officers. No Authorized
Officer shall be personally liable to MART or the Beneficial Owner for any
breach of its duties as an Authorized Officer; provided, however, that the
foregoing shall not eliminate or limit the liability of an Authorized
Officer of MART for acts or omissions not in good faith or which involve
intentional misconduct or a knowing violation of the law.


                                 ARTICLE IV
                               THE SUBTRUSTS

            Section 4.1   Beneficial Ownership.  The Beneficial Owner
shall be the exclusive beneficial owner of MART and each Subtrust.

            Section 4.2 Subtrusts. (a) The MART Assets, immediately upon
the acquisition thereof by MART, shall be allocated to, and identified only
with, a Subtrust under this Agreement (each such subtrust, a "Subtrust",
and the assets allocated to each such Subtrust, "Subtrust Assets"). Each
Subtrust shall be a separate series of MART pursuant to Section 3806(b)(2)
of the Business Trust Statute. The Board of Managers shall cause an
Authorized Officer to account for and record separately all Subtrust Assets
and the proceeds thereof allocated to any Subtrust from the Subtrust Assets
and the proceeds thereof allocated to any other Subtrust. The Board of
Managers shall cause an Authorized Officer to maintain separate and
distinct records for the Subtrust Assets related to each Subtrust and to
hold and account for the Subtrust Assets related to each Subtrust
separately from the Subtrust Assets related to any other Subtrust. Except
to the extent required by law or specified in this Agreement, the debts,
liabilities and expenses incurred, contracted for or otherwise existing
with respect to any Subtrust shall be enforceable against the assets of
such Subtrust only, and not against the assets of MART generally or of any
other Subtrust, and, except to the extent required by law or specified in
this Agreement, none of the debts, liabilities, obligations and expenses
incurred, contracted for or otherwise existing with respect to MART
generally shall be enforceable against the assets of any Subtrust.

            (b) Notice of the limitation on interseries liabilities between
Subtrusts applicable to each Subtrust and the Subtrust Assets has been set
forth in the Certificate of Trust as filed in the office of the Secretary
of State pursuant to the Business Trust Statute and the Original Agreement.
It is the express intent of the parties hereto that effective upon the
giving of such notice in the Certificate of Trust, the statutory provisions
of Section 3804 of the Business Trust Statute relating to limitations on
interseries liabilities (and the statutory effect under Section 3804 of the
Business Trust Statute of setting forth such notice in the Certificate of
Trust) became applicable to MART, the Trustee, the Beneficial Owner and the
Subtrust Assets related to each Subtrust. The limitation on interseries
liabilities is included in the Certificate of Trust as filed with the
Secretary of State in the form attached hereto as Exhibit A.

            (c) Any Security and every note, bond, contract or other
undertaking issued by or on behalf of any Subtrust shall include a
recitation limiting the obligation represented thereby to the related
Subtrust and the related Subtrust Assets. Any such Security, note, bond,
contract or undertaking, whether secured or unsecured, shall also include
an acknowledgment and agreement by the holder thereof to the effect that
any claim that such holder may have at any time against any MART Assets
that are allocated to an unrelated Subtrust, and any claim that such holder
may have at any time against MART that such holder may seek to enforce
against any MART Assets that are allocated to an unrelated Subtrust, shall
be subordinate to the payment in full, including post-petition interest, in
the event that MART becomes subject to an Insolvency Event, of the claims
of the holders of any Securities or Certificates that are related to such
unrelated Subtrust and the holders of any other notes, bonds, contracts or
other obligations that are related to such unrelated Subtrust. Any Security
and every note, bond, contract or other undertaking issued by or on behalf
of any Subtrust shall include a recitation that each holder or owner of
such Security, note, bond, contract or other undertaking shall, by
acceptance of such Security, note, bond, contract or other undertaking (or,
in the case of an owner, a beneficial interest in such Security, note,
bond, contract or other undertaking), irrevocably makes the election
afforded by Title 11 United States Code Section 1111(b)(1)(A)(i) to secured
creditors to receive the treatment afforded by Title 11 United States Code
Section 1111(b)(2) with respect to any secured claim that such holder or
owner may have at any time against the seller.

            (d) The Subtrust to which any MART Assets shall be allocated
shall be specified in a certificate (each, a "Subtrust Designation
Certificate") executed by an Authorized Officer and delivered to the
Trustee not less than one Business Day prior to the acquisition of the
applicable MART Assets. Each Subtrust Designation Certificate shall include
the following:

                  (i) a designation of the Subtrust to which the MART
      Assets are to be allocated, which shall be in form and substance
      sufficient to allow the Trustee to differentiate between the Subtrust
      to which the MART Assets are to be allocated and any other Subtrust;

                  (ii) the date on which the MART Assets to be allocated to
      such Subtrust are to be transferred to MART and allocated to such
      Subtrust; and

                  (iii) a list of the MART Assets to be allocated to the
      Subtrust, which shall identify the MART Assets in such a manner as
      may be reasonably required by the Trustee to differentiate between
      such MART Assets allocated to such Subtrust and any other MART
      Assets.

                                 ARTICLE V
                                THE TRUSTEE

            Section 5.1 Duties of the Trustee. (a) The Trustee is
authorized and directed to execute and deliver this Agreement and each
certificate or other document attached as an exhibit to or contemplated by
this Agreement to which MART is to be a party, in such form as the
Beneficial Owner, the Board of Managers or any Authorized Officer shall
approve, such approval in the case of this Agreement to be evidenced by the
signature of an authorized officer of the Beneficial Owner on the signature
page hereto. Neither the Board of Managers nor any Authorized Officer shall
direct the Trustee to take or refrain from taking any action if such action
or inaction would be contrary to any obligation of MART or the Trustee
under this Agreement, and the Trustee shall not be obligated to follow any
such direction, if given. The Trustee shall perform such duties, and only
such duties, as are specifically set forth in this Agreement. No implied
covenants or obligations on the part of the Trustee shall be read into this
Agreement.

            (b) In addition to the foregoing, the Trustee is authorized
(but shall not be obligated) to take all actions required of MART pursuant
to this Agreement. The Trustee is further authorized from time to time to
take such action on behalf of MART as is permitted by this Agreement and
which any Authorized Officer recommends with respect to the Trust
Agreement, except to the extent that this Agreement expressly requires the
consent of the Board of Managers for such action.

            (c) It shall be the duty of the Trustee to discharge (or cause
to be discharged) all of its responsibilities pursuant to the terms of this
Agreement. Notwithstanding the foregoing, the Trustee shall be deemed to
have discharged its duties and responsibilities hereunder to the extent the
Board of Managers or an Authorized Officer is required hereunder to perform
any act or to discharge such duty of the Trustee or MART hereunder, and the
Trustee shall not be held liable for the default or failure of the Board of
Managers or an Authorized Officer, as the case may be, to carry out its
obligations hereunder. The Trustee shall have no obligation to administer,
service or collect the Contracts or to maintain, monitor or otherwise
supervise the administration, servicing or collection of the Contracts.

            (d) In the absence of bad faith on its part, the Trustee may
conclusively rely upon certificates or opinions furnished to the Trustee
and conforming to the requirements of this Agreement in determining the
truth of the statements and the correctness of the opinions contained
therein; provided, however, that the Trustee shall have examined such
certificates or opinions so as to determine compliance of the same with the
requirements of this Agreement.

            (e) Neither the Board of Managers nor any Authorized Officer
shall direct the Trustee to take any action that is inconsistent with
Section 2.2 or the terms of this Agreement.

            (f) The Trustee shall not be required (i) to keep itself
informed as to the performance or observance by the Board of Managers or
any Authorized Officer of any obligations of the Board of Managers or any
Authorized Officer under this Agreement or any other document or agreement
to which the Trust is a party referred to or provided for herein or (ii) to
inspect the properties or books or records of the Board of Managers or any
Authorized Officer maintained on behalf of the Trust.

            (g) Neither the Board of Managers nor any Authorized Officer
shall, without the prior written consent of the Trustee, enter into any
agreement or other instrument on behalf of the Trust that obligates the
Trustee to take any action or perform any service or that creates on behalf
of the Trustee any other duty or obligation.

            Section 5.2 Acceptance of Trusts and Duties. Except as
otherwise provided in this Article V, in accepting the trusts hereby
created, the Trustee acts solely as trustee hereunder and not in its
individual capacity. All Persons having any claim against the Trustee by
reason of the transactions contemplated by this Agreement shall not be
entitled to payment or satisfaction thereof from the Trustee in its
individual capacity, except in the manner and to the extent provided by
this Section 5.2. The Trustee accepts the trusts hereby created and agrees
to perform its duties hereunder with respect to such trusts but only upon
the terms of this Agreement. The Trustee shall not be liable or accountable
hereunder under any circumstances, except (i) for its own negligent action,
its own negligent failure to act or its own willful misconduct or (ii) in
the case of the inaccuracy of any representation or warranty contained in
Section 5.5 and expressly made by the Trustee in its individual capacity.
In particular, but not by way of limitation (and subject to the exceptions
set forth in the preceding sentence):

            (a) the Trustee shall not be liable with respect to any action
taken or omitted to be taken by it in accordance with the instructions of
the Board of Managers or an Authorized Officer pursuant to Section 5.3;

            (b) no provision of this Agreement shall require the Trustee to
expend or risk funds or otherwise incur any financial liability in the
performance of any of its rights or powers hereunder, if the Trustee shall
have reasonable grounds for believing that repayment of such funds or
adequate indemnity against such risk or liability is not reasonably assured
or provided to it;

            (c) the Trustee shall not be responsible for or in respect of and
makes no representation as to the validity or sufficiency of any provision
of this Agreement or for the due execution hereof by MMCA or for the form,
character, genuineness, sufficiency, value or validity of any MART Assets
or for or in respect of the validity or sufficiency of any agreement or
other document to which MART is a party, and in no event shall the Trustee
assume or incur any liability, duty or obligation to the Board of Managers,
other than as expressly provided for herein;

            (d) the Trustee shall not be liable for any error of judgment
made in good faith by a Responsible Officer unless it is proved that the
Trustee was negligent in ascertaining the pertinent facts;

            (e) the Trustee shall be under no obligation to exercise any of
the rights or powers vested in it by this Agreement, or to institute,
conduct or defend any litigation under this Agreement or otherwise or in
relation to this Agreement, at the request, order or direction of the Board
of Managers or an Authorized Officer, unless the Beneficial Owner has
offered to the Trustee security or indemnity satisfactory to it against the
fees, costs, expenses and liabilities that may be incurred by the Trustee
therein or thereby;

            (f) the right of the Trustee to perform any discretionary act
enumerated in this Agreement shall not be construed as a duty, and the
Trustee shall not be answerable for other than its own negligent action or
willful misconduct in the performance of any such act; and

            (g) in no event shall the Trustee be liable for the acts or
omissions of the Board of Managers or an Authorized Officer or be
responsible for performing or monitoring the performance of the Board of
Managers or any Authorized Officer.

            Every provision of this Agreement relating to the Trustee shall
be subject to the provisions of this Section 5.2.

            Section 5.3 Action upon Instruction by the Board of Managers or
Authorized Officers; Rights of the Trustee. (a) Notwithstanding the
foregoing, and in accordance with Section 5.2(d), the Trustee shall not be
required to take any action or refrain from taking action hereunder if the
Trustee shall have reasonably determined, or shall have been advised by
counsel, that such action is likely to result in liability on the part of
the Trustee or is contrary to the terms of this Agreement or is otherwise
contrary to law.

              (b) Whenever the Trustee is unable to decide between alternative
courses of action permitted or required by the terms of this Agreement, or
is unsure as to the application, intent, interpretation or meaning of any
provision of this Agreement, the Trustee may request an Opinion of Counsel
(at the expense of MART) as to such application, intent, interpretation or
meaning, or may give notice (in such form as shall be appropriate under the
circumstances) to the Board of Managers requesting instruction as to the
course of action to be adopted, and, to the extent the Trustee acts in good
faith in accordance with such Opinion of Counsel or any such instruction
received from the Board of Managers or an Authorized Officer, as the case
may be, the Trustee shall not be liable on account of such action to any
Person. If the Trustee shall not have received an Opinion of Counsel or
appropriate instructions within ten days of such notice (or within such
shorter period of time as reasonably may be specified in such notice or may
be necessary under the circumstances), it may, but shall be under no duty
to, take or refrain from taking such action which is consistent, in its
view, with this Agreement, and the Trustee shall have no liability to any
Person for any such action or inaction.

            (c) The Trustee shall not have any duty or obligation to
manage, make any payment with respect to, register, record, sell, dispose
of, or otherwise deal with the MART Assets, or to otherwise take or refrain
from taking any action under, or in connection with, any document
contemplated hereby to which the Trustee or MART is a party, except as
expressly provided by the terms of this Agreement or in any document or
written instruction received by the Trustee pursuant to this Section 5.3;
and no implied duties or obligations shall be read into this Agreement
against the Trustee. The Trustee shall have no responsibility for filing
any financing or continuation statement in any public office at any time or
to otherwise perfect or maintain the perfection of any security interest or
lien granted to it pursuant to any agreement or other document to which it
is a party in its capacity as Trustee. The Trustee nevertheless agrees that
it will, at its own cost and expense, promptly take all action as may be
necessary to discharge any lien on any part of the MART Assets that results
from actions by, or claims against, the Trustee in its individual capacity
that are not related to the ownership or the administration of the MART
Assets.

            (d) The Trustee shall not manage, control, use, sell, dispose
of or otherwise deal with any MART Assets except (i) in accordance with
powers granted to and the authority conferred upon the Trustee pursuant to
this Agreement and (ii) pursuant to any document or instruction delivered
to the Trustee in accordance with this Agreement.

            (e) Except in accordance with the written instructions
furnished by an Authorized Officer and except as provided herein, the
Trustee shall have no duty (i) to see to any recording or filing of any
document, (ii) to see to the payment or discharge of any tax, assessment or
other governmental charge or any lien or encumbrance of any kind owing with
respect to, assessed or levied against any part of MART, (iii) to confirm
or verify any financial statements of MART or any statements or reports of
the Board of Managers or an Authorized Officer or (iv) to inspect MART's
books and records at any time.

             (f) The Trustee shall not be required to take any action under
this Agreement unless the Trustee shall have been indemnified by the Beneficial
Owner, in manner and form satisfactory to the Trustee, against any
liability, cost or expense (including counsel fees and disbursements) which
may be incurred in connection therewith; and, if the Board of Managers or
an Authorized Officer shall have directed the Trustee to take any such
action or refrain from taking any action, the Beneficial Owner shall
furnish such indemnity as shall be required and, in addition, the
Beneficial Owner shall pay the reasonable compensation of the Trustee for
the services performed or to be performed by it pursuant to such direction.

            (g) The Trustee shall manage the business and affairs of MART
in accordance with the terms of the Business Trust Statute; provided,
however, that the Trustee undertakes to perform only such duties as are
specifically set forth in this Agreement and as it may be directed from
time to time by the Board of Managers or an Authorized Officer.

            (h) The Trustee may fully rely upon and shall have no liability
in connection with calculations or instructions forwarded to the Trustee by
the Board of Managers or an Authorized Officer. The Trustee shall not have
any obligations to furnish information to any Person if it has not received
such information as it may need from the Board of Managers or an Authorized
Officer.

            (i) The Trustee shall be under no obligation to exercise any of
the rights or powers vested in it by this Agreement, or to institute,
conduct or defend any litigation, at the request, order or direction of the
Board of Managers or an Authorized Officer unless the Beneficial Owner has
offered to the Trustee security or indemnity satisfactory to it against the
costs, expenses and liabilities that may be incurred by the Trustee
(including the reasonable fees and expenses of its counsel) therein or
thereby, including such advances as the Trustee shall request.

            (j) In no event whatsoever shall the Trustee be liable for any
representation, warranty, covenant, agreement, indebtedness or other
obligation of MART or any Subtrust.

            (k) Prior to taking any action under this Agreement, the
Trustee shall be entitled to receive written instructions of an Authorized
Officer pursuant to this Section 5.3.

            (l) The Trustee shall not be liable for any action it takes or
omits to take in good faith in reliance on the instructions of an
Authorized Officer.

            (m) The Trustee shall not be bound to make any investigation
into the facts or matters stated in any resolution, certificate, statement,
instrument, opinion, report, notice, request, direction, consent, order,
bond, debenture, note or other paper or document.

            Section 5.4 Furnishing of Documents. The Trustee shall furnish
to the Board of Managers or an Authorized Officer, promptly upon receipt of
a written request therefor, duplicates or copies of all reports, notices,
requests, demands, certificates, financial statements and any other
instruments furnished to the Trustee by others.

            Section 5.5   Representations and Warranties of the
Trustee.  (a)  Chase Manhattan Bank Delaware hereby represents and warrants to
the Beneficial Owner that:

                  (i) it is a banking corporation duly organized, validly
      existing and in good standing under the laws of Delaware and has its
      principal place of business in the State of Delaware;

                  (ii) it has full power, authority and legal right to
      execute, deliver and perform this Agreement, and has taken all
      necessary corporate action to authorize the execution, delivery and
      performance by it of this Agreement;

                  (iii) the execution, delivery and performance by it of
      this Agreement (A) shall not violate any provision of any law or
      regulation of the State of Delaware governing the corporate powers of
      the Trustee or any order, writ, judgment or decree of any court,
      arbitrator or governmental authority of the State of Delaware
      applicable to the Trustee or any of its assets, (B) shall not violate
      any provision of the organizational documents of the Trustee, and (C)
      shall not violate any provision of, or constitute, with or without
      notice or lapse of time, a default under, or result in the creation
      or imposition of any lien on any properties of the Trustee pursuant
      to the provisions of any mortgage, indenture, contract, agreement or
      other undertaking to which it is a party, which violation, default or
      lien could reasonably be expected to have a materially adverse effect
      on the Trustee's performance or ability to perform its duties as
      trustee under this Agreement or on the transactions contemplated in
      this Agreement;

                  (iv) the execution, delivery and performance by the
      Trustee of this Agreement shall not require the authorization,
      consent or approval of, the giving of notice to, the filing or
      registration with, or the taking of any other action in respect of,
      any governmental authority or agency regulating the banking and
      corporate trust activities of the Trustee (other than as may have
      been made or received, as the case may be, and other than the filing
      of the Certificate of Trust with the Secretary of State); and

                  (v) this Agreement has been duly executed and delivered by
     the Trustee and constitutes the legal, valid and binding agreement of
     the Trustee, enforceable against the Trustee in accordance with its
     terms, except as enforceability may be limited by insolvency,
     receivership, reorganization, or other similar laws affecting the
     enforcement of creditors' rights in general and by general principles
     of equity, regardless of whether such enforceability is considered in
     a proceeding in equity or at law.

            Section 5.6 Reliance; Advice of Counsel. (a) The Trustee shall
incur no liability to any Person in acting upon any signature, instrument,
notice, resolution, request, consent, order, certificate, report, opinion,
bond or other document or paper believed by it to be genuine and believed
by it to be signed by the proper party or parties and need not investigate
any fact or matter in any such document. The Trustee may accept a certified
copy of a resolution of the board of directors or other governing body of
any corporate party as conclusive evidence that such resolution has been
duly adopted by such body and that the same is in full force and effect. As
to any fact or matter the method of the determination of which is not
specifically prescribed herein, the Trustee may for all purposes hereof
rely on a certificate, signed by the president or any vice president, the
treasurer or the secretary or other authorized officers of the relevant
party, as to such fact or matter, and such certificate shall constitute
full protection to the Trustee for any action taken or omitted to be taken
by it in good faith in reliance thereon.

            (b) In the exercise or administration of the trusts hereunder
and in the performance of its duties and obligations under this Agreement,
the Trustee: (i) may, at the expense of MART, act directly or through its
agents, attorneys, custodians or nominees pursuant to agreements entered
into with any of them, and the Trustee shall not be liable for the conduct
or misconduct of such agents, attorneys, custodians or nominees if such
agents, attorneys, custodians or nominees shall have been selected by the
Trustee with reasonable care and (ii) may, at the expense of MART, consult
with counsel, accountants and other skilled professionals to be selected
with reasonable care and employed by it. The Trustee shall not be liable
for anything done, suffered or omitted in good faith by it in accordance
with any Opinion of Counsel or advice of such accountants or other such
skilled professionals stating that such action or omission is not contrary
to this Agreement.

            Section 5.7   Compensation and Indemnity.

            (a) The Trustee shall receive as compensation for its services
hereunder such fees as shall be separately agreed upon from time to time
between the Beneficial Owner and the Trustee. The Trustee shall be entitled
at all times to be reimbursed by the Beneficial Owner for its reasonable
expenses hereunder, including the reasonable expenses and disbursements of
such agents, custodians, nominees, representatives, experts and counsel as
the Trustee may employ in connection with the exercise and performance of
its rights and its duties hereunder.

            (b) Subject to the terms of this Agreement, the Beneficial Owner
shall hold harmless the Trustee, its officers, directors, employees,
shareholders and agents (collectively the "Indemnified Persons" or
individually an "Indemnified Person"), against any and all losses,
liabilities, claims, actions, suits, costs, damages, expenses and
liabilities, joint or several (including, but not limited to, any
investigation, reasonable legal and other expenses (including expenses of
investigation) of any kind and nature whatsoever incurred in connection
with, and any amount paid in settlement of any action, suit, proceeding or
claim) (collectively, "Losses") which such Indemnified Persons may become
subject to or liable for by reason of Trustee's acting as trustee under
this Agreement. Notwithstanding the foregoing, the Beneficial Owner shall
not be liable to any Indemnified Person, and shall not be required to
indemnify the Trustee under this Agreement, for any Losses arising out of
the negligence, bad faith or wilful misconduct of such Indemnified Person
or any other Indemnified Person.

            Section 5.8 Resignation or Removal of the Trustee. (a) The
Trustee shall not resign without the consent of the Board of Managers
unless (i) the Trustee shall cease to be eligible in accordance with the
provisions of Section 5.11, (ii) the Trustee shall be incapable of acting
or it shall be illegal for the Trustee to act, or (iii) the Trustee shall
have given at least 60 days' prior written notice to the Board of Managers.

            (b) The Board of Managers may remove the Trustee (and shall
remove the Trustee in the case of the occurrence of an event described in
clause (i) or (iv)):

                  (i) if the Trustee shall cease to be eligible in
      accordance with the provisions of Section 5.11 and shall fail to
      resign after a written request therefor;

                  (ii) if the Trustee shall be adjudged bankrupt or
      insolvent;

                  (iii) if a receiver or other public officer shall be
      appointed or take charge or control of the Trustee or of its property
      or affairs for the purpose of rehabilitation, conservation or
      liquidation;

                  (iv) if the Trustee shall otherwise be incapable of
      acting or it shall be illegal for the Trustee to act; or

                  (v)   at its discretion.

            (c) If the Trustee is removed or if a vacancy exists in the
office of trustee for any reason, the Board of Managers shall promptly
appoint a successor Trustee by written instrument, in duplicate (one copy
of which instrument shall be delivered to the outgoing trustee so removed,
one copy to the successor Trustee). All costs associated with the
resignation or removal of the Trustee and the appointment of a successor
Trustee shall be general expenses of MART. If a successor Trustee shall not
have been appointed within 30 days of such resignation or removal, the
outgoing Trustee may petition a court of competent jurisdiction for the
appointment of a successor Trustee.

            (d) Any resignation or removal of the Trustee and appointment
of a successor Trustee pursuant to any of the provisions of this Section
5.8 shall not become effective until a written acceptance of appointment is
delivered by the successor Trustee. Any successor Trustee appointed
pursuant to this Section 5.8 shall be eligible to act in such capacity in
accordance with Section 5.11 and, following compliance with the preceding
sentence, shall become fully vested with all the rights, powers, duties and
obligations of the outgoing Trustee under this Agreement, with like effect
as if originally named as trustee.

            (e) The outgoing Trustee shall upon payment of its fees and
expenses deliver to the successor Trustee all books, records, accounts,
documents, statements and monies held by it under this Agreement. The
outgoing Trustee shall execute and deliver such instruments and do such
other things as may reasonably be required to fully and certainly vest and
confirm in the successor Trustee all such rights, powers, duties and
obligations. The outgoing Trustee shall cooperate with the successor
Trustee to ensure that the successor Trustee has all books, records,
accounts, documents, statements, monies held by it under this Agreement and
any other relevant information in the possession of the outgoing Trustee
relating to the MART Assets.

            (f) Upon the appointment and acceptance of a successor Trustee
pursuant to this Section 5.8, such successor Trustee shall file an
amendment to the Certificate of Trust with the Secretary of State
identifying the name and principal place of business of such successor
Trustee in the State of Delaware.

            Section 5.9 Merger or Consolidation of the Trustee. Any
corporation or other Person which may be merged, converted or consolidated
with Chase Manhattan Bank Delaware or any corporation resulting from any
merger, conversion or consolidation to which Chase Manhattan Bank Delaware
shall be a party, or any corporation or other Person succeeding to all or
substantially all of the corporate trust business of Chase Manhattan Bank
Delaware, shall be deemed the successor of such Trustee hereunder;
provided, however, that such corporation shall be eligible in accordance
with the provisions of Section 5.11, and without the execution or filing of
any instrument or any further act on the part of any of the parties hereto;
provided, that such corporation shall file an amendment to the Certificate
of Trust with the Secretary of State as provided in Section 5.8(e).

           Section 5.10 Appointment of Co-Trustee or Separate Trustee. (a)
Notwithstanding any other provision of this Agreement, at any time, for the
purpose of meeting any legal requirement of any jurisdiction in which any
MART Assets may then be located, the Beneficial Owner hereby grants the
Trustee the authority and power to execute and deliver all instruments to
appoint one or more Persons to act as co-trustee, jointly with the Trustee,
or as separate trustee or trustees, of all or any part of MART and the MART
Assets, and to vest in such Person, in such capacity, such title to MART,
or any MART Assets and, subject to the other provisions of this Section
5.10, such powers, duties, obligations, rights and trusts as the Trustee
may consider necessary or desirable. No co-trustee or separate trustee
under this Agreement shall be required to be eligible in accordance with
the provisions of Section 5.11; provided, however, that no co-trustee or
separate trustee under this Agreement may be a Manager or any Affiliate
thereof.

            (b) Each co-trustee and separate trustee shall, to the extent
permitted by law, be appointed and act subject to the following provisions
and conditions:

                  (i) all rights, powers, duties and obligations conferred
      or imposed upon the Trustee shall be conferred upon and exercised or
      performed by the Trustee and such co-trustee or separate trustee
      jointly (it being understood that such co-trustee or separate trustee
      is not authorized to act separately without the Trustee joining in
      such act), except to the extent that under any law of any
      jurisdiction in which any particular act or acts are to be performed,
      the Trustee shall be incompetent or unqualified to perform such act
      or acts, in which event such rights, powers, duties and obligations
      (including the holding of title to the MART Assets or any portion
      thereof in any such jurisdiction) shall be exercised and performed
      singly by such co-trustee or separate trustee, but solely at the
      direction of the Trustee;

                  (ii) no trustee under this Agreement shall be personally
      liable by reason of any act or omission of any other trustee under
      this Agreement; and

                  (iii) the Board of Managers and the Trustee acting
      jointly may at any time accept the resignation of or remove any
      co-trustee or separate trustee appointed with respect to such MART
      Assets.

            (c) Any notice, request or other writing given to the Trustee
shall be deemed to have been given to each of the then co-trustees and
separate trustees, as effectively as if given to each of them. Every
instrument appointing any co-trustee or separate trustee shall refer to
this Agreement and the conditions of this Article V. Each co-trustee and
separate trustee, upon its acceptance of the trusts conferred, shall be
vested with the estates or property specified in its instrument of
appointment, either jointly with the Trustee or separately, as may be
provided therein, subject to all the provisions of this Agreement,
specifically including every provision of this Agreement relating to the
conduct of, affecting the liability of, or affording protection to, the
Trustee. Each such instrument shall be filed with the Trustee.

            (d) Any co-trustee or separate trustee may at any time appoint the
Trustee as its agent or attorney-in-fact with full power and authority, to
the extent not prohibited by law, to do any lawful act under or in respect
of this Agreement on its behalf and in its name. If any co-trustee or
separate trustee shall die, become incapable of acting, resign or be
removed or it shall become illegal for such co-trustee or separate trustee
to act, all of its estates, properties, rights, remedies and trusts shall
vest in and be exercised by the Trustee, to the extent permitted by law,
without the appointment of a new or successor Trustee.

            Section 5.11 Eligibility Requirements for the Trustee. The
Trustee shall at all times: (a) be a corporation or a banking association
organized under the laws of the United States of America or any state
thereof; (b) have its principal place of business in the State of Delaware;
provided, however, that this clause (b) shall be inapplicable if another
trustee or co-trustee of MART having its principal place of business in
Delaware shall have been appointed; (c) be authorized to exercise corporate
trust powers; (d) be qualified to act as the trustee in those states in
which an Authorized Officer has notified the Trustee in writing that the
MART Assets are located (or have appointed a co-trustee or separate trustee
to act as the trustee in such state); and (e) have, or be a wholly owned
subsidiary of an entity which has, a combined capital and surplus of not
less than $50,000,000.


                                 ARTICLE VI
                       TERMINATION OF TRUST AGREEMENT

            Section 6.1 Termination of Trust Agreement. (a) In accordance
with Section 3808(c) of the Business Trust Statute, MART shall have
perpetual existence. So long as no Securities or Certificates are
outstanding, this Agreement may also terminate and MART may dissolve at the
express written direction of the Board of Managers.

            (b) Notwithstanding the foregoing, the compensation and
indemnification provisions of Section 5.7 shall survive the termination of
this Agreement and the dissolution of MART.

            (c) Upon termination of MART, the Trustee shall file with the
Secretary of State a certificate of cancellation meeting the requirements
of Section 3810(d) of the Business Trust Statute.


                                ARTICLE VII
                                 AMENDMENTS

            Section 7.1 Amendments. (a) This Agreement may be amended by
the Beneficial Owner and the Trustee at any time; provided, however, that
such action shall not, as evidenced by an Opinion of Counsel addressed to
the Trustee, materially adversely effect the characterization of MART for
federal income tax purposes.

            (b) Notwithstanding Section 7.1(a), this Agreement may be
amended at any time by the Trustee (acting at the direction of the Board of
Managers) and the Beneficial Owner to the extent reasonably necessary for
MART and the Subtrusts to obtain the intended characterization for federal
and state income tax purposes.

            (c) Notwithstanding Sections 7.1(a) and (b), Sections 3.4 (b),
(c) and (d), Section 6.1(a) and this Section 7.1(c) shall not be amended,
supplemented or otherwise modified or rescinded or affected in any way
until one year and one day after all Securities and Certificates are paid
in full without the unanimous vote of the Board of Managers, including the
affirmative vote of each Independent Manager.

            (d) In executing any amendment permitted by this Section 7.1 or
the modification thereby of MART, the Trustee shall be entitled to receive
and shall be fully protected in relying upon, an Opinion of Counsel stating
that the execution of such amendment is authorized or permitted by this
Agreement and that all conditions precedent to the execution and delivery
of such amendment by the Trustee have been satisfied. The Trustee may, but
shall not be obligated to, enter into any such amendment that affects the
Trustee's own rights, duties, liabilities or immunities under this
Agreement or otherwise.


                                ARTICLE VIII
                               MISCELLANEOUS

            Section 8.1 Direction of the Trustee. Notwithstanding anything
herein to the contrary, the Trustee shall take no action with respect to
entering into, disposing of or making any payment or distribution with
respect to any MART Assets except in accordance with the procedures set
forth herein.

            Section 8.2 Limitations on Rights of Others. The provisions of
this Agreement are solely for the benefit of the Trustee and the Beneficial
Owner and nothing in this Agreement, whether express or implied, shall be
construed to give to any other Person any legal or equitable right, remedy
or claim in MART or the MART Assets or under or in respect of this
Agreement or any covenants, conditions or provisions contained herein.

            Section 8.3 Notices. All demands, notices and communications
upon or to the Beneficial Owner, the Trustee or MART shall be in writing,
personally delivered, sent by telecopier, overnight courier or mailed by
certified mail, return receipt requested, and shall be deemed to have been
duly given upon receipt at the respective addresses listed below, or at
such other address as shall be designated by such Person in a written
notice to the other parties to this Agreement from time to time.


                  (i)   In the case of the Beneficial Owner:

                        Mitsubishi Motors Credit of America, Inc.
                        6363 Katella Avenue
                        Cypress, CA 90630-5205
                        Attention: [           ]
                        Telephone:  (714) 236-1500
                        Facsimile:  (714) 236-1300

                 (ii) In the case of the Trustee:

                        Chase Manhattan Bank Delaware
                        1201 Market Street
                        Wilmington, DE 19801-[          ]
                        Attention:  Corporate Trust Department
                        Telephone: (302) 428-3372
                        Facsimile: (302) 984-4903

                (iii) In the case of MART:

                        MMCA Auto Receivables Trust
                        c/o Mitsubishi Motors Credit of America, Inc.
                        6363 Katella Avenue
                        Cypress, CA 90630-5205
                        Attention:  [              ]
                        Telephone: (714) 236-1614

                        with a copy to the Trustee at the address set forth in
                        clause (ii) above.

            Section 8.4 Severability of Provisions. If any one or more of
the covenants, agreements, provisions or terms of this Agreement shall be
for any reason whatsoever 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 covenants, agreements,
provisions and terms of this Agreement.

            Section 8.5 Counterparts. For the purpose of facilitating the
execution of this Agreement and for other purposes, this Agreement may be
executed simultaneously in any number of counterparts, each of which
counterparts may be executed and delivered by facsimile and shall be deemed
to be an original, and all of which counterparts shall constitute but one
and the same instrument.

            Section 8.6 Successors and Assigns. This Agreement shall inure
to the benefit of and be binding upon the Beneficial Owner and the Trustee
and their respective successors and permitted assigns.

            Section 8.7 No Petition. Each of the Trustee and the Beneficial
Owner, by entering into this Agreement, hereby covenants and agrees that it
will not at any time institute against MART, or join in any institution
against MART of, any bankruptcy, reorganization, arrangement, insolvency or
liquidation proceedings, or other proceedings under any federal or state
bankruptcy or similar law in connection with any obligations relating to
this Agreement or any Securities or Certificates.

            Section 8.8 Headings. The headings of the various Articles and
Sections herein are for convenience of reference only and shall not define
or limit any of the terms or provisions hereof.

            Section 8.9 Governing Law. THIS AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF DELAWARE AND THE OBLIGATIONS,
RIGHTS, AND REMEDIES OF THE PARTIES UNDER THIS AGREEMENT SHALL BE
DETERMINED IN ACCORDANCE WITH SUCH LAWS, EXCEPT THAT, PURSUANT TO SECTION
3809 OF TITLE 12 OF THE DELAWARE CODE, THE DOCTRINE OF MERGER SHALL NOT BE
APPLICABLE TO MART.


            IN WITNESS WHEREOF, the parties hereto have caused this
Agreement to be duly executed by their respective officers hereunto duly
authorized, as of the day
and year first above written.


                  CHASE MANHATTAN BANK DELAWARE,
                  not in its individual capacity but solely as Trustee


                  By:___________________________________
                     Name:
                     Title:



                  MITSUBISHI MOTORS CREDIT OF
                  AMERICA, INC.,
                  as Beneficial Owner


                  By:___________________________________
                     Name:
                     Title:



                                                                  EXHIBIT A


                        Form of Certificate of Trust

     THIS Certificate of Trust of MMCA Auto Receivables Trust (the "Trust")
is being duly executed and filed by the undersigned, as trustee, to form a
business trust under the Delaware Business Trust Act (12 Del. C. ss.3801 et
seq.) (the "Act").

            1.    Name.  The name of the business formed hereby is MMCA
Auto Receivables Trust.

            2. Delaware Trustee. The name and business address of the
trustee of the Trust in the State of Delaware are Chase Manhattan Bank
Delaware, 1201 Market Street, Wilmington, DE 19801, Attention: Corporate
Trust Department.

            3. Series Trust. The Trust shall be a series trust and the debts,
liabilities, obligations and expenses incurred, contracted for or otherwise
existing with respect to a particular series shall be enforceable against
the assets of such series only, and not against the assets of the Trust
generally.

            4. Effective Date. This Certificate of Trust shall be effective
upon filing.

            IN WITNESS WHEREOF, the undersigned has duly executed this
Certificate of Trust in accordance with Section 3810 of the Act.

                           CHASE MANHATTAN BANK DELAWARE, not on
                           its individual capacity but solely as trustee


                           By: ___________________________________
                               Name:
                               Title:



                                                                  EXHIBIT B


                        MMCA AUTO RECEIVABLES TRUST


Chase Manhattan Bank Delaware
1201 North Market Street
Attention: Corporate Trust Department



                                    October 1, 1999


Ladies and Gentlemen:

            Reference is hereby made to the Amended and Restated Trust
Agreement, dated as of October 1, 1999 (the "Trust Agreement"), between
Mitsubishi Motors Credit of America, Inc., as beneficial owner, and Chase
Manhattan Bank, as trustee. Capitalized terms used but not defined in this
notice have the meanings assigned to them pursuant to Section 1.1 of the
Trust Agreement.

            Notice is hereby given pursuant to Section 3.9(l) of the Trust
Agreement that each of the persons named on Schedule A hereto has been duly
appointed and is duly qualified as an officer of MMCA Auto Receivables
Trust as of the date of this notice, holding the office or offices set
forth opposite his or her name. Each of such persons shall be an Authorized
Officer for purposes of the Trust Agreement. The signature of each of such
persons set forth opposite such person's name is a specimen of such
person's genuine signature.


                           MMCA AUTO RECEIVABLES TRUST


                           By:________________________________
                              Name:
                              Title:




                                                                 SCHEDULE A




          Name                    Office                 Signature
- --------------------     ---------------------     ----------------------





                                                                EXHIBIT 4.1

===============================================================================

                            AMENDED AND RESTATED

                              TRUST AGREEMENT


                                  between


                        MMCA AUTO RECEIVABLES TRUST,

                               as Depositor,


                                    and

                         WILMINGTON TRUST COMPANY,

                              as Owner Trustee




                        Dated as of October 1, 1999




===============================================================================




                             TABLE OF CONTENTS

<TABLE>
<CAPTION>

                                                                                          Page

                                   ARTICLE I
                                  DEFINITIONS
<S>                     <C>                                                            <C>

        SECTION 1.1          Capitalized Terms...............................................1
        SECTION 1.2          Other Definitional Provisions...................................4

                                   ARTICLE II
                             ORGANIZATION OF THE TRUST

        SECTION 2.1          Name............................................................5
        SECTION 2.2          Office..........................................................5
        SECTION 2.3          Purposes and Powers.............................................5
        SECTION 2.4          Appointment of Owner Trustee. ..................................6
        SECTION 2.5          Initial Capital Contribution of Owner Trust Estate..............6
        SECTION 2.6          Declaration of Trust............................................7
        SECTION 2.7          Title to Trust Property.........................................7
        SECTION 2.8          Situs of Trust..................................................7
        SECTION 2.9          Representations and Warranties of the Depositor.................7
        SECTION 2.10         Federal Income Tax Matters......................................9



                                ARTICLE III
                TRUST CERTIFICATES AND TRANSFER OF INTERESTS

        SECTION 3.1          Initial Ownership...............................................9
        SECTION 3.2          The Certificates................................................9
        SECTION 3.3          Authentication of Certificates.................................10
        SECTION 3.4          Registration of Certificates; Transfer and Exchange of
                             Certificates...................................................10
        SECTION 3.5          Mutilated, Destroyed, Lost or Stolen Certificates..............17
        SECTION 3.6          Persons Deemed Owners of Certificate...........................17
        SECTION 3.7          Access to List of Certificateholders' Names and Addresses......17
        SECTION 3.8          Maintenance of Office or Agency................................18
        SECTION 3.9          Appointment of Paying Agent....................................18


                                 ARTICLE IV
                          ACTIONS BY OWNER TRUSTEE

        SECTION 4.1          Prior Notice to Certificateholders with Respect to
                             Certain Matters................................................19
        SECTION 4.2          Action by Certificateholders with Respect to Certain Matters...19
        SECTION 4.3          Action by Certificateholders with Respect to Bankruptcy........20
        SECTION 4.4          Restrictions on Certificateholders' Power......................20
        SECTION 4.5          Majority Control...............................................20



                                 ARTICLE V
                 APPLICATION OF TRUST FUNDS; CERTAIN DUTIES

        SECTION 5.1          Establishment of Certificate Distribution Account. ............20
        SECTION 5.2          Application of Trust Funds.....................................21
        SECTION 5.3          Method of Payment..............................................21
        SECTION 5.4          No Segregation of Monies; No Interest..........................22
        SECTION 5.5          Accounting and Reports to the Certificateholders,
                             the Internal Revenue Service and Others........................22
        SECTION 5.6          Signature on Returns; Tax Matters Partner......................23



                                 ARTICLE VI
                   AUTHORITY AND DUTIES OF OWNER TRUSTEE

        SECTION 6.1          General Authority..............................................23
        SECTION 6.2          General Duties.................................................23
        SECTION 6.3          Action upon Instruction........................................24
        SECTION 6.4          No Duties Except as Specified in this Agreement or
                             in Instructions................................................25
        SECTION 6.5          No Action Except Under Specified Documents or Instructions.....25
        SECTION 6.6          Restrictions...................................................25



                                ARTICLE VII
                        REGARDING THE OWNER TRUSTEE

        SECTION 7.1          Acceptance of Trusts and Duties................................26
        SECTION 7.2          Furnishing of Documents........................................27
        SECTION 7.3          Representations and Warranties.................................27
        SECTION 7.4          Reliance; Advice of Counsel....................................28
        SECTION 7.5          Not Acting in Individual Capacity..............................28
        SECTION 7.6          Owner Trustee Not Liable for Certificates or Receivables.......29
        SECTION 7.7          Owner Trustee May Own Certificates and Notes...................29



                                ARTICLE VIII
                       COMPENSATION OF OWNER TRUSTEE

        SECTION 8.1          Owner Trustee's Fees and Expenses..............................29
        SECTION 8.2          Indemnification................................................30
        SECTION 8.3          Payments to the Owner Trustee..................................30



                                 ARTICLE IX
                                TERMINATION

        SECTION 9.1          Termination of Trust Agreement.................................30
        SECTION 9.2          Prepayment of the Certificates.................................32



                                 ARTICLE X
                    SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES

        SECTION 10.1         Eligibility Requirements for Owner Trustee.....................33
        SECTION 10.2         Resignation or Removal of Owner Trustee........................33
        SECTION 10.3         Successor Owner Trustee........................................34
        SECTION 10.4         Merger or Consolidation of Owner Trustee.......................35
        SECTION 10.5         Appointment of Co-Trustee or Separate Trustee..................35




                                 ARTICLE XI
                               MISCELLANEOUS

        SECTION 11.1         Supplements and Amendments.....................................36
        SECTION 11.2         No Legal Title to Owner Trust Estate in Certificateholders.....38
        SECTION 11.3         Limitation on Rights of Others.................................38
        SECTION 11.4         Notices........................................................39
        SECTION 11.5         Severability...................................................39
        SECTION 11.6         Separate Counterparts..........................................39
        SECTION 11.7         Successors and Assigns.........................................39
        SECTION 11.8         Covenants of the Depositor.....................................39
        SECTION 11.9         No Petition; Subordination; Claims Against Depositor...........40
        SECTION 11.10        No Recourse....................................................40
        SECTION 11.11        Headings.......................................................41
        SECTION 11.12        Governing Law..................................................41
</TABLE>


                                  EXHIBITS

EXHIBIT A       Form of Certificate
EXHIBIT B       Form of Certificate of Trust
EXHIBIT C       Form of Rule 144A Transferor Certificate
EXHIBIT D       Form of Investment Letter -- Qualified Institutional Buyer
EXHIBIT E       Form of Investment Letter -- Institutional Accredited Investor




               AMENDED AND RESTATED TRUST AGREEMENT, dated as of October 1,
1999 (as the same may be further amended, supplemented or otherwise
modified and in effect from time to time, this "Agreement"), between MMCA
AUTO RECEIVABLES TRUST, a Delaware business trust, as depositor (the
"Depositor"), having its principal executive office at 6363 Katella Avenue,
Cypress, California 90630-5205; and WILMINGTON TRUST COMPANY, a Delaware
banking corporation, as trustee under this agreement (in such capacity,
together with any successor or permitted assign, the "Owner Trustee"),
having its principal corporate trust office at Rodney Square North, 1100
North Market Street, Wilmington, Delaware 19890-0001.

               WHEREAS, the parties hereto intend to amend and restate that
certain Trust Agreement, dated as of October 1, 1999 between the Depositor
and the Owner Trustee, on the terms and conditions hereinafter set forth;

               NOW, THEREFORE, in consideration of the premises and mutual
covenants herein contained and other good and valuable consideration, the
receipt and sufficiency of which are hereby acknowledged, the Depositor and
the Owner Trustee hereby agree as follows:

                                 ARTICLE I

                                DEFINITIONS

               SECTION 1.1 Capitalized Terms. For all purposes of this
Agreement, the following terms shall have the meanings set forth below:

               "Agreement" shall have the meaning specified in the recitals
hereto.

               "Basic Documents" shall mean this Agreement, the Certificate
of Trust, the Indenture, the Assignments (as defined in the Purchase
Agreement), the Sale and Servicing Agreement, the Purchase Agreement, the
Administration Agreement, the Note Depository Agreement, the Yield
Supplement Agreement, the Control Agreement and other documents and
certificates delivered in connection therewith as the same may from time to
time be amended, supplemented or otherwise modified and in effect.

               "Business Trust Statute" shall mean Chapter 38 of Title 12
of the Delaware Code, 12 Del. Code ss. 3801 et seq., as the same may be
amended, supplemented or otherwise modified and in effect from time to
time.

               "Certificate" shall mean a physical certificate evidencing
the beneficial interest of a Certificateholder in the property of the
Trust, substantially in the form of Exhibit A attached hereto. Such
certificate shall entitle the Holder thereof to distributions pursuant to
this Agreement from collections and other proceeds in respect of the Owner
Trust Estate; provided, however, that the Owner Trust Estate has been
pledged to the Indenture Trustee to secure payment of the Notes and that
the rights of Certificateholders to receive distributions on the
Certificates are subordinated to the rights of the Noteholders as described
in the Sale and Servicing Agreement and the Indenture.

               "Certificate Distribution Account" shall have the meaning
assigned to such term in Section 5.1.

               "Certificate of Trust" shall mean the Certificate of Trust
in the form of Exhibit B filed for the Trust pursuant to Section 3810(a) of
the Business Trust Statute.

               "Certificate Register" and "Certificate Registrar" shall
mean the register mentioned and the registrar appointed pursuant to Section
3.4.

               "Certificateholder" shall mean a Holder of a Certificate.

               "Code" shall mean the Internal Revenue Code of 1986, as
amended, and Treasury Regulations promulgated thereunder.

               "Corporate Trust Office" shall mean, with respect to the
Owner Trustee, the principal corporate trust office of the Owner Trustee
located at Rodney Square North, 1100 North Market Street, Wilmington,
Delaware 19890-0001; or at such other address as the Owner Trustee may
designate by notice to the Certificateholders and the Depositor, or the
principal corporate trust office of any successor Owner Trustee (the
address of which the successor Owner Trustee will notify the
Certificateholders and the Depositor).

               "Depositor" shall mean MMCA Auto Receivables Trust, a
Delaware business trust.

               "ERISA" shall mean the Employee Retirement Income Security
Act of 1974, as amended.

               "Exchange Act" shall mean the Securities Exchange Act of 1934,
as amended.

               "Expenses" shall have the meaning assigned to such term in
Section 8.2.

               "Holder" shall mean a Person in whose name a Certificate is
registered in the Certificate Register.

               "Indemnified Parties" shall have the meaning assigned to
such term in Section 8.2.

               "Indenture" shall mean the Indenture, dated as of October 1,
1999, between the Trust and Bank of Tokyo - Mitsubishi Trust Company, a New
York banking corporation, as indenture trustee, as the same may be amended,
supplemented or otherwise modified and in effect from time to time.

               "Initial Certificate Balance" shall mean $60,000,000.

               "MMCA" shall mean Mitsubishi Motors Credit of America, Inc.,
a Delaware corporation, and its successors and assigns.

               "Owner Trust Estate" shall mean all right, title and
interest of the Trust in, to and under the property and rights assigned to
the Trust pursuant to Article II of the Sale and
Servicing Agreement.

               "Owner Trustee" shall mean Wilmington Trust Company, a
Delaware banking corporation, not in its individual capacity but solely as
owner trustee under this Agreement, and any successor Owner Trustee
hereunder.

               "Paying Agent" shall mean any paying agent or co-paying
agent appointed pursuant to Section 3.9 and shall initially be Wilmington
Trust Company.

               "Prepayment Date" shall mean the Payment Date specified by
the Servicer pursuant to Section 9.2(a).

               "Prepayment Price" shall mean an amount equal to the
Certificate Balance as of the applicable Prepayment Date.

               "Qualified Institutional Buyer" has the meaning specified in
Rule 144A.

               "Record Date" shall mean, with respect to any Payment Date
for any Certificate, the fifteenth (15th) day of the preceding month,
unless such fifteenth (15th) day is not a Business Day, in which case the
immediately preceding Business Day.

               "Rule 144A" shall have the meaning assigned to such term in
Section 3.4(d)(i).

               "Rule 144A Information" shall have the meaning assigned to
such term in Section 3.4(e).

               "Sale and Servicing Agreement" shall mean the Sale and
Servicing Agreement, dated as of October 1, 1999 and among the Trust, the
Depositor, as seller, and MMCA, as servicer, as the same may be amended,
supplemented or otherwise modified and in effect from time to time.

               "Secretary of State" shall mean the Secretary of State of the
State of Delaware.

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

               "Transfer" shall have the meaning assigned to such term in
Section 3.2.

               "Treasury Regulations" shall mean regulations, including
proposed or temporary regulations, promulgated under the Code. References
herein to specific provisions of proposed or temporary regulations shall
include analogous provisions of final Treasury Regulations or other
successor Treasury Regulations.

               "Trust" shall mean the trust established by this Agreement.

               "Void Transfer" shall have the meaning assigned to such term
in Section 3.2.

               SECTION 1.2   Other Definitional Provisions.

               (a) Capitalized terms used herein and not otherwise defined
have the meanings assigned to them in the Sale and Servicing Agreement or,
if not defined therein, in the Indenture.

               (b) All terms in this Agreement shall have the defined
meanings when used in any certificate or other document made or delivered
pursuant hereto unless otherwise defined therein.

               (c) As used in this Agreement and in any certificate or
other documents made or delivered pursuant hereto or thereto, accounting
terms not defined in this Agreement or in any such certificate or other
document, and accounting terms partly defined in this Agreement or in any
such certificate or other document to the extent not defined, shall have
the respective meanings given to them under generally accepted accounting
principles. To the extent that the definitions of accounting terms in this
Agreement or in any such certificate or other document are inconsistent
with the meanings of such terms under generally accepted accounting
principles, the definitions contained in this Agreement or in any such
certificate or other document shall control.

               (d) The words "hereof", "herein", "hereunder", and words of
similar import when used in this Agreement shall refer to this Agreement as
a whole and not to any particular provision of this Agreement; Section and
Exhibit references contained in this Agreement are references to Sections
and Exhibits in or to this Agreement unless otherwise specified; and the
term "including" shall mean "including without limitation".

               (e) 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.

               (f) Any agreement, instrument or statute defined or referred
to herein or in any instrument or certificate delivered in connection
herewith means such agreement, instrument or statute as from time to time
amended, modified or supplemented and includes (in the case of agreements
or instruments) references to all attachments thereto and instruments
incorporated therein; references to a Person are also to its permitted
successors and assigns.

                                 ARTICLE II

                         ORGANIZATION OF THE TRUST

               SECTION 2.1 Name. The Trust created hereby shall be known as
"MMCA Auto Owner Trust 1999-2", in which name the Owner Trustee may conduct
the business of the Trust, make and execute contracts and other instruments
on behalf of the Trust and sue and be sued.

               SECTION 2.2 Office. The office of the Trust shall be in care
of the Owner Trustee at the Corporate Trust Office or at such other address
in the State of Delaware as the Owner Trustee may designate by written
notice to the Certificateholders and the Depositor.

               SECTION 2.3 Purposes and Powers.  (a)  The purpose of the
Trust is, and Mthe Trust shall have the power and authority, to engage solely
in the following activities:

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

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

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

                      (iv) to assign, grant, transfer, pledge, mortgage and
        convey the Owner Trust Estate (other than the Certificate
        Distribution Account and the proceeds thereof) to the Indenture
        Trustee pursuant to the Indenture;

                      (v) to enter into and perform its obligations under
        the Basic Documents to which it is to be a party;

                      (vi) to engage in those activities, including
        entering into agreements, that are necessary, suitable or
        convenient to accomplish the foregoing or are incidental thereto or
        connected therewith; and

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

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

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

               SECTION 2.5 Initial Capital Contribution of Owner Trust
Estate. As of October 1, 1999, the Depositor sold, assigned, transferred,
conveyed and set over to the Owner Trustee the sum of $1. The Owner Trustee
hereby acknowledges receipt in trust from the Depositor, as of such date,
of the foregoing contribution, which shall constitute the initial Owner
Trust Estate and shall be deposited in the Certificate Distribution
Account. The Depositor shall pay organizational expenses of the Trust as
they may arise or shall, upon the request of the Owner Trustee, promptly
reimburse the Owner Trustee for any such expenses paid by the Owner
Trustee.

               SECTION 2.6 Declaration of Trust. The Owner Trustee hereby
declares that it will hold the Owner Trust Estate in trust upon and subject
to the conditions set forth herein for the use and benefit of the
Certificateholders, subject to the obligations of the Trust under the Basic
Documents. It is the intention of the parties hereto that (i) the Trust
constitute a business trust under the Business Trust Statute and that this
Agreement constitute the governing instrument of such business trust and
(ii) solely for income and franchise tax purposes, the Trust shall be
treated (a) if it has a single beneficial owner, as a non-entity and if has
more than one beneficial owner, as a partnership, with the assets of the
partnership being the Receivables and other assets held by the Trust, the
partners of the partnership being the Certificateholders and the Notes
constituting indebtedness of the partnership. The parties agree that,
unless otherwise required by the appropriate tax authorities, the Trust
will file or cause to be filed annual or other necessary returns, reports
and other forms consistent with the characterization of the Trust either as a
nonentity or as a partnership for such tax purposes. Effective as of the date
hereof, the Owner Trustee shall have all rights, powers and duties set forth
herein and in the Business Trust Statute with respect to accomplishing the
purposes of the Trust. The Owner Trustee has filed the Certificate of Trust
with the Secretary of State.

               SECTION 2.7 Title to Trust Property. Legal title to the
entirety of the Owner Trust Estate shall be vested at all times in the
Trust as a separate legal entity, except where applicable law in any
jurisdiction requires title to any part of the Owner Trust Estate to be
vested in a trustee or trustees, in which case title shall be deemed to be
vested in the Owner Trustee, a co-trustee and/or a separate trustee, as the
case may be.

               SECTION 2.8 Situs of Trust. The Trust shall be located and
administered in the State of Delaware. All bank accounts maintained by the
Owner Trustee on behalf of the Trust shall be located in the State of
Delaware or the State of New York. The Trust shall not have any employees
in any state other than the State of Delaware; provided, however, that
nothing herein shall restrict or prohibit the Owner Trustee from having
employees within or without the State of Delaware. Payments will be
received by the Trust only in Delaware or New York, and payments will be
made by the Trust only from Delaware or New York. The only office of the
Trust will be at the Corporate Trust Office in the State of Delaware.

               SECTION 2.9 Representations and Warranties of the Depositor.
The Depositor hereby represents and warrants to the Owner Trustee that:

               (a) The Depositor is duly organized and validly existing as
a business trust in good standing under the laws of the State of Delaware,
with power and authority to own its properties and to conduct its business
as such properties are currently owned and such business
is presently conducted.

               (b) The Depositor is duly qualified to do business as a
foreign business trust in good standing, and has obtained all necessary
licenses and approvals in all jurisdictions in which the ownership or lease
of property or the conduct of its business shall require such
qualifications.

               (c) The Depositor has the power and authority to execute and
deliver this Agreement and to carry out its terms, and the Depositor has
full power and authority to sell and assign the property to be sold and
assigned to, and deposited with, the Trust, and the Depositor has duly
authorized such sale and assignment and deposit to the Trust by all
necessary corporate action; and the execution, delivery and performance of
this Agreement has been duly authorized by the Depositor by all necessary
corporate action.

                (d) The consummation of the transactions contemplated by this
Agreement and the fulfillment of the terms hereof do not conflict with,
result in any breach of any of the terms and provisions of, or constitute
(with or without notice or lapse of time or both) a default under, the
Certificate of Trust or amended and restated trust agreement of the
Depositor, or any indenture, agreement or other instrument to which the
Depositor is a party or by which it is bound; nor result in the creation or
imposition of any Lien upon any of its properties pursuant to the terms of
any such indenture, agreement or other instrument (other than pursuant to
the Basic Documents); nor violate any law or, to the best of the
Depositor's knowledge, any order, rule or regulation applicable to the
Depositor of any court or of any Federal or state regulatory body,
administrative agency or other governmental instrumentality having
jurisdiction over the Depositor or its properties.

               (e) There are no proceedings or investigations pending or,
to the Depositor's best knowledge, threatened before any court, regulatory
body, administrative agency or other governmental instrumentality having
jurisdiction over the Depositor or its properties: (i) asserting the
invalidity of this Agreement, the Indenture, any of the other Basic
Documents, the Notes or the Certificates (ii) seeking to prevent the
issuance of the Notes or the Certificates or the consummation of any of the
transactions contemplated by this Agreement, the Indenture or any of the
other Basic Documents, (iii) seeking any determination or ruling that might
materially and adversely affect the performance by the Depositor of its
obligations under, or the validity or enforceability of, this Agreement or
(iv) which might adversely affect the Federal income tax attributes or
Applicable Tax State franchise or income tax attributes, of the Notes.

               (f)    The representations and warranties of the Depositor in
Section 3.1 of the Purchase Agreement are true and correct.

               SECTION 2.10 Federal Income Tax Matters. The
Certificateholders acknowledge that it is their intent and that they
understand it is the intent of the Depositor and the Servicer that, for
purposes of Federal income, state and local income and franchise tax and
any other income taxes, the Trust will be treated either as a "nonentity"
under Treas. Reg. ss. 301.7701-3 or as a partnership, and the
Certificateholders (including the Depositor) will be treated as partners in
that partnership. The Depositor and the other Certificateholders by
acceptance of a Certificate agree to such treatment and agree to take no
action inconsistent with such treatment. For each taxable year (or portion
thereof), other than periods in which there is only one Certificateholder:

               (a) amounts paid to the Depositor pursuant to Sections
4.1(b), 4.7(a), 4.7(b) and 4.9 of the Sale and Servicing Agreement or
clause (i) of the fourth paragraph of Section 5.1(a) of the Sale and
Servicing Agreement for such year (or other period) shall be treated as a
guaranteed payment within the meaning of Section 707(c) of the Code; and

               (b) all remaining net income or net loss, as the case may
be, of the Trust for such year (or other period) as determined for Federal
income tax purposes (and each item of income, gain, credit, loss or deduction
entering into the computation thereof) shall be allocated to the
Certificateholders pro rata in accordance with the outstanding principal
 balances of their respective Certificates.

The Depositor is authorized to modify the allocations in this paragraph if
necessary or appropriate, in its sole discretion, for the allocations to
fairly reflect the economic income, gain or loss to the Depositor or the
Certificateholders or as otherwise required by the Code.

                                ARTICLE III

                TRUST CERTIFICATES AND TRANSFER OF INTERESTS

               SECTION 3.1 Initial Ownership. Upon the formation of the
Trust by the contribution by the Depositor pursuant to Section 2.5 and
until the issuance of the Certificates, the Depositor shall be the sole
beneficiary of the Trust.

               SECTION 3.2 The Certificates. The Certificates shall be
issued in one or more registered, definitive, physical certificates, in
substantially the form set forth in Exhibit A, in minimum denominations of
at least $1,000,000 and multiples of $1,000 in excess thereof; provided,
however, that a single Certificate may be issued in a denomination equal to
the Initial Certificate Balance less the aggregate denominations of all
other Certificates or a denomination less than $1,000. No Certificate may
be sold, transferred, assigned, participated, pledged, or otherwise
disposed of (any such act, a "Transfer") to any Person except in accordance
with the provisions of Section 3.4, and any attempted Transfer in violation
of this section or Section 3.4 shall be null and void (each, a "Void
Transfer"). Notwithstanding the foregoing, following the delivery to the
Owner Trustee of an Opinion of Counsel to the effect that the elimination
of restrictions on transfer will not cause the Trust to be taxable as a
corporation for Federal income tax purposes or for purposes of the tax laws
of any Applicable Tax State, this Agreement may be amended to modify or
delete transfer restrictions in accordance with such Opinion of Counsel.

               The Certificates may be in printed or typewritten form and
shall be executed on behalf of the Trust by manual or facsimile signature
of a Responsible Officer of the Owner Trustee. Certificates bearing the
manual or facsimile signatures of individuals who were, at the time when
such signatures shall have been affixed, authorized to sign on behalf of
the Trust, shall be validly issued and entitled to the benefits of this
Agreement, notwithstanding that such individuals or any of them shall have
ceased to be so authorized prior to the authentication and delivery of such
Certificates or did not hold such offices at the date of authentication and
delivery of such Certificates.

               If Transfer of the Certificates is permitted pursuant to
this Section 3.2 and Section 3.4, a transferee of a Certificate shall become a
Certificateholder, and shall be entitled to the rights and subject to the
obligations of a Certificateholder hereunder upon such transferee's
acceptance of a Certificate duly registered in such transferee's name
pursuant to Section 3.4.

               SECTION 3.3 Authentication of Certificates. Concurrently
with the initial sale of the Receivables to the Trust pursuant to the Sale
and Servicing Agreement, the Owner Trustee shall cause the Certificates, in
an aggregate principal amount equal to the Initial Certificate Balance, to
be executed on behalf of the Trust, authenticated and delivered to or upon
the written order of the Depositor, signed by its chief executive officer,
chief financial officer or chief accounting officer, without further
corporate action by the Depositor, in authorized denominations. No
Certificate shall entitle its Holder to any benefit under this Agreement,
or shall be valid for any purpose, unless there shall appear on such
Certificate a certificate of authentication substantially in the form set
forth in Exhibit A attached hereto executed by the Owner Trustee or
Wilmington Trust Company, as the Owner Trustee's authenticating agent, by
manual signature; such authentication shall constitute conclusive evidence
that such Certificate shall have been duly authenticated and delivered
hereunder. All Certificates shall be dated the date of their
authentication.

               SECTION 3.4 Registration of Certificates; Transfer and
Exchange of Certificates. (a) The Certificate Registrar shall keep or cause
to be kept, at the office or agency maintained pursuant to Section 3.8, a
Certificate Register in which, subject to such reasonable regulations as it
may prescribe, the Trust shall provide for the registration of Certificates
and of Transfers and exchanges of Certificates as herein provided.
Wilmington Trust Company shall be the initial Certificate Registrar. No
Transfer of a Certificate shall be recognized except upon registration of
such Transfer in the Certificate Register.

               (b) No Certificateholder shall Transfer any Certificate
initially held by it unless such transfer is made pursuant to an effective
registration statement or otherwise in accordance with the requirements
under the Securities Act of 1933, as amended (the "1933 Act"), and
effective registration or qualification under applicable state securities
laws, or is made in a transaction which does not require such registration
or qualification. If a transfer is to be made in reliance upon an exemption
from the 1933 Act, and under the applicable state securities laws, (i) the
Certificate Registrar shall require an Opinion of Counsel reasonably
satisfactory to the Certificate Registrar and the Depositor that such
transfer may be made pursuant to an exemption, describing the applicable
exemption and the basis therefor, from the 1933 Act, applicable state
securities laws and other relevant laws, which Opinion of Counsel shall not
be an expense of the Certificate Registrar, the Depositor or the Trustee,
and (ii) the Certificate Registrar shall require the transferee to execute
a certification acceptable to and in form and substance satisfactory to the
Certificate Registrar setting forth the facts surrounding such transfer.

               (c) No Transfer of any Certificate shall be permitted,
recognized or recorded unless the Depositor has consented in writing to
such Transfer, which consent may be withheld in the sole discretion of the
Depositor, provided, however, that no such consent of the Depositor shall
be required where the proposed transferee is, and at the time of the
Transfer will be, a Certificateholder. Each Certificate shall bear a legend
to the following effect unless determined otherwise by the Administrator
(as certified to the Certificate Registrar in an Officer's Certificate)
consistent with applicable law:

               "THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED
UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR
UNDER ANY STATE SECURITIES OR BLUE SKY LAW OF ANY STATE OF THE UNITED
STATES. THE HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE, AGREES FOR THE
BENEFIT OF THE TRUST AND THE DEPOSITOR THAT THIS CERTIFICATE MAY BE
REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY IN A DENOMINATION
OF AT LEAST $1,000,000, ONLY IN COMPLIANCE WITH THE SECURITIES ACT AND
OTHER APPLICABLE LAWS, AND ONLY (1) PURSUANT TO RULE 144A UNDER THE
SECURITIES ACT ("RULE 144A") TO A PERSON THAT THE HOLDER REASONABLY
BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER, WITHIN THE MEANING OF RULE
144A (A "QIB"), PURCHASING FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QIB,
WHOM THE HOLDER HAS INFORMED, IN EACH CASE, THAT THE REOFFER, RESALE,
PLEDGE, OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON RULE 144A, SUBJECT
TO (A) THE RECEIPT BY THE TRUST AND THE CERTIFICATE REGISTRAR OF A
CERTIFICATE SUBSTANTIALLY IN THE FORM ATTACHED AS EXHIBIT C TO THE TRUST
AGREEMENT AND (B) THE RECEIPT BY THE TRUST AND THE CERTIFICATE REGISTRAR OF
A LETTER SUBSTANTIALLY IN THE FORM ATTACHED AS EXHIBIT D TO THE TRUST
AGREEMENT, (2) PURSUANT TO AN EXEMPTION FROM REGISTRATION PROVIDED BY RULE
144 UNDER THE SECURITIES ACT (IF AVAILABLE), SUBJECT TO THE RECEIPT BY THE
TRUST, AND THE CERTIFICATE REGISTRAR OF SUCH EVIDENCE ACCEPTABLE TO THE
TRUST THAT SUCH REOFFER, RESALE, PLEDGE OR TRANSFER IS IN COMPLIANCE WITH
THE TRUST AGREEMENT AND THE SECURITIES ACT AND OTHER APPLICABLE LAWS, (3)
TO AN INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING THEREOF IN
RULE 501(a)(1), (2), (3) OR (7) OF REGULATION D UNDER THE SECURITIES ACT
PURSUANT TO ANY OTHER EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF THE
SECURITIES ACT, SUBJECT TO (A) THE RECEIPT BY THE TRUST AND THE CERTIFICATE
REGISTRAR OF A LETTER SUBSTANTIALLY IN THE FORM ATTACHED AS EXHIBIT E TO
THE TRUST AGREEMENT OR (B) THE RECEIPT BY THE TRUST AND THE CERTIFICATE
REGISTRAR OF SUCH OTHER EVIDENCE ACCEPTABLE TO THE TRUST THAT SUCH REOFFER,
RESALE, PLEDGE OR TRANSFER IS IN COMPLIANCE WITH THE TRUST AGREEMENT AND
THE SECURITIES ACT AND OTHER APPLICABLE LAWS, OR (4) TO THE DEPOSITOR OR ITS
AFFILIATES, IN EACH CASE IN ACCORDANCE WITH ALL APPLICABLE SECURITIES LAWS OF
THE UNITED STATES AND SECURITIES AND BLUE SKY LAWS OF THE STATES OF THE UNITED
STATES. IN ADDITION, EXCEPT IN THE CASE OF TRANSFERS TO EXISTING
CERTIFICATEHOLDERS, THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR
OTHERWISE TRANSFERRED ONLY WITH THE EXPRESS WRITTEN CONSENT OF THE DEPOSITOR
(WHICH CONSENT MAY BE WITHHELD FOR ANY REASON OR FOR NO REASON)."

               As a condition to the registration of any Transfer of a
Certificate, the prospective transferee of such a Certificate shall
represent to the Owner Trustee and the Certificate Registrar the following:

                      (i) It has neither acquired nor will it Transfer any
        Certificate it purchases (or any interest therein) or cause any
        such Certificates (or any interest therein) to be marketed on or
        through an "established securities market" within the meaning of
        section 7704(b)(1) of the Code, including, without limitation, an
        over-the-counter-market or an interdealer quotation system that
        regularly disseminates firm buy or sell quotations.

                      (ii) It either (A) is not, and will not become, a
        partnership, Subchapter S corporation, or grantor trust for U.S.
        Federal income tax purposes, or (B) is such an entity, but none of
        the direct or indirect beneficial owners of any of the interests in
        such transferee have allowed or caused, or will allow or cause, 80%
        or more (or such other percentage as the Depositor may establish
        prior to the time of such proposed Transfer) of the value of such
        interests to be attributable to such transferee's ownership of
        Certificates.

                      (iii) It understands that no subsequent Transfer of
        the Certificates is permitted unless (A) such Transfer is of a
        Certificate with a denomination of at least $1,000,000 and (B) the
        Depositor consents in writing (which consent may be withheld for
        any reason or for no reason) to the proposed Transfer; provided,
        however, that no such consent shall be required where the proposed
        transferee is, and at the time of the Transfer will be, a Holder of
        a Certificate.

                      (iv) It understands that the opinion of tax counsel
        that the Trust is not a publicly traded partnership taxable as a
        corporation is dependent in part on the accuracy of the
        representations in paragraphs (i), (ii) and (iii) above.

                      (v) If it is acquiring any Certificates as a
        fiduciary or agent for one or more investor accounts, it has sole
        investment discretion with respect to each such account and it has
        full power to make the acknowledgments, representations and
        agreements contained herein on behalf of each such account.

                      (vi) It is not (A) an employee benefit plan, as
        defined in Section 3(3) of ERISA, that is subject to Title I of
        ERISA, (B) a plan described in Section 4975(e)(1) of the Code, (C)
        a governmental plan, as defined in Section 3(32) of ERISA, subject
        to any Federal, state or local law which is, to a material extent,
        similar to the provisions of Section 406 of ERISA or Section 4975
        of the Code, (D) an entity whose underlying assets include plan
        assets by reason of a plan's investment in the entity (within the
        meaning of Department of Labor Regulation 29 C.F.R. ss. 2510.3-101)
        or (E) a person investing "plan assets" of any such plan
        (excluding, for purposes of this clause (E), any entity registered
        under the Investment Company Act of 1940, as amended).

                      (vii) It is a Person who is either (A) (1) a citizen
        or resident of the United States, (2) a corporation, partnership or
        other entity organized in or under the laws of the United States or
        any political subdivision thereof or (3) a Person not described in
        (1) or (2) whose ownership of the Certificates is effectively
        connected with such Person's conduct of a trade or business within
        the United States (within the meaning of the Code) and who provides
        the Depositor and the Owner Trustee an IRS Form 4224 (and such
        other certifications, representations or opinions of counsel as may
        be requested by the Depositor or the Owner Trustee) or (B) an
        estate or trust the income of which is includible in gross income
        for United States Federal income tax purposes, regardless of
        source.

                      (viii)It understands that any purported Transfer of
        any Certificate (or any interest therein) in contravention of any
        of the restrictions and conditions (including any violation of the
        representation in paragraph (ii) above by an investor who continues
        to hold such Certificates occurring any time after the Transfer in
        which it acquired such Certificates) in this Section 3.4 shall be a
        Void Transfer, and the purported transferee in a Void Transfer
        shall not be recognized by the Trust or any other Person as a
        Certificateholder for any purpose.

                      (ix) It agrees that if it determines to Transfer any
        of the Certificates it will cause its proposed transferee to
        provide to the Trust and the Certificate Registrar a letter
        substantially in the form of Exhibit D or E hereof, as applicable,
        or such other written statement as the Depositor shall prescribe.

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

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

                      (ii) after the appropriate holding period, such
        Transfer is pursuant to an exemption from registration under the
        Securities Act provided by Rule 144 under the Securities Act and
        the transferee, if requested by the Trust or the Certificate
        Registrar, delivers an Opinion of Counsel in form and substance
        satisfactory to the Trust and the Depositor; or

                      (iii) such Transfer is to an institutional accredited
        investor as defined in rule 501(a)(1), (2), (3) or (7) of
        Regulation D promulgated under the Securities Act in a transaction
        exempt from the registration requirements of the Securities Act,
        such Transfer is in accordance with any applicable securities laws
        of any state of the United States or any other jurisdiction, and
        such investor executes and delivers to the Trust and the
        Certificate Registrar an investment letter substantially in the
        form attached as Exhibit E.

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

                      (i) each statement delivered to Certificateholders
        pursuant to Section 4.11 of the Sale and Servicing Agreement on
        each Payment Date preceding such request; and

                      (ii) such other information as is reasonably
        available to the Owner Trustee in order to comply with requests for
        information pursuant to Rule 144A under the Securities Act.

               None of the Depositor, the Certificate Registrar or the
Trust is under an obligation to register any Certificate under the
Securities Act or any other securities law.

               (f) Upon surrender for registration of Transfer of any
Certificate at the office or agency maintained pursuant to Section 3.8 and
upon compliance with any provisions of this Agreement relating to such
Transfer, the Owner Trustee shall execute, authenticate and deliver (or
shall cause Wilmington Trust Company, as its authenticating agent, to
authenticate and deliver), in the name of the designated transferee or
transferees, one or more new Certificates in authorized denominations of a
like aggregate amount dated the date of authentication by the Owner Trustee
or any authenticating agent.

               Subject to Sections 3.4(b) and 3.4(c), at the option of a
Certificateholder, Certificates may be exchanged for other Certificates of
authorized denominations of a like aggregate amount upon surrender of the
Certificates to be exchanged at the office or agency maintained pursuant to
Section 3.8.

               Every Certificate presented or surrendered for registration
of Transfer or exchange shall be accompanied by a written instrument of
transfer and accompanied by IRS Form 4224 or W-9 in form satisfactory to
the Owner Trustee and the Certificate Registrar, duly executed by the
Certificateholder or his attorney duly authorized in writing. Each
Certificate surrendered for registration of Transfer or exchange shall be
cancelled and subsequently disposed of by the Certificate Registrar in
accordance with its customary practice.

               No service charge shall be made for any registration of
Transfer or exchange of Certificates, but the Owner Trustee or the
Certificate Registrar may require payment of a sum sufficient to cover any
tax or governmental charge that may be imposed in connection with any
Transfer or exchange of Certificates.

               (g) The provisions of this Section 3.4 and of this Agreement
generally are intended to prevent the Trust from being characterized as a
"publicly traded partnership" within the meaning of Section 7704 of the
Code, in reliance on Treas. Reg. ss.ss. 1.7704-1(e) and (h), and the
Depositor shall take such intent into account in determining whether or not
to consent to any proposed Transfer of any Certificate.

               The preceding provisions of this Section 3.4
notwithstanding, the Owner Trustee shall not make and the Certificate
Registrar shall not register any Transfer or exchange of Certificates for a
period of fifteen (15) days preceding the due date for any payment with respect
to the Certificates.

               Notwithstanding anything contained herein to the contrary,
the Owner Trustee shall not be responsible for ascertaining whether any
transfer complies with the registration provisions or exemptions from the
Securities Act, the Exchange Act, applicable state securities law or the
Investment Company Act of 1940, as amended; provided, however, that if a
certification is specifically required to be delivered to the Owner Trustee
by a purchaser or transferee of a Certificate, the Owner Trustee shall be
under a duty to examine the same to determine whether it conforms to the
requirements of this Trust Agreement and to register transfers only upon
receipt of documents and certifications specified herein and shall promptly
notify the party delivering the same if such certification does not so
conform.

               SECTION 3.5 Mutilated, Destroyed, Lost or Stolen
Certificates. If (a) any mutilated Certificate shall be surrendered to the
Certificate Registrar, or if the Certificate Registrar shall receive
evidence to its satisfaction of the destruction, loss or theft of any
Certificate and (b) there shall be delivered to the Certificate Registrar
and the Owner Trustee such security or indemnity as may be required by them
to save each of them harmless, then, in the absence of notice that such
Certificate shall have been acquired by a bona fide purchaser, the Owner
Trustee on behalf of the Trust shall execute and the Owner Trustee, or
Wilmington Trust Company, as the Owner Trustee's authenticating agent,
shall authenticate and deliver, in exchange for, or in lieu of, any such
mutilated, destroyed, lost or stolen Certificate, as the case may be, a new
Certificate of like tenor and denomination. In connection with the issuance
of any new Certificate under this Section 3.5, the Owner Trustee or the
Certificate Registrar may require the payment of a sum sufficient to cover
any tax or other governmental charge that may be imposed in connection
therewith. Any duplicate Certificate issued pursuant to this Section 3.5
shall constitute conclusive evidence of ownership in the Trust, as if
originally issued, whether or not the lost, stolen or destroyed Certificate
shall be found at any time.

               SECTION 3.6 Persons Deemed Owners of Certificates. Prior to
due presentation of a Certificate for registration of transfer, the Owner
Trustee, the Certificate Registrar and any Paying Agent may treat the
Person in whose name any Certificate shall be registered in the Certificate
Register as the owner of such Certificate for the purpose of receiving
distributions pursuant to Section 5.2 and for all other purposes
whatsoever, and none of the Owner Trustee, the Certificate Registrar or any
Paying Agent shall be bound by any notice to the contrary.

               SECTION 3.7 Access to List of Certificateholders' Names and
Addresses. The Owner Trustee shall furnish or cause to be furnished to the
Servicer and the Depositor, or to the Indenture Trustee, within fifteen
(15) days after receipt by the Owner Trustee of a written request therefor
from the Servicer, the Depositor, or the Indenture Trustee, as the case
may be, a list, in such form as the requesting party may reasonably
require, of the names and addresses of the Certificateholders as of the
most recent Record Date. If three or more Certificateholders or one or more
Holders of Certificates evidencing not less than 25% of the Certificate
Balance apply in writing to the Owner Trustee, and such application states
that the applicants desire to communicate with other Certificateholders
with respect to their rights under this Agreement or under the Certificates
and such application is accompanied by a copy of the communication that
such applicants propose to transmit, then the Owner Trustee shall, within
five (5) Business Days after the receipt of such application, afford such
applicants access during normal business hours to the current list of
Certificateholders. Each Certificateholder, by receiving and holding a
Certificate, shall be deemed to have agreed not to hold any of the
Depositor, the Certificate Registrar or the Owner Trustee accountable by
reason of the disclosure of its name and address, regardless of the source
from which such information was derived.

               SECTION 3.8 Maintenance of Office or Agency. The Owner
Trustee shall maintain in Wilmington, Delaware, an office or offices or
agency or agencies where Certificates may be surrendered for registration
of Transfer or exchange and where notices and demands to or upon the Owner
Trustee in respect of the Certificates and the Basic Documents may be
served. The Owner Trustee shall give prompt written notice to the Depositor
and to the Certificateholders of any change in the location of the
Certificate Registrar or any such office or agency.

               SECTION 3.9 Appointment of Paying Agent. The Paying Agent
shall make distributions to Certificateholders from the Certificate
Distribution Account pursuant to Section 5.2 and shall report the amounts
of such distributions to the Owner Trustee. Any Paying Agent shall have the
revocable power to withdraw funds from the Certificate Distribution Account
for the purpose of making the distributions referred to above. The Owner
Trustee may revoke such power and remove the Paying Agent if the Owner
Trustee determines in its sole discretion that the Paying Agent shall have
failed to perform its obligations under this Agreement in any material
respect. The Paying Agent shall initially be Wilmington Trust Company, and
any co-paying agent chosen by the Owner Trustee. Wilmington Trust Company
shall be permitted to resign as Paying Agent upon thirty (30) days' written
notice to the Owner Trustee. In the event that Wilmington Trust Company
shall no longer be the Paying Agent, the Owner Trustee shall appoint a
successor to act as Paying Agent (which shall be a bank or trust company).
The Owner Trustee shall cause such successor Paying Agent or any additional
Paying Agent appointed by the Owner Trustee to execute and deliver to the
Owner Trustee an instrument in which such successor Paying Agent or
additional Paying Agent shall agree with the Owner Trustee that as Paying
Agent, such successor Paying Agent or additional Paying Agent will hold all
sums, if any, held by it for payment to the Certificateholders in trust for
the benefit of the Certificateholders entitled thereto until such sums
shall be paid to such Certificateholders. The Paying Agent shall return all
unclaimed funds to the Owner Trustee and upon removal of a Paying Agent
such Paying Agent shall also return all funds in its possession to the Owner
Trustee. The provisions of Sections 7.1, 7.3, 7.4 and 8.1 shall apply to the
Owner Trustee also in its role as Paying Agent, for so long as the Owner
Trustee shall act as Paying Agent and, to the extent applicable, to any other
paying agent appointed hereunder. Any reference in this Agreement to the
Paying Agent shall include any co-paying agent unless the context requires
otherwise.

                                 ARTICLE IV

                          ACTIONS BY OWNER TRUSTEE

               SECTION 4.1 Prior Notice to Certificateholders with Respect
to Certain Matters. With respect to the following matters, the Owner
Trustee shall not take action unless, (i) at least thirty (30) days before
the taking of such action, the Owner Trustee shall have notified the
Certificateholders and the Rating Agencies in writing of the proposed
action and (ii) Certificateholders holding not less than a majority of the
aggregate Certificate Balance shall not have notified the Owner Trustee in
writing prior to the 30th day after such notice is given that such
Certificateholders have withheld consent or provided alternative direction:

               (a) the initiation of any claim or lawsuit by the Trust
(except claims or lawsuits brought by the Servicer in connection with the
collection of the Receivables) and the settlement of any action, claim or
lawsuit brought by or against the Trust (except with respect to the
aforementioned claims or lawsuits for collection by the Servicer of the
Receivables);

               (b) the election by the Trust to file an amendment to the
Certificate of Trust (unless such amendment is required to be filed under
the Business Trust Statute);

               (c) the amendment of the Indenture by a supplemental
indenture in circumstances where the consent of any Noteholder is required;

               (d) the amendment of the Indenture by a supplemental
indenture in circumstances where the consent of any Noteholder is not
required and such amendment materially adversely affects the interests of
the Certificateholders;

               (e) the amendment, change or modification of the Sale and
Servicing Agreement or the Administration Agreement, except to cure any
ambiguity or to amend or supplement any provision in a manner or add any
provision that would not materially adversely affect the interests of the
Certificateholders; or

               (f) the appointment pursuant to the Indenture of a successor
Note Registrar, Paying Agent for the Notes or Indenture Trustee or pursuant
to this Agreement of a successor Certificate Registrar, or the consent to
the assignment by the Note Registrar, Paying Agent for the Notes or Indenture
Trustee or Certificate Registrar of its obligations under the Indenture or this
Agreement, as applicable.

               SECTION 4.2 Action by Certificateholders with Respect to
Certain Matters. The Owner Trustee may not, except upon the occurrence of
an Event of Servicing Termination subsequent to the payment in full of the
Notes and in accordance with the written direction of Certificateholders
holding not less than a majority of the aggregate Certificate Balance, (a)
remove the Servicer under the Sale and Servicing Agreement pursuant to
Article VIII thereof, (b) appoint a successor Servicer pursuant to Article
VIII of the Sale and Servicing Agreement, (c) remove the Administrator
under the Administration Agreement pursuant to Section 8 thereof, (d)
appoint a successor Administrator pursuant to Section 8 of the
Administration Agreement or (e) sell the Receivables after the termination
of the Indenture, except as expressly provided in the Basic Documents.

               SECTION 4.3 Action by Certificateholders with Respect to
Bankruptcy. The Owner Trustee shall not have the power to commence a
voluntary proceeding in bankruptcy relating to the Trust unless the Notes
have been paid in full and each Certificateholder approves of such
commencement in advance and delivers to the Owner Trustee a certificate
certifying that such Certificateholder reasonably believes that the Trust
is insolvent.

               SECTION 4.4 Restrictions on Certificateholders' Power. The
Certificateholders shall not direct the Owner Trustee to take or refrain
from taking any action if such action or inaction would be contrary to any
obligation of the Trust or the Owner Trustee under this Agreement or any of
the other Basic Documents or would be contrary to Section 2.3, nor shall
the Owner Trustee be obligated to follow any such direction, if given.

               SECTION 4.5 Majority Control. Except as expressly provided
herein, any action that may be taken by the Certificateholders under this
Agreement may be taken by the Holders of Certificates evidencing not less
than a majority of the Certificate Balance. Except as expressly provided
herein, any written notice of the Certificateholders delivered pursuant to
this Agreement shall be effective if signed by Holders of Certificates
evidencing not less than a majority of the Certificate Balance at the time
of the delivery of such notice.

                                 ARTICLE V

                 APPLICATION OF TRUST FUNDS; CERTAIN DUTIES

               SECTION 5.1 Establishment of Certificate Distribution
Account. Pursuant to Section 4.1(e) of the Sale and Servicing Agreement,
there has been established and there shall be maintained a segregated trust
account in the name of the Owner Trustee at which shall be designated as
the "Certificate Distribution Account." The Certificate Distribution
Account shall be held in trust in the name of the Owner Trustee for the benefit
of the Certificateholders. Except as expressly provided in Section 3.9, the
Certificate Distribution Account shall be under the sole dominion and
control of the Owner Trustee. All monies deposited from time to time in the
Certificate Distribution Account pursuant to the Sale and Servicing
Agreement or the Indenture shall be applied as provided in this Agreement
and the Sale and Servicing Agreement or the Indenture.

               SECTION 5.2   Application of Trust Funds.

               (a) On each Payment Date, the Owner Trustee (if other than
the Paying Agent) shall, based on the information contained in the
Servicer's Certificate delivered on the relevant Determination Date
pursuant to Section 3.9 of the Sale and Servicing Agreement, transfer the
amount deposited in the Certificate Distribution Account pursuant to
Section 2.8(a) of the Indenture on such Payment Date to the Paying Agent, or
the Paying Agent, based upon such information, shall withdraw from the
Certificate Distribution Account, for distribution to the Certificateholders
pro rata based on the outstanding principal balance of the Certificates
funds available therein.

               (b) On each Payment Date, the Owner Trustee shall, or shall
cause the Paying Agent to, send to each Certificateholder the statement
provided to the Owner Trustee by the Servicer pursuant to Section 4.11 of
the Sale and Servicing Agreement with respect to such Payment Date.

               (c) In the event that any withholding tax is imposed on the
Trust's payment (or allocations of income) to a Certificateholder, such tax
shall reduce the amount otherwise distributable to the Certificateholder in
accordance with this Section 5.2. The Owner Trustee and each Paying Agent
is hereby authorized and directed to retain from amounts otherwise
distributable to the Certificateholders sufficient funds for the payment of
any such withholding tax that is legally owed by the Trust (but such
authorization shall not prevent the Owner Trustee from contesting any such
tax in appropriate proceedings, and withholding payment of such tax, if
permitted by law, pending the outcome of such proceedings). The amount of
any withholding tax imposed with respect to a Certificateholder shall be
treated as cash distributed to such Certificateholder at the time it is
withheld by the Trust and remitted to the appropriate taxing authority. If
there is a possibility that withholding tax is payable with respect to a
distribution (such as a distribution to a non-U.S. Certificateholder ), the
Owner Trustee may, in its sole discretion, withhold such amounts in
accordance with this paragraph (d). In the event that a Certificateholder
wishes to apply for a refund of any such withholding tax, the Owner Trustee
shall reasonably cooperate with such Certificateholder in making such claim
so long as such Certificateholder agrees to reimburse the Owner Trustee for
any out-of-pocket expenses incurred.

               SECTION 5.3 Method of Payment. Subject to Section 9.1(c),
distributions required to be made to Certificateholders on any Payment Date
shall be made to each Certificateholder of record on the preceding Record
Date either by wire transfer, in immediately available funds, to the
account of such Holder at a bank or other entity having appropriate
facilities therefor, if (i) such Certificateholder shall have provided to
the Certificate Registrar appropriate written instructions at least five
(5) Business Days prior to such Payment Date, or (ii) such
Certificateholder is the Depositor or, if not, by check mailed to such
Certificateholder at the address of such Holder appearing in the
Certificate Register. Notwithstanding the foregoing, the final distribution
in respect of any Certificate (whether on the Certificateholders' Final
Scheduled Payment Date or otherwise) will be payable only upon presentation
and surrender of such Certificate at the office or agency maintained for
that purpose by the Owner Trustee pursuant to Section 3.8.

               SECTION 5.4 No Segregation of Monies; No Interest. Subject
to Sections 5.1 and 5.2, monies received by the Owner Trustee hereunder
need not be segregated in any manner except to the extent required by law,
the Indenture or the Sale and Servicing Agreement and may be deposited
under such general conditions as may be prescribed by law, and the Owner
Trustee shall not be liable for any interest thereon.

               SECTION 5.5 Accounting and Reports to the
Certificateholders, the Internal Revenue Service and Others. The Owner
Trustee shall, based on information provided by the Depositor, (a) maintain
(or cause to be maintained) the books of the Trust on the basis of a fiscal
year ending December 31 and based on the accrual method of accounting, (b)
deliver to each Certificateholder, as may be required by the Code and
applicable Treasury Regulations, such information as may be required
(including Schedule K-1) to enable each Certificateholder to prepare its
Federal and state income tax returns, (c) file such tax returns relating to
the Trust (including a partnership information return, IRS Form 1065), and
make such elections as may from time to time be required or appropriate
under any applicable state or Federal statute or rule or regulation
thereunder so as to maintain the Trust's characterization as a partnership
for Federal income tax purposes, (d) cause such tax returns to be signed in
the manner required by law and (e) collect or cause to be collected any
withholding tax as described in and in accordance with Section 5.2(c) with
respect to income or distributions to Certificateholders. The Owner Trustee
shall elect under Section 1278 of the Code to include in income currently
any market discount that accrues with respect to the Receivables. The Owner
Trustee shall not make the election provided under Section 754 of the Code.

               The Owner Trustee may satisfy its obligations with respect
to this Section 5.5 by retaining, at the expense of the Depositor, a firm
of independent public accountants (the "Accountants") chosen by the
Depositor which shall perform the filing obligations of the Owner Trustee
hereunder. The Accountants will provide prior to [November 15], 1999, a
letter in form and substance satisfactory to the Owner Trustee as to
whether any Federal tax withholding on Certificates is then required and,
if required, the procedures to be followed with respect thereto to comply with
the requirements of the Code. The Accountants shall be required to update the
letter in each instance that any additional tax withholding is subsequently
required or any previously required tax withholding shall no longer be
required. The Owner Trustee shall be deemed to have discharged its obligations
pursuant to this Section upon its retention of the Accountants, and the Owner
Trustee shall not have any liability with respect to the default or misconduct
of the Accountants.

                SECTION 5.6 Signature on Returns; Tax Matters Partner. (a) The
Depositor, as general partner for income tax purposes, shall sign, on
behalf of the Trust, the tax returns of the Trust.

               (b) The Depositor shall be designated the "tax matters
partner" of the Trust pursuant to Section 6231(a)(7)(A) of the Code and
applicable Treasury Regulations.

                                 ARTICLE VI

                   AUTHORITY AND DUTIES OF OWNER TRUSTEE

               SECTION 6.1 General Authority. The Owner Trustee is
authorized and directed to execute and deliver the Basic Documents to which
the Trust is to be a party and each certificate or other document attached
as an exhibit to or contemplated by the Basic Documents to which the Trust
is to be a party and any amendment or other agreement, in each case, in
such form as the Depositor shall approve, as evidenced conclusively by the
Owner Trustee's execution thereof and the Depositor's execution of this
Agreement, and to direct the Indenture Trustee to authenticate and deliver
Notes in the aggregate principal amount of $740,000,000 (comprised of
$326,000,000 in aggregate principal amount of Class A-1 Notes, $210,000,000
in aggregate principal amount of Class A-2 Notes, $142,000,000 in aggregate
principal amount of Class A-3 Notes and $62,000,000 in aggregate principal
amount of Class B Notes). In addition to the foregoing, the Owner Trustee
is authorized to take all actions required of the Trust pursuant to the
Basic Documents. The Owner Trustee is further authorized from time to time
to take such action on behalf of the Trust as is permitted by the Basic
Documents and which the Servicer or the Administrator recommends with
respect to the Basic Documents, except to the extent that this Agreement
expressly requires the consent of Certificateholders for such action.

                SECTION 6.2 General Duties. It shall be the duty of the Owner
Trustee to discharge (or cause to be discharged) all of its responsibilities
pursuant to the terms of this Agreement and the other Basic Documents to
which the Trust is a party and to administer the Trust in the interest of
the Certificateholders, subject to the lien of the Indenture and in
accordance with the provisions of this Agreement and the other Basic
Documents. Notwithstanding the foregoing, the Owner Trustee shall be deemed
to have discharged its duties and responsibilities hereunder and under the
Basic Documents to the extent the Administrator is required in the
Administration Agreement to perform any act or to discharge such duty of
the Owner Trustee or the Trust hereunder or under any other Basic Document,
and the Owner Trustee shall not be held liable for the default or failure
of the Administrator to carry out its obligations under the Administration
Agreement.

               SECTION 6.3 Action upon Instruction. (a) Subject to Article
IV, and in accordance with the terms of the Basic Documents, the
Certificateholders may, by written instruction, direct the Owner Trustee in
the management of the Trust.

               (b) The Owner Trustee shall not be required to take any
action hereunder or under any Basic Document if the Owner Trustee shall
have reasonably determined, or shall have been advised by counsel, that
such action is likely to result in liability on the part of the Owner
Trustee or is contrary to the terms hereof or of any Basic Document or is
otherwise contrary to law.

               (c) Whenever the Owner Trustee is unable to decide between
alternative courses of action permitted or required by the terms of this
Agreement or any other Basic Document, the Owner Trustee shall promptly
give notice (in such form as shall be appropriate under the circumstances)
to the Certificateholders requesting instruction as to the course of action
to be adopted, and to the extent the Owner Trustee acts in good faith in
accordance with any written instruction of the Certificateholders received,
the Owner Trustee shall not be liable on account of such action to any
Person. If the Owner Trustee shall not have received appropriate
instruction within ten (10) days of such notice (or within such shorter
period of time as reasonably may be specified in such notice or may be
necessary under the circumstances) it may, but shall be under no duty to,
take or refrain from taking such action, not inconsistent with this
Agreement or the other Basic Documents, as it shall deem to be in the best
interests of the Certificateholders, and shall have no liability to any
Person for such action or inaction.

            (d) In the event the Owner Trustee is unsure as to the application
of any provision of this Agreement or any other Basic Document or any such
provision is ambiguous as to its application, or is, or appears to be, in
conflict with any other applicable provision, or in the event that this
Agreement permits any determination by the Owner Trustee or is silent or is
incomplete as to the course of action that the Owner Trustee is required to
take with respect to a particular set of facts, the Owner Trustee may give
notice (in such form as shall be appropriate under the circumstances) to
the Certificateholders requesting instruction and, to the extent that the
Owner Trustee acts or refrains from acting in good faith in accordance with
any such instruction received, the Owner Trustee shall not be liable, on
account of such action or inaction, to any Person. If the Owner Trustee
shall not have received appropriate instruction within ten (10) days of
such notice (or within such shorter period of time as reasonably may be
specified in such notice or may be necessary under the circumstances) it
may, but shall be under no duty to, take or refrain from taking such action
not inconsistent with this Agreement or the other Basic Documents, as it
shall deem to be in the best interests of the Certificateholders and shall
have no liability to any Person for such action or inaction.

               SECTION 6.4 No Duties Except as Specified in this Agreement
or in Instructions. The Owner Trustee shall not have any duty or obligation
to manage, make any payment with respect to, register, record, sell,
dispose of, or otherwise deal with the Owner Trust Estate, or to otherwise
take or refrain from taking any action under, or in connection with, any
document contemplated hereby to which the Owner Trustee or the Trust is a
party, except as expressly provided by the terms of this Agreement or in
any document or written instruction received by the Owner Trustee pursuant
to Section 6.3; and no implied duties or obligations shall be read into
this Agreement or any other Basic Document against the Owner Trustee. The
Owner Trustee shall have no responsibility for filing any financing or
continuation statement in any public office at any time or to otherwise
perfect or maintain the perfection of any security interest or lien granted
to it hereunder or to prepare or file any Securities and Exchange
Commission filing for the Trust or to record this Agreement or any other
Basic Document. The Owner Trustee nevertheless agrees that it will, at its
own cost and expense, promptly take all action as may be necessary to
discharge any lien (other than the lien of the Indenture) on any part of
the Owner Trust Estate that results from actions by, or claims against, the
Owner Trustee that are not related to the ownership or the administration
of the Owner Trust Estate.

               SECTION 6.5 No Action Except Under Specified Documents or
Instructions. The Owner Trustee shall not manage, control, use, sell,
dispose of or otherwise deal with any part of the Owner Trust Estate except
(i) in accordance with the powers granted to and the authority conferred
upon the Owner Trustee pursuant to this Agreement, (ii) in accordance with
the other Basic Documents to which the Trust or the Owner Trust is a party
and (iii) in accordance with any document or instruction delivered to the
Owner Trustee pursuant to Section 6.3.

               SECTION 6.6 Restrictions. The Owner Trustee shall not take
any action (a) that is inconsistent with the purposes of the Trust set
forth in Section 2.3 or (b) that, to the actual knowledge of the Owner
Trustee, would (i) affect the treatment of the Notes as indebtedness for
Federal income or Delaware or California income or franchise tax purposes,
(ii) be deemed to cause a taxable exchange of the Notes for Federal income
or Delaware or California income or franchise tax purposes or (iii) cause
the Trust or any portion thereof to be taxable as an association or
publicly traded partnership taxable as a corporation for Federal income or
Delaware or California income or franchise tax purposes. The
Certificateholders shall not direct the Owner Trustee to take action that
would violate the provisions of this Section 6.6.


                                ARTICLE VII

                        REGARDING THE OWNER TRUSTEE

               SECTION 7.1 Acceptance of Trusts and Duties. The Owner
Trustee accepts the trusts hereby created and agrees to perform its duties
hereunder with respect to such trusts but only upon the terms of this
Agreement. The Owner Trustee also agrees to disburse all monies actually
received by it constituting part of the Owner Trust Estate upon the terms
of this Agreement to which the Trust or Owner Trustee is a party and the
other Basic Documents. The Owner Trustee shall not be answerable or
accountable hereunder or under any other Basic Document under any
circumstances, except (i) for its own willful misconduct, bad faith or
negligence or (ii) in the case of the inaccuracy of any representation or
warranty contained in Section 7.3 expressly made by the Owner Trustee, in
its individual capacity. In particular, but not by way of limitation (and
subject to the exceptions set forth in the preceding sentence):

               (a) the Owner Trustee shall not be liable for any error of
judgment made by a responsible officer of the Owner Trustee;

               (b) the Owner Trustee shall not be liable with respect to
any action taken or omitted to be taken by it in accordance with the
provisions of this Agreement at the instructions of any Certificateholder,
the Indenture Trustee, the Depositor, the Administrator or the Servicer;

               (c) no provision of this Agreement or any other Basic
Document shall require the Owner Trustee to expend or risk funds or
otherwise incur any financial liability in the performance of any of its
rights or powers hereunder or under any other Basic Document if the Owner
Trustee shall have reasonable grounds for believing that repayment of such
funds or adequate indemnity against such risk or liability is not
reasonably assured or provided to it;

               (d) under no circumstances shall the Owner Trustee be liable
for indebtedness evidenced by or arising under any of the Basic Documents,
including the principal of and interest on the Notes or distributions on
the Certificates.

               (e) the Owner Trustee shall not be responsible for or in
respect of the validity or sufficiency of this Agreement or for the due
execution hereof by the Depositor or for the form, character, genuineness,
sufficiency, value or validity of any of the Owner Trust Estate or for or
in respect of the validity or sufficiency of the other Basic Documents,
other than the certificate of authentication on the Certificates, and the
Owner Trustee shall in no event assume or incur any liability, duty, or
obligation to any Noteholder or to any Certificateholder, other than as
expressly provided for herein and in the other Basic Documents;

               (f) the Owner Trustee shall not be liable for the default or
misconduct of the Servicer, the Administrator, the Depositor or the
Indenture Trustee under any of the Basic Documents or otherwise and the
Owner Trustee shall have no obligation or liability to perform the
obligations of the Trust under this Agreement or the other Basic Documents
that are required to be performed by the Administrator under the
Administration Agreement, the Servicer under the Sale and Servicing
Agreement or the Indenture Trustee under the Indenture; and

               (g) the Owner Trustee shall be under no obligation to
exercise any of the rights or powers vested in it by this Agreement, or to
institute, conduct or defend any litigation under this Agreement or
otherwise or in relation to this Agreement or any other Basic Document, at
the request, order or direction of any of the Certificateholders, unless
such Certificateholders have offered to the Owner Trustee security or
indemnity satisfactory to it against the costs, expenses and liabilities
that may be incurred by the Owner Trustee therein or thereby. The right of
the Owner Trustee to perform any discretionary act enumerated in this
Agreement or in any other Basic Document shall not be construed as a duty,
and the Owner Trustee shall not be answerable for other than its willful
misconduct, bad faith or negligence in the performance of any such act.

               SECTION 7.2 Furnishing of Documents. The Owner Trustee shall
furnish to the Certificateholders promptly upon receipt of a written
request therefor, duplicates or copies of all reports, notices, requests,
demands, certificates, financial statements and any other instruments
furnished to the Owner Trustee under the Basic Documents.

               SECTION 7.3 Representations and Warranties. The Owner
Trustee, in its individual capacity, hereby represents and warrants to the
Depositor, for the benefit of the Certificateholders, that:

               (a) It is a banking corporation duly organized and validly
existing in good standing under the laws of the State of Delaware. It has
all requisite corporate power and authority to execute, deliver and perform
its obligations under this Agreement.

               (b) It has taken all corporate action necessary to authorize
the execution and delivery by it of this Agreement, and this Agreement will
be executed and delivered by one of its officers who is duly authorized to
execute and deliver this Agreement on its behalf.

               (c) Neither the execution nor the delivery by it of this
Agreement, nor the consummation by it of the transactions contemplated
hereby nor compliance by it with any of the terms or provisions hereof will
contravene any Federal or Delaware law, governmental rule or regulation
governing the banking or trust powers of the Owner Trustee or any judgment
or order binding on it, or constitute any default under its charter
documents or by-laws or any indenture, mortgage, contract, agreement or
instrument to which it is a party or by which any of its properties may be
bound.

               SECTION 7.4 Reliance; Advice of Counsel. (a) The Owner
Trustee may rely upon, shall be protected in relying upon, and shall incur
no liability to anyone in acting upon any signature, instrument, notice,
resolution, request, consent, order, certificate, report, opinion, bond, or
other document or paper believed by it to be genuine and believed by it to
be signed by the proper party or parties. The Owner Trustee may accept a
certified copy of a resolution of the board of directors or other governing
body of any corporate party as conclusive evidence that such resolution has
been duly adopted by such body and that the same is in full force and
effect. As to any fact or matter the method of the determination of which
is not specifically prescribed herein, the Owner Trustee may for all
purposes hereof rely on a certificate, signed by the president or any vice
president or by the treasurer or other authorized officers of the relevant
party, as to such fact or matter and such certificate shall constitute full
protection to the Owner Trustee for any action taken or omitted to be taken
by it in good faith in reliance thereon.

               (b) In the exercise or administration of the trusts
hereunder and in the performance of its duties and obligations under this
Agreement or the other Basic Documents, the Owner Trustee (i) may act
directly or through its agents or attorneys pursuant to agreements entered
into with any of them, and the Owner Trustee shall not be liable for the
conduct or misconduct of such agents or attorneys if such agents or
attorneys shall have been selected by the Owner Trustee with reasonable
care, and (ii) may consult with counsel, accountants and other skilled
Persons to be selected with reasonable care and employed by it. The Owner
Trustee shall not be liable for anything done, suffered or omitted in good
faith by it in accordance with the written opinion or advice of any such
counsel, accountants or other such Persons and not contrary to this
Agreement or any other Basic Document.

               SECTION 7.5 Not Acting in Individual Capacity. Except as
provided in this Article VII, in accepting the trusts hereby created,
Wilmington Trust Company acts solely as Owner Trustee hereunder and not in
its individual capacity, and all Persons having any claim against the Owner
Trustee by reason of the transactions contemplated by this Agreement or any
other Basic Document shall look only to the Owner Trust Estate for payment
or satisfaction thereof.

               SECTION 7.6 Owner Trustee Not Liable for Certificates or
Receivables. The recitals contained herein and in the Certificates (other
than the signature and countersignature of the Owner Trustee on the
Certificates) shall be taken as the statements of the Depositor, and the
Owner Trustee assumes no responsibility for the correctness thereof. The
Owner Trustee makes no representations as to the validity or sufficiency of
this Agreement, of any other Basic Document or of the Certificates (other
than the signature and countersignature of the Owner Trustee on the
Certificates) or the Notes, or of any Receivable or related documents. The
Owner Trustee shall at no time have any responsibility or liability for or
with respect to the legality, validity and enforceability of any
Receivable, or the perfection and priority of any security interest created
by any Receivable in any Financed Vehicle or the maintenance of any such
perfection and priority, or for or with respect to the sufficiency of the
Owner Trust Estate or its ability to generate the payments to be
distributed to Certificateholders under this Agreement or the Noteholders
under the Indenture, including, without limitation: the existence,
condition and ownership of any Financed Vehicle; the existence and
enforceability of any insurance thereon; the existence and contents of any
Receivable on any computer or other record thereof; the validity of the
assignment of any Receivable to the Trust or any intervening assignment;
the completeness of any Receivable; the performance or enforcement of any
Receivable; the compliance by the Depositor or the Servicer with any
warranty or representation made under any Basic Document or in any related
document, or the accuracy of any such warranty or representation or any
action of the Indenture Trustee, the Administrator or the Servicer or any
subservicer taken in the name of the Owner Trustee.

               SECTION 7.7 Owner Trustee May Own Certificates and Notes.
The Owner Trustee, in its individual or any other capacity, may become the
owner or pledgee of Certificates or Notes and may deal with the Depositor,
the Servicer, the Administrator and the Indenture Trustee in banking
transactions with the same rights as it would have if it were not Owner
Trustee.

                                ARTICLE VIII

                       COMPENSATION OF OWNER TRUSTEE

               SECTION 8.1 Owner Trustee's Fees and Expenses. The Owner
Trustee shall receive as compensation for its services hereunder such fees
as have been separately agreed upon before the date hereof between the
Depositor and the Owner Trustee, and the Owner Trustee shall be entitled to
and reimbursed by the Depositor for its other reasonable expenses
hereunder, including the reasonable compensation, expenses and
disbursements of such agents, representatives, experts and counsel as the
Owner Trustee may employ in connection with the exercise and performance of
its rights and its duties hereunder.

               SECTION 8.2 Indemnification. The Depositor shall be liable as
prime obligor for, and shall indemnify Wilmington Trust Company and the
Owner Trustee and its successors, assigns, agents and servants
(collectively, the "Indemnified Parties") from and against, any and all
liabilities, obligations, losses, damages, taxes, claims, actions and
suits, and any and all reasonable costs, expenses and disbursements
(including reasonable legal fees and expenses) of any kind and nature
whatsoever (collectively, "Expenses") which may at any time be imposed on,
incurred by, or asserted against Wilmington Trust Company or the Owner
Trustee or any Indemnified Party in any way relating to or arising out of
this Agreement, the other Basic Documents, the Owner Trust Estate, the
administration of the Owner Trust Estate or the action or inaction of the
Owner Trustee hereunder; provided that the Depositor shall not be liable
for or required to indemnify an Indemnified Party from and against Expenses
arising or resulting from any of the matters described in the third
sentence of Section 7.1. The Depositor will in no event be entitled to make
any claim upon the Trust Property for the payment or reimbursement of any
Expenses. The indemnities contained in this Section 8.2 shall survive the
resignation or termination of the Owner Trustee or the termination of this
Agreement. In the event of any claim, action or proceeding for which
indemnity will be sought pursuant to this Section 8.2, the Owner Trustee's
choice of legal counsel shall be subject to the approval of the Depositor,
which approval shall not be unreasonably withheld.

               SECTION 8.3 Payments to the Owner Trustee. Any amounts paid
to the Owner Trustee pursuant to this Article VIII shall be deemed not to
be a part of the Owner Trust Estate immediately after such payment.

                                 ARTICLE IX

                                TERMINATION

               SECTION 9.1 Termination of Trust Agreement. (a) This
Agreement (other than the provisions of Article VIII) and the Trust shall
dissolve, wind-up and terminate in accordance with Section 3808 of the
Business Trust Statute and be of no further force or effect (i) upon the
payment to the Noteholders and the Certificateholders of all amounts
required to be paid to them pursuant to the terms of the Indenture, the
Sale and Servicing Agreement and Article V or (ii) the Payment Date next
succeeding the month which is one year after the maturity or other
liquidation of the last Receivable and the disposition of any amounts
received upon liquidation of any property remaining in the Trust. The
bankruptcy, liquidation, dissolution, death or incapacity of any
Certificateholder shall not (x) operate to terminate this Agreement or the
Trust, nor (y) entitle such Certificateholder's legal representatives or
heirs to claim an accounting or to take any action or proceeding in any
court for a partition or winding up of all or any part of the Trust or
Owner Trust Estate nor (z) otherwise affect the rights, obligations and
liabilities of the parties hereto.

               (b) No Certificateholder shall be entitled to revoke or
terminate the Trust.

               (c) Notice of any termination of the Trust, specifying the
Payment Date upon which the Certificateholders shall surrender their
Certificates, to the Paying Agent for payment of the final distribution and
cancellation, shall be given by the Owner Trustee by letter to
Certificateholders mailed within five (5) Business Days of receipt of
notice of such termination from the Servicer, stating (i) the Payment Date
upon or with respect to which final payment of the Certificates shall be
made upon presentation and surrender of the Certificates, at the office of
the Paying Agent therein designated, (ii) the amount of any such final
payment and (iii) that the Record Date otherwise applicable to such Payment
Date is not applicable, payments being made only upon presentation and
surrender of the Certificates at the office of the Paying Agent therein
specified. The Owner Trustee shall give such notice to the Certificate
Registrar (if other than the Owner Trustee) and the Paying Agent at the
time such notice is given to Certificateholders. Upon presentation and
surrender of the Certificates, the Paying Agent shall cause to be
distributed to Certificateholders , amounts distributable on such Payment
Date pursuant to Section 5.2.

               In the event that all of the Certificateholders shall not
surrender their Certificates, as the case may be, for cancellation within
six (6) months after the date specified in the above mentioned written
notice, the Owner Trustee shall give a second written notice to the
remaining Certificateholders to surrender their Certificates, respectively,
for cancellation and receive the final distribution with respect thereto.
If within one year after the second notice all the Certificates shall not
have been surrendered for cancellation, the Owner Trustee may take
appropriate steps, or may appoint an agent to take appropriate steps, to
contact the remaining Certificateholders, as the case may be, concerning
surrender of their Certificates as the case may be, and the cost thereof
shall be paid out of the funds and other assets that shall remain subject
to this Agreement. Subject to applicable escheat laws, any funds remaining
in the Trust after exhaustion of such remedies shall be distributed by the
Owner Trustee to the Depositor.

               (d) Upon the winding up of the Trust and its termination,
the Owner Trustee shall cause the Certificate of Trust to be cancelled by
filing a certificate of cancellation with the Secretary of State in
accordance with the provisions of Section 3810 of the Business Trust
Statute.

               SECTION 9.2 Prepayment of the Certificates. (a) The
Certificates shall be prepaid in whole, but not in part, at the direction
of the Servicer pursuant to Section 9.1(a) of the Sale and Servicing
Agreement, on any Payment Date on which the Servicer exercises its option
to purchase the assets of the Trust pursuant to said Section 9.1(a), and
the amount paid by the Servicer shall be treated as collections of
Receivables and applied to pay the unpaid principal amount of the Notes
plus accrued and unpaid interest thereon, together with the unpaid
principal amount of the Certificates. The Servicer shall furnish the Rating
Agencies and the Certificateholders notice of such prepayment. If the
Certificates are to be prepaid pursuant to this Section 9.2(a), the
Servicer shall furnish notice of such election to the Owner Trustee not
later than twenty (20) days prior to the Prepayment Date and the Trust
shall deposit by 10:00 A.M. (New York City time) on the Prepayment Date in
the Certificate Distribution Account the Prepayment Price of the
Certificates to be prepaid, whereupon all such Certificates shall be due
and payable on the Prepayment Date.

               (b) In addition, following payment in full of the Notes, the
Holders of 100% of the Certificate Balance may agree to liquidate the Trust
and prepay the Certificates.

               (c) Notice of prepayment under Section 9.2(a) shall be given
by the Owner Trustee by first-class mail, postage prepaid, or by facsimile
mailed or transmitted immediately following receipt of notice from the
Trust or Servicer pursuant to Section 9.2(a), but not later than ten (10)
days prior to the applicable Prepayment Date, to each Holder of Certificate
as of the close of business on the Record Date preceding the applicable
Prepayment Date, at such Holder's address or facsimile number appearing in
the Certificate Register.

               All notices of prepayment shall state:

                      (i)   the Prepayment Date;

                      (ii)  the Prepayment Price; and

                      (iii) the place where such Certificates are to be
        surrendered for payment of the Prepayment Price (which shall be the
        office or agency of the Owner Trustee to be maintained as provided
        in Section 3.8).

Notice of prepayment of the Certificates shall be given by the Owner
Trustee in the name and at the expense of the Trust. Failure to give notice
of prepayment, or any defect therein, to any Holder of any Certificate
shall not impair or affect the validity of the prepayment of any other
Certificate.

               (d) The Certificates to be prepaid shall, following notice
of prepayment as required by Section 9.2(b), on the Prepayment Date be paid
by the Trust at the Prepayment Price and (unless the Trust shall default in
the payment of the Prepayment Price) no interest shall accrue on the
Prepayment Price for any period after the date to which accrued interest is
calculated for purposes of calculating the Prepayment Price. Following
payment in full of the Prepayment Price, this Agreement and the Trust shall
terminate.

                                 ARTICLE X

           SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES

               SECTION 10.1 Eligibility Requirements for Owner Trustee. The
Owner Trustee shall at all times (i) be a corporation satisfying the
provisions of Section 3807(a) of the Business Trust Statute; (ii) be
authorized to exercise corporate trust powers; (iii) have a combined
capital and surplus of at least $50,000,000 and shall be subject to
supervision or examination by Federal or state authorities; and (iv) shall
have (or shall have a parent that has) a long-term debt rating of
investment grade by each of the Rating Agencies or be otherwise acceptable
to the Rating Agencies. If such corporation shall publish reports of
condition at least annually, pursuant to law or to the requirements of the
aforesaid supervising or examining authority, then for the purpose of this
Section 10.1, the combined capital and surplus of such corporation shall be
deemed to be its combined capital and surplus as set forth in its most
recent report of condition so published. In case at any time the Owner
Trustee shall cease to be eligible in accordance with the provisions of
this Section 10.1, the Owner Trustee shall resign immediately in the manner
and with the effect specified in Section 10.2.

               SECTION 10.2 Resignation or Removal of Owner Trustee. The
Owner Trustee may at any time resign and be discharged from the trusts
hereby created by giving written notice thereof to the Administrator. Upon
receiving such notice of resignation, the Administrator shall promptly
appoint a successor Owner Trustee by written instrument, in duplicate, one
copy of which instrument shall be delivered to the resigning Owner Trustee
and one copy to the successor Owner Trustee. If no successor Owner Trustee
shall have been so appointed and have accepted appointment within thirty
(30) days after the giving of such notice of resignation, the resigning
Owner Trustee may petition any court of competent jurisdiction for the
appointment of a successor Owner Trustee.

               If at any time the Owner Trustee shall cease to be eligible
in accordance with the provisions of Section 10.1 and shall fail to resign
after written request therefor by the Administrator, or if at any time the
Owner Trustee shall be legally unable to act, or shall be adjudged bankrupt
or insolvent, or a receiver of the Owner Trustee or of its property shall
be appointed, or any public officer shall take charge or control of the
Owner Trustee or of its property or affairs for the purpose of
rehabilitation, conservation or liquidation, then the Administrator may
remove the Owner Trustee. If the Administrator shall remove the Owner
Trustee under the authority of the immediately preceding sentence, the
Administrator shall promptly appoint a successor Owner Trustee by written
instrument, in duplicate, one copy of which instrument shall be delivered
to the outgoing Owner Trustee so removed and one copy to the successor
Owner Trustee and payment of all fees owed to the outgoing Owner Trustee.

               Any resignation or removal of the Owner Trustee and
appointment of a successor Owner Trustee pursuant to any of the provisions
of this Section 10.2 shall not become effective until acceptance of
appointment by the successor Owner Trustee pursuant to Section 10.3 and
payment of all fees and expenses owed to the outgoing Owner Trustee. The
Administrator shall provide notice of such resignation or removal of the
Owner Trustee to the Certificateholders, the Indenture Trustee, the
Noteholders and each of the Rating Agencies.

               SECTION 10.3 Successor Owner Trustee. Any successor Owner
Trustee appointed pursuant to Section 10.2 shall execute, acknowledge and
deliver to the Administrator and to its predecessor Owner Trustee an
instrument accepting such appointment under this Agreement, and thereupon
the resignation or removal of the predecessor Owner Trustee shall become
effective, and such successor Owner Trustee, without any further act,
deed or conveyance, shall become fully vested with all the rights, powers,
duties, and obligations of its predecessor under this Agreement, with like
effect as if originally named as Owner Trustee. The predecessor Owner
Trustee shall, upon payment of its fees and expenses, deliver to the
successor Owner Trustee all documents and statements and monies held by it
under this Agreement, and the Administrator and the predecessor Owner
Trustee shall execute and deliver such instruments and do such other things
as may reasonably be required for fully and certainly vesting and
confirming in the successor Owner Trustee all such rights, powers, duties,
and obligations.

               No successor Owner Trustee shall accept appointment as
provided in this Section 10.3 unless, at the time of such acceptance, such
successor Owner Trustee shall be eligible pursuant to Section 10.1.

               Any successor Owner Trustee appointed pursuant to this
Section 10.3 shall file an amendment to the Certificate of Trust reflecting
the name and principal place of business of
such succession in the state of Delaware.

               Upon acceptance of appointment by a successor Owner Trustee
pursuant to this Section 10.3, the Administrator shall mail notice of the
successor of such Owner Trustee to all Certificateholders, the Indenture
Trustee, the Noteholders and the Rating Agencies. If the Administrator
shall fail to mail such notice within ten (10) days after acceptance of
appointment by the successor Owner Trustee, the successor Owner Trustee
shall cause such notice to be mailed at the expense of the Administrator.

               SECTION 10.4 Merger or Consolidation of Owner Trustee. Any
corporation into which the Owner Trustee may be merged or converted or with
which it may be consolidated, or any corporation resulting from any merger,
conversion or consolidation to which the Owner Trustee shall be a party, or
any corporation succeeding to all or substantially all of the corporate
trust business of the Owner Trustee, shall be the successor of the Owner
Trustee hereunder; provided that such corporation shall be eligible
pursuant to Section 10.1, without the execution or filing of any instrument
or any further act on the part of any of the parties hereto, anything
herein to the contrary notwithstanding; provided further, however, that the
Owner Trustee shall mail notice of such merger or consolidation to the
Rating Agencies.

               SECTION 10.5 Appointment of Co-Trustee or Separate Trustee.
Notwithstanding any other provisions of this Agreement, for the purpose of
meeting any legal requirements of any jurisdiction in which any part of the
Owner Trust Estate or any Financed Vehicle may at the time be located, the
Administrator and the Owner Trustee acting jointly shall at any time have
the power and shall execute and deliver all instruments to appoint one or
more Persons approved by the Owner Trustee to act as co-trustee, jointly
with the Owner Trustee, or separate trustee or separate trustees, of all or
any part of the Owner Trust Estate, and to vest in such Person, in such
capacity, such title to the Trust, or any part thereof, and, subject to the
other provisions of this Section 10.5, such powers, duties, obligations,
rights and trusts as the Administrator and the Owner Trustee may consider
necessary or desirable. If the Administrator shall not have joined in such
appointment within fifteen (15) days after the receipt by it of a request
so to do, the Owner Trustee alone shall have the power to make such
appointment. No co-trustee or separate trustee under this Agreement shall
be required to meet the terms of eligibility as a successor trustee
pursuant to Section 10.1 and no notice of the appointment of any co-trustee
or separate trustee shall be required pursuant to Section 10.3.

               Each separate trustee and co-trustee shall, to the extent
permitted by law, be appointed and act subject to the following provisions
and conditions:

                      (i) all rights, powers, duties, and obligations
        conferred or imposed upon the Owner Trustee shall be conferred upon
        and exercised or performed by the Owner Trustee and such separate
        trustee or co-trustee jointly (it being understood that such
        separate trustee or co-trustee is not authorized to act separately
        without the Owner Trustee joining in such act), except to the
        extent that under any law of any jurisdiction in which any
        particular act or acts are to be performed, the Owner Trustee shall
        be incompetent or unqualified to perform such act or acts, in which
        event such rights, powers, duties, and obligations (including the
        holding of title to the Trust or any portion thereof in any such
        jurisdiction) shall be exercised and performed singly by such
        separate trustee or co-trustee, but solely at the direction of the
        Owner Trustee;

                      (ii) no trustee under this Agreement shall be
        personally liable by reason of any act or omission of any other
        trustee under this Agreement; and

                      (iii) the Administrator and the Owner Trustee acting
        jointly may at any time accept the resignation of or remove any
        separate trustee or co-trustee.

               Any notice, request or other writing given to the Owner
Trustee shall be deemed to have been given to each of the then separate
trustees and co-trustees, as effectively as if given to each of them. Every
instrument appointing any separate trustee or co-trustee shall refer to
this Agreement and the conditions of this Article X. Each separate trustee
and co-trustee, upon its acceptance of the trusts conferred, shall be
vested with the estates or property specified in its instrument of
appointment, either jointly with the Owner Trustee or separately, as may be
provided therein, subject to all the provisions of this Agreement,
specifically including every provision of this Agreement relating to the
conduct of, affecting the liability of, or affording protection to, the
Owner Trustee. Each such instrument shall be filed with the Owner Trustee
and a copy thereof given to the Administrator.

               Any separate trustee or co-trustee may at any time appoint
the Owner Trustee as its agent or attorney-in-fact with full power and
authority, to the extent not prohibited by law, to do any lawful act under
or in respect of this Agreement on its behalf and in its name. If any
separate trustee or co-trustee shall die, become incapable of acting,
resign or be removed, all of its estates, properties, rights, remedies and
trusts shall vest in and be exercised by the Owner Trustee, to the extent
permitted by law, without the appointment of a new or successor trustee.

                                 ARTICLE XI

                               MISCELLANEOUS

               SECTION 11.1 Supplements and Amendments. (a) This Agreement
may be amended by the Depositor and the Owner Trustee, with prior written
notice to the Rating Agencies, without the consent of any of the
Noteholders or the Certificateholders, to cure any ambiguity, to correct or
supplement any provisions in this Agreement inconsistent with any other
provision of this Agreement or for the purpose of adding any provisions to
or changing in any manner or eliminating any of the provisions in this
Agreement; provided, however, that such action shall not, as evidenced by
an Opinion of Counsel satisfactory to the Owner Trustee and the Indenture
Trustee adversely affect in any material respect the interests of any
Noteholder or Certificateholder and provided further that an Opinion of
Counsel shall be furnished to the Indenture Trustee and the Owner Trustee
to the effect that such amendment (A) will not materially adversely affect
the Federal or any Applicable Tax State income or franchise taxation of any
outstanding Note or Certificate, or any Holder thereof and (B) will not
cause the Trust to be taxable as a corporation for Federal or any
Applicable Tax State income or franchise tax purposes.

               (b) This Agreement may also be amended from time to time by
the Depositor and the Owner Trustee, with prior written notice to the
Rating Agencies, with the consent of the Holders (as defined in the
Indenture) of Notes evidencing not less than a majority of the aggregate
principal amount of the then outstanding Notes, voting as a group, and the
consent of the Holders of Certificates evidencing not less than a majority
of the Certificate Balance, for the purpose of adding any provisions to or
changing in any manner or eliminating any of the provisions of this
Agreement or of modifying in any manner the rights of the Noteholders or
the Certificateholders; provided, however, that no such amendment shall (i)
increase or reduce in any manner the amount of, or accelerate or delay the
timing of, or change the allocation or priority of, collections of payments
on Receivables or distributions that are required to be made on any Note or
Certificate, or change any Note Interest Rate, or (ii) reduce the aforesaid
percentage of the principal amount of the then outstanding Notes and the
Certificate Balance required to consent to any such amendment, without the
consent of the holders of all the outstanding Notes and Certificates
affected thereby or (iii) adversely affect the ratings of any Class of
Notes by the Rating Agencies without the consent, respectively, of
holders of Notes evidencing not less than 66 2/3% of the aggregate
principal amount of the then outstanding Notes of such Class; and provided
further that an Opinion of Counsel shall be furnished to the Indenture
Trustee and the Owner Trustee to the effect that such amendment (A) will
not materially adversely affect the Federal or any Applicable Tax State
income or franchise taxation of any outstanding Note or Certificate, or any
Holder thereof and (B) will not cause the Trust to be taxable as a
corporation for Federal or any Applicable Tax State income or franchise tax
purposes.

               (c) Promptly after the execution of any such amendment or
consent, the Owner Trustee shall furnish written notification of the
substance of such amendment or consent to each Certificateholder, the
Indenture Trustee and each of the Rating Agencies.

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

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

               (f) The Owner Trustee may, but shall not be obligated to,
enter into any such amendment which affects the Owner Trustee's own rights,
duties or immunities under this Agreement or otherwise.

               (g) Prior to the execution of any amendment to this Trust
Agreement or any amendment to any other agreement to which the Trust is a
party, the Owner Trustee shall be entitled to receive and conclusively rely
upon an Opinion of Counsel to the effect that such amendment is authorized
or permitted by the Basic Documents and that all conditions precedent in
the Basic Documents for the execution and delivery thereof by the Trust or
the Owner Trustee, as the case may be, have been satisfied.

               SECTION 11.2 No Legal Title to Owner Trust Estate in
Certificateholders. The Certificateholders shall not have legal title to
any part of the Owner Trust Estate. The Certificateholders shall be
entitled to receive distributions with respect to their undivided
beneficial interest therein only in accordance with Articles V and IX. No
transfer, by operation of law or otherwise, of any right, title, or
interest of the Certificateholders to and in their beneficial interest in
the Owner Trust Estate shall operate to terminate this Agreement or the
trusts hereunder or entitle any transferee to an accounting or to the
transfer to it of legal title to any part of the Owner Trust Estate.

               SECTION 11.3 Limitation on Rights of Others. The provisions
of this Agreement are solely for the benefit of the Owner Trustee, the
Depositor, the Administrator, the Certificateholders the Servicer and, to
the extent expressly provided herein, the Indenture Trustee and the
Noteholders, and nothing in this Agreement, whether express or implied,
shall be construed to give to any other Person any legal or equitable
right, remedy or claim in the Owner Trust Estate or under or in respect of
this Agreement or any covenants, conditions or provisions contained herein.

               SECTION 11.4 Notices. (a) Unless otherwise expressly
specified or permitted by the terms hereof, all notices shall be in writing
and shall be deemed given upon receipt by the intended recipient or three
Business Days after mailing if mailed by certified mail, postage prepaid
(except that notice to the Owner Trustee shall be deemed given only upon
actual receipt by the Owner Trustee), if to the Owner Trustee, addressed to
the Corporate Trust Office; if to the Depositor, addressed to MMCA Auto
Receivables Trust at the address of its principal executive office first
above written; or, as to each party, at such other address as shall be
designated by such party in a written notice to each other party.

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

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

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

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

               SECTION 11.8 Covenants of the Depositor. In the event that
(a) the principal balance of Receivables underlying the Certificates shall
be reduced by Realized Losses and (b) any litigation with claims in excess
of $1,000,000 to which the Depositor is a party which shall be reasonably
likely to result in a material judgment against the Depositor that the
Depositor will not be able to satisfy shall be commenced by a
Certificateholder, during the period beginning nine (9) months following
the commencement of such litigation and continuing until such litigation is
dismissed or otherwise terminated (and, if such litigation has resulted in
a final judgment against the Depositor, such judgment has been satisfied),
the Depositor shall not pay any dividend to MMCA, or make any distribution
on or in respect of its capital stock to MMCA, or repay the principal
amount of any indebtedness of the Depositor held by MMCA, unless (i) after
giving effect to such payment, distribution or repayment, the Depositor's
liquid assets shall not be less than the amount of actual damages claimed
in such litigation or (ii) the Rating Agency Condition shall have been
satisfied with respect to any such payment, distribution or repayment. The
Depositor will not at any time institute against the Trust any bankruptcy
proceedings under any United States Federal or state bankruptcy or similar
law in connection with any obligations relating to the Certificates, the
Notes, this Agreement or any of the other Basic Documents.

               SECTION 11.9 No Petition; Subordination; Claims Against
Depositor. The Owner Trustee (not in its individual capacity but solely as
Owner Trustee), by entering into this Agreement, each Certificateholder, by
accepting a Certificate, and the Indenture Trustee and each Noteholder by
accepting the benefits of this Agreement, hereby covenant and agree that:

               (a) they will not at any time institute against the
Depositor or the Trust, or join in any institution against the Depositor or
the Trust of, any bankruptcy, reorganization, arrangement, insolvency or
liquidation proceedings, or other proceedings under any United States
Federal or state bankruptcy or similar law in connection with any
obligations relating to the Certificates, the Notes, this Agreement or any
of the other Basic Documents;

               (b) any claim that they may have at any time against the
Subtrust Assets of any Subtrust unrelated to the Notes or the Certificates,
and any claim that they may have at any time against the Depositor that
they may seek to enforce against the Subtrust Assets of any Subtrust
unrelated to the Notes or the Certificates, shall be subordinate to the
payment in full, including post-petition interest, in the event that the
Depositor becomes a debtor or debtor in possession in a case under any
applicable Federal or state bankruptcy, insolvency or other similar law now
or hereafter in effect or otherwise subject to any insolvency,
reorganization, liquidation, rehabilitation or other similar proceedings,
of the claims of the holders of any Securities related to such unrelated
Subtrust and the holders of any other notes, bonds, contracts or other
obligations that are related to such unrelated Subtrust; and

               (c) they hereby irrevocably make the election afforded by
Title 11 United States Code Section 1111(b)(1)(A)(i) to secured creditors
to receive the treatment afforded by Title 11 United States Code Section
1111(b)(2) with respect to any secured claim that they may have at any time
against the Depositor. The obligations of the Depositor under this
Agreement and the Certificates are limited to the related Subtrust and the
related Subtrust Assets.

               SECTION 11.10 No Recourse. Each Certificateholder, by
accepting a Certificate, acknowledges that such Certificateholder's
Certificates represent beneficial interests in the Trust only and do not
represent interests in or obligations of the Depositor, the Servicer, the
Administrator, the Owner Trustee, the Indenture Trustee or any Affiliate
thereof, and no recourse may be had against such parties or their assets,
except as may be expressly set forth or contemplated in this Agreement, the
Certificates, or the other Basic Documents.

               SECTION 11.11 Headings. The headings of the various Articles
and Sections herein are for convenience of reference only and shall not
define or limit any of the terms or provisions hereof.

               SECTION 11.12 Governing Law. This Agreement shall be
construed in accordance with the laws of the State of Delaware and the
obligations, rights and remedies of the parties hereunder shall be
determined in accordance with such laws.



               IN WITNESS WHEREOF, the parties hereto have caused this
Amended and Restated Trust Agreement to be duly executed by their
respective officers hereunto duly authorized, as of the day and year first
above written.


                                  MMCA AUTO RECEIVABLES TRUST,
                                  as Depositor


                                  By:_________________________
                                     Name:
                                     Title:



                                  WILMINGTON TRUST COMPANY,
                                  not in its individual capacity but solely as
                                  Owner Trustee



                                  By:_________________________
                                     Name:
                                     Title:



                                                                      EXHIBIT A


NUMBER                                                              $60,000,000
R-1
                                           THIS CERTIFICATE MAY NOT
                                           BE TRANSFERRED BY A
                                           STOCK POWER BUT ONLY AS
                                           SET FORTH BELOW.

                    SEE REVERSE FOR CERTAIN DEFINITIONS



          THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE
SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR UNDER ANY
STATE SECURITIES OR BLUE SKY LAW OF ANY STATE OF THE UNITED STATES. THE
HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE, AGREES FOR THE BENEFIT OF
THE TRUST AND THE DEPOSITOR THAT THIS CERTIFICATE MAY BE REOFFERED, RESOLD,
PLEDGED OR OTHERWISE TRANSFERRED ONLY IN A DENOMINATION OF AT LEAST
$1,000,000, ONLY IN COMPLIANCE WITH THE SECURITIES ACT AND OTHER APPLICABLE
LAWS, AND ONLY (1) PURSUANT TO RULE 144A UNDER THE SECURITIES ACT ("RULE
144A") TO A PERSON THAT THE HOLDER REASONABLY BELIEVES IS A QUALIFIED
INSTITUTIONAL BUYER, WITHIN THE MEANING OF RULE 144A (A "QIB"), PURCHASING
FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS
INFORMED, IN EACH CASE, THAT THE REOFFER, RESALE, PLEDGE, OR OTHER TRANSFER
IS BEING MADE IN RELIANCE ON RULE 144A, SUBJECT TO (A) THE RECEIPT BY THE
TRUST AND THE CERTIFICATE REGISTRAR OF A CERTIFICATE SUBSTANTIALLY IN THE
FORM ATTACHED AS EXHIBIT C TO THE TRUST AGREEMENT REFERRED TO BELOW AND (B)
THE RECEIPT BY THE TRUST AND THE CERTIFICATE REGISTRAR OF A LETTER
SUBSTANTIALLY IN THE FORM ATTACHED AS EXHIBIT D TO THE TRUST AGREEMENT, (2)
PURSUANT TO AN EXEMPTION FROM REGISTRATION PROVIDED BY RULE 144 UNDER THE
SECURITIES ACT (IF AVAILABLE), SUBJECT TO THE RECEIPT BY THE TRUST AND THE
CERTIFICATE REGISTRAR OF SUCH EVIDENCE ACCEPTABLE TO THE TRUST THAT SUCH
REOFFER, RESALE, PLEDGE OR TRANSFER IS IN COMPLIANCE WITH THE TRUST
AGREEMENT AND THE SECURITIES ACT AND OTHER APPLICABLE LAWS, (3) TO AN
INSTITUTIONAL "ACCREDITED INVESTOR" WITHIN THE MEANING THEREOF IN RULE
501(a)(1), (2), (3) OR (7) OF REGULATION D UNDER THE SECURITIES ACT
PURSUANT TO ANY OTHER EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF THE
SECURITIES ACT, SUBJECT TO (A) THE RECEIPT BY THE TRUST AND THE CERTIFICATE
REGISTRAR OF A LETTER SUBSTANTIALLY IN THE FORM ATTACHED AS EXHIBIT E TO
THE TRUST AGREEMENT OR (B) THE RECEIPT BY THE TRUST AND THE CERTIFICATE
REGISTRAR OF SUCH OTHER EVIDENCE ACCEPTABLE TO THE TRUST THAT SUCH REOFFER,
RESALE, PLEDGE OR TRANSFER IS IN COMPLIANCE WITH THE TRUST AGREEMENT AND
THE SECURITIES ACT AND OTHER APPLICABLE LAWS, OR (4) TO THE DEPOSITOR OR
ITS AFFILIATES, IN EACH CASE IN ACCORDANCE WITH ALL APPLICABLE SECURITIES
LAWS OF THE UNITED STATES AND SECURITIES AND BLUE SKY LAWS OF THE STATES OF
THE UNITED STATES. IN ADDITION, EXCEPT IN THE CASE OF TRANSFERS TO EXISTING
CERTIFICATEHOLDERS, THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR
OTHERWISE TRANSFERRED ONLY WITH THE EXPRESS WRITTEN CONSENT OF THE
DEPOSITOR (WHICH CONSENT MAY BE WITHHELD FOR ANY REASON OR FOR NO REASON).

     THE PRINCIPAL OF THIS CERTIFICATE IS DISTRIBUTABLE AS SET FORTH IN THE
TRUST AGREEMENT. ACCORDINGLY, THE OUTSTANDING PRINCIPAL OF THIS CERTIFICATE
AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.


                        MMCA AUTO OWNER TRUST 1999-2

                          ASSET BACKED CERTIFICATE

evidencing a beneficial interest in the property of the Trust, as defined
below, which property includes a pool of retail installment sale contracts
secured by new and used automobiles and light-duty trucks sold from time to
time to MMCA Auto Receivables Trust by Mitsubishi Motors Credit of America,
Inc. and sold by MMCA Auto Receivables Trust from time to time to the
Trust. The property of the Trust (other than the Certificate Distribution
Account and the proceeds thereof) has been pledged to the Indenture Trustee
pursuant to the Indenture to secure the payment of the Notes issued
thereunder.

(This Certificate does not represent an interest in or obligation of
Mitsubishi Motors Credit of America, Inc., MMCA Auto Receivables Trust or
any of their respective affiliates, except to the extent described below.)

               THIS CERTIFIES THAT MMCA AUTO RECEIVABLES TRUST is the
registered owner of a ____________________________ DOLLARS nonassessable,
fully-paid, beneficial interest in Certificates of MMCA Auto Owner Trust
1999-2 (the "Trust") formed by MMCA Auto Receivables Trust, a Delaware
business trust (the "Depositor"). The Certificates have an aggregate
Initial Certificate Balance of $60,000,000.

               OWNER TRUSTEE'S CERTIFICATE OF AUTHENTICATION

        This is one of the Certificates referred to in the within-mentioned
Trust Agreement.

Dated:  October 28, 1999

WILMINGTON TRUST COMPANY                    WILMINGTON TRUST COMPANY
not in its individual capacity but  or      not in its individual capacity but
solely as Owner Trustee                     solely as Owner Trustee

By:___________________                       By:  WILMINGTON TRUST COMPANY
   Responsible Officer                            as Authenticating Agent

                                            By:________________________
                                                 Responsible Officer


               The Trust was created pursuant to an Amended and Restated
Trust Agreement, dated as of October 1, 1999 (as amended, supplemented or
otherwise modified and in effect from time to time, the "Trust Agreement"),
by and between the Depositor and Wilmington Trust Company, as owner trustee
(the "Owner Trustee"), a summary of certain of the pertinent provisions of
which is set forth below. To the extent not otherwise defined herein, the
capitalized terms used herein have the meanings assigned to them in the
Trust Agreement or the Sale and Servicing Agreement, dated as of October 1,
1999 (as amended, supplemented or otherwise modified and in effect from
time to time, the "Sale and Servicing Agreement"), by and among the Trust,
the Depositor, as seller (in such capacity, the "Seller"), and Mitsubishi
Motors Credit of America, Inc., as servicer (the "Servicer"), as
applicable.

               This Certificate is one of the duly authorized Certificates
designated as "Asset Backed Certificates" (herein called the
"Certificates"). This Certificate is issued under and is subject to the
terms, provisions and conditions of the Trust Agreement, to which Trust
Agreement the Holder of this Certificate by virtue of the acceptance hereof
assents and by which such Holder is bound. The property of the Trust
includes (i) a pool of retail installment sale contracts for new and used
automobiles and light-duty trucks and certain rights and obligations
thereunder (the "Receivables"), (ii) with respect to Actuarial Receivables,
monies due thereunder on or after the related Cutoff Date (including
Payaheads) and, with respect to Simple Interest Receivables, monies
received thereunder on or after the related Cutoff Date; (iii) the security
interests in the Financed Vehicles granted by Obligors pursuant to the
Receivables and any other interest of the Trust in the Financed Vehicles;
(iv) all rights to receive proceeds with respect to the Receivables from
claims on any physical damage, theft, credit life or disability insurance
policies covering the Financed Vehicles or Obligors; (v) all rights to
receive proceeds with respect to the Receivables from recourse to Dealers
thereon pursuant to the Dealer Agreements; (vi) all of the Seller's rights
to the Receivable Files; (vii) the Trust Accounts and all amounts,
securities, financial assets, investments and other property deposited in
or credited to any of the foregoing and all proceeds thereof; (viii) all of
the rights under the Sale and Servicing Agreement and the Yield Supplement
Agreement, (ix) all of the rights under the Purchase Agreement, including
the right of the Seller to cause MMCA to repurchase Receivables from the
Seller; (x) all payments and proceeds with respect to the Receivables held
by the Servicer; (xi) all property (including the right to receive
Liquidation Proceeds and Recoveries and Financed Vehicles and the proceeds
thereof acquired by the Trust pursuant to the terms of the Final Payment
Receivables), guarantees and other collateral securing a Receivable (other
than a Receivable repurchased by the Servicer or purchased by the Seller);
(xii) all rebates of premiums and other amounts relating to insurance
policies and other items financed under the Receivables in effect as of the
related Cutoff Date; and (xiii) all present and future claims, demands,
causes of action and chooses in action in respect of any or all of the
foregoing and all payments on or under and all proceeds of every kind and
nature whatsoever in respect of any or all of the foregoing, including all
proceeds of the conversion thereof, voluntary or involuntary, into cash or
other liquid property, all cash proceeds, accounts, accounts receivable,
notes, drafts, acceptances, chattel paper, checks, deposit accounts, insurance
proceeds, condemnation awards, rights to payment of any and every kind and o
ther forms of obligations and receivables, instruments and other property which
at any time constitute all or part of or are included in the proceeds of any
of the foregoing. THE RIGHTS OF THE TRUST IN THE FOREGOING PROPERTY OF THE
TRUST (OTHER THAN THE CERTIFICATE DISTRIBUTION ACCOUNT AND THE PROCEEDS
THEREOF) HAVE BEEN PLEDGED TO THE INDENTURE TRUSTEE TO SECURE THE PAYMENT OF
THE NOTES.

               Under the Trust Agreement, there will be distributed on the
fifteenth day of each month or, if such fifteenth day is not a Business
Day, the next Business Day (each, a "Payment Date"), commencing November
15, 1999, to the Person in whose name this Certificate is registered at the
close of business on the fourteenth day of such calendar month (the "Record
Date") such Certificateholder's percentage interest in the amount to be
distributed to Certificateholders on such Payment Date; provided, however,
that principal will be distributed to the Certificateholders on each
Payment Date (to the extent of funds remaining after the Total Servicing
Fee, all required payments on Notes and any required deposit to the Reserve
Account and the Supplemental Reserve Account have been made on such Payment
Date). Notwithstanding the foregoing, following the occurrence and during
the continuation of an Event of Default under the Indenture which has
resulted in an acceleration of the Notes or following certain events of
insolvency with respect to the Depositor, no distributions of principal or
interest will be made on the Certificates until all the Notes have been
paid in full.

               THE HOLDER OF THIS CERTIFICATE ACKNOWLEDGES AND AGREES THAT
ITS RIGHTS TO RECEIVE DISTRIBUTIONS IN RESPECT OF THIS CERTIFICATE ARE
SUBORDINATED TO THE RIGHTS OF THE NOTEHOLDERS AS DESCRIBED IN THE SALE AND
SERVICING AGREEMENT, THE INDENTURE AND THE TRUST AGREEMENT.

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

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

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

               Reference is hereby made to the further provisions of this
Certificate set forth on the reverse hereof, which further provisions shall
for all purposes have the same effect as if set forth at this place.

               Unless the certificate of authentication hereon shall have
been executed by a Responsible Officer of the Owner Trustee, by manual
signature, this Certificate shall not entitle the Holder hereof to any
benefit under the Trust Agreement or the Sale and Servicing Agreement or be
valid for any purpose.

               This Certificate shall be construed in accordance with the
laws of the State of Delaware, and the obligations, rights and remedies of
the parties hereunder shall be determined in accordance with such laws.



               In WITNESS WHEREOF, the Owner Trustee, on behalf of the
Trust and not in its individual capacity, has caused this Certificate to be
duly executed.

                               MMCA AUTO OWNER TRUST 1999-2

                               By: WILMINGTON TRUST COMPANY,
                               not in its individual capacity but solely as
                               Owner Trustee



                               By:__________________________________________
                                       Responsible Officer




                          [REVERSE OF CERTIFICATE]


               The Certificates do not represent an obligation of, or an
interest in, the Depositor, the Servicer, the Administrator, the Owner
Trustee or any Affiliates of any of them and no recourse may be had against
such parties or their assets, except as may be expressly set forth or
contemplated herein, in the Trust Agreement or in the other Basic
Documents. This Certificate has been executed by Wilmington Trust Company
not in its individual capacity but solely in its capacity as Owner Trustee
of the Trust, and in no event shall Wilmington Trust Company in its
individual capacity have any liability for the representations, warranties,
covenants, agreements or other obligations of the Trust hereunder, as to
all of which recourse shall be solely to the assets of the Trust. In
addition, this Certificate is not guaranteed by any governmental agency or
instrumentality and is limited in right of payment to certain collections
with respect to the Receivables (and certain other amounts), all as more
specifically set forth herein and in the Sale and Servicing Agreement. The
Trust will furnish, upon the request of any holder of a Certificate, such
information as is specified in paragraph (d)(4) of Rule 144A of the
Securities Act with respect to the Trust. A registration statement, which
includes the Trust Agreement as an exhibit thereto, has been filed with the
Securities and Exchange Commission with respect to the Notes of the Trust
issued concurrently with this Certificate.

               The Trust Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the rights and
obligations of the Depositor and the rights of the Certificateholders under
the Trust Agreement at any time by the Depositor and the Owner Trustee with
the consent of the Holders of the Notes and the Holders of the Certificates
each voting as a class evidencing not less than a majority of the principal
amount of the then outstanding Notes and the Certificate Balance,
respectively. Any such consent by the Holder of this Certificate shall be
conclusive and binding on such Holder and on all future Holders of this
Certificate and of any Certificate issued upon the registration of Transfer
hereof or in exchange herefor or in lieu hereof whether or not notation of
such consent is made upon this Certificate. The Trust Agreement also
permits the amendment thereof, in certain limited circumstances, without
the consent of the Holders of any of the Certificates.

              This Certificate may be Transferred only under the circumstances
described in Section 3.4 of the Trust Agreement, which, among other things,
requires that each prospective transferee represent in writing in the form
provided as an exhibit to the Trust Agreement that it will not acquire or
Transfer the Certificates through an established securities market, is not
and will not become, except in certain circumstances, a partnership,
Subchapter S corporation or grantor trust for U.S. Federal income tax
purposes, and will not acquire the Certificates for or on behalf of an
employee benefit plan, except in certain limited circumstances. Any
attempted Transfer in contravention of the restrictions and conditions of
Section 3.4 of the Trust Agreement shall be null and void. As provided in
the Trust Agreement, the Transfer of this Certificate is registerable in
the Certificate Register upon surrender of this Certificate for
registration of Transfer at the offices or agencies of the Certificate
Registrar maintained by the Owner Trustee in Wilmington, Delaware,
ACCOMPANIED BY THE WRITTEN REPRESENTATIONS REQUIRED BY THE TRUST AGREEMENT
AND, IF THE DEPOSITOR HAS CONSENTED TO SUCH TRANSFER, a written instrument
of transfer in form satisfactory to the Certificate Registrar duly executed
by the Holder hereof or such Holder's attorney duly authorized in writing,
and thereupon one or more new Certificates of authorized denominations
evidencing the same aggregate interest in the Trust will be issued to the
designated transferee. The initial Certificate Registrar appointed under
the Trust Agreement is Wilmington Trust Company.

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

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

               The obligations and responsibilities created by the Trust
Agreement and the Trust created thereby shall terminate upon the payment to
the Noteholders and the Certificateholders of all amounts required to be
paid to them pursuant to the Indenture, the Trust Agreement and the Sale
and Servicing Agreement and any remaining assets of the Trust shall be
distributed to the Depositor, in its capacity as Depositor. The Servicer of
the Receivables may at its option purchase the assets of the Trust at a
price specified in the Sale and Servicing Agreement, and such purchase of
the Receivables and other property of the Trust will effect early
retirement of the Notes and the Certificates; however, such right of
purchase is exercisable only as of the last day of any Collection Period as
of which the Pool Balance is less than or equal to 10% of the Initial Pool
Balance.

            The Holder of this Certificate, by acceptance of this Certificate,
covenants and agrees by accepting the benefits of the Trust Agreement that
any claim that such Holder may have at any time against the Subtrust Assets
of any Subtrust unrelated to the Certificates, and any claim that such
Holder may have against the Depositor that such Holder may seek to enforce
against the Subtrust Assets of any Subtrust unrelated to the Certificates,
shall be subordinate to the payment in full, including post-petition
interest, in the event that the Depositor becomes a debtor or debtor in
possession in a case under any applicable Federal or state bankruptcy,
insolvency or other similar law now or hereafter in effect or otherwise
subject to any insolvency, reorganization, liquidation, rehabilitation or
other similar proceedings, of the claims of the holders of any Securities
related to such unrelated Subtrust and the holders of any other notes,
bonds, contracts or other obligations that are related to such unrelated
Subtrust. The obligations of the Depositor represented by this Certificate
are limited to the related Subtrust and the related Subtrust Assets.

               EACH HOLDER, BY ACCEPTANCE OF A CERTIFICATE, HEREBY
IRREVOCABLY MAKES THE ELECTION AFFORDED BY TITLE 11 UNITED STATES CODE
SECTION 1111(b)(1)(A)(i) TO SECURED CREDITORS TO RECEIVE THE TREATMENT
AFFORDED BY TITLE 11 UNITED STATES CODE SECTION 1111(b)(2) WITH RESPECT TO
ANY SECURED CLAIM THAT SUCH HOLDER MAY HAVE AT ANY TIME AGAINST THE
DEPOSITOR.


                                 ASSIGNMENT

     FOR VALUE RECEIVED the undersigned hereby sells, assigns and transfers
unto

PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE



_______________________________________________________________________________
(Please print or type name and address, including postal zip code, of assignee)




_______________________________________________________________________________
the within Certificate, and all rights thereunder, hereby irrevocably
constituting and appointing



_______________________________________________________________ Attorney to
transfer said Certificate on the books of the Certificate Registrar, with full
power of substitution in the premises.

Dated:


                               _________________________________________*/
                                        Signature Guaranteed:


                               _________________________________________*/
                                        Signature Guaranteed:

*/ NOTICE: The signature to this assignment must correspond with the name
as it appears upon the face of the within Certificate in every particular,
without alteration, enlargement or any change whatever. Such signature must
be guaranteed by a member firm of the New York Stock Exchange or a commercial
bank or trust company.


                                                                     EXHIBIT B



                       [FORM OF CERTIFICATE OF TRUST]

                          CERTIFICATE OF TRUST OF
                        MMCA AUTO OWNER TRUST 1999-2


     This Certificate of Trust of MMCA AUTO OWNER TRUST 1999-2 (the
"Trust") is being duly executed and filed by the Undersigned as trustee, to
form a business trust under the Delaware Business Trust Act (12 Del. Code,
ss. 3801 et seq.) (the "Act").

     1. Name. The name of the business trust formed hereby is MMCA AUTO
OWNER TRUST 1999-2.

     2. Delaware Trustee. The name and business address of the trustee of
the Trust in the State of Delaware is Wilmington Trust Company, Rodney
Square North, 1100 North Market Street, Wilmington, Delaware 19890-0001,
Attention: Corporate Trust Administration.

     3. Effective Date. This Certificate of Trust shall be effective upon
filing.

     IN WITNESS WHEREOF, the undersigned, being the sole trustee of the
Trust, has executed this Certificate of Trust in accordance with Section
3811 of the Act.


                                   Wilmington, Trust Company
                                   as trustee


                                   By:_______________________________
                                   Name:
                                   Title:


                                                                     EXHIBIT C

                 [FORM OF RULE 144A TRANSFEROR CERTIFICATE]

                                                                     [Date]

Wilmington Trust Company
  as Owner Trustee
Rodney Square North
1100 North Market Street
Wilmington, Delaware  19890-0001
Attention:  Corporate Trust Administration

Wilmington Trust Company
  as Certificate Registrar
Rodney Square North
1100 North Market Street
Wilmington, Delaware  19890-0001
Attention:  Corporate Trust Administration

Ladies and Gentlemen:

               This is to notify you as to the transfer of $ [*] in
denomination of Asset Backed Certificates (the "Certificates") of MMCA Auto
Owner Trust 1999-2 (the "Trust").

               The undersigned is the holder of the Certificates and with
this notice hereby deposits with the Owner Trustee $ [*] in denomination of
Certificates and requests that Certificates in the same aggregate
denomination be issued, executed and authenticated and registered to the
purchaser on , , as specified in the Amended and Restated Trust Agreement
dated as of October 1, 1999 relating to the Certificates, as follows:

               Name:                        Denominations:             [*]
               Address:
               Taxpayer I.D. No:

               The undersigned represents and warrants that the undersigned
(i) reasonably believes the purchaser is a "qualified institutional buyer,"
as defined in Rule 144A under the Securities Act of 1933 (the "Act"), (ii)
such purchaser has acquired the Certificates in a transaction effected in
accordance with the exemption from the registration requirements of the
Act provided by Rule 144A and, (iii) if the purchaser has purchased the
Certificates for one or more accounts for which it is acting as fiduciary
or agent, (A) each such account is a qualified institutional buyer and (B)
the purchaser is acquiring Certificates for its own account or for one or
more institutional accounts for which it is acting as fiduciary or agent in
a minimum amount equivalent to at least $1,000,000 for each such account.

                                            Very truly yours,


                                            [NAME OF HOLDER
                                            OF CERTIFICATES]



                                            By:______________________________
                                               Name:
                                               Title:


- -------------------------
[* minimum of $1,000,000]


                                                                      EXHIBIT D

                       [FORM OF INVESTMENT LETTER --
                       QUALIFIED INSTITUTIONAL BUYER]

                                                                       [Date]

MMCA Auto Owner Trust 1999-2
  as Issuer
Wilmington Trust Company
  as Owner Trustee
Rodney Square North
1100 North Market Street
Wilmington, Delaware  19890-0001
Attention:  Corporate Trust Administration

Wilmington Trust Company
  as Certificate Registrar
Rodney Square North
1100 North Market Street
Wilmington, Delaware  19890-0001
Attention:  Corporate Trust Administration

Ladies and Gentlemen:

               In connection with our proposed purchase of the Asset Backed
Certificates (the "Certificates") of MMCA Auto Owner Trust 1999-2 (the
"Trust"), a trust formed by MMCA Auto Receivables Trust (the "Depositor" or
"Seller"), we confirm that:

               1. We agree to be bound by the restrictions and conditions
set forth in the Amended and Restated Trust Agreement dated as of October
1, 1999 (the "Trust Agreement") relating to the Certificates and we agree
to be bound by, and not to resell, transfer, assign, participate, pledge,
or otherwise dispose of (any such act, a "Transfer") the Certificates
except in compliance with, such restrictions and conditions and the
Securities Act of 1933, as amended (the "Securities Act").

               2. We have neither acquired nor will we Transfer any
Certificate we purchase (or any interest therein) or cause any such
Certificates (or any interest therein) to be marketed on or through an
"established securities market" within the meaning of section 7704(b)(1) of
the Internal Revenue Code of 1986, as amended (the "Code"), including,
without limitation, an over-the-counter-market or an interdealer quotation
system that regularly disseminates firm buy or sell quotations.

               3. We either (a) are not, and will not become, a
partnership, Subchapter S corporation, or grantor trust for U.S. Federal
income tax purposes or (b) are such an entity, but none of the direct or
indirect beneficial owners of any of the interests in us have allowed or
caused, or will allow or cause, 80% or more (or such other percentage as
the Seller may establish prior to the time of such proposed Transfer) of
the value of such interests to be attributable to our ownership of
Certificates.

               4. We understand that no subsequent Transfer of the
Certificates is permitted unless (i) such Transfer is of a Certificate with
a denomination of at least $1,000,000 and (ii) the Depositor consents in
writing (which consent may be withheld for any reason or for no reason) to
the proposed Transfer; provided, however, that no such consent shall be
required where the proposed transferee is, and at the time of the Transfer
will be, a holder of a Certificate.

               5. We understand that the opinion of tax counsel that the
Trust is not a publicly traded partnership taxable as a corporation is
dependent in part on the accuracy of the representations in paragraphs 2, 3
and 4.

               6. We are a "qualified institutional buyer" (within the
meaning of Rule 144A under the Securities Act) (a "QIB") and we are
acquiring the Certificates for our own account or for the account of a QIB
for investment purposes and not with a view to, or for offer or sale in
connection with, any distribution in violation of the Securities Act, and
have such knowledge and experience in financial and business matters as to
be capable of evaluating the merits and risks of our investment in the
Certificates, and we and any accounts for which we are acting are each able
to bear the economic risk of our or their investment. We acknowledge that
the sale of the Certificates to us is being made in reliance on Rule 144A.

               7. We are acquiring each of the Certificates purchased by us
for our own account or for a single account (which is a QIB and from which
no resale, pledge, or other transfer may be made) as to which we exercise sole
investment discretion.

               8. We are not (A) an employee benefit plan (as defined in
Section 3(3) of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA")) that is subject to Title I of ERISA, (B) a plan
described in Section 4975(e)(1) of the Internal Revenue Code of 1986, as
amended (the "Code"), (C) a governmental plan, as defined in Section 3(32)
of ERISA, subject to any Federal, state or local law which is, to a
material extent, similar to the provisions of Section 406 of ERISA or
Section 4975 of the Code, (D) an entity whose underlying assets include
plan assets by reason of a plan's investment in the entity (within the
meaning of Department of Labor Regulation 29 C.F.R. ss. 2510.3-101) or (E)
a person investing "plan assets" of any such plan (excluding, for purposes
of this clause (E), any entity registered under the Investment Company Act
of 1940, as amended).

               9. We are a person who is either (A) (i) a citizen or
resident of the United States, (ii) a corporation, partnership or other
entity organized in or under the laws of the United States or any political
subdivision thereof or (iii) a person not described in (i) or (ii) whose
ownership of the Certificates is effectively connected with such person's
conduct of a trade or business within the United States (within the meaning
of the Code) and who provides the Depositor and the Trust an IRS Form 4224
(and such other certifications, representations or opinions of counsel as
may be requested by the Depositor or the Trust) or (B) an estate or trust
the income of which is includible in gross income for United States Federal
income tax purposes, regardless of source.

               10. We understand that any purported Transfer of any
Certificate (or any interest therein) in contravention of the restrictions
and conditions (including any violation of the representation in paragraph
3 by an investor who continues to hold such Certificates occurring any time
after the Transfer in which it acquired such Certificates) in paragraphs 1
through 9 above shall be null and void (each, a "Void Transfer"), and the
purported transferee in a Void Transfer shall not be recognized by the
Trust or any other person as a Certificateholder for any purpose.

               11. We agree that if we determine to Transfer any of the
Certificates we will cause our proposed transferee to provide to the Trust
and the Certificate Registrar a letter substantially in the form of this
Exhibit D or Exhibit E to the Trust Agreement, as applicable.

               You are entitled to rely upon this letter and are
irrevocably authorized to produce this letter or a copy hereof to any
interested party in any administrative or legal proceedings or
official inquiry with respect to the matters covered hereby.

                               Very truly yours,


                               By:_________________________
                                  Name:
                                  Title:

Securities To Be Purchased:
$                    principal balance of Certificates




                                                                      EXHIBIT E

                       [FORM OF INVESTMENT LETTER --
                     INSTITUTIONAL ACCREDITED INVESTOR]

                                                                      [Date]

MMCA Auto Owner Trust 1999-2
c/o Wilmington Trust Company
     as Owner Trustee
Rodney Square North
1100 North Market Street
Wilmington, Delaware  19890-0001
Attention:  Corporate Trust Administration

Wilmington Trust Company
  as Certificate Registrar
Rodney Square North
1100 North Market Street
Wilmington, Delaware  19890-0001
Attention:  Corporate Trust Administration


Ladies and Gentlemen:

               In connection with our proposed purchase of the Asset Backed
Certificates (the "Certificates") of MMCA Auto Owner Trust 1999-2 (the
"Trust"), a trust formed by MMCA Auto Receivables Trust (the "Depositor" or
"Seller"), we confirm that:

               1. We agree to be bound by the restrictions and conditions
set forth in the Amended and Restated Trust Agreement dated as of October
1, 1999 (the "Trust Agreement") relating to the Certificates and we agree
to be bound by, and not to resell, transfer, assign, participate, pledge,
or otherwise dispose of (any such act, a "Transfer") the Certificates
except in compliance with, such restrictions and conditions and the
Securities Act of 1933, as amended (the "Securities Act").

               2. We have neither acquired nor will we Transfer any
Certificate we purchase (or any interest therein) or cause any such
Certificates (or any interest therein) to be marketed on or through an
"established securities market" within the meaning of section 7704(b)(1) of
the Internal Revenue Code of 1986, as amended (the "Code"), including,
without limitation, an over-the-counter-market or an interdealer quotation
system that regularly disseminates firm buy or sell quotations.

               3. We either (a) are not, and will not become, a
partnership, Subchapter S corporation, or grantor trust for U.S. Federal
income tax purposes or (b) are such an entity, but none of the direct or
indirect beneficial owners of any of the interests in us have allowed or
caused, or will allow or cause, 80% or more (or such other percentage as
the Depositor may establish prior to the time of such proposed Transfer) of
the value of such interests to be attributable to our ownership of
Certificates.

               4. We understand that no subsequent Transfer of the
Certificates is permitted unless (i) such Transfer is of a Certificate with
a denomination of at least $1,000,000 and (ii) the Depositor consents in
writing (which consent may be withheld for any reason or for no reason) to
the proposed Transfer; provided, however, that no such consent shall be
required where the proposed transferee is, and at the time of the Transfer
will be, a holder of a Certificate.

               5. We understand that the opinion of tax counsel that the
Trust is not a publicly traded partnership taxable as a corporation is
dependent in part on the accuracy of the representations in paragraphs 2, 3
and 4 and that in addition to being subject to having its
purchase rescinded, it will be liable for damages.

               6. We are an institutional "accredited investor" (as defined
in Rule 501(a)(1), (2), (3) or (7) under the Securities Act) and we are
acquiring the Certificates for investment purposes and not with a view to,
or for offer or sale in connection with, any distribution in violation of
the Securities Act, and have such knowledge and experience in financial and
business matters as to be capable of evaluating the merits and risks of our
investment in the Certificates, and we and any accounts for which we are
acting are each able to bear the economic risk of our or their investment.

               7. We are acquiring each of the Certificates purchased by us
for our own account or for a single account (each of which is an
institutional "accredited investor" and from which no resale, pledge or
other transfer may be made) as to which we exercise sole investment
discretion.

               8. We are not (A) an employee benefit plan (as defined in
Section 3(3) of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA")) that is subject to Title I of ERISA, (B) a plan
described in Section 4975(e)(1) of the Internal Revenue Code of 1986, as
amended (the "Code"), (C) a governmental plan, as defined in Section 3(32)
of ERISA, subject to any Federal, state or local law which is, to a
material extent, similar to the provisions of Section 406 of ERISA or
Section 4975 of the Code, (D) an entity whose underlying assets include
plan assets by reason of a plan's investment in the entity (within the
meaning of Department of Labor Regulation 29 C.F.R. ss. 2510.3-101) or (E)
a person investing "plan assets" of any such plan (excluding, for purposes
of this clause (E), any entity registered under the Investment Company Act
of 1940, as amended).

               9. We are a person who is either (A) (i) a citizen or
resident of the United States, (ii) a corporation, partnership or other
entity organized in or under the laws of the United States or any political
subdivision thereof or (iii) a person not described in (i) or (ii) whose
ownership of the Certificates is effectively connected with such person's
conduct of a trade or business within the United States (within the meaning
of the Code) and who provides the Depositor and the Trust an IRS Form 4224
(and such other certifications, representations or opinions of counsel as
may be requested by the Depositor or the Trust) or (B) an estate or trust
the income of which is includible in gross income for United States Federal
income tax purposes, regardless of source.

               10. We understand that any purported Transfer of any
Certificate (or any interest therein) in contravention of the restrictions
and conditions (including any violation of the representation in paragraph
3 by an investor who continues to hold such Certificates occurring any time
after the Transfer in which it acquired such Certificates) in paragraphs 1
through 9 above shall be null and void (each, a "Void Transfer"), and the
purported transferee in a Void Transfer shall not be recognized by the
Trust or any other person as a Certificateholder for any purpose.

               11. We agree that if we determine to Transfer any of the
Certificates, we will cause our proposed transferee to provide to the Trust
and the Certificate Registrar a letter substantially in the form of this
Exhibit F or Exhibit E to the Trust Agreement, as applicable.

               You are entitled to rely upon this letter and are
irrevocably authorized to produce this letter or a copy hereof to any
interested party in any administrative or legal proceedings or
official inquiry with respect to the matters covered hereby.

                                        Very truly yours,


                                        By:_________________________________
                                           Name:
                                           Title:





                                                                EXHIBIT 4.2






                        SALE AND SERVICING AGREEMENT


                                by and among


                       MMCA AUTO OWNER TRUST 1999-2,

                                as the Trust

                        MMCA AUTO RECEIVABLES TRUST,

                                 as Seller


                                    and


                 MITSUBISHI MOTORS CREDIT OF AMERICA, INC.,

                                as Servicer



                        Dated as of October 1, 1999




                             TABLES OF CONTENTS
                                                                       Page

                                 ARTICLE I
                                DEFINITIONS

 SECTION 1.1  Definitions  . . . . . . . . . . . . . . . . . . . . . . . . 1
 SECTION 1.2  Other Definitional Provisions  . . . . . . . . . . . . . .  23
 SECTION 1.3  Business Day Certificate . . . . . . . . . . . . . . . . .  24

                                 ARTICLE II
                               TRUST PROPERTY

 SECTION 2.1  Conveyance of Trust Property . . . . . . . . . . . . . . .  24
 SECTION 2.2  Representations and Warranties of the Seller as to the
                Receivables  . . . . . . . . . . . . . . . . . . . . . .  29
 SECTION 2.3  Repurchase upon Breach . . . . . . . . . . . . . . . . . .  34
 SECTION 2.4  Custody of Receivable Files  . . . . . . . . . . . . . . .  34
 SECTION 2.5  Duties of Servicer as Custodian  . . . . . . . . . . . . .  35
 SECTION 2.6  Instructions; Authority to Act . . . . . . . . . . . . . .  36
 SECTION 2.7  Custodian's Indemnification  . . . . . . . . . . . . . . .  36
 SECTION 2.8  Effective Period and Termination . . . . . . . . . . . . .  37

                                ARTICLE III
                      ADMINISTRATION AND SERVICING OF
                       RECEIVABLES AND TRUST PROPERTY

 SECTION 3.1  Duties of Servicer . . . . . . . . . . . . . . . . . . . .  37
 SECTION 3.2  Collection and Allocation of Receivable Payments . . . . .  40
 SECTION 3.3  Realization upon Receivables . . . . . . . . . . . . . . .  42
 SECTION 3.4  Physical Damage Insurance  . . . . . . . . . . . . . . . .  43
 SECTION 3.5  Maintenance of Security Interests in Financed Vehicles . .  43
 SECTION 3.6  Covenants of Servicer  . . . . . . . . . . . . . . . . . .  43
 SECTION 3.7  Purchase by Servicer upon Breach . . . . . . . . . . . . .  44
 SECTION 3.8  Servicing Compensation . . . . . . . . . . . . . . . . . .  44
 SECTION 3.9  Servicer's Certificate . . . . . . . . . . . . . . . . . .  44
 SECTION 3.10 Annual Statement as to Compliance;
                Notice of Event of Servicing Termination  . . . . . . . . 45
 SECTION 3.11 Annual Independent Certified Public Accountants' Reports. . 45
 SECTION 3.12 Access to Certain Documentation and Information Regarding
                Receivables  . . . . . . . . . . . . . . . . . . . . . .  46
 SECTION 3.13  Reports to the Commission . . . . . . . . . . . . . . . .  46
 SECTION 3.14  Reports to Rating Agencies   . . . . . . . . . . . . . . . 46

                                 ARTICLE IV
                 DISTRIBUTIONS; RESERVE ACCOUNT; STATEMENTS
                   TO CERTIFICATEHOLDERS AND NOTEHOLDERS

 SECTION 4.1  Accounts . . . . . . . . . . . . . . . . . . . . . . . . .  47
 SECTION 4.2  Collections  . . . . . . . . . . . . . . . . . . . . . . .  52
 SECTION 4.3  Application of Collections . . . . . . . . . . . . . . . .  53
 SECTION 4.4  Advances . . . . . . . . . . . . . . . . . . . . . . . . .  54
 SECTION 4.5  Additional Deposits  . . . . . . . . . . . . . . . . . . .  55
 SECTION 4.6  Allocation of Total Available Funds  . . . . . . . . . . .  56
 SECTION 4.7  Reserve Account; Supplemental Reserve Account  . . . . . .  59
 SECTION 4.8  Pre-Funding Account  . . . . . . . . . . . . . . . . . . .  61
 SECTION 4.9  Negative Carry Account . . . . . . . . . . . . . . . . . .  62
 SECTION 4.10  Net Deposits  . . . . . . . . . . . . . . . . . . . . . .  62
 SECTION 4.11  Statements to Noteholders and Certificateholders  . . . .  62
 SECTION 4.12  Control of Securities Accounts  . . . . . . . . . . . . .  64

                                 ARTICLE V
                   YIELD SUPPLEMENT LETTER OF CREDIT AND
                        THE YIELD SUPPLEMENT ACCOUNT

 SECTION 5.1  Yield Supplement Letter of Credit and the Yield Supplement
                Account  . . . . . . . . . . . . . . . . . . . . . . . .  64

                                 ARTICLE VI
                                 THE SELLER . . . . . . . . . . . . . .   67

 SECTION 6.1  Representations, Warranties and Covenants of Seller  . . .  67
 SECTION 6.2  Liability of Seller; Indemnities . . . . . . . . . . . . .  68
 SECTION 6.3  Merger or Consolidation of, or Assumption of the
                Obligations of, Seller . . . . . . . . . . . . . . . . .  70
 SECTION 6.4  Limitation on Liability of Seller and Others . . . . . . .  70
 SECTION 6.5  Seller May Own Notes or Certificates . . . . . . . . . . .  70

                                ARTICLE VII
                                THE SERVICER

 SECTION 7.1  Representations and Warranties of Servicer . . . . . . . .  71
 SECTION 7.2  Liability of Servicer; Indemnities  . . . . . . . . . . . . 72
 SECTION 7.3  Merger or Consolidation of, or Assumption of the
                Obligations of, Servicer . . . . . . . . . . . . . . . .  74
 SECTION 7.4  Limitation on Liability of Servicer and Others . . . . . .  74
 SECTION 7.5  Servicer Not to Resign . . . . . . . . . . . . . . . . . .  75
 SECTION 7.6  Servicer May Own Notes or Certificates . . . . . . . . . .  75

                                ARTICLE VIII
                           SERVICING TERMINATION

 SECTION 8.1  Events of Servicing Termination  . . . . . . . . . . . . . 75
 SECTION 8.2  Indenture Trustee to Act; Appointment of Successor
                Servicer . . . . . . . . . . . . . . . . . . . . . . . .  77
 SECTION 8.3  Effect of Servicing Transfer . . . . . . . . . . . . . . .  77
 SECTION 8.4  Notification to Noteholders and Certificateholders . . . .  78
 SECTION 8.5  Waiver of Past Events of Servicing Termination . . . . . .  78

                                 ARTICLE IX
                                TERMINATION

 SECTION 9.1  Optional Purchase of All Receivables . . . . . . . . . . .  79

                                 ARTICLE X
                          MISCELLANEOUS PROVISIONS

 SECTION 10.1  Amendment  . . . . . . . . . . . . . . . . . . . . . . . . 80
 SECTION 10.2  Protection of Title to Trust  . . . . . . . . . . . . . .  81
 SECTION 10.3  Governing Law . . . . . . . . . . . . . . . . . . . . . .  83
 SECTION 10.4  Notices . . . . . . . . . . . . . . . . . . . . . . . . .  83
 SECTION 10.5  Severability of Provisions  . . . . . . . . . . . . . . .  83
 SECTION 10.6  Assignment  . . . . . . . . . . . . . . . . . . . . . . .  84
 SECTION 10.7  Further Assurances  . . . . . . . . . . . . . . . . . . .  84
 SECTION 10.8  No Waiver; Cumulative Remedies  . . . . . . . . . . . . .  84
 SECTION 10.9  Third-Party Beneficiaries . . . . . . . . . . . . . . . .  84
 SECTION 10.10  Actions by Noteholder or Certificateholders  . . . . . .  84
 SECTION 10.11  Counterparts . . . . . . . . . . . . . . . . . . . . . .  85
 SECTION 10.12  Agent for Service  . . . . . . . . . . . . . . . . . . .  85
 SECTION 10.13  No Bankruptcy Petition; Subordination; Claims
                  Against Seller . . . . . . . . . . . . . . . . . . . .  85
 SECTION 10.14  Limitation of Liability of Owner Trustee and Indenture
                   Trustee . . . . . . . . . . . . . . . . . . . . . . .  85


                                 SCHEDULES

           SCHEDULE A     Schedule of Initial Receivables
           SCHEDULE B     Location of Receivable Files

                                  EXHIBITS

           EXHIBIT A Form of Servicer's Certificate
           EXHIBIT B Form of Statement to Noteholders
           EXHIBIT C Form of Statement to Certificateholders
           EXHIBIT D Form of Yield Supplement Agreement
           EXHIBIT E Form of Second-Tier Subsequent Assignment



           SALE AND SERVICING AGREEMENT, dated as of October 1, 1999 (as
 amended, supplemented or otherwise modified and in effect from time to
 time, this "Agreement"), by and among MMCA AUTO OWNER TRUST 1999-2, a
 Delaware business trust (the "Trust"), MMCA AUTO RECEIVABLES TRUST, a
 Delaware business trust (the "Seller"), and MITSUBISHI MOTORS CREDIT OF
 AMERICA, INC., a Delaware corporation (the "Servicer").

           WHEREAS, the Trust desires to purchase portfolios of receivables
 arising in connection with motor vehicle retail installment sale contracts
 generated by Mitsubishi Motors Credit of America, Inc. in the ordinary
 course of its business and sold to the Seller as of the date hereof and
 from time to time hereafter;

           WHEREAS, the Seller is willing to sell such receivables to the
 Trust as of the date hereof and from time to time hereafter; and

           WHEREAS, Mitsubishi Motors Credit of America, Inc. is willing to
 service such receivables on behalf of the Trust;

           NOW, THEREFORE, in consideration of the premises and the mutual
 covenants herein contained, and other good and valuable consideration, the
 receipt and sufficiency of which is hereby acknowledged, the parties
 hereto, intending to be legally bound, agree as follows:

                                  ARTICLE I
                                 DEFINITIONS

           SECTION 1.1  Definitions.  Whenever used in this Agreement, the
 following words and phrases, unless the context otherwise requires,
 whenever capitalized shall have the following meanings:

           "Accrued Note Interest" shall mean, with respect to any Payment
 Date and each Class of Notes, the sum of the Monthly Accrued Note Interest
 and the Interest Carryover Shortfall for such Class for such Payment Date.

           "Actuarial Advance" shall mean, with respect to an Actuarial
 Receivable, the amount, as of the last day of a Collection Period, which is
 required to be advanced with respect to such Actuarial Receivable by the
 Servicer pursuant to Section 4.4(a).

           "Actuarial Method" shall mean the method of allocating a fixed
 level payment on a Receivable between principal and interest, pursuant to
 which the portion of such payment that is allocated to interest is the
 product of one-twelfth (1/12) of the APR on the Receivable multiplied by
 the scheduled principal balance of the Receivable.

           "Actuarial Receivable" shall mean any Receivable under which the
 portion of a payment with respect thereto allocable to interest and the
 portion of a payment with respect thereto allocable to principal is
 determined in accordance with the Actuarial Method.

           "Advance" shall mean an Actuarial Advance or a Last Scheduled
 Payment Advance, as the context may require.

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

           "Agreement" shall have the meaning specified in the recitals
 hereto.

           "Amount Financed" shall mean, with respect to a Receivable, the
 aggregate amount advanced under such Receivable toward the purchase price
 of the Financed Vehicle and any related costs.

           "Applicable Tax State" shall mean, as of any date of
 determination, each state as to which any of the following is then
 applicable: (a) a state in which the Owner Trustee maintains the Corporate
 Trust Office, (b) a state in which the Owner Trustee maintains its
 principal executive offices, and (c) a state in which the Servicer
 regularly conducts servicing and collection operations other than purely
 ministerial activities and which relate to a material portion of the
 Receivables.

           "APR" of a Receivable shall mean the annual percentage rate of
 interest stated in the Contract related to such Receivable.

           "Available Funds" shall mean, for any Payment Date, an amount
 equal to (a) the sum of the following amounts with respect to the related
 Collection Period: (i) all collections on Receivables, including Payaheads
 withdrawn from the Payahead Account but excluding Payaheads deposited into
 the Payahead Account and excluding Rule of 78's Payments (and including the
 proceeds of sale by the Trust of any Financed Vehicle sold to the Trust
 upon termination, including a prepayment, of a Final Payment Receivable);
 (ii) all Liquidation Proceeds on Defaulted Receivables and any Recoveries;
 (iii) all extension and deferral fees paid with respect to the Receivables;
 (iv) the Purchase Amount of each Receivable that became a Purchased
 Receivable during the related Collection Period (net of applicable
 expenses); (v) all Actuarial Advances and Last Scheduled Payment Advances
 deposited to the Collection Account on such Payment Date by the Servicer;
 (vi) amounts paid pursuant to the Yield Supplement Agreement (including
 amounts, if any, withdrawn from the Yield Supplement Account, the
 Supplemental Reserve Account or the Reserve Account pursuant to Section
 5.1(a)(ii)) with respect to the related Collection Period; (vii) the
 Negative Carry Amount for such Payment Date; (viii) partial prepayments
 attributable to any refunded item included in the Amount Financed, such as
 extended warranty protection plan costs or physical damage, credit life or
 disability insurance premiums, or any partial prepayment which causes a
 reduction in the Obligor's periodic payment to be below the Scheduled
 Payment as of the related Cutoff Date; (ix) the Pre-Funding Account
 Investment Earnings, if any, for the related Collection Period; and (x)
 with respect to the Payment Date on or immediately following the last day
 of the Pre-Funding Period, the Remaining Pre-Funded Amount; provided,
 however, that in calculating the Available Funds, all payments and proceeds
 (including Liquidation Proceeds) of any Purchased Receivables the Purchase
 Amount of which has been included in the Available Funds in a prior
 Collection Period (which shall be paid to the Seller or the Servicer, as
 applicable) will be excluded, minus (b) the aggregate amount of funds
 described in clause (a) above that are used in the related Collection
 Period to reimburse the Servicer for the aggregate amount of Advances
 previously made by the Servicer that are due and payable to the Servicer on
 such Payment Date.

           "Business Day" shall mean any day other than a Saturday, a
 Sunday, or a day on which banking institutions or trust companies in New
 York, New York, Wilmington, Delaware or Los Angeles, California shall be
 authorized or obligated by law, regulation or executive order to be closed.

           "Capped Receivable" shall mean a Simple Interest Receivable that
 is subject to a cap on the aggregate amount of interest to be paid by the
 related Obligor during the term of such Receivable.

           "Certificate" shall have the meaning assigned thereto in the
 Trust Agreement.

           "Certificate Balance" shall mean, as the context may require, (i)
 with respect to all of the Certificates, an amount equal to, initially, the
 Initial Certificate Balance and, thereafter, an amount equal to the Initial
 Certificate Balance, as reduced from time to time by all amounts allocable
 to principal previously distributed to Certificateholders or (ii) with
 respect to any Certificate, an amount equal to, initially, the initial
 denomination of such Certificate and, thereafter, an amount equal to such
 initial denomination, as reduced from time to time by all amounts allocable
 to principal previously distributed in respect of such Certificate;
 provided, that in determining whether the Holders of the requisite portion
 or percentage of the Certificate Balance of all of the Certificates have
 given any request, demand, authorization, direction, notice, consent, or
 waiver hereunder or under any other Basic Document, Certificates owned by
 the Trust, any other obligor upon the Certificates, the Seller, the
 Servicer or any Affiliate of any of the foregoing Persons shall be
 disregarded and deemed to be excluded from the Certificate Balance (unless
 such Persons own 100% of the Certificate Balance of the Certificates),
 except that, in determining whether the Indenture Trustee and Owner Trustee
 shall be protected in relying on any such request, demand, authorization,
 direction, notice, consent, or waiver, only Certificates that a Responsible
 Officer of the Indenture Trustee, if applicable, and a Responsible Officer
 of the Owner Trustee with direct responsibility for the administration of
 the Trust Agreement, if applicable, knows to be so owned shall be so
 disregarded.  Certificates so owned that have been pledged in good faith
 may be regarded as included in the Certificate Balance if the pledgee
 establishes to the satisfaction of the Indenture Trustee or the Owner
 Trustee, as applicable, the pledgee's right so to act with respect to such
 Certificates and that the pledgee is not the Trust, any other obligor upon
 the Certificates, the Seller, the Servicer or any Affiliate of any of the
 foregoing Persons.

           "Certificate Distribution Account" shall mean the account
 established and maintained as such pursuant to Section 4.1(e).

           "Certificate Pool Factor" shall mean, as of the close of business
 on the last day of a Collection Period, a seven-digit decimal figure equal
 to the Certificate Balance (after giving effect to any reductions therein
 to be made on the immediately following Payment Date) divided by the
 Initial Certificate Balance.  The Certificate Pool Factor will be 1.0000000
 as of the Closing Date; thereafter, the Certificate Pool Factor will
 decline to reflect reductions in the Certificate Balance.

           "Certificateholder" shall have the meaning assigned thereto in
 the Trust Agreement.

           "Closing Date" shall mean October 28, 1999.

           "Collection Account" shall mean the account or accounts
 established and maintained as such pursuant to Section 4.1(a).

           "Collection Period" shall mean each calendar month during the
 term of this Agreement or, in the case of the initial Collection Period,
 the period from the Initial Cutoff Date to and including the last day of
 the month in which the Initial Cutoff Date occurred.  As used herein, the
 Collection Period "related to" a Payment Date or "preceding" a Payment Date
 refers to the Collection Period that ends on the last day of the calendar
 month preceding the calendar month in which such Payment Date occurs.

           "Commission" shall mean the Securities and Exchange Commission.

           "Computer Tape" shall mean each computer tape or compact disk
 generated by the Seller which provides information relating to the
 Receivables and which was used by the Seller in selecting the Receivables
 conveyed to the Trust  hereunder on the Closing Date or any Subsequent
 Transfer Date.

           "Contract" shall mean a motor vehicle retail installment sale
 contract, including a retail installment contract relating to the sale of
 an automobile or a light-duty truck for commercial use.

           "Corporate Trust Office" shall mean, as applicable, (i) the
 principal office of the Indenture Trustee at which at any particular time
 its corporate trust business shall be administered, which office at the
 date of the execution of this Agreement is located at 1251 Avenue of the
 Americas, New York, New York 10020-1104, Attention: Corporate Trust
 Department, or at such other address as the Indenture Trustee may designate
 from time to time by notice to the Noteholders, the Owner Trustee  and the
 Seller, or the principal corporate trust office of any successor Indenture
 Trustee (of which address such successor Indenture Trustee will notify the
 Noteholders, the Owner Trustee and the Seller) or (ii) the principal office
 of the Owner Trustee at which at any particular time its corporate trust
 business shall be administered, which office at the date of the execution
 of this Agreement is located at Rodney Square North, 1100 North Market
 Street, Wilmington, Delaware, 19890-0001, Attention:  Corporate Trust
 Administration or at such other address as the Owner Trustee may designate
 from time to time by notice to the Certificateholders, the Indenture
 Trustee and the Seller, or the principal corporate trust office of any
 successor Owner Trustee (of which address such successor Owner Trustee will
 notify the Certificateholders, the Indenture Trustee and the Seller).

           "Cutoff Date" shall mean the Initial Cutoff Date or any
 Subsequent Cutoff Date, as the context may require.

           "Dealer" shall mean, with respect to any Receivable, the seller
 of the related Financed Vehicle who originated and assigned the Receivable
 relating to such Financed Vehicle to MMCA under a Dealer Agreement.

           "Dealer Agreement" shall mean an agreement between MMCA and a
 Dealer relating to the assignment of Receivables to MMCA and all documents
 and instruments relating thereto, as the same may from time to time be
 amended, supplemented or otherwise modified and in effect.

           "Defaulted Receivable" shall mean a Receivable (other than a
 Purchased Receivable) as to which (i) the related Financed Vehicle has been
 repossessed and liquidated, (ii) more than 10% of a scheduled payment
 (including, in the case of a Final Payment Receivable, the amount owed by
 an Obligor with respect to a Last Scheduled Payment but excluding in each
 case any Excess Wear and Tear or Excess Mileage) is 120 or more days past
 due and the Servicer has not repossessed the related Financed Vehicle or
 (iii) the Servicer has determined, in accordance with its customary
 servicing standards, policies and procedures, that eventual payment in full
 (including, in the case of a Final Payment Receivable, the amount owed by
 an Obligor with respect to a Last Scheduled Payment but excluding in each
 case any Excess Wear and Tear or Excess Mileage) on the Receivable is
 unlikely and the Servicer has either (x) repossessed and liquidated the
 related Financed Vehicle or (y) repossessed and held the related Financed
 Vehicle in its repossession inventory for 90 days, which 90 days shall not
 be more than 180 days after the date on which a Scheduled Payment was due
 but not paid.

           "Depositor" shall mean the Seller, in its capacity as Depositor
 under the Trust Agreement.

           "Determination Date" shall mean, with respect to any Collection
 Period, the seventh Business Day of the next succeeding calendar month (but
 not later than the tenth calendar day of such month).

           "Eligible Servicer" shall mean a Person which, at the time of its
 appointment as Servicer or as a subservicer, (i) has a net worth of not
 less than $50,000,000, (ii) is servicing a portfolio of motor vehicle
 retail installment sale contracts and/or motor vehicle loans, (iii) is
 legally qualified, and has the capacity, to service the Receivables, (iv)
 has demonstrated the ability professionally and competently to service a
 portfolio of motor vehicle retail installment sale contracts and/or motor
 vehicle loans similar to the Receivables in accordance with standards of
 skill and care that are consistent with prudent industry standards, and (v)
 is qualified and entitled to use pursuant to a license or other written
 agreement, and agrees to maintain the confidentiality of, the software
 which the Servicer or any subservicer uses in connection with performing
 its duties and responsibilities under this Agreement or the related
 subservicing agreement or obtains rights to use, or develops at its own
 expense, software which is adequate to perform its duties and
 responsibilities under this Agreement or the related subservicing
 agreement.

           "ERISA" shall mean the Employee Retirement Income Security Act of
 1974, as amended.

           "Event of Servicing Termination" shall mean an event specified in
 Section 8.1.

           "Excess Mileage" shall mean, with respect to any Financed Vehicle
 securing a Final Payment Receivable, the amounts payable by the related
 Obligor relating to the excess of the number of miles by which such
 Financed Vehicle has been driven over the number of miles such Financed
 Vehicle may be driven during the term of the related Final Payment
 Receivable (as specified in the Contract related to such Final Payment
 Receivable) without incurring an excess mileage charge pursuant to the
 related Contract, net of the amount, if any, payable to a third party
 collection agency as payment of its fees and expenses in connection with
 collecting such amounts from the related Obligor.

           "Excess Wear and Tear" shall mean, with respect to any Financed
 Vehicle securing a Final Payment Receivable, all amounts payable by the
 related Obligor relating to damages to such Financed Vehicle that are not
 the result of normal wear and tear, as more specifically described in the
 Contract related to such Final Payment Receivable, net of the amount, if
 any, payable to a third party collection agency as payment of its fees and
 expenses in connection with collecting such amounts from the related
 Obligor.

           "Final Payment Receivable" shall mean all rights and obligations
 arising under a Contract listed on a Schedule of Receivables which provides
 for a series of scheduled payments which, if each is made on its scheduled
 due date, will amortize the initial Level Pay Balance by the due date
 immediately preceding the maturity date of the Receivable.  At maturity of
 the Final Payment Receivable, the Obligor thereunder will owe (assuming
 that all payments have been made on their scheduled due dates) an amount
 consisting of interest for the period from the preceding due date through
 the maturity date and the remaining Principal Balance of the Receivable.
 At maturity of the Final Payment Receivable, the Obligor may either (i) pay
 the remaining Principal Balance of the Receivable, all accrued and unpaid
 interest, plus any fees, charges, and other amounts then owing, (ii)
 refinance the amount then due, subject to certain conditions or (iii) sell
 the Financed Vehicle to MMCA on behalf of the Trust for an amount equal to
 the Last Scheduled Payment, reduced by charges for Excess Wear and Tear and
 Excess Mileage and a disposition fee payable to the Servicer, and pay any
 excess of the total amount owed by the Obligor (calculated as in clause
 (i)) over the Last Scheduled Payment to MMCA on behalf of the Trust, and
 satisfy all other conditions stated under the terms of the Contract.

           "Final Scheduled Maturity Date" shall mean (i)  with respect to
 any Initial Receivable, [________ __], 200[__] and (ii) with respect to any
 Subsequent Receivable, March 31, 2005.

           "Financed Vehicle" shall mean a new or used automobile or
 light-duty truck, together with all  accessions thereto, securing an
 Obligor's indebtedness under the respective Receivable.

           "Holder" shall mean a Noteholder or a Certificateholder, as the
 case may be.

           "Indenture" shall mean the Indenture, dated as of October 1,
 1999, between the Trust and the Indenture Trustee, as the same may be
 amended, supplemented or otherwise modified and in effect from time to
 time.

           "Indenture Trustee" shall mean Bank of Tokyo - Mitsubishi Trust
 Company, a New York banking corporation, as Indenture Trustee under the
 Indenture, its successors in interest and any successor trustee under the
 Indenture.

           "Initial Certificate Balance" shall mean, as the context may
 require, (i) with respect to all of the Certificates, $60,000,000, or (ii)
 with respect to any Certificate, an amount equal to the initial
 denomination of such Certificate.

           "Initial Cutoff Date" shall mean October 1, 1999.

           "Initial Payahead Account Deposit" shall mean $[____________].

           "Initial Pool Balance" shall mean the aggregate Principal Balance
 (including the aggregate principal balance of Last Scheduled Payments) of
 the Initial Receivables as of the close of business on the Initial Cutoff
 Date, which is $597,789,058.71.

           "Initial Receivable" shall mean any Standard Receivable or Final
 Payment Receivable conveyed by the Seller to the Trust on the Closing Date,
 as described in the Schedule of Initial Receivables.

           "Initial Yield Supplement Amount" shall mean $[________________].

           "Insolvency Event" shall mean, with respect to any Person, (i)
 the making of a general assignment for the benefit of creditors, (ii) the
 filing of a voluntary petition in bankruptcy, (iii) being adjudged a
 bankrupt or insolvent, or having had entered against such Person an order
 for relief in any bankruptcy or insolvency proceeding, (iv) the filing by
 such Person of a petition or answer seeking reorganization, arrangement,
 composition, readjustment, liquidation, dissolution or similar relief under
 any statute, law or regulation, (v) the filing by such Person of an answer
 or other pleading admitting or failing to contest the material allegations
 of a petition filed against such Person in any proceeding specified in
 (vii) below, (vi) seeking, consenting to or acquiescing in the appointment
 of a trustee, receiver or liquidator of such Person or of all or any
 substantial part of the assets of such Person or (vii) the failure to
 obtain dismissal within 60 days of the commencement of any proceeding
 against such Person seeking reorganization, arrangement, composition,
 readjustment, liquidation, dissolution or similar relief under any statute,
 law or regulation, or the entry of any order appointing a trustee,
 liquidator or receiver of such Person or of such Person's assets or any
 substantial portion thereof.

           "Interest Accrual Period" shall mean, with respect to any Payment
 Date, and with respect to each Class of the Notes, the period from and
 including the 15th day of the calendar month immediately preceding such
 Payment Date (or, in the case of the first Payment Date, the Closing Date),
 to but excluding the 15th day of the calendar month in which such Payment
 Date occurs.

           "Interest Carryover Shortfall" shall mean, with respect to any
 Payment Date and any Class of Notes, the excess of the sum of the Monthly
 Accrued Note Interest for the preceding Payment Date and any outstanding
 Interest Carryover Shortfall from the close of business on such preceding
 Payment Date, over the amount in respect of interest that is actually
 deposited in the Note Payment Account on such preceding Payment Date with
 respect to such Class, plus interest on such excess to the extent permitted
 by law, at the applicable Note Interest Rate for the related Interest
 Accrual Period.

           "Last Scheduled Payment" shall mean, with respect to each Final
 Payment Receivable, the amount referred to in the Contract related to such
 Final Payment Receivable as the "last scheduled payment."

           "Last Scheduled Payment Advance" shall mean, with respect to a
 Final Payment Receivable, the amount, as of the close of business on the
 last day of a Collection Period, which is required to be advanced by the
 Servicer with respect to such Final Payment Receivable pursuant to Section
 4.4(b).

           "Last Scheduled Payment Pool Balance" shall mean, for any Payment
 Date, the aggregate principal balance of Last Scheduled Payments of Final
 Payment Receivables as of the close of business on the last day of the
 preceding Collection Period.

           "Last Scheduled Payment Principal Collections" shall mean (a)
 collections of principal on a Final Payment Receivable that are
 attributable to Last Scheduled Payments, which includes any collection
 attributable to principal on a Final Payment Receivable in excess of the
 initial Level Pay Balance of  that Receivable, whether or not such payment
 is made on the due date of the related Last Scheduled Payment, and
 including the proceeds of sale (net of expenses) of any Financed Vehicle
 purchased by MMCA on behalf of the Trust pursuant to the terms of  the
 Receivable and subsequently sold on behalf of the Trust, minus (b) with
 respect to any Final Payment Receivable with respect to which the Obligor
 exercises its right to have MMCA, on behalf of the Trust, purchase the
 related Financed Vehicle, the excess of the purchase price from the Obligor
 of such Financed Vehicle over the remaining amount owed by the Obligor.

           "Letter of Credit Bank" shall mean any Person having the Required
 Rating that has provided a Yield Supplement Letter of Credit in accordance
 with Section 5.1.

           "Level Pay Balance" shall mean, with respect to each Final
 Payment Receivable, (i) initially the Amount Financed under such Final
 Payment Receivable minus the principal portion of the Last Scheduled
 Payment thereon and (ii) thereafter, shall be the amount set forth in
 clause (i) minus all collections on or with respect to principal on such
 Receivable other than amounts on deposit in the Payahead Account with
 respect to future due dates; provided that such Level Pay Balance for any
 Final Payment Receivable shall not be less than zero.

           "Level Pay Pool Balance" shall mean, for any Payment Date, the
 sum of (i) the aggregate Level Pay Balance of Final Payment Receivables and
 (ii) the aggregate Principal Balance of the Receivables other than Final
 Payment Receivables, as of the close of business on the last day of the
 preceding Collection Period.

           "Lien" shall mean a security interest, lien, charge, pledge,
 equity or encumbrance of any kind, other than tax liens, mechanics' or
 materialmen's liens, judicial liens and any liens that may attach to a
 Financed Vehicle by operation of law.

           "Liquidation Proceeds" shall mean, with respect to a Defaulted
 Receivable, the monies collected from whatever source during the Collection
 Period in which such Receivable became a Defaulted Receivable, net of the
 sum of (i) any expenses incurred by the Servicer in connection with
 collection of such Receivable and the disposition of the Financed Vehicle
 and (ii) any amounts required by law to be remitted to the Obligor.

           "Maximum Negative Carry Amount" shall mean, as of any Payment
 Date, an amount equal to the product of (a) the Weighted Average Rate as of
 such Payment Date minus 2.5%, multiplied by (b) the product of the Note
 Percentage as of such Payment Date and the Pre-Funded Amount as of such
 Payment Date after giving effect to any withdrawals from the Pre-Funding
 Account on such Payment Date, multiplied by (c) the percentage equivalent
 of a fraction, the numerator of which is the actual number of days until
 the expected end of the Pre-Funding Period and the denominator of which is
 360.  The Maximum Negative Carry Amount as of any Payment Date shall be
 calculated in the manner described in the preceding sentence as an
 approximation of the maximum aggregate amount of the Negative Carry Amounts
 for all subsequent Payment Dates.

           "Maximum Supplemental Reserve Amount" shall mean, with respect to
 any Payment Date, an amount equal to the lesser of (i) 2.00% of the
 Original Pool Balance as of such Payment Date (after giving effect to all
 conveyances of Subsequent Receivables to the Trust on or prior to such
 Payment Date) and (ii) an amount equal to (x) the outstanding principal
 amount of the Notes on such Payment Date (after giving effect to any
 principal payment made on such Payment Date) less (y) the amount on deposit
 in the Reserve Account on such Payment Date (after giving effect to all
 deposits and withdrawals therefrom), as such amount may be reduced from
 time to time upon satisfaction of the Rating Agency Condition.

           "MMCA" shall mean Mitsubishi Motors Credit of America, Inc., a
 Delaware corporation, and its successors and assigns.

           "Monthly Accrued Note Interest" shall mean, with respect to any
 Payment Date and (i) any Class of Notes, interest accrued for the related
 Interest Accrual Period at the applicable Note Interest Rate for such Class
 on the aggregate principal balance of the Notes of such Class as of the
 immediately preceding Payment Date, after giving effect to all payments of
 principal to Noteholders on or prior to such preceding Payment Date (or, in
 the case of the first Payment Date, the initial principal amount of the
 Notes); and (ii) with respect to the Notes collectively, the sum of Monthly
 Accrued Note Interest for each Class.

           "Monthly Remittance Condition" shall have the meaning assigned
 thereto in Section 4.1(g).

           "Moody's" shall mean Moody's Investors Service, Inc., or its
 successors and assigns.

           "Negative Carry Account" shall mean the account established and
 maintained as such pursuant to Section 4.1(c).

           "Negative Carry Account Initial Deposit" shall mean
 $[____________].

           "Negative Carry Amount" shall mean, with respect to any Payment
 Date, the difference (if positive) between (1) the product of (a) the
 Monthly Accrued Note Interest for such Payment Date, multiplied by (b) the
 Pre-Funded Percentage as of the immediately preceding Payment Date or, in
 the case of the first Payment Date, the Closing Date, minus (2) the Pre-
 Funding Account Investment Earnings for the related Collection Period (or,
 in the case of the first Payment Date, from the Closing Date until October
 31, 1999).

           "Note Payment Account" shall mean the account established and
 maintained as such pursuant to Section 4.1(d).

           "Note Percentage" shall mean, as of any Payment Date, the
 percentage equivalent of a fraction, the numerator of which is the
 aggregate principal amount of the Notes as of such Payment Date (after
 giving effect to any payments of principal on such Payment Date), and the
 denominator of which is an amount equal to the sum of the aggregate
 principal amount of the Notes and the Certificate Balance, in each case as
 of such Payment Date (after giving effect to any payment of principal on
 such Payment Date).

           "Note Pool Factor" shall mean, with respect to any Class of
 Notes, as of the close of business on the last day of a Collection Period,
 a seven-digit decimal figure equal to the outstanding principal balance of
 such Class of Notes (after giving effect to any reductions thereof to be
 made on the immediately following Payment Date) divided by the original
 outstanding principal balance of such Class of Notes.  Each Note Pool
 Factor will be 1.0000000 as of the Closing Date; thereafter, the Note Pool
 Factor will decline to reflect reductions in the outstanding principal
 amount of such Class of Notes.

           "Noteholder" shall mean a Person in whose name a Note is
 registered on the Note Register.

           "Obligor" on a Receivable shall mean the purchaser or co-
 purchasers of the related Financed Vehicle purchased in part or in whole by
 the execution and delivery of such Receivable, or any other Person who owes
 or may be liable for payments under such Receivable.

           "Officer's Certificate" shall mean a certificate signed by the
 chairman, the president, any executive vice president, vice president or
 the treasurer of the Seller or the Servicer, as the case may be, and
 delivered to the Owner Trustee and the Indenture Trustee.

           "Opinion of Counsel" shall mean a written opinion of counsel
 (who, in the case of counsel to the Seller or the Servicer, may be an
 employee of, or outside counsel to, the Seller or the Servicer), which
 counsel shall be acceptable to the Indenture Trustee, the Owner Trustee or
 the Rating Agencies, as applicable.

           "Optional Purchase Percentage" shall mean 10%.

           "Original Pool Balance" shall mean, as of any date of
 determination, an amount equal to the sum of (i) the Initial Pool Balance
 plus (ii) the aggregate Principal Balance (including the aggregate
 principal balance of Last Scheduled Payments) of all Subsequent Receivables
 conveyed to the Trust on or prior to such date as of the close of business
 on their respective Subsequent Cutoff Dates.

           "Owner Trust Estate" shall have the meaning assigned thereto in
 the Trust Agreement.

           "Owner Trustee" shall mean Wilmington Trust Company, a  Delaware
 banking corporation, not in its individual capacity but solely as Owner
 Trustee under the Trust Agreement, its successors in interest and any
 successor trustee under the Trust Agreement.

           "Payahead" shall mean, with respect to an Actuarial Receivable,
 the amount, as of the close of business on the last day of a Collection
 Period, so designated in accordance with Section 4.3(a) with respect to
 such Receivable.

           "Payahead Account" shall mean the account established and
 maintained as such pursuant to Section 4.1(f).

           "Payahead Balance", with respect to an Actuarial Receivable,
 shall mean the sum, as of the close of business on the last day of a
 Collection Period, of all Payaheads made by or on behalf of the Obligor
 with respect to such Actuarial Receivable (including any amount paid by or
 on behalf of the Obligor prior to the related Cutoff Date that is due on or
 after the related Cutoff Date and was not used to reduce the principal
 balance of such Actuarial Receivable), as reduced by applications of
 previous Payaheads with respect to such Actuarial Receivable, pursuant to
 Sections 4.3(a) and 4.4.

           "Payment Date" shall mean the 15th day of each month, or if such
 day is not a Business Day, the immediately following Business Day,
 commencing on November 15, 1999.

           "Permitted Investments" shall mean, on any date of determination,
 book-entry securities, negotiable instruments or securities represented by
 instruments in bearer or registered form with maturities not exceeding the
 Business Day preceding the next Payment Date which evidence:

                (a)  direct obligations of, and obligations fully guaranteed
 as to timely payment by, the United States of America;

                (b)  demand deposits, time deposits or certificates of
 deposit of any depository institution or trust company incorporated under
 the laws of the United States of America or any state thereof (or any
 domestic branch of a foreign bank) and subject to supervision and
 examination by Federal or State banking or depository institution
 authorities; provided, however, that at the time of the investment or
 contractual commitment to invest therein, the commercial paper or other
 short-term unsecured debt obligations (other than such obligations the
 rating of which is based on the credit of a Person other than such
 depository institution or trust company) thereof shall have a credit rating
 from each of the Rating Agencies in the highest investment category granted
 thereby;

                (c)  commercial paper having, at the time of the investment
 or contractual commitment to invest therein, a rating from each of the
 Rating Agencies in the highest investment category granted thereby;

                (d)  investments in money market funds having a rating from
 each of the Rating Agencies in the highest investment category granted
 thereby (including funds for which the Indenture Trustee or the Owner
 Trustee or any of their respective Affiliates is investment manager or
 advisor);

                (e)  bankers' acceptances issued by any depository
 institution or trust company referred to in clause (b) above;

                (f)  repurchase obligations with respect to any security
 that is a direct obligation of, or fully guaranteed by, the United States
 of America or any agency or instrumentality thereof the obligations of
 which are backed by the full faith and credit of the United States of
 America, in either case entered into with a depository institution or trust
 company (acting as principal) described in clause (b); and

                (g)  any other investment with respect to which the Trust or
 the Servicer has received written notification from the Rating Agencies
 that the acquisition of such investment as a Permitted Investment will not
 result in a withdrawal or downgrading of the ratings on any Class of Notes
 or the Certificates.

           "Person" shall mean a legal person, including any individual,
 corporation, estate, partnership, joint venture, association, joint stock
 company, limited liability company, limited liability partnership, trust,
 unincorporated organization, or government or any agency or political
 subdivision thereof, or any other entity of whatever nature.

           "Pool Balance" shall mean, as of any date of determination, the
 aggregate Principal Balance of the Receivables (including the aggregate
 Principal Balance of Last Scheduled Payments) as of the close of business
 on the last day of the preceding Collection Period or, with respect to any
 date of determination during the first Collection Period, as of the Initial
 Cutoff Date, after giving effect to, with respect to such Collection
 Period, (i) all payments received from Obligors (other than Payaheads),
 (ii) all Advances to be made by the Servicer and (iii) all Purchase Amounts
 to be remitted by the Seller or the Servicer, in each case for such
 Collection Period, and reduced by the aggregate Principal Balance of
 Receivables that became Defaulted Receivables during such Collection
 Period.

           "Pre-Funded Amount" shall mean, with respect to the Closing Date
 or any Payment Date, the amount on deposit in the Pre-Funding Account on
 such date exclusive of any interest and other income (net of losses and
 expenses) on amounts on deposit in the Pre-Funding Account.

           "Pre-Funded Percentage" shall mean, as of any date of
 determination, the percentage equivalent of a fraction, the numerator of
 which is the Pre-Funded Amount as of such date of determination (after
 giving effect to any withdrawals from the Pre-Funding Account on or prior
 to such date of determination), and the denominator of which is the sum of
 the Pool Balance (after giving effect to all conveyances of Subsequent
 Receivables to the Trust on or prior to such date of determination) and the
 Pre-Funded Amount (after giving effect to any withdrawals from the Pre-
 Funding Account on or prior to such date of determination).

           "Pre-Funding Account"  shall mean the account designated as such,
 established and maintained pursuant to Section 4.1(b).

           "Pre-Funding Account Investment Earnings"  shall mean, with
 respect to any Collection Period, the interest and other income (net of
 losses and expenses) earned on amounts on deposit in the Pre-Funding
 Account during such Collection Period and deposited to the Pre-Funding
 Account on or prior to the related Payment Date.

           "Pre-Funding Period" shall mean the period from and including the
 Closing Date and ending on the earliest of:  (a) the last day of the
 Collection Period on which the Pre-Funded Amount (after giving effect to
 any transfers therefrom in connection with the transfer of Subsequent
 Receivables to the Trust on or before such date) is less than $100,000, (b)
 the date on which an Event of Default or an Event of Servicing Termination
 occurs, (c) the date on which an Insolvency Event occurs with respect to
 the Seller or the Servicer and (d) the close of business on March 31, 2000.

           "Principal Balance" shall mean, with respect to any Receivable as
 of any date of determination, the Amount Financed minus the sum of the
 following amounts:  (i) in the case of an Actuarial Receivable, that
 portion of all Scheduled Payments due on or prior to such date allocable to
 principal computed in accordance with the Actuarial Method (to the extent
 collected or advanced), (ii) in the case of a Simple Interest Receivable,
 that portion of all Scheduled Payments actually received on or prior to
 such date allocable to principal using the Simple Interest Method (to the
 extent collected or advanced), (iii) any refunded portion of extended
 warranty protection plan costs, or of physical damage, credit life, or
 disability insurance premiums included in the Amount Financed, and (iv) any
 prepayment in full or partial prepayment applied to reduce the unpaid
 principal balance of such Receivable.  The Principal Balance of a Defaulted
 Receivable shall be zero as of the beginning of the Collection Period
 following the Collection Period in which it became a Defaulted Receivable.

           "Principal Carryover Shortfall" shall mean, as of the close of
 business on any Payment Date, the excess of the Principal Distribution
 Amount and any outstanding Principal Carryover Shortfall from the preceding
 Payment Date over the amount in respect of principal that is actually
 deposited in the Note Payment Account on such Payment Date.

           "Principal Distribution Amount" shall mean, with respect to any
 Payment Date, the sum of (i) the Scheduled Principal for such Payment Date
 (including, in the case of a Final Payment Receivable, the amount owed by
 an Obligor with respect to a Last Scheduled Payment), (ii) any outstanding
 Principal Carryover Shortfall as of the close of business on the preceding
 Payment Date and (iii) with respect to the Payment Date on or immediately
 following the end of the Pre-Funding Period, the Remaining Pre-Funded
 Amount; provided, however, that the Principal Distribution Amount shall not
 exceed the outstanding aggregate principal balance of the Notes; and
 provided, further, that, on the Final Payment Date for each Class of Notes,
 the principal required to be deposited in the Note Payment Account shall
 include the amount necessary (after giving effect to the other amounts to
 be deposited in the Note Payment Account on such Payment Date and allocable
 to principal) to reduce the outstanding principal amount of the Notes of
 such Class to zero.

           "Program" shall have the meaning assigned thereto in Section
 3.11.

           "Purchase Agreement" shall mean the Purchase Agreement, dated as
 of October 1, 1999, between the Seller and MMCA, as the same may be
 amended, supplemented or otherwise modified and in effect from time to
 time.

           "Purchase Amount" shall mean, with respect to a Payment Date and
 a Receivable to be repurchased by the Seller or purchased by the Servicer
 on such Payment Date, an amount equal to the sum of (a) the Principal
 Balance of such Receivable as of the first day of the Collection Period
 preceding the Collection Period in which such Payment Date occurs and (b)
 an amount equal to the amount of accrued and unpaid interest on such
 Principal Balance at the related APR from the date a payment was last made
 by or on behalf of the Obligor through the due date for payment of such
 Receivable in the Collection Period preceding the Collection Period in
 which such Payment Date occurs and, in the case of clauses (a) and (b),
 after giving effect to the receipt of monies collected on such Receivable
 in such preceding Collection Period.

           "Purchased Receivable" shall mean, on any date of determination,
 a Receivable as to which payment of the Purchase Amount has been made by
 the Seller pursuant to Section 2.3 hereof or the Servicer pursuant to
 Section 3.7 or 9.1 hereof.

           "Qualified Institution" shall mean Bank of Tokyo - Mitsubishi
 Trust Company, a New York banking corporation, or any depository
 institution organized under the laws of the United States of America or any
 one of the states thereof or incorporated under the laws of a foreign
 jurisdiction with a branch or agency located in the United States of
 America or one of the states thereof qualified to take deposits and subject
 to supervision and examination by federal or state banking authorities
 which at all times has a short-term deposit rating of P-1 by Moody's and A-
 1 by S&P and, in the case of any such institution organized under the laws
 of the United States of America, whose deposits are insured by the Federal
 Deposit Insurance Corporation or any successor thereto.

           "Qualified Trust Institution" shall mean the corporate trust
 department of Bank of Tokyo - Mitsubishi Trust Company or any other
 institution organized under the laws of the United States of America or any
 one of the states thereof or incorporated under the laws of a foreign
 jurisdiction with a branch or agency located in the United States of
 America or one of the states thereof qualified to take deposits and subject
 to supervision and examination by federal or state banking authorities
 which at all times (i) is authorized under such laws to act as a trustee or
 in any other fiduciary capacity, (ii) has not less than one billion dollars
 in assets under fiduciary management, and (iii) has a long-term deposit
 rating that satisfies the Rating Agency Condition.

           "Rating Agency" shall mean either S&P or Moody's, and together,
 the "Rating Agencies."  If no such organization or successor is any longer
 in existence, "Rating Agency" shall be a nationally recognized statistical
 rating organization or other comparable Person designated by the Trust,
 notice of which designation shall be given to the Indenture Trustee, the
 Owner Trustee and the Servicer.

           "Rating Agency Condition" shall mean, with respect to any action,
 that each Rating Agency shall have been given prior notice thereof and that
 each of the Rating Agencies shall have notified the Seller, the Servicer,
 the Owner Trustee and the Indenture Trustee in writing that such action
 will not result in a reduction or withdrawal of the then current rating of
 the Notes or the Certificates.

           "Realized Losses" shall mean, with respect to each Payment Date
 and each Receivable that became a Defaulted Receivable during the related
 Collection Period, the excess of the Principal Balance of such Defaulted
 Receivable (including the principal of a Last Scheduled Payment) over the
 Liquidation Proceeds attributable to such Defaulted Receivable.

           "Receivables" shall mean, as of any date of determination, the
 Initial Receivables together with any Subsequent Receivables conveyed to
 the Trust as of such date of determination pursuant to Section 2.1(b)
 hereof or any Second-Tier Subsequent Assignment.

           "Receivable File" shall mean, with respect to a Receivable, the
 electronic entries, documents, instruments and writings specified in
 Section 2.4.

           "Receivable Yield Supplement Amount" shall  mean, with respect to
 each  Receivable and the related Payment Date (other than a Defaulted
 Receivable or a Purchased Receivable, for Collection Periods after the
 Collection Period in which such Receivable became a Defaulted Receivable or
 a Purchased Receivable or any Receivable sold by the Indenture Trustee
 following an Event of Default pursuant to Section 5.4 of the Indenture, for
 Collection Periods after the Collection Period in which such Receivable is
 sold by the Indenture Trustee), the amount, calculated by the Servicer, if
 positive, equal to the product of (a) one-twelfth (1/12) times (b) an
 amount equal to the difference (if positive) between (i) interest on such
 Receivable's Principal Balance as of the first day of the related
 Collection Period at a rate equal to the sum of (A) the Weighted Average
 Rate as of the first day of the related Collection Period, (B) the
 Servicing Rate and (C) 3.00%, and (ii) interest on such Receivable's
 Principal Balance as of the first day of the related Collection Period at a
 rate equal to its APR.  For purposes of the definition of "Receivable Yield
 Supplement Amount," the APR on a contract will be deemed to be zero until
 the Payment Date following the first date on which a payment under the
 Contract is due.  On that Payment Date and on each following Payment Date,
 the APR on a Contract will be the rate specified in the Contract.

           "Record Date" shall mean, with respect to a Payment Date or
 Redemption Date, (i) for any Book-Entry Notes, the close of business on the
 Business Day immediately preceding such Payment Date or Redemption Date or,
 (ii) for any Definitive Notes and for the Certificates, the fifteenth
 (15th) day of the preceding month, unless such fifteenth (15th) day is not
 a Business Day, in which case the immediately preceding Business Day.

           "Recoveries" shall mean, with respect to any Collection Period
 following the Collection Period in which such Receivable became a Defaulted
 Receivable, all monies received by the Servicer with respect to such
 Defaulted Receivable during any Collection Period, net of the sum of (i)
 any expenses incurred by the Servicer in connection with the collection of
 such Receivable and the disposition of the Financed Vehicle (to the extent
 not previously reimbursed) and (ii) any payments on such Receivable
 required by law to be remitted to the Obligor.

           "Relevant UCC" shall mean the Uniform Commercial Code as in
 effect in any relevant jurisdiction.

           "Remaining Pre-Funded Amount" shall have the meaning assigned
 thereto in Section 4.8(b).

           "Required Negative Carry Account Balance" shall mean, as of any
 Payment Date, the lesser of (x) the Negative Carry Account Initial Deposit
 minus all previous withdrawals of the Negative Carry Amount from the
 Negative Carry Account, including any withdrawals of the Negative Carry
 Amount therefrom on such Payment Date, and (y) the Maximum Negative Carry
 Amount as of such Payment Date.

           "Required Rating" shall mean a rating on (i) short-term unsecured
 debt obligations of P-1 by Moody's and (ii) short-term unsecured debt
 obligations of A-1+ by S&P; and any requirement that short-term unsecured
 debt obligations have the "Required Rating" shall mean that such short-term
 unsecured debt obligations have the foregoing required ratings from each of
 such Rating Agencies.

           "Reserve Account" shall mean the account established and
 maintained as such pursuant to Section 4.7(a).

           "Reserve Account Advance Draw Amount" shall have the meaning
 assigned thereto in Section 4.6(b).

           "Reserve Account Amount" shall mean, with respect to any Payment
 Date, the amount on deposit in the Reserve Account.  Unless specifically
 stated to the contrary, the Reserve Account Amount shall be calculated
 after giving effect to all deposits and withdrawals therefrom on the prior
 Payment Date (or, in the case of the first Payment Date, the Closing Date)
 and all interest and other income (net of losses and investment expenses)
 on such amounts during the related Collection Period.

           "Reserve Account Initial Deposit" shall mean $896,683.59.

           "Reserve Account Property" shall have the meaning assigned
 thereto in Section 4.7(a).

           "Reserve Account TRP Draw Amount" shall have the meaning assigned
 thereto in Section 4.6(b).

           "Responsible Officer" shall mean (a) with respect to the
 Indenture Trustee, any officer within the Corporate Trust Office of the
 Indenture Trustee with direct responsibility for the administration of the
 Indenture and the other Basic Documents on behalf of the Indenture Trustee
 and also, with respect to a particular matter, any other officer to whom
 such matter is referred because of such officer's knowledge of and
 familiarity with the particular subject, and (b) with respect to the Owner
 Trustee, any officer within the Corporate Trust Office of the Owner
 Trustee, including any vice president, assistant vice president, secretary,
 assistant secretary, financial services officer or any other officer of the
 Owner Trustee, customarily performing functions similar to those performed
 by any of the above designated officers and also, with respect to a
 particular matter, any other officer to whom such matter is referred
 because of such officer's knowledge of and familiarity with the particular
 subject and shall also mean any officer of the Administrator.

           "Rule of 78's Payment" shall mean, with respect to any Actuarial
 Receivable which provides that, if such Receivable is prepaid in full, the
 amount payable will be determined according to the Rule of 78's method
 specified in the related Contract, an amount (if positive) equal to (i) the
 amount due allocating payments between principal and interest based upon
 the Rule of 78's minus (ii) the amount that would be due allocating
 payments between principal and interest from the date of origination of the
 Receivable using the Actuarial Method.

           "S&P" shall mean Standard & Poor's Ratings Services, a Division
 of The McGraw-Hill Companies, Inc., or its successors and assigns.

           "Schedule of Initial Receivables" shall mean the list of
 Contracts attached hereto as Schedule A (which list may be in the form of
 computer tape, microfiche, compact disk or other electronic medium).

           "Schedule of Receivables" shall mean the Schedule of Initial
 Receivables or any Schedule of Subsequent Receivables, as the context may
 require.

           "Schedule of Subsequent Receivables" shall mean any list of
 Contracts attached as Schedule A to the related Second-Tier Subsequent
 Assignment (which list may be in the form of computer tape, microfiche or
 compact disk).

           "Scheduled Payment" shall mean, for any Collection Period for any
 Receivable, the amount indicated in such Receivable as required to be paid
 by the Obligor in such Collection Period (without giving effect to
 deferrals of payments pursuant to Section 3.2 or any rescheduling in any
 insolvency or similar proceedings).

           "Scheduled Principal" shall mean, with respect to any Payment
 Date, the sum of (a) the sum of (i) collections of principal on Simple
 Interest Receivables received during the related Collection Period,
 including collections of principal attributable to the Last Scheduled
 Payment of a Simple Interest Receivable that is a Final Payment Receivable
 (unless a Last Scheduled Payment Advance has previously been made with
 respect to such Last Scheduled Payment), and charges for Excess Wear and
 Tear and Excess Mileage, and (ii) Last Scheduled Payment Advances made on
 such Payment Date with respect to Simple Interest Receivables that are
 Final Payment Receivables, (b) the principal portion of each Scheduled
 Payment (including a Last Scheduled Payment on a Final Payment Receivable)
 due on any Actuarial Receivable during the related Collection Period, (c)
 (without duplication of amounts taken into account under (a) or (b)) the
 Principal Balance of  (i) Receivables prepaid in full during the related
 Collection Period and (ii) Receivables which became Defaulted Receivables
 during the related Collection Period, (d) the Purchase Amount of each
 Receivable that was repurchased by the Seller or purchased by the Servicer
 during such Collection Period to the extent attributable to principal, (e)
 the proceeds of any other sale of a Receivable, to the extent allocable to
 principal, and (f) partial prepayments attributable to any refunded item
 included in the Amount Financed, such as extended warranty protection plan
 costs or physical damage, credit life or disability insurance premiums, or
 any partial prepayment which causes a reduction in the Obligor's periodic
 payment to be below the Scheduled Payment as of the related Cutoff Date;
 provided, however, that in calculating the Scheduled Principal, (x) all
 payments and proceeds (including Liquidation Proceeds) of any Purchased
 Receivables the Purchase Amount of which has been included in Scheduled
 Principal in a prior Collection Period (which shall be paid to the Seller
 or Servicer, as applicable) and (y) all amounts released from the Pre-
 Funding Account will be excluded.

           "Second-Tier Subsequent Assignment" shall have the meaning
 assigned thereto in Section 2.1(d)(ii).

           "Seller" shall mean MMCA Auto Receivables Trust, a Delaware
 business trust, in its capacity as seller of the Receivables to the Trust
 under this Agreement, and each successor thereto (in the same capacity)
 pursuant to Section 6.3.

           "Servicer" shall mean MMCA, in its capacity as Servicer of the
 Receivables under this Agreement, each successor thereto (in the same
 capacity) pursuant to Section 7.3, and each successor Servicer appointed
 and acting pursuant to Section 8.2.

           "Servicer's Certificate" shall have the meaning assigned thereto
 in Section 3.9.

           "Servicing Fee" shall mean, with respect to any Payment Date, the
 fee payable to the Servicer for services rendered during the related
 Collection Period, determined pursuant to and defined in Section 3.8.

           "Servicing Officer" shall mean any officer of the Servicer
 involved in, or responsible for, the administration and servicing of the
 Receivables, whose name appears on a list of servicing officers attached to
 an Officer's Certificate furnished on the Closing Date to the Owner Trustee
 and the Indenture Trustee by the Servicer, as such list may be amended from
 time to time by the Servicer in writing.

           "Servicing Rate" shall mean 1.0% per annum.

           "Simple Interest Method" shall mean the method of allocating a
 fixed level payment between principal and interest, pursuant to which the
 portion of such payment that is allocated to interest is equal to the
 product of the APR multiplied by the unpaid principal balance multiplied by
 the period of time (expressed as a fraction of a year, based on the actual
 number of days in the calendar month and a 365-day year) elapsed since the
 preceding payment was made and the remainder of such payment is allocable
 to principal.

           "Simple Interest Receivable" shall mean any Receivable under
 which the portion of a payment allocable to interest and the portion
 allocable to principal is determined in accordance with the Simple Interest
 Method.

           "Specified Reserve Balance" shall mean, with respect to any
 Payment Date, the lesser of (a) 0.75% of the Original Pool Balance as of
 such Payment Date (after giving effect to all conveyances of Subsequent
 Receivables to the Trust on or prior to such Payment Date) and (b) the
 outstanding principal amount of the Notes as of such Payment Date (after
 giving effect to any principal payment made on such Payment Date).
 Notwithstanding the foregoing, if (i) each Rating Agency delivers a letter
 to the Indenture Trustee that the use of any new formulation requested by
 the Seller would not cause a downgrade, qualification or withdrawal of the
 then current rating on any Class of Notes, and (ii) an Opinion of Counsel
 to the effect that the proposed change will not adversely affect the status
 of the Notes as debt is delivered to the Indenture Trustee, then the
 Specified Reserve Balance may be changed in accordance with such letters
 without an amendment hereto.

           "Specified Yield Supplement Account Balance" shall mean, on the
 Closing Date, $[_______________] and, as of the close of business on any
 Payment Date, an amount equal to the sum of all projected Yield Supplement
 Amounts for all future Payment Dates, assuming that future Scheduled
 Payments on the Receivables are made on their scheduled due dates; provided
 that if, on any date, MMCA shall fail to pay the amount payable under the
 Yield Supplement Agreement in accordance with the terms thereof, then, in
 such event, the Specified Yield Supplement Account Balance shall not be
 reduced thereafter.

           "Standard Receivable" shall mean all rights and obligations under
 a Contract listed on a Schedule of Receivables which is not a Final Payment
 Receivable.

           "Subsequent Cutoff Date", with respect to any Subsequent
 Receivable, shall have the meaning specified in the related Second-Tier
 Subsequent Assignment.

           "Subsequent Payahead Account Deposit" shall mean, with respect to
 any Subsequent Transfer Date, cash or Permitted Investments having a value
 equal to the aggregate amount of the Payahead Balances as of the related
 Subsequent Cutoff Date of the Subsequent Receivables conveyed to the Trust
 on such Subsequent Transfer Date.

           "Subsequent Receivable" shall mean any Receivable described in a
 Schedule of Subsequent Receivables.

           "Subsequent Reserve Account Deposit" shall mean, with respect to
 any Subsequent Transfer Date, cash or Permitted Investments having a value
 approximately equal to 0.15% of the aggregate Principal Balances as of the
 related Subsequent Cutoff Date of the Subsequent Receivables conveyed to
 the Trust on such Subsequent Transfer Date.

           "Subsequent Transfer Date" shall mean, with respect to any
 Subsequent Receivable, the Business Day during the Pre-Funding Period on
 which the related Second-Tier Subsequent Assignment is executed and
 delivered by the Seller to the Trust and the Indenture Trustee pursuant to
 Section 2.1(d)(ii).

           "Subsequent Yield Supplement Account Deposit" shall mean, with
 respect to any Subsequent Transfer Date, cash or Permitted Investments
 having a value approximately equal to the sum of the projected Receivable
 Yield Supplement Amounts for the Subsequent Receivables conveyed to the
 Trust on such Subsequent Transfer Date for all future Payment Dates,
 assuming the future Scheduled Payments on such Subsequent Receivables are
 made on their scheduled due dates.

           "Supplemental Reserve Account" shall mean the account established
 and maintained as such pursuant to Section 4.7(b).

           "Supplemental Reserve Account Advance Draw Amount" shall have the
 meaning assigned thereto in Section 4.6(b).

           "Supplemental Reserve Account Amount" shall mean, with respect to
 any Payment Date, the amount on deposit in the Supplemental Reserve
 Account.  Unless specifically stated to the contrary the Supplemental
 Reserve Account Amount for any Payment Date shall be calculated after
 giving effect to all deposits and withdrawals therefrom on the prior
 Payment Date (or, in the case of the first Payment Date, the Closing Date)
 and all interest and other income (net of losses and investment expenses)
 on such amounts during the related Collection Period.

           "Supplemental Reserve Account Property" shall have the meaning
 assigned thereto in Section 4.7(b).

           "Supplemental Reserve Account TRP Draw Amount" shall have the
 meaning assigned thereto in Section 4.6(b).

           "Supplemental Servicing Fee" shall mean, with respect to any
 Payment Date, the fee payable to the Servicer for services rendered during
 the related Collection Period, determined pursuant to and defined in
 Section 3.8.

           "Total Available Funds" shall mean, for any Payment Date, an
 amount equal to the sum of (i) the Available Funds for such Payment Date,
 (ii) the Reserve Account TRP Draw Amount, if any, for such Payment Date and
 (iii) the Supplemental Reserve Account TRP Draw Amount, if any, for such
 Payment Date.

           "Total Required Payment" shall mean, with respect to any Payment
 Date, the sum of (i) the Total Servicing Fee, (ii) the Accrued Note
 Interest and (iii) the Principal Distribution Amount with respect to such
 Payment Date.

           "Total Servicing Fee" shall mean, with respect to any Payment
 Date, the sum of (i) the Servicing Fee for the related Collection Period
 plus (ii) all accrued and unpaid Servicing Fees for prior Collection
 Periods.

           "Trust" shall mean the MMCA Auto Owner Trust 1999-2, a Delaware
 business trust.

           "Trust Accounts" shall have the meaning assigned thereto in
 Section 5.1(a).

           "Trust Agreement" shall mean the Amended and Restated Trust
 Agreement, dated as of October 1, 1999, between the Seller and the Owner
 Trustee, as the same may be amended, supplemented or otherwise modified and
 in effect from time to time.

           "Trust Property" shall mean, as of any date of determination, the
 Initial Receivables and other property related thereto sold, transferred,
 assigned and otherwise conveyed by the Seller to the Trust pursuant to
 Section 2.1(a), together with the Subsequent Receivables and other property
 related thereto sold, transferred, assigned and otherwise conveyed by the
 Seller to the Trust pursuant to Section 2.1(b) on or prior to such date of
 determination pursuant to any Second-Tier Subsequent Assignment.

           "Weighted Average Rate" shall mean, with respect to any date of
 determination, a per annum rate equal to (1) the sum of (a) the product of
 (x) the outstanding principal amount of the Class A-1 Notes on such date
 and (y) the Class A-1 Rate, plus (b) the product of (x) the outstanding
 principal amount of the Class A-2 Notes on such date and (y) the Class A-2
 Rate, plus (c) the product of (x) the outstanding principal amount of the
 Class A-3 Notes on such date and (y) the Class A-3 Rate, plus (d) the
 product of (x) the outstanding principal amount of the Class B Notes on
 such date and (y) the Class B Rate, divided by (2) the outstanding
 principal amount of all of the Notes on such date; provided, that if the
 date of determination is a Payment Date, then the outstanding principal
 amount of any class of Notes shall be determined after giving effect to all
 payments made on such date.

           "Yield Supplement Account" shall have the meaning assigned
 thereto in Section 5.1(a).

           "Yield Supplement Agreement" shall mean the Yield Supplement
 Agreement, dated as of October 1, 1999, by and between the Seller and MMCA,
 as amended, modified or supplemented from time to time, substantially in
 the form of Exhibit D hereto.

           "Yield Supplement Amount" shall mean, with respect to any Payment
 Date, the sum of all Receivable Yield Supplement Amounts for the related
 Collection Period.

           "Yield Supplement Letter of Credit" shall mean any letter of
 credit issued by the Letter of Credit Bank, as permitted by Section 5.1, to
 support payments of the Yield Supplement Amount under the Yield Supplement
 Agreement.

           SECTION 1.2  Other Definitional Provisions.  (a)  Capitalized
 terms used herein and not otherwise defined herein have the meanings
 assigned to them in the Indenture.

           (b)  All terms defined in this Agreement shall have the defined
 meanings when used in any certificate or other document made or delivered
 pursuant hereto unless otherwise defined therein.

           (c)  As used in this Agreement and in any certificate or other
 document made or delivered pursuant hereto or thereto, accounting terms not
 defined in this Agreement or in any such certificate or other document, and
 accounting terms partly defined in this Agreement or in any such
 certificate or other document to the extent not defined, shall have the
 respective meanings given to them under generally accepted accounting
 principles.  To the extent that the definitions of accounting terms in this
 Agreement or in any such certificate or other document are inconsistent
 with the meanings of such terms under generally accepted accounting
 principles, the definitions contained in this Agreement or in any such
 certificate or other document shall control.

           (d)  The words "hereof," "herein," "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 contained in this Agreement are
 references to Articles, Sections, Schedules and Exhibits in or to this
 Agreement unless otherwise specified, and the term "including" shall mean
 "including without limitation."

           (e)  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.

           (f)  Any agreement, instrument or statute defined or referred to
 herein or in any instrument or certificate delivered in connection herewith
 means such agreement, instrument or statute as from time to time amended,
 modified or supplemented and includes (in the case of agreements or
 instruments) references to all attachments thereto and instruments
 incorporated therein; references to a Person are also to its permitted
 successors and assigns.

           SECTION 1.3  Business Day Certificate.  On the Closing Date (with
 respect to the remainder of calendar year 1999) and thereafter, within 15
 days prior to the end of each succeeding calendar year while this Agreement
 remains in effect, the Servicer shall deliver to the Owner Trustee and the
 Indenture Trustee an Officer's Certificate specifying the days on which
 banking institutions or trust companies in New York, New York, Wilmington,
 Delaware or Los Angeles, California are authorized or obligated by law,
 executive order or governmental decree to remain closed.


                                 ARTICLE II
                               TRUST PROPERTY

           SECTION 2.1  Conveyance of Trust Property.

           (a)  In consideration of the Trust's delivery to, or upon the
 written order of, the Seller of authenticated Notes and Certificates, in
 authorized denominations in aggregate principal amounts equal to the
 initial principal amount of the Notes and the Initial Certificate Balance,
 respectively, the Seller hereby irrevocably sells, transfers, assigns and
 otherwise conveys to the Trust, without recourse (subject to the
 obligations herein), all right, title and interest of the Seller, whether
 now owned or hereafter acquired, in, to and under the following:

                (i)  the Initial Receivables;

                (ii)  with respect to Initial Receivables that are Actuarial
      Receivables, monies due thereunder on or after the Initial Cutoff Date
      (including Payaheads) and, with respect to Initial Receivables that
      are Simple Interest Receivables, monies received thereunder on or
      after the Initial Cutoff Date;

                (iii)  the security interests in Financed Vehicles granted
      by Obligors pursuant to the Initial Receivables and any other interest
      of the Seller in such Financed Vehicles;

                (iv)  all rights to receive proceeds with respect to the
      Initial Receivables from claims on any physical damage, theft, credit
      life or disability insurance policies covering the related Financed
      Vehicles or related Obligors;

                (v)  all rights to receive proceeds with respect to the
      Initial Receivables from recourse to Dealers thereon pursuant to
      Dealer Agreements;

                (vi)  all of the Seller's rights to the Receivable Files
      that relate to the Initial Receivables;

                (vii)  the Trust Accounts and all amounts, securities,
      investments in financial assets, and other property deposited in or
      credited to any of the foregoing and all proceeds thereof;

                (viii)  all of the Seller's rights under the Yield
      Supplement Agreement and the Purchase Agreement, including the right
      of the Seller to cause MMCA to repurchase Receivables from the Seller;

                (ix)  all payments and proceeds with respect to the Initial
      Receivables held by MMCA;

                (x)  all property (including the right to receive
      Liquidation Proceeds and Recoveries and Financed Vehicles and the
      proceeds thereof acquired by the Seller pursuant to the terms of an
      Initial Receivable that is a Final Payment Receivable), guarantees and
      other collateral securing an Initial Receivable (other than an Initial
      Receivable purchased by the Servicer or repurchased by the Seller);

                (xi)  all rebates of premiums and other amounts relating to
      insurance policies and other items financed under the Initial
      Receivables in effect as of the Initial Cutoff Date; and

                (xii)  all present and future claims, demands, causes of
      action and choses in action in respect of any or all of the foregoing
      and all payments on or under and all proceeds of every kind and nature
      whatsoever in respect of any or all of the foregoing, including all
      proceeds of the conversion thereof, voluntary or involuntary, into
      cash or other liquid property, all cash proceeds, accounts, accounts
      receivable, notes, drafts, acceptances, chattel paper, checks, deposit
      accounts, insurance proceeds, condemnation awards, rights to payment
      of any and every kind and other forms of obligations and receivables,
      instruments and other property which at any time constitute all or
      part of or are included in the proceeds of any of the foregoing.

           (b)  Subject to satisfaction of the conditions set forth in
 Section 2.1(d), in consideration of the Indenture Trustee's delivery on or
 prior to any Subsequent Transfer Date to the Seller of the amount described
 in Section 4.8(a) to be delivered to the Seller, the Seller shall, pursuant
 to a Second-Tier Subsequent Assignment, irrevocably sell, transfer, assign
 and otherwise convey to the Trust, without recourse (subject to the
 obligations herein), on each Subsequent Transfer Date, all right, title and
 interest of the Seller, whether now owned or hereafter acquired, in, to and
 under the following:

                (i)  the Subsequent Receivables listed on Schedule A to the
      related Second-Tier Subsequent Assignment;

                (ii)  with respect to the Subsequent Receivables that are
      Actuarial Receivables, monies due thereunder on or after the related
      Subsequent Cutoff Date (including Payaheads) and, with respect to
      Subsequent Receivables that are Simple Interest Receivables, monies
      received thereunder on or after the related Subsequent Cutoff Date;

                (iii)  the security interests in Financed Vehicles granted
      by Obligors pursuant to the Subsequent Receivables and any other
      interest of the Seller in such Financed Vehicles;

                (iv)  all rights to receive proceeds with respect to such
      Subsequent Receivables from claims on any physical damage, theft,
      credit life or disability insurance policies covering the related
      Financed Vehicles or related Obligors;

                (v)  all rights to receive proceeds with respect to such
      Subsequent Receivables from recourse to Dealers thereon pursuant to
      Dealer Agreements;

                (vi)  all of the Seller's rights to the Receivable Files
      that relate to such Subsequent Receivables;

                (vii)  all payments and proceeds with respect to such
      Subsequent Receivables held by the Servicer;

                (viii)  all property (including the right to receive
      Liquidation Proceeds and Recoveries and Financed Vehicles and the
      proceeds thereof acquired by the Seller pursuant to the terms of a
      Subsequent Receivable that is a Final Payment Receivable), guarantees
      and other collateral securing a Subsequent Receivable (other than a
      Subsequent Receivable purchased by the Servicer or repurchased by the
      Seller);

                (ix)  all of the Seller's rights under the related First
      Tier Subsequent Assignment;

                (x)  all rebates of premiums and other amounts relating to
      insurance policies and other items financed under such Subsequent
      Receivables in effect as of the related Subsequent Cutoff Date; and

                (xi)  all present and future claims, demands, causes of
      action and choses in action in respect of any or all of the foregoing
      and all payments on or under and all proceeds of every kind and nature
      whatsoever in respect of any or all of the foregoing, including all
      proceeds of the conversion thereof, voluntary or involuntary, into
      cash or other liquid property, all cash proceeds, accounts, accounts
      receivable, notes, drafts, acceptances, chattel paper, checks, deposit
      accounts, insurance proceeds, condemnation awards, rights to payment
      of any and every kind and other forms of obligations and receivables,
      instruments and other property which at any time constitute all or
      part of or are included in the proceeds of any of the foregoing.

           (c)  It is the intention of the Seller and the Trust that the
 transfers of the Trust Property contemplated by Sections 2.1(a) and any
 Second-Tier Subsequent Assignments executed pursuant to Section 2.1(b)
 constitute sales of the Trust Property, conveying good title to the Trust
 Property from the Seller to the Trust.  However, in the event that such
 transfers are deemed to be pledges, the Seller hereby grants to the Trust a
 first priority security interest in all of the Seller's right, title and
 interest in, to and under the Trust Property, and all proceeds thereof, to
 secure a loan deemed to have been made by the Trust to the Seller in an
 amount equal to the sum of the initial principal amount of the Notes plus
 accrued interest thereon and the Initial Certificate Balance.

           (d)  The Seller shall sell, transfer, assign and otherwise convey
 to the Trust on any Subsequent Transfer Date the Subsequent Receivables and
 the other property and rights related thereto described in Section 2.1(b)
 only upon the satisfaction of each of the following conditions on or prior
 to such Subsequent Transfer Date:

                (i)  the Seller shall have provided the Indenture Trustee,
      the Owner Trustee and the Rating Agencies (A) written notification of
      the addition of such Subsequent Receivables at least five (5) Business
      Days prior to the Subsequent Transfer Date and (B) on or prior to the
      Subsequent Transfer Date, a statement listing the approximate
      aggregate Principal Balance of such Subsequent Receivables as of the
      related Subsequent Cutoff Date and any other information reasonably
      requested by any of the foregoing;

                (ii)  the Seller shall have delivered to each of the Owner
      Trustee and the Indenture Trustee a duly executed written assignment
      in substantially the form of Exhibit E hereto (the "Second-Tier
      Subsequent Assignment"), which shall include a Schedule A attached
      thereto listing the related Subsequent Receivables;

                (iii)  the Seller shall, to the extent required by Section
      4.2, have deposited in the Collection Account all collections in
      respect of the Subsequent Receivables that are property of the Trust;

                (iv)  as of such Subsequent Transfer Date:  (A) the Seller
      shall not be insolvent and shall not become insolvent as a result of
      the transfer of Subsequent Receivables on such Subsequent Transfer
      Date, (B) the Seller shall not intend to incur or believe that it
      would incur debts that would be beyond the Seller's ability to pay as
      such debts matured, (C) such transfer shall not be made by the Seller
      with actual intent to hinder, delay or defraud any Person and (D) the
      assets of the Seller shall not constitute unreasonably small capital
      to carry out its business as conducted;

                (v)  the applicable Subsequent Reserve Account Deposit for
      such Subsequent Transfer Date shall have been made;

                (vi)  the applicable Subsequent Payahead Account Deposit for
      such Subsequent Transfer Date shall have been made;

                (vii)  the applicable Subsequent Yield Supplement Account
      Deposit for such Subsequent Transfer Date shall have been made;

                (viii) the Receivables, including the Subsequent Receivables
      to be conveyed to the Trust on the Subsequent Transfer Date, shall
      meet the following criteria as of the related Subsequent Cutoff Date:
      (A) the weighted average remaining maturity of the Receivables will
      not be more than 53 months; and (B) the aggregate principal balance of
      the Last Scheduled Payments as a percentage of the Pool Balance will
      not be greater than 26%;

                (ix)  the Pre-Funding Period shall not have terminated prior
      to the Subsequent Transfer Date;

                (x)  each of the representations and warranties made by the
      Seller pursuant to Sections 2.2 and 6.1 of this Agreement and by MMCA
      pursuant to Section 3.2 of the Purchase Agreement, with respect to the
      Seller, MMCA or the Subsequent Receivables, as applicable, shall be
      true and correct as of the date as of which such representations and
      warranties are made;

                (xi)  the Seller shall, at its own expense, on or prior to
      the Subsequent Transfer Date, indicate in its computer files that the
      Subsequent Receivables have been sold to the Trust pursuant to this
      Agreement and the related Second-Tier Subsequent Assignment and
      deliver to the Owner Trustee the related Schedule of Subsequent
      Receivables certified by an officer of the Seller to be true, correct
      and complete;

                (xii)  the Seller shall have taken any action required to
      maintain the first perfected ownership interest of the Trust in the
      Trust Property and the first perfected security interest of the
      Indenture Trustee in the Collateral;

                (xiii)  no selection procedures believed by the Seller to be
      adverse to the interests of the Trust, the Noteholders or the
      Certificateholders shall have been utilized in selecting the
      Subsequent Receivables;

                (xiv)  the addition of the Subsequent Receivables will not
      result in a material adverse tax consequence to the Trust, the
      Noteholders or the Certificateholders;

                (xv)  the Seller shall have delivered to the Owner Trustee,
      the Indenture Trustee and the Rating Agencies an Opinion of Counsel
      relating to the security interests of the Owner Trustee and the
      Indenture Trustee in the Subsequent Receivables in substantially the
      form of the Opinion of Counsel delivered the Owner Trustee, the
      Indenture Trustee and the Rating Agencies regarding such matters on
      the Closing Date;

                (xvi)  the Seller shall have delivered to the Owner Trustee
      and the Indenture Trustee an Officer's Certificate confirming the
      satisfaction of each condition specified in this Section 2.1(d)
      (substantially in the form attached as Annex A to the form of Second-
      Tier Subsequent Assignment attached hereto as Exhibit E);

                (xvii)  all the conditions to the transfer of the Subsequent
      Receivables by MMCA to the Seller specified in Section 4.1(b) of the
      Purchase Agreement shall be satisfied; and

                (xviii)  the Servicer shall have provided to each of the
      Trust and the Indenture Trustee the Officer's Certificate required to
      be provided by the Servicer pursuant to Section 2.4.

           (e)  The Seller agrees to transfer to the Trust, pursuant to
 Section 2.1(b), Subsequent Receivables with an aggregate Principal Balance
 as of the related Subsequent Cutoff Dates of approximately $202,210,941.29,
 subject only to availability thereof.

           (f)  The sales, transfers, assignments and conveyances of the
 Trust Property made under Sections 2.1(a) and (b) shall not constitute and
 are not intended to result in an assumption by the Trust of any obligation
 of the Seller to the Obligors, the Dealers or any other Person in
 connection with the Receivables and the other Trust Property or any
 agreement, document or instrument related thereto.

           SECTION 2.2  Representations and Warranties of the Seller as to
 the Receivables.  The Seller makes the following representations and
 warranties as to the Receivables on which the Trust relies in accepting the
 Receivables.  Such representations and warranties speak as of the execution
 and delivery of this Agreement in the case of the Initial Receivables and
 as of the applicable Subsequent Transfer Date in the case of the Subsequent
 Receivables, except in each case to the extent otherwise provided in the
 following representations and warranties, but shall survive the sale,
 transfer and assignment of the Receivables to the Trust and the pledge
 thereof to the Indenture Trustee pursuant to the Indenture.

                (i)  Characteristics of Receivables.  Each Receivable (a)
      shall have been originated (x) in the United States of America by a
      Dealer for the consumer or commercial sale of a Financed Vehicle in
      the ordinary course of such Dealer's business or (y) by MMCA in
      connection with the refinancing of a motor vehicle retail installment
      sale contract of the type described in subclause (x) above, shall have
      been fully and properly executed by the parties thereto, shall have
      been purchased by the Seller from MMCA, which in turn shall have
      purchased such Receivable from such Dealer under an existing Dealer
      Agreement with MMCA (unless such Receivable was originated by MMCA in
      connection with a refinancing), and shall have been validly assigned
      by such Dealer to MMCA in accordance with its terms (unless such
      Receivable was originated by MMCA in connection with a refinancing),
      which in turn shall have been validly assigned by MMCA to the Seller
      in accordance with its terms, (b) shall have created or shall create a
      valid, binding, subsisting and enforceable first priority security
      interest in favor of MMCA on the related Financed Vehicle, which
      security interest has been validly assigned by MMCA to the Seller,
      which in turn shall be validly assigned by the Seller to the Trust and
      by the Trust to the Indenture Trustee, (c) shall contain customary and
      enforceable provisions such that the rights and remedies of the holder
      thereof shall be adequate for realization against the collateral of
      the benefits of the security, (d) in the case of Standard Receivables,
      shall provide for level monthly payments (provided that the payment in
      the last month in the life of the Receivable may be different from the
      level payment) that fully amortize the Amount Financed by maturity and
      yield interest at the APR, (e) in the case of Final Payment
      Receivables, shall provide for a series of fixed level monthly
      payments and a larger payment due after such level monthly payments
      that fully amortize the Amount Financed by maturity and yield interest
      at the APR, (f) shall provide for, in the event that such contract is
      prepaid, a prepayment that fully pays the Principal Balance and all
      accrued and unpaid interest thereon, (g) is a retail installment sale
      contract, (h) is secured by a new or used automobile or light-duty
      truck, and (i) is an Actuarial Receivable or a Simple Interest
      Receivable (and may also be a Final Payment Receivable).

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

                (iii)  Compliance with Law.  Each Receivable and the sale of
      the related Financed Vehicle shall have complied, at the time it was
      originated or made, and shall comply on the Closing Date (with respect
      to each Initial Receivable) or the related Subsequent Transfer Date
      (with respect to each Subsequent Receivable) in all material respects
      with all requirements of applicable Federal, state, and local laws,
      and regulations thereunder, including, without limitation, usury laws,
      the Federal Truth-in-Lending Act, the Equal Credit Opportunity Act,
      the Fair Credit Reporting Act, the Fair Credit Billing Act, the Fair
      Debt Collection Practices Act, the Federal Trade Commission Act, the
      Magnuson-Moss Warranty Act, the Federal Reserve Board's Regulations B,
      M and Z, the Soldiers' and Sailors' Civil Relief Act of 1940, the
      Texas Consumer Credit Code, and State adaptations of the Uniform
      Consumer Credit Code, and other consumer credit laws and equal credit
      opportunity and disclosure laws.

                (iv)  Binding Obligation.  Each Receivable shall represent
      the genuine, legal, valid and binding payment obligation in writing of
      the Obligor, enforceable by the holder thereof in accordance with its
      terms, except as enforceability may be limited by bankruptcy,
      insolvency, reorganization, or other similar laws affecting the
      enforcement of creditors' rights generally and by general principles
      of equity.

                (v)  No Government Obligor.  None of the Receivables is due
      from the United States of America or any state or from any agency,
      department or instrumentality of the United States of America or any
      state.

                (vi)  Security Interest in Financed Vehicle.  Immediately
      prior to the sale, assignment, and transfer thereof by MMCA to the
      Seller, each Receivable shall be secured by a validly perfected first
      priority security interest in the related Financed Vehicle in favor of
      MMCA as secured party and, at such time as enforcement of such
      security interest is sought, there shall exist a valid, subsisting and
      enforceable first priority perfected security interest in such
      Financed Vehicle for the benefit of the Seller and the Trust,
      respectively (subject to any statutory or other lien arising by
      operation of law after the Closing Date (with respect to each Initial
      Receivable) or the related Subsequent Transfer Date (with respect to
      each Subsequent Receivable) which is prior to such security interest).

                (vii)  Receivables in Force.  No Receivable shall have been
      satisfied, subordinated, or rescinded, nor shall any Financed Vehicle
      have been released from the Lien granted by the related Receivable in
      whole or in part, which security interest shall be assignable by MMCA
      to the Seller and by the Seller to the Trust.

                (viii)  No Waiver.  No provision of a Receivable shall have
      been waived in such a manner that such Receivable fails to meet all of
      the representations and warranties made by the Seller in this Section
      2.2 with respect thereto.

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

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

                (xi)  No Default; Repossession.  Except for payment defaults
      continuing for a period of not more than thirty (30) days or payment
      defaults of 10% or less of a payment, in each case as of the related
      Cutoff Date, or the failure of the Obligor to maintain satisfactory
      physical damage insurance covering the Financed Vehicle, no default,
      breach, violation, or event permitting acceleration under the terms of
      any Receivable shall have occurred; no continuing condition that with
      notice or the lapse of time or both would constitute a default,
      breach, violation, or event permitting acceleration under the terms of
      any Receivable shall have arisen; the Seller shall not have waived any
      of the foregoing; and no Financed Vehicle shall have been repossessed
      as of the related Cutoff Date.

                (xii)  Insurance.  MMCA, in accordance with its customary
      procedures, shall have determined whether or not the Obligor has
      maintained physical damage insurance (which insurance shall not be
      force placed insurance) covering the Financed Vehicle.

                (xiii)  Title.  It is the intention of the Seller that each
      transfer and assignment of the Receivables herein contemplated
      constitute a sale of such Receivables from the Seller to the Trust and
      that the beneficial interest in, and title to, such Receivables not be
      part of the Seller's estate in the event of the filing of a bankruptcy
      petition by or against the Seller under any bankruptcy law.  No
      Receivable has been sold, transferred, assigned, or pledged by the
      Seller to any Person other than the Trust.  Immediately prior to each
      transfer and assignment of the Receivables herein contemplated, the
      Seller had good and marketable title to such Receivables free and
      clear of all Liens, encumbrances, security interests, and rights of
      others and, immediately upon the transfer thereof, the Trust shall
      have good and marketable title to such Receivables, free and clear of
      all Liens, encumbrances, security interests, and rights of others; and
      the transfer has been perfected by all necessary action under the
      Relevant UCC.

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

                (xv)  All Filings Made.  All filings (including, without
      limitation, filings under the Relevant UCC) necessary in any
      jurisdiction to give the Trust a first priority perfected security
      interest in the Receivables, and to give the Indenture Trustee a first
      priority perfected security interest therein, shall be made within ten
      (10) days of the Closing Date (with respect to the Initial
      Receivables) or ten (10) days of the related Subsequent Transfer Date
      (with respect to the Subsequent Receivables).

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

                (xvii)  One Original.  There shall be only one original
      executed copy of each Receivable in existence.

                (xviii)  Principal Balance.  Each Receivable had an original
      principal balance (net of unearned precomputed finance charges) of not
      more than $60,000, and a remaining Principal Balance as of the related
      Cutoff Date of not less than $100.

                (xix)  No Bankrupt Obligors.  No Receivable was due from an
      Obligor who, as of the related Cutoff Date, was the subject of a
      proceeding under the Bankruptcy Code of the United States or was
      bankrupt.

                (xx)  New and Used Vehicles. Approximately 86.31% of the
      Initial Pool Balance, constituting approximately 93.09% of the total
      number of the Initial Receivables, relate to new automobiles and
      light-duty trucks, substantially all of which were manufactured or
      distributed by the MMCA. Approximately 3.27% of the Initial Pool
      Balance, constituting approximately 2.01% of the total number of
      Initial Receivables, relate to used automobiles and light-duty
      trucks, substantially all of which were manufactured or distributed
      by the MMCA. Approximately 7.99% of the Initial Pool Balance,
      constituting approximately 3.46% of the total number of Initial
      Receivables, relate to program automobiles and light-duty trucks,
      substantially all of which were manufactured or distributed by the
      MMCA. Approximately 2.43% of the Initial Pool Balance, constituting
      approximately 1.44% of the total number of Initial Receivables,
      relate to used automobiles and light-duty trucks.

                (xxi)  Origination.  Each Receivable shall have an
      origination date during or after May 1996.

                (xxii)  Maturity of Receivables.  Each Receivable shall have
      a remaining maturity, as of the related Cutoff Date, of not more than
      sixty (60) months from the date the first payment is due under the
      Receivable.

                (xxiii)  Weighted Average Maturity of Receivables.  The
      weighted average remaining maturity of the Initial Receivables as of
      the Initial Cutoff Date shall be not more than 53 months.  The
      weighted average remaining maturity of any Subsequent Receivables as
      of the related Subsequent Cutoff Date shall be not more than
      53 months.

                (xxiv)  Annual Percentage Rate.  Each Receivable shall have
      an APR of at least 0% and not more than 24%.

                (xxv)  Scheduled Payments.  Each Initial Receivable shall
      have a first Scheduled Payment due on or prior to [
      ], 1999, and no Receivable shall have a payment of which more than 10%
      of such payment is more than thirty (30) days overdue as of the
      related Cutoff Date.

                (xxvi)  Location of Receivable Files.  The Receivable Files
      shall be kept at one or more of the locations listed in Schedule B
      hereto.

                (xxvii)  Capped Receivables and Simple Interest Receivables.
      Except to the extent that there has been no material adverse effect on
      Noteholders or Certificateholders, each Capped Receivable has been
      treated consistently by the Seller and the Servicer as a Simple
      Interest Receivable and payments with respect to each Simple Interest
      Receivable have been allocated consistently in accordance with the
      Simple Interest Method.

                (xxviii)  Agreement.  The representations and warranties of
      the Seller in Section 6.1 are true and correct.

                (xxix)  Other Data.  The tabular data and the numerical data
      relating to the characteristics of the Initial Receivables contained
      in the Prospectus (as defined in the Purchase Agreement) are true and
      correct in all material respects.

                (xxx)  Last Scheduled Payments.  The aggregate principal
      balance of the Last Scheduled Payments of Final Payment Receivables
      that are Initial Receivables as a percentage of the Initial Pool
      Balance as of the Initial Cutoff Date shall be not greater than 26%.
      The aggregate principal balance of the Last Scheduled Payments of
      Final Payment Receivables that are Subsequent Receivables as a
      percentage of the aggregate principal amount of such Subsequent
      Receivables as of the related Subsequent Cutoff Date shall be not
      greater than 26%.

                (xxxi)  Receivable Yield Supplement Amounts.  An amount
      equal to the sum of all projected Yield Supplement Amounts for all
      future Payment Dates with respect to each Receivable, assuming that
      future Scheduled Payments on such Receivable are made on their
      scheduled due dates, has been deposited to the Yield Supplement
      Account on or prior to the Closing Date or the related Subsequent
      Transfer Date, as applicable.

                (xxxii)  Prepaid Receivables.  No Receivable shall have been
      pre-paid by more than six monthly payments as of the related Cutoff
      Date.

                (xxxiii)  Limited Credit Experience.  Approximately 8.94% of
      the Initial Pool Balance, constituting approximately 12.52% of the
      total number of the Initial Receivables, relate to Receivables on
      which the Obligor had limited credit experience.  The aggregate
      principal balance of the Subsequent Receivables on which the Obligor
      has limited credit experience, as a percentage of the aggregate
      principal amount of such Subsequent Receivables as of the related
      Subsequent Cutoff Date, shall be not greater than 9%.

                (xxxiv) Simple Interest Receivables.  Approximately 94.04%
      of the Initial Pool Balance relate to Simple Interest Receivables.
      Approximately 5.78% of the Initial Pool Balance relate to Actuarial
      Receivables, excluding Actuarial Receivables based on the "Rule of
      78's."  Approximately 0.18% of the Initial Pool Balance relate to
      Actuarial Receivables based on the "Rule of 78's."

                (xxxv)  Principal Balance of Final Payment Receivables.  The
      average principal balance of Last Scheduled Payments of Final Payment
      Receivables that are Initial Receivables is approximately $10,883.64,
      which is approximately 48.65% of the average principal balance of
      those Receivables.

                (xxxvi)  Deferred First Payments.  Approximately 7.23% of
      the Initial Pool Balance relate to Receivables on which the Obligor
      was permitted to defer the first payment for up to 216 days from
      origination.  The aggregate principal balance of the Subsequent
      Receivables on which the Obligor will be permitted to defer the first
      payment for up to 216 days from origination, as a percentage of the
      aggregate principal amount of such Subsequent Receivables as of the
      related Subsequent Cutoff Date, shall be not greater than 8%.

           SECTION 2.3  Repurchase upon Breach.  The Seller, the Servicer,
 or the Owner Trustee, as the case may be, shall inform the other parties to
 this Agreement, the Indenture Trustee and MMCA promptly, in writing, upon
 the discovery of any breach or failure to be true of the representations
 and warranties made by the Seller pursuant to Section 2.2.  If the breach
 or failure shall not have been cured by the close of business on the last
 day of the Collection Period which includes the sixtieth (60th) day after
 the date on which the Seller becomes aware of, or receives written notice
 from the Owner Trustee or the Servicer of, such breach or failure, and such
 breach or failure materially and adversely affects the interest of the
 Trust in a Receivable, the Seller shall repurchase from the Trust such
 Receivable, on the Payment Date immediately following such Collection
 Period.  In consideration of the repurchase of a Receivable hereunder, the
 Seller shall remit the Purchase Amount of such Receivable in the manner
 specified in Section 4.5(a).  The sole remedy of the Trust, the Owner
 Trustee, the Indenture Trustee, the Noteholders and the Certificateholders
 with respect to a breach or failure to be true of the representations and
 warranties made by the Seller pursuant to Section 2.2 shall be to require
 the Seller to repurchase Receivables pursuant to this Section 2.3 and to
 enforce the obligation of MMCA to the Seller to repurchase such Receivable
 pursuant to the Purchase Agreement.  Neither the Owner Trustee nor the
 Indenture Trustee shall have any duty to conduct an affirmative
 investigation as to the occurrence of any condition requiring the
 repurchase of any Receivable pursuant to this Section 2.3 or the
 eligibility of any Receivable for purposes of this Agreement.

           SECTION 2.4  Custody of Receivable Files.  To assure uniform
 quality in servicing the Receivables and to reduce administrative costs,
 the Trust, upon the execution and delivery of this Agreement, hereby
 revocably appoints the Servicer as its agent, and the Servicer hereby
 accepts such appointment, to act as custodian on behalf of the Trust and
 the Indenture Trustee of the following documents or instruments, which are
 hereby constructively delivered to the Indenture Trustee, as pledgee of the
 Trust pursuant to the Indenture (or, in the case of the Subsequent
 Receivables, will as of the applicable Subsequent Transfer Date be
 constructively delivered to the Indenture Trustee, as pledgee of the Trust
 pursuant to the Indenture), with respect to each Receivable (collectively,
 a "Receivable File"):

                (i)  the single original of the Receivable;

                (ii)  the original credit application fully executed by the
      Obligor or a photocopy thereof or a record thereof on a computer file
      or disc or on microfiche;

                (iii)  the original certificate of title or such other
      documents that the Servicer or MMCA shall keep on file, in accordance
      with its customary practices and procedures, evidencing the security
      interest of MMCA in the Financed Vehicle;

                (iv)  documents evidencing the existence, at the time of
      origination of the Receivable, of any insurance covering the Financed
      Vehicle; and

                (v)  any and all other documents (including any computer
      file or disc or microfiche) that the Servicer or the Seller shall keep
      on file, in accordance with its customary procedures, relating to a
      Receivable, an Obligor, or a Financed Vehicle.


           On the Closing Date (with respect to the Initial Receivables) and
 each Subsequent Transfer Date (with respect to the related Subsequent
 Receivables), the Servicer shall provide an Officer's Certificate to the
 Trust and the Indenture Trustee confirming that the Servicer has received,
 on behalf of the Trust and the Indenture Trustee, all the documents and
 instruments necessary for the Servicer to act as the agent of the Trust and
 the Indenture Trustee for the purposes set forth in this Section 2.4,
 including the documents referred to herein, and the Trust, the Owner
 Trustee and the Indenture Trustee are hereby authorized to rely on such
 Officer's Certificate.

           SECTION 2.5  Duties of Servicer as Custodian.

           (a)  Safekeeping.  The Servicer, in its capacity as custodian,
 shall hold the Receivable Files for the benefit of the Trust and the
 Indenture Trustee and maintain such accurate and complete accounts,
 records, and computer systems pertaining to each Receivable File as shall
 enable the Servicer and the Trust to comply with the terms and provisions
 of this Agreement, and the Indenture Trustee to comply with the terms and
 conditions of the Indenture.  In performing its duties as custodian, the
 Servicer shall act with reasonable care, using that degree of skill and
 attention that the Servicer exercises with respect to the receivable files
 relating to all comparable motor vehicle receivables that the Servicer
 services for itself or others.  In accordance with its customary practices
 and procedures with respect to its retail installment sale contracts, the
 Servicer shall conduct, or cause to be conducted, periodic audits of the
 Receivable Files held by it under this Agreement, and of the related
 accounts, records, and computer systems, in such a manner as shall enable
 the Trust or the Indenture Trustee to verify the accuracy of the Servicer's
 recordkeeping.  The Servicer shall promptly report to the Owner Trustee and
 the Indenture Trustee any failure on its part to hold the Receivable Files
 and maintain its accounts, records, and computer systems as herein provided
 and promptly take appropriate action to remedy any such failure.  Nothing
 herein shall be deemed to require an initial review or any periodic review
 by the Trust, the Owner Trustee or the Indenture Trustee of the Receivable
 Files and none of the Trust, the Owner Trustee and the Indenture Trustee
 shall be liable or responsible for any action or failure to act by the
 Servicer in its capacity as custodian hereunder.

           (b)  Maintenance of and Access to Records.  The Servicer shall
 maintain each Receivable File at one of its offices specified in Schedule B
 to this Agreement, or at such other office as shall be specified to the
 Trust and the Indenture Trustee by written notice not later than ninety
 (90) days after any change in location.  The Servicer shall make available
 to the Trust and the Indenture Trustee or its duly authorized
 representatives, attorneys, or auditors a list of locations of the
 Receivable Files, the Receivable Files, and the related accounts, records,
 and computer systems maintained by the Servicer at such times as the Trust
 or the Indenture Trustee shall instruct.

           (c)  Release of Documents.  Upon written instructions from the
 Indenture Trustee, the Servicer shall release any document in the
 Receivable Files to the Indenture Trustee, the Indenture Trustee's agent,
 or the Indenture Trustee's designee, as the case may be, at such place or
 places as the Indenture Trustee may designate, as soon thereafter as is
 practicable.  Any document so released shall be handled by the Indenture
 Trustee with due care and returned to the Servicer for safekeeping as soon
 as the Indenture Trustee or its agent or designee, as the case may be,
 shall have no further need therefor.

           (d)  Title to Receivables.  The Servicer agrees that, in respect
 of any Receivable held by the Servicer as custodian hereunder, the Servicer
 will not at any time have or in any way attempt to assert any interest in
 such Receivable or the related Receivable File, other than for collecting
 or enforcing the Receivable for the benefit of the Trust and that the
 entire equitable interest in such Receivable and the related Receivable
 File shall at all times be vested in the Trust.

           SECTION 2.6  Instructions; Authority to Act.  The Servicer shall
 be deemed to have received proper instructions with respect to the
 Receivable Files upon its receipt of written instructions signed by a
 Responsible Officer of the Indenture Trustee.  A certified copy of excerpts
 of authorizing resolutions of the Board of Directors of the Indenture
 Trustee shall constitute conclusive evidence of the authority of any such
 Responsible Officer to act and shall be considered in full force and effect
 until receipt by the Servicer of written notice to the contrary given by
 the Indenture Trustee.

           SECTION 2.7  Custodian's Indemnification.  The Servicer, in its
 capacity as custodian, shall indemnify and hold harmless the Trust, the
 Owner Trustee and the Indenture Trustee and each of their respective
 officers, directors, employees and agents from and against any and all
 liabilities, obligations, losses, compensatory damages, payments, costs or
 expenses (including legal fees if any) of any kind whatsoever that may be
 imposed on, incurred, or asserted against the Trust, the Owner Trustee and
 the Indenture Trustee or any of their respective officers, directors,
 employees and agents as the result of any act or omission by the Servicer
 relating to the maintenance and custody of the Receivable Files; provided,
 however, that the Servicer shall not be liable hereunder to the Owner
 Trustee to the extent, but only to the extent, that such liabilities,
 obligations, losses, compensatory damages, payments, costs or expenses
 result from the willful misfeasance, bad faith, or negligence of the Owner
 Trustee and shall not be liable hereunder to the Indenture Trustee to the
 extent, but only to the extent, that such liabilities, obligations, losses,
 compensatory damages, payments, costs or expenses result from the willful
 misfeasance, bad faith, or negligence of the Indenture Trustee.

           SECTION 2.8  Effective Period and Termination.  The Servicer's
 appointment as custodian shall become effective as of the Initial Cutoff
 Date and shall continue in full force and effect until terminated pursuant
 to this Section 2.8.  If the Servicer shall resign as Servicer under
 Section 7.5, or if all of the rights and obligations of the Servicer shall
 have been terminated under Section 8.1, the appointment of the Servicer as
 custodian hereunder may be terminated by the Indenture Trustee or by the
 Holders of Notes evidencing not less than 25% of the principal amount of
 the then Outstanding Notes or, with the consent of Holders of Notes
 evidencing not less than 25% of the principal amount of the then
 Outstanding Notes, by the Owner Trustee or by Holders of Certificates
 evidencing not less than 25% of the Certificate Balance, in the same manner
 as the Indenture Trustee or such Holders may terminate the rights and
 obligations of the Servicer under Section 8.1.  As soon as practicable
 after any termination of such appointment, the Servicer shall deliver, or
 cause to be delivered, the Receivable Files and the related accounts and
 records maintained by the Servicer to the Indenture Trustee, the Indenture
 Trustee's agent or the Indenture Trustee's designee at such place or places
 as the Indenture Trustee may reasonably designate.

                                 ARTICLE III
                       ADMINISTRATION AND SERVICING OF
                       RECEIVABLES AND TRUST PROPERTY

           SECTION 3.1  Duties of Servicer.  (a)  The Servicer, acting alone
 and/or through subservicers as provided in this Section 3.1, shall
 administer the Receivables with reasonable care.  The Servicer's duties
 shall include, but not be limited to, the collection and posting of all
 payments, responding to inquiries by Obligors on the Receivables, or by
 federal, state, or local governmental authorities, investigating
 delinquencies, reporting tax information to Obligors, furnishing monthly
 and annual statements to the Owner Trustee and the Indenture Trustee with
 respect to distributions, providing collection and repossession services in
 the event of Obligor default, coordinating or arranging inspection of
 Financed Vehicles relating to Final Payment Receivables at the end of the
 related Contract term, refinancing or selling Financed Vehicles relating to
 Final Payment Receivables at the end of the related Contract term depending
 upon the options chosen by the Obligors and making Advances pursuant to
 Sections 4.4(a) and (c).  The Servicer shall also administer and enforce
 all rights and responsibilities of the holder of the Receivables provided
 for in the Dealer Agreements, to the extent that such Dealer Agreements
 relate to the Receivables, the Financed Vehicles or the Obligors.  In
 performing its duties as Servicer hereunder, the Servicer will exercise
 that degree of skill and attention that the Servicer exercises with respect
 to all comparable motor vehicle receivables that it services for itself or
 others.  Subject to Section 3.2, the Servicer shall follow its customary
 standards, policies, practices and procedures in performing its duties
 hereunder as Servicer.  Without limiting the generality of the foregoing,
 the Servicer is hereby authorized and empowered to execute and deliver, on
 behalf of itself, the Trust, the Owner Trustee, the Indenture Trustee, the
 Certificateholders,  the Noteholders or any one or more of them, any and
 all instruments of satisfaction or cancellation, or of partial or full
 release or discharge, and all other comparable instruments, with respect to
 the Receivables or to the Financed Vehicles, all in accordance with this
 Agreement; provided, however, that notwithstanding the foregoing, the
 Servicer shall not, except pursuant to an order from a court of competent
 jurisdiction, release an Obligor from payment of any unpaid amount under
 any Receivable or waive the right to collect the unpaid balance (including
 accrued interest) of any Receivable from the Obligor, except in connection
 with a de minimis deficiency, Excess Wear and Tear or Excess Mileage which
 the Servicer would not attempt to collect in accordance with its customary
 procedures, in which event the Servicer shall indemnify the Trust for such
 deficiency, Excess Wear and Tear or Excess Mileage.  If the Servicer shall
 commence a legal proceeding to enforce a Receivable, the Owner Trustee
 shall thereupon be deemed to have automatically assigned such Receivable to
 the Servicer, which assignment shall be solely for purposes of collection.
 If in any enforcement suit or legal proceeding it shall be held that the
 Servicer may not enforce a Receivable on the ground that it shall not be a
 real party in interest or a holder entitled to enforce the Receivable, the
 Owner Trustee shall, at the Servicer's expense and direction, take steps to
 enforce the Receivable, including bringing suit in its name or the names of
 the Indenture Trustee, the Certificateholders, the Noteholders or any of
 them.  The Owner Trustee shall execute and deliver to the Servicer any
 powers of attorney and other documents as shall be prepared by the Servicer
 and reasonably necessary or appropriate to enable the Servicer to carry out
 its servicing and administrative duties hereunder.  The Servicer, at its
 expense, shall obtain on behalf of the Trust or the Owner Trustee all
 licenses, if any, required by the laws of any jurisdiction to be held by
 the Trust or the Owner Trustee in connection with ownership of the
 Receivables, and shall make all filings and pay all fees as may be required
 in connection therewith during the term hereof.

           The Servicer may enter into subservicing agreements with one or
 more subservicers for the servicing and administration of certain of the
 Receivables; provided, however, that the Servicer shall remain fully liable
 hereunder for the performance of the duties of Servicer and any such
 subservicer shall be and shall remain, for so long as it is acting as
 subservicer, an Eligible Servicer, and any fees paid to such subservicer
 shall be paid by the Servicer and not out of the proceeds of the Trust, and
 any such subservicer shall agree to service the Receivables in a manner
 consistent with the terms of this Agreement.

           (b)  References in this Agreement to actions taken, to be taken,
 permitted to be taken, or restrictions on actions permitted to be taken by
 the Servicer in servicing the Receivables and other actions taken, to be
 taken, permitted to be taken, or restrictions on actions to be taken with
 respect to the Trust Property shall include actions taken, to be taken,
 permitted to be taken, or restrictions on actions permitted to be taken by
 a subservicer on behalf of the Servicer and references herein to payments
 received by the Servicer shall include payments received by a subservicer,
 irrespective of whether such payments are actually deposited in the
 Collection Account by such subservicer.  Any such subservicing agreement
 will contain terms and provisions substantially identical to the terms and
 provisions of this Agreement and such other terms and provisions as are not
 inconsistent with this Agreement and as the Servicer and the subservicer
 have agreed.

           (c)  The Servicer shall be entitled to terminate any subservicing
 agreement in accordance with the terms and conditions of such subservicing
 agreement and without any limitation by virtue of this Agreement; provided,
 however, that, in the event of termination of any subservicing agreement by
 the Servicer, the Servicer shall either act directly as Servicer of the
 related Receivables or enter into a subservicing agreement with a successor
 subservicer which will be bound by the terms of the related subservicing
 agreement.

           (d)  As a condition to the appointment of any subservicer, the
 Servicer shall notify the Owner Trustee, the Indenture Trustee and the
 Rating Agencies in writing before such assignment becomes effective and
 such subservicer shall be required to execute and deliver an instrument in
 which it agrees that, for so long as it acts as subservicer of the
 Receivables and the other Trust Property being serviced by it, the
 covenants, conditions, indemnities, duties, obligations and other terms and
 provisions of this Agreement applicable to the Servicer hereunder shall be
 applicable to it as subservicer, that it shall be required to perform its
 obligations as subservicer for the benefit of the Trust as if it were
 Servicer hereunder (subject, however, to the right of the Servicer to
 direct the performance of such obligations in accordance with this
 Agreement) and that, notwithstanding any provision of a subservicing
 agreement to the contrary, such subservicer shall be directly liable to the
 Owner Trustee and the Trust (notwithstanding any failure by the Servicer to
 perform its duties and obligations hereunder) for the failure by such
 subservicer to perform its obligations hereunder or under any subservicing
 agreement, and that (notwithstanding any failure by the Servicer to perform
 its duties and obligations hereunder) the Owner Trustee may enforce the
 provisions of this Agreement and any subservicing agreement against the
 subservicer for the benefit of the Trust, without diminution of such
 obligations or liabilities by virtue of any subservicing agreement, by
 virtue of any indemnification provided thereunder or by virtue of the fact
 that the Servicer is primarily responsible hereunder for the performance of
 such duties and obligations, as if a subservicer alone were servicing and
 administering, under this Agreement, the Receivables and the other Trust
 Property being serviced by it under the subservicing agreement.

           (e)  Notwithstanding any subservicing agreement, any of the
 provisions of this Agreement relating to agreements or arrangements between
 the Servicer or a subservicer or reference to actions taken through such
 Persons or otherwise, the Servicer shall remain obligated and liable to the
 Trust and the Owner Trustee for the servicing and administering of the
 Receivables and the other Trust Property in accordance with the provisions
 of this Agreement (including for the deposit of payments received by a
 subservicer, irrespective of whether such payments are actually remitted to
 the Servicer or deposited in the Collection Account by such subservicer;
 provided that if such amounts are so deposited, the Servicer shall have no
 further obligation to do so) without diminution of such obligation or
 liability by virtue of such subservicing agreements or arrangements or by
 virtue of indemnification from a subservicer, to the same extent and under
 the same terms and conditions as if the Servicer alone were servicing and
 administering the Receivables and the other Trust Property.  The Servicer
 shall be entitled to enter into any agreement with a subservicer for
 indemnification of the Servicer and nothing contained in this Agreement
 shall be deemed to limit or modify such indemnification.

           (f)  In the event the Servicer for any reason no longer shall be
 acting as such (including by reason of the occurrence of an Event of
 Servicing Termination), the successor Servicer may, in its discretion,
 thereupon assume all of the rights and obligations of the outgoing Servicer
 under a subservicing agreement.  In such event, the successor Servicer
 shall be deemed to have assumed all of the Servicer's interest therein and
 to have replaced the outgoing Servicer as a party to such subservicing
 agreement to the same extent as if such subservicing agreement had been
 assigned to the successor Servicer, except that the outgoing Servicer shall
 not thereby be relieved of any liability or obligation on the part of the
 outgoing Servicer to the subservicer under such subservicing agreement.
 The outgoing Servicer shall, upon request of the Indenture Trustee, but at
 the expense of the outgoing Servicer, deliver to the successor Servicer all
 documents and records relating to each such subservicing agreement and the
 Receivables and the other Trust Property then being serviced thereunder and
 an accounting of amounts collected and held by it and otherwise use its
 best efforts to effect the orderly and efficient transfer of the
 subservicing agreement to the successor Servicer.  In the event that the
 successor Servicer elects not to assume a subservicing agreement, such
 subservicing agreement shall be immediately cancellable by the successor
 Servicer upon written notice to the subservicer and the outgoing Servicer,
 at its expense, shall cause the subservicer to deliver to the successor
 Servicer all documents and records relating to the Receivables and the
 other Trust Property being serviced thereunder and all amounts held (or
 thereafter received) by such subservicer (together with an accounting of
 such amounts) and shall otherwise use its best efforts to effect the
 orderly and efficient transfer of servicing of the Receivables and the
 other Trust Property being serviced by such subservicer to the successor
 Servicer.

           SECTION 3.2  Collection and Allocation of Receivable Payments.
 (a)  The Servicer shall make reasonable efforts to collect all payments
 called for under the terms and provisions of the Receivables as and when
 the same shall become due and shall follow such collection procedures as it
 follows with respect to all comparable motor vehicle receivables that it
 services for itself or others.  The Servicer shall allocate collections
 between principal and interest in accordance with the customary servicing
 practices and procedures it follows with respect to all comparable motor
 vehicle receivables that it services for itself or others.  The Servicer
 will not increase or decrease the number or amount of any Scheduled
 Payment, or the Amount Financed under a Receivable or the APR of a
 Receivable, or extend, rewrite or otherwise modify the payment terms of a
 Receivable; provided, however, that the Servicer may extend the due date
 for one or more payments due on a Receivable for credit-related reasons
 that would be acceptable to the Servicer with respect to comparable motor
 vehicle receivables that it services for itself and others and in
 accordance with its customary standards, policies, practices and procedures
 if the cumulative extensions with respect to any Receivable shall not cause
 the term of such Receivable to extend beyond the Final Scheduled Maturity
 Date; and provided further that such extensions, in the aggregate, do not
 exceed two (2) months for each twelve (12) months of the original term of
 the Receivable.  In the event that the Servicer fails to comply with the
 provisions of the preceding sentence, the Servicer shall be required to
 purchase the Receivable or Receivables affected thereby, for the Purchase
 Amount, in the manner specified in Section 3.7, as of the close of the
 Collection Period in which such failure occurs.  The Servicer may, in its
 discretion, (but only in accordance with its customary standards, policies,
 practices and procedures), waive any late payment charge or any other fee
 that may be collected in the ordinary course of servicing a Receivable.

           (b)  With respect to each Final Payment Receivable, the Servicer,
 in accordance with its customary servicing standards, policies, practices
 and procedures, shall contact the Obligor on or before the due date of the
 Last Scheduled Payment specified in the related Contract.  If, at such
 time, the Obligor under the Final Payment Receivable has notified MMCA on
 behalf of the Trust that it elects to sell the Financed Vehicle to MMCA on
 behalf of the Trust in accordance with the terms of the Receivable, the
 Servicer shall, upon delivery of the Financed Vehicle by the Obligor to
 MMCA on behalf of the Trust, inspect the Financed Vehicle for Excess Wear
 and Tear and Excess Mileage, and to determine the necessity of any repairs.
 If the Servicer determines that such Financed Vehicle requires repairs as a
 result of Excess Wear and Tear, the Servicer shall require the Obligor to
 pay the estimated cost of such repairs to the Servicer.  If the Obligor
 disputes the Servicer's estimate of the cost of such repairs, the Obligor
 may obtain, at the Obligor's own expense, a professional appraisal of the
 Financed Vehicle's value by an independent third-party appraiser acceptable
 to both the Obligor and the Servicer, and the cost of repairs for Excess
 Wear and Tear as determined by such appraisal shall be binding on the
 Obligor and the Servicer.  The Servicer shall, pursuant to the related
 Contract, offset (x) the cost of repairs for Excess Wear and Tear as
 determined by the appraisal, any charges for Excess Mileage and the
 disposition fee payable to the Servicer pursuant to the related Contract,
 and the Principal Balance, accrued interest and any other amounts owed by
 the Obligor on the Receivable against (y) the purchase price otherwise due
 to the Obligor for the Financed Vehicle, and shall collect any excess of
 (x) over (y) from the Obligor.

           (c)  In connection with an Obligor's transfer of a Financed
 Vehicle to MMCA on behalf of the Trust in satisfaction of its obligation to
 pay the Last Scheduled Payment under a Final Payment Receivable, pursuant
 to the terms of the Contract related to such Last Scheduled Payment, the
 Servicer shall require the Obligor to pay a disposition fee (which the
 Servicer will retain as servicing compensation), whereupon the Servicer
 shall take possession of the related Financed Vehicle and shall prepare
 such Financed Vehicle for sale at auction or otherwise in accordance with
 the Servicer's customary servicing standards, policies, practices and
 procedures.

           (d)  Proceeds received by the Servicer from the payment by an
 Obligor of a Financed Vehicle of amounts attributable to Last Scheduled
 Payments and other amounts (including Excess Wear and Tear and Excess
 Mileage) owed by the Obligor and from the sale of a Financed Vehicle at
 auction or otherwise constitute proceeds of Last Scheduled Payments and
 collections on the Receivables, and shall be deposited into the Collection
 Account.  Following the sale of the Financed Vehicle, the Servicer, on
 behalf of the Trust, shall deliver the related certificate of title to the
 purchaser of such Financed Vehicle.  Following the Servicer's receipt of
 proceeds from the sale of such Financed Vehicle and amounts to be paid by
 the Obligor pursuant to subparagraph (b) above, the Servicer shall record
 on its books and records the termination of the Trust's ownership and
 security interest in the related Final Payment Receivable (and shall
 deliver copies thereof to the Indenture Trustee and the Owner Trustee upon
 written request within ten days of receipt of such request).

           (e)  If the Obligor under any Final Payment Receivable has
 notified the Dealer that it desires to refinance the amount that it owes on
 termination of the Receivable, MMCA will, in accordance with its customary
 servicing standards, policies, practices and procedures, make a decision to
 grant or deny credit, except for Contracts for which the Obligors have the
 right to refinance without such an assessment, in which case MMCA shall
 honor the Obligor's right to refinance.  If credit is denied, the Servicer
 shall require the Obligor to satisfy its obligation to pay the remaining
 amounts owed in accordance with the terms of the Final Payment Receivable.
 If credit is granted, MMCA shall deposit an amount equal to the total
 amount owed by the Obligor on the Receivable to the Collection Account.
 Upon deposit of such amount into the Collection Account, the Trust's
 ownership and security interest in the related Financed Vehicle shall
 terminate, and the Trust will assign all interest in, to and under the
 Receivable and the related Financed Vehicle to MMCA.  The Servicer shall
 record such termination on its books and records (and shall deliver copies
 thereof to the Indenture Trustee and the Owner Trustee upon written request
 within ten days of receipt of such request).  If MMCA is no longer the
 Servicer, the Trust or any Holder of the  Certificates may make
 arrangements for the successor Servicer or another party to provide
 refinancing of Last Scheduled Payments to Obligors who desire to satisfy
 the Last Scheduled Payment through refinancing and who meet such party's
 credit criteria, and any reasonable costs and expenses of the successor
 Servicer or such third party in determining whether to provide such
 refinancing shall be payable from amounts, if any, which would otherwise be
 released from the Supplemental Reserve Account and paid to the Seller and
 to the extent of any shortfall in such amounts in the Supplemental Reserve
 Account shall be payable from amounts, if any, which would otherwise be
 released from the Reserve Account and paid to the Seller.

           SECTION 3.3  Realization upon Receivables.  (a)  On behalf of the
 Trust, the Servicer shall use reasonable efforts, in accordance with the
 standard of care required by Section 3.1, to repossess or otherwise convert
 the ownership of each Financed Vehicle securing a Defaulted Receivable.  In
 taking such action, the Servicer shall follow such customary and usual
 practices and procedures as it shall deem necessary or advisable in its
 servicing of comparable automotive receivables, and as are otherwise
 consistent with the standard of care required under Section 3.1, which
 shall include the exercise of any rights of recourse to Dealers under the
 Dealer Agreements.  The Servicer shall be entitled to recover all
 reasonable expenses incurred by it in the course of repossessing and
 liquidating a Financed Vehicle into cash proceeds, but only out of the cash
 proceeds of such Financed Vehicle and any deficiency obtained from the
 Obligor.  The foregoing shall be subject to the provision that, in any case
 in which a Financed Vehicle shall have suffered damage, the Servicer shall
 not expend funds in connection with the repair or the repossession of such
 Financed Vehicle unless it shall determine in its discretion that such
 repair and/or repossession will increase the Liquidation Proceeds (or
 Recoveries) of the related Receivable by an amount equal to or greater than
 the amount of such expenses.

           (b)  If the Servicer elects to commence a legal proceeding to
 enforce a Dealer Agreement, the act of commencement shall be deemed to be
 an automatic assignment from the Trust to the Servicer of the rights of
 recourse under such Dealer Agreement.  If, however, in any enforcement suit
 or legal proceeding, it is held that the Servicer may not enforce a Dealer
 Agreement on the grounds that it is not a real party in interest or a
 Person entitled to enforce the Dealer Agreement, the Owner Trustee, at the
 Servicer's expense and direction, shall take such steps as the Servicer
 deems necessary to enforce the Dealer Agreement, including bringing suit in
 its name or the names of the Indenture Trustee, the Certificateholders,
 the Noteholders or any of them.

           SECTION 3.4  Physical Damage Insurance.  The Servicer shall
 follow its customary servicing procedures to determine whether or not each
 Obligor shall have maintained physical damage insurance covering the
 related Financed Vehicle.

           SECTION 3.5  Maintenance of Security Interests in Financed
 Vehicles.  The Servicer, in accordance with the standard of care required
 under Section 3.1, shall take such steps as are necessary to maintain
 perfection of the security interest created by each Receivable in the
 related Financed Vehicle.  The Trust hereby authorizes the Servicer, and
 the Servicer hereby agrees, to take such steps as are necessary to re-
 perfect such security interest on behalf of the Trust and the Indenture
 Trustee in the event the Servicer receives notice of, or otherwise has
 actual knowledge of, the relocation of a Financed Vehicle or for any other
 reason.

           SECTION 3.6  Covenants of Servicer.  The Servicer hereby makes
 the following covenants:

           (a)  Security Interest to Remain in Force.  The Financed Vehicle
 securing each Receivable will not be released from the security interest
 granted by the Receivable in whole or in part, except as contemplated
 herein.

           (b)  No Impairment.  The Servicer will not (nor will it permit
 any subservicer to) impair in any material respect the rights of the Trust,
 the Owner Trustee, the Indenture Trustee, the Certificateholders or the
 Noteholders in the Receivables or, subject to clause (c) below, otherwise
 amend or alter the terms thereof if, as a result of such amendment or
 alteration, the interests of the Trust, the Owner Trustee, the Indenture
 Trustee, the Certificateholders or the Noteholders hereunder would be
 materially adversely affected.

           (c)  Amendments.  The Servicer will not increase or decrease the
 number or amount of Scheduled Payments or the Amount Financed under a
 Receivable, or extend, rewrite or otherwise modify the payment terms of a
 Receivable, except pursuant to Section 3.2(a).

           SECTION 3.7  Purchase by Servicer upon Breach.  The Seller, the
 Servicer or the Owner Trustee, as the case may be, shall inform the other
 parties to this Agreement promptly, in writing, upon the discovery of any
 breach of Section 3.2(a), 3.5 or 3.6.  If the breach shall not have been
 cured by the last day of the Collection Period which includes the sixtieth
 (60th) day after the date on which the Servicer becomes aware of, or
 receives written notice of, such breach, and such breach materially and
 adversely affects the interests of the Trust in a Receivable, the Servicer
 shall purchase such Receivable or Receivables on the immediately succeeding
 Payment Date; provided, however, that with respect to a breach of Section
 3.2(a), the Servicer shall repurchase the affected Receivable from the
 Trust at the end of the Collection Period in which such breach occurs.  In
 consideration of the purchase of a Receivable hereunder, the Servicer shall
 remit the Purchase Amount of such Receivable in the manner specified in
 Section 4.5(a).  Except as provided in Section 7.2, the sole remedy of the
 Trust, the Owner Trustee, the Indenture Trustee, the Certificateholders or
 the Noteholders against the Servicer with respect to a breach pursuant to
 Section 3.2, 3.5 or 3.6 shall be to require the Servicer to repurchase
 Receivables pursuant to this Section 3.7.  Neither the Owner Trustee nor
 the Indenture Trustee shall have any duty to conduct an affirmative
 investigation as to the occurrence of any condition requiring the
 repurchase of any Receivable pursuant to this Section 3.7 or the
 eligibility of any Receivable for purposes of this Agreement.

           SECTION 3.8  Servicing Compensation.  The "Servicing Fee" with
 respect to a Collection Period shall be an amount equal to the product of
 one-twelfth (1/12) of the Servicing Rate and the Pool Balance as of the
 first day of such Collection Period.  As additional servicing compensation,
 the Servicer shall also be entitled to earnings (net of losses and
 investment expenses) on amounts on deposit in the Payahead Account,
 disposition fees paid with respect to Final Payment Receivables, Rule of
 78's Payments, and any administrative fees and charges and all late payment
 fees actually collected (from whatever source) on the Receivables other
 than fees paid in connection with the extension or deferral of payments on
 a Receivable (the "Supplemental Servicing Fee").  The Servicer shall be
 required to pay all expenses incurred by it in connection with its
 activities hereunder (including fees and expenses of the Owner Trustee and
 the Indenture Trustee (and any custodian appointed by the Owner Trustee and
 the Indenture Trustee) and independent accountants, any subservicer, taxes
 imposed on the Servicer or any subservicer (to the extent not paid by such
 subservicer), and expenses incurred in connection with distributions and
 reports to the Certificateholders and the Noteholders), except expenses
 incurred in connection with realizing upon Receivables under Section 3.3.

           SECTION 3.9  Servicer's Certificate.  On or before the
 Determination Date immediately preceding each Payment Date, the Servicer
 shall deliver to the Owner Trustee, each Paying Agent, the Indenture
 Trustee and the Seller, with a copy to the Rating Agencies, a certificate
 of a Servicing Officer substantially in the form of Exhibit A hereto (a
 "Servicer's Certificate") and attached to a Servicer's report containing
 all information necessary to make the transfers and distributions pursuant
 to Sections 4.3, 4.4, 4.5, 4.6 and 4.7, together with the written
 statements to be furnished by the Owner Trustee to Certificateholders
 pursuant to Section 4.11 and by the Indenture Trustee to the Noteholders
 pursuant to Section 4.11 hereof and Section 6.6 of the Indenture.  Upon
 written request of the Owner Trustee or the Indenture Trustee, the Servicer
 also shall separately identify (by account number of the Receivable as it
 appears in the related Schedule of Receivables) in a written notice to the
 Owner Trustee or the Indenture Trustee, as the case may be, the Receivables
 to be repurchased by the Seller or to be purchased by the Servicer, as the
 case may be, on the related Payment Date, and, also upon written request of
 one of the foregoing parties, each Receivable which became a Defaulted
 Receivable during the related Collection Period.  The Servicer shall
 deliver to the Rating Agencies any information, to the extent it is
 available to the Servicer, that the Rating Agencies reasonably request in
 order to monitor the Trust.

           SECTION 3.10  Annual Statement as to Compliance; Notice of Event
 of Servicing Termination.  (a)  The Servicer shall deliver to the Owner
 Trustee and the Indenture Trustee, on or before March 31 of each year,
 commencing March 31, 2000, an Officer's Certificate, stating that (i) a
 review of the activities of the Servicer during the preceding calendar year
 (or such shorter period, with respect to the first such Officer's
 Certificate) and of its performance of its obligations under this Agreement
 has been made under such officer's supervision and (ii) to the best of such
 officer's knowledge, based on such review, the Servicer has fulfilled all
 its obligations under this Agreement throughout such year (or such shorter
 period with respect to the first such Officer's Certificate), or, if there
 has been a default in the fulfillment of any such obligation, specifying
 each such default known to such officer and the nature and status thereof.
 A copy of such certificate shall be delivered by the Indenture Trustee to
 each Noteholder, promptly following the Indenture Trustee's receipt of such
 certificate, pursuant to Section 7.4 of the Indenture.  In addition, a copy
 of such certificate may be obtained by any Certificateholder by a request
 in writing to the Owner Trustee or by any Person certifying that it is a
 Note Owner by a request in writing to the Indenture Trustee, in either case
 addressed to the applicable Corporate Trust Office.  Upon the telephone
 request of the Owner Trustee, the Indenture Trustee shall promptly furnish
 the Owner Trustee a list of Noteholders as of the date specified by the
 Owner Trustee.

           (b)  The Servicer shall deliver to the Owner Trustee, the
 Indenture Trustee and the Rating Agencies, promptly upon having knowledge
 thereof, but in no event later than five (5) Business Days thereafter,
 written notice in an Officer's Certificate of any event which constitutes
 or, with the giving of notice or lapse of time or both, would become, an
 Event of Servicing Termination under Section 8.1.

           SECTION 3.11  Annual Independent Certified Public Accountants'
 Reports.  The Servicer shall cause a firm of independent certified public
 accountants (who may also render other services to the Servicer, the Seller
 or to MMCA) to deliver to the Owner Trustee and the Indenture Trustee on or
 before March 31 of each year, commencing March 31, 2000, a report addressed
 to the Board of Directors of the Servicer with respect to the preceding
 calendar year (or such shorter period, with respect to the first such
 report) to the effect that such firm has audited the financial statements
 of the Servicer and issued its report thereon and that such audit (1) was
 made in accordance with generally accepted auditing standards, (2) included
 tests relating to motor vehicle loans serviced for others in accordance
 with the requirements of the Uniform Single Attestation Program for
 Mortgage Bankers (the "Program"), to the extent the procedures in such
 Program are applicable to the servicing obligations set forth in this
 Agreement, and (3) except as described in the report, disclosed no
 exceptions or errors in the records relating to automobile and light-duty
 truck loans serviced for others that such firm is required to report under
 the Program.  Such report shall also indicate that the firm is independent
 with respect to the Seller and the Servicer within the meaning of the Code
 of Professional Ethics of the American Institute of Certified Public
 Accountants.  A copy of such report shall be delivered by the Indenture
 Trustee to each Noteholder, promptly following the Indenture Trustee's
 receipt of such report, pursuant to Section 7.4 of the Indenture.  In
 addition, a copy of such report may be obtained by any Certificateholder by
 a request in writing to the Owner Trustee, or by any Person certifying that
 it is a Note Owner by a request in writing to the Indenture Trustee, in
 either case addressed to the applicable Corporate Trust Office.

           SECTION 3.12  Access to Certain Documentation and Information
 Regarding Receivables.  The Servicer shall provide the Certificateholders,
 the Indenture Trustee and the Noteholders with access to the Receivable
 Files in the cases where the Certificateholders,  the Indenture Trustee or
 the Noteholders shall be required by applicable statutes or regulations to
 have access to such documentation.  Such access shall be afforded without
 charge, but only upon reasonable request and during normal business hours
 at the offices of the Servicer.  Nothing in this Section 3.12 shall affect
 the obligation of the Servicer to observe any applicable law prohibiting
 disclosure of information regarding the Obligors, and the failure of the
 Servicer to provide access to information as a result of such obligation
 shall not constitute a breach of this Section 3.12.  Any Certificateholder
 or Noteholder, by its acceptance of a Certificate or Note, as the case may
 be, shall be deemed to have agreed to keep any information obtained by it
 pursuant to this Section confidential, except as may be required by
 applicable law.

           SECTION 3.13  Reports to the Commission.  The Servicer shall, on
 behalf of the Trust, cause to be filed with the Commission any periodic
 reports required to be filed under the provisions of the Exchange Act , and
 the rules and regulations of the Commission thereunder.  The Seller shall,
 at its expense, cooperate in any reasonable request made by the Servicer in
 connection with such filings.

           SECTION 3.14  Reports to Rating Agencies.  The Servicer shall
 deliver to each Rating Agency, at such address as each Rating Agency may
 request, a copy of all reports or notices furnished or delivered pursuant
 to this Article and a copy of any amendments, supplements or modifications
 to this Agreement and any subservicing agreement and any other information
 reasonably requested by such Rating Agency to monitor this transaction.


                                 ARTICLE IV
                 DISTRIBUTIONS; RESERVE ACCOUNT; STATEMENTS
                   TO CERTIFICATEHOLDERS AND NOTEHOLDERS

           SECTION 4.1  Accounts.  (a)  The Servicer shall, prior to the
 Closing Date, establish and maintain a segregated trust account in the name
 of the Indenture Trustee, at a Qualified Institution or Qualified Trust
 Institution (which shall initially be the corporate trust department of
 Bank of Tokyo - Mitsubishi Trust Company), which shall be designated as the
 "Collection Account".  The Collection Account shall be held in trust for
 the benefit of the Noteholders and the Certificateholders.  The Collection
 Account shall be under the sole dominion and control of the Indenture
 Trustee; provided, that the Servicer may make deposits to and direct the
 Indenture Trustee in writing to make withdrawals from the Collection
 Account in accordance with the terms of this Agreement, the Indenture and
 the Trust Agreement.  All monies deposited from time to time in the
 Collection Account shall be held by the Indenture Trustee as part of the
 Trust Property and all deposits to and withdrawals therefrom shall be made
 only upon the terms and conditions of the Basic Documents.

           If the Servicer is required to remit collections pursuant to the
 first sentence of Section 4.2(a), all amounts held in the Collection
 Account shall, to the extent permitted by applicable law, rules and
 regulations, be invested, as directed in writing by the Servicer, by the
 bank or trust company then maintaining the Collection Account, in Permitted
 Investments that mature not later than the Business Day immediately prior
 to the Payment Date for the Collection Period to which such amounts relate
 and such Permitted Investments shall be held to maturity.  All interest and
 other income (net of losses and investment expenses) on funds on deposit in
 the Collection Account shall be withdrawn from the Collection Account at
 the written direction of the Servicer and shall be deposited in the
 Certificate Distribution Account.  In the event that the Collection Account
 is no longer to be maintained at the corporate trust department of Bank of
 Tokyo - Mitsubishi Trust Company, the Servicer shall, with the Indenture
 Trustee's or Owner Trustee's assistance as necessary, cause the Collection
 Account to be moved to a Qualified Institution or a Qualified Trust
 Institution within ten (10) Business Days (or such longer period not to
 exceed thirty (30) calendar days as to which each Rating Agency may
 consent).

           (b)  The Servicer shall, prior to the Closing Date, establish and
 maintain a segregated trust account in the name of the Indenture Trustee,
 at a Qualified Institution or Qualified Trust Institution (which shall
 initially be the corporate trust department of Bank of Tokyo - Mitsubishi
 Trust Company), which shall be designated as the "Pre-Funding Account".
 The Pre-Funding Account shall be held in trust for the benefit of the
 Noteholders and the Certificateholders.  The Pre-Funding Account shall be
 under the sole dominion and control of the Indenture Trustee; provided,
 that the Servicer may make deposits to and direct the Indenture Trustee in
 writing to make withdrawals from the Pre-Funding Account in accordance with
 the terms of this Agreement and the other Basic Documents.  All monies
 deposited from time to time in the Pre-Funding Account shall be held by the
 Indenture Trustee as part of the Trust Property and all deposits to and
 withdrawals therefrom shall be made only upon the terms and conditions of
 the Basic Documents.

           All amounts held in the Pre-Funding Account shall, to the extent
 permitted by applicable law, rules and regulations, be invested, as
 directed in writing by the Servicer, by the bank or trust company then
 maintaining the Pre-Funding Account, in Permitted Investments that mature
 not later than the Business Day immediately prior to each Payment Date and
 such Permitted Investments shall be held until maturity.  On the Business
 Day preceding each Payment Date, the Servicer shall instruct the Indenture
 Trustee to withdraw from the Pre-Funding Account for deposit to the
 Collection Account on such date an amount equal to the Pre-Funding Account
 Investment Earnings, if any, for the related Collection Period.  In the
 event that the Pre-Funding Account is no longer to be maintained at the
 corporate trust department of Bank of Tokyo - Mitsubishi Trust Company, the
 Servicer shall, with the Indenture Trustee's or Owner Trustee's assistance
 as necessary, cause the Pre-Funding Account to be moved to a Qualified
 Institution or a Qualified Trust Institution within ten (10) Business Days
 (or such longer period not to exceed thirty (30) calendar days as to which
 each Rating Agency may consent).

           With respect to any amounts, securities, investments, financial
 assets and other property deposited in or credited to the Pre-Funding
 Account:

                 (i)  any such property that is a "financial asset" as
           defined in Section 8-102(a)(9) of the UCC shall be physically
           delivered to, or credited to an account in the name of, the
           Qualified Institution or Qualified Trust Institution maintaining
           the Pre-Funding Account, as applicable, in accordance with such
           institution's customary procedures such that such institution
           establishes a "securities entitlement" in favor of the Indenture
           Trustee with respect thereto;

                 (ii)  any such property that is held in deposit accounts
           shall be held solely in the name of the Indenture Trustee at one
           or more depository institutions having the Required Rating and
           each such deposit account shall be subject to the exclusive
           custody and control of the Indenture Trustee, and the Indenture
           Trustee shall have sole signature authority with respect thereto;
           and

                 (iii)  except for any deposit accounts specified in clause
           (ii) above, the Pre-Funding Account shall only be invested in
           securities or in other assets which the Qualified Institution or
           Qualified Trust Institution maintaining the Pre-Funding Account,
           as applicable, agrees to treat as "financial assets" as defined
           in Section 8-102(a)(9) of the UCC.

           (c)  The Servicer shall, prior to the Closing Date, establish and
 maintain a segregated trust account in the name of the Indenture Trustee,
 at a Qualified Institution or Qualified Trust Institution (which shall
 initially be the corporate trust department of Bank of Tokyo - Mitsubishi
 Trust Company), which shall be designated as the "Negative Carry Account".
 The Negative Carry Account shall be held in trust for the exclusive benefit
 of the Noteholders.  The Negative Carry Account shall be under the sole
 dominion and control of the Indenture Trustee; provided, that the Servicer
 may make deposits to and direct the Indenture Trustee in writing to make
 withdrawals from the Negative Carry Account in accordance with the terms of
 this Agreement and the other Basic Documents.  All monies deposited from
 time to time in the Negative Carry Account shall be held by the Indenture
 Trustee as part of the Trust Property and all deposits to and withdrawals
 therefrom shall be made only upon the terms and conditions of the Basic
 Documents.

           All amounts held in the Negative Carry Account shall, to the
 extent permitted by applicable law, rules and regulations, be invested, as
 directed in writing by the Servicer, by the bank or trust company then
 maintaining the Negative Carry Account, in Permitted Investments that
 mature not later than the Business Day immediately prior to each Payment
 Date and such Permitted Investments shall be held until maturity.  All
 interest and other income (net of losses and investment expenses) on funds
 on deposit in the Negative Carry Account shall be withdrawn from the
 Negative Carry Account for deposit to the Collection Account or release to
 the Seller at the time and in the manner provided in Section 4.9.  In the
 event that the Negative Carry Account is no longer to be maintained at the
 corporate trust department of Bank of Tokyo - Mitsubishi Trust Company, the
 Servicer shall, with the Indenture Trustee's or Owner Trustee's assistance
 as necessary, cause the Collection Account to be moved to a Qualified
 Institution or a Qualified Trust Institution within ten (10) Business Days
 (or such longer period not to exceed thirty (30) calendar days as to which
 each Rating Agency may consent).

           With respect to any amounts, securities, investments, financial
 assets and other property deposited in or credited to the Negative Carry
 Account:

                 (i)  any such property that is a "financial asset" as
           defined in Section 8-102(a)(9) of the UCC shall be physically
           delivered to, or credited to an account in the name of, the
           Qualified Institution or Qualified Trust Institution maintaining
           the Negative Carry Account, as applicable, in accordance with
           such institution's customary procedures such that such
           institution establishes a "securities entitlement" in favor of
           the Indenture Trustee with respect thereto;

                 (ii)  any such property that is held in deposit accounts
           shall be held solely in the name of the Indenture Trustee at one
           or more depository institutions having the Required Rating and
           each such deposit account shall be subject to the exclusive
           custody and control of the Indenture Trustee and the Indenture
           Trustee shall have sole signature authority with respect thereto;
           and

                 (iii)  except for any deposit accounts specified in clause
           (ii) above, the Negative Carry Account shall only be invested in
           securities or in other assets which the Qualified Institution or
           Qualified Trust Institution maintaining the Negative Carry
           Account, as applicable, agrees to treat as "financial assets" as
           defined in Section 8-102(a)(9) of the UCC.

           (d)  The Servicer shall, prior to the Closing Date, establish and
 maintain a segregated trust account in the name of the Indenture Trustee at
 a Qualified Institution or Qualified Trust Institution (which shall
 initially be the corporate trust department of Bank of Tokyo - Mitsubishi
 Trust Company), which shall be designated as the "Note Payment Account".
 The Note Payment Account shall be held in trust for the exclusive benefit
 of the Noteholders.  The Note Payment Account shall be under the sole
 dominion and control of the Indenture Trustee.  All monies deposited from
 time to time in the Note Payment Account pursuant to this Agreement and the
 Indenture shall be held by the Indenture Trustee as part of the Trust
 Property and shall be applied as provided in this Agreement and the
 Indenture.  In the event that the Note Payment Account is no longer to be
 maintained at the corporate trust department of Bank of Tokyo - Mitsubishi
 Trust Company, the Servicer shall, with the Indenture Trustee's assistance
 as necessary, cause the Note Payment Account to be moved to a Qualified
 Institution or a Qualified Trust Institution within ten (10) Business Days
 (or such longer period not to exceed thirty (30) calendar days as to which
 each Rating Agency may consent).

           (e)  The Servicer shall, prior to the Closing Date, establish and
 maintain a segregated trust account in the name of the Owner Trustee at a
 Qualified Institution or Qualified Trust Institution (which shall initially
 be Wilmington Trust Company), which shall be designated as the "Certificate
 Distribution Account".  Except as provided in the Trust Agreement, the
 Certificate Distribution Account shall be held in trust for the benefit of
 the Certificateholders.  The Certificate Distribution Account shall be
 under the sole dominion and control of the Owner Trustee; provided that the
 Indenture Trustee may make deposits to such account in accordance with the
 directions of the Servicer pursuant to this Agreement and the Indenture.
 All monies deposited from time to time in the Certificate Distribution
 Account pursuant to this Agreement and the Indenture shall be held by the
 Owner Trustee as part of the Trust Property and shall be applied as
 provided in this Agreement and the Trust Agreement.  In the event that the
 Certificate Distribution Account is no longer to be maintained at
 Wilmington Trust Company, the Servicer shall, with the Owner Trustee's
 assistance as necessary, cause the Certificate Distribution Account to be
 moved to a Qualified Institution or a Qualified Trust Institution within
 ten (10) Business Days (or such longer period not to exceed thirty (30)
 calendar days as to which each Rating Agency may consent) and shall
 promptly notify the Indenture Trustee of the account number and location of
 such account.

           (f)  The Servicer shall, prior to the Closing Date, establish and
 maintain a segregated trust account in the name of the Indenture Trustee at
 a Qualified Institution or Qualified Trust Institution (which shall
 initially be the corporate trust department of Bank of Tokyo - Mitsubishi
 Trust Company), which shall be designated as the "Payahead Account".  The
 Payahead Account shall be held in trust for the benefit of the Noteholders
 and the Certificateholders.  The Payahead Account shall be under the sole
 dominion and control of the Indenture Trustee provided, that the Servicer
 may make deposits to and direct the Indenture Trustee in writing to make
 withdrawals from the Payahead Account in accordance with this Agreement and
 the Indenture.  All monies deposited from time to time in the Payahead
 Account shall be held by the Indenture Trustee as part of the Trust
 Property and all deposits to and withdrawals therefrom shall be made only
 upon the terms and conditions of the Basic Documents.

           On the Closing Date, the Seller shall deposit an amount equal to
 the Initial Payahead Account Deposit into the Payahead Account from the net
 proceeds of the sale of the Notes and the Certificates.  On each Subsequent
 Transfer Date, the Servicer shall instruct the Indenture Trustee to
 withdraw from the Pre-Funding Account and deposit to the Payahead Account
 an amount equal to the applicable Subsequent Payahead Account Deposit.

           If the Servicer is required to remit collections pursuant to the
 first sentence of Section 4.2(a), all amounts held in the Payahead Account
 shall, to the extent permitted by applicable law, rules and regulations, be
 invested, as directed in writing by the Servicer, by the bank or trust
 company then maintaining the Payahead Account, in Permitted Investments
 that mature not later than the Business Day immediately prior to the
 Payment Date for the Collection Period to which such amounts relate and
 such Permitted Investments shall be held to maturity.  All interest and
 other income (net of losses and investment expenses) on funds on deposit in
 the Payahead Account shall be withdrawn from the Payahead Account at the
 direction of the Servicer and shall be paid to the Servicer as additional
 servicing compensation.  In the event that the Payahead Account is no
 longer to be maintained at the corporate trust department of Bank of Tokyo
 - Mitsubishi Trust Company, the Servicer shall, with the Indenture
 Trustee's or Owner Trustee's assistance as necessary, cause the Payahead
 Account to be moved to a Qualified Institution or a Qualified Trust
 Institution within ten (10) Business Days (or such longer period not to
 exceed thirty (30) calendar days as to which each Rating Agency may
 consent).

           (g)  Notwithstanding the provisions of clause (d) above, for so
 long as (i) MMCA is the Servicer, (ii) the rating of MMCA's short-term
 unsecured debt is at least P-1 by Moody's and is at least A-1 by S&P and
 (iii) no Events of Servicing Termination shall have occurred (each, a
 "Monthly Remittance Condition"), Payaheads need not be remitted to and
 deposited in the Payahead Account but instead may be remitted to and held
 by the Servicer.  So long as such Monthly Remittance Conditions are met,
 the Servicer shall not be required to segregate or otherwise hold separate
 any Payaheads remitted to the Servicer as aforesaid but shall be required
 to remit Payaheads to the Collection Account in accordance with Section
 4.6(a)(i).  At all times as such Monthly Remittance Conditions are not met,
 the Servicer shall deposit in the Payahead Account the amount of any
 Payaheads then held or received by it.  Notwithstanding the foregoing, if a
 Monthly Remittance Condition is not satisfied, the Servicer may utilize,
 with respect to Payaheads, an alternative remittance schedule (which may
 include the remittance schedule utilized by the Servicer before the Monthly
 Remittance Condition became unsatisfied), if the Servicer provides to the
 Owner Trustee and the Indenture Trustee written confirmation from the
 Rating Agencies that such alternative remittance schedule will not result
 in the downgrading or withdrawal by the Rating Agencies of the ratings then
 assigned to the Notes and the Certificates.  The Owner Trustee and the
 Indenture Trustee shall not be deemed to have knowledge of any event or
 circumstance under clauses (ii) or (iii) of the first sentence of this
 Section 4.1(g) that would require remittance of the Payaheads to the
 Payahead Account unless the Owner Trustee or the Indenture Trustee has
 received notice of such event or circumstance from the Seller or the
 Servicer in an Officer's Certificate or from the Holders of Notes
 evidencing not less than 25% of the principal balance of the then
 Outstanding Notes or from the Holders of Certificates evidencing not less
 than 25% of the Certificate Balance or unless a Responsible Officer in the
 Corporate Trust Office with knowledge hereof and familiarity herewith has
 actual knowledge of such event or circumstance.

           (h)  The Servicer shall be permitted to remit to any Obligor,
 upon the request of such Obligor, the Payahead Balance with respect to such
 Obligor's Receivable or such lesser amount as is requested by such Obligor,
 in accordance with the Servicer's customary standards, policies, practices
 and procedures, to the extent that such amount is not then due on such
 Receivable.  Upon any such remittance, the Payahead Balance with respect to
 such Receivable shall be reduced by the amount of such remittance.

           SECTION 4.2  Collections.  (a)  Subject to the provisions of
 subsection (b) below, the Servicer shall remit to the Collection Account
 (i) all payments by or on behalf of the Obligors (including, subject to the
 next two sentences, Payaheads on the Receivables and Rule of 78's Payments,
 but excluding payments with respect to Purchased Receivables and amounts
 included in the Supplemental Servicing Fee other than Rule of 78's
 Payments), including amounts treated as collections on Final Payment
 Receivables pursuant to Section 3.2(d) and (ii) all Liquidation Proceeds
 and all Recoveries, received by the Servicer during any Collection Period,
 as soon as practicable, but in no event after the close of business on the
 second Business Day after receipt thereof.  Collections of Payaheads and
 Rule of 78's Payments shall be deposited in the Collection Account,
 pursuant to the preceding sentence for purposes of administrative
 convenience only, pending, with respect to Payaheads, determination of the
 amount to be deposited in the Payahead Account (or in the event that the
 Monthly Remittance Conditions are satisfied, remitted to the Servicer
 pursuant to Section 4.1(g)), which amount shall be deposited in the
 Payahead Account as soon as practicable but in no event later than the
 Payment Date immediately following collection, and such amounts shall not
 be transferred to the Collection Account until due, and with respect to
 Rule of 78's Payments, determination of such payments, which payments upon
 determination shall be made to the Servicer, and the Trust shall not be
 entitled to such amounts.

           MMCA, for so long as it is acting as the Servicer, may make
 remittances of collections on a less frequent basis than that specified in
 the immediately preceding paragraph.  It is understood that such less
 frequent remittances may be made only on the specific terms and conditions
 set forth below in this Section 4.2(a) and only for so long as such terms
 and conditions are fulfilled.  Accordingly, notwithstanding the provisions
 of the first sentence of this Section 4.2(a), the Servicer shall remit
 collections received during a Collection Period to the Collection Account
 in immediately available funds on the Business Day prior to the related
 Payment Date but only for so long as each Monthly Remittance Condition is
 satisfied.  Notwithstanding the foregoing, if a Monthly Remittance
 Condition is not satisfied, the Servicer may utilize an alternative
 remittance schedule (which may include the remittance schedule utilized by
 the Servicer before the Monthly Remittance Condition became unsatisfied),
 if the Servicer provides to the Owner Trustee and the Indenture Trustee
 written confirmation from the Rating Agencies that such alternative
 remittance schedule will not result in the downgrading or withdrawal by the
 Rating Agencies of the ratings then assigned to the Notes and the
 Certificates.  The Owner Trustee or the Indenture Trustee shall not be
 deemed to have knowledge of any event or circumstance under clauses (ii) or
 (iii) of the definition of Monthly Remittance Condition that would require
 daily remittance by the Servicer to the Collection Account unless the Owner
 Trustee or the Indenture Trustee has received notice of such event or
 circumstance from the Seller or the Servicer in an Officer's Certificate or
 written notice from the Holders of Notes evidencing not less than 25% of
 the principal balance of the then outstanding Notes or from the Holders of
 Certificates evidencing not less than 25% of the Certificate Balance or a
 Responsible Officer in the Corporate Trust Office with knowledge hereof or
 familiarity herewith has actual knowledge of such event or circumstance.

           (b)  In those cases where a subservicer is servicing a
 Receivable, the Servicer shall cause the subservicer to remit to the
 Collection Account, as soon as practicable, but in no event after the close
 of business on the second Business Day after receipt thereof by the
 subservicer (but subject to the provisions of Section 4.2(a)) the amounts
 referred to in Section 4.2(a) in respect of a Receivable being serviced by
 the subservicer.

           SECTION 4.3  Application of Collections.  (a)  For the purposes
 of this Agreement, as of the close of business on the last day of each
 Collection Period, all collections received pursuant to Section 4.2 for
 such Collection Period for each Receivable (excluding amounts received by
 the Servicer with respect to Rule of 78's Payments, the amounts actually
 collected with respect to the Supplemental Servicing Fee, amounts collected
 with respect to a Purchased Receivable) shall be applied by the Servicer,
 in the case of (i) a Simple Interest Receivable that is a Standard
 Receivable, to interest and principal on the Receivable in accordance with
 the Simple Interest Method, (ii) a Simple Interest Receivable that is a
 Final Payment Receivable, to interest and principal in accordance with the
 Simple Interest Method first, to accrued but unpaid interest, second, to
 the Level Pay Balance of such Receivable,  third, to the principal portion
 of the Last Scheduled Payment to the extent a Last Scheduled Payment
 Advance has not been made by the Servicer with respect to such Last
 Scheduled Payment and fourth, to the extent of any unreimbursed Last
 Scheduled Payment Advance with respect to such Simple Interest Receivable,
 to reimburse the Servicer for such Last Scheduled Payment Advance and (iii)
 an Actuarial Receivable, first, to the Scheduled Payment of such Actuarial
 Receivable, second  to the extent of any unreimbursed Actuarial Advances
 with respect to such Actuarial Receivable, to reimburse the Servicer for
 any such Actuarial Advances, third, to the extent of any unreimbursed Last
 Scheduled Payment Advance with respect to such Actuarial Receivable, to
 reimburse the Servicer for such Last Scheduled Payment Advance and  fourth,
 to the extent that any amounts are remaining then due to a prepayment of
 such Actuarial Receivable, if the sum of such remaining amount and the
 previous Payahead Balance shall be sufficient to prepay the Actuarial
 Receivable in full, and otherwise to the Payahead Account (or, if all
 Monthly Remittance Conditions are satisfied, to the Servicer) as a
 Payahead.


           (b)  All Liquidation Proceeds and any Recoveries, and any
 proceeds realized upon the liquidation, sale or dissolution of the Owner
 Trust Estate (or any part thereof) upon the occurrence of an Event of
 Default under the Indenture shall, with respect to any Final Payment
 Receivable be applied first to accrued but unpaid interest thereon, second,
 to the Level Pay Balance of such Receivable and third, to the principal
 portion of the related Last Scheduled Payment.

           SECTION 4.4  Advances.  (a)  As of the close of business on the
 last day of each Collection Period, if the payments during such Collection
 Period by or on behalf of the Obligor on or in respect of an Actuarial
 Receivable (other than a Purchased Receivable) after application under
 Section 4.3 shall be less than the Scheduled Payment, the Payahead Balance
 of such Receivable shall be applied by the Indenture Trustee to the extent
 of the shortfall, and such Payahead Balance shall be reduced accordingly.
 Subject to the last sentence of this Section 4.4(a),  on each Payment Date
 the Servicer shall advance an amount equal to the excess, if any, of the
 Scheduled Payment with respect to an Actuarial Receivable over the sum of
 the (x) payments received on or in respect of such Actuarial Receivable
 during the preceding Collection Period and (y) the Payahead Balance with
 respect to such Actuarial Receivable  (such advance, an "Actuarial
 Advance"); provided that the Servicer shall make Actuarial Advances with
 respect to the Last Scheduled Payment on Actuarial Receivables that are
 Final Payment Receivables in accordance with Section 4.4(b).  All
 applications of the Payahead Balance of a Receivable by the Indenture
 Trustee and all Actuarial Advances by the Servicer pursuant to this Section
 4.4(a) shall be made based on the information set forth in the Servicer's
 report attached to the Servicer's Certificate delivered pursuant to Section
 3.9.  Notwithstanding anything in this Agreement to the contrary, no
 successor to Mitsubishi Motors Credit of America, Inc. as Servicer shall be
 required to make Actuarial Advances.

           (b)  As of the last day of the Collection Period in which the
 Last Scheduled Payment with respect to a Final Payment Receivable is due,
 if  the  payments during such Collection Period by or on behalf of the
 related Obligor on or in respect of such Last Scheduled Payment after
 application under Section 4.3(a) and, in the case of an Actuarial
 Receivable, the amounts, if any, in the Payahead Account allocable to such
 Last Scheduled Payment, shall be less than the amount of such Last
 Scheduled Payment, the Servicer shall advance an amount equal to the
 shortfall by depositing such amount into the Collection Account on the
 related Payment Date  (such advance, a "Last Scheduled Payment Advance") .
 Notwithstanding anything in this Agreement to the contrary, no successor to
 Mitsubishi Motors Credit of America, Inc. as Servicer shall be required to
 make Last Scheduled Payment Advances.

           (c)  (i)  Upon either the written instructions of the Servicer or
 based solely upon the information contained in the Servicer's Certificate
 delivered on the related Determination Date pursuant to Section 3.9, the
 Indenture Trustee shall release from amounts available in the Payahead
 Account, the amounts required to be released from amounts available in the
 Payahead Account pursuant to Sections 4.4(a) and (b) with respect to each
 Collection Period and shall deposit such amounts in the Collection Account
 on the related Payment Date pursuant to Section 4.5(a).

                (ii)  On each Payment Date, the Servicer shall deposit into
      the Collection Account an amount equal to the aggregate amount of
      Actuarial Advances required to be made with respect to related
      Collection Period.

           (d)  On each Payment Date, the Servicer shall instruct the
 Indenture Trustee to withdraw from the Collection Account for distribution
 to the Servicer, in immediately available funds, an amount equal to the sum
 of (i) the aggregate amount of collections on Actuarial Receivables with
 respect to which the Servicer has made Actuarial Advances in a prior
 Collection Period that are allocable to the reimbursement of such Actuarial
 Advances pursuant to Section 4.3(a) and (ii) the aggregate amount of
 Actuarial Advances that the Servicer has not been reimbursed for pursuant
 to this Section 4.4(d), Section 4.5(b) or Section 4.5(c) with respect to
 Actuarial Receivables that became Defaulted Receivables in the related
 Collection Period.

           (e)  On each Payment Date, the Servicer shall instruct the
 Indenture Trustee to withdraw from the Collection Account for distribution
 to the Servicer, in immediately available funds, an amount equal to the sum
 of (i) the aggregate amount of collections on Final Payment Receivables in
 the related Collection Period that are allocable to the reimbursement of
 Last Scheduled Payment Advances pursuant to Section 4.3(a) and (ii) the
 aggregate amount of losses on Last Scheduled Payments that the Servicer has
 recorded in its books and records during the related Collection Period to
 the extent such losses are allocable to Last Scheduled Payments with
 respect to which the Servicer has made Last Scheduled Payment Advances, but
 only to the extent such Last Scheduled Payment Advances have not already
 been reimbursed pursuant to this Section 4.4(e) or Section 4.5(b) or
 Section 4.5(c).

           SECTION 4.5  Additional Deposits.  (a)  The Indenture Trustee
 shall deposit in the Collection Account amounts required pursuant to
 Section 4.4(c).  The Servicer shall deposit in the Collection Account
 amounts required to be advanced by the Servicer pursuant to Sections 4.4(a)
 and (b).  The Seller and the Servicer shall deposit or cause to be
 deposited in the Collection Account the aggregate Purchase Amount with
 respect to Purchased Receivables pursuant to Section 2.3, 3.7 or 9.1.  The
 Indenture Trustee shall deposit in the Collection Account any amounts
 received pursuant to the Yield Supplement Agreement and any amounts
 received from the Letter of Credit Bank or the Yield Supplement Account
 pursuant to Article V on the date of receipt thereof.  All such deposits
 with respect to a Collection Period shall be made in immediately available
 funds no later than 10:00 a.m., New York City time, on the Payment Date
 related to such Collection Period.

           (b)  The Indenture Trustee shall, on or prior to 10:00 a.m., New
 York City time, on the Payment Date relating to each Collection Period make
 the following withdrawals from the Supplemental Reserve Account in the
 following order of priority (in each case as set forth in the Servicer's
 Certificate for such Payment Date):  (i) an amount equal to the
 Supplemental Reserve Account Advance Draw Amount, if any, calculated by the
 Servicer pursuant to Section 4.6(b),  and shall pay such amount to the
 Servicer and (ii) an amount equal to the Supplemental Reserve Account TRP
 Draw Amount, if any, calculated by the Servicer pursuant to Section 4.6(b),
 and shall deposit such funds to the Collection Account.

           (c)  The Indenture Trustee shall, on or prior to 10:00 a.m., New
 York City time, on the Payment Date relating to each Collection Period make
 the following withdrawals from the Reserve Account in the following order
 of priority (in each case as set forth in the Servicer's Certificate for
 such Payment Date):  (i) an amount equal to the Reserve Account Advance
 Draw Amount, if any, calculated by the Servicer pursuant to Section 4.6(b),
 and shall pay such amount to the Servicer and (ii) an amount equal to the
 Reserve Account TRP Draw Amount, if any, calculated by the Servicer
 pursuant to Section 4.6(b), and shall deposit to the Collection Account.

           SECTION 4.6  Allocation of Total Available Funds.  (a)  On each
 Payment Date, the Indenture Trustee shall cause to be made the following
 transfers and distributions in immediately available funds in the amounts
 set forth in the Servicer's Certificate for such Payment Date:

                (i)  To the Collection Account from the Payahead Account (if
      the Monthly Remittance Conditions are not then satisfied) or otherwise
      from amounts remitted by the Servicer pursuant to Section 4.1(g) an
      amount equal to the sum of:

           (A)   the aggregate portion of  Payaheads constituting Scheduled
           Payments with respect to the preceding Collection Period and
           prepayments in full received during the preceding Collection
           Period, as required by Sections 4.3 and 4.4(a); and

           (B)  the Payahead Balance, if any, relating to any Purchased
           Receivable;

                (ii)  From the Collection Account to the Payahead Account
      or,  if the Monthly Remittance Conditions are then satisfied, to the
      Servicer, the aggregate Payaheads received during the preceding
      Collection Period, as required by Section 4.3.

           (b)  On each Determination Date, the Servicer shall calculate the
 Available Funds, the Total Servicing Fee, the Accrued Note Interest for
 each Class of Notes, the Scheduled Principal, the Principal Distribution
 Amount, the Last Scheduled Payment Principal Collections, the Negative
 Carry Amount, if any, in each case with respect to the following Payment
 Date.  In addition, on each Determination Date the Servicer shall calculate
 the following amounts with respect to such Payment Date:

            (i) an amount equal to the lesser of (x) the amount, if
      any, by which the aggregate amount payable to the Servicer out of the
      Collection Account on such Payment Date as reimbursement for Actuarial
      Advances pursuant to Section 4.4(d) and for Last Scheduled Payment
      Advances pursuant to Section 4.4(e) exceeds the amount in the
      Collection Account available for such purpose (without giving effect
      to any deposits thereto from amounts in the Reserve Account or the
      Supplemental Reserve Account but giving effect to all other deposits
      to the Collection Account required to be made on such Payment Date)
      and (y) the Supplemental Reserve Account Amount for such Payment Date
      (without giving effect to any deposits of Total Available Funds but
      giving effect to  all other deposits to the Supplemental Reserve
      Account on such Payment Date)  (the "Supplemental Reserve Account
      Advance Draw Amount");

            (ii) an amount equal to the lesser of (x) the amount, if
      any, by which the amount specified in clause (x) of paragraph (i)
      above exceeds the  Supplemental Reserve Account Advance Draw Amount
      for such Payment Date and (y) the Reserve Account Amount for such
      Payment Date (without giving effect to any deposits of Total Available
      Funds on such Payment Date)  (the "Reserve Account Advance Draw
      Amount");

            (iii) an amount equal to the lesser of (x) the amount, if
      any, by which the Total Required Payment for such Payment Date exceeds
      the Available Funds for such Payment Date and (y) an amount equal to
      the Supplemental Reserve Account Amount (without giving effect to any
      deposits of Total Available Funds on such Payment Date) for such
      Payment Date, less the Supplemental Reserve Account Advance Draw
      Amount for such Payment Date  (the "Supplemental Reserve Account TRP
      Draw Amount");

            (iv) an amount equal to the lesser of (x) the amount, if
      any, by which the specified in clause (x) of paragraph (iii) above
      exceeds the Supplemental Reserve Account TRP Draw Amount for such
      Payment Date and (y) the Reserve Account Amount (without giving effect
      to any deposits of Total Available Funds on such Payment Date) for
      such Payment Date less the Reserve Account Advance Draw Amount for
      such Payment Date  (the "Reserve Account TRP Draw Amount");

           (v) the Total Available Funds for such Payment Date;

           (vi) the Reserve Account Amount with respect to such Payment Date
      after giving effect to the Reserve Account Advance Draw Amount and the
      Reserve Account TRP Draw Amount for such Payment Date, and the
      difference, if any, between the Reserve Account Amount and the
      Specified Reserve Balance for such Payment Date; and

           (vii) the Supplemental Reserve Account Amount with respect to
      such Payment Date after giving effect to the Supplemental Reserve
      Account Advance Draw Amount and the Supplemental Reserve Account TRP
      Draw Amount for such Payment Date, and the difference, if any, between
      the Supplemental Reserve Account Amount and the Maximum Supplemental
      Reserve Amount for such Payment Date.

           (c)  On each Payment Date, the Servicer shall instruct the
 Indenture Trustee (based on the information contained in the Servicer's
 Certificate delivered on the related Determination Date pursuant to Section
 3.9) to withdraw the Total Available Funds on deposit in the Collection
 Account for the related Collection Period and make the following payments
 and deposits for such Payment Date in the following order of priority:

                (i)  to the Servicer, the Total Servicing Fee;

                (ii)  to the Note Payment Account, the Accrued Note Interest
      for the Class A Notes;

                (iii)  to the Note Payment Account, the Accrued Note
      Interest for the Class B Notes;

                (iv)  to the Note Payment Account, the Principal
      Distribution Amount;

                (v)  to the Reserve Account, the amount, if any, necessary
      to reinstate the balance in the Reserve Account up to the Specified
      Reserve Balance;

                (vi)  to the Supplemental Reserve Account, the amount, if
      any, necessary to reinstate the balance in the Supplemental Reserve
      Account up to the Maximum Supplemental Reserve Amount; and

                (vii)  to the Certificate Distribution Account, any
      remaining portion of the Total Available Funds.

           SECTION 4.7  Reserve Account; Supplemental Reserve Account.  (a)
 The Seller shall, prior to the Closing Date, establish and maintain a
 segregated trust account in the name of the Indenture Trustee at a
 Qualified Institution or Qualified Trust Institution (which shall initially
 be the corporate trust department of Bank of Tokyo - Mitsubishi Trust
 Company), which shall be designated as the "Reserve Account".  The Reserve
 Account shall be under the sole dominion and control of the Indenture
 Trustee; provided, that the Servicer may make deposits to the Reserve
 Account in accordance with this Agreement and the Indenture.  On the
 Closing Date, the Seller will deposit the Reserve Account Initial Deposit
 into the Reserve Account from the net proceeds of the sale of the Notes.
 On each Subsequent Transfer Date, the Servicer shall instruct the Indenture
 Trustee to withdraw from the Pre-Funding Account and deposit to the Reserve
 Account on such Subsequent Transfer Date an amount equal to the applicable
 Subsequent Reserve Account Deposit as provided in Section 4.8(a).  The
 Reserve Account and all amounts, securities, investments, financial assets
 and other property deposited in or credited to the Reserve Account (the
 "Reserve Account Property") has been conveyed by the Seller to the Trust
 pursuant to Sections 2.1(a) and (b).  Pursuant to the Indenture, the Trust
 will pledge all of its right, title and interest in, to and under the
 Reserve Account and the Reserve Account Property to the Indenture Trustee
 on behalf of the Noteholders to secure its obligations under the Notes and
 the Indenture.

           The Reserve Account Property shall, to the extent permitted by
 applicable law, rules and regulations, be invested, as directed in writing
 by the Servicer, by the bank or trust company then maintaining the Reserve
 Account, in Permitted Investments that mature not later than the Business
 Day immediately preceding the next Payment Date, and such Permitted
 Investments shall be held to maturity.  All interest and other income (net
 of losses and investment expenses) on funds on deposit in the Reserve
 Account shall, upon the written direction of the Servicer, be paid to the
 Seller on any Payment Date to the extent that funds on deposit therein, as
 certified by the Servicer, exceed the Specified Reserve Balance.  In the
 event the Reserve Account is no longer to be maintained at the corporate
 trust department of Bank of Tokyo - Mitsubishi Trust Company, the Servicer
 shall, with the Indenture Trustee's or Owner Trustee's assistance as
 necessary, cause the Reserve Account to be moved to a Qualified Institution
 or a Qualified Trust Institution within ten (10) Business Days (or such
 longer period not to exceed thirty (30) calendar days as to which each
 Rating Agency may consent).

           (b)  The Seller shall, prior to the Closing Date, establish and
 maintain a segregated trust account in the name of the Indenture Trustee at
 a Qualified Institution or Qualified Trust Institution (which shall
 initially be the corporate trust department of Bank of Tokyo - Mitsubishi
 Trust Company), which shall be designated as the "Supplemental Reserve
 Account."  The Supplemental Reserve Account shall be under the sole
 dominion and control of the Indenture Trustee; provided, that the Servicer
 may make deposits to the Supplemental Reserve Account in accordance with
 this Agreement and the Indenture.  The Supplemental Reserve Account and all
 amounts, securities, investments, financial assets and other property
 deposited in or credited to the Supplemental Reserve Account (the
 "Supplemental Reserve Account Property") has been conveyed by the Seller to
 the Trust pursuant to Section 2.1(a).  Pursuant to the Indenture, the Trust
 will pledge all of its right, title and interest in, to and under the
 Supplemental Reserve Account and the Supplemental Reserve Account Property
 to the Indenture Trustee on behalf of the Noteholders to secure its
 obligations under the Notes and the Indenture.

           The Supplemental Reserve Account Property shall, to the extent
 permitted by applicable law, rules and regulations, be invested, as
 directed in writing by the Servicer, by the bank or trust company then
 maintaining the Supplemental Reserve Account, in Permitted Investments that
 mature not later than the Business Day immediately preceding the next
 Payment Date, and such Permitted Investments shall be held to maturity.
 All interest and other income (net of losses and investment expenses) on
 funds on deposit in the Supplemental Reserve Account shall, upon the
 written direction of the Servicer, be paid to the Seller on any Payment
 Date to the extent that funds on deposit therein prior to making any
 deposits or withdrawals therefrom on such Payment Date, as certified by the
 Servicer, exceed the Maximum Supplemental Reserve Amount.  In the event the
 Supplemental Reserve Account is no longer to be maintained at the corporate
 trust department of Bank of Tokyo - Mitsubishi Trust Company, the Servicer
 shall, with the Indenture Trustee's or Owner Trustee's assistance as
 necessary, cause the Supplemental Reserve Account to be moved to a
 Qualified Institution or a Qualified Trust Institution within ten (10)
 Business Days (or such longer period not to exceed thirty (30) calendar
 days as to which each Rating Agency may consent).

           (c)  With respect to any Reserve Account Property or Supplemental
 Reserve Account Property:

                (i)  any Reserve Account Property or Supplemental Reserve
      Account Property that is a "financial asset" as defined in Section 8-
      102(a)(9) of the UCC shall be physically delivered to, or credited to
      an account in the name of, the Qualified Institution or Qualified
      Trust Institution maintaining the Reserve Account or Supplemental
      Reserve Account, as applicable, in accordance with such institution's
      customary procedures such that such institution establishes a
      "securities entitlement" in favor of the Indenture Trustee with
      respect thereto;

                (ii)  any Reserve Account Property or Supplemental Reserve
      Account Property that is held in deposit accounts shall be held solely
      in the name of the Indenture Trustee at one or more depository
      institutions having the Required Rating and each such deposit account
      shall be subject to the exclusive custody and control of the Indenture
      Trustee and the Indenture Trustee shall have sole signature authority
      with respect thereto; and

                (iii)  except for any deposit accounts specified in clause
      (ii) above, the Reserve Account and the Supplemental Reserve Account
      shall only be invested in securities or in other assets which the
      Qualified Institution or Qualified Trust Institution maintaining the
      Reserve Account or Supplemental Reserve Account, as applicable, agrees
      to treat as "financial assets" as defined in Section 8-102(a)(9) of
      the UCC.

           (d)  If the amount on deposit in the Reserve Account on any
 Payment Date (after giving effect to all deposits thereto or withdrawals
 therefrom on such Payment Date) is greater than the Specified Reserve
 Balance for such Payment Date, the Servicer shall instruct the Indenture
 Trustee to distribute the amount of such excess to the Seller; provided
 that the Indenture Trustee and the Owner Trustee hereby release, on each
 Payment Date, their security interest in, to and under Reserve Account
 Property distributed to the Seller.

           (e)  If the amount on deposit in the Supplemental Reserve Account
 on any Payment Date (after giving effect to all deposits thereto or
 withdrawals therefrom on such Payment Date) is greater than the Maximum
 Supplemental Reserve Amount, the Servicer shall instruct the Indenture
 Trustee to distribute the amount of such excess to the Seller; provided
 that the Indenture Trustee hereby releases, on each Payment Date, its
 security interest, in, to and under the Supplemental Reserve Account
 Property distributed to the Seller.

           (f)  Following the payment in full of the aggregate principal
 balance of the Notes and the Certificate Balance and of all other amounts
 owing or to be distributed hereunder or under the Indenture or the Trust
 Agreement to Noteholders or Certificateholders and the termination of the
 Trust, any remaining Reserve Account Property and Supplemental Reserve
 Account Property shall be distributed to the Seller.

           SECTION 4.8  Pre-Funding Account.  (a)  On the Closing Date, the
 Seller shall deposit in the Pre-Funding Account $202,210,941.29 from the
 net proceeds of the sale of the Notes.  On or prior to the Business Day
 immediately preceding each Subsequent Transfer Date, the Servicer shall
 calculate the following amounts and instruct the Indenture Trustee to
 withdraw such amounts from the Pre-Funding Account on such Subsequent
 Transfer Date:  (i) an amount equal to the aggregate Principal Balance of
 the Subsequent Receivables transferred to the Trust on such Subsequent
 Transfer Date less an amount equal to the sum of the amounts described in
 clauses (ii) through (iv) of this sentence, which amount the Indenture
 Trustee shall distribute to the Seller on such Subsequent Transfer Date,
 (ii) the Subsequent Reserve Account Deposit for such Subsequent Transfer
 Date, which amount the Indenture Trustee shall deposit to the Reserve
 Account on behalf of the Seller on such Subsequent Transfer Date, (iii) if
 the Yield Supplement Account has not been replaced by a Yield Supplement
 Letter of Credit on or prior to such Subsequent Transfer Date, the
 Subsequent Yield Supplement Account Deposit for such Subsequent Transfer
 Date, which amount the Indenture Trustee shall deposit to the Yield
 Supplement Account on behalf of the Seller on such Subsequent Transfer
 Date, and (iv) the Subsequent Payahead Account Deposit, which amount the
 Indenture Trustee shall deposit to the Payahead Account on behalf of the
 Seller on such Subsequent Transfer Date.

           (b)  If  the Pre-Funded Amount has not been reduced to zero on
 the Payment Date on which the Pre-Funding Period ends (or, if the Pre-
 Funding Period does not end on a Payment Date, on the first Payment Date
 following the end of the Pre-Funding Period), after giving effect to any
 reductions in the Pre-Funded Amount on such date pursuant to paragraph (a),
 the Servicer shall instruct the Indenture Trustee to withdraw from the Pre-
 Funding Account on such Payment Date  (or, if the Pre-Funding Period does
 not end on a Payment Date, on the first Payment Date following the end of
 the Pre-Funding Period), the amount remaining in the Pre-Funding Account at
 such time exclusive of the Pre-Funding Account Investment Earnings, if any,
 for the related Collection Period (such remaining amount being the
 "Remaining Pre-Funded Amount") and deposit such amount in the Collection
 Account for inclusion in the Available Funds for such Payment Date.  The
 Pre-Funding Account Investment Earnings for the related Collection Period
 (together with any other interest and other income (net of losses and
 expenses) earned on amounts on deposit in the Pre-Funding Account that are
 on deposit in the Pre-Funding Account) shall be deposited to the Collection
 Account.

           SECTION 4.9  Negative Carry Account.  On the Closing Date, the
 Seller shall deposit the Negative Carry Account Initial Deposit into the
 Negative Carry Account.  On each Payment Date, the Servicer shall instruct
 the Indenture Trustee to withdraw from the Negative Carry Account and
 deposit into the Collection Account an amount equal to the lesser of (x)
 the amount, if any, on deposit in the Negative Carry Account on such
 Payment Date and (y) the Negative Carry Amount, if any, for such Payment
 Date.  If the amount on deposit in the Negative Carry Account on any
 Payment Date (after giving effect to the withdrawal therefrom of the
 Negative Carry Amount, if any, for such Payment Date) is greater than the
 Required Negative Carry Account Balance for such Payment Date, the excess
 shall be released to the Seller on such Payment Date.  On the Payment Date
 on which the Pre-Funding Period ends (or, if the Pre-Funding Period does
 not end on a Payment Date, on the first Payment Date following the end of
 the Pre-Funding Period), the Servicer shall instruct the Indenture Trustee
 to release to the Seller on such Payment Date all amounts remaining on
 deposit in the Negative Carry Account after giving effect to any
 withdrawals of the Negative Carry Amount on such Payment Date.

           SECTION 4.10  Net Deposits.  As an administrative convenience
 only, unless the Servicer is required to remit collections pursuant to the
 first sentence of Section 4.2(a), the Seller and the Servicer may make any
 remittance pursuant to this Article IV with respect to a Collection Period
 net of distributions to be made to the Seller or the Servicer with respect
 to such Collection Period.  Nonetheless, such obligations shall remain
 separate obligations, no party shall have a right of offset, and each such
 party shall account for all of the above described remittances and
 distributions as if the amounts were deposited and/or transferred
 separately.

           SECTION 4.11  Statements to Noteholders and Certificateholders.
 On or prior to each Payment Date, the Servicer shall provide to the
 Indenture Trustee (with copies to the Rating Agencies and each Paying
 Agent) for the Indenture Trustee to forward to each Noteholder of record as
 of the most recent Record Date and to the Owner Trustee (with copies to the
 Rating Agencies and to each Paying Agent) for the Owner Trustee to forward
 to each Certificateholder of record as of the most recent Record Date a
 statement in substantially the forms of Exhibits B and C, respectively,
 setting forth at least the following information as to the Notes and the
 Certificates to the extent applicable:

                (i)  the amount of such distribution allocable to principal
      paid to each Class of Notes and to the Certificates;

                (ii)  the amount of such distribution allocable to interest
      paid to each Class of Notes;

                (iii)  the Yield Supplement Amount;

                (iv)  the amount of the Total Servicing Fee with respect to
      the related Collection Period;

                (v)  the aggregate outstanding principal balance of each
      Class of Notes, the applicable Note Pool Factor, the Certificate
      Balance and the Certificate Pool Factor as of the close of business on
      the last day of the preceding Collection Period, after giving effect
      to payments allocated to principal reported under clause (i) above;

                (vi)  the Pool Balance, the Level Pay Pool Balance and the
      Last Scheduled Payment Pool Balance, in each case as of the close of
      business on the last day of the related Collection Period;

                (vii)  the amounts of the Interest Carryover Shortfall, if
      any, for the next Payment Date, and the Principal Carryover Shortfall,
      if any, for such Payment Date and the portion thereof attributable to
      each Class of Notes;

                (viii)  the amount of the aggregate Realized Losses, if any,
      with respect to the related Collection Period;

                (ix)  the balance of the Reserve Account on such Payment
      Date, after giving effect to changes therein on such Payment Date;

                (x)  the balance of the Supplemental Reserve Account on such
      Payment Date, after giving effect to changes therein on such Payment
      Date;

                (xi)  the aggregate Purchase Amount of Receivables
      repurchased by the Seller or purchased by the Servicer, if any, with
      respect to the related Collection Period;

                (xii)  the amount of Actuarial Advances and Last Scheduled
      Payment Advances, if any, with respect to the related Collection
      Period;

                (xiii)  for each such Payment Date during the Pre-Funding
      Period and the Payment Date that is on or immediately following the
      end of the Pre-Funding Period, (A) the amount, if any, withdrawn from
      the Pre-Funding Account to purchase Subsequent Receivables during the
      related Collection Period, (B) the remaining Pre-Funded Amount, if
      any, (C) the Negative Carry Amount, if any, for the related Collection
      Period, and (D) the amount remaining on deposit in the Negative Carry
      Account, if any, after all withdrawals, if any, made on such Payment
      Date; and

                (xiv)  for the first Payment Date on or immediately
      following the end of the Pre-Funding Period, the remaining Pre-Funded
      Amount, if any.

           Each amount set forth on the Payment Date statement pursuant to
 clauses (i), (ii), (iii), (iv) and (vii) above shall be expressed as a
 dollar amount per $1,000 of original principal balance of a Certificate or
 Note, as applicable.

           SECTION 4.12  Control of Securities Accounts.  Notwithstanding
 anything else contained herein, the Trust agrees that each of the
 Collection Account, the Pre-Funding Account, the Note Payment Account, the
 Reserve Account, the Supplemental Reserve Account, the Negative Carry
 Account and the Yield Supplement Account will only be established at a
 Qualified Institution or Qualified Trust Institution that agrees
 substantially as follows:  (i) it will comply with "entitlement orders" (as
 defined in Section 8-102(a)(8) of the UCC; i.e., orders directing the
 transfer or redemption of any financial asset) relating to such accounts
 issued by the Indenture Trustee without further consent by the Seller or
 the Trust; (ii) until the termination of the Indenture, it will not enter
 into any other agreement  relating to any such account pursuant to which it
 agrees to comply with entitlement orders of any Person other than the
 Indenture Trustee; and (iii) all assets delivered or credited to it in
 connection with such accounts and all investments thereof will be promptly
 credited to such accounts.


                                  ARTICLE V
                    YIELD SUPPLEMENT LETTER OF CREDIT AND
                        THE YIELD SUPPLEMENT ACCOUNT

           SECTION 5.1  Yield Supplement Letter of Credit and the Yield
 Supplement Account.  (a)  The Servicer shall, prior to the Closing Date,
 establish and maintain a segregated trust account in the name of the
 Indenture Trustee at a Qualified Institution or Qualified Trust Institution
 (which shall initially be the corporate trust department of Bank of Tokyo -
 Mitsubishi  Trust Company), which shall be designated as the "Yield
 Supplement Account" (the Yield Supplement Account, together with the
 Payahead Account, the Collection Account, the Pre-Funding Account, the Note
 Payment Account, the Supplemental Reserve Account, the Reserve Account and
 the Negative Carry Account, the "Trust Accounts").  Amounts on deposit in
 the Yield Supplement Account will be used for the payment of any Yield
 Supplement Amounts required to be paid on any Payment Date pursuant to the
 Yield Supplement Agreement which MMCA has not paid as of such Payment Date.
 The Yield Supplement Account shall be under the sole dominion and control
 of the Indenture Trustee provided, that the Servicer may make deposits to
 and direct the Indenture Trustee to make withdrawals from the Yield
 Supplement Account in accordance with this Agreement and the Yield
 Supplement Agreement.  On the Closing Date, the Seller shall deposit an
 amount equal to the Initial Yield Supplement Amount into the Yield
 Supplement Account from the net proceeds of the sale of the Notes.  On each
 Subsequent Transfer Date, the Servicer shall instruct the Indenture Trustee
 to withdraw from the Pre-Funding Account and deposit to the Yield
 Supplement Account an amount equal to the applicable Subsequent Yield
 Supplement Account Deposit unless the Yield Supplement Account has been
 replaced by a Yield Supplement Letter of Credit on or prior to such
 Subsequent Transfer Date, in which case the Servicer shall cause the amount
 available to be drawn under the Yield Supplement Letter of Credit as of
 such Subsequent Transfer Date to be no less than the Specified Yield
 Supplement Account Balance as of such Subsequent Transfer Date after giving
 effect to the transfer to the Trust of the related Subsequent Receivables.
 To the extent, on any Payment Date, the amount on deposit in the Yield
 Supplement Account (after giving effect to any withdrawals to be made on
 such Payment Date, but exclusive of net investment income) is greater than
 the Specified Yield Supplement Account Balance for such Payment Date, then,
 in such event, the Servicer shall instruct the Indenture Trustee in writing
 to pay such excess amount to the Seller.

           All amounts held in the Yield Supplement Account shall be
 invested, as directed in writing by the Servicer, by the bank or trust
 company then maintaining the Yield Supplement Account in Permitted
 Investments that mature not later than the Business Day immediately
 preceding the next Payment Date and such Permitted Investments shall be
 held to maturity.  All interest and other income (net of losses and
 investment expenses) on funds on deposit in the Yield Supplement Account
 shall be withdrawn from the Yield Supplement Account at the written
 direction of the Servicer and shall be paid to the Seller.  In the event
 that the Yield Supplement Account is no longer to be maintained at the
 corporate trust department of Bank of Tokyo - Mitsubishi Trust Company, the
 Servicer shall, with the Indenture Trustee's assistance as necessary, cause
 the Yield Supplement Account to be moved to a Qualified Institution or a
 Qualified Trust Institution within ten (10) Business Days (or such longer
 period not to exceed thirty (30) calendar days as to which each Rating
 Agency may consent).

           The Seller hereby sells, conveys and transfers to the Trust the
 Yield Supplement Account, all funds and investments on deposit therein or
 credited thereto and all proceeds thereof, subject, however, to the
 limitations set forth below.

           Pursuant to the Indenture, the Trust will pledge its rights under
 the Yield Supplement Agreement (including its rights to amounts on deposit
 in the Yield Supplement Account) to the Indenture Trustee to secure its
 obligations under the Notes and the Indenture.  Such sale, conveyance and
 transfer of the Yield Supplement Account by the Seller to the Trust, and
 such pledge by the Trust of its rights to amounts in the Yield Supplement
 Account to the Indenture Trustee, shall be subject to the following
 limitations:

                (i)  All or a portion of the Yield Supplement Account may be
      invested and reinvested in the manner specified in Section 5.1(a) in
      accordance with written instructions from the Servicer.  All such
      investments shall be made in the name of the Indenture Trustee and all
      income and gain realized thereon shall be solely for the benefit of
      the Seller and shall be payable by the Indenture Trustee to the Seller
      upon written direction of the Servicer as specified in Section 5.1(a);

                (ii)  If, with respect to any Collection Period, MMCA shall
      have failed to make or cause to be made in full the remittance of the
      Yield Supplement Amount on the date required by the Yield Supplement
      Agreement, the Indenture Trustee not later than 10:00 a.m. (New York
      City time) on the Payment Date, shall, upon the written direction of
      the Servicer, withdraw from the Yield Supplement Account and deposit
      into the Collection Account the amount of the shortfall between the
      amount of funds that are required to be remitted by MMCA with respect
      to the Yield Supplement Agreement as set forth in the Servicer's
      Certificate and the amount of funds actually so remitted and to the
      extent of any remaining shortfall, the Indenture Trustee shall
      withdraw an amount equal thereto from the Supplemental Reserve
      Account, and to the extent of any remaining shortfall from the Reserve
      Account, and deposit such amounts in the Collection Account; and

                (iii)  Upon termination of this Agreement in accordance with
      Section 9.1 or (a) in the event that the Seller obtains a Yield
      Supplement Letter of Credit or (b) the Seller otherwise satisfies the
      requirements with respect to the Yield Supplement Agreement
      established by the Rating Agencies, in either case as evidenced by
      satisfaction of the Rating Agency Condition and, in either case,
      delivers to the Indenture Trustee an Opinion of Counsel to the effect
      that the contemplated action will not adversely affect the status of
      the Trust as a partnership for Federal income and Applicable Tax State
      income and franchise tax purposes and an Officer's Certificate of the
      Seller that all conditions to the liquidation of the Yield Supplement
      Account have been satisfied, any amounts on deposit in the Yield
      Supplement Account shall, upon written request of the Seller, be paid
      to the Seller.

           (b)  If a Yield Supplement Letter of Credit has been obtained by
 MMCA, and if, with respect to any Collection Period, MMCA shall have failed
 to make or cause to be made in full the remittance of the Yield Supplement
 Amount, upon written notice by the Servicer of such failure (which notice
 shall be given no later than 10:00 a.m. (New York City time) on the Payment
 Date for such Collection Period), the Indenture Trustee shall draw on the
 Yield Supplement Letter of Credit in accordance with the terms thereof, in
 the amount of the shortfall between the amount of funds with respect to the
 Yield Supplement Amount that are required to be remitted by MMCA with
 respect to the Yield Supplement Agreement as set forth in the Servicer's
 Certificate and the amount of funds actually so remitted as set forth in
 the Servicer's Certificate.  Any such draw on the Yield Supplement Letter
 of Credit shall be made after receipt of the related Servicer's Certificate
 on or before 11:00 a.m. (New York City time) on the Payment Date for such
 Collection Period.  Upon receipt of a request for a draw by the Indenture
 Trustee under the Yield Supplement Letter of Credit, the Letter of Credit
 Bank is to promptly make a payment to the Indenture Trustee in an amount
 equal to the Yield Supplement Amount (minus payments made on the Yield
 Supplement Agreement), and the Indenture Trustee shall deposit into the
 Collection Account pursuant to Section 4.5 the amount received from the
 Letter of Credit Bank in respect of such drawing.  The Servicer shall
 include in each Servicer's Certificate, or in an Officer's Certificate
 provided to the Indenture Trustee with each Servicer's Certificate, the
 Stated Amount (as defined in the Yield Supplement Letter of Credit) of the
 Yield Supplement Letter of Credit as of the close of business on the last
 day of the Collection Period preceding the date of such Servicer's
 Certificate.  In the event that the rating of the Letter of Credit Bank
 declines below the Required Rating, the Servicer shall promptly notify the
 Indenture Trustee in writing of such decline, and upon receipt of such
 notification, the Indenture Trustee shall, unless a suitable replacement
 letter of credit shall have been delivered, promptly draw the full amount
 available under the Yield Supplement Letter of Credit and deposit such
 amount in the Yield Supplement Account or obtain funds in the amount
 required for deposit from the Yield Supplement Account.


                                 ARTICLE VI
                                 THE SELLER

           SECTION 6.1  Representations, Warranties and Covenants of Seller.
 The Seller makes the following representations, warranties and covenants on
 which the Trust is deemed to have relied in acquiring the Trust Property.
 The representations, warranties and covenants speak as of the Closing Date
 in the case of the Initial Receivables and the other Trust Property related
 thereto, and as of the related Subsequent Transfer Date in the case of the
 Subsequent Receivables and the other Trust Property related thereto, and
 shall survive the sale of the Trust Property to the Trust and the pledge
 thereof by the Trust to the Indenture Trustee pursuant to the Indenture:

           (a)  Organization and Good Standing.  The Seller has been duly
 established and is validly existing as a business trust in good standing
 under the laws of the State of Delaware, with power and authority to own
 its properties and to conduct its business as such properties shall be
 currently owned and such business is presently conducted, and had at all
 relevant times, and shall have, power, authority, and legal right to
 acquire and own the Receivables.

           (b)  Due Qualification.  The Seller is duly qualified to do
 business as a foreign business trust in good standing, and has obtained all
 necessary licenses and approvals in all jurisdictions in which the
 ownership or lease of property or the conduct of its business shall require
 such qualifications.

           (c)  Power and Authority.  The Seller has the power and authority
 to execute and deliver this Agreement and the other Basic Documents to
 which it is a party and to carry out their terms.  The Seller has full
 power and authority to sell and assign the property to be sold and assigned
 to and deposited with the Trust and has duly authorized such sale and
 assignment to the Trust by all necessary corporate action; and the
 execution, delivery, and performance of this Agreement and the other Basic
 Documents to which it is a party have been, and the execution, delivery and
 performance of each Second-Tier Subsequent Assignment has been or will be
 on or before the related Subsequent Transfer Date, duly authorized by the
 Seller by all necessary corporate action.

           (d)  Valid Sale; Binding Obligation.  This Agreement effects a
 valid sale, transfer and assignment of the Initial Receivables and the
 other Trust Property related thereto conveyed by the Seller to the Trust
 hereunder and this Agreement together with each Second-Tier Subsequent
 Assignment will effect a valid sale, transfer and assignment of the related
 Subsequent Receivables and the other Trust Property related thereto, in
 each case enforceable against creditors of and purchasers from the Seller;
 and this Agreement and the other Basic Documents to which the Seller is a
 party constitute, and each Second-Tier Subsequent Assignment when executed
 and delivered by the Seller will constitute, legal, valid, and binding
 obligations of the Seller, enforceable against the Seller in accordance
 with their terms, subject, as to enforceability, to applicable bankruptcy,
 insolvency, reorganization, conservatorship, receivership, liquidation and
 other similar laws and to general equitable principles.

           (e)  No Violation.  The execution, delivery and performance by
 the Seller of this Agreement and the other Basic Documents to which the
 Seller is a party and the consummation of the transactions contemplated
 hereby and thereby and the fulfillment of the terms hereof and thereof will
 not conflict with, result in any breach of any of the terms and provisions
 of, or constitute (with or without notice or lapse of time or both) a
 default under, the certificate of trust or amended and restated trust
 agreement of the Seller, or conflict with, or breach any of the terms or
 provisions of, or constitute (with or without notice or lapse of time or
 both) a default under, any indenture, agreement, mortgage, deed of trust or
 other instrument to which the Seller is a party or by which the Seller is
 bound or any of its properties are subject, or result in the creation or
 imposition of any lien upon any of its properties pursuant to the terms of
 any such indenture, agreement, mortgage, deed of trust or other instrument
 (other than this Agreement), or violate any law, order, rule, or
 regulation, applicable to the Seller or its properties, of any federal or
 state regulatory body, any court, administrative agency, or other
 governmental instrumentality having jurisdiction over the Seller or any of
 its properties.

           (f)  No Proceedings.  There are no proceedings or investigations
 pending, or, to the best knowledge of the Seller, threatened, before any
 court, regulatory body, administrative agency, or other tribunal or
 governmental instrumentality having jurisdiction over the Seller or its
 properties:  (i) asserting the invalidity of this Agreement, the Indenture,
 any of the other Basic Documents, the Notes or the Certificates, (ii)
 seeking to prevent the issuance of the Notes, the Certificates or the
 consummation of any of the transactions contemplated by this Agreement, the
 Indenture or any of the other Basic Documents, (iii) seeking any
 determination or ruling that might materially and adversely affect the
 performance by the Seller of its obligations under, or the validity or
 enforceability of, this Agreement, the Indenture, any of the other Basic
 Documents, the Notes or the Certificates, or (iv) that may adversely affect
 the Federal or Applicable Tax State income, excise, franchise or similar
 tax attributes of the Notes or the Certificates.

           (g)  Florida Securities and Investor Protection Act.  In
 connection with the offering of the Notes in the State of Florida, the
 Seller hereby certifies that it has complied with all provisions of Section
 517.075 of the Florida Securities and Investor Protection Act.

           SECTION 6.2  Liability of Seller; Indemnities.  The Seller shall
 be liable in accordance herewith only to the extent of the obligations
 specifically undertaken by the Seller under this Agreement, and hereby
 agrees to the following:

           (a)  The Seller shall indemnify, defend, and hold harmless the
 Trust, the Owner Trustee and the Indenture Trustee from and against any
 taxes that may at any time be asserted against any such Person with respect
 to, and as of the date of, the sale of the Receivables to the Trust or the
 issuance and original sale of the Notes or the Certificates, including any
 sales, gross receipts, general corporation, tangible personal property,
 privilege, or license taxes (but, in the case of the Trust, not including
 any taxes asserted with respect to ownership of the Receivables or Federal
 or other Applicable Tax State income taxes arising out of the transactions
 contemplated by this Agreement and the other Basic Documents) and costs and
 expenses in defending against the same.

           (b)  The Seller shall indemnify, defend, and hold harmless the
 Trust, the Owner Trustee, the Indenture Trustee, the Noteholders and the
 Certificateholders from and against any loss, liability or expense incurred
 by reason of (i) the Seller's willful misfeasance, bad faith, or negligence
 (other than errors in judgment) in the performance of its duties under this
 Agreement, or by reason of reckless disregard of its obligations and duties
 under this Agreement and (ii) the Seller's violation of Federal or state
 securities laws in connection with the registration or the sale of the
 Notes or the Certificates.

           (c)  The Seller shall indemnify, defend and hold harmless the
 Owner Trustee and the Indenture Trustee and their respective officers,
 directors, employees and agents from and against all costs, expenses,
 losses, claims, damages and liabilities arising out of or incurred in
 connection with the acceptance or performance of the trusts and duties
 contained herein and in the Trust Agreement, in the case of the Owner
 Trustee, and in the Indenture, in the case of the Indenture Trustee, except
 to the extent that such cost, expense, loss, claim, damage or liability:
 (i)  shall be due to the willful misfeasance, bad faith or negligence
 (except for errors in judgment) of the Owner Trustee or the Indenture
 Trustee, as applicable; (ii) in the case of the Owner Trustee shall arise
 from the breach by the Owner Trustee of any of its representations or
 warranties set forth in Section 7.3 of the Trust Agreement or (iii) in the
 case of the Indenture Trustee shall arise from the breach by the Indenture
 Trustee of any of its representations and warranties set forth in the
 Indenture.

           (d)  The Seller shall pay any and all taxes levied or assessed
 upon all or any part of the Owner Trust Estate.

           (e)  Indemnification under this Section 6.2 shall survive the
 resignation or removal of the Owner Trustee or the Indenture Trustee and
 the termination of this Agreement and shall include reasonable fees and
 expenses of counsel and expenses of litigation.  If the Seller shall have
 made any indemnity payments pursuant to this Section 6.2 and the Person to
 or on behalf of whom such payments are made thereafter shall collect any of
 such amounts from others, such Person shall promptly repay such amounts to
 the Seller, without interest.

           SECTION 6.3  Merger or Consolidation of, or Assumption of the
 Obligations of, Seller.  Any Person (i) into which the Seller may be merged
 or consolidated, (ii) resulting from any merger, conversion, or
 consolidation to which the Seller shall be a party or (iii) that may
 succeed by purchase and assumption to all or substantially all of the
 business of the Seller, which Person in any of the foregoing cases executes
 an agreement of assumption to perform every obligation of the Seller under
 this Agreement, will be the successor to the Seller under this Agreement
 without the execution or filing of any document or any further act on the
 part of any of the parties to this Agreement; provided, however, that (x)
 the Seller shall have delivered to the Owner Trustee and the Indenture
 Trustee an Officer's Certificate and an Opinion of Counsel each stating
 that such merger, conversion, consolidation or succession and such
 agreement of assumption comply with this Section 6.3, and (y) the Seller
 shall have delivered to the Owner Trustee and the Indenture Trustee an
 Opinion of Counsel either (A) stating that, in the opinion of such counsel,
 all financing statements and continuation statements and amendments thereto
 have been executed and filed that are necessary to fully preserve and
 protect the interest of the Trust and the Indenture Trustee, respectively,
 in the Receivables and the other Trust Property, and reciting the details
 of such filings, or (B) stating that, in the opinion of such counsel, no
 such action shall be necessary to fully preserve and protect such interest.
 The Seller shall provide notice of any merger, conversion, consolidation,
 or succession pursuant to this Section 6.3 to the Rating Agencies.
 Notwithstanding anything herein to the contrary, the execution of the
 foregoing agreement of assumption and compliance with clauses (x) or (y)
 above shall be conditions to the consummation of the transactions referred
 to in clauses (i), (ii) or (iii) above.

           SECTION 6.4  Limitation on Liability of Seller and Others.  The
 Seller, and any director or officer or employee or agent of the Seller, may
 rely in good faith on the advice of counsel or on any document of any kind,
 prima facie properly executed and submitted by any Person respecting any
 matters arising hereunder.  The Seller shall not be under any obligation to
 appear in, prosecute, or defend any legal action that shall not be
 incidental to its obligations under this Agreement, and that in its opinion
 may involve it in any expense or liability.

           SECTION 6.5  Seller May Own Notes or Certificates.  The Seller,
 and any Affiliate of the Seller, may in its individual or any other
 capacity become the owner or pledgee of Notes not to exceed 20% (calculated
 on an aggregate basis of the Seller and any Affiliates which are owners or
 pledgees of the Notes) of the Outstanding Notes or Certificates with the
 same rights as it would have if it were not the Seller or an Affiliate
 thereof, except as otherwise expressly provided herein or in the other
 Basic Documents.  Except as set forth herein or in the other Basic
 Documents, Notes and Certificates so owned by or pledged to the Seller or
 such controlling, controlled or commonly controlled Person shall have an
 equal and proportionate benefit under the provisions of this Agreement and
 the other Basic Documents, without preference, priority, or distinction as
 among all of the Notes and Certificates.


                                 ARTICLE VII
                                THE SERVICER

           SECTION 7.1  Representations and Warranties of Servicer.  The
 Servicer makes the following representations and warranties on which the
 Trust is deemed to have relied in acquiring the Trust Property, and such
 representations and warranties speak as of the Closing Date, in the case of
 the Initial Receivables and the other Trust Property related thereto, and
 as of the related Subsequent Transfer Date, in the case of the Subsequent
 Receivables and the other Trust Property related thereto, and shall survive
 the sale of the Trust Property to the Trust and the pledge thereof by the
 Trust pursuant to the Indenture:

           (a)  Organization and Good Standing.  The Servicer has been duly
 organized and is validly existing as a corporation in good standing under
 the laws of the state of its incorporation, with power and authority to own
 its properties and to conduct its business as such properties shall be
 currently owned and such business is presently conducted, and had at all
 relevant times, and shall have, power, authority, and legal right to
 acquire, own, sell, and service the Receivables and to hold the Receivable
 Files as custodian on behalf of the Trustee.

           (b)  Due Qualification.  The Servicer is duly qualified to do
 business as a foreign corporation in good standing, and has obtained all
 necessary licenses and approvals in all jurisdictions in which the
 ownership or lease of property or the conduct of its business (including
 the servicing of the Receivables as required by this Agreement) shall
 require such qualifications.

           (c)  Power and Authority.  The Servicer has the power and
 authority to execute and deliver this Agreement and the other Basic
 Documents to which it is a party and to carry out their terms, and the
 execution, delivery and performance of this Agreement and the other Basic
 Documents to which it is a party have been duly authorized by the Servicer
 by all necessary corporate action.

           (d)  Binding Obligation.  This Agreement and the other Basic
 Documents to which it is a party constitute legal, valid, and binding
 obligations of the Servicer, enforceable against the Servicer in accordance
 with their terms, subject, as to enforceability, to applicable bankruptcy,
 insolvency, reorganization, conservatorship, receivership, liquidation and
 other similar laws and to general equitable principles.

           (e)  No Violation.  The execution, delivery and performance by
 the Servicer of this Agreement and the other Basic Documents to which it is
 a party, the consummation of the transactions contemplated hereby and
 thereby and the fulfillment of the terms hereof and thereof will not
 conflict with, result in any breach of any of the terms and provisions of,
 or constitute (with or without notice or lapse of time or both) a default
 under, the certificate of incorporation or bylaws of the Servicer, or
 conflict with, or breach any of the terms or provisions of, or constitute
 (with or without notice or lapse of time or both) a default under, any
 indenture, agreement, mortgage, deed of trust or other instrument to which
 the Servicer is a party or by which the Servicer is bound or to which any
 of its properties are subject, or result in the creation or imposition of
 any lien upon any of its properties pursuant to the terms of any such
 indenture, agreement, mortgage, deed of trust or other instrument (other
 than this Agreement), or violate any law, order, rule, or regulation
 applicable to the Servicer or its properties of any Federal or state
 regulatory body, any court, administrative agency, or other governmental
 instrumentality having jurisdiction over the Servicer or any of its
 properties.

           (f)  No Proceedings.  There are no proceedings or investigations
 pending, or, to the Servicer's knowledge, threatened, before any court,
 regulatory body, administrative agency, or tribunal or other governmental
 instrumentality having jurisdiction over the Servicer or its properties:
 (a) asserting the invalidity of this Agreement, the Indenture, any of the
 other Basic Documents, the Notes, or the Certificates, (b) seeking to
 prevent the issuance of the Notes or the Certificates or the consummation
 of any of the transactions contemplated by this Agreement, the Indenture or
 any of the other Basic Documents, (c) seeking any determination or ruling
 that might materially and adversely affect the performance by the Servicer
 of its obligations under, or the validity or enforceability of, this
 Agreement, the Indenture, any of the other Basic Documents, the Notes or
 the Certificates, or (d) that may adversely affect the Federal or
 Applicable Tax State income, excise, franchise or similar tax attributes of
 the Notes or the Certificates.

           SECTION 7.2  Liability of Servicer; Indemnities.  The Servicer
 shall be liable in accordance herewith only to the extent of the
 obligations specifically undertaken by the Servicer under this Agreement,
 and hereby agrees to the following:

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

           (b)  The Servicer shall indemnify, defend and hold harmless the
 Trust, the Owner Trustee and the Indenture Trustee from and against any
 taxes that may at any time be asserted against any such Person with respect
 to the transactions contemplated herein or in the other Basic Documents, if
 any, including, without limitation, any sales, gross receipts, general
 corporation, tangible personal property, privilege or license taxes (but,
 in the case of the Trust, not including any taxes asserted with respect to,
 and as of the date of, the sale of the Receivables to the Trust or the
 issuance and original sale of the Notes and the Certificates and the
 issuance of the Certificates, or asserted with respect to ownership of the
 Receivables, or Federal or other Applicable Tax State income taxes arising
 out of the transactions contemplated by this Agreement and the other Basic
 Documents) and costs and expenses in defending against the same.

           (c)  The Servicer shall indemnify, defend and hold harmless the
 Trust, the Owner Trustee, the Indenture Trustee, the Noteholders, the
 Certificateholders and the Seller from and against any and all costs,
 expenses, losses, claims, damages and liabilities to the extent that such
 cost, expense, loss, claim, damage or liability arose out of, or was
 imposed upon any such Person through, the negligence, willful misfeasance
 or bad faith of the Servicer in the performance of its duties under this
 Agreement or any other Basic Document to which it is a party (except for
 errors in judgment), or by reason of reckless disregard of its obligations
 and duties under this Agreement or any other Basic Document to which it is
 a party.

           (d)  The Servicer shall indemnify, defend and hold harmless the
 Owner Trustee and the Indenture Trustee, as applicable, from and against
 all costs, expenses, losses, claims, damages and liabilities arising out of
 or incurred in connection with the acceptance or performance of the trusts
 and duties contained herein and in the other Basic Documents, if any,
 except to the extent that such cost, expense, loss, claim, damage or
 liability:  (a) shall be due to the willful misfeasance, bad faith or
 negligence (except for errors in judgment) of the Owner Trustee or the
 Indenture Trustee, as applicable; (b) relates to any tax other than the
 taxes with respect to which either the Seller or the Servicer shall be
 required to indemnify the Owner Trustee or the Indenture Trustee, as
 applicable; (c) in the case of the Owner Trustee, shall arise from the
 Owner Trustee's breach of any of its representations or warranties set
 forth in Section 7.3 of the Trust Agreement or, in the case of the
 Indenture Trustee, from the Indenture Trustee's breach of any of its
 representations or warranties set forth in the Indenture; or (d) in the
 case of the Indenture Trustee, shall arise out of or be incurred in
 connection with the performance by the Indenture Trustee of the duties of
 successor Servicer hereunder.

           In addition to the foregoing indemnities, if the Owner Trustee or
 the Indenture Trustee is entitled to indemnification by the Seller pursuant
 to Section 6.2 and the Seller is unable for any reason to provide such
 indemnification to the Owner Trustee or the Indenture Trustee, then the
 Servicer shall be liable for any indemnification that the Owner Trustee or
 the Indenture Trustee is entitled to under Section 6.2.

           For purposes of this Section 7.2, in the event of the termination
 of the rights and obligations of MMCA (or any successor thereto pursuant to
 Section 8.2) as Servicer pursuant to Section 8.1, or a resignation by such
 Servicer pursuant to this Agreement, such Servicer shall be deemed to be
 the Servicer pending appointment of a successor Servicer (other than the
 Indenture Trustee) pursuant to Section 8.2.

           Indemnification under this Section 7.2 by MMCA (or any successor
 thereto pursuant to Section 8.2) as Servicer, with respect to the period
 such Person was (or was deemed to be) the Servicer, shall survive the
 termination of such Person as Servicer or a resignation by such Person as
 Servicer as well as the termination of this Agreement or the resignation or
 removal of the Owner Trustee or the Indenture Trustee and shall include
 reasonable fees and expenses of counsel and expenses of litigation.  If the
 Servicer shall have made any indemnity payments pursuant to this Section
 and the recipient thereafter collects any of such amounts from others, the
 recipient shall promptly repay such amounts to the Servicer, without
 interest.

           SECTION 7.3  Merger or Consolidation of, or Assumption of the
 Obligations of, Servicer.  Any Person (i) into which the Servicer may be
 merged or consolidated, (ii) resulting from any merger, conversion, or
 consolidation to which the Servicer shall be a party, or (iii) that may
 succeed by purchase and assumption to all or substantially all of the
 business of the Servicer, which Person in any of the foregoing cases is an
 Eligible Servicer and executes an agreement of assumption to perform every
 obligation of the Servicer under this Agreement, will be the successor to
 the Servicer under this Agreement without the execution or filing of any
 paper or any further act on the part of any of the parties to this
 Agreement; provided, however, that (x) the Servicer shall have delivered to
 the Owner Trustee and the Indenture Trustee an Officer's Certificate and an
 Opinion of Counsel each stating that such merger, conversion, consolidation
 or succession and such agreement of assumption comply with this Section
 7.3, and (y) the Servicer shall have delivered to the Owner Trustee and the
 Indenture Trustee an Opinion of Counsel either (A) stating that, in the
 opinion of such counsel, all financing statements and continuation
 statements and amendments thereto have been executed and filed that are
 necessary to fully preserve and protect the interest of the Trust and the
 Indenture Trustee, respectively, in the Receivables, and reciting the
 details of such filings, or (B) stating that, in the opinion of such
 Counsel, no such action shall be necessary to fully preserve and protect
 such interests.  The Servicer shall provide notice of any merger,
 conversion, consolidation or succession pursuant to this Section 7.3 to the
 Rating Agencies.  Notwithstanding anything herein to the contrary, the
 execution of the foregoing agreement or assumption and compliance with
 clauses (x) and (y) above shall be conditions to the consummation of the
 transactions referred to in clauses (i), (ii) or (iii) above.

           SECTION 7.4  Limitation on Liability of Servicer and Others.  (a)
 Neither the Servicer nor any of the directors or officers or employees or
 agents of the Servicer shall be under any liability to the Trust, the
 Noteholders or  the Certificateholders, except as provided under this
 Agreement, for any action taken or for refraining from the taking of any
 action pursuant to this Agreement or for errors in judgment; provided,
 however, that this provision shall not protect the Servicer or any such
 Person against any liability that would otherwise be imposed by reason of
 willful misfeasance or bad faith in the performance of duties or by reason
 of reckless disregard of obligations and duties under this Agreement, or by
 reason of negligence in the performance of its duties under this Agreement
 (except for errors in judgment).  The Servicer and any director, officer or
 employee or agent of the Servicer may rely in good faith on any document of
 any kind prima facie properly executed and submitted by any Person in
 respect of any matters arising under this Agreement.

           (b)  Except as provided in this Agreement, the Servicer shall not
 be under any obligation to appear in, prosecute or defend any legal action
 that shall not be incidental to its duties to service the Receivables in
 accordance with this Agreement, and that in its opinion may involve it in
 any expense or liability; provided, however, that the Servicer may
 undertake any reasonable action that it may deem necessary or desirable in
 respect of this Agreement and the rights and duties of the parties to this
 Agreement and the interests of the Noteholders and Certificateholders under
 this Agreement.  In such event, the legal expenses and costs of such action
 and any liability resulting therefrom shall be expenses, costs and
 liabilities of the Servicer.

           SECTION 7.5  Servicer Not to Resign.  Subject to the provisions
 of Section 7.3, the Servicer shall not resign from its obligations and
 duties under this Agreement except upon a determination that the
 performance of its duties is no longer permissible under applicable law.
 Any such determination permitting the resignation of the Servicer shall be
 evidenced by an Opinion of Counsel to such effect delivered to the Owner
 Trustee and the Indenture Trustee.  No such resignation shall become
 effective until the Indenture Trustee or a successor Servicer shall have
 (i) assumed the responsibilities and obligations of the Servicer in
 accordance with Section 8.2 and (ii) become the Administrator under the
 Administration Agreement pursuant to Section 8 thereof.

           SECTION 7.6  Servicer May Own Notes or Certificates.  The
 Servicer, and any Affiliate of the Servicer, may, in its individual or any
 other capacity, become the owner or pledgee of Notes or Certificates with
 the same rights as it would have if it were not the Servicer or an
 Affiliate thereof, except as otherwise expressly provided herein or in the
 other Basic Documents.  Except as set forth herein or in the other Basic
 Documents, Notes and Certificates so owned by or pledged to the Servicer or
 such Affiliate shall have an equal and proportionate benefit under the
 provisions of this Agreement, without preference, priority or distinction
 as among all of the Notes and Certificates.


                                ARTICLE VIII
                            SERVICING TERMINATION

           SECTION 8.1  Events of Servicing Termination.  (a)  The
 occurrence of any one of the following events shall constitute an event of
 servicing termination hereunder (each, an "Event of Servicing
 Termination"):

                (i)  Any failure by the Servicer to deliver to the Owner
      Trustee or the Indenture Trustee the Servicer's Certificate for any
      Collection Period, which shall continue beyond the earlier of three
      (3) Business Days from the date such Servicer's Certificate was due to
      be delivered and the related Payment Date, or any failure by the
      Servicer to make any required payment or deposit under this Agreement,
      which shall continue unremedied for a period of five (5) Business Days
      following the due date therefor (or, in the case of a payment or
      deposit to be made no later than a Payment Date, the failure to make
      such payment or deposit by such Payment Date); or

                (ii) Any failure on the part of the Servicer duly to
      observe or to perform in any material respect any other covenant or
      agreement set forth in the Notes, the Certificates, or in this
      Agreement, which failure shall materially and adversely affect the
      rights of Noteholders or Certificateholders and continue unremedied
      for a period of thirty (30) days after the date on which written
      notice of such failure, requiring the same to be remedied, shall have
      been given to the Servicer by the Owner Trustee or the Indenture
      Trustee or to the Owner Trustee, the Indenture Trustee, the Seller
      and the Servicer by the Holders of Notes or Certificates, as
      applicable, evidencing not less than 25% of the principal balance of
      the then Notes Outstanding, in the aggregate, or 25% of the
      Certificate Balance; or

                (iii)  The entry of a decree or order by a court or agency
      or supervisory authority of competent jurisdiction for the appointment
      of a conservator, receiver, liquidator or trustee for the Seller or
      the Servicer in any bankruptcy, insolvency, readjustment of debt,
      marshalling of assets and liabilities, or similar proceedings, or for
      the winding up or liquidation of its affairs, and any such decree or
      order continues unstayed and in effect for a period of sixty (60)
      consecutive days; or

                (iv)  The consent by the Seller or the Servicer to the
      appointment of a conservator, receiver, liquidator or trustee in any
      bankruptcy, insolvency, readjustment of debt, marshalling of assets
      and liabilities, or similar proceedings of or relating to the Seller
      or the Servicer or relating to substantially all of its property, the
      admission in writing by the Servicer of its inability to pay its debts
      generally as they become due, the filing by the Seller or the Servicer
      of a petition to take advantage of any applicable bankruptcy,
      insolvency or reorganization statute, the making by the Seller or the
      Servicer of an assignment for the benefit of its creditors or the
      voluntary suspension by the Seller or the Servicer of payment of its
      obligations; or

                (v) The failure by the Servicer to be an Eligible Servicer;

then, and in each and every case and for so long as an Event of Servicing
Termination shall not have been remedied, either the Indenture Trustee, or
the Holders of Notes evidencing not less than 51% of the aggregate
principal amount of the Notes Outstanding, voting as a group, or if no
Notes are Outstanding, the Owner Trustee pursuant to the Trust Agreement by
notice then given in writing to the Servicer (with a copy to the Indenture
Trustee and the Owner Trustee if given by the Noteholders), may terminate
all of the rights and obligations of the Servicer under this Agreement. On
or after the receipt by the Servicer of such written notice, all authority
and power of the Servicer under this Agreement, whether with respect to the
Notes, the Certificates, or the Trust Property or otherwise, shall pass to
and be vested in the Indenture Trustee or a successor Servicer appointed
under Section 8.2; and, without limitation, the Indenture Trustee and the
Owner Trustee shall be authorized and empowered to execute and deliver, on
behalf of the Servicer, as attorney-in-fact or otherwise, any and all
documents and other instruments, and to do or accomplish all other acts or
things necessary or appropriate to effect the purposes of such notice of
termination, whether to complete the transfer and endorsement of the
Receivable Files, the certificates of title to the Financed Vehicles, or
otherwise. The Servicer shall cooperate with the Indenture Trustee, the
Owner Trustee and such successor Servicer in effecting the termination of
its responsibilities and rights as Servicer under this Agreement, including
the transfer to the Indenture Trustee or such successor Servicer for
administration of all cash amounts that are at the time held by the
Servicer for deposit or thereafter shall be received with respect to a
Receivable, all Receivable Files and all information or documents that the
Indenture Trustee or such successor Servicer may require. In addition, the
Servicer shall transfer its electronic records relating to the Receivables
to the successor Servicer in such electronic form as the successor Servicer
may reasonably request. All reasonable costs and expenses incurred by the
successor Servicer, including allowable compensation of employees and
overhead costs, in connection with the transfer of servicing shall be paid
by the outgoing Servicer (or by the initial Servicer if the outgoing
Servicer is the Indenture Trustee acting on an interim basis) upon
presentation of reasonable documentation of such costs and expenses.

           (b)  If any of the foregoing Events of Servicing Termination
 occur, the Indenture Trustee and the Owner Trustee shall have no obligation
 to notify Noteholders, Certificateholders or any other Person of such
 occurrence prior to the continuance of such event through the end of any
 cure period specified in Section 8.1(a).

           SECTION 8.2  Indenture Trustee to Act; Appointment of Successor
 Servicer.  Upon the Servicer's resignation pursuant to Section 7.5 or upon
 the Servicer's receipt of notice of termination as Servicer pursuant to
 Section 8.1, the Indenture Trustee (or an Affiliate of the Indenture
 Trustee that is an Eligible Servicer appointed by the Indenture Trustee)
 shall be the successor in all respects to the Servicer in its capacity as
 Servicer under this Agreement (provided that neither the Indenture Trustee
 nor any other successor Servicer shall have any obligation, but may elect,
 to make available to an Obligor any refinancing of a Last Scheduled Payment
 in the manner specified in the last sentence of Section 3.2(e) hereof), and
 shall be subject to all the responsibilities, duties and liabilities
 relating thereto placed on the Servicer by the terms and provisions of this
 Agreement.  As compensation therefor, the Indenture Trustee shall be
 entitled to such compensation (whether payable out of the Collection
 Account or otherwise) as the Servicer would have been entitled to under
 this Agreement if no such notice of termination or resignation had been
 given, except that all collections shall be deposited in the Collection
 Account within two (2) Business Days of receipt and shall not be retained
 by the Servicer.  Notwithstanding the above, the Indenture Trustee may, if
 it shall be unwilling so to act, or shall, if it is legally unable so to
 act, appoint, or petition a court of competent jurisdiction to appoint, an
 Eligible Servicer as the successor to the terminated Servicer under this
 Agreement.  In connection with such appointment, the Indenture Trustee may
 make such arrangements for the compensation of such successor Servicer out
 of payments on Receivables as it and such successor shall agree, which, in
 no event, shall be greater than that payable to MMCA as Servicer hereunder.
 The Indenture Trustee and such successor shall take such action, consistent
 with this Agreement, as shall be necessary to effectuate any such
 succession including, but not limited to, making arrangements in respect of
 the last sentence of Section 3.2(e) of this Agreement.  The Indenture
 Trustee shall not be relieved of its duties as successor Servicer under
 this Section 8.2 until a newly appointed Servicer shall have assumed the
 responsibilities and obligations of the terminated Servicer under this
 Agreement.


           SECTION 8.3  Effect of Servicing Transfer.  (a)  After the
 transfer of servicing hereunder, the Indenture Trustee or successor
 Servicer shall notify Obligors to make directly to the successor Servicer
 payments that are due under the Receivables after the effective date of
 such transfer.

           (b)  Except as provided in Section 8.2 after the transfer of
 servicing hereunder, the outgoing Servicer shall have no further
 obligations with respect to the administration, servicing, custody or
 collection of the Receivables and the successor Servicer shall have all of
 such obligations, except that the outgoing Servicer will transmit or cause
 to be transmitted directly to the successor Servicer for its own account,
 promptly on receipt and in the same form in which received, any amounts
 held by the outgoing Servicer (properly endorsed where required for the
 successor Servicer to collect any such items) received as payments upon or
 otherwise in connection with the Receivables and the outgoing Servicer
 shall continue to cooperate with the successor Servicer by providing
 information and in the enforcement of the Dealer Agreements.

           (c)  Any successor Servicer shall provide the Seller with access
 to the Receivable Files and to the successor Servicer's records (whether
 written or automated) with respect to the Receivable Files.  Such access
 shall be afforded without charge, but only upon reasonable request and
 during normal business hours at the offices of the successor Servicer.
 Nothing in this Section 8.3 shall affect the obligation of the successor
 Servicer to observe any applicable law prohibiting disclosure of
 information regarding the Obligors, and the failure of the Servicer to
 provide access to information as a result of such obligation shall not
 constitute a breach of this Section 8.3.

           SECTION 8.4  Notification to Noteholders and Certificateholders.
 Upon any notice of an Event of Servicing Termination or upon any
 termination of, or appointment of a successor to, the Servicer pursuant to
 this Article VIII, the Indenture Trustee shall give prompt written notice
 thereof to Noteholders, and the Owner Trustee shall give prompt written
 notice thereof to Certificateholders  at their addresses of record and to
 the Rating Agencies.

           SECTION 8.5  Waiver of Past Events of Servicing Termination. The
Holders of Notes evidencing not less than 51% of the Notes Outstanding or
the Holders of Certificates evidencing not less than 51% of the Certificate
Balance (in the case of an Event of Servicing Termination which does not
adversely affect the Indenture Trustee or the Noteholders) may, on behalf
of all Noteholders and Certificateholders, waive any Event of Servicing
Termination hereunder and its consequences, except an event resulting from
the failure to make any required deposits to, or payments from, any of the
Trust Accounts and the Certificate Distribution Account in accordance with
this Agreement. Upon any such waiver of a past Event of Servicing
Termination, such event shall cease to exist, and shall be deemed to have
been remedied for every purpose of this Agreement. No such waiver shall
extend to any subsequent or other event or impair any right arising
therefrom, except to the extent expressly so waived.


                                 ARTICLE IX
                                 TERMINATION

           SECTION 9.1  Optional Purchase of All Receivables.  (a)  On each
 Payment Date following the last day of a Collection Period as to which the
 Pool Balance shall be less than or equal to the Optional Purchase
 Percentage (expressed as a seven-digit decimal) multiplied by the Original
 Pool Balance, the Servicer shall have the option to purchase the Owner
 Trust Estate, other than the Trust Accounts and the Certificate
 Distribution Account.  To exercise such option, the Servicer shall notify
 the Owner Trustee and the Indenture Trustee no later than the fifteenth day
 of the month immediately preceding the month in which such repurchase is to
 be effected and shall deposit an amount equal to the aggregate Purchase
 Amount for the Receivables, plus the appraised value of any other property
 held in the Trust other than in the Trust Accounts and the Certificate
 Distribution Account, such value to be determined by an appraiser mutually
 agreed upon by the Servicer, the Owner Trustee and the Indenture Trustee,
 into the Collection Account on the Payment Date occurring in the month in
 which such repurchase is to be effected.  Upon such payment, the Servicer
 shall succeed to and own all interests in and to the Trust.
 Notwithstanding the foregoing, the Servicer shall not be permitted to
 exercise such option unless the amount to be deposited in the Collection
 Account pursuant to the second preceding sentence is greater than or equal
 to the sum of the outstanding principal balance of the Notes and all
 accrued but unpaid interest (including any overdue interest) thereon and
 the Certificate Balance.  The Purchase Amount, any Negative Carry Amount
 and any Yield Supplement Amounts for such Payment Date, plus to the extent
 necessary all amounts in the Supplemental Reserve Account, plus to the
 extent necessary all amounts in the Reserve Account, shall be used to make
 payments in full to Noteholders and Certificateholders in the manner set
 forth in Article IV.

           (b)  Unless otherwise required by the Rating Agencies as set
 forth in writing delivered to the Owner Trustee and the Indenture Trustee,
 if at the time the Servicer exercises its purchase option hereunder the
 Servicer's long-term unsecured debt has a rating lower than investment
 grade by the Rating Agencies, the Servicer shall deliver to the Owner
 Trustee and the Indenture Trustee on such Payment Date a letter from an
 Independent investment bank or an Independent public accountant to the
 effect that the price paid by the Servicer for the Receivables at the time
 of transfer pursuant to such purchase option represented a fair market
 price for such Receivables.

           (c)  Following the satisfaction and discharge of the Indenture
 and the payment in full of the principal of and interest on the Notes, the
 Certificateholders will succeed to the rights of the Noteholders hereunder,
 and the Indenture Trustee will continue to carry out its obligations
 hereunder with respect to the Certificateholders, including without
 limitation making distributions from the Payahead Account and the
 Collection Account in accordance with Section 4.6 and making withdrawals
 from the Supplemental Reserve Account in accordance with Sections 4.5(b)
 and 4.7 and the Reserve Account in accordance with Sections 4.5(c) and 4.7.


                                  ARTICLE X
                          MISCELLANEOUS PROVISIONS

           SECTION 10.1  Amendment.  (a)  This Agreement may be amended by
 the Seller, the Servicer and the Trust, with the consent of the Indenture
 Trustee, but without the consent of any of the Noteholders or the
 Certificateholders  to cure any ambiguity, to correct or supplement any
 provisions in this Agreement which may be inconsistent with any other
 provisions in this Agreement, or to add, change or eliminate any other
 provisions with respect to matters or questions arising under this
 Agreement that shall not be inconsistent with the provisions of this
 Agreement; provided, however, that such action shall not, as evidenced by
 an Opinion of Counsel delivered to the Owner Trustee and the Indenture
 Trustee, materially and adversely affect the interests of any Noteholder or
 Certificateholder.

           (b)  This Agreement may also be amended from time to time by the
 Seller, the Servicer and the Trust, with the consent of the Indenture
 Trustee, the consent of the Holders of Notes evidencing not less than 51%
 of Outstanding Amount of all of the Notes, voting as a group, and the
 consent of the Holders of Certificates evidencing not less than 51% of the
 Certificate Balance for the purpose of adding any provisions to or changing
 in any manner or eliminating any of the provisions of this Agreement, or of
 modifying in any manner the rights of the Noteholders or the
 Certificateholders; provided, however, that no such amendment shall (a)
 increase or reduce in any manner the amount of, or accelerate or delay the
 timing of, or change the allocation or priority of, collections of payments
 on Receivables or distributions that shall be required to be made on any
 Note or Certificate or change the Note Interest Rate, the Specified Reserve
 Balance or the Maximum Supplemental Reserve Amount, without the consent of
 all adversely affected Noteholders or Certificateholders, (b) reduce the
 aforesaid percentage required to consent to any such amendment, without the
 consent of the Holders of all Notes and Certificates affected thereby or
 (c) adversely affect the rating of any Class of Notes by the Rating
 Agencies without the consent, as applicable, of Noteholders evidencing not
 less than 66-2/3% of the Notes of such Class Outstanding.

           (c)  Prior to the execution of any amendment or consent pursuant
 to Section 10.1(b), the Servicer shall provide written notification of the
 substance of such amendment or consent to each Rating Agency.

           (d)  Promptly after the execution of any amendment or consent
 pursuant to this Section 10.1, the Owner Trustee shall furnish written
 notification of the substance of such amendment or consent to each
 Certificateholder, the Indenture Trustee and each of the Rating Agencies.
 It shall not be necessary for the consent of Noteholders or the
 Certificateholders pursuant to this Section 10.1 to approve the particular
 form of any proposed amendment or consent, but it shall be sufficient if
 such consent shall approve the substance thereof.  The manner of obtaining
 such consents (and any other consents of Noteholders and Certificateholders
 provided for in this Agreement) and of evidencing the authorization of the
 execution thereof by Noteholders and Certificateholders shall be subject to
 such reasonable requirements as the Owner Trustee and the Indenture Trustee
 may prescribe.

           (e)  Prior to the execution of any amendment to this Agreement,
 the Owner Trustee and the Indenture Trustee shall be entitled to receive
 and rely upon (i) an Opinion of Counsel stating that the execution of such
 amendment (A) is authorized or permitted by this Agreement, (B) will not
 materially adversely affect the Federal or any Applicable Tax State income
 or franchise taxation of any Outstanding Note or Certificate or any Holder
 thereof, and (C) will not cause the Trust to be taxable as a corporation
 for Federal or any Applicable Tax State income or franchise tax purposes
 and (ii) an Officer's Certificate of the Servicer that all conditions to
 the execution of such amendment have been complied with.  The Owner Trustee
 or the Indenture Trustee may, but shall not be obligated to, enter into any
 such amendment which affects such Owner Trustee's or Indenture Trustee's
 own rights, duties or immunities under this Agreement or otherwise.

           SECTION 10.2  Protection of Title to Trust.  (a)  The Seller or
 Servicer, or both, shall execute and file such financing statements and
 cause to be executed and filed such continuation statements, all in such
 manner and in such places as may be required by law fully to preserve,
 maintain, and protect the interest of the Trust and the Indenture Trustee
 for the benefit of the Noteholders in the Receivables and in the proceeds
 thereof.  The Seller or Servicer, or both, shall deliver (or cause to be
 delivered) to the Owner Trustee and the Indenture Trustee file-stamped
 copies of, or filing receipts for, any document filed as provided above, as
 soon as available following such filing.

           (b)  Neither the Seller nor the Servicer shall change its name,
 identity, or corporate structure in any manner that would, could, or might
 make any financing statement or continuation statement filed by the Seller
 or the Servicer in accordance with paragraph (a) above seriously misleading
 within the meaning of section 9-402(7) of the Relevant UCC, unless it shall
 have given the Owner Trustee and the Indenture Trustee at least sixty (60)
 days' prior written notice thereof and shall have promptly filed
 appropriate amendments to all previously filed financing statements or
 continuation statements.

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

           (d)  The Servicer shall maintain accounts and records as to each
 Receivable accurately and in sufficient detail to permit (i) the reader
 thereof to know at any time the status of such Receivable, including
 payments and recoveries made and payments owing (and the nature of each)
 and (ii) reconciliation between payments or recoveries on (or with respect
 to) each Receivable and the amounts from time to time deposited in the
 Collection Account, Payahead Account, the Yield Supplement Account, the
 Reserve Account and the Supplemental Reserve Account in respect of such
 Receivable.

           (e)  The Servicer shall maintain its computer systems so that,
 from and after the time of sale under this Agreement of the Receivables to
 the Trust, the Servicer's master computer records (including any back-up
 archives) that refer to a Receivable shall indicate clearly the interest of
 the Trust and the Indenture Trustee in such Receivable and that such
 Receivable is owned by the Trust and has been pledged to the Indenture
 Trustee pursuant to the Indenture.  Indication of the Trust's and the
 Indenture Trustee's interest in a Receivable shall be deleted from or
 modified on the Servicer's computer systems when, and only when, the
 Receivable shall have been paid in full or repurchased by the Seller or
 purchased by the Servicer.

           (f)  If at any time the Seller or the Servicer shall propose to
 sell, grant a security interest in, or otherwise transfer any interest in
 any automobile or light-duty truck receivables to any prospective
 purchaser, lender, or other transferee, the Servicer shall give to such
 prospective purchaser, lender, or other transferee computer tapes, compact
 disks, records, or print-outs (including any restored from back-up
 archives) that, if they shall refer in any manner whatsoever to any
 Receivable, shall indicate clearly that such Receivable has been sold and
 is owned by the Trust and has been pledged to the Indenture Trustee unless
 such Receivable has been paid in full or repurchased by the Seller or
 purchased by the Servicer.

           (g)  The Servicer shall permit the Owner Trustee, the Indenture
 Trustee and their respective agents at any time during normal business
 hours to inspect, audit, and make copies of and abstracts from the
 Servicer's records regarding any Receivable.

           (h)  Upon request, the Servicer shall furnish to the Owner
 Trustee and the Indenture Trustee, within ten (10) Business Days, a list of
 all Receivables (by contract number and name of Obligor) then held as part
 of the Trust, together with a reconciliation of such list to the Schedules
 of Receivables and to each of the Servicer's Certificates furnished before
 such request indicating removal of Receivables from the Trust.

           (i)  The Servicer shall deliver to the Owner Trustee and the
 Indenture Trustee:

           (1)  promptly after the execution and delivery of each amendment
      to any financing statement, an Opinion of Counsel either (A) stating
      that, in the opinion of such Counsel, all financing statements and
      continuation statements have been executed and filed that are
      necessary fully to preserve and protect the interest of the Trust and
      the Indenture Trustee in the Receivables, and reciting the details of
      such filings or referring to prior Opinions of Counsel in which such
      details are given, or (B) stating that, in the opinion of such
      Counsel, no such action shall be necessary to preserve and protect
      such interest; and

           (2)  within ninety (90) days after the beginning of each calendar
      year commencing in the year 2001, an Opinion of Counsel, dated as of a
      date during such 90-day period, either (A) stating that, in the
      opinion of such Counsel, all financing statements and continuation
      statements have been executed and filed that are necessary fully to
      preserve and protect the interest of the Trust and the Indenture
      Trustee in the Receivables, and reciting the details of such filings
      or referring to prior Opinions of Counsel in which such details are
      given, or (B) stating that, in the opinion of such Counsel, no such
      action shall be necessary to preserve and protect such interest.

           Each Opinion of Counsel referred to in clause (i)(1) or (i)(2)
 above shall specify any action necessary (as of the date of such opinion)
 to be taken in the following year to preserve and protect such interest.

           (j)  The Seller shall, to the extent required by applicable law,
 cause the Notes to be registered with the Commission pursuant to Section
 12(b) or Section 12(g) of the Exchange Act within the time periods
 specified in such sections.

           SECTION 10.3  Governing Law.  This Agreement shall be construed
 in accordance with the laws of the State of New York and the obligations,
 rights, and remedies of the parties under this Agreement shall be
 determined in accordance with such laws.

           SECTION 10.4  Notices.  All demands, notices, and communications
 under this Agreement shall be in writing, personally delivered, sent by
 telecopier, overnight courier or mailed by certified mail, return receipt
 requested, and shall be deemed to have been duly given upon receipt (a) in
 the case of the Seller or the Servicer, to the agent for service as
 specified in Section 10.12 hereof, or at such other address as shall be
 designated by the Seller or the Servicer in a written notice to the Owner
 Trustee and the Indenture Trustee, (b) in the case of the Owner Trustee, at
 the Corporate Trust Office of the Owner Trustee, (c) in the case of the
 Indenture Trustee, at the Corporate Trust Office of the Indenture Trustee,
 (d) in the case of Moody's, at the following address:  Moody's Investors
 Service, Inc., ABS Monitoring Department, 99 Church Street, New York, New
 York 10007, and (e) in the case of S&P, at the following address:  Standard
 & Poor's Ratings Services, a Division of The McGraw-Hill Companies, Inc.,
 55 Water Street, 40th Floor, New York, New York 10041, Attention:  Asset
 Backed Surveillance Department.  Any notice required or permitted to be
 mailed to a Noteholder or  Certificateholder  shall be given by first class
 mail, postage prepaid, at the address of such Holder as shown in the Note
 Register or the Certificate Register, as applicable.  Any notice so mailed
 within the time prescribed in this Agreement shall be conclusively presumed
 to have been duly given, whether or not the Noteholder or Certificateholder
 shall receive such notice.

           SECTION 10.5  Severability of Provisions.  If any one or more of
 the covenants, agreements, provisions, or terms of this Agreement shall be
 for any reason whatsoever 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 Notes, the Certificates, or the rights of the
 Holders thereof.

           SECTION 10.6  Assignment.  Notwithstanding anything to the
 contrary contained herein, except as provided in Sections 7.3 and 8.2 and
 as provided in the provisions of this Agreement concerning the resignation
 of the Servicer, this Agreement may not be assigned by the Seller or the
 Servicer without the prior written consent of the Owner Trustee, the
 Indenture Trustee, the Holders of Notes evidencing not less than 66-2/3% of
 the Outstanding Amount of the Notes and the Holders of Certificates
 evidencing not less than 66-2/3% of the Certificate Balance and any such
 assignment without the required consents shall be null and void.

           SECTION 10.7  Further Assurances.  The Seller and the Servicer
 agree to do and perform, from time to time, any and all acts and to execute
 any and all further instruments required or reasonably requested by the
 Owner Trustee or the Indenture Trustee more fully to effect the purposes of
 this Agreement, including, without limitation, the execution of any
 financing statements or continuation statements relating to the Receivables
 for filing under the provisions of the Relevant UCC of any applicable
 jurisdiction.

           SECTION 10.8  No Waiver; Cumulative Remedies.  No failure to
 exercise and no delay in exercising, on the part of the Owner Trustee, the
 Indenture Trustee, the Noteholders or the Certificateholders, any right,
 remedy, power or privilege hereunder, shall operate as a waiver thereof;
 nor shall any single or partial exercise of any right, remedy, power or
 privilege hereunder preclude any other or further exercise thereof or the
 exercise of any other right, remedy, power or privilege.  The rights,
 remedies, powers and privileges therein provided are cumulative and not
 exhaustive of any rights, remedies, powers and privileges provided by law.

           SECTION 10.9  Third-Party Beneficiaries.  This Agreement will
 inure to the benefit of and be binding upon the parties hereto, the
 Noteholders, the Certificateholders,  and their respective successors and
 permitted assigns.  Except as otherwise provided in this Article X, no
 other Person will have any right or obligation hereunder.  The parties
 hereto hereby acknowledge and consent to the pledge of this Agreement by
 the Trust to the Indenture Trustee for the benefit of Noteholders pursuant
 to the Indenture.

           SECTION 10.10  Actions by Noteholder or Certificateholders.  (a)
 Wherever in this Agreement a provision is made that an action may be taken
 or a notice, demand, or instruction given by Noteholders or
 Certificateholders, such action, notice, or instruction may be taken or
 given by any Noteholder or Certificateholder, as applicable, unless such
 provision requires a specific percentage of Noteholders or
 Certificateholders.

           (b)  Any request, demand, authorization, direction, notice,
 consent, waiver, or other act by a Noteholder or  Certificateholder shall
 bind such Noteholder or Certificateholder and every subsequent Holder of
 such Note or Certificate  issued upon the registration of transfer thereof
 or in exchange therefor or in lieu thereof in respect of anything done or
 omitted to be done by the Owner Trustee, the Indenture Trustee or the
 Servicer in reliance thereon, whether or not notation of such action is
 made upon such Note or Certificate.

           SECTION 10.11  Counterparts.  For the purpose of facilitating the
 execution of this Agreement and for other purposes, this Agreement may be
 executed simultaneously in any number of counterparts, each of which
 counterparts shall be deemed to be an original, and all of which
 counterparts shall constitute but one and the same instrument.

           SECTION 10.12  Agent for Service.  The agent for service of the
 Seller and the Servicer in respect of this Agreement shall be Executive
 Vice President and Treasurer, Mitsubishi Motors Credit of America, Inc.,
 6363 Katella Avenue, Cypress, California 90630-5205, mailing address:  P.O.
 Box 6038, Cypress, California 90630-0038.

           SECTION 10.13  No Bankruptcy Petition; Subordination; Claims
 Against Seller.  The Owner Trustee, the Indenture Trustee, the Trust and
 the Servicer each covenants and agrees that:

           (a)  prior to the date which is one year and one day after the
 payment in full of all securities issued by the Seller or by a trust for
 which the Seller was the depositor which securities were rated by any
 nationally recognized statistical rating organization, it will not
 institute against, or join any other Person in instituting against, the
 Seller any bankruptcy, reorganization, arrangement, insolvency or
 liquidation proceedings, or other proceedings under any federal or state
 bankruptcy or similar law;

           (b)  any claim that it may have at any time against the Subtrust
 Assets of any Subtrust unrelated to the Receivables, and any claim that it
 may have at any time against the Seller that it may seek to enforce against
 the Subtrust Assets of any Subtrust unrelated to the Receivables, shall be
 subordinate to the payment in full, including post-petition interest, in
 the event that the Seller becomes a debtor or debtor in possession in a
 case under any applicable federal or state bankruptcy, insolvency or other
 similar law now or hereafter in effect or otherwise subject to any
 insolvency, reorganization, liquidation, rehabilitation or other similar
 proceedings, of the claims of the holders of any Securities related to such
 unrelated Subtrust and the holders of any other notes, bonds, contracts or
 other obligations that are related to such unrelated Subtrust; and

           (c)  it hereby irrevocably makes the election afforded by Title
 11 United States Code Section 1111(b)(1)(A)(i) to secured creditors to
 receive the treatment afforded by Title 11 United States Code Section
 1111(b)(2) with respect to any secured claim that it may have at any time
 against the Seller.  The obligations of the Seller under this Agreement are
 limited to the related Subtrust and the related Subtrust Assets.  This
 Section 10.13 shall survive the resignation or removal of the Owner Trustee
 under the Trust Agreement or the Indenture Trustee under the Indenture or
 the termination of such Agreement.

           SECTION 10.14  Limitation of Liability of Owner Trustee and
 Indenture Trustee.  (a)  Notwithstanding anything contained herein to the
 contrary, this Agreement has been countersigned by Wilmington Trust
 Company, not in its individual capacity but solely in its capacity as Owner
 Trustee of the Trust and in no event shall Wilmington Trust Company in its
 individual capacity or, except as expressly provided in the Trust
 Agreement, as Owner Trustee of the Trust, have any liability for the
 representations, warranties, covenants, agreements or other obligations of
 the Trust hereunder or in any of the certificates, notices or agreements
 delivered pursuant hereto, as to all of which recourse shall be had solely
 to the assets of the Trust.  For all purposes of this Agreement, in the
 performance of its duties or obligations hereunder or in the performance of
 any duties or obligations of the Trust hereunder, the Owner Trustee shall
 be subject to, and entitled to the benefits of, the terms and provisions of
 Articles VI, VII and VIII of the Trust Agreement.

           (b)  Notwithstanding anything contained herein to the contrary,
 this Agreement has been accepted by Bank of Tokyo - Mitsubishi Trust
 Company, not in its individual capacity but solely as Indenture Trustee,
 and in no event shall Bank of Tokyo - Mitsubishi Trust Company have any
 liability for the representations, warranties, covenants, agreements or
 other obligations of the Trust hereunder or in any of the certificates,
 notices or agreements delivered pursuant hereto, as to all of which
 recourse shall be had solely to the assets of the Trust.


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

                          MMCA AUTO RECEIVABLES TRUST,
                          as Seller,


                          By:______________________________
                             Name:
                             Title:


                          MMCA AUTO OWNER TRUST 1999-2

                          By:  WILMINGTON TRUST COMPANY,
                               not in its individual capacity but solely
                               as Owner Trustee


                          By: ______________________________
                              Name:
                              Title:


                          MITSUBISHI MOTORS CREDIT OF
                          AMERICA, INC., as Servicer


                          By:____________________________
                             Name:
                             Title:




 Accepted and agreed:

 BANK OF TOKYO - MITSUBISHI TRUST COMPANY,
 as Indenture Trustee


 By:____________________________
     Name:
     Title:

                                                                 SCHEDULE A


                [SCHEDULE OF INITIAL RECEIVABLES PROVIDED TO
                 THE INDENTURE TRUSTEE ON THE CLOSING DATE,
                       WHICH MAY BE ON COMPUTER TAPE,
                        COMPACT DISK, OR MICROFICHE]


                                                                 SCHEDULE B


                       Locations of Receivables Files


 Corporate Office
 6363 Katella Avenue
 P.O. Box 6038
 Cypress, CA  90630-5205

 National Service Center
 10805 Holder Street, Third Floor
 P.O. Box 6043
 Cypress, CA  90630-0040





                                                                  EXHIBIT A


                      [FORM OF SERVICER'S CERTIFICATE]


           The undersigned certifies that he is a [title] of Mitsubishi
 Motors Credit of America, Inc., a corporation in good standing under the
 laws of the state of its incorporation (the "Company"), and that as such he
 is duly authorized to execute and deliver this certificate on behalf of the
 Company pursuant to Section 3.9 of the Sale and Servicing Agreement, dated
 as of  October 1, 1999, by and among the Company, as Servicer, MMCA Auto
 Receivables Trust, as Seller, and MMCA Auto Owner Trust 1999-2 (the "Sale
 and Servicing Agreement") (all capitalized terms used herein without
 definition have the respective meanings specified in the Sale and Servicing
 Agreement), and further certifies that:

                (a)  The Servicer's report for the period from [__________]
      to [____________] attached to this certificate is complete and
      accurate and contains all information required by Section 3.9 of the
      Sale and Servicing Agreement; and

                (b)  As of the date hereof, no Event of Servicing
      Termination or event that with notice or lapse of time or both would
      become an Event of Servicing Termination has occurred.

           IN WITNESS WHEREOF, I have affixed hereunto my signature and the
 corporate seal of the Company this [______] day of [____________, ____].


                          MITSUBISHI MOTORS CREDIT
                               OF AMERICA, INC.


                          By: _______________________________
                               Name:
                               Title:


                                                                  EXHIBIT B


                     [FORM OF STATEMENT TO NOTEHOLDERS]


                                                                  EXHIBIT C


                  [FORM OF STATEMENT TO CERTIFICATEHOLDERS]


                                                                  EXHIBIT D


                    [FORM OF YIELD SUPPLEMENT AGREEMENT]

                                         October 28, 1999

 MMCA Auto Receivables Trust
 6363 Katella Avenue
 Cypress, California  90630-5205

                Re:  MMCA Auto Owner Trust 1999-2

 Ladies and Gentlemen:

           We hereby confirm arrangements made as of the date hereof with
 you to be effective upon (i) receipt by us of the enclosed copy of this
 letter agreement (as amended, supplemented or otherwise modified and in
 effect from time to time, the "Yield Supplement Agreement"), executed by
 you, and (ii) execution of the Purchase Agreement referred to below and
 payment of the purchase price specified thereunder.  Capitalized terms used
 and not otherwise defined herein shall have the meanings assigned to such
 terms in, or incorporated by reference into, the Purchase Agreement, dated
 as of  October 1, 1999 (as amended, supplemented or otherwise modified and
 in effect from time to time, the "Purchase Agreement"), between Mitsubishi
 Motors Credit of America, Inc., as seller (the "Seller"), and MMCA Auto
 Receivables Trust, as purchaser (the "Purchaser").

           1.   On or prior to the Determination Date preceding each Payment
 Date, the Servicer shall notify the Purchaser and the Seller of the Yield
 Supplement Amount for such Payment Date.

           2.   In consideration for the Purchaser entering into the
 Purchase Agreement and the purchase price paid to the Seller for the
 Receivables under the Purchase Agreement, we agree to make a payment of the
 Yield Supplement Amount to the Purchaser, or to the pledgee of the assignee
 of the Purchaser referred to in Section 5 hereof, on the Business Day prior
 to each Payment Date.

           3.   All payments pursuant hereto shall be made by federal wire
 transfer (same day) funds or in immediately available funds, to such
 account as the Purchaser or the pledgee of the assignee of the Purchaser
 referred to in Section 5 hereof, may designate in writing to the Seller,
 prior to the relevant Payment Date.

           4.   Our agreements set forth in this Yield Supplement Agreement
 are our primary obligations and such obligations are irrevocable, absolute
 and unconditional, shall not be subject to any counterclaim, setoff or
 defense and shall remain in full force and effect without regard to, and
 shall not be released, discharged or in any way affected by, any
 circumstances or condition whatsoever.

           5.   Pursuant to the Sale and Servicing Agreement, the Purchaser
 will sell, transfer, assign and convey its interest in this Yield
 Supplement Agreement to MMCA Auto Owner Trust 1999-2 (the "Trust"), and the
 Seller hereby acknowledges and consents to such sale, transfer, assignment
 and conveyance.  Concurrent with such sale, transfer, assignment and
 conveyance, pursuant to the Indenture, the Trust will pledge its rights
 under this Yield Supplement Agreement, along with certain other assets of
 the Trust, to Bank of Tokyo - Mitsubishi Trust Company, as Indenture
 Trustee, to secure its obligations under the Notes and the Indenture, and
 the Seller hereby acknowledges and consents to such pledge.  The Seller
 hereby agrees, for the benefit of the Trust, that following such sale,
 transfer, assignment, conveyance and pledge, this Yield Supplement
 Agreement shall not be amended, modified or terminated without the consent
 of Wilmington Trust Company, as Owner Trustee on behalf of the Trust, and,
 prior to the payment in full of the Notes, the Indenture Trustee.

           6.   This Yield Supplement Agreement will be governed by, and
 construed in accordance with, the laws of the State of New York.

           7.   Except as otherwise provided herein, all notices pursuant to
 this Yield Supplement Agreement shall be in writing and shall be effective
 upon receipt thereof.  All notices shall be directed as set forth below, or
 to such other address or to the attention of such other person as the
 relevant party shall have designated for such purpose in a written notice.

           If to the Purchaser:

           MMCA Auto Receivables Trust
           6363 Katella Avenue
           Cypress, California  90630-5205
           Attention:  Secretary/Treasurer
           Telephone: [             ]
           Telecopy:  [             ]

           If to the Seller:

           Mitsubishi Motors Credit of America, Inc.
           6363 Katella Avenue
           Cypress, California  90630-5205
           Attention:  Executive Vice President and Treasurer
           Telephone:  (714) 236-1500
           Telecopy:  (714) 236-1300

           8.   This Yield Supplement Agreement may be executed in one or
 more counterparts and by the different parties hereto on separate
 counterparts, all of which shall be deemed to be one and the same document.

           If the foregoing satisfactorily sets forth the terms and
 conditions of our agreement, please indicate your acceptance thereof by
 signing in the space provided below and returning to us the enclosed
 duplicate original of this letter.

                          Very truly yours,

                          MITSUBISHI MOTORS CREDIT
                              OF AMERICA, INC.,
                              as Seller


                          By: ________________________
                              Name:
                              Title:

 Agreed and accepted as of
 the date first above written:

 MMCA AUTO RECEIVABLES TRUST,
      as Purchaser


 By:___________________________
      Name:
      Title:


                                                                  EXHIBIT E


                 FORM OF SECOND-TIER SUBSEQUENT ASSIGNMENT

           For value received, in accordance with and subject to the Sale
 and Servicing Agreement, dated as of October 1, 1999 (the "Sale and
 Servicing Agreement"), among MMCA Auto Owner Trust 1999-2 (the "Trust"),
 MMCA Auto Receivables Trust, as the Seller (the "Seller"), and Mitsubishi
 Motors Credit of America, Inc., as the Servicer (the "Servicer"), the
 Seller hereby irrevocably sells, transfers, assigns and otherwise conveys
 to the Trust, without recourse (subject to the obligations herein), all
 right, title and interest of the Seller, whether now owned or hereafter
 acquired, in, to and under the following:

                (i)  the Subsequent Receivables listed on Schedule A hereto;

                (ii)  with respect to the Subsequent Receivables that are
      Actuarial Receivables, monies due thereunder on or after [___________,
      _____](the "Subsequent Cutoff Date") (including Payaheads), and, with
      respect to Subsequent Receivables that are Simple Interest
      Receivables, monies received thereunder on or after the Subsequent
      Cutoff Date;

                (iii)  the security interests in Financed Vehicles granted
      by Obligors pursuant to such Subsequent Receivables and any other
      interest of the Trust in such Financed Vehicles;

                (iv)  all rights to receive proceeds with respect to such
      Subsequent Receivables from claims on any physical damage, theft,
      credit life or disability insurance policies covering the related
      Financed Vehicles or related Obligors;

                (v)  all rights to receive proceeds with respect to such
      Subsequent Receivables from recourse to Dealers thereon pursuant to
      Dealer Agreements;

                (vi)  all of the Seller's rights to the Receivable Files
      that relate to such Subsequent Receivables;

                (vii)  all payments and proceeds with respect to such
      Subsequent Receivables held by the Servicer;

                (viii)  all property (including the right to receive
      Liquidation Proceeds and Recoveries and Financed Vehicles and the
      proceeds thereof acquired by the Seller pursuant to the terms of a
      Subsequent Receivable that is a Final Payment Receivable), guarantees
      and other collateral securing a Subsequent Receivable (other than a
      Subsequent Receivable purchased by the Servicer or repurchased by the
      Seller);

                (ix)  all of the Seller's rights under the related First
      Tier Subsequent Assignment;

                (x)  all rebates of premiums and other amounts relating to
      insurance policies and other items financed under such Subsequent
      Receivables in effect as of the Subsequent Cutoff Date; and

                (xi)  all present and future claims, demands, causes of
      action and choses in action in respect of any or all of the foregoing
      and all payments on or under and all proceeds of every kind and nature
      whatsoever in respect of any or all of the foregoing, including all
      proceeds of the conversion thereof, voluntary or involuntary, into
      cash or other liquid property, all cash proceeds, accounts, accounts
      receivable, notes, drafts, acceptances, chattel paper, checks, deposit
      accounts, insurance proceeds, condemnation awards, rights to payment
      of any and every kind and other forms of obligations and receivables,
      instruments and other property which at any time constitute all or
      part of or are included in the proceeds of any of the foregoing.

           The Seller hereby represents that as of the Subsequent Cutoff
 Date, the aggregate Principal Balance of the Subsequent Receivables was
 $[______________].

           The foregoing sale, transfer, assignment and conveyance shall not
 constitute and is not intended to result in an assumption by the Trust of
 any obligation of the Seller to the Obligors, the Dealers or any other
 Person with respect the Subsequent Receivables set forth in Schedule A
 attached hereto and the other Trust Property related thereto or any
 agreement, document or instrument related thereto.

           In the event that the foregoing sale, transfer, assignment and
 conveyance is deemed to be a pledge, the Seller hereby grants to the Trust
 a first priority security interest in all of the Seller's right to and
 interest in the Subsequent Receivables and other property described in
 clauses (i) through (xi) above to secure a loan deemed to have been made by
 the Trust to the Seller in an amount equal to the sum of the initial
 principal amount of the Notes plus accrued interest thereon and the Initial
 Certificate Balance.

           This Second-Tier Subsequent Assignment shall be construed in
 accordance with the laws of the State of New York and the obligations of
 the Seller under this Second-Tier Subsequent Assignment shall be determined
 in accordance with such laws.

           This Second-Tier Subsequent Assignment is made pursuant to and
 upon the representations, warranties and agreements on the part of the
 Seller contained in the Sale and Servicing Agreement (including the
 Officer's Certificate of the Seller accompanying this Second-Tier
 Subsequent Assignment) and is to be governed in all respects by the Sale
 and Servicing Agreement.  Capitalized terms used but not otherwise defined
 herein shall have the meanings assigned to them in the Sale and Servicing
 Agreement.

           IN WITNESS WHEREOF, the undersigned has caused this Second-Tier
 Subsequent Assignment to be duly executed as of [                        ],
 [      ].

                          MMCA AUTO RECEIVABLES TRUST


                          By:  _________________________________
                               Name:
                               Title:


                                                                 SCHEDULE A


            [SCHEDULE OF SUBSEQUENT RECEIVABLES PROVIDED TO THE
          INDENTURE TRUSTEE ON THE SUBSEQUENT CLOSING DATE, WHICH
           MAY BE ON COMPUTER TAPE, COMPACT DISK, OR MICROFICHE]




                                                                    ANNEX A


                           OFFICER'S CERTIFICATE

           The undersigned officer of MMCA Auto Receivables Trust (the
 "Company"), does hereby certify, pursuant to Section 2.1(d)(xvi) of the
 Sale and Servicing Agreement, dated as of October 1, 1999, among MMCA Auto
 Owner Trust 1999-2 (the "Trust"), MMCA Auto Receivables Trust, as the
 Seller, and Mitsubishi Motors Credit of America, Inc., as the Servicer (as
 amended, supplemented or otherwise modified as of the date hereof, the
 "Agreement") that all of the conditions to the transfer to the Trust of the
 Subsequent Receivables listed on Schedule A to the Second-Tier Subsequent
 Assignment delivered herewith and the other property and rights related to
 such Subsequent Receivable, as described in Section 2.1(d) of the
 Agreement, have been satisfied on or prior to the related Subsequent
 Transfer Date.

           Capitalized terms used but not defined herein shall have the
 meanings assigned to such terms in the Agreement.

           IN WITNESS WHEREOF, the undersigned have caused this certificate
 to be duly executed this [____] day of [__________], [____].



                               By: _____________________________
                                    Name:
                                    Title:






                                                                Exhibit 4.3


  ==========================================================================

                                 INDENTURE


                                  between


                       MMCA AUTO OWNER TRUST 1999-2,

                                 as Issuer,


                                    and


                  BANK OF TOKYO - MITSUBISHI TRUST COMPANY,

                            as Indenture Trustee


                        Dated as of October 1, 1999


                        ___________________________

             $326,000,000  [____]% Class A-1 Asset Backed Notes
             $210,000,000  [____]% Class A-2 Asset Backed Notes
             $142,000,000  [____]% Class A-3 Asset Backed Notes
              $62,000,000  [____]% Class B Asset Backed Notes
                        ____________________________


  ==========================================================================


                           CROSS REFERENCE TABLE(1)


   TIA                                                            Indenture
 Section                                                           Section
 -------                                                          ---------
 310 (a)(1)  . . . . . . . . . . . . . . . . . . . . . . . . . . .    6.11
     (a)(2)  . . . . . . . . . . . . . . . . . . . . . . . . . . .    6.11
     (a)(3)  . . . . . . . . . . . . . . . . . . . . . . . . . . .    6.10
     (a)(4)  . . . . . . . . . . . . . . . . . . . . . . . . . . .    N.A.(2)
     (a)(5)  . . . . . . . . . . . . . . . . . . . . . . . . . . .    6.11
     (b)   . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6.8; 6.11
     (c)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     N.A.
 311 (a)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     6.12
     (b)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     6.12
     (c)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     N.A.
 312 (a)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     7.1
     (b)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     7.2
     (c)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     7.2
 313 (a)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     7.4
     (b)(1)  . . . . . . . . . . . . . . . . . . . . . . . . . . .     7.4
     (b)(2)  . . . . . . . . . . . . . . . . . . . . . . . . . . . 7.4; 11.5
     (c)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     7.4
     (d)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     7.3
 314 (a)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     7.3
     (b)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .   11.15
     (c)(1)  . . . . . . . . . . . . . . . . . . . . . . . . . . .    11.1
     (c)(2)  . . . . . . . . . . . . . . . . . . . . . . . . . . .    11.1
     (c)(3)  . . . . . . . . . . . . . . . . . . . . . . . . . . .    11.1
     (d)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .    11.1
     (e)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .    11.1
     (f)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .    11.1
 315 (a)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     6.1
     (b)   . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6.5; 11.5
     (c)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     6.1
     (d)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     6.1
     (e)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .    5.13
 316 (a) (last sentence) . . . . . . . . . . . . . . . . . . . . .     1.1
     (a)(1)(A) . . . . . . . . . . . . . . . . . . . . . . . . . .     5.11
     (a)(1)(B) . . . . . . . . . . . . . . . . . . . . . . . . . .     5.12
     (a)(2)  . . . . . . . . . . . . . . . . . . . . . . . . . . .     N.A.
     (b)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     5.7
     (c)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     N.A
 317 (a)(1)  . . . . . . . . . . . . . . . . . . . . . . . . . . .     5.3
     (a)(2)  . . . . . . . . . . . . . . . . . . . . . . . . . . .     5.3
     (b)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     3.3
 318 (a)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .    11.7
 _______________________

 (1)  Note:  This Cross Reference Table shall not, for any purpose, be
      deemed to be part of this Indenture.

 (2)  N.A. means Not Applicable.



                             TABLE OF CONTENTS

                                                                          Page
                                                                          ----
                                  ARTICLE I

                 DEFINITIONS AND INCORPORATION BY REFERENCE

 SECTION 1.1    Definitions  . . . . . . . . . . . . . . . . . . . . . . .   2
 SECTION 1.2    Incorporation by Reference of Trust Indenture Act  . . . .  12
 SECTION 1.3    Rules of Construction  . . . . . . . . . . . . . . . . . .  13

                                 ARTICLE II

                                  THE NOTES

 SECTION 2.1    Form . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
 SECTION 2.2    Execution, Authentication and Delivery . . . . . . . . . .  14
 SECTION 2.3    Temporary Notes  . . . . . . . . . . . . . . . . . . . . .  14
 SECTION 2.4    Tax Treatment  . . . . . . . . . . . . . . . . . . . . . .  15
 SECTION 2.5    Registration; Registration of Transfer and Exchange  . . .  15
 SECTION 2.6    Mutilated, Destroyed, Lost or Stolen Notes . . . . . . . .  16
 SECTION 2.7    Persons Deemed Owner . . . . . . . . . . . . . . . . . . .  17
 SECTION 2.8    Payments . . . . . . . . . . . . . . . . . . . . . . . . .  18
 SECTION 2.9    Cancellation . . . . . . . . . . . . . . . . . . . . . . .  21
 SECTION 2.10   Release of Collateral  . . . . . . . . . . . . . . . . . .  21
 SECTION 2.11   Book-Entry Notes . . . . . . . . . . . . . . . . . . . . .  22
 SECTION 2.12   Notices to Clearing Agency . . . . . . . . . . . . . . . .  23
 SECTION 2.13   Definitive Notes . . . . . . . . . . . . . . . . . . . . .  23
 SECTION 2.14   Authenticating Agents  . . . . . . . . . . . . . . . . . .  23

                                 ARTICLE III

                                  COVENANTS

 SECTION 3.1    Payment Covenant . . . . . . . . . . . . . . . . . . . . .  24
 SECTION 3.2    Maintenance of Office or Agency  . . . . . . . . . . . . .  24
 SECTION 3.3    Money for Payments To Be Held in Trust . . . . . . . . . .  25
 SECTION 3.4    Existence  . . . . . . . . . . . . . . . . . . . . . . . .  26
 SECTION 3.5    Protection of Trust Estate . . . . . . . . . . . . . . . .  27
 SECTION 3.6    Opinions as to Trust Estate  . . . . . . . . . . . . . . .  27
 SECTION 3.7    Performance of Obligations; Servicing of Receivables . . .  28
 SECTION 3.8    Negative Covenants . . . . . . . . . . . . . . . . . . . .  30
 SECTION 3.9    Annual Statement as to Compliance  . . . . . . . . . . . .  30
 SECTION 3.10   Issuer May Consolidate, etc., Only on Certain Terms  . . .  31
 SECTION 3.11   Successor of Transferee  . . . . . . . . . . . . . . . . .  32
 SECTION 3.12   No Other Business  . . . . . . . . . . . . . . . . . . . .  33
 SECTION 3.13   No Borrowing . . . . . . . . . . . . . . . . . . . . . . .  33
 SECTION 3.14   Servicer's Obligations . . . . . . . . . . . . . . . . . .  33
 SECTION 3.15   Guarantees, Loans, Advances and Other Liabilities  . . . .  33
 SECTION 3.16   Capital Expenditures . . . . . . . . . . . . . . . . . . .  33
 SECTION 3.17   Further Instruments and Acts . . . . . . . . . . . . . . .  33
 SECTION 3.18   Restricted Payments  . . . . . . . . . . . . . . . . . . .  34
 SECTION 3.19   Notice of Events of Default  . . . . . . . . . . . . . . .  34
 SECTION 3.20   Removal of Administrator . . . . . . . . . . . . . . . . .  34

                                 ARTICLE IV

                         SATISFACTION AND DISCHARGE

 SECTION 4.1    Satisfaction and Discharge of Indenture  . . . . . . . . .  34
 SECTION 4.2    Satisfaction, Discharge and Defeasance of the Notes  . . .  35
 SECTION 4.3    Application of Trust Money . . . . . . . . . . . . . . . .  37
 SECTION 4.4    Repayment of Monies Held by Paying Agent . . . . . . . . .  37

                                  ARTICLE V

                                  REMEDIES

 SECTION 5.1    Events of Default  . . . . . . . . . . . . . . . . . . . .  37
 SECTION 5.2    Acceleration of Maturity; Rescission and Annulment . . . .  39
 SECTION 5.3    Collection of Indebtedness and Suits for Enforcement
                  by Indenture Trustee . . . . . . . . . . . . . . . . . .  40
 SECTION 5.4    Remedies; Priorities . . . . . . . . . . . . . . . . . . .  42
 SECTION 5.5    Optional Preservation of the Receivables . . . . . . . . .  43
 SECTION 5.6    Limitation of Suits  . . . . . . . . . . . . . . . . . . .  43
 SECTION 5.7    Unconditional Rights of Noteholders To Receive
                  Principal and Interest . . . . . . . . . . . . . . . . .  44
 SECTION 5.8    Restoration of Rights and Remedies . . . . . . . . . . . .  44
 SECTION 5.9    Rights and Remedies Cumulative . . . . . . . . . . . . . .  44
 SECTION 5.10   Delay or Omission Not a Waiver . . . . . . . . . . . . . .  45
 SECTION 5.11   Control by Noteholders . . . . . . . . . . . . . . . . . .  45
 SECTION 5.12   Waiver of Past Defaults  . . . . . . . . . . . . . . . . .  46
 SECTION 5.13   Undertaking for Costs  . . . . . . . . . . . . . . . . . .  46
 SECTION 5.14   Waiver of Stay or Extension Laws . . . . . . . . . . . . .  46
 SECTION 5.15   Action on Notes  . . . . . . . . . . . . . . . . . . . . .  47
 SECTION 5.16   Performance and Enforcement of Certain Obligations . . . .  47

                                 ARTICLE VI

                            THE INDENTURE TRUSTEE

 SECTION 6.1    Duties of Indenture Trustee  . . . . . . . . . . . . . . .  48
 SECTION 6.2    Rights of Indenture Trustee  . . . . . . . . . . . . . . .  50
 SECTION 6.3    Individual Rights of Indenture Trustee . . . . . . . . . .  51
 SECTION 6.4    Indenture Trustee's Disclaimer . . . . . . . . . . . . . .  51
 SECTION 6.5    Notice of Defaults . . . . . . . . . . . . . . . . . . . .  51
 SECTION 6.6    Reports by Indenture Trustee to Holders  . . . . . . . . .  51
 SECTION 6.7    Compensation and Indemnity . . . . . . . . . . . . . . . .  51
 SECTION 6.8    Replacement of Indenture Trustee . . . . . . . . . . . . .  52
 SECTION 6.9    Successor Indenture Trustee by Merger  . . . . . . . . . .  53
 SECTION 6.10   Appointment of Co-Indenture Trustee or Separate
                  Indenture Trustee  . . . . . . . . . . . . . . . . . . .  53
 SECTION 6.11   Eligibility; Disqualification  . . . . . . . . . . . . . .  55
 SECTION 6.12   Preferential Collection of Claims Against Issuer . . . . .  55
 SECTION 6.13   Pennsylvania Motor Vehicle Sales Finance Act Licenses  . .  56

                                 ARTICLE VII

                        NOTEHOLDERS' LISTS; REPORTING

 SECTION 7.1    Issuer To Furnish Indenture Trustee Names and
                  Addresses of Noteholders . . . . . . . . . . . . . . . .  56
 SECTION 7.2    Preservation of Information; Communications to
                  Noteholders  . . . . . . . . . . . . . . . . . . . . . .  56
 SECTION 7.3    Reporting by Issuer  . . . . . . . . . . . . . . . . . . .  56
 SECTION 7.4    Reporting and Notices by Indenture Trustee . . . . . . . .  57

                                ARTICLE VIII

                    ACCOUNTS, DISBURSEMENTS AND RELEASES

 SECTION 8.1    Collection of Money  . . . . . . . . . . . . . . . . . . .  57
 SECTION 8.2    Trust Accounts . . . . . . . . . . . . . . . . . . . . . .  58
 SECTION 8.3    General Provisions Regarding Accounts  . . . . . . . . . .  58
 SECTION 8.4    Release of Trust Estate  . . . . . . . . . . . . . . . . .  59
 SECTION 8.5    Opinion of Counsel . . . . . . . . . . . . . . . . . . . .  60

                                 ARTICLE IX

                           SUPPLEMENTAL INDENTURES

 SECTION 9.1    Supplemental Indentures Without Consent of Noteholders . .  60
 SECTION 9.2    Supplemental Indentures with Consent of Noteholders  . . .  62
 SECTION 9.3    Execution of Supplemental Indentures . . . . . . . . . . .  64
 SECTION 9.4    Effect of Supplemental Indenture . . . . . . . . . . . . .  64
 SECTION 9.5    Conformity with Trust Indenture Act  . . . . . . . . . . .  64
 SECTION 9.6    Reference in Notes to Supplemental Indentures  . . . . . .  64

                                  ARTICLE X

                             REDEMPTION OF NOTES

 SECTION 10.1   Redemption . . . . . . . . . . . . . . . . . . . . . . . .  65
 SECTION 10.2   Form of Redemption Notice  . . . . . . . . . . . . . . . .  65
 SECTION 10.3   Notes Payable on Redemption Date . . . . . . . . . . . . .  66

                                 ARTICLE XI

                                MISCELLANEOUS

 SECTION 11.1   Compliance Certificates and Opinions, etc. . . . . . . . .  66
 SECTION 11.2   Form of Documents Delivered to Indenture Trustee . . . . .  68
 SECTION 11.3   Acts of Noteholders  . . . . . . . . . . . . . . . . . . .  69
 SECTION 11.4   Notices, etc., to Indenture Trustee, Issuer and
                  Rating Agencies  . . . . . . . . . . . . . . . . . . . .  69
 SECTION 11.5   Notices to Noteholders; Waiver . . . . . . . . . . . . . .  70
 SECTION 11.6   Alternate Payment and Notice Provisions  . . . . . . . . .  71
 SECTION 11.7   Conflict with Trust Indenture Act  . . . . . . . . . . . .  71
 SECTION 11.8   Effect of Headings and Table of Contents . . . . . . . . .  71
 SECTION 11.9   Successors and Assigns . . . . . . . . . . . . . . . . . .  71
 SECTION 11.10  Separability . . . . . . . . . . . . . . . . . . . . . . .  71
 SECTION 11.11  Benefits of Indenture  . . . . . . . . . . . . . . . . . .  71
 SECTION 11.12  Legal Holiday  . . . . . . . . . . . . . . . . . . . . . .  72
 SECTION 11.13  Governing Law  . . . . . . . . . . . . . . . . . . . . . .  72
 SECTION 11.14  Counterparts . . . . . . . . . . . . . . . . . . . . . . .  72
 SECTION 11.15  Recording of Indenture . . . . . . . . . . . . . . . . . .  72
 SECTION 11.16  Trust Obligation . . . . . . . . . . . . . . . . . . . . .  72
 SECTION 11.17  No Petition; Subordination; Claims Against Seller  . . . .  72
 SECTION 11.18  Inspection . . . . . . . . . . . . . . . . . . . . . . . .  73

 SCHEDULES

 SCHEDULE A    Schedule of Receivables
 SCHEDULE I    List of Permitted Investments

 EXHIBITS

 EXHIBIT A-1   Form of Class A-1 Note
 EXHIBIT A-2   Form of Class A-2 Note
 EXHIBIT A-3   Form of Class A-3 Note
 EXHIBIT B     Form of Class B Note
 EXHIBIT C     Form of Opinion of Counsel Pursuant to Section 3.6(a)




           INDENTURE, dated as of October 1, 1999 (as amended, supplemented
 or otherwise modified and in effect from time to time, this "Indenture"),
 between MMCA AUTO OWNER TRUST 1999-2, a Delaware business trust (the
 "Issuer"), and BANK OF TOKYO - MITSUBISHI TRUST COMPANY, a New York banking
 corporation, as trustee and not in its individual capacity (in such
 capacity, the "Indenture Trustee").

           Each party agrees as follows for the benefit of the other party
 and for the equal and ratable benefit of the holders of the Issuer's
 [_____]% Class A-1 Asset Backed Notes (the "Class A-1 Notes"), [____]%
 Class A-2 Asset Backed Notes (the "Class A-2 Notes"), [____]% Class A-3
 Asset Backed Notes (the "Class A-3 Notes" and, together with the Class A-1
 Notes and the Class A-2 Notes, the "Class A Notes") and [____]% Class B
 Asset Backed Notes (the "Class B Notes" and together with the Class A
 Notes, the "Notes"):

                              GRANTING CLAUSE

           The Issuer hereby Grants to the Indenture Trustee at the Closing
 Date, as Indenture Trustee for the benefit of the Holders of the Notes, all
 of the Issuer's right, title and interest in, to and under, whether now
 owned or existing or hereafter acquired or arising (a) the Receivables; (b)
 with respect to Actuarial Receivables, monies due thereunder on or after
 the related Cutoff Date (including Payaheads) and, with respect to Simple
 Interest Receivables, monies received thereunder on or after the related
 Cutoff Date; (c) the security interests in the Financed Vehicles granted by
 Obligors pursuant to the Receivables and any other interest of the Issuer
 in the Financed Vehicles; (d) all rights to receive proceeds with respect
 to the Receivables from claims on any physical damage, theft, credit life
 or disability insurance policies covering the Financed Vehicles or
 Obligors; (e) all rights to receive proceeds with respect to the
 Receivables from recourse to Dealers thereon pursuant to the Dealer
 Agreements; (f) all rights to the Receivable Files; (g) the Trust Accounts
 and all amounts, securities, financial assets, investments and other
 property deposited in or credited to any of the foregoing and all proceeds
 thereof; (h) all rights under the Sale and Servicing Agreement and the
 Yield Supplement Agreement; (i) all rights under the Purchase Agreement,
 including the right of the Seller to cause MMCA to repurchase Receivables
 from the Seller; (j) all payments and proceeds with respect to the
 Receivables held by the Servicer; (k) all property (including the right to
 receive Liquidation Proceeds and Recoveries and Financed Vehicles and the
 proceeds thereof acquired by the Issuer pursuant to the terms of a Final
 Payment Receivable), guarantees and other collateral securing a Receivable
 (other than a Receivable purchased by the Servicer or repurchased by the
 Seller); (l) all rebates of premiums and other amounts relating to
 insurance policies and other items financed under the Receivables in effect
 as of the related Cutoff Date; and (m) all present and future claims,
 demands, causes of action and choses in action in respect of any or all of
 the foregoing and all payments on or under and all proceeds of every kind
 and nature whatsoever in respect of any or all of the foregoing, including
 all proceeds of the conversion thereof, voluntary or involuntary, into cash
 or other liquid property, all cash proceeds, accounts, accounts receivable,
 notes, drafts, acceptances, chattel paper, checks, deposit accounts,
 insurance proceeds, condemnation awards, rights to payment of any and every
 kind and other forms of obligations and receivables, instruments and other
 property which at any time constitute all or part of or are included in the
 proceeds of any of the foregoing (collectively, the "Collateral").

           The foregoing Grant is made in trust to secure the payment of
 principal of and interest on, and any other amounts owing in respect of,
 the Notes, equally and ratably without prejudice, priority or distinction,
 and to secure compliance with the provisions of this Indenture, all as
 provided in this Indenture.

           The Indenture Trustee, as Indenture Trustee on behalf of the
 Holders of the Notes, acknowledges such Grant, accepts the trusts under
 this Indenture in accordance with the provisions of this Indenture and
 agrees to perform its duties required in this Indenture to the best of its
 ability to the end that the interests of the Holders of the Notes may be
 adequately and effectively protected.


                                  ARTICLE I

              DEFINITIONS AND INCORPORATION BY REFERENCE

           SECTION 1.1  Definitions.  (a)  Except as otherwise specified
 herein or as the context may otherwise require, the following terms have
 the respective meanings set forth below for all purposes of this Indenture.

           "Accrued Note Interest" shall mean, with respect to any Payment
 Date and each Class of Notes, the sum of the Monthly Accrued Note Interest
 and the Interest Carryover Shortfall for such Class for such Payment Date.

           "Act" shall have the meaning specified in Section 11.3(a).

           "Administration Agreement" shall mean the Administration
 Agreement, dated as of October 1, 1999, by and among the Administrator, the
 Issuer and the Indenture Trustee, as the same may from time to time be
 amended, supplemented or otherwise modified and in effect.

           "Administrator" shall mean Mitsubishi Motors Credit of America,
 Inc., a Delaware corporation, or any successor Administrator under the
 Administration Agreement.

           "Authenticating Agent" shall have the meaning specified in
 Section 2.14.

           "Basic Documents" shall mean this Indenture, the Certificate of
 Trust, the Trust Agreement, the Assignments (as defined in the Purchase
 Agreement), the Sale and Servicing Agreement, the Purchase Agreement, the
 Administration Agreement, the Note Depository Agreement, the Yield
 Supplement Agreement, the Control Agreement and other documents and
 certificates delivered in connection therewith as the same may from time to
 time be amended, supplemented or otherwise modified and in effect.

           "Book-Entry Notes" shall mean a beneficial interest in the Notes,
 ownership and transfers of which shall be made through book entries by a
 Clearing Agency as described in Section 2.11.

           "Business Day" shall mean any day other than a Saturday, a Sunday
 or a day on which banking institutions or trust companies in New York, New
 York, Wilmington, Delaware or Los Angeles, California are authorized or
 obligated by law, regulation or executive order to be closed.

           "Certificate of Trust" shall mean the certificate of trust of the
 Issuer substantially in the form of Exhibit C to the Trust Agreement.

           "Class" shall mean a class of Notes, which may be the Class A-1
 Notes, the Class A-2 Notes, the Class A-3 Notes or the Class B Notes.

           "Class A Noteholder" shall mean the Person in whose name a Class
 A Note is registered in the Note Register.

           "Class A Notes" shall mean the Class A-1 Notes, the Class A-2
 Notes and the Class A-3 Notes, collectively.

           "Class A-1 Final Payment Date" shall mean the June 2002 Payment
 Date.

           "Class A-1 Noteholder" shall mean the Person in whose name a
 Class A-1 Note is registered on the Note Register.

           "Class A-1 Notes" shall mean the $326,000,000 aggregate initial
 principal amount of [_____]% Class A-1 Asset Backed Notes issued by the
 Issuer pursuant to this Indenture, substantially in the form of Exhibit A-1
 to this Indenture.

           "Class A-1 Rate" shall mean [_____]% per annum.

           "Class A-2 Final Payment Date" shall mean the August 2003 Payment
 Date.

           "Class A-2 Noteholder" shall mean the Person in whose name a
 Class A-2 Note is registered on the Note Register.

           "Class A-2 Notes" shall mean the $210,000,000 aggregate initial
 principal amount of [_____]% Class A-2 Asset Backed Notes issued by the
 Issuer pursuant to this Indenture, substantially in the form of Exhibit A-2
 to this Indenture.

           "Class A-2 Rate" shall mean [_____]% per annum.

           "Class A-3 Final Payment Date" shall mean the May 2004 Payment
 Date.

           "Class A-3 Noteholder" shall mean the Person on whose name a
 Class A-3 Note is registered on the Note Register.

           "Class A-3 Notes" shall mean the $142,000,000 aggregate initial
 principal amount of [_____]% Class A-3 Asset Backed Notes issued by the
 Issuer pursuant to this Indenture, substantially in the form of Exhibit A-3
 to this Indenture.

           "Class A-3 Rate" shall mean [_____]% per annum.

           "Class B Final Payment Date" shall mean the April 2006 Payment
 Date.

           "Class B Noteholder" shall mean the Person in whose name a Class
 B Note is registered on the Note Register.

           "Class B Notes" shall mean the $62,000,000 aggregate initial
 principal amount of [_____]% Class B Asset Backed Notes issued by the
 Issuer pursuant to this Indenture, substantially in the form of Exhibit B
 to this Indenture.

           "Class B Rate" shall mean [____]% per annum.

           "Clearing Agency" shall mean an organization registered as a
 "clearing agency" pursuant to Section 17A of the Exchange Act.

           "Clearing Agency Participant" shall mean a broker, dealer, bank,
 other financial institution or other Person for whom from time to time a
 Clearing Agency effects book-entry transfers and pledges of securities
 deposited with the Clearing Agency.

           "Closing Date" shall mean October 28, 1999.

           "Code" shall mean the Internal Revenue Code of 1986, as amended
 from time to time, and the rules and regulations, including proposed or
 temporary regulations, promulgated thereunder.

           "Collateral" shall have the meaning specified in the Granting
 Clause of this Indenture.

           "Commission" shall mean the Securities and Exchange Commission.

           "Control Agreement" shall mean the Securities Account Control
 Agreement, dated as of October 1, 1999, by and among the Seller, the
 Issuer, the Servicer, the Indenture Trustee and Bank of Tokyo - Mitsubishi
 Trust Company in its capacity as a securities intermediary, as the same may
 from time to time be amended, supplemented or otherwise modified and in
 effect.

           "Corporate Trust Office" shall mean the principal office of the
 Indenture Trustee at which at any particular time its corporate trust
 business shall be administered, which office at date of execution of this
 Indenture is located at 1251 Avenue of the Americas, New York, New York
 10020-1104, Attention: Corporate Trust Department, or at such other address
 as the Indenture Trustee may designate from time to time by notice to the
 Noteholders and the Issuer, or the principal corporate trust office of any
 successor Indenture Trustee at the address designated by such successor
 Indenture Trustee by notice to the Noteholders and the Issuer.

           "Default" shall mean any occurrence that is, or with notice or
 the lapse of time or both would become, an Event of Default.

           "Definitive Notes" shall have the meaning specified in Section
 2.11.

           "Event of Default" shall have the meaning specified in Section
 5.1.

           "Exchange Act" shall mean the Securities Exchange Act of 1934, as
 amended.

           "Executive Officer" shall mean, with respect to any corporation,
 the Chief Executive Officer, Chief Operating Officer, Chief Financial
 Officer, President, Executive Vice President, any Vice President, the
 Secretary or the Treasurer of such corporation and, with respect to any
 partnership, any general partner thereof.

           "Final Payment Date" shall mean the Class A-1 Payment Date, the
 Class A-2 Final Payment Date, the Class A-3 Final Payment Date and the
 Class B Final Payment Date, collectively, or any of them, as the context
 requires.

           "Final Scheduled Maturity Date" shall mean (i) with respect to
 any Initial Receivable, [__________] and (ii) with respect to any
 Subsequent Receivable, [___________].

           "Grant" shall mean to mortgage, pledge, bargain, sell, warrant,
 alienate, remise, release, convey, assign, transfer, create, and to grant a
 lien upon and a security interest in and right of set-off against, and to
 deposit, set over and confirm pursuant to this Indenture.  A Grant of the
 Collateral or of any other agreement or instrument shall include all
 rights, powers and options (but none of the obligations) of the granting
 party thereunder, including the immediate and continuing right to claim
 for, collect, receive and give receipt for principal and interest payments
 in respect of the Collateral and all other monies payable thereunder, to
 give and receive notices and other communications, to make waivers or other
 agreements, to exercise all rights and options, to bring Proceedings in the
 name of the granting party or otherwise, and generally to do and receive
 anything that the granting party is or may be entitled to do or receive
 thereunder or with respect thereto.

           "Holder" or "Noteholder" shall mean the Person in whose name a
 Note is registered on the Note Register.

           "Indenture Trustee" shall mean Bank of Tokyo - Mitsubishi Trust
 Company, a New York banking corporation, as Indenture Trustee under this
 Indenture, or any successor Indenture Trustee under this Indenture.

           "Independent" shall mean, when used with respect to any specified
 Person, that such Person (a) is in fact independent of the Issuer, any
 other obligor on the Notes, the Seller and any Affiliate of any of the
 foregoing Persons, (b) does not have any direct financial interest or any
 material indirect financial interest in the Issuer, any such other obligor,
 the Seller or any Affiliate of any of the foregoing Persons and (c) is not
 connected with the Issuer, any such other obligor, the Seller or any
 Affiliate of any of the foregoing Persons as an officer, employee,
 promoter, underwriter, trustee, partner, director or person performing
 similar functions.

           "Independent Certificate" shall mean a certificate or opinion to
 be delivered to the Indenture Trustee under the circumstances described in,
 and otherwise complying with, the applicable requirements of Section 11.1,
 made by an Independent appraiser or other expert appointed by an Issuer
 Order and approved by the Indenture Trustee in the exercise of reasonable
 care, and such opinion or certificate shall state that the signer has read
 the definition of "Independent" in this Indenture and that the signer is
 Independent within the meaning thereof.

           "Interest Accrual Period" shall mean, with respect to any Payment
 Date and with respect to each Class of the Notes, the period from and
 including the 15th day of the calendar month immediately preceding such
 Payment Date (or, in the case of the first Payment Date, the Closing Date),
 to but excluding the 15th day of the calendar month in which such Payment
 Date occurs.

           "Interest Carryover Shortfall" shall mean, with respect to any
 Payment Date and any Class of Notes, the excess of the sum of the Monthly
 Accrued Note Interest for the preceding Payment Date and any outstanding
 Interest Carryover Shortfall from the close of business on such preceding
 Payment Date, over the amount in respect of interest that is actually
 deposited in the Note Payment Account on such preceding Payment Date with
 respect to such Class, plus interest on such excess, to the extent
 permitted by law, at the applicable Note Interest Rate for the related
 Interest Accrual Period.

           "Issuer" shall mean MMCA Auto Owner Trust 1999-2, unless a
 successor replaces it and, thereafter, means the successor and for purposes
 of any provision contained herein and required by the TIA, each other
 obligor on the Notes.

           "Issuer Order" and "Issuer Request" shall mean a written order or
 request signed in the name of the Issuer by any one of its Responsible
 Officers and delivered to the Indenture Trustee.

           "MART Trust Agreement" shall mean the Amended and Restated Trust
 Agreement, dated as of October 1, 1999, between MMCA, as beneficiary, and
 Chase Manhattan Bank Delaware, a Delaware banking corporation, as trustee,
 relating to the Seller, as from time to time amended, supplemented or
 otherwise modified and in effect.

           "Monthly Accrued Note Interest" shall mean, with respect to any
 Payment Date and (i) any Class of Notes, interest accrued for the related
 Interest Accrual Period at the applicable Note Interest Rate for such Class
 on the aggregate principal amount of the Notes of such Class as of the
 immediately preceding Payment Date, after giving effect to all payments of
 principal to Noteholders on or prior to such preceding Payment Date (or, in
 the case of the first Payment Date, the initial principal amount of the
 Notes); and (ii) with respect to the Notes collectively, the sum of Monthly
 Accrued Note Interest for each Class.

           "Note Depository Agreement" shall mean the agreement dated, as of
 October 28, 1999, among the Issuer, the Indenture Trustee, the
 Administrator and The Depository Trust Company, as the initial Clearing
 Agency, relating to the Notes.

           "Note Interest Rate" shall mean, in the case of the Class A-1
 Notes, the Class A-1 Rate, in the case of the Class A-2 Notes, the Class A-
 2 Rate, in the case of the Class A-3 Notes, the Class A-3 Rate and in the
 case of the Class B Notes, the Class B Rate.

           "Note Owner" shall mean, with respect to any Book-Entry Note, the
 Person who is the beneficial owner of such Book-Entry Note, as reflected on
 the books of the Clearing Agency or on the books of a Person maintaining an
 account with such Clearing Agency (directly as a Clearing Agency
 Participant or as an indirect participant, in each case in accordance with
 the rules of such Clearing Agency).

           "Note Register" and "Note Registrar" shall have the respective
 meanings specified in Section 2.5(a).

           "Noteholders" shall mean the Class A-1 Noteholders, the Class A-2
 Noteholders, the Class A-3 Noteholders and the Class B Noteholders,
 collectively.

           "Notes" shall mean the Class A-1 Notes, the Class A-2 Notes, the
 Class A-3 Notes and the Class B Notes, collectively.

           "Officer's Certificate" shall mean a certificate signed by any
 Responsible Officer of the Issuer, under the circumstances described in,
 and otherwise complying with, the applicable requirements of Section 11.1,
 and delivered to the Indenture Trustee.  Unless otherwise specified, any
 reference in this Indenture to an Officer's Certificate shall be to an
 Officer's Certificate of any Responsible Officer of the Issuer.

           "Opinion of Counsel" shall mean one or more written opinions of
 counsel who may, except as otherwise expressly provided in this Indenture,
 be employees of or counsel to the Issuer, MMCA or the Servicer and who
 shall be satisfactory to the Indenture Trustee, and which opinion or
 opinions shall be addressed to the Indenture Trustee as Indenture Trustee,
 shall comply with the applicable requirements of Section 11.1, and shall be
 in form and substance satisfactory to the Indenture Trustee.

           "Outstanding" shall mean, as of the date of determination, all
 Notes theretofore authenticated and delivered under this Indenture except:

                      (i)  Notes theretofore cancelled by the Note
      Registrar or delivered to the Note Registrar for cancellation;

                      (ii)  Notes or portions thereof the payment
      for which money in the necessary amount has been theretofore
      deposited with the Indenture Trustee or any Paying Agent in trust
      for the Holders of such Notes (provided, however, that if such
      Notes are to be redeemed, notice of such redemption has been duly
      given pursuant to this Indenture or provision for such notice has
      been made, satisfactory to the Indenture Trustee); and

                      (iii)  Notes in exchange for or in lieu of
      which other Notes have been authenticated and delivered pursuant
      to this Indenture unless proof satisfactory to the Indenture
      Trustee is presented that any such Notes are held by a protected
      purchaser;

 provided, that in determining whether the Holders of the requisite
 principal amount of the Notes Outstanding have given any request, demand,
 authorization, direction, notice, consent, or waiver hereunder or under any
 Basic Document, Notes owned by the Issuer, any other obligor upon the
 Notes, the Seller, the Servicer or any Affiliate of any of the foregoing
 Persons shall be disregarded and deemed not to be Outstanding, except that,
 in determining whether the Indenture Trustee shall be protected in relying
 on any such request, demand, authorization, direction, notice, consent, or
 waiver, only Notes that a Responsible Officer of the Indenture Trustee
 knows to be so owned shall be so disregarded.  Notes so owned that have
 been pledged in good faith may be regarded as Outstanding if the pledgee
 establishes to the satisfaction of the Indenture Trustee the pledgee's
 right so to act with respect to such Notes and that the pledgee is not the
 Issuer, any other obligor upon the Notes, the Seller, the Servicer or any
 Affiliate of any of the foregoing Persons.

           "Outstanding Amount" shall mean the aggregate principal amount of
 all Notes Outstanding at the date of determination.

           "Owner Trustee" shall mean Wilmington Trust Company, a Delaware
 banking corporation, not in its individual capacity but solely as Owner
 Trustee under the Trust Agreement, or any successor Owner Trustee under the
 Trust Agreement.

           "Paying Agent" shall mean the Indenture Trustee or any other
 Person that meets the eligibility standards for the Indenture Trustee
 specified in Section 6.11 and is authorized by the Issuer to make payments
 to and distributions from the Collection Account and the Note Payment
 Account, including payment of principal of or interest on the Notes on
 behalf of the Issuer.

           "Payment Date" shall mean the 15th day of each month, or if any
 such day is not a Business Day, the immediately following Business Day,
 commencing on November 15, 1999.

           "Predecessor Note" shall mean, with respect to any particular
 Note, every previous Note evidencing all or a portion of the same debt as
 that evidenced by such particular Note and, for purposes of this
 definition, any Note authenticated and delivered under Section 2.6 in lieu
 of a mutilated, lost, destroyed or stolen Note shall be deemed to evidence
 the same debt as the mutilated, lost, destroyed or stolen Note.

           "Principal Carryover Shortfall" shall mean, as of the close of
 business on any Payment Date, the excess of the Principal Distribution
 Amount and any outstanding Principal Carryover Shortfall from the preceding
 Payment Date over the amount in respect of principal that is actually
 deposited in the Note Payment Account on such Payment Date.

           "Proceeding" shall mean any suit in equity, action at law or
 other judicial or administrative proceeding.

           "Rating Agency" shall mean either S&P or Moody's, and together,
 the "Rating Agencies."  If no such organization or successor is any longer
 in existence, "Rating Agency" shall be a nationally recognized statistical
 rating organization or other comparable Person designated by the Issuer,
 notice of which designation shall be given to the Indenture Trustee, the
 Owner Trustee and the Servicer.

           "Rating Agency Condition" shall mean, with respect to any action,
 that each Rating Agency shall have been given prior notice thereof and that
 each of the Rating Agencies shall have notified the Seller, the Servicer,
 the Indenture Trustee and the Owner Trustee that such action shall not
 result in a reduction or withdrawal of the then current rating assigned to
 any Class of Notes.

           "Record Date" shall mean, with respect to a Payment Date or
 Redemption Date, (i) for any Book-Entry Notes, the close of business on the
 Business Day immediately preceding such Payment Date or Redemption Date or,
 (ii) for any Definitive Notes that have been issued pursuant to Section
 2.13, the fifteenth (15th) day of the preceding month, unless such
 fifteenth (15th) day is not a Business Day, in which case the immediately
 preceding Business Day.

           "Redemption Date" shall mean (a) in the case of a redemption of
 Notes pursuant to Section 10.1(a), the Payment Date specified by the
 Servicer pursuant to Section 10.1(a) on which date the Indenture Trustee
 shall withdraw any amount remaining in the Supplemental Reserve Account and
 the Reserve Account and deposit the applicable amount thereof payable to
 the Notes in the Note Payment Account first from any amount remaining in
 the Supplemental Reserve Account and then to the extent of any remaining
 shortfall from the Reserve Account and (b) in the case of a redemption of
 Notes pursuant to Section 10.1(b), the Payment Date specified by the
 Servicer pursuant to Section 4.8(b) of the Sale and Servicing Agreement.

           "Redemption Price" shall mean (a) in the case of a redemption of
 Notes pursuant to Section 10.1(a), an amount equal to the unpaid principal
 amount of the Notes redeemed plus accrued and unpaid interest thereon as of
 the applicable Redemption Date, and (b) in the case of a redemption of
 Notes pursuant to Section 10.1(b), an amount equal to the lesser of (x) the
 Remaining Pre-Funded Amount withdrawn from the Pre-Funding Account and
 deposited to the Collection Account on or prior to the Redemption Date
 pursuant to Section 4.8(b) of the Sale and Servicing Agreement and (y) the
 amount specified in clause (a) above.

           "Registered Holder" shall mean the Person in whose name a Note is
 registered on the Note Register on the applicable Record Date.

           "Responsible Officer" shall mean, (a) with respect to the Issuer,
 any officer of the Owner Trustee who is authorized to act for or on behalf
 of the Owner Trustee in matters relating to the Issuer and who is
 identified on the list of Responsible Officers delivered by the Owner
 Trustee to the Indenture Trustee on the Closing Date (as such list may be
 modified or supplemented from time to time thereafter) and, for so long as
 the Administration Agreement is in full force and effect, any officer of
 the Administrator who is authorized to act for the Administrator in matters
 relating to the Issuer and to be acted upon by the Administrator pursuant
 to the Administration Agreement and (b) with respect to the Indenture
 Trustee, any officer within the Corporate Trust Office of the Indenture
 Trustee with direct responsibility for the administration of this Indenture
 and also, with respect to a particular matter, any other officer to whom
 such matter is referred because of such officer's knowledge of and
 familiarity with the particular subject.

           "Sale and Servicing Agreement" shall mean the Sale and Servicing
 Agreement, dated as of October 1, 1999, by and among the Issuer, the Seller
 and the Servicer, as from time to time amended, supplemented or otherwise
 modified and in effect.

           "Scheduled Principal" shall mean, with respect to any Payment
 Date, the sum of (a) the sum of (i) collections of principal on Simple
 Interest Receivables received during the related Collection Period,
 including collections of principal attributable to the Last Scheduled
 Payment of a Simple Interest Receivable that is a Final Payment Receivable
 (unless a Last Scheduled Payment Advance has previously been made with
 respect to such Last Scheduled Payment), and charges for Excess Wear and
 Tear and Excess Mileage, and (ii) Last Scheduled Payment Advances made on
 such Payment Date with respect to Simple Interest Receivables that are
 Final Payment Receivables, (b) the principal portion of each Scheduled
 Payment (including a Last Scheduled Payment on a Final Payment Receivable)
 due on any Actuarial Receivable during the related Collection Period, (c)
 (without duplication of amounts taken into account under (a) or (b)) the
 Principal Balance of  (i) Receivables prepaid in full during the related
 Collection Period and (ii) Receivables which became Defaulted Receivables
 during the related Collection Period, (d) the Purchase Amount of each
 Receivable that was repurchased by the Seller or purchased by the Servicer
 during such Collection Period to the extent attributable to principal, (e)
 the proceeds of any other sale of a Receivable, to the extent allocable to
 principal, and (f) partial prepayments attributable to any refunded item
 included in the Amount Financed, such as extended warranty protection plan
 costs or physical damage, credit life or disability insurance premiums, or
 any partial prepayment which causes a reduction in the Obligor's periodic
 payment to be below the Scheduled Payment as of the related Cutoff Date;
 provided, however, that in calculating the Scheduled Principal, (x) all
 payments and proceeds (including Liquidation Proceeds) of any Purchased
 Receivables the Purchase Amount of which has been included in Scheduled
 Principal in a prior Collection Period (which shall be paid to the Seller
 or Servicer, as applicable) and (y) all amounts released from the Pre-
 Funding Account will be excluded.

           "Securities" shall have the meaning specified in the MART Trust
 Agreement.

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

           "Seller" shall mean MMCA Auto Receivables Trust, a Delaware
 business trust, in its capacity as seller under the Sale and Servicing
 Agreement, and its successors-in-interest.

           "Servicer" shall mean Mitsubishi Motors Credit of America, Inc.,
 a Delaware corporation, in its capacity as servicer under the Sale and
 Servicing Agreement, and any successor Servicer thereunder.

           "State" shall mean any of the fifty States of the United States
 of America or the District of Columbia.

           "Subtrust" shall have the meaning specified in the MART Trust
 Agreement.

           "Subtrust Assets" shall have the meaning specified in the MART
 Trust Agreement.

           "Successor Servicer" shall have the meaning specified in Section
 3.7(e).

           "Total Required Payment" shall mean, on any Payment Date, the
 Total Servicing Fee, the Accrued Note Interest and the Principal
 Distribution Amount.

           "Trust Estate" shall mean all money, instruments, rights and
 other property that are subject or intended to be subject to the lien and
 security interest of this Indenture for the benefit of the Noteholders
 (including, without limitation, all property and interests Granted to the
 Indenture Trustee), including all proceeds thereof.

           "Trust Indenture Act" or "TIA" shall mean the Trust Indenture Act
 of 1939, as amended, unless otherwise specifically provided.

                (b)  Except as otherwise specified herein or as the context
 may otherwise require, capitalized terms used but not otherwise defined
 herein have the respective meanings set forth in, or incorporated by
 reference into, the Sale and Servicing Agreement for all purposes of this
 Indenture.

           SECTION 1.2  Incorporation by Reference of Trust Indenture Act.
 Whenever this Indenture refers to a provision of the TIA, the provision is
 incorporated by reference in and made a part of this Indenture.  The
 following TIA terms used in this Indenture have the following meanings:

           "Indenture securities" shall mean the Notes.

           "Indenture security holder" shall mean a Noteholder.

           "Indenture to be qualified" shall mean this Indenture.

           "Indenture trustee" or "Institutional trustee" shall mean the
 Indenture Trustee.

           "Obligor" on the indenture securities shall mean the Issuer and
 any other obligor on the indenture securities.

           All other TIA terms used in this Indenture that are defined in
 the TIA, defined by TIA reference to another statute or defined by
 Commission rule have the meaning assigned to them by such definitions.

           SECTION 1.3  Rules of Construction.  Unless the context otherwise
 requires:

                      (i)  a term has the meaning assigned to it;

                      (ii)  an accounting term not otherwise defined
      has the meaning assigned to it in accordance with generally
      accepted accounting principles as in effect from time to time;

                      (iii)  "or" is not exclusive;

                      (iv)  "including" means including without
      limitation;

                      (v)  words in the singular include the plural
      and words in the plural include the singular; and

                      (vi)  any agreement, instrument or statute
      defined or referred to herein or in any instrument or certificate
      delivered in connection herewith means such agreement, instrument
      or statute as from time to time amended, modified or supplemented
      and includes (in the case of agreements or instruments)
      references to all attachments thereto and instruments
      incorporated therein; references to a Person are also to its
      permitted successors and assigns.


                                 ARTICLE II

                                  THE NOTES

           SECTION 2.1  Form.  (a)  The Class A-1 Notes, the Class A-2
 Notes, the Class A-3 Notes and the Class B Notes, together with the
 Indenture Trustee's Certificates of Authentication, shall be in
 substantially the form set forth in Exhibit A-1, Exhibit A-2, Exhibit A-3
 and Exhibit B, respectively, with such appropriate insertions, omissions,
 substitutions and other variations as are required or permitted by this
 Indenture, and may have such letters, numbers or other marks of
 identification and such legends or endorsements placed thereon as may,
 consistently herewith, be determined by the officers executing such Notes,
 as evidenced by their execution thereof.  Any portion of the text of any
 Note may be set forth on the reverse thereof, with an appropriate reference
 thereto on the face of the Note.

                (b)  The Definitive Notes shall be typewritten, printed,
 lithographed or engraved or produced by any combination of these methods
 (with or without steel engraved borders), all as determined by the officers
 executing such Notes, as evidenced by their execution of such Notes.

                (c)  Each Note shall be dated the date of its
 authentication.  The terms of the Notes set forth in Exhibits A-1, A-2, A-3
 and B hereto are part of the terms of this Indenture and are incorporated
 herein by reference.

           SECTION 2.2  Execution, Authentication and Delivery.  (a)  The
 Notes shall be executed on behalf of the Issuer by any of its Responsible
 Officers.  The signature of any such Responsible Officer on the Notes may
 be manual or facsimile.

                (b)  Notes bearing the manual or facsimile signature of
 individuals who were at any time Responsible Officers of the Issuer shall
 bind the Issuer, notwithstanding that such individuals or any of them have
 ceased to hold such offices prior to the authentication and delivery of
 such Notes or did not hold such offices at the date of such Notes.

                (c)  The Indenture Trustee shall, upon Issuer Order,
 authenticate and deliver [_____]% Class A-1 Asset Backed Notes for original
 issue in an aggregate principal amount of $326,000,000, [_____]% Class A-2
 Asset Backed Notes for original issue in an aggregate principal amount of
 $210,000,000, [_____]% Class A-3 Asset Backed Notes for original issue in
 an aggregate principal amount of $142,000,000, and [_____]% Class B Asset
 Backed Notes for original issue in an aggregate principal amount of
 $62,000,000.  The aggregate principal amounts of [_____]% Class A-1 Asset
 Backed Notes, [_____]% Class A-2 Asset Backed Notes, [_____]% Class A-3
 Asset Backed Notes and [_____]% Class B Asset Backed Notes outstanding at
 any time may not exceed those respective amounts except as provided in
 Section 2.6.

                (d)  Each Note shall be dated the date of its
 authentication.  The Notes shall be issuable in minimum denominations of
 $1,000 and integral multiples of $1,000 thereof.

                (e)  No Note shall be entitled to any benefit under this
 Indenture or be valid or obligatory for any purpose, unless there appears
 on such Note a certificate of authentication substantially in the form
 provided for herein executed by the Indenture Trustee by the manual
 signature of one of its authorized signatories, and such certificate upon
 any Note shall be conclusive evidence, and the only evidence, that such
 Note has been duly authenticated and delivered hereunder.

           SECTION 2.3  Temporary Notes.  (a)  Pending the preparation of
 Definitive Notes pursuant to Section 2.13, the Issuer may execute, and upon
 receipt of an Issuer Order the Indenture Trustee shall authenticate and
 deliver, temporary Notes that are printed, lithographed, typewritten,
 mimeographed or otherwise produced, of the tenor of the Definitive Notes in
 lieu of which they are issued and with such variations not inconsistent
 with the terms of this Indenture as the officers executing such Notes may
 determine, as evidenced by their execution of such Notes.

           (b)  If temporary Notes are issued pursuant to Section 2.3(a),
 the Issuer shall cause Definitive Notes to be prepared without unreasonable
 delay.  After the preparation of Definitive Notes, the temporary Notes
 shall be exchangeable for Definitive Notes upon surrender of the temporary
 Notes at the office or agency of the Issuer to be maintained as provided in
 Section 3.2, without charge to the Holder.  Upon surrender for cancellation
 of any one or more temporary Notes, the Issuer shall execute, and the
 Indenture Trustee shall authenticate and deliver in exchange therefor, a
 like principal amount of Definitive Notes of authorized denominations.
 Until so exchanged, the temporary Notes shall in all respects be entitled
 to the same benefits under this Indenture as Definitive Notes.

           SECTION 2.4  Tax Treatment.  The Issuer has entered into this
 Indenture, and the Notes shall be issued, with the intention that, for
 federal, state and local income and franchise tax purposes, the Notes shall
 qualify as indebtedness of the Issuer secured by the Trust Estate.  The
 Issuer, by entering into this Indenture, and each Noteholder, by its
 acceptance of a Note (and each Note Owner by its acceptance of an interest
 in the applicable Book-Entry Note), agree to treat the Notes for federal,
 state and local income and franchise tax purposes as indebtedness of the
 Issuer.

           SECTION 2.5  Registration; Registration of Transfer and Exchange.
 (a)  The Issuer shall cause to be kept a register (the "Note Register") in
 which, subject to such reasonable regulations as it may prescribe, the
 Issuer shall provide for the registration of Notes and the registration of
 transfers of Notes.  The Indenture Trustee initially shall be the "Note
 Registrar" for the purpose of registering Notes and transfers of Notes as
 herein provided.  Upon any resignation of any Note Registrar, the Issuer
 shall promptly appoint a successor or, if it elects not to make such an
 appointment, assume the duties of Note Registrar.

                (b)  If a Person other than the Indenture Trustee is
 appointed by the Issuer as Note Registrar, (i) the Issuer shall give the
 Indenture Trustee prompt written notice of the appointment of such Note
 Registrar and of the location and  any change in the location, of the Note
 Register, (ii) the Indenture Trustee shall have the right to inspect the
 Note Register at all reasonable times and to obtain copies thereof and
 (iii) the Indenture Trustee shall have the right to rely upon a certificate
 executed on behalf of the Note Registrar by an Executive Officer thereof as
 to the names and addresses of the Holders of the Notes and the principal
 amounts and number of such Notes.

                (c)  Upon surrender for registration of transfer of any Note
 at the office or agency of the Issuer to be maintained as provided in
 Section 3.2, if the requirements of Section 8-401 of the Relevant UCC are
 met, the Issuer shall execute, and the Indenture Trustee shall authenticate
 and the Noteholder shall obtain from the Indenture Trustee, in the name of
 the designated transferee or transferees, one or more new Notes of the same
 Class in any authorized denomination, of a like aggregate principal amount.
 The Indenture Trustee may rely upon the Administrator with respect to the
 determination of whether the requirements of Section 8-401 of the Relevant
 UCC are met.

                (d)  At the option of the Noteholder, Notes may be exchanged
 for other Notes of the same Class in any authorized denominations, of a
 like aggregate principal amount, upon surrender of the Notes to be
 exchanged at such office or agency.  Whenever any Notes are so surrendered
 for exchange, if the requirements of Section 8-401 of the Relevant UCC are
 met, the Issuer shall execute, the Indenture Trustee shall authenticate,
 and the Noteholder shall obtain from the Indenture Trustee, the Notes which
 the Noteholder making such exchange is entitled to receive.  The Indenture
 Trustee may rely upon the Administrator with respect to the determination
 of whether the requirements of Section 8-401 of the Relevant UCC are met.

                (e)  All Notes issued upon any registration of transfer or
 exchange of Notes shall be the valid obligations of the Issuer, evidencing
 the same debt, and entitled to the same benefits under this Indenture as
 the Notes surrendered upon such registration of transfer or exchange.

                (f)  Every Note presented or surrendered for registration of
 transfer or exchange shall be duly endorsed by, or be accompanied by a
 written instrument of transfer in form satisfactory to the Indenture
 Trustee duly executed by, the Holder thereof or such Holder's attorney duly
 authorized in writing, with such signature guaranteed by an "eligible
 guarantor institution" meeting the requirements of the Note Registrar.

                (g)  No service charge shall be made to a Holder for any
 registration of transfer or exchange of Notes, but the Issuer may require
 payment of a sum sufficient to cover any tax or other governmental charge
 that may be imposed in connection with any registration of transfer or
 exchange of Notes, other than exchanges pursuant to Section 2.3 or 9.6 not
 involving any transfer.

                (h)  The preceding provisions of this Section 2.5
 notwithstanding, the Issuer shall not be required to make and the Note
 Registrar need not register transfers or exchanges of Notes selected for
 redemption or of any Note for a period of fifteen (15) days preceding the
 due date for any payment with respect to such Note.

           SECTION 2.6  Mutilated, Destroyed, Lost or Stolen Notes.  (a)  If
 (i) any mutilated Note is surrendered to the Indenture Trustee, or the
 Indenture Trustee receives evidence to its satisfaction of the destruction,
 loss or theft of any Note, and (ii) there is delivered to the Indenture
 Trustee such security or indemnity as may be required by it to hold the
 Issuer and the Indenture Trustee harmless, then, in the absence of notice
 to the Issuer, the Note Registrar or the Indenture Trustee that such Note
 has been acquired by a protected purchaser, and provided that the
 requirements of Section 8-405 of the Relevant UCC are met, the Issuer shall
 execute, and upon its request the Indenture Trustee shall authenticate and
 deliver, in exchange for or in lieu of any such mutilated, destroyed, lost
 or stolen Note, a replacement Note of the same Class; provided, however,
 that if any such destroyed, lost or stolen Note, but not a mutilated Note,
 shall have become or within seven (7) days of the Indenture Trustee's
 receipt of evidence to its satisfaction of such destruction, loss or theft
 shall be due and payable, or shall have been called for redemption, instead
 of issuing a replacement Note of the same Class, the Issuer may pay such
 destroyed, lost or stolen Note when so due or payable or upon the
 Redemption Date without surrender thereof.  The Indenture Trustee may rely
 upon the Administrator with respect to the determination of whether the
 requirements of Section 8-405 of the Relevant UCC are met.  If, after the
 delivery of such replacement Note or payment of a destroyed, lost or stolen
 Note pursuant to the proviso to the preceding sentence, a protected
 purchaser of the original Note in lieu of which such replacement Note was
 issued presents for payment such original Note, the Issuer and the
 Indenture Trustee shall be entitled to recover such replacement Note (or
 such payment) from the Person to whom it was delivered or any Person taking
 such replacement Note from such Person to whom such replacement Note was
 delivered or any assignee of such Person, except a protected purchaser, and
 shall be entitled to recover upon the security or indemnity provided
 therefor to the extent of any loss, damage, cost or expense incurred by the
 Issuer or the Indenture Trustee in connection therewith.

                (b)  Upon the issuance of any replacement Note under this
 Section 2.6, the Issuer may require the payment by the Holder of such Note
 of a sum sufficient to cover any tax or other governmental charge that may
 be imposed in relation thereto and any other reasonable expenses (including
 the fees and expenses of the Indenture Trustee) connected therewith.

                (c)  Every replacement Note issued pursuant to this Section
 2.6 in replacement of any mutilated, destroyed, lost or stolen Note shall
 constitute an original additional contractual obligation of the Issuer,
 whether or not the mutilated, destroyed, lost or stolen Note shall be at
 any time enforceable by anyone, and shall be entitled to all the benefits
 of this Indenture equally and proportionately with any and all other Notes
 duly issued hereunder.

                (d)  The provisions of this Section 2.6 are exclusive and
 shall preclude (to the extent lawful) all other rights and remedies with
 respect to the replacement or payment of mutilated, destroyed, lost or
 stolen Notes.

           SECTION 2.7  Persons Deemed Owner.  Prior to due presentment for
 registration of transfer of any Note, the Issuer, the Indenture Trustee and
 any agent of the Issuer or the Indenture Trustee may treat the Person in
 whose name any Note is registered (as of the day of determination) as the
 owner of such Note for the purpose of receiving payments of principal of
 and interest, if any, on such Note and for all other purposes whatsoever,
 whether or not such Note be overdue, and none of the Issuer, the Indenture
 Trustee or any agent of the Issuer or the Indenture Trustee shall be
 affected by notice to the contrary.

           SECTION 2.8  Payments.

                (a)  On each Payment Date, upon receipt of written
 instructions from the Servicer pursuant to Section 4.6(c) of the Sale and
 Servicing Agreement, the Indenture Trustee shall withdraw the Total
 Available Funds on deposit in the Collection Account for the related
 Collection Period and make the following payments and deposits for such
 Payment Date in the following order of priority:

                      (i)  to the Servicer, the Total Servicing
      Fee;

                      (ii)  to the Note Payment Account, the Accrued
      Note Interest for the Class A Notes;

                      (iii)  to the Note Payment Account, the Accrued
      Note Interest for the Class B Notes;

                      (iv)  to the Note Payment Account, the
      Principal Distribution Amount;

                      (v)  to the Reserve Account, the amount, if
      any, necessary to reinstate the balance in the Reserve Account up
      to the Specified Reserve Balance;

                      (vi)  to the Supplemental Reserve Account, all
      remaining Total Available Funds until the Supplemental Reserve
      Amount is equal to the Maximum Supplemental Reserve Amount; and

                      (vii)  to the Certificate Distribution Account,
      any remaining portion of Total Available Funds.

      Notwithstanding the foregoing, following the occurrence and during the
 continuation of an Event of Default which has resulted in an acceleration
 of the Notes, on each Payment Date the Total Available Funds shall be
 deposited in the Note Payment Account and applied in accordance with
 Section 2.8(f).

                (b)  The principal of each Note shall be payable in
 installments on each Payment Date in an aggregate amount (unless the Notes
 have been accelerated in accordance with Section 5.2 following the
 occurrence of an Event of Default) for all Classes of Notes equal to the
 Principal Distribution Amount with respect to such Payment Date.  On each
 Payment Date, unless the Notes have been accelerated in accordance with
 Section 5.2 following the occurrence of an Event of Default, the Issuer
 shall cause to be paid all amounts on deposit in the Note Payment Account
 with respect to the related Collection Period in the following order of
 priority:

                      (i)  to the Class A Noteholders, Accrued Note
      Interest (and, if amounts on deposit in the Note Payment Account
      are insufficient for such purpose, payments shall be made to the
      to the Class A Noteholders pro rata in proportion to the Accrued
      Note Interest for each Class of Notes);

                      (ii)  to the Class B Noteholders, Accrued Note
      Interest;

                      (iii)  to the Class A-1 Noteholders, 100% of
      the Principal Distribution Amount in reduction of principal until
      the principal amount of the Class A-1 Notes has been paid in
      full;

                      (iv)  following payment in full of the Class
      A-1 Notes, to the Class A-2 Noteholders, 100% of the Principal
      Distribution Amount in reduction of principal until the principal
      amount of the Class A-2 Notes has been paid in full;

                      (v)  following payment in full of the Class
      A-2 Notes, to the Class A-3 Noteholders, 100% of the Principal
      Distribution Amount in reduction of principal until the principal
      amount of the Class A-3 Notes has been paid in full; and

                      (vi)  following payment in full of the Class
      A-3 Notes, to the Class B Noteholders, 100% of the Principal
      Distribution Amount in reduction of principal until the principal
      amount of the Class B Notes has been paid in full.

                (c)  The principal amount of the Class A-1 Notes, to the
 extent not previously paid, will be due on the Class A-1 Final Payment
 Date, the principal amount of the Class A-2 Notes, to the extent not
 previously paid, will be due on the Class A-2 Final Payment Date, the
 principal amount of the Class A-3 Notes, to the extent not previously paid,
 will be due on the Class A-3 Final Payment Date and the principal amount of
 the Class B Notes, to the extent not previously paid, will be due on the
 Class B Final Payment Date.

                (d)  The Class A-1 Notes, the Class A-2 Notes, the Class A-3
 Notes and the Class B Notes shall accrue interest at the Class A-1 Rate,
 the Class A-2 Rate, the Class A-3 Rate and the Class B Rate, respectively,
 and such interest shall be due and payable on each Payment Date.  Interest
 on the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the
 Class B Notes shall be calculated on the basis of a 360-day year of twelve
 30-day months.  Subject to Section 3.1, any installment of interest or
 principal, if any, payable on any Note that is punctually paid or duly
 provided for by the Issuer on the applicable Payment Date shall be paid to
 the Person in whose name such Note (or one or more Predecessor Notes) is
 registered on the Record Date by check mailed first-class postage prepaid
 to such Person's address as it appears on the Note Register on such Record
 Date; provided that, unless Definitive Notes have been issued pursuant to
 Section 2.13, with respect to Notes registered on the Record Date in the
 name of the nominee of the Clearing Agency (initially, such nominee to be
 Cede & Co.), payment shall be made by wire transfer in immediately
 available funds to the account designated by such nominee, and except for
 the final installment of principal payable with respect to such Note on a
 Payment Date or on the related Final Payment Date (and except for the
 Redemption Price for any Note called for redemption), which shall be
 payable as provided below.  The funds represented by any such checks
 returned undelivered shall be held in accordance with Section 3.3.  The
 Issuer shall pay all Accrued Note Interest, including Interest Carryover
 Shortfalls, to the Persons who are Noteholders on the Record Date for a
 particular Payment Date even if a portion of such Accrued Note Interest
 relates to a different Payment Date.

                (e)  All principal payments on a Class of Notes shall be
 made pro rata to the Noteholders entitled thereto.  The Indenture Trustee
 shall notify the Person in whose name a Note is registered at the close of
 business on the Record Date preceding the Payment Date on which the Issuer
 expects that the final installment of principal of and interest on such
 Note shall be paid.  Such notice shall be mailed or transmitted by
 facsimile prior to such final Payment Date and shall specify that such
 final installment shall be payable only upon presentation and surrender of
 such Note and shall specify the place where such Note may be presented and
 surrendered for payment of such installment.  Notices in connection with
 redemption of Notes shall be mailed to Noteholders as provided in Section
 10.2.

                (f)  Notwithstanding the foregoing, the entire unpaid
principal amount of the Notes shall be due and payable, if not previously
paid, on the date on which an Event of Default shall have occurred and be
continuing, if the Indenture Trustee or the Holders of Notes representing
not less than a majority of the principal amount of the Notes Outstanding
have declared the Notes to be immediately due and payable in the manner
provided in Section 5.2. On each Payment Date following acceleration of the
Notes, all amounts on deposit in the Note Payment Account shall be paid in
the following order of priority.

                      (i)  first, to the Indenture Trustee for
      amounts due under Section 6.7;

                      (ii)  second, to the Servicer for amounts due
      and unpaid in respect of Total Servicing Fees;

                      (iii)  third, to Noteholders of each Class of
      the Class A Notes, Accrued Note Interest ratably in proportion to
      Accrued Note Interest for each Class of the Class A Notes,
      without preference or priority of any kind, according to the
      amounts due and payable on the Class A Notes for interest;

                      (iv)  fourth, to the Class A-1 Noteholders,
      the Class A-2 Noteholders and the Class A-3 Noteholders, the
      outstanding principal amount of the Class A-1 Notes, the Class A-
      2 Notes and the Class A-3 Notes and the Class B Notes,
      respectively, pro rata in proportion to the respective principal
      balances of each of such Classes as of such Payment Date (prior
      to giving effect to any payment of principal on such date) in
      reduction of principal until the principal amount of each of such
      Classes has been paid in full;

                      (v)  fifth, to the Class B Noteholders,
      Accrued Note Interest, according to the amounts due and payable
      on the Class B Notes for interest;

                      (vi)  sixth, to the Class B Noteholders, the
      outstanding principal amount of the Class B Notes as of such
      Payment Date (prior to giving effect to any payment of principal
      on such date) in reduction of principal until the principal
      amount of the Class B Notes has been paid in full; and

                      (vii)  seventh, to the Certificateholders.

           SECTION 2.9  Cancellation.  All Notes surrendered for payment,
 registration of transfer, exchange or redemption shall, if surrendered to
 any Person other than the Indenture Trustee, be delivered to the Indenture
 Trustee and shall be promptly cancelled by the Indenture Trustee.  The
 Issuer may at any time deliver to the Indenture Trustee for cancellation
 any Notes previously authenticated and delivered hereunder which the Issuer
 may have acquired in any manner whatsoever, and all Notes so delivered
 shall be promptly cancelled by the Indenture Trustee.  No Notes shall be
 authenticated in lieu of or in exchange for any Notes cancelled as provided
 in this Section 2.9, except as expressly permitted by this Indenture.  All
 cancelled Notes may be held or disposed of by the Indenture Trustee in
 accordance with its standard retention or disposal policy as in effect at
 the time unless the Issuer shall direct by an Issuer Order that they be
 destroyed or returned to it, provided, that such Issuer Order is timely and
 the Notes have not been previously disposed of by the Indenture Trustee.

           SECTION 2.10  Release of Collateral.  Subject to Section 11.1 and
 the terms of the Basic Documents, the Indenture Trustee shall release
 property from the lien of this Indenture only upon receipt of (i) an Issuer
 Request accompanied by an Officer's Certificate and an Opinion of Counsel,
 in each case stating that all conditions precedent, if any, provided for in
 this Indenture relating to the release of the property from the lien of
 this Indenture have been complied with, provided that counsel rendering any
 such opinion may rely, without independent investigation, on the accuracy
 and validity of any certificate or other instrument delivered to the
 Indenture Trustee in connection with any such action and (ii) Independent
 Certificates in accordance with TIA Sections 314(c) and 314(d)(1) or an
 Opinion of Counsel in lieu of such Independent Certificates to the effect
 that the TIA does not require any such Independent Certificates.  If the
 Commission shall issue an exemptive order under TIA Section 304(d)
 modifying the Owner Trustee's obligations under TIA Sections 314(c) and
 314(d)(1), the Indenture Trustee shall release property from the lien of
 this Indenture in accordance with the conditions and procedures set forth
 in such exemptive order.

           SECTION 2.11  Book-Entry Notes.  The Notes, upon original
 issuance, shall be issued in the form of typewritten Notes representing the
 Book-Entry Notes, to be delivered to the Indenture Trustee as custodian for
 The Depository Trust Company, the initial Clearing Agency, by, or on behalf
 of, the Issuer.  The Book-Entry Notes shall be registered initially on the
 Note Register in the name of Cede & Co., the nominee of the initial
 Clearing Agency, and no Note Owner thereof shall receive a definitive Note
 representing such Note Owner's interest in such Note, except as provided in
 Section 2.13.  Unless and until definitive, fully registered Notes (the
 "Definitive Notes") have been issued to such Note Owners pursuant to
 Section 2.13:

                      (i)  the provisions of this Section 2.11
      shall be in full force and effect;

                      (ii)  the Note Registrar and the Indenture
      Trustee shall be entitled to deal with the Clearing Agency for
      all purposes of this Indenture (including the payment of
      principal of and interest on the Notes and the giving of
      instructions or directions hereunder) as the sole Holder of the
      Notes, and shall have no obligation to the Note Owners;

                      (iii)  to the extent that the provisions of
      this Section 2.11 conflict with any other provisions of this
      Indenture, the provisions of this Section shall control;

                      (iv)  the rights of Note Owners shall be
      exercised only through the Clearing Agency and shall be limited
      to those established by law and agreements between such Note
      Owners and the Clearing Agency and/or the Clearing Agency
      Participants pursuant to the Note Depository Agreement; unless
      and until Definitive Notes are issued pursuant to Section 2.13,
      the initial Clearing Agency shall make book-entry transfers among
      the Clearing Agency Participants and receive and transmit
      payments of principal of and interest on the Notes to such
      Clearing Agency Participants; and

                      (v)  whenever this Indenture requires or
      permits actions to be taken based upon instructions or directions
      of Holders of Notes evidencing a specified percentage of the
      principal amount of the Notes or any Class of Notes Outstanding,
      the Clearing Agency shall be deemed to represent such percentage
      only to the extent that it has received instructions to such
      effect from Note Owners and/or Clearing Agency Participants
      owning or representing, respectively, such required percentage of
      the beneficial interest in the Notes or such Class of Notes and
      has delivered such instructions to the Indenture Trustee.

           SECTION 2.12  Notices to Clearing Agency.  Whenever a notice or
 other communication to the Noteholders is required under this Indenture,
 unless and until Definitive Notes shall have been issued to such Note
 Owners pursuant to Section 2.13, the Indenture Trustee shall give all such
 notices and communications specified herein to be given to Holders of the
 Notes to the Clearing Agency, and shall have no obligation to such Note
 Owners.

           SECTION 2.13  Definitive Notes.  If (i) the Issuer, the
 Administrator or the Servicer advises the Indenture Trustee in writing that
 the Clearing Agency is no longer willing or able to properly discharge its
 responsibilities with respect to the Book-Entry Notes and the Indenture
 Trustee or the Administrator is unable to locate a qualified successor,
 (ii) the Administrator, at its option, advises the Indenture Trustee in
 writing that it elects to terminate the book-entry system through the
 Clearing Agency or (iii) after the occurrence of an Event of Default or an
 Event of Servicing Termination, Note Owners of the Book-Entry Notes
 representing beneficial interests aggregating not less than 51% of the
 principal amount of such Notes advise the Indenture Trustee and the
 Clearing Agency in writing that the continuation of a book-entry system
 through the Clearing Agency is no longer in the best interests of such Note
 Owners, then the Clearing Agency shall notify all Note Owners and the
 Indenture Trustee of the occurrence of such event and of the availability
 of Definitive Notes to Note Owners requesting the same.  Upon surrender to
 the Indenture Trustee of the typewritten Notes representing the Book-Entry
 Notes by the Clearing Agency, accompanied by registration instructions, the
 Issuer shall execute and the Indenture Trustee shall authenticate the
 Definitive Notes in accordance with the instructions of the Clearing
 Agency.  None of the Issuer, the Note Registrar or the Indenture Trustee
 shall be liable for any delay in delivery of such instructions and may
 conclusively rely on, and shall be protected in relying on, such
 instructions.  Any portion of a Book-Entry Note transferred or exchanged
 pursuant to this Section 2.13 shall be executed, authenticated and
 delivered only in the minimum denominations and integral multiples set
 forth in Section 2.2(d).  Upon the issuance of Definitive Notes, the
 Indenture Trustee shall recognize the Holders of the Definitive Notes as
 Noteholders.

           SECTION 2.14  Authenticating Agents.  The Indenture Trustee may
 appoint one or more Persons (each, an "Authenticating Agent") with power to
 act on its behalf and subject to its direction in the authentication of
 Notes in connection with issuance, transfers and exchanges under Sections
 2.2, 2.3, 2.5 and 2.6, as fully to all intents and purposes as though each
 such Authenticating Agent had been expressly authorized by those Sections
 to authenticate such Notes.  For all purposes of this Indenture, the
 authentication of Notes by an Authenticating Agent pursuant to this Section
 2.14 shall be deemed to be the authentication of Notes "by the Indenture
 Trustee."

           Any corporation into which any Authenticating Agent may be merged
 or converted or with which it may be consolidated, or any corporation
 resulting from any merger, consolidation or conversion to which any
 Authenticating Agent shall be a party, or any corporation succeeding to all
 or substantially all of the corporate trust business of any Authenticating
 Agent, shall be the successor of such Authenticating Agent hereunder,
 without the execution or filing of any further act on the part of the
 parties hereto or such Authenticating Agent or such successor corporation.

           Any Authenticating Agent may at any time resign by giving written
 notice of resignation to the Indenture Trustee and the Owner Trustee.  The
 Indenture Trustee may at any time terminate the agency of any
 Authenticating Agent by giving written notice of termination to such
 Authenticating Agent and the Owner Trustee.  Upon receiving such notice of
 resignation or upon such a termination, the Indenture Trustee may appoint a
 successor Authenticating Agent and shall give written notice of any such
 appointment to the Owner Trustee.

           The Administrator agrees to pay to each Authenticating Agent from
 time to time reasonable compensation for its services.  The provisions of
 Sections 2.9 and 6.4 shall be applicable to any Authenticating Agent.


                                 ARTICLE III

                                  COVENANTS

           SECTION 3.1  Payment Covenant.  The Issuer shall duly and
 punctually pay the principal of and interest on, if any, the Notes in
 accordance with the terms of the Notes and this Indenture.  Amounts
 properly withheld under the Code by any Person from a payment to any
 Noteholder of interest and/or principal shall be considered as having been
 paid by the Issuer to such Noteholder for all purposes of this Indenture.

           SECTION 3.2  Maintenance of Office or Agency.  The Issuer shall
 maintain in the Borough of Manhattan, The City of New York, an office or
 agency where Notes may be surrendered for registration of transfer or
 exchange, and where notices and demands to or upon the Issuer in respect of
 the Notes and this Indenture may be served.  The Issuer hereby initially
 appoints the Indenture Trustee to serve as its agent for the foregoing
 purposes.  The Issuer shall give prompt written notice to the Indenture
 Trustee of the location, and of any change in the location, of any such
 office or agency.  If, at any time, the Issuer shall fail to maintain any
 such office or agency or shall fail to furnish the Indenture Trustee with
 the address thereof, such surrenders, notices and demands may be made or
 served at the Corporate Trust Office, and the Issuer hereby appoints the
 Indenture Trustee as its agent to receive all such surrenders, notices and
 demands.

           SECTION 3.3  Money for Payments To Be Held in Trust.  (a)  As
 provided in Section 8.2, all payments of amounts due and payable with
 respect to any Notes that are to be made from amounts withdrawn from the
 Collection Account, the Pre-Funding Account, the Reserve Account, the
 Supplemental Reserve Account, the Negative Carry Account, the Yield
 Supplement Account and the Note Payment Account shall be made on behalf of
 the Issuer by the Indenture Trustee or by another Paying Agent, and no
 amounts so withdrawn from the Collection Account, the Pre-Funding Account,
 the Reserve Account, the Supplemental Reserve Account, the Negative Carry
 Account, the Yield Supplement Account and the Note Payment Account for
 payments of Notes shall be paid over to the Issuer, except as provided in
 this Section 3.3.

                (b)  On or before each Payment Date and Redemption Date, the
 Issuer shall deposit or cause to be deposited in the Note Payment Account
 an aggregate sum sufficient to pay the amounts then becoming due under the
 Notes, such sum to be held in trust for the benefit of the Persons entitled
 thereto, and (unless the Paying Agent is the Indenture Trustee) shall
 promptly notify the Indenture Trustee of its action or failure so to act.

                (c)  The Issuer shall cause each Paying Agent other than the
 Indenture Trustee to execute and deliver to the Indenture Trustee an
 instrument in which such Paying Agent shall agree with the Indenture
 Trustee (and if the Indenture Trustee acts as Paying Agent, it hereby so
 agrees), subject to the provisions of this Section 3.3, that such Paying
 Agent shall:

                      (i)  hold all sums held by it for the payment
      of amounts due with respect to the Notes in trust for the benefit
      of the Persons entitled thereto until such sums shall be paid to
      such Persons or otherwise disposed of as herein provided and pay
      such sums to such Persons as herein provided;

                      (ii)  give the Indenture Trustee notice of any
      default by the Issuer (or any other obligor upon the Notes) of
      which it has actual knowledge in the making of any payment
      required to be made with respect to the Notes;

                      (iii)  at any time during the continuance of
      any such default, upon the written request of the Indenture
      Trustee, forthwith pay to the Indenture Trustee all sums so held
      in trust by such Paying Agent;

                      (iv)  immediately resign as a Paying Agent and
      forthwith pay to the Indenture Trustee all sums held by it in
      trust for the payment of Notes if at any time it ceases to meet
      the standards required to be met by a Paying Agent at the time of
      its appointment; and

                      (v)  comply with all requirements of the Code
      and any state or local tax law with respect to the withholding
      from any payments made by it on any Notes of any applicable
      withholding taxes imposed thereon and with respect to any
      applicable reporting requirements in connection therewith.

 The Issuer may at any time, for the purpose of obtaining the satisfaction
 and discharge of this Indenture or for any other purpose, by Issuer Order
 direct any Paying Agent to pay to the Indenture Trustee all sums held in
 trust by such Paying Agent, such sums to be held by the Indenture Trustee
 upon the same trusts as those upon which the sums were held by such Paying
 Agent; and upon such payment by any Paying Agent to the Indenture Trustee,
 such Paying Agent shall be released from all further liability with respect
 to such money.

                (d)  Subject to applicable laws with respect to escheat of
 funds, any money held by the Indenture Trustee or any Paying Agent in trust
 for the payment of any amount due with respect to any Note and remaining
 unclaimed for two (2) years after such amount has become due and payable
 shall be discharged from such trust and be paid to the Issuer on Issuer
 Request; and the Holder of such Note shall thereafter, as an unsecured
 general creditor, look only to the Issuer for payment thereof (but only to
 the extent of the amounts so paid to the Issuer), and all liability of the
 Indenture Trustee or such Paying Agent with respect to such trust money
 shall thereupon cease; provided, however, that the Indenture Trustee or
 such Paying Agent, before being required to make any such repayment, shall
 at the expense and direction of the Issuer cause to be published once, in a
 newspaper published in the English language, customarily published on each
 Business Day and of general circulation in The City of New York, notice
 that such money remains unclaimed and that, after a date specified therein,
 which shall not be less than thirty (30) days from the date of such
 publication, any unclaimed balance of such money then remaining shall be
 repaid to the Issuer.  The Indenture Trustee shall also adopt and employ,
 at the expense and direction of the Issuer, any other reasonable means of
 notification of such repayment (including, but not limited to, mailing
 notice of such repayment to Holders whose Notes have been called but have
 not been surrendered for redemption or whose right to or interest in monies
 due and payable but not claimed is determinable from the records of the
 Indenture Trustee or of any Paying Agent, at the last address of record for
 each such Holder).

           SECTION 3.4  Existence.  The Issuer shall keep in full effect its
 existence, rights and franchises as a business trust under the laws of the
 State of Delaware (unless it becomes, or any successor Issuer hereunder is
 or becomes, organized under the laws of any other State or of the United
 States of America, in which case the Issuer shall keep in full effect its
 existence, rights and franchises under the laws of such other jurisdiction)
 and shall obtain and preserve its qualification to do business in each
 jurisdiction in which such qualification is or shall be necessary to
 protect the validity and enforceability of this Indenture, the Notes, the
 Collateral and each other instrument or agreement included in the Trust
 Estate.

           SECTION 3.5  Protection of Trust Estate.  The Issuer shall from
 time to time execute and deliver all such supplements and amendments hereto
 and all such financing statements, continuation statements, instruments of
 further assurance and other instruments, and shall take such other action
 necessary or advisable to:

                      (i)  maintain or preserve the lien and
      security interest (and the priority thereof) of this Indenture or
      carry out more effectively the purposes hereof;

                      (ii)  perfect, publish notice of or protect
      the validity of any Grant made or to be made by this Indenture;

                      (iii)  enforce any of the Collateral; or

                      (iv)  preserve and defend title to the Trust
      Estate and the rights of the Indenture Trustee and the
      Noteholders in such Trust Estate against the claims of all
      Persons.

 The Issuer hereby designates the Indenture Trustee its agent and attorney-
 in-fact to execute any financing statement, continuation statement or other
 instrument required to be executed pursuant to this Section 3.5.

           SECTION 3.6  Opinions as to Trust Estate.  (a)  On the Closing
 Date, the Issuer shall furnish to the Indenture Trustee an Opinion of
 Counsel substantially in the form attached hereto as Exhibit C.

                (b)  On or before March 31, in each calendar year, beginning
 in 2000, the Issuer shall furnish to the Indenture Trustee an Opinion of
 Counsel either stating that, in the opinion of such counsel, such action
 has been taken with respect to the recording, filing, re-recording and
 refiling of this Indenture, any indentures supplemental hereto and any
 other requisite documents and with respect to the execution and filing of
 any financing statements and continuation statements as is necessary to
 maintain the lien and security interest created by this Indenture and
 reciting the details of such action or stating that in the opinion of such
 counsel no such action is necessary to maintain such lien and security
 interest.  Such Opinion of Counsel shall also describe the recording,
 filing, re-recording and refiling of this Indenture, any indentures
 supplemental hereto and any other requisite documents and the execution and
 filing of any financing statements and continuation statements that shall,
 in the opinion of such counsel, be required to maintain the lien and
 security interest of this Indenture until March 31 in the following
 calendar year.

           SECTION 3.7  Performance of Obligations; Servicing of
 Receivables.  (a)  The Issuer shall not take any action and shall use its
 best efforts not to permit any action to be taken by others that would
 release any Person from any of such Person's material covenants or
 obligations under any instrument or agreement included in the Trust Estate
 or that would result in the amendment, hypothecation, subordination,
 termination or discharge of, or impair the validity or effectiveness of,
 any such instrument or agreement, except as expressly provided in this
 Indenture and the other Basic Documents.

                (b)  The Issuer may contract with other Persons to assist it
 in performing its duties under this Indenture, and any performance of such
 duties by a Person identified to the Indenture Trustee in an Officer's
 Certificate of the Issuer shall be deemed to be action taken by the Issuer.
 Initially, the Issuer has contracted with the Servicer and the
 Administrator to assist the Issuer in performing its duties under this
 Indenture.

                (c)  The Issuer shall punctually perform and observe all of
 its obligations and agreements contained in this Indenture, the Basic
 Documents and in the instruments and agreements included in the Trust
 Estate, including, but not limited to, filing or causing to be filed all
 financing statements and continuation statements required to be filed under
 the Relevant UCC by the terms of this Indenture and the Sale and Servicing
 Agreement in accordance with and within the time periods provided for
 herein and therein.  Except as otherwise expressly provided therein, the
 Issuer shall not waive, amend, modify, supplement or terminate any Basic
 Document or any provision thereof without the consent of the Indenture
 Trustee or the Holders of at least a majority of the principal amount of
 the Notes Outstanding.

                (d)  If the Issuer shall have knowledge of the occurrence of
 an Event of Servicing Termination under the Sale and Servicing Agreement,
 the Issuer shall promptly notify the Indenture Trustee and the Rating
 Agencies thereof and shall specify in such notice the action, if any, the
 Issuer is taking in respect of such default.  If an Event of Servicing
 Termination shall arise from the failure of the Servicer to perform any of
 its duties or obligations under the Sale and Servicing Agreement with
 respect to the Receivables, the Issuer shall take all reasonable steps
 available to it to remedy such failure.

                (e)  As promptly as possible after the giving of notice of
 termination to the Servicer of the Servicer's rights and powers pursuant to
 Section 8.1 of the Sale and Servicing Agreement, the Issuer shall (subject
 to the rights of the Indenture Trustee to direct such appointment pursuant
 to Section 8.2 of the Sale and Servicing Agreement) appoint a successor
 servicer (the "Successor Servicer"), and such Successor Servicer shall
 accept its appointment by a written assumption in a form acceptable to the
 Indenture Trustee.  In the event that a Successor Servicer has not been
 appointed or has not accepted its appointment at the time when the Servicer
 ceases to act as Servicer, the Indenture Trustee, without further action,
 shall automatically be appointed the Successor Servicer.  The Indenture
 Trustee may resign as the Servicer by giving written notice of such
 resignation to the Issuer and in such event shall be released from such
 duties and obligations, such release not to be effective until the date a
 new servicer enters into a servicing agreement with the Issuer as provided
 below.  Upon delivery of any such notice to the Issuer, the Issuer shall
 obtain a new servicer as the Successor Servicer under the Sale and
 Servicing Agreement.  Any Successor Servicer (other than the Indenture
 Trustee) shall (i) be an established financial institution having a net
 worth of not less than $50,000,000 and whose regular business includes the
 servicing of automotive installment sale contracts and (ii) enter into a
 servicing agreement with the Issuer having substantially the same
 provisions as the provisions of the Sale and Servicing Agreement applicable
 to the Servicer.  If, within thirty (30) days after the delivery of the
 notice referred to above, the Issuer shall not have obtained such a new
 servicer, the Indenture Trustee may appoint, or may petition a court of
 competent jurisdiction to appoint, a Successor Servicer.  In connection
 with any such appointment, the Indenture Trustee may make such arrangements
 for the compensation of such successor as it and such successor shall
 agree, subject to the limitations set forth below and in the Sale and
 Servicing Agreement, and in accordance with Section 8.2 of the Sale and
 Servicing Agreement, the Issuer shall enter into an agreement with such
 successor for the servicing of the Receivables (such agreement to be in
 form and substance satisfactory to the Indenture Trustee).  If the
 Indenture Trustee shall succeed to the Servicer's duties as servicer of the
 Receivables as provided herein, it shall do so in its individual capacity
 and not in its capacity as Indenture Trustee and, accordingly, the
 provisions of Article VI hereof shall be inapplicable to the Indenture
 Trustee in its duties as the successor to the Servicer and the servicing of
 the Receivables.  If the Indenture Trustee shall become successor to the
 Servicer under the Sale and Servicing Agreement, the Indenture Trustee
 shall be entitled to appoint as Servicer any one of its Affiliates;
 provided that the Indenture Trustee, in its capacity as the Servicer, shall
 be fully liable for the actions and omissions of such Affiliate in such
 capacity as Successor Servicer.

                (f)  Upon any termination of the Servicer's rights and
 powers pursuant to the Sale and Servicing Agreement, the Issuer shall
 promptly notify the Indenture Trustee.  As soon as a Successor Servicer is
 appointed by the Issuer, the Issuer shall notify the Indenture Trustee of
 such appointment, specifying in such notice the name and address of such
 Successor Servicer.

                (g)  Without derogating from the absolute nature of the
 assignment granted to the Indenture Trustee under this Indenture or the
 rights of the Indenture Trustee hereunder, the Issuer hereby agrees that it
 shall not, without the prior written consent of the Indenture Trustee or
 the Holders of at least a majority in principal amount of the Notes
 Outstanding, amend, modify, waive, supplement, terminate or surrender, or
 agree to any amendment, modification, supplement, termination, waiver or
 surrender of, the terms of any Collateral (except to the extent otherwise
 provided in the Sale and Servicing Agreement or the Basic Documents).

           SECTION 3.8  Negative Covenants.  So long as any Notes are
 Outstanding, the Issuer shall not:

                      (i)  except as expressly permitted by this
      Indenture, the Trust Agreement, the Purchase Agreement or the
      Sale and Servicing Agreement, sell, transfer, exchange or
      otherwise dispose of any of the properties or assets of the
      Issuer, including those included in the Trust Estate, unless
      directed to do so by the Indenture Trustee;

                      (ii)  claim any credit on, or make any
      deduction from the principal or interest payable in respect of,
      the Notes (other than amounts properly withheld from such
      payments under the Code or applicable state law) or assert any
      claim against any present or former Noteholder by reason of the
      payment of the taxes levied or assessed upon the Issuer;

                      (iii)  dissolve or liquidate in whole or in
      part; or

                      (iv)  (A) permit the validity or effectiveness
      of this Indenture to be impaired, or permit the lien of this
      Indenture to be amended, hypothecated, subordinated, terminated
      or discharged, or permit any Person to be released from any
      covenants or obligations with respect to the Notes under this
      Indenture except as may be expressly permitted hereby, (B) permit
      any lien, charge, excise, claim, security interest, mortgage or
      other encumbrance (other than the lien of this Indenture) to be
      created on or extend to or otherwise arise upon or burden the
      assets of the Issuer or any part thereof or any interest therein
      or the proceeds thereof or (C) permit the lien of this Indenture
      not to constitute a valid first priority (other than with respect
      to any such tax, mechanics' or other lien) security interest in
      the Trust Estate.

           SECTION 3.9  Annual Statement as to Compliance.  The Issuer shall
 deliver to the Indenture Trustee, on or before March 31 of each year
 (commencing with the year 2000), an Officer's Certificate stating, as to
 the Responsible Officer signing such Officer's Certificate, that:

                      (i)  a review of the activities of the Issuer
      during such year (or such shorter period, with respect to the
      first such Officer's Certificate) and of its performance under
      this Indenture has been made under such Responsible Officer's
      supervision; and

                      (ii)  to the best of such Responsible
      Officer's knowledge, based on such review, the Issuer has
      complied with all conditions and covenants under this Indenture
      throughout such year (or such shorter period, with respect to the
      first such Officer's Certificate), or, if there has been a
      default in its compliance with any such condition or covenant,
      specifying each such default known to such Responsible Officer
      and the nature and status thereof.

           SECTION 3.10  Issuer May Consolidate, etc., Only on Certain
 Terms.  (a)  The Issuer shall not consolidate or merge with or into any
 other Person, unless:

                      (i)  the Person (if other than the Issuer)
      formed by or surviving such consolidation or merger shall be a
      Person organized and existing under the laws of the United States
      of America or any State and shall expressly assume, by an
      indenture supplemental hereto, executed and delivered to the
      Indenture Trustee, in form satisfactory to the Indenture Trustee,
      the due and punctual payment of the principal of and interest on
      all Notes and the performance or observance of every agreement
      and covenant of this Indenture on the part of the Issuer to be
      performed or observed, all as provided herein;

                      (ii)  immediately after giving effect to such
      transaction, no Default or Event of Default shall have occurred
      and be continuing;

                      (iii)  the Rating Agency Condition shall have
      been satisfied with respect to such transaction;

                      (iv)  the Issuer shall have received an
      Opinion of Counsel (and shall have delivered copies thereof to
      the Indenture Trustee) to the effect that such transaction will
      not have any material adverse tax consequence to the Issuer, any
      Noteholder or any Certificateholder;

                      (v)  any action that is necessary to maintain
      the lien and security interest created by this Indenture shall
      have been taken; and

                      (vi)  the Issuer shall have delivered to the
      Indenture Trustee an Officer's Certificate and an Opinion of
      Counsel each stating that such consolidation or merger and such
      supplemental indenture comply with this Article III and that all
      conditions precedent herein provided for relating to such
      transaction have been complied with (including any filing
      required by the Exchange Act).

                (b)  Other than as specifically contemplated by the Basic
 Documents, the Issuer shall not convey or transfer any of its properties or
 assets, including those included in the Trust Estate, to any Person,
 unless:

                      (i)  the Person that acquires by conveyance
      or transfer the properties and assets of the Issuer the
      conveyance or transfer of which is hereby restricted shall (A) be
      a United States citizen or a Person organized and existing under
      the laws of the United States of America or any State, (B)
      expressly assumes, by an indenture supplemental hereto, executed
      and delivered to the Indenture Trustee, in form satisfactory to
      the Indenture Trustee, the due and punctual payment of the
      principal of and interest on all Notes and the performance or
      observance of every agreement and covenant of this Indenture on
      the part of the Issuer to be performed or observed, all as
      provided herein, (C) expressly agrees by means of such
      supplemental indenture that all right, title and interest so
      conveyed or transferred shall be subject and subordinate to the
      rights of Holders of the Notes, (D) unless otherwise provided in
      such supplemental indenture, expressly agrees to indemnify,
      defend and hold harmless the Issuer against and from any loss,
      liability or expense arising under or related to this Indenture
      and the Notes, and (E) expressly agrees by means of such
      supplemental indenture that such Person (or if a group of
      Persons, then one specified Person) shall make all filings with
      the Commission (and any other appropriate Person) required by the
      Exchange Act in connection with the Notes;

                      (ii)  immediately after giving effect to such
      transaction, no Default or Event of Default shall have occurred
      and be continuing;

                      (iii)  the Rating Agency Condition shall have
      been satisfied with respect to such transaction;

                      (iv)  the Issuer shall have received an
      Opinion of Counsel (and shall have delivered copies thereof to
      the Indenture Trustee) to the effect that such transaction will
      not have any material adverse tax consequence to the Issuer, any
      Noteholder or any Certificateholder;

                      (v)  any action that is necessary to maintain
      the lien and security interest created by this Indenture shall
      have been taken; and

                      (vi)  the Issuer shall have delivered to the
      Indenture Trustee an Officer's Certificate and an Opinion of
      Counsel each stating that such conveyance or transfer and such
      supplemental indenture comply with this Article III and that all
      conditions precedent herein provided for relating to such
      transaction have been complied with (including any filing
      required by the Exchange Act).

           SECTION 3.11  Successor of Transferee.  (a)  Upon any
 consolidation or merger of the Issuer in accordance with Section 3.10(a),
 the Person formed by or surviving such consolidation or merger (if other
 than the Issuer) shall succeed to, and be substituted for, and may exercise
 every right and power of, the Issuer under this Indenture with the same
 effect as if such Person had been named as the Issuer herein.

                (b)  Upon a conveyance or transfer of all the assets and
 properties of the Issuer pursuant to Section 3.10(b), the Issuer shall be
 released from every covenant and agreement of this Indenture to be observed
 or performed on the part of the Issuer with respect to the Notes
 immediately upon the delivery of written notice to the Indenture Trustee
 stating that the Issuer is to be so released.

           SECTION 3.12  No Other Business.  The Issuer shall not engage in
 any business other than financing, acquiring, owning and pledging the
 Receivables in the manner contemplated by this Indenture and the other
 Basic Documents and activities incidental thereto.

           SECTION 3.13  No Borrowing.  The Issuer shall not issue, incur,
 assume, guarantee or otherwise become liable, directly or indirectly, for
 any indebtedness except for the Notes.

           SECTION 3.14  Servicer's Obligations.  The Issuer shall cause the
 Servicer to comply with the Sale and Servicing Agreement, including
 Sections 3.7, 3.9, 3.10, 3.11, 3.12, 3.13, 3.14 and 4.11 and Article VII
 thereof.

           SECTION 3.15  Guarantees, Loans, Advances and Other Liabilities.
 Except as contemplated by this Indenture and the other Basic Documents, the
 Issuer shall not make any loan or advance or credit to, or guarantee
 (directly or indirectly or by an instrument having the effect of assuring
 another's payment or performance on any obligation or capability of so
 doing or otherwise), endorse or otherwise become contingently liable,
 directly or indirectly, in connection with the obligations, stocks or
 dividends of, or own, purchase, repurchase or acquire (or agree
 contingently to do so) any stock, obligations, assets or securities of, or
 any other interest in, or make any capital contribution to, any other
 Person.

           SECTION 3.16  Capital Expenditures.  The Issuer shall not make
 any expenditure (by long-term or operating lease or otherwise) for capital
 assets (either realty or personalty).

           SECTION 3.17  Further Instruments and Acts.  Upon request of the
 Indenture Trustee, the Issuer shall execute and deliver such further
 instruments and do such further acts as may be reasonably necessary or
 proper to carry out more effectively the purpose of this Indenture.

           SECTION 3.18  Restricted Payments.  The Issuer shall not,
 directly or indirectly, (i) make any distribution (by reduction of capital
 or otherwise), whether in cash, property, securities or a combination
 thereof, to the Owner Trustee or any owner of a beneficial interest in the
 Issuer or otherwise with respect to any ownership or equity interest or
 security in or of the Issuer or to the Servicer, (ii) redeem, purchase,
 retire or otherwise acquire for value any such ownership or equity interest
 or security or (iii) set aside or otherwise segregate any amounts for any
 such purpose; provided, however, that the Issuer may make, or cause to be
 made, (x) payments to the Servicer, the Owner Trustee and the
 Certificateholders as contemplated by, and to the extent funds are
 available for such purpose under, the Sale and Servicing Agreement or the
 Trust Agreement and (y) payments to the Indenture Trustee pursuant to
 Section 1(a)(ii) of the Administration Agreement.  The Issuer shall not,
 directly or indirectly, make payments to or distributions from the
 Collection Account except in accordance with this Indenture and the other
 Basic Documents.

           SECTION 3.19  Notice of Events of Default.  The Issuer shall give
 the Indenture Trustee and the Rating Agencies prompt written notice of each
 Event of Default hereunder and of each default on the part of any party to
 the Sale and Servicing Agreement or the Purchase Agreement with respect to
 any of the provisions thereof.

           SECTION 3.20  Removal of Administrator.  For so long as any Notes
 are Outstanding, the Issuer shall not remove the Administrator without
 cause unless the Rating Agency Condition shall have been satisfied in
 connection therewith.


                                 ARTICLE IV

                         SATISFACTION AND DISCHARGE

           SECTION 4.1  Satisfaction and Discharge of Indenture.  This
 Indenture shall cease to be of further effect with respect to the Notes
 except as to (i) rights of registration of transfer and exchange, (ii)
 substitution of mutilated, destroyed, lost or stolen Notes, (iii) rights of
 Noteholders to receive payments of principal thereof and interest thereon,
 (iv) Sections 3.3, 3.4, 3.5, 3.8, 3.10, 3.12 and 3.13 hereof, (v) the
 rights, obligations and immunities of the Indenture Trustee hereunder
 (including the rights of the Indenture Trustee under Section 6.7 and the
 obligations of the Indenture Trustee under Section 4.3), and (vi) the
 rights of Noteholders as beneficiaries hereof with respect to the property
 so deposited with the Indenture Trustee payable to all or any of them, and
 the Indenture Trustee, on demand of and at the expense of the Issuer, shall
 execute proper instruments acknowledging satisfaction and discharge of this
 Indenture with respect to the Notes, when either:

           (A)  all Notes of all Classes theretofore authenticated and
      delivered (other than (i) Notes that have been destroyed, lost or
      stolen and that have been replaced or paid as provided in Section
      2.6 and (ii) Notes for whose payment money has theretofore been
      irrevocably deposited in trust or segregated and held in trust by
      the Issuer and thereafter repaid to the Issuer or discharged from
      such trust, as provided in Section 3.3) have been delivered to
      the Indenture Trustee for cancellation; or

           (B)  each of the following:

           (1)  all Notes not theretofore delivered to the Indenture Trustee
           for cancellation have become due and payable and the Issuer has
           irrevocably deposited or caused to be irrevocably deposited with
           the Indenture Trustee cash or direct obligations of or
           obligations guaranteed by the United States of America (which
           will mature prior to the date such amounts are payable), in trust
           for such purpose, in an amount sufficient to pay and discharge
           the entire indebtedness on such Notes not theretofore delivered
           to the Indenture Trustee for cancellation when due to the
           applicable Final Payment Date or Redemption Date (if Notes shall
           have been called for redemption pursuant to Section 10.1(a)), as
           the case may be;

           (2)  the Issuer has paid or caused to be paid all other sums
           payable by the Issuer hereunder and under the other Basic
           Documents;

           (3)  the Issuer has delivered to the Indenture Trustee an
           Officer's Certificate, an Opinion of Counsel and (if required by
           the TIA or the Indenture Trustee) an Independent Certificate from
           a firm of certified public accountants, each meeting the
           applicable requirements of Section 11.1(a) and, subject to
           Section 11.2, each stating that all conditions precedent herein
           provided for relating to the satisfaction and discharge of this
           Indenture have been complied with; and

           (4)  the Issuer has delivered to the Indenture Trustee an Opinion
           of Counsel to the effect that the satisfaction and discharge of
           the Notes pursuant to this Section 4.1 will not cause any
           Noteholder to be treated as having sold or exchanged any of its
           Notes for purposes of Section 1001 of the Code.

           SECTION 4.2  Satisfaction, Discharge and Defeasance of the Notes.

                (a)  Upon satisfaction of the conditions set forth in
 subsection (b) below, the Issuer shall be deemed to have paid and
 discharged the entire indebtedness on all the Notes Outstanding, and the
 provisions of this Indenture, as it relates to such Notes, shall no longer
 be in effect (and the Indenture Trustee, at the expense of the Issuer,
 shall execute proper instruments acknowledging the same), except as to:

                      (i)  the rights of Holders of Notes to
      receive, from the trust funds described in subsection (b)(i)
      hereof, payment of the principal of and interest on the Notes
      Outstanding at maturity of such principal or interest;

                      (ii)  the obligations of the Issuer with
      respect to the Notes under Sections 2.5, 2.6, 3.2 and 3.3 hereof;

                      (iii)  the obligations of the Issuer to the
      Indenture Trustee under Section 6.7 hereof; and

                      (iv)  the rights, powers, trusts and
      immunities of the Indenture Trustee hereunder and the duties of
      the Indenture Trustee hereunder.

                (b)  The satisfaction, discharge and defeasance of the Notes
 pursuant to subsection (a) of this Section 4.2 is subject to the
 satisfaction of all of the following conditions:

                      (i)  the Issuer has deposited or caused to be
      deposited irrevocably (except as provided in Section 4.4 hereof)
      with the Indenture Trustee as trust funds in trust, specifically
      pledged as security for, and dedicated solely to, the benefit of
      the Holders of the Notes, which, through the payment of interest
      and principal in respect thereof in accordance with their terms
      will provide, not later than one day prior to the due date of any
      payment referred to below, money in an amount sufficient, in the
      opinion of a nationally recognized firm of independent certified
      public accountants expressed in a written certification thereof
      delivered to the Indenture Trustee, to pay and discharge the
      entire indebtedness on the Notes Outstanding, for principal
      thereof and interest thereon to the date of such deposit (in the
      case of Notes that have become due and payable) or to the
      maturity of such principal and interest, as the case may be;

                      (ii)  such deposit will not result in a breach
      or violation of, or constitute an event of default under, any
      other agreement or instrument to which the Issuer is bound;

                      (iii)  no Event of Default with respect to the
      Notes shall have occurred and be continuing on the date of such
      deposit or on the ninety-first (91st) day after such date;

                      (iv)  the Issuer has delivered to the
      Indenture Trustee an Opinion of Counsel to the effect that the
      satisfaction, discharge and defeasance of the Notes pursuant to
      this Section 4.2 will not cause any Noteholder to be treated as
      having sold or exchanged any of its Notes for purposes of Section
      1001 of the Code; and

                      (v)  the Issuer has delivered to the
      Indenture Trustee an Officer's Certificate and an Opinion of
      Counsel, each stating that all conditions precedent relating to
      the defeasance contemplated by this Section 4.2 have been
      complied with.

           SECTION 4.3  Application of Trust Money.  All monies deposited
 with the Indenture Trustee pursuant to Section 4.1 shall be held in trust
 and applied by it, in accordance with the provisions of the Notes and this
 Indenture, to the payment, either directly or through any Paying Agent, as
 the Indenture Trustee may determine, to the Holders of the particular Notes
 for the payment or redemption of which such monies have been deposited with
 the Indenture Trustee, of all sums due and to become due thereon for
 principal and interest, but such monies need not be segregated from other
 funds except to the extent required herein or in the Sale and Servicing
 Agreement or required by law.

           SECTION 4.4  Repayment of Monies Held by Paying Agent.  In
 connection with the satisfaction and discharge of this Indenture with
 respect to the Notes, all monies then held by any Paying Agent other than
 the Indenture Trustee under the provisions of this Indenture with respect
 to such Notes shall, upon demand of the Issuer, be paid to the Indenture
 Trustee to be held and applied according to Section 3.3 and thereupon such
 Paying Agent shall be released from all further liability with respect to
 such monies.


                                  ARTICLE V

                                  REMEDIES

           SECTION 5.1  Events of Default.  "Event of Default," wherever
 used herein, means the occurrence of any one of the following events
 (whatever the reason for such Event of Default and whether it shall be
 voluntary or involuntary or be effected by operation of law or pursuant to
 any judgment, decree or order of any court or any order, rule or regulation
 of any administrative or governmental body):

                      (i)  default in the payment of any interest
      on any Note when the same becomes due and payable, and such
      default shall continue for a period of five (5) days or more; or

                      (ii)  default in the payment of the principal
      of or any installment of the principal of any Note when the same
      becomes due and payable, including with respect to each Class of
      Notes, the Final Payment Date for such Class; or

                      (iii)  default in the observance or performance
      of any material covenant or agreement of the Issuer made in this
      Indenture (other than a covenant or agreement, a default in the
      observance or performance of which is elsewhere in this Section
      5.1 specifically dealt with), or any representation or warranty
      of the Issuer made in this Indenture or in any certificate or
      other writing delivered pursuant hereto or in connection herewith
      proving to have been incorrect in any material respect as of the
      time when the same shall have been made, and such default shall
      continue or not be cured, or the circumstance or condition in
      respect of which such misrepresentation or warranty was incorrect
      shall not have been eliminated or otherwise cured, for a period
      of sixty (60) days or in the case of a materially incorrect
      representation and warranty thirty (30) days, after there shall
      have been given, by registered or certified mail, to the Issuer
      by the Indenture Trustee or to the Issuer and the Indenture
      Trustee by the Holders of not less than 25% of the principal
      amount of the Notes Outstanding, a written notice specifying such
      default or incorrect representation or warranty and requiring it
      to be remedied and stating that such notice is a notice of
      Default hereunder; or

                      (iv)  the filing of a decree or order for
      relief by a court having jurisdiction in the premises in respect
      of the Issuer or any substantial part of the Trust Estate in an
      involuntary case under any applicable federal or state
      bankruptcy, insolvency or other similar law now or hereafter in
      effect, or appointing a receiver, liquidator, assignee,
      custodian, trustee, sequestrator or similar official of the
      Issuer or for any substantial part of the Trust Estate, or
      ordering the winding-up or liquidation of the Issuer's affairs,
      and such decree or order shall remain unstayed and in effect for
      a period of sixty (60) consecutive days; or

                      (v)  the commencement by the Issuer of a
      voluntary case under any applicable federal or state bankruptcy,
      insolvency or other similar law now or hereafter in effect, or
      the consent by the Issuer to the entry of an order for relief in
      an involuntary case under any such law, or the consent by the
      Issuer to the appointment or taking possession by a receiver,
      liquidator, assignee, custodian, trustee, sequestrator or similar
      official of the Issuer or for any substantial part of the Trust
      Estate, or the making by the Issuer of any general assignment for
      the benefit of creditors, or the failure by the Issuer generally
      to pay its debts as such debts become due, or the taking of any
      action by the Issuer in furtherance of any of the foregoing.

 The Issuer shall deliver to the Indenture Trustee, within five (5) days
 after the occurrence thereof, written notice in the form of an Officer's
 Certificate of any Default which with the giving of notice and the lapse of
 time would become an Event of Default under clause (iii), its status and
 what action the Issuer is taking or proposes to take with respect thereto.

           SECTION 5.2 Acceleration of Maturity; Rescission and Annulment.
 (a) If an Event of Default should occur and be continuing, then and in
 every such case the Indenture Trustee or the Holders of Notes representing
 not less than a majority of the principal amount of the Notes Outstanding,
 voting as a group, may declare all the Notes to be immediately due and
 payable, by a notice in writing to the Issuer (and to the Indenture
 Trustee if given by Noteholders), and upon any such declaration the unpaid
 principal amount of such Notes, together with accrued and unpaid interest
 thereon through the date of acceleration, shall become immediately due and
 payable.

                (b)  At any time after a declaration of acceleration of
maturity has been made and before a judgment or decree for payment of the
amount due has been obtained by the Indenture Trustee as hereinafter
provided in this Article V, the Holders of Notes representing a majority of
the principal amount of the Notes Outstanding voting as a group, by written
notice to the Issuer and the Indenture Trustee, may rescind and annul such
declaration and its consequences if:

                      (i)  the Issuer has paid or deposited with
      the Indenture Trustee a sum sufficient to pay:

                     (A)  all payments of principal of and interest on
      all Notes and all other amounts that would then be due hereunder
      or upon such Notes if the Event of Default giving rise to such
      acceleration had not occurred; and

                     (B)  all sums paid or advanced by the Indenture
      Trustee hereunder and the reasonable compensation, expenses,
      disbursements and advances of the Indenture Trustee and its
      agents and counsel and other amounts due and owing to the
      Indenture Trustee pursuant to Section 6.7; and

                      (ii)    all Events of Default, other than the
      nonpayment of the principal of the Notes that has become due
      solely by such acceleration, have been cured or waived as
      provided in Section 5.12.

 No such rescission shall affect any subsequent default or impair any right
 consequent thereto.

           SECTION 5.3  Collection of Indebtedness and Suits for Enforcement
by Indenture Trustee. (a) The Issuer covenants that if (i) there is a
default in the payment of any interest on any Note when the same becomes
due and payable, and such default continues for a period of five (5) days,
or (ii) there is a default in the payment of the principal of or any
installment of the principal of any Note when the same becomes due and
payable, the Issuer shall, upon demand of the Indenture Trustee, pay to the
Indenture Trustee, for the benefit of the Holders of the Notes, the whole
amount then due and payable on the Notes for principal and interest, with
interest upon the overdue principal at the applicable Note Interest Rate
and, to the extent payment at such rate of interest shall be legally
enforceable, upon overdue installments of interest at the applicable Note
Interest Rate and in addition thereto such further amount as shall be
sufficient to cover the costs and expenses of collection, including the
reasonable compensation, expenses, disbursements and advances of the
Indenture Trustee and its agents and counsel and other amounts due and
owing to the Indenture Trustee pursuant to Section 6.7.

                (b)  In case the Issuer shall fail forthwith to pay such
 amounts upon such demand, the Indenture Trustee, in its own name and as
 trustee of an express trust, may institute a Proceeding for the collection
 of the sums so due and unpaid, and may prosecute such Proceeding to
 judgment or final decree, and may enforce the same against the Issuer or
 other obligor upon the Notes and collect in the manner provided by law out
 of the property of the Issuer or other obligor upon the Notes, wherever
 situated, the monies adjudged or decreed to be payable.

                (c)  If an Event of Default occurs and is continuing, the
 Indenture Trustee may, as more particularly provided in Section 5.4, in its
 discretion, proceed to protect and enforce its rights and the rights of the
 Noteholders, by such appropriate Proceedings as the Indenture Trustee shall
 deem most effective to protect and enforce any such rights, whether for the
 specific enforcement of any covenant or agreement in this Indenture or in
 aid of the exercise of any power granted herein, or to enforce any other
 proper remedy or legal or equitable right vested in the Indenture Trustee
 by this Indenture or by law.

                (d)  In case there shall be pending, relative to the Issuer
 or any other obligor upon the Notes or any Person having or claiming an
 ownership interest in the Trust Estate, Proceedings under Title 11 of the
 United States Code or any other applicable federal or state bankruptcy,
 insolvency or other similar law, or in case a receiver, assignee or trustee
 in bankruptcy or reorganization, liquidator, sequestrator or similar
 official shall have been appointed for or taken possession of the Issuer or
 its property or such other obligor or Person, or in case of any other
 comparable judicial Proceedings relative to the Issuer or other obligor
 upon the Notes, or to the creditors or property of the Issuer or such other
 obligor, the Indenture Trustee, irrespective of whether the principal of
 any Notes shall then be due and payable as therein expressed or by
 declaration or otherwise and irrespective of whether the Indenture Trustee
 shall have made any demand pursuant to the provisions of this Section 5.3,
 shall be entitled and empowered, by intervention in such Proceedings or
 otherwise:

                      (i)  to file and prove a claim or claims for
      the whole amount of principal and interest owing and unpaid in
      respect of the Notes and to file such other papers or documents
      as may be necessary or advisable in order to have the claims of
      the Indenture Trustee (including any claim for reasonable
      compensation to the Indenture Trustee and each predecessor
      Indenture Trustee, and their respective agents, attorneys and
      counsel, and all other amounts due and owing to the Indenture
      Trustee pursuant to Section 6.7) and of the Noteholders allowed
      in such Proceedings;

                      (ii)  unless prohibited by applicable law and
      regulations, to vote on behalf of the Holders of Notes in any
      election of a trustee, a standby trustee or Person performing
      similar functions in any such Proceedings;

                      (iii)  to collect and receive any monies or
      other property payable or deliverable on any such claims and to
      pay all amounts received with respect to the claims of the
      Noteholders and of the Indenture Trustee on their behalf; and

                      (iv)  to file such proofs of claim and other
      papers or documents as may be necessary or advisable in order to
      have the claims of the Indenture Trustee or the Holders of Notes
      allowed in any judicial proceedings relative to the Issuer, its
      creditors and its property;

 and any trustee, receiver, liquidator, custodian or other similar official
 in any such Proceeding is hereby authorized by each of such Noteholders to
 make payments to the Indenture Trustee and, in the event that the Indenture
 Trustee shall consent to the making of payments directly to such
 Noteholders, to pay to the Indenture Trustee such amounts as shall be
 sufficient to cover reasonable compensation to the Indenture Trustee, each
 predecessor Indenture Trustee and their respective agents, attorneys and
 counsel, and all other amounts due and owing to the Indenture Trustee
 pursuant to Section 6.7.

                (e)  Nothing herein contained shall be deemed to authorize
 the Indenture Trustee to authorize or consent to or vote for or accept or
 adopt on behalf of any Noteholder any plan of reorganization, arrangement,
 adjustment or composition affecting the Notes or the rights of any Holder
 thereof or to authorize the Indenture Trustee to vote in respect of the
 claim of any Noteholder in any such proceeding except, as aforesaid, to
 vote for the election of a trustee in bankruptcy or similar Person.

                (f)  All rights of action and of asserting claims under this
 Indenture, or under any of the Notes, may be enforced by the Indenture
 Trustee without the possession of any of the Notes or the production
 thereof in any trial or other Proceedings relative thereto, and any such
 action or Proceedings instituted by the Indenture Trustee shall be brought
 in its own name as trustee of an express trust, and any recovery of
 judgment, subject to the payment of the expenses, disbursements and
 compensation of the Indenture Trustee, each predecessor Indenture Trustee
 and their respective agents and attorneys, shall be for the ratable benefit
 of the Holders of the Notes.

                (g)  In any Proceedings brought by the Indenture Trustee
 (and also any Proceedings involving the interpretation of any provision of
 this Indenture to which the Indenture Trustee shall be a party), the
 Indenture Trustee shall be held to represent all the Noteholders, and it
 shall not be necessary to make any Noteholder a party to any such
 Proceedings.

           SECTION 5.4  Remedies; Priorities.  (a)  If an Event of Default
 shall have occurred and be continuing, the Indenture Trustee may, but shall
 not be obligated to, do one or more of the following (subject to Section
 5.5):

                      (i)  institute Proceedings in its own name
      and as trustee of an express trust for the collection of all
      amounts then payable on the Notes or under this Indenture with
      respect thereto, whether by declaration or otherwise, enforce any
      judgment obtained, and collect from the Issuer and any other
      obligor upon such Notes monies adjudged due;

                      (ii)  institute Proceedings from time to time
      for the complete or partial foreclosure of this Indenture with
      respect to the Trust Estate;

                      (iii)  exercise any remedies of a secured party
      under the Relevant UCC and take any other appropriate action to
      protect and enforce the rights and remedies of the Indenture
      Trustee and the Noteholders; and

                      (iv)  sell the Trust Estate or any portion
      thereof or rights or interest therein, at one or more public or
      private sales called and conducted in any manner permitted by
      law;

provided, however, that the Indenture Trustee may not sell or otherwise
liquidate the Trust Estate following an Event of Default, other than an
Event of Default described in Section 5.1(i) or (ii), unless (A) the
Holders of 100% of the principal amount of the Notes Outstanding, voting as
a group, consent thereto, (B) the proceeds of such sale or liquidation are
sufficient to pay in full the principal of and the accrued interest on the
outstanding Notes or (C) the Indenture Trustee determines that the Trust
Estate will not continue to provide sufficient funds for the payment of
principal of and interest on the Notes as they would have become due if the
Notes had not been declared due and payable, and the Indenture Trustee
obtains the consent of Holders of 66-2/3% of the principal amount of the
Notes Outstanding, voting as a group. In determining such sufficiency or
insufficiency with respect to clauses (B) and (C) above, the Indenture
Trustee may, but need not, obtain and rely upon an opinion of an
Independent investment banking or accounting firm of national reputation as
to the feasibility of such proposed action and as to the sufficiency of the
Trust Estate for such purpose.

                (b)  If the Indenture Trustee collects any money or property
 pursuant to this Article V, it shall pay out the money or property in the
 order of priority set forth in Section 2.8(f).

                (c)  The Indenture Trustee may fix a record date and payment
 date for any payment to Noteholders pursuant to this Section 5.4.  At least
 fifteen (15) days before such record date, the Issuer shall mail to each
 Noteholder and the Indenture Trustee a notice that states the record date,
 the payment date and the amount to be paid.

           SECTION 5.5  Optional Preservation of the Receivables.  If the
 Notes have been declared to be due and payable under Section 5.2 following
 an Event of Default, and such declaration and its consequences have not
 been rescinded and annulled, the Indenture Trustee may, but need not, elect
 to maintain possession of the Trust Estate and apply proceeds as if there
 had been no declaration of acceleration; provided, however, that Total
 Available Funds shall be applied in accordance with such declaration of
 acceleration in the manner specified in Section 4.6(c) of the Sale and
 Servicing Agreement.  It is the desire of the parties hereto and the
 Noteholders that there be at all times sufficient funds for the payment of
 principal of and interest on the Notes, and the Indenture Trustee shall
 take such desire into account when determining whether or not to maintain
 possession of the Trust Estate.  In determining whether to maintain
 possession of the Trust Estate, the Indenture Trustee may, but need not,
 obtain and rely upon an opinion of an Independent investment banking or
 accounting firm of national reputation as to the feasibility of such
 proposed action and as to the sufficiency of the Trust Estate for such
 purpose.

           SECTION 5.6  Limitation of Suits.  No Holder of any Note shall
 have any right to institute any Proceeding, judicial or otherwise, with
 respect to this Indenture or for the appointment of a receiver or trustee,
 or for any other remedy hereunder, unless:

                (a)  such Holder has previously given written notice to the
 Indenture Trustee of a continuing Event of Default;

                (b)  the Holders of not less than 25% of the principal
amount of the Notes Outstanding have made written request to the Indenture
Trustee to institute such Proceeding in respect of such Event of Default in
its own name as Indenture Trustee hereunder;

                (c)  such Holder or Holders have offered to the Indenture
 Trustee reasonable indemnity against the costs, expenses and liabilities to
 be incurred in complying with such request;

                (d)  the Indenture Trustee for sixty (60) days after its
 receipt of such notice, request and offer of indemnity has failed to
 institute such Proceedings; and

                (e)  no direction inconsistent with such written request has
been given to the Indenture Trustee during such 60-day period by the
Holders of a majority of the principal amount of the Notes Outstanding.

 It is understood and intended that no one or more Holders of Notes shall
 have any right in any manner whatever by virtue of, or by availing of, any
 provision of this Indenture to affect, disturb or prejudice the rights of
 any other Holders of Notes or to obtain or to seek to obtain priority or
 preference over any other Holders or to enforce any right under this
 Indenture, except in the manner herein provided.

           In the event the Indenture Trustee shall receive conflicting or
 inconsistent requests and indemnity from two or more groups of Holders of
 Notes, each representing less than a majority of the principal amount of
 the Notes Outstanding, the Indenture Trustee in its sole discretion may
 determine what action, if any, shall be taken, notwithstanding any other
 provisions of this Indenture.

           SECTION 5.7  Unconditional Rights of Noteholders To Receive
 Principal and Interest.  Notwithstanding any other provisions in this
 Indenture, the Holder of any Note shall have the right, which is absolute
 and unconditional, to receive payment of the principal of and interest on,
 if any, such Note on or after the respective due dates thereof expressed in
 such Note or in this Indenture (or, in the case of redemption, on or after
 the Redemption Date) and to institute suit for the enforcement of any such
 payment, and such right shall not be impaired without the consent of such
 Holder.

           SECTION 5.8  Restoration of Rights and Remedies.  If the
 Indenture Trustee or any Noteholder has instituted any Proceeding to
 enforce any right or remedy under this Indenture and such Proceeding has
 been discontinued or abandoned for any reason or has been determined
 adversely to the Indenture Trustee or to such Noteholder, then and in every
 such case the Issuer, the Indenture Trustee and the Noteholders shall,
 subject to any determination in such Proceeding, be restored severally and
 respectively to their former positions hereunder, and thereafter all rights
 and remedies of the Indenture Trustee and the Noteholders shall continue as
 though no such Proceeding had been instituted.

           SECTION 5.9  Rights and Remedies Cumulative.  No right or remedy
 herein conferred upon or reserved to the Indenture Trustee or to the
 Noteholders is intended to be exclusive of any other right or remedy, and
 every right and remedy shall, to the extent permitted by law, be cumulative
 and in addition to every other right and remedy given hereunder or now or
 hereafter existing at law or in equity or otherwise.  The assertion or
 employment of any right or remedy hereunder, or otherwise, shall not
 prevent the concurrent assertion or employment of any other appropriate
 right or remedy.

           SECTION 5.10  Delay or Omission Not a Waiver.  No delay or
 omission of the Indenture Trustee or any Holder of any Note to exercise any
 right or remedy accruing upon any Default or Event of Default shall impair
 any such right or remedy or constitute a waiver of any such Default or
 Event of Default or any acquiescence therein.  Every right and remedy given
 by this Article V or by law to the Indenture Trustee or to the Noteholders
 may be exercised from time to time, and as often as may be deemed
 expedient, by the Indenture Trustee or by the Noteholders, as the case may
 be.

           SECTION 5.11 Control by Noteholders. The Holders of a majority
of the principal amount of the Notes Outstanding shall have the right to
direct the time, method and place of conducting any Proceeding for any
remedy available to the Indenture Trustee with respect to the Notes or
exercising any trust or power conferred on the Indenture Trustee; provided
that:

                (a)  such direction shall not be in conflict with any rule
 of law or with this Indenture;

                (b)  subject to the express terms of Section 5.4, any
 direction to the Indenture Trustee to sell or liquidate the Trust Estate
 shall be by Holders of Notes representing not less than 100% of the
 principal amount of the Notes Outstanding;

                (c)  if the conditions set forth in Section 5.5 have been
satisfied and the Indenture Trustee elects to retain the Trust Estate
pursuant to such Section, then any direction to the Indenture Trustee by
Holders of Notes representing less than 100% of the principal amount of the
Notes Outstanding to sell or liquidate the Trust Estate shall be of no
force and effect; and

                (d)  the Indenture Trustee may take any other action deemed
 proper by the Indenture Trustee that is not inconsistent with such
 direction.

 Notwithstanding the rights of Noteholders set forth in this Section,
 subject to Section 6.1, the Indenture Trustee need not take any action that
 it reasonably believes might involve it in costs, expenses and liabilities
 for which it will not be adequately indemnified or might materially
 adversely affect the rights of any Noteholders not consenting to such
 action.

           SECTION 5.12  Waiver of Past Defaults. Prior to the declaration
of the acceleration of the maturity of the Notes as provided in Section
5.2, the Holders of Notes representing not less than a majority of the
principal amount of the Notes Outstanding, voting as a group, may waive any
past Default or Event of Default and its consequences except a Default or
Event of Default (a) in the payment of principal of or interest on any of
the Notes or (b) in respect of a covenant or provision hereof that cannot
be amended, supplemented or modified without the consent of the Holder of
each Note. In the case of any such waiver, the Issuer, the Indenture
Trustee and the Holders of the Notes shall be restored to their former
positions and rights hereunder, respectively; but no such waiver shall
extend to any subsequent or other Default or Event of Default or impair any
right consequent thereto.

           Upon any such waiver, such Default or Event of Default shall
 cease to exist and be deemed to have been cured and not to have occurred,
 and any Event of Default arising therefrom shall be deemed to have been
 cured and not to have occurred, for every purpose of this Indenture; but no
 such waiver shall extend to any subsequent or other Default or Event of
 Default or impair any right consequent thereto.

           SECTION 5.13  Undertaking for Costs. All parties to this
Indenture agree, and each Holder of any Note by such Holder's acceptance
thereof shall be deemed to have agreed, that any court may in its
discretion require, in any suit for the enforcement of any right or remedy
under this Indenture, or in any suit against the Indenture Trustee for any
action taken, suffered or omitted by it as Indenture Trustee, the filing by
any party litigant in such suit of an undertaking to pay the costs of such
suit, and that such court may in its discretion assess reasonable costs,
including reasonable attorney's fees, against any party litigant in such
suit, having due regard to the merits and good faith of the claims or
defenses made by such party litigant; but the provisions of this Section
5.13 shall not apply to (a) any suit instituted by the Indenture Trustee,
(b) any suit instituted by any Noteholder or group of Noteholders, in each
case holding in the aggregate more than 10% of the principal amount of the
Notes Outstanding or (c) any suit instituted by any Noteholder for the
enforcement of the payment of principal of or interest on any Note on or
after the respective due dates expressed in such Note and in this Indenture
(or, in the case of redemption, on or after the Redemption Date).

           SECTION 5.14  Waiver of Stay or Extension Laws.  The Issuer
 covenants (to the extent that it may lawfully do so) that it shall not at
 any time insist upon, or plead or in any manner whatsoever, claim or take
 the benefit or advantage of, any stay or extension law wherever enacted,
 now or at any time hereafter in force, that may affect the covenants or the
 performance of this Indenture, and the Issuer (to the extent that it may
 lawfully do so) hereby expressly waives all benefit or advantage of any
 such law, and covenants that it shall not hinder, delay or impede the
 execution of any power herein granted to the Indenture Trustee, but will
 suffer and permit the execution of every such power as though no such law
 had been enacted.

           SECTION 5.15  Action on Notes.  The Indenture Trustee's right to
 seek and recover judgment on the Notes or under this Indenture shall not be
 affected by the seeking, obtaining or application of any other relief under
 or with respect to this Indenture.  Neither the lien of this Indenture nor
 any rights or remedies of the Indenture Trustee or the Noteholders shall be
 impaired by the recovery of any judgment by the Indenture Trustee against
 the Issuer or by the levy of any execution under such judgment upon any
 portion of the Trust Estate or upon any of the assets of the Issuer.  Any
 money or property collected by the Indenture Trustee shall be applied in
 accordance with Section 5.4(b).

           SECTION 5.16  Performance and Enforcement of Certain Obligations.
 (a) Promptly following a request from the Indenture Trustee to do so, and
 at the Administrator's expense, the Issuer shall take all such lawful
 action as the Indenture Trustee may request to compel or secure the
 performance and observance by the Seller and the Servicer, as applicable,
 of each of their obligations to the Issuer under or in connection with the
 Sale and Servicing Agreement or by the Seller of each of its obligations
 under or in connection with the Purchase Agreement, and to exercise any and
 all rights, remedies, powers and privileges lawfully available to the
 Issuer under or in connection with the Sale and Servicing Agreement to the
 extent and in the manner directed by the Indenture Trustee, including the
 transmission of notices of default on the part of the Seller or the
 Servicer thereunder and the institution of legal or administrative actions
 or proceedings to compel or secure performance by the Seller or the
 Servicer of each of their obligations under the Sale and Servicing
 Agreement.

                (b)  If an Event of Default has occurred and is continuing,
the Indenture Trustee may, and at the direction (which direction shall be
in writing or by telephone, confirmed in writing promptly thereafter) of
the Holders of 66-2/3% of the principal amount of the Notes Outstanding,
voting as a group, shall, exercise all rights, remedies, powers, privileges
and claims of the Issuer against the Seller or the Servicer under or in
connection with the Sale and Servicing Agreement, or against the Seller
under or in connection with the Purchase Agreement, including the right or
power to take any action to compel or secure performance or observance by
the Seller or the Servicer, as the case may be, of each of their
obligations to the Issuer thereunder and to give any consent, request,
notice, direction, approval, extension, or waiver under the Sale and
Servicing Agreement or the Purchase Agreement, as the case may be, and any
right of the Issuer to take such action shall be suspended.

                (c)  Promptly following a request from the Indenture Trustee
 to do so and at the Administrator's expense, the Issuer agrees to take all
 such lawful action as the Indenture Trustee may request to compel or secure
 the performance and observance by MMCA of each of its obligations to the
 Seller under or in connection with the Purchase Agreement in accordance
 with the terms thereof, and to exercise any and all rights, remedies,
 powers and privileges lawfully available to the Issuer under or in
 connection with the Purchase Agreement to the extent and in the manner
 directed by the Indenture Trustee, including the transmission of notices of
 default on the part of the Seller thereunder and the institution of legal
 or administrative actions or proceedings to compel or secure performance by
 MMCA of each of its obligations under the Purchase Agreement.

                (d)  If an Event of Default has occurred and is continuing,
the Indenture Trustee may, and, at the direction (which direction shall be
in writing or by telephone (confirmed in writing promptly thereafter)) of
the Holders of 66-2/3% of the principal amount of the Notes Outstanding,
voting as a group, shall, exercise all rights, remedies, powers, privileges
and claims of the Seller against MMCA under or in connection with the
Purchase Agreement, including the right or power to take any action to
compel or secure performance or observance by MMCA of each of its
obligations to the Seller thereunder and to give any consent, request,
notice, direction, approval, extension or waiver under the Purchase
Agreement, and any rights of the Seller to take such action shall be
suspended.


                                 ARTICLE VI

                            THE INDENTURE TRUSTEE

           SECTION 6.1  Duties of Indenture Trustee.  (a)  If an Event of
 Default has occurred and is continuing, the Indenture Trustee shall
 exercise the rights and powers vested in it by this Indenture and use the
 same degree of care and skill in their exercise as a prudent person would
 exercise or use under the circumstances in the conduct of such Person's own
 affairs.

                (b)  Except during the continuance of an Event of Default:

                      (i)  the Indenture Trustee undertakes to
      perform such duties and only such duties as are specifically set
      forth in this Indenture and no implied covenants or obligations
      shall be read into this Indenture against the Indenture Trustee;
      and

                      (ii)  in the absence of bad faith on its part,
      the Indenture Trustee may conclusively rely, as to the truth of
      the statements and the correctness of the opinions expressed
      therein, upon certificates or opinions furnished to the Indenture
      Trustee and, if required by the terms of this Indenture,
      conforming to the requirements of this Indenture; however, the
      Indenture Trustee shall examine the certificates and opinions to
      determine whether or not they conform to the requirements of this
      Indenture.

                (c)  The Indenture Trustee may not be relieved from
 liability for its own negligent action, its own negligent failure to act or
 its own willful misconduct, except that:

                      (i)  this paragraph does not limit the effect
      of paragraph (b) of this Section 6.1;

                      (ii)  the Indenture Trustee shall not be
      liable for any error of judgment made in good faith by a
      Responsible Officer unless it is proved that the Indenture
      Trustee was negligent in ascertaining the pertinent facts; and

                      (iii)  the Indenture Trustee shall not be
      liable with respect to any action it takes or omits to take in
      good faith in accordance with a direction received by it pursuant
      to Section 5.11.

                (d)  Every provision of this Indenture that in any way
 relates to the Indenture Trustee is subject to paragraphs (a), (b), (c),
 (e) and (g) of this Section 6.1.

                (e)  The Indenture Trustee shall not be liable for interest
 on any money received by it except as the Indenture Trustee may agree in
 writing with the Issuer.

                (f)  Money held in trust by the Indenture Trustee need not
 be segregated from other funds except to the extent required by law or the
 terms of this Indenture or the Sale and Servicing Agreement.

                (g)  No provision of this Indenture shall require the
 Indenture Trustee to expend or risk its own funds or otherwise incur
 financial liability in the performance of any of its duties hereunder or in
 the exercise of any of its rights or powers, if it shall have reasonable
 grounds to believe that repayment of such funds or adequate indemnity
 against such risk or liability is not reasonably assured to it.

                (h)  Every provision of this Indenture relating to the
 conduct or affecting the liability of or affording protection to the
 Indenture Trustee shall be subject to the provisions of this Section 6.1
 and to the provisions of the TIA.

                (i)  The Indenture Trustee shall not be charged with
 knowledge of any Event of Default unless either (1) a Responsible Officer
 shall have actual knowledge of such Event of Default or (2) written notice
 of such Event of Default shall have been given to the Indenture Trustee in
 accordance with the provisions of this Indenture.

           SECTION 6.2  Rights of Indenture Trustee.  (a)  The Indenture
 Trustee may rely on any document believed by it to be genuine and to have
 been signed or presented by the proper Person.  The Indenture Trustee need
 not investigate any fact or matters stated in the document.

                (b)  Before the Indenture Trustee acts or refrains from
 acting, it may require an Officer's Certificate or an Opinion of Counsel.
 The Indenture Trustee shall not be liable for any action it takes or omits
 to take in good faith in reliance on an Officer's Certificate or Opinion of
 Counsel unless it is proved that the Indenture Trustee was negligent in
 such reliance.

                (c)  The Indenture Trustee may execute any of the trusts or
 powers hereunder or perform any duties hereunder either directly or by or
 through agents or attorneys or a custodian or nominee, and the Indenture
 Trustee shall not be responsible for any misconduct or negligence on the
 part of, or for the supervision of, any such agent, attorney, custodian or
 nominee appointed with due care by it hereunder.

                (d)  The Indenture Trustee shall not be liable for any
 action it takes or omits to take in good faith which it believes to be
 authorized or within its rights or powers; provided, however, that such
 action or omission by the Indenture Trustee does not constitute willful
 misconduct, negligence or bad faith.

                (e)  The Indenture Trustee may consult with counsel, and the
 advice or opinion of counsel with respect to legal matters relating to this
 Indenture and the Notes shall be full and complete authorization and
 protection from liability in respect to any action taken, omitted or
 suffered by it hereunder in good faith and in accordance with the advice or
 opinion of such counsel.

                (f)  The Indenture Trustee shall be under no obligation to
 exercise any of the rights or powers vested in it by this Indenture at the
 request or direction of any of the Noteholders pursuant to this Indenture,
 unless such Noteholders shall have offered to the Indenture Trustee
 reasonable security or indemnity against the costs, expenses and
 liabilities which might be incurred by it in compliance with such request
 or direction.

                (g)  The Indenture Trustee shall not be bound to make any
 investigation into the facts or matters stated in any resolution,
 certificate, statement, instrument, opinion, report, notice, request,
 direction, consent, order, bond, debenture or other paper or document, but
 the Indenture Trustee, in its discretion, may make such further inquiry or
 investigation into such facts or matters as it may see fit, and, if the
 Indenture Trustee shall determine to make such further inquiry or
 investigation, it shall be entitled to examine the books, records and
 premises of the Issuer, personally or by agent or attorney.

           SECTION 6.3  Individual Rights of Indenture Trustee.  The
 Indenture Trustee, in its individual or any other capacity, may become the
 owner or pledgee of Notes and may otherwise deal with the Issuer or its
 Affiliates with the same rights it would have if it were not Indenture
 Trustee.  Any Paying Agent, Note Registrar, co-registrar or co-paying agent
 hereunder may do the same with like rights.

           SECTION 6.4  Indenture Trustee's Disclaimer.  The Indenture
 Trustee (i) shall not be responsible for, and makes no representation, as
 to the validity or adequacy of this Indenture or the Notes and (ii) shall
 not be accountable for the Issuer's use of the proceeds from the Notes, or
 responsible for any statement of the Issuer in this Indenture or in any
 document issued in connection with the sale of the Notes or in the Notes
 other than the Indenture Trustee's certificate of authentication.

           SECTION 6.5  Notice of Defaults.  If a Default occurs and is
 continuing and if it is known to a Responsible Officer of the Indenture
 Trustee, the Indenture Trustee shall mail to each Noteholder notice of such
 Default within ninety (90) days after it occurs.  Except in the case of a
 Default in payment of principal of or interest on any Note (including
 payments pursuant to the mandatory redemption provisions of such Note), the
 Indenture Trustee may withhold the notice if and so long as a committee of
 its Responsible Officers in good faith determines that withholding the
 notice is in the interests of Noteholders.

           SECTION 6.6  Reports by Indenture Trustee to Holders.  Within a
 reasonable period of time after the end of each calendar year, but not
 later than the latest date permitted by law, in each case as determined by
 the Servicer, the Indenture Trustee shall deliver to each Person who at any
 time during the preceding calendar year was a Noteholder a statement
 prepared by the Servicer pursuant to Section 3.9 of the Sale and Servicing
 Agreement containing the information which is required to be expressed in
 the Payment Date statements as a dollar amount per $1,000 of original
 denomination of the Notes or Class of Notes, as applicable, aggregated for
 such calendar year, for the purposes of such Noteholder's preparation of
 Federal income tax returns.

           SECTION 6.7  Compensation and Indemnity.  (a)  The Issuer shall,
 or shall cause the Administrator to, pay to the Indenture Trustee from time
 to time reasonable compensation for its services.  The Indenture Trustee's
 compensation shall not be limited by any law on compensation of a trustee
 of an express trust.  The Issuer shall, or shall cause the Administrator
 to, reimburse the Indenture Trustee for all reasonable out-of-pocket
 expenses incurred or made by it, including costs of collection, in addition
 to the compensation for its services.  Such expenses shall include the
 reasonable compensation and expenses, disbursements and advances of the
 Indenture Trustee's agents, counsel, accountants and experts.  The Issuer
 shall, or shall cause the Administrator to, indemnify the Indenture Trustee
 against any and all loss, liability or expense (including attorneys' fees)
 incurred by it in connection with the administration of this trust and the
 performance of its duties hereunder.  The Indenture Trustee shall notify
 the Issuer and the Administrator promptly of any claim for which it may
 seek indemnity.  Failure by the Indenture Trustee to so notify the Issuer
 and the Administrator shall not relieve the Issuer or the Administrator of
 its obligations hereunder.  The Issuer shall, or shall cause the Servicer
 to, defend any such claim, and the Indenture Trustee may have separate
 counsel and the Issuer shall, or shall cause the Servicer to, pay the fees
 and expenses of such counsel.  Neither the Issuer nor the Administrator
 need reimburse any expense or indemnity against any loss, liability or
 expense incurred by the Indenture Trustee through the Indenture Trustee's
 own willful misconduct, negligence or bad faith.

                (b)  The Issuer's payment obligations to the Indenture
 Trustee pursuant to this Section 6.7 shall survive the resignation or
 removal of the Indenture Trustee and the discharge of this Indenture.  When
 the Indenture Trustee incurs expenses after the occurrence of a Default
 specified in Section 5.1(iv) or (v) with respect to the Issuer, the
 expenses are intended to constitute expenses of administration under Title
 11 of the United States Code or any other applicable federal or state
 bankruptcy, insolvency or similar law.

           SECTION 6.8  Replacement of Indenture Trustee. (a) No resignation
or removal of the Indenture Trustee, and no appointment of a successor
Indenture Trustee, shall become effective until the acceptance of
appointment by the successor Indenture Trustee pursuant to this Section
6.8. The Indenture Trustee may resign at any time by so notifying the
Issuer. The Holders of a majority in principal amount of the Notes
Outstanding, voting as a group, may remove the Indenture Trustee without
cause by so notifying the Indenture Trustee and the Issuer and may appoint
a successor Indenture Trustee. The Issuer shall remove the Indenture
Trustee if:

                      (i)  the Indenture Trustee fails to comply
      with Section 6.11;

                      (ii)  the Indenture Trustee is adjudged a
      bankrupt or insolvent;

                      (iii)  a receiver or other public officer takes
      charge of the Indenture Trustee or its property; or

                      (iv)  the Indenture Trustee otherwise becomes
      incapable of acting.

 If the Indenture Trustee resigns or is removed or if a vacancy exists in
 the office of Indenture Trustee for any reason (the Indenture Trustee in
 such event being referred to herein as the retiring Indenture Trustee), the
 Issuer shall promptly appoint a successor Indenture Trustee.

                (b)  Any successor Indenture Trustee shall deliver a written
 acceptance of its appointment to the retiring Indenture Trustee and to the
 Issuer.  Thereupon, the resignation or removal of the retiring Indenture
 Trustee shall become effective, and the successor Indenture Trustee shall
 have all the rights, powers and duties of the Indenture Trustee under this
 Indenture.  The successor Indenture Trustee shall mail a notice of its
 succession to Noteholders.  The retiring Indenture Trustee shall promptly
 transfer all property held by it as Indenture Trustee to the successor
 Indenture Trustee.

                (c)  If a successor Indenture Trustee does not take office
 within sixty (60) days after the retiring Indenture Trustee resigns or is
 removed, the retiring Indenture Trustee, the Issuer or the Holders of a
 majority in principal amount of the Notes Outstanding may petition any
 court of competent jurisdiction to appoint a successor Indenture Trustee.
 If the Indenture Trustee fails to comply with Section 6.11, any Noteholder
 may petition any court of competent jurisdiction to remove the Indenture
 Trustee and to appoint a successor Indenture Trustee.

                (d)  Notwithstanding the replacement of the Indenture
 Trustee pursuant to this Section 6.8, the Issuer's and the Administrator's
 obligations under Section 6.7 shall continue for the benefit of the
 retiring Indenture Trustee.

           SECTION 6.9  Successor Indenture Trustee by Merger.  (a)  If the
 Indenture Trustee consolidates with, merges or converts into, or transfers
 all or substantially all its corporate trust business or assets to, another
 corporation or banking association, the resulting, surviving or transferee
 corporation or banking association without any further act shall be the
 successor Indenture Trustee; provided, that such corporation or banking
 association shall be otherwise qualified and eligible under Section 6.11.
 The Indenture Trustee shall provide the Rating Agencies with prior written
 notice of any such transaction.

                (b)  If at the time such successor or successors by merger,
 conversion or consolidation to the Indenture Trustee shall succeed to the
 trusts created by this Indenture, any of the Notes shall have been
 authenticated but not delivered, any such successor to the Indenture
 Trustee may adopt the certificate of authentication of any predecessor
 trustee, and deliver such Notes so authenticated, and if at that time any
 of the Notes shall not have been authenticated, any successor to the
 Indenture Trustee may authenticate such Notes either in the name of any
 predecessor hereunder or in the name of the successor to the Indenture
 Trustee.  In all such cases such certificates shall have the full force
 which it is anywhere in the Notes or in this Indenture provided that the
 certificate of the Indenture Trustee shall have.

           SECTION 6.10  Appointment of Co-Indenture Trustee or Separate
 Indenture Trustee.  (a)  Notwithstanding any other provisions of this
 Indenture, at any time, for the purpose of meeting any legal requirement of
 any jurisdiction in which any part of the Trust Estate may at the time be
 located, the Indenture Trustee shall have the power and may execute and
 deliver an instrument to appoint one or more Persons to act as a co-trustee
 or co-trustees, or separate trustee or separate trustees, of all or any
 part of the Trust Estate, and to vest in such Person or Persons, in such
 capacity and for the benefit of the Noteholders, such title to the Trust
 Estate, or any part hereof, and, subject to the other provisions of this
 Section, such powers, duties, obligations, rights and trusts as the
 Indenture Trustee may consider necessary or desirable.  No co-trustee or
 separate trustee hereunder shall be required to meet the terms of
 eligibility as a successor trustee under Section 6.11 and no notice to
 Noteholders of the appointment of any co-trustee or separate trustee shall
 be required under Section 6.8 hereof.

                (b)  Every separate trustee and co-trustee shall, to the
 extent permitted by law, be appointed and act subject to the following
 provisions and conditions:

                      (i)  all rights, powers, duties and
      obligations conferred or imposed upon the Indenture Trustee shall
      be conferred or imposed upon and exercised or performed by the
      Indenture Trustee and such separate trustee or co-trustee jointly
      (it being understood that such separate trustee or co-trustee
      shall not be authorized to act separately without the Indenture
      Trustee joining in such act), except to the extent that under any
      law of any jurisdiction in which any particular act or acts are
      to be performed the Indenture Trustee shall be incompetent or
      unqualified to perform such act or acts, in which event such
      rights, powers, duties and obligations (including the holding of
      title to the Trust Estate or any portion thereof in any such
      jurisdiction) shall be exercised and performed singly by such
      separate trustee or co-trustee, but solely at the direction of
      the Indenture Trustee;

                      (ii)  no trustee hereunder shall be personally
      liable by reason of any act or omission of any other trustee
      hereunder; and

                      (iii)  the Indenture Trustee may at any time
      remove or accept the resignation of any separate trustee or co-
      trustee.

                (c)  Any notice, request or other writing given to the
 Indenture Trustee shall be deemed to have been given to each of the then
 separate trustees and co-trustees, as effectively as if given to each of
 them.  Every instrument appointing any separate trustee or co-trustee shall
 refer to this Indenture and the conditions of this Article VI.  Each
 separate trustee and co-trustee, upon its acceptance of the trusts
 conferred, shall be vested with the estates or property specified in its
 instrument of appointment, either jointly with the Indenture Trustee or
 separately, as may be provided therein, subject to all the provisions of
 this Indenture, specifically including every provision of this Indenture
 relating to the conduct of, affecting the liability of, or affording
 protection to, the Indenture Trustee.  Every such instrument shall be filed
 with the Indenture Trustee.

                (d)  Any separate trustee or co-trustee may at any time
 constitute the Indenture Trustee as its agent or attorney-in-fact with full
 power and authority, to the extent not prohibited by law, to do any lawful
 act under or in respect of this Agreement on its behalf and in its name.
 If any separate trustee or co-trustee shall die, become incapable of
 acting, resign or be removed, all of its estates, properties, rights,
 remedies and trusts shall vest in and be exercised by the Indenture
 Trustee, to the extent permitted by law, without the appointment of a new
 or successor trustee.

           SECTION 6.11  Eligibility; Disqualification.   (a) The Indenture
 Trustee shall at all times satisfy the requirements of TIA Section 310(a).
 The Indenture Trustee or its parent shall have a combined capital and
 surplus of at least $50,000,000 as set forth in its most recent published
 annual report of condition and shall have a long-term debt rating of
 investment grade by each of the Rating Agencies or shall otherwise be
 acceptable to each of the Rating Agencies.  The Indenture Trustee shall
 comply with TIA Section 310(b).

                (b)  Within ninety (90) days after ascertaining the
 occurrence of an Event of Default which shall not have been cured or
 waived, unless authorized by the Commission, the Indenture Trustee shall
 resign with respect to the Class A Notes and/or the Class B Notes in
 accordance with Section 6.8 of this Indenture, and the Issuer shall appoint
 a successor Indenture Trustee for one or both of such Classes, as
 applicable, so that there will be separate Indenture Trustees for the Class
 A Notes and the Class B Notes.  In the event the Indenture Trustee fails to
 comply with the terms of the preceding sentence, the Indenture Trustee
 shall comply with clauses (ii) and (iii) of TIA Section 310(b).

                (c)  In the case of the appointment pursuant to this Section
 6.11 of a successor Indenture Trustee with respect to any Class of Notes,
 the Issuer, the retiring Indenture Trustee and the successor Indenture
 Trustee with respect to such Class of Notes shall execute and deliver an
 indenture supplemental hereto wherein each successor Indenture Trustee
 shall accept such appointment and which (i) shall contain such provisions
 as shall be necessary or desirable to transfer and confirm to, and to vest
 in, the successor Indenture Trustee all the rights, powers, trusts and
 duties of the retiring Indenture Trustee with respect to the Notes of the
 Class to which the appointment of such successor Indenture Trustee relates,
 (ii) if the retiring Indenture Trustee is not retiring with respect to all
 Classes of Notes, shall contain such provisions as shall be deemed
 necessary or desirable to confirm that all the rights, powers, trusts and
 duties of the retiring Indenture Trustee with respect to the Notes of each
 Class as to which the retiring Indenture Trustee is not retiring shall
 continue to be vested in the Indenture Trustee and (iii) shall add to or
 change any of the provisions of this Indenture as shall be necessary to
 provide for or facilitate the administration of the trusts hereunder by
 more than one Indenture Trustee, it being understood that nothing herein or
 in such supplemental indenture shall constitute such Indenture Trustees co-
 trustees of the same trust and that each such Indenture Trustee shall be a
 trustee of a trust or trusts hereunder separate and apart from any trust or
 trusts hereunder administered by any other such Indenture Trustee; and upon
 the removal of the retiring Indenture Trustee shall become effective to the
 extent provided herein.

           SECTION 6.12  Preferential Collection of Claims Against Issuer.
 The Indenture Trustee shall comply with TIA Section 311(a), excluding any
 creditor relationship listed in TIA Section 311(b).  An Indenture Trustee
 who has resigned or been removed shall be subject to TIA Section 311(a) to
 the extent indicated.

           SECTION 6.13  Pennsylvania Motor Vehicle Sales Finance Act
 Licenses.  The Indenture Trustee shall use its best efforts to maintain the
 effectiveness of all licenses required under the Pennsylvania Motor Vehicle
 Sales Finance Act in connection with this Indenture and the transactions
 contemplated hereby until the lien and security interest of this Indenture
 shall no longer be in effect in accordance with the terms hereof.


                                 ARTICLE VII

                        NOTEHOLDERS' LISTS; REPORTING

           SECTION 7.1  Issuer To Furnish Indenture Trustee Names and
 Addresses of Noteholders.  The Issuer shall furnish or cause to be
 furnished to the Indenture Trustee (a) not more than five (5) days after
 each Record Date, a list, in such form as the Indenture Trustee may
 reasonably require, of the names and addresses of the Holders of Notes as
 of such Record Date and (b) at such other times as the Indenture Trustee
 may request in writing, within thirty (30) days after receipt by the Issuer
 of any such request, a list of similar form and content as of a date not
 more than ten (10) days prior to the time such list is furnished; provided,
 however, that so long as (i) the Indenture Trustee is the Note Registrar or
 (ii) the Notes are issued as Book-Entry Notes, no such list shall be
 required to be furnished.

           SECTION 7.2  Preservation of Information; Communications to
 Noteholders.  (a)  The Indenture Trustee shall preserve, in as current a
 form as is reasonably practicable, the names and addresses of the Holders
 of Notes contained in the most recent list furnished to the Indenture
 Trustee as provided in Section 7.1 and the names and addresses of Holders
 of Notes received by the Indenture Trustee in its capacity as Note
 Registrar.  The Indenture Trustee may destroy any list furnished to it as
 provided in such Section 7.1 upon receipt of a new list so furnished.

                (b)  Noteholders may communicate pursuant to TIA Section
 312(b) with other Noteholders with respect to their rights under this
 Indenture or under the Notes.

                (c)  The Issuer, the Indenture Trustee and the Note
 Registrar shall have the protection of TIA Section 312(c).

           SECTION 7.3  Reporting by Issuer.  (a)  The Issuer shall:

                      (i)  file with the Indenture Trustee, within
      fifteen (15) days after the Issuer is required to file the same
      with the Commission, copies of the annual reports and of the
      information, documents and other reports (or copies of such
      portions of any of the foregoing as the Commission may from time
      to time by rules and regulations prescribe) that the Issuer may
      be required to file with the Commission pursuant to Section 13 or
      15(d) of the Exchange Act;

                      (ii)  file with the Indenture Trustee and the
      Commission in accordance with the rules and regulations
      prescribed from time to time by the Commission such additional
      information, documents and reports with respect to compliance by
      the Issuer with the conditions and covenants of this Indenture as
      may be required from time to time by such rules and regulations;
      and

                      (iii)  supply to the Indenture Trustee (and the
      Indenture Trustee shall transmit by mail to all Noteholders
      described in TIA Section 313(c)) such summaries of any
      information, documents and reports required to be filed by the
      Issuer pursuant to clauses (i) and (ii) of this Section 7.3(a)
      and by rules and regulations prescribed from time to time by the
      Commission.

                (b)  Unless the Issuer otherwise determines, the fiscal year
 of the Issuer shall correspond to the calendar year.

           SECTION 7.4  Reporting and Notices by Indenture Trustee.  (a)  If
 required by TIA Section 313(a), within sixty (60) days after each March 31,
 beginning with March 31, 2000, the Indenture Trustee shall mail to each
 Noteholder as required by TIA Section 313(c) a brief report dated as of
 such date that complies with TIA Section 313(a).  The Indenture Trustee
 also shall comply with TIA Section 313(b).

                (b)  A copy of each report at the time of its mailing to
 Noteholders shall be filed by the Indenture Trustee with the Commission and
 each stock exchange, if any, on which the Notes are listed.  The Issuer
 shall notify the Indenture Trustee if and when the Notes are listed on any
 stock exchange.


                                ARTICLE VIII

                    ACCOUNTS, DISBURSEMENTS AND RELEASES

           SECTION 8.1  Collection of Money.  Except as otherwise expressly
 provided herein, the Indenture Trustee may demand payment or delivery of,
 and shall receive and collect, directly and without intervention or
 assistance of any fiscal agent or other intermediary, all money and other
 property payable to or receivable by the Indenture Trustee pursuant to this
 Indenture and the Sale and Servicing Agreement.  The Indenture Trustee
 shall apply all such money received by it as provided in this Indenture and
 the Sale and Servicing Agreement.  Except as otherwise expressly provided
 in this Indenture, if any default occurs in the making of any payment or
 performance under any agreement or instrument that is part of the Trust
 Estate, the Indenture Trustee may take such action as may be appropriate to
 enforce such payment or performance, including the institution and
 prosecution of appropriate Proceedings.  Any such action shall be without
 prejudice to any right to claim a Default or Event of Default under this
 Indenture and any right to proceed thereafter as provided in Article V.

           SECTION 8.2  Trust Accounts.  (a) On or prior to the Closing
 Date, the Issuer shall cause the Servicer to establish and maintain, in the
 name of the Indenture Trustee, (i) for the benefit of the Noteholders and
 the Certificateholders, each of the Trust Accounts other than the Negative
 Carry Account and the Note Payment Account as provided in Sections 4.1,
 4.7, and 5.1 of the Sale and Servicing Agreement and (ii) for the exclusive
 benefit of the Noteholders, the Negative Carry Account and the Note Payment
 Account as provided in Sections 4.1(c), 4.1(d) and 4.12 of the Sale and
 Servicing Agreement.

                (b)  On or before each Payment Date, the Servicer shall
 deposit in the Collection Account all amounts required to be deposited
 therein with respect to the related Collection Period as provided in
 Sections 4.2 and 4.4 of the Sale and Servicing Agreement.  On or before
 each Payment Date, all amounts required to be deposited in the Note Payment
 Account with respect to the related Collection Period pursuant to Sections
 4.6 and 4.7 of the Sale and Servicing Agreement shall be withdrawn by the
 Indenture Trustee from the Collection Account, the Supplemental Reserve
 Account and/or the Reserve Account and deposited to the Note Payment
 Account for payment to Noteholders in accordance with Section 2.8 on such
 Payment Date.

           SECTION 8.3  General Provisions Regarding Accounts.  (a)  So long
 as no Default or Event of Default shall have occurred and be continuing,
 all or a portion of the funds in the Collection Account, the Pre-Funding
 Account, the Payahead Account, the Reserve Account, the Supplemental
 Reserve Account, the Negative Carry Account and the Yield Supplement
 Account shall be invested by the Indenture Trustee at the direction of the
 Servicer in Permitted Investments as provided in Sections 4.1, 4.7 and 5.1
 of the Sale and Servicing Agreement.  All income or other gain (net of
 losses and investment expenses) from investments of monies deposited in the
 Collection Account, the Pre-Funding Account, the Payahead Account, the
 Reserve Account, the Supplemental Reserve Account, the Negative Carry
 Account and the Yield Supplement Account shall be withdrawn by the
 Indenture Trustee from such accounts and distributed (but only under the
 circumstances set forth in the Sale and Servicing Agreement in the case of
 the Pre-Funding Account, the Reserve Account, the Supplemental Reserve
 Account, the Negative Carry Account and the Yield Supplement Account) as
 provided in Sections 4.1, 4.7, 4.8, 4.9 and 5.1 of the Sale and Servicing
 Agreement.  The Servicer shall not direct the Indenture Trustee to make any
 investment of any funds or to sell any investment held in any of the Trust
 Accounts unless the security interest Granted and perfected in such account
 will continue to be perfected in such investment or the proceeds of such
 sale, in either case without any further action by any Person, and, in
 connection with any direction to the Indenture Trustee to make any such
 investment or sale, if requested by the Indenture Trustee, the Issuer shall
 deliver to the Indenture Trustee an Opinion of Counsel, acceptable to the
 Indenture Trustee, to such effect.

                (b)  Subject to Section 6.1(c), the Indenture Trustee shall
 not in any way be held liable by reason of any insufficiency in any of the
 Trust Accounts resulting from any loss on any Permitted Investment included
 therein, except for losses attributable to the Indenture Trustee's failure
 to make payments on such Permitted Investments issued by the Indenture
 Trustee, in its commercial capacity as principal obligor and not as
 trustee, in accordance with their terms.

                (c)  If (i) the Servicer shall have failed to give
 investment directions to the Indenture Trustee by 11:00 a.m., New York Time
 (or such other time as may be agreed by the Issuer and Indenture Trustee),
 on the Business Day preceding each Payment Date for any funds on deposit in
 the Collection Account, the Pre-Funding Account, the Payahead Account, the
 Reserve Account, the Supplemental Reserve Account, the Negative Carry
 Account or the Yield Supplement Account, (ii) to the knowledge of a
 Responsible Officer of the Indenture Trustee, a Default or Event of Default
 shall have occurred and be continuing with respect to the Notes but the
 Notes shall not have been declared due and payable pursuant to Section 5.2
 or (iii) the Notes shall have been declared due and payable following an
 Event of Default and amounts collected or receivable from the Trust Estate
 are being applied in accordance with Section 5.4 as if there had not been
 such a declaration, then the Indenture Trustee shall, to the fullest extent
 practicable, invest and reinvest funds in such Trust Accounts in one or
 more Permitted Investments as set forth in Schedule I hereto.

           SECTION 8.4  Release of Trust Estate.  (a)  Subject to the
 payment of its fees and expenses pursuant to Section 6.7, the Indenture
 Trustee may, and when required by the provisions of this Indenture shall,
 execute instruments to release property from the lien of this Indenture, or
 convey the Indenture Trustee's interest in the same, in a manner and under
 circumstances that are not inconsistent with the provisions of this
 Indenture.  No party relying upon an instrument executed by the Indenture
 Trustee as provided in this Article VIII shall be bound to ascertain the
 Indenture Trustee's authority, inquire into the satisfaction of any
 conditions precedent or see to the application of any monies.

                (b)  The Indenture Trustee shall, at such time as there are
 no Notes Outstanding and all sums due the Indenture Trustee pursuant to
 Section 6.7 have been paid in full, release any remaining portion of the
 Trust Estate that secured the Notes from the lien of this Indenture and
 release to the Issuer or any other Person entitled thereto any funds then
 on deposit in the Trust Accounts.  The Indenture Trustee shall release
 property from the lien of this Indenture pursuant to this Section 8.4(b)
 only upon receipt of (i) an Issuer Request accompanied by an Officer's
 Certificate and an Opinion of Counsel, in each case stating that all
 conditions precedent, if any, provided for in this Indenture relating to
 the release of the property from the lien of this Indenture have been
 complied with, provided that counsel rendering any such opinion may rely,
 without independent investigation, on the accuracy and validity of any
 certificate or other instrument delivered to the Indenture Trustee in
 connection with any such action and (ii) if required by the TIA,
 Independent Certificates in accordance with TIA Sections 314(c) and
 314(d)(1) meeting the applicable requirements of Section 11.1.

           SECTION 8.5  Opinion of Counsel.  The Indenture Trustee shall
 receive at least seven (7) days notice when requested by the Issuer to take
 any action pursuant to Section 8.4(a), accompanied by copies of any
 instruments involved, and the Indenture Trustee shall also require, except
 in connection with any action contemplated by Section 8.4(b), as a
 condition to such action, an Opinion of Counsel, in form and substance
 satisfactory to the Indenture Trustee, stating the legal effect of any such
 action, outlining the steps required to complete the same, and concluding
 that all conditions precedent to the taking of such action have been
 complied with and such action will not materially and adversely impair the
 security for the Notes or the rights of the Noteholders in contravention of
 the provisions of this Indenture; provided, however, that such Opinion of
 Counsel shall not be required to express an opinion as to the fair value of
 the Trust Estate.  Counsel rendering any such opinion may rely, without
 independent investigation, on the accuracy and validity of any certificate
 or other instrument delivered to the Indenture Trustee in connection with
 any such action.


                                 ARTICLE IX

                           SUPPLEMENTAL INDENTURES

           SECTION 9.1  Supplemental Indentures Without Consent of
 Noteholders.  (a)  Without the consent of the Holders of any Notes but with
 prior notice to the Rating Agencies, the Issuer and the Indenture Trustee,
 when authorized by an Issuer Order, at any time and from time to time, may
 enter into one or more indentures supplemental hereto (which shall conform
 to the provisions of the Trust Indenture Act as in force at the date of the
 execution thereof), in form satisfactory to the Indenture Trustee, for any
 of the following purposes:

                      (i)  to correct or amplify the description of
      any property at any time subject to the lien of this Indenture,
      or better to assure, convey and confirm unto the Indenture
      Trustee any property subject or required to be subjected to the
      lien of this Indenture, or to subject to the lien of this
      Indenture additional property;

                      (ii)  to evidence the succession, in
      compliance with the applicable provisions hereof, of another
      Person to the Issuer, and the assumption by any such successor of
      the covenants of the Issuer herein and in the Notes contained;

                      (iii)  to add to the covenants of the Issuer,
      for the benefit of the Holders of the Notes, or to surrender any
      right or power herein conferred upon the Issuer;

                      (iv)  to convey, transfer, assign, mortgage or
      pledge any property to or with the Indenture Trustee;

                      (v)  to cure any ambiguity, to correct or
      supplement any provision herein or in any supplemental indenture
      that may be inconsistent with any other provision herein or in
      any supplemental indenture or to make any other provisions with
      respect to matters or questions arising under this Indenture
      which will not be inconsistent with other provisions of the
      Indenture;

                      (vi)  to evidence and provide for the
      acceptance of the appointment hereunder by a successor trustee
      with respect to the Notes and to add to or change any of the
      provisions of this Indenture as shall be necessary to facilitate
      the administration of the trusts hereunder by more than one
      trustee, pursuant to the requirements of Article VI; or

                      (vii)  to modify, eliminate or add to the
      provisions of this Indenture to such extent as shall be necessary
      to effect the qualification of this Indenture under the TIA or
      under any similar federal statute hereafter enacted and to add to
      this Indenture such other provisions as may be expressly required
      by the TIA;

 provided, however, that (i) such action shall not, as evidenced by an
 Opinion of Counsel, adversely affect in any material respect the interests
 of any Noteholder, (ii) the Rating Agency Condition shall have been
 satisfied with respect to such action and (iii) such action shall not, as
 evidenced by an Opinion of Counsel, cause the Issuer to be characterized
 for Federal or any then Applicable Tax State income tax purposes as an
 association taxable as a corporation or otherwise have any material adverse
 impact on the Federal or any then Applicable Tax State income taxation of
 any Notes Outstanding or outstanding Certificates or any Noteholder or
 Certificateholder.  The Indenture Trustee is hereby authorized to join in
 the execution of any such supplemental indenture and to make any further
 appropriate agreements and stipulations that may be therein contained.

                (b)  The Issuer and the Indenture Trustee, when authorized
 by an Issuer Order, may, with the consent of not less than a majority of
 the principal amount of the Notes Outstanding and with prior notice to the
 Rating Agencies, enter into an indenture or indentures supplemental hereto
 for the purpose of adding any provisions to, or changing in any manner or
 eliminating any of the provisions of, this Indenture or of modifying in any
 manner the rights of the Holders of the Notes under this Indenture;
 provided, however, that (i) such action shall not, as evidenced by an
 Opinion of Counsel, adversely affect in any material respect the interests
 of any Noteholder, (ii) the Rating Agency Condition shall have been
 satisfied with respect to such action and (iii) such action shall not, as
 evidenced by an Opinion of Counsel, cause the Issuer to be characterized
 for Federal or any then Applicable Tax State income tax purposes as an
 association taxable as a corporation or otherwise have any material adverse
 impact on the Federal or any then Applicable Tax State income taxation of
 any Notes Outstanding or outstanding Certificates or any Noteholder or
 Certificateholder.

           SECTION 9.2  Supplemental Indentures with Consent of Noteholders.
 The Issuer and the Indenture Trustee, when authorized by an Issuer Order,
 also may, with prior notice to the Rating Agencies and with the consent of
 the Holders of not less than a majority of the principal amount of the
 Notes Outstanding, by Act of such Holders delivered to the Issuer and the
 Indenture Trustee, enter into an indenture or indentures supplemental
 hereto for the purpose of adding any provisions to, or changing in any
 manner or eliminating any of the provisions of, this Indenture or modifying
 in any manner the rights of the Holders of the Notes under this Indenture;
 provided, however, that (i) such action shall not, as evidenced by an
 Opinion of Counsel, adversely affect in any material respect the interests
 of any Noteholder, (ii) the Rating Agency Condition shall have been
 satisfied with respect to such action and (iii) such action shall not, as
 evidenced by an Opinion of Counsel, cause the Issuer to be characterized
 for Federal or any then Applicable Tax State income tax purposes as an
 association taxable as a corporation or otherwise have any material adverse
 impact on the Federal or any then Applicable Tax State income taxation of
 any Notes Outstanding or outstanding Certificates or any Noteholder or
 Certificateholder; and provided, further, that no such supplemental
 indenture shall, without the consent of the Holder of each Outstanding Note
 affected thereby:

                      (i)  change any Final Payment Date or the
      date of payment of any installment of principal of or interest on
      any Note, or reduce the principal amount thereof, the interest
      rate thereon or the Redemption Price with respect thereto, change
      the provisions of this Indenture relating to the application of
      collections on, or the proceeds of the sale of, the Trust Estate
      to payment of principal of or interest on the Notes, or change
      any place of payment where, or the coin or currency in which, any
      Note or the interest thereon is payable, or impair the right to
      institute suit for the enforcement of the provisions of this
      Indenture requiring the application of funds available therefor,
      as provided in Article V, to the payment of any such amount due
      on the Notes on or after the respective due dates thereof (or, in
      the case of redemption, on or after the Redemption Date);

                      (ii)  reduce the percentage of the principal
      amount of the Notes Outstanding, the consent of the Holders of
      which is required for any such supplemental indenture, or the
      consent of the Holders of which is required for any waiver of
      compliance with certain provisions of this Indenture or certain
      defaults hereunder and their consequences provided for in this
      Indenture;

                      (iii)  modify or alter the provisions of the
      proviso to the definition of the term "Outstanding";

                      (iv)  reduce the percentage of the principal
      amount of the Notes Outstanding required to direct the Indenture
      Trustee to sell or liquidate the Trust Estate pursuant to Section
      5.4 if the proceeds of such sale would be insufficient to pay the
      principal amount and accrued but unpaid interest on the Notes and
      the Certificates;

                      (v)  modify any provision of this Indenture
      specifying a percentage of the aggregate principal amount of the
      Notes necessary to amend this Indenture or the other Basic
      Documents except to increase any percentage specified herein or
      to provide that certain additional provisions of this Indenture
      or the Basic Documents cannot be modified or waived without the
      consent of the Holder of each Outstanding Note affected thereby;

                      (vi)  modify any of the provisions of this
      Indenture in such manner as to affect the calculation of the
      amount of any payment of interest or principal due on any Note on
      any Payment Date (including the calculation of any of the
      individual components of such calculation) or to affect the
      rights of the Holders of Notes to the benefit of any provisions
      for the mandatory redemption of the Notes contained herein; or

                      (vii)  permit the creation of any lien ranking
      prior to or on a parity with the lien of this Indenture with
      respect to any part of the Trust Estate or, except as otherwise
      permitted or contemplated herein, terminate the lien of this
      Indenture on any such collateral at any time subject hereto or
      deprive the Holder of any Note of the security provided by the
      lien of this Indenture.

 The Indenture Trustee may in its discretion determine whether or not any
 Notes would be affected by any supplemental indenture and any such
 determination shall be conclusive upon the Holders of all Notes, whether
 theretofore or thereafter authenticated and delivered hereunder.  The
 Indenture Trustee shall not be liable for any such determination made in
 good faith or on the basis of an Opinion of Counsel.

           It shall not be necessary for any Act of Noteholders under this
 Section 9.2 to approve the particular form of any proposed supplemental
 indenture, but it shall be sufficient if such Act shall approve the
 substance thereof.

           Promptly after the execution by the Issuer and the Indenture
 Trustee of any supplemental indenture pursuant to this Section 9.2, the
 Indenture Trustee shall mail to the Holders of the Notes to which such
 amendment or supplemental indenture relates a notice setting forth in
 general terms the substance of such supplemental indenture.  Any failure of
 the Indenture Trustee to mail such notice, or any defect therein, shall
 not, however, in any way impair or affect the validity of any such
 supplemental indenture.

           SECTION 9.3  Execution of Supplemental Indentures.  In executing,
 or permitting the additional trusts created by, any supplemental indenture
 permitted by this Article IX or the modification thereby of the trusts
 created by this Indenture, the Indenture Trustee shall be entitled to
 receive and, subject to Sections 6.1 and 6.2, shall be fully protected in
 relying upon, an Opinion of Counsel stating that the execution of such
 supplemental indenture is authorized or permitted by this Indenture and
 that all conditions precedent to the execution and delivery of such
 supplemental indenture have been satisfied.  The Indenture Trustee may, but
 shall not be obligated to, enter into any such supplemental indenture that
 affects the Indenture Trustee's own rights, duties, liabilities or
 immunities under this Indenture or otherwise.

           SECTION 9.4  Effect of Supplemental Indenture.  Upon the
 execution of any supplemental indenture pursuant to the provisions hereof,
 this Indenture shall be and shall be deemed to be modified and amended in
 accordance therewith with respect to the Notes affected thereby, and the
 respective rights, limitations of rights, obligations, duties, liabilities
 and immunities under this Indenture of the Indenture Trustee, the Issuer
 and the Holders of the Notes shall thereafter be determined, exercised and
 enforced hereunder subject in all respects to such modifications and
 amendments, and all the terms and conditions of any such supplemental
 indenture shall be and be deemed to be part of the terms and conditions of
 this Indenture for any and all purposes.

           SECTION 9.5  Conformity with Trust Indenture Act.  Every
 amendment of this Indenture and every supplemental indenture executed
 pursuant to this Article IX shall conform to the requirements of the Trust
 Indenture Act as then in effect so long as this Indenture shall then be
 qualified under the Trust Indenture Act.

           SECTION 9.6  Reference in Notes to Supplemental Indentures.
 Notes authenticated and delivered after the execution of any supplemental
 indenture pursuant to this Article IX may, and if required by the Indenture
 Trustee shall, bear a notation in form approved by the Indenture Trustee as
 to any matter provided for in such supplemental indenture.  If the Issuer
 or the Indenture Trustee shall so determine, new Notes so modified as to
 conform, in the opinion of the Indenture Trustee and the Issuer, to any
 such supplemental indenture may be prepared and executed by the Issuer and
 authenticated and delivered by the Indenture Trustee in exchange for
 Outstanding Notes.


                                  ARTICLE X

                             REDEMPTION OF NOTES

           SECTION 10.1   Redemption.  (a)  The Notes are subject to
 redemption in whole, but not in part, at the direction of the Servicer
 pursuant to Section 9.1(a) of the Sale and Servicing Agreement, on any
 Payment Date on which the Servicer exercises its option to purchase the
 assets of the Issuer pursuant to said Section 9.1(a), and the amount paid
 by the Servicer shall be treated as collections of Receivables and applied
 to pay the unpaid principal amount of the Notes plus accrued and unpaid
 interest thereon and the Certificate Balance.  The Servicer or the Issuer
 shall furnish the Rating Agencies and the Noteholders notice of such
 redemption.  If the Notes are to be redeemed pursuant to this Section
 10.1(a), the Servicer or the Issuer shall furnish notice of such election
 to the Indenture Trustee not later than twenty (20) days prior to the
 Redemption Date and the Issuer shall deposit by 10:00 A.M. (New York City
 time) on the Redemption Date with the Indenture Trustee in the Note Payment
 Account the Redemption Price of the Notes to be redeemed, whereupon all
 such Notes shall be due and payable on the Redemption Date.

                (b)  In the event that on or prior to the Payment Date on
 which the Pre-Funding Period ends (or, if the Pre-Funding Period does not
 end on a Payment Date, the immediately succeeding Payment Date) the
 Remaining Pre-Funded Amount has been withdrawn from the Pre-Funding Account
 and deposited to the Collection Account by the Indenture Trustee at the
 direction of the Servicer pursuant to Section 4.8(b) of the Sale and
 Servicing Agreement, the Remaining Pre-Funded Amount shall be treated as a
 part of the Available Funds and the Principal Distribution Amount for such
 Payment Date.

           SECTION 10.2  Form of Redemption Notice.  Notice of redemption
 under Section 10.1(a) shall be given by the Indenture Trustee by first-
 class mail, postage prepaid, or by facsimile mailed or transmitted promptly
 following receipt of notice from the Issuer or Servicer pursuant to Section
 10.1(a), but not later than ten (10) days prior to the applicable
 Redemption Date, to each Holder of Notes as of the close of business on the
 Record Date preceding the applicable Redemption Date, at such Holder's
 address or facsimile number appearing in the Note Register.

           All notices of redemption shall state:

                (i)  the Redemption Date;

                (ii)  the Redemption Price; and

                (iii)  the place where such Notes are to be surrendered for
           payment of the Redemption Price (which shall be the office or
           agency of the Issuer to be maintained as provided in Section
           3.2).

      Notice of redemption of the Notes shall be given by the Indenture
 Trustee in the name and at the expense of the Issuer; provided, that in the
 case of a redemption pursuant to Section 10.1(b), no notice shall be
 required to be given to Noteholders.  Failure to give any required notice
 of redemption, or any defect therein, to any Holder of any Note shall not
 impair or affect the validity of the redemption of any other Note.

           SECTION 10.3  Notes Payable on Redemption Date.  The Notes to be
 redeemed shall, following notice of redemption as required by Section 10.2
 (in the case of redemption pursuant to Section 10.1(a)), on the Redemption
 Date become due and payable at the Redemption Price and (unless the Issuer
 shall default in the payment of the Redemption Price) no interest shall
 accrue on the Redemption Price for any period after the date to which
 accrued interest is calculated for purposes of calculating the Redemption
 Price.


                                 ARTICLE XI

                                MISCELLANEOUS

           SECTION 11.1  Compliance Certificates and Opinions, etc.  (a)
 Upon any application or request by the Issuer to the Indenture Trustee to
 take any action under any provision of this Indenture, the Issuer shall
 furnish to the Indenture Trustee (i) an Officer's Certificate stating that
 all conditions precedent, if any, provided for in this Indenture relating
 to the proposed action have been complied with, (ii) an Opinion of Counsel
 stating that in the opinion of such counsel all such conditions precedent,
 if any, have been complied with and (iii) (if required by the TIA) an
 Independent Certificate from a firm of certified public accountants meeting
 the applicable requirements of this Section 11.1, except that, in the case
 of any such application or request as to which the furnishing of such
 documents is specifically required by any provision of this Indenture, no
 additional certificate or opinion need be furnished.

           Every certificate or opinion with respect to compliance with a
 condition or covenant provided for in this Indenture shall include:

                (A)  a statement that each signatory of such certificate or
      opinion has read or has caused to be read such covenant or condition
      and the definitions herein relating thereto;

                (B)  a brief statement as to the nature and scope of the
      examination or investigation upon which the statements or opinions
      contained in such certificate or opinion are based;

                (C)  a statement that, in the opinion of each such
      signatory, such signatory has made such examination or investigation
      as is necessary to enable such signatory to express an informed
      opinion as to whether or not such covenant or condition has been
      complied with; and

                (D)  a statement as to whether, in the opinion of each such
      signatory, such condition or covenant has been complied with.

                (b)  (i)  Prior to the deposit of any Collateral or other
 property or securities with the Indenture Trustee that is to be made the
 basis for the release of any property or securities subject to the lien of
 this Indenture, the Issuer shall, in addition to any obligation imposed in
 Section 11.1(a) or elsewhere in this Indenture, furnish to the Indenture
 Trustee an Officer's Certificate certifying or stating the opinion of each
 person signing such certificate as to the fair value (within ninety (90)
 days of such deposit) to the Issuer of the Collateral or other property or
 securities to be so deposited.

                      (ii)  Whenever the Issuer is required to
      furnish to the Indenture Trustee an Officer's Certificate
      certifying or stating the opinion of any signer thereof as to the
      matters described in clause (i) above, the Issuer shall also
      deliver to the Indenture Trustee an Independent Certificate as to
      the same matters, if the fair value to the Issuer of the property
      or securities to be so deposited and of all other such property
      or securities made the basis of any such withdrawal or release
      since the commencement of the then-current fiscal year of the
      Issuer, as set forth in the certificates delivered pursuant to
      clause (i) above and this clause (ii), is ten percent (10%) or
      more of the principal amount of the Notes Outstanding, but such a
      certificate need not be furnished with respect to any property or
      securities so deposited, if the fair value thereof to the Issuer
      as set forth in the related Officer's Certificate is less than
      $25,000 or less than one percent (1%) of the principal amount of
      the Notes Outstanding.

                      (iii)   Whenever any property or securities are
      to be released from the lien of this Indenture, the Issuer shall
      also furnish to the Indenture Trustee an Officer's Certificate
      certifying or stating the opinion of each person signing such
      certificate as to the fair value (within ninety (90) days of such
      release) of the property or securities proposed to be released
      and stating that in the opinion of such person the proposed
      release will not impair the security under this Indenture in
      contravention of the provisions hereof.

                      (iv)  Whenever the Issuer is required to
      furnish to the Indenture Trustee an Officer's Certificate
      certifying or stating the opinion of any signer thereof as to the
      matters described in clause (iii) above, the Issuer shall also
      furnish to the Indenture Trustee an Independent Certificate as to
      the same matters if the fair value of the property or securities
      and of all other property, other than property as contemplated by
      clause (v) below or securities released from the lien of this
      Indenture since the commencement of the then-current calendar
      year, as set forth in the certificates required by clause (iii)
      above and this clause (iv), equals ten percent (10%) or more of
      the principal amount of the Notes Outstanding, but such
      certificate need not be furnished in the case of any release of
      property or securities if the fair value thereof as set forth in
      the related Officer's Certificate is less than $25,000 or less
      than one percent (1%) of the principal amount of the then
      Outstanding Notes.

                      (v)  Notwithstanding Section 2.10 or any
      other provisions of this Section 11.1, the Issuer may, without
      compliance with the requirements of the other provisions of this
      Section 11.1, (A) collect, liquidate, sell or otherwise dispose
      of Receivables and Financed Vehicles as and to the extent
      permitted or required by the Basic Documents and (B) make cash
      payments out of the Trust Accounts as and to the extent permitted
      or required by the Basic Documents.

           SECTION 11.2  Form of Documents Delivered to Indenture Trustee.
 (a)  In any case where several matters are required to be certified by, or
 covered by an opinion of, any specified Person, it is not necessary that
 all such matters be certified by, or covered by the opinion of, only one
 such Person, or that they be so certified or covered by only one document,
 but one such Person may certify or give an opinion with respect to some
 matters and one or more other such Persons as to other matters, and any
 such Person may certify or give an opinion as to such matters in one or
 several documents.

                (b)  Any certificate or opinion of a Responsible Officer of
 the Issuer may be based, insofar as it relates to legal matters, upon a
 certificate or opinion of, or representations by, counsel, unless such
 officer knows, or in the exercise of reasonable care should know, that the
 certificate or opinion or representations with respect to the matters upon
 which such officer's certificate or opinion is based are erroneous.  Any
 such certificate of a Responsible Officer or Opinion of Counsel may be
 based, insofar as it relates to factual matters, upon a certificate or
 opinion of, or representations by, an officer or officers of the Servicer,
 the Seller, the Administrator or the Issuer, stating that the information
 with respect to such factual matters is in the possession of the Servicer,
 the Seller, the Administrator or the Issuer, unless such Responsible
 Officer or counsel knows, or in the exercise of reasonable care should
 know, that the certificate or opinion or representations with respect to
 such matters are erroneous.

                (c)  Where any Person is required to make, give or execute
 two or more applications, requests, comments, certificates, statements,
 opinions or other instruments under this Indenture, they may, but need not,
 be consolidated and form one instrument.

                (d)  Whenever in this Indenture, in connection with any
 application or certificate or report to the Indenture Trustee, it is
 provided that the Issuer shall deliver any document as a condition of the
 granting of such application, or as evidence of the Issuer's compliance
 with any term hereof, it is intended that the truth and accuracy, at the
 time of the granting of such application or at the effective date of such
 certificate or report (as the case may be), of the facts and opinions
 stated in such document shall in such case be conditions precedent to the
 right of the Issuer to have such application granted or to the sufficiency
 of such certificate or report.  The foregoing shall not, however, be
 construed to affect the Indenture Trustee's right to rely upon the truth
 and accuracy of any statement or opinion contained in any such document as
 provided in Article VI.

           SECTION 11.3  Acts of Noteholders.  (a)  Any request, demand,
 authorization, direction, notice, consent, waiver or other action provided
 by this Indenture to be given or taken by Noteholders may be embodied in
 and evidenced by one or more instruments of substantially similar tenor
 signed by such Noteholders in person or by agents duly appointed in
 writing; and except as herein otherwise expressly provided such action
 shall become effective when such instrument or instruments are delivered to
 the Indenture Trustee, and, where it is hereby expressly required, to the
 Issuer.  Such instrument or instruments (and the action embodied herein and
 evidenced thereby) are herein sometimes referred to as the "Act" of the
 Noteholders signing such instrument or instruments.  Proof of execution of
 any such instrument or of a writing appointing any such agent shall be
 sufficient for any purpose of this Indenture and (subject to Section 6.1)
 conclusive in favor of the Indenture Trustee and the Issuer, if made in the
 manner provided in this Section 11.3.

                (b)  The fact and date of the execution by any Person of any
 such instrument or writing may be proved in any manner that the Indenture
 Trustee deems sufficient.

                (c)  The ownership of Notes shall be provided by the Note
 Register.

                (d)  Any request, demand, authorization, direction, notice,
 consent, waiver or other action by the Holder of any Notes shall bind the
 Holder of every Note issued upon the registration thereof or in exchange
 therefor or in lieu thereof, in respect of anything done, omitted or
 suffered to be done by the Indenture Trustee or the Issuer in reliance
 thereon, whether or not notation of such action is made upon such Note.

           SECTION 11.4  Notices, etc., to Indenture Trustee, Issuer and
 Rating Agencies.  Any request, demand, authorization, direction, notice,
 consent, waiver or Act of Noteholders or other documents provided or
 permitted by this Indenture shall be in writing and if such request,
 demand, authorization, direction, notice, consent, waiver or Act of
 Noteholders is to be made upon, given or furnished to or filed with:

                      (i)  the Indenture Trustee by any Noteholder
      or by the Issuer, shall be sufficient for every purpose hereunder
      if made, given, furnished or filed in writing to or with the
      Indenture Trustee at its Corporate Trust Office; or

                      (ii)  the Issuer by the Indenture Trustee or
      by any Noteholder, shall be sufficient for every purpose
      hereunder if in writing and mailed first-class, postage prepaid
      to the Issuer addressed to:  MMCA Auto Owner Trust 1999-2, in
      care of Wilmington Trust Company at Rodney Square North, 1100
      North Market Street, Wilmington, Delaware 19890-0001, Attention:
      Corporate Trust Department, with a copy to the Administrator at
      6363 Katella Avenue, Cypress, California 90630-5205, Attention:
      Executive Vice President and Treasurer, or at any other address
      previously furnished in writing to the Indenture Trustee by the
      Issuer or the Administrator.  The Issuer shall promptly transmit
      any notice received by it from the Noteholders to the Indenture
      Trustee.

           Notices required to be given to the Rating Agencies by the
 Issuer, the Indenture Trustee or the Owner Trustee shall be in writing,
 personally delivered, telecopied or mailed by certified mail, return
 receipt requested, to (i) in the case of Moody's, at the following address:
 Moody's Investors Service, Inc., ABS Monitoring Department, 99 Church
 Street, New York, New York 10007 and (ii) in case of S&P, at the following
 address:  Standard & Poor's Ratings Services, a division of The McGraw-Hill
 Companies, Inc., 55 Water Street (40th Floor), New York, New York 10041,
 Attention of Asset Backed Surveillance Department.

           SECTION 11.5  Notices to Noteholders; Waiver.  (a) Where this
 Indenture provides for notice to Noteholders of any event, such notice
 shall be sufficiently given (unless otherwise herein expressly provided) if
 in writing and mailed, first-class, postage prepaid to each Noteholder
 affected by such event, at his address as it appears on the Note Register,
 not later than the latest date, and not earlier than the earliest date,
 prescribed for the giving of such notice.  In any case where notice to
 Noteholders is given by mail, neither the failure to mail such notice nor
 any defect in any notice so mailed to any particular Noteholder shall
 affect the sufficiency of such notice with respect to other Noteholders,
 and any notice that is mailed in the manner herein provided shall
 conclusively be presumed to have been duly given.

                (b)  Where this Indenture provides for notice in any manner,
 such notice may be waived in writing by any Person entitled to receive such
 notice, either before or after the event, and such waiver shall be the
 equivalent of such notice.  Waivers of notice by Noteholders shall be filed
 with the Indenture Trustee but such filing shall not be a condition
 precedent to the validity of any action taken in reliance upon such a
 waiver.

                (c)  In case, by reason of the suspension of regular mail
 service as a result of a strike, work stoppage or similar activity, it
 shall be impractical to mail notice of any event to Noteholders when such
 notice is required to be given pursuant to any provision of this Indenture,
 then any manner of giving such notice as shall be satisfactory to the
 Indenture Trustee shall be deemed to be a sufficient giving of such notice.

                (d)  Where this Indenture provides for notice to the Rating
 Agencies, failure to give such notice shall not affect any other rights or
 obligations created hereunder, and shall not under any circumstance
 constitute a Default or Event of Default.

           SECTION 11.6  Alternate Payment and Notice Provisions.
 Notwithstanding any provision of this Indenture or any of the Notes to the
 contrary, the Issuer may enter into any agreement with any Holder of a Note
 providing for a method of payment, or notice by the Indenture Trustee or
 any Paying Agent to such Holder, that is different from the methods
 provided for in this Indenture for such payments or notices.  The Issuer
 shall furnish to the Indenture Trustee a copy of each such agreement and
 the Indenture Trustee shall cause payments to be made and notices to be
 given in accordance with such agreements.

           SECTION 11.7  Conflict with Trust Indenture Act.  If any
 provision hereof limits, qualifies or conflicts with another provision
 hereof that is required to be included in this Indenture by any of the
 provisions of the Trust Indenture Act, such required provision shall
 control.

           The provisions of TIA Sections 310 through 317 that impose duties
 on any Person (including the provisions automatically deemed included
 herein unless expressly excluded by this Indenture) are a part of and
 govern this Indenture, whether or not physically contained herein.

           SECTION 11.8  Effect of Headings and Table of Contents.  The
 Article and Section headings herein and the Table of Contents are for
 convenience only and shall not affect the construction hereof.

           SECTION 11.9  Successors and Assigns.  All covenants and
 agreements in this Indenture and the Notes by the Issuer shall bind its
 successors and assigns, whether so expressed or not.  All agreements of the
 Indenture Trustee in this Indenture shall bind its successors, co-trustees
 and agents.

           SECTION 11.10  Separability.  In case any provision in this
 Indenture or in the Notes shall be invalid, illegal or unenforceable, the
 validity, legality, and enforceability of the remaining provisions shall
 not in any way be affected or impaired thereby.

           SECTION 11.11  Benefits of Indenture.  Nothing in this Indenture
 or in the Notes, express or implied, shall give to any Person, other than
 the parties hereto and their successors hereunder, and the Noteholders, and
 any other party secured hereunder, and any other Person with an ownership
 interest in any part of the Trust Estate, any benefit or any legal or
 equitable right, remedy or claim under this Indenture.

           SECTION 11.12  Legal Holiday.  In any case where the date on
 which any payment is due shall not be a Business Day, then (notwithstanding
 any other provision of the Notes or this Indenture) payment need not be
 made on such date, but may be made on the next succeeding Business Day with
 the same force and effect as if made on the date on which nominally due,
 and no interest shall accrued for the period from and after any such
 nominal date.

           SECTION 11.13  Governing Law.  This Indenture shall be construed
 in accordance with the laws of the State of New York.

           SECTION 11.14  Counterparts.  This Indenture may be executed in
 any number of counterparts, each of which so executed shall be deemed to be
 an original, but all such counterparts shall together constitute but one
 and the same instrument.

           SECTION 11.15  Recording of Indenture.  If this Indenture is
 subject to recording in any appropriate public recording offices, such
 recording is to be effected by the Issuer and at its expense accompanied by
 an Opinion of Counsel (which may be counsel to the Indenture Trustee or any
 other counsel reasonably acceptable to the Indenture Trustee) to the effect
 that such recording is necessary either for the protection of the
 Noteholders or any other Person secured hereunder or for the enforcement of
 any right or remedy granted to the Indenture Trustee under this Indenture.

           SECTION 11.16  Trust Obligation.  No recourse may be taken,
 directly or indirectly, with respect to the obligations of the Issuer, the
 Owner Trustee or the Indenture Trustee on the Notes or under this Indenture
 or any certificate or other writing delivered in connection herewith or
 therewith, against (i) the Indenture Trustee or the Owner Trustee in its
 individual capacity, (ii) any owner of a beneficial interest in the Issuer
 or (iii) any partner, owner, beneficiary, agent, officer, director,
 employee or agent of the Indenture Trustee or the Owner Trustee in its
 individual capacity, any holder of a beneficial interest in the Issuer, the
 Owner Trustee or the Indenture Trustee or of any successor or assign of the
 Indenture Trustee or the Owner Trustee in its individual capacity, except
 as any such Person may have expressly agreed (it being understood that the
 Indenture Trustee and the Owner Trustee have no such obligations in their
 individual capacities), and except that any such partner, owner or
 beneficiary shall be fully liable, to the extent provided by applicable
 law, for any unpaid consideration for stock, unpaid capital contribution or
 failure to pay any installment or call owing to such entity.  For all
 purposes of this Indenture, in the performance of any duties or obligations
 of the Issuer hereunder, the Owner Trustee shall be subject to, and
 entitled to the benefits of, the terms and provisions of Article VI, VII
 and VIII of the Trust Agreement.

           SECTION 11.17  No Petition; Subordination; Claims Against Seller.
 The Indenture Trustee, by entering into this Indenture, and each Noteholder
 or Note Owner, by accepting a Note or beneficial interest in a Note, as the
 case may be, hereby covenant and agree that (a) they will not at any time
 institute against the Seller or the Issuer, or join in any institution
 against the Seller or the Issuer of, any bankruptcy, reorganization,
 arrangement, insolvency or liquidation proceedings, or other proceedings
 under any United States federal or state bankruptcy or similar law in
 connection with any obligations relating to the Notes, this Indenture or
 any of the Basic Documents, (b) any claim that they may have at any time
 against the Subtrust Assets of any Subtrust unrelated to the Notes, and any
 claim they have at any time against the Seller that they may seek to
 enforce against the Subtrust Assets of any Subtrust unrelated to the Notes,
 shall be subordinate to the payment in full, including post-petition
 interest, in the event that the Seller becomes a debtor or debtor in
 possession in a case under any applicable federal or state bankruptcy,
 insolvency or other similar law now or hereafter in effect or otherwise
 subject to any insolvency, reorganization, liquidation, rehabilitation or
 other similar proceedings, of the claims of the holders of any Securities
 related to such unrelated Subtrust and the holders of any other notes,
 bonds, contracts or other obligations that are related to such unrelated
 Subtrust and (c)  they hereby irrevocably make the election afforded by
 Title 11 United States Code Section 1111(b)(1)(A)(i) to secured creditors
 to receive the treatment afforded by Title 11 United States Code Section
 1111(b)(2) with respect to any secured claim that they may have at any time
 against the Seller.  The obligations of the Seller under this Indenture are
 limited to the related Subtrust and the related Subtrust Assets.

           SECTION 11.18  Inspection.  The Issuer agrees that, with
 reasonable prior notice, it will permit any representative of the Indenture
 Trustee, during the Issuer's normal business hours, to examine all the
 books of account, records, reports and other papers of the Issuer, to make
 copies and extracts therefrom, to cause such books to be audited by
 Independent certified public accountants, and to discuss the Issuer's
 affairs, finances and accounts with the Issuer's officers, employees, and
 Independent certified public accountants, all at such reasonable times and
 as often as may be reasonably requested.  The Indenture Trustee shall and
 shall cause its representatives to hold in confidence all such information
 except to the extent disclosure may be required by law (and all reasonable
 applications for confidential treatment are unavailing) and except to the
 extent that the Indenture Trustee may reasonably determine that such
 disclosure is consistent with its obligations hereunder.

           IN WITNESS WHEREOF, the Issuer and the Indenture Trustee have
 caused this Indenture to be duly executed by their respective officers,
 thereunto duly authorized, all as of the day and year first above written.


                               MMCA AUTO OWNER TRUST 1999-2

                               By: WILMINGTON TRUST COMPANY,
                                   not in its individual capacity but solely
                                   as Owner Trustee


                               By: _________________________________________
                                   Name:
                                   Title:


                               BANK OF TOKYO - MITSUBISHI TRUST COMPANY,
                               not in its individual capacity but solely as
                               Indenture Trustee


                               By: _________________________________________
                                   Name:
                                   Title:




                                 SCHEDULE A



                    [Schedule of Receivables provided to
                    Indenture Trustee on Computer Tape,
                        Compact Disk or Microfiche]





                                                              SCHEDULE I

                       List of Permitted Investments

 Account(s)                      Permitted Investments
 ----------                      ---------------------

 Collection Account              [___________________________________________]

 Negative Carry Account          [___________________________________________]

 Payahead Account                [___________________________________________]

 Pre-Funding Account             [___________________________________________]

 Reserve Account                 [___________________________________________]

 Supplemental Reserve Account    [___________________________________________]

 Yield Supplement Account        [___________________________________________]




                                                                EXHIBIT A-1

                           Form of Class A-1 Note

 UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
 DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE ISSUER OR
 ITS AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY NOTE
 ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
 REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
 TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
 REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE
 OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED
 OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

 THE PRINCIPAL OF THIS NOTE IS PAYABLE IN INSTALLMENTS AS SET FORTH HEREIN.
 ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY
 BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

 REGISTERED                                                    $326,000,000

 No. R-1                                           CUSIP NO. [____________]


                       MMCA AUTO OWNER TRUST 1999-2

                   [_____]% CLASS A-1 ASSET BACKED NOTES

           MMCA Auto Owner Trust 1999-2, a business trust organized and
 existing under the laws of the State of Delaware (herein referred to as the
 "Issuer"), for value received, hereby promises to pay to Cede & Co., or its
 registered assigns, the principal sum of [________________________] DOLLARS
 payable on each Payment Date in the aggregate amount, if any, payable from
 the Note Payment Account in respect of principal on the Class A-1 Notes
 pursuant to Section 2.8 of the Indenture, dated as of October 1, 1999 (as
 amended, supplemented or otherwise modified and in effect from time to
 time, the "Indenture"), between the Issuer and Bank of Tokyo-Mitsubishi
 Trust Company, a New York banking corporation, as Indenture Trustee (in
 such capacity the "Indenture Trustee"); provided, however, that if not paid
 prior to such date, the entire unpaid principal amount of this Class A-1
 Note shall be due and payable on the earlier of the June 2002 Payment Date
 (the "Class A-1 Final Payment Date") and the Redemption Date, if any,
 pursuant to Section 10.1(a) of the Indenture.  In addition, the unpaid
 principal amount of this Class A-1 Note may be redeemed pursuant to Section
 10.1(b) of the Indenture to the extent of a pro rata share of funds
 remaining in the Pre-Funding Account upon the termination of the Pre-
 Funding Period.  Capitalized terms used but not defined herein are defined
 in Article I of the Indenture, which also contains rules as to construction
 that shall be applicable herein.

           The Issuer shall pay interest on this Class A-1 Note at the rate
 per annum shown above on each Payment Date until the principal of this
 Class A-1 Note is paid or made available for payment, on the principal
 amount of this Class A-1 Note outstanding on the preceding Payment Date
 (after giving effect to all payments of principal made on the preceding
 Payment Date), subject to certain limitations contained in Section 3.1 of
 the Indenture. Interest on this Class A-1 Note will accrue for each Payment
 Date from and including the previous Payment Date (or, in the case of the
 initial Payment Date or if no interest has been paid, from the Closing
 Date) to but excluding such Payment Date.  Interest will be computed on the
 basis of a 360-day year of twelve 30-day months.  Such principal of and
 interest on this Class A-1 Note shall be paid in the manner specified on
 the reverse hereof.

           The principal of and interest on this Class A-1 Note are payable
 in such coin or currency of the United States of America as at the time of
 payment is legal tender for payment of public and private debts.  All
 payments made by the Issuer with respect to this Class A-1 Note shall be
 applied first to interest due and payable on this Class A-1 Note as
 provided above and then to the unpaid principal of this Class A-1 Note.

           Reference is made to the further provisions of this Class A-1
 Note set forth on the reverse hereof, which shall have the same effect as
 though fully set forth on the face of this Class A-1 Note.

           Unless the certificate of authentication hereon has been executed
 by the Indenture Trustee whose name appears below by manual signature, this
 Class A-1 Note shall not be entitled to any benefit under the Indenture
 referred to on the reverse hereof, or be valid or obligatory for any
 purpose.

             [REMAINDER OF THIS PAGE LEFT INTENTIONALLY BLANK.]




           IN WITNESS WHEREOF, the Issuer has caused this instrument to be
 signed, manually or in facsimile, by its Responsible Officer, as of the
 date set forth below.

 Date:  October 28, 1999

                               MMCA AUTO OWNER TRUST 1999-2,

                               By:  WILMINGTON TRUST COMPANY,
                                    not in its individual capacity but solely
                                    as Owner Trustee under the Trust Agreement


                               By: ___________________________________________
                                          Responsible Officer




                  TRUSTEE'S CERTIFICATE OF AUTHENTICATION

 This is one of the Notes designated above and referred to in the within-
 mentioned Indenture.


                               BANK OF TOKYO-MITSUBISHI TRUST COMPANY,
                               not in its individual capacity but solely as
                               Indenture Trustee


                               By:  __________________________________________
                                           Responsible Officer



           This Class A-1 Note is one of a duly authorized issue of Notes of
 the Issuer, designated as its [_____]% Class A-1 Asset Backed Notes, which,
 together with the [_____]% Class A-2 Asset-Backed Notes, the [_____]% Class
 A-3 Asset-Backed Notes and the [_____]% Class B Asset-Backed Notes
 (collectively, the "Notes"), are issued under the Indenture, to which
 Indenture and all indentures supplemental thereto reference is hereby made
 for a statement of the respective rights and obligations thereunder of the
 Issuer, the Indenture Trustee and the Holders of the Notes.  The Notes are
 subject to all terms of the Indenture.

           The Class A-1 Notes are and will be equally and ratably secured
 by the collateral pledged as security therefor as provided in the
 Indenture.  The Class A-1 Notes are equal in right of payment to the Class
 A-2 Notes and the Class A-3 Notes, and senior in right of payment to the
 Class B Notes, each as and to the extent provided in the Indenture.

           Principal of the Class A-1 Notes will be payable on each Payment
 Date in an amount described on the face hereof.  "Payment Date" means the
 fifteenth day of each month or, if any such day is not a Business Day, the
 next succeeding Business Day, commencing November 15, 1999.

           As described above, the entire unpaid principal amount of this
 Class A-1 Note shall be due and payable on the earlier of the Class A-1
 Final Payment Date and the Redemption Date, if any, pursuant to Section
 10.1(a) of the Indenture.  In addition, the unpaid principal amount of this
 Class A-1 Note may be redeemed pursuant to Section 10.1(b) of the Indenture
 to the extent of a pro rata share of funds remaining in the Pre-Funding
 Account upon the termination of the Pre-Funding Period. Notwithstanding the
 foregoing, the entire unpaid principal amount of the Notes shall be due and
 payable on the date on which an Event of Default shall have occurred and be
 continuing and the Indenture Trustee or the Holders of the Notes
 representing not less than a majority of the outstanding principal amount
 of the Notes of all classes have declared the Notes to be immediately due
 and payable in the manner provided in Section 5.2 of the Indenture.  All
 principal payments on the Class A-1 Notes shall be made pro rata to the
 Holders entitled thereto.

           Payments of interest on this Class A-1 Note due and payable on
 each Payment Date, together with the installment of principal, if any, to
 the extent not in full payment of this Class A-1 Note, shall be made by
 check mailed to the Person whose name appears as the Registered Holder of
 this Class A-1 Note (or one or more Predecessor Notes) on the Note Register
 as of the close of business on each Record Date, except that with respect
 to Class A-1 Notes registered on the Record Date in the name of the nominee
 of the Clearing Agency (initially, such nominee to be Cede & Co.), payments
 will be made by wire transfer in immediately available funds to the account
 designated by such nominee.  Such checks shall be mailed to the Person
 entitled thereto at the address of such Person as it appears on the Note
 Register as of the applicable Record Date without requiring that this Class
 A-1 Note be submitted for notation of payment.  Any reduction in the
 principal amount of this Class A-1 Note (or any one or more Predecessor
 Notes) effected by any payments made on any Payment Date shall be binding
 upon all future Holders of this Class A-1 Note and of any Class A-1 Note
 issued upon the registration of transfer hereof or in exchange hereof or in
 lieu hereof, whether or not noted hereon.  If funds are expected to be
 available, as provided in the Indenture, for payment in full of the then
 remaining unpaid principal amount of this Class A-1 Note on a Payment Date,
 then the Indenture Trustee, in the name of and on behalf of the Issuer,
 will notify the Person who was the Registered Holder hereof as of the
 Record Date preceding such Payment Date by notice mailed or transmitted by
 facsimile prior to such Payment Date, and the amount then due and payable
 shall be payable only upon presentation and surrender of this Class A-1
 Note at the Indenture Trustee's Corporate Trust Office or at the office of
 the Indenture Trustee's agent appointed for such purposes located in New
 York, New York.

           The Issuer shall pay interest on overdue installments of interest
 at the Class A-1 Rate to the extent lawful.

           As provided in the Indenture, the Notes may be redeemed in the
 manner and to the extent described in the Indenture and the Sale and
 Servicing Agreement.

           As provided in the Indenture, and subject to certain limitations
 set forth therein, the transfer of this Class A-1 Note may be registered on
 the Note Register upon surrender of this Class A-1 Note for registration of
 transfer at the office or agency designated by the Issuer pursuant to the
 Indenture, duly endorsed by, or accompanied by a written instrument of
 transfer in form satisfactory to the Indenture Trustee duly executed by,
 the Holder hereof or such Holder's attorney duly authorized in writing,
 with such signature guaranteed by an "eligible guarantor institution"
 meeting the requirements of the Note Registrar, and thereupon one or more
 new Class A-1 Notes of authorized denominations and in the same aggregate
 principal amount will be issued to the designated transferee or
 transferees.  No service charge will be charged for any registration of
 transfer or exchange of this Class A-1 Note, but the transferor may be
 required to pay a sum sufficient to cover any tax or other governmental
 charge that may be imposed in connection with any such registration of
 transfer or exchange.

           Each Noteholder or Note Owner, by its acceptance of a Note or, in
 the case of a Note Owner, a beneficial interest in a Note, covenants and
 agrees that no recourse may be taken, directly or indirectly, with respect
 to the obligations of the Issuer, the Owner Trustee or the Indenture
 Trustee on the Notes or under the Indenture or any certificate or other
 writing delivered in connection therewith, against (i) the Indenture
 Trustee or the Owner Trustee, each in its individual capacity, (ii) any
 owner of a beneficial interest in the Issuer or (iii) any partner, owner,
 beneficiary, agent, officer, director or employee of the Indenture Trustee
 or the Owner Trustee, each in its individual capacity, any holder of a
 beneficial interest in the Issuer, the Owner Trustee or the Indenture
 Trustee or of any successor or assign of the Indenture Trustee or the Owner
 Trustee, each in its individual capacity, except as any such Person may
 have expressly agreed and except that any such partner, owner or
 beneficiary shall be fully liable, to the extent provided by applicable
 law, for any unpaid consideration for stock, unpaid capital contribution
 for stock, unpaid capital contribution or failure to pay any installment or
 call owing to such entity.

           Each Noteholder or Note Owner, by acceptance of a Note or, in the
 case of a Note Owner, a beneficial interest in a Note, covenants and agrees
 by accepting the benefits of the Indenture that (a) such Noteholder or Note
 Owner will not at any time institute against the Seller, or the Issuer, or
 join in any institution against the Seller or the Issuer of, any
 bankruptcy, reorganization, arrangement, insolvency or liquidation
 proceedings under any United States federal or state bankruptcy or similar
 law in connection with any obligations relating to the Notes, the Indenture
 or the Basic Documents and (b) any claim that such Noteholder or Note Owner
 may have at any time against the Subtrust Assets of any Subtrust unrelated
 to the Notes, and any claim that such Noteholder may have against the
 Seller that such Noteholder may seek to enforce against the Subtrust Assets
 of any Subtrust unrelated to the Notes, shall be subordinate to the payment
 in full, including post-petition interest, in the event that the Seller
 becomes a debtor or debtor in possession in a case under any applicable
 federal or state bankruptcy, insolvency or other similar law now or
 hereafter in effect or otherwise subject to any insolvency, reorganization,
 liquidation, rehabilitation or other similar proceedings, of the claims of
 the holders of any Securities related to such unrelated Subtrust and the
 holders of any other notes, bonds, contracts or other obligations that are
 related to such unrelated Subtrust.  The obligations of the Seller
 represented by this Note are limited to the related Subtrust and the
 related Subtrust Assets.

           EACH NOTEHOLDER OR NOTE OWNER, BY ACCEPTANCE OF A NOTE OR, IN THE
 CASE OF A NOTE OWNER, A BENEFICIAL INTEREST IN A NOTE, HEREBY IRREVOCABLY
 MAKES THE ELECTION AFFORDED BY TITLE 11 UNITED STATES CODE SECTION
 1111(b)(1)(A)(i) TO SECURED CREDITORS TO RECEIVE THE TREATMENT AFFORDED BY
 TITLE 11 UNITED STATES CODE SECTION 1111(b)(2) WITH RESPECT TO ANY SECURED
 CLAIM THAT SUCH NOTEHOLDER OR NOTE OWNER MAY HAVE AT ANY TIME AGAINST THE
 SELLER.

           The Issuer has entered into the Indenture and this Class A-1 Note
 is issued with the intention that, for federal, state and local income, and
 franchise tax purposes, the Notes will qualify as indebtedness of the
 Issuer secured by the Trust Estate.  Each Noteholder, by its acceptance of
 a Note (and each Note Owner by its acceptance of a beneficial interest in a
 Note), agrees to treat the Notes for federal, state and local income,
 single business and franchise tax purposes as indebtedness of the Issuer.

           Prior to the due presentment for registration of transfer of this
 Class A-1 Note, the Issuer, the Indenture Trustee and any agent of the
 Issuer or the Indenture Trustee may treat the Person in whose name this
 Class A-1 Note (as of the day of determination or as of such other date as
 may be specified in the Indenture) is registered as the owner hereof for
 all purposes, whether or not this Class A-1 Note be overdue, and none of
 the Issuer, the Indenture Trustee or any such agent shall be affected by
 notice to the contrary.

           The Indenture permits, with certain exceptions as therein
 provided, the amendment thereof and the modification of the rights and
 obligations of the Issuer and the rights of the Holders of the Notes under
 the Indenture at any time by the Issuer with the consent of the Holders of
 Notes representing a majority of all of the Notes Outstanding, voting as a
 group.  The Indenture also contains provisions permitting the Holders of
 Notes representing specified percentages of the Class A Notes Outstanding,
 on behalf of the Holders of all the Notes, to waive compliance by the
 Issuer with certain provisions of the Indenture and certain past defaults
 under the Indenture and their consequences.  Any such consent or waiver by
 the Holder of this Class A-1 Note (or any one or more Predecessor Notes)
 shall be conclusive and binding upon such Holder and upon all future
 Holders of this Class A-1 Note and of any Class A-1 Note issued upon the
 registration of transfer hereof or in exchange hereof or in lieu hereof
 whether or not notation of such consent or waiver is made upon this Class
 A-1 Note.  The Indenture also permits the Indenture Trustee to amend or
 waive certain terms and conditions set forth in the Indenture without the
 consent of Holders of the Notes issued thereunder.

           The term "Issuer," as used in this Note, includes any successor
 to the Issuer under the Indenture.

           The Issuer is permitted by the Indenture, under certain
 circumstances, to merge or consolidate, subject to the rights of the
 Indenture Trustee and the Holders of Notes under the Indenture.

           The Notes are issuable only in registered form in denominations
 as provided in the Indenture, subject to certain limitations therein set
 forth.

           This Class A-1 Note and the Indenture shall be governed by, and
 construed in accordance with the laws of the State of New York, and the
 obligations, rights and remedies of the parties hereunder and thereunder
 shall be determined in accordance with such laws.

           No reference herein to the Indenture, and no provision of this
 Note or of the Indenture, shall alter or impair the obligation of the
 Issuer, which is absolute and unconditional, to pay the principal of and
 interest on this Note at the times, place and rate, and in the coin or
 currency herein prescribed.

           Anything herein to the contrary notwithstanding, except as
 expressly provided in the Basic Documents, none of Bank of Tokyo-Mitsubishi
 Trust Company, in its individual capacity, Wilmington Trust Company, in its
 individual capacity, any owner of a beneficial interest in the Issuer, or
 any of their respective partners, beneficiaries, agents, officers,
 directors, employees or successors or assigns shall be personally liable
 for, nor shall recourse be had to any of them for, the payment of principal
 or of interest on this Class A-1 Note or performance of, or omission to
 perform, any of the covenants, obligations or indemnifications contained in
 the Indenture.  The Holder of this Note, by his acceptance hereof, agrees
 that, except as expressly provided in the Basic Documents, in the case of
 an Event of Default under the Indenture, the Holder shall have no claim
 against any of the foregoing for any deficiency, loss or claim therefrom;
 provided, however, that nothing contained herein shall be taken to prevent
 recourse to, and enforcement against, the assets of the Issuer for any and
 all liabilities, obligations and undertakings contained in the Indenture or
 in this Class A-1 Note.



                                 ASSIGNMENT

 Social Security or taxpayer I.D. or other identifying number of assignee:

 ___________________________________________________________________________

           FOR VALUE RECEIVED, the undersigned hereby sells, assigns and
 transfers unto:

 ___________________________________________________________________________
                        (name and address of assignee)

 the within Note and all rights thereunder, and hereby irrevocably
 constitutes and appoints _________________, attorney, to transfer said Note
 on the books kept for registration thereof, with full power of substitution
 in the premises.


 Dated: _____________________            ______________________________*/
                                         Signature Guaranteed


                                         ______________________________*/
                                         Signature Guaranteed



 ---------------------
 */   NOTICE:  The signature to this assignment must correspond with the
      name of the registered owner as it appears on the face of the within
      Note in every particular, without alteration, enlargement or any
      change whatever.  Such signature must be guaranteed by an "eligible
      guarantor institution" meeting the requirements of the Note Registrar.






                                                                EXHIBIT A-2

                           Form of Class A-2 Note

 UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
 DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE ISSUER OR
 ITS AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY NOTE
 ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
 REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
 TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
 REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE
 OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED
 OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

 THE PRINCIPAL OF THIS NOTE IS PAYABLE IN INSTALLMENTS AS SET FORTH HEREIN.
 ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY
 BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

 REGISTERED                                                    $210,000,000

 No. R-1                                           CUSIP NO. [____________]


                        MMCA AUTO OWNER TRUST 1999-2

                   [_____]% CLASS A-2 ASSET BACKED NOTES

           MMCA Auto Owner Trust 1999-2, a business trust organized and
 existing under the laws of the State of Delaware (herein referred to as the
 "Issuer"), for value received, hereby promises to pay to Cede & Co., or its
 registered assigns, the principal sum of [________________________] DOLLARS
 payable on each Payment Date in the aggregate amount, if any, payable from
 the Note Payment Account in respect of principal on the Class A-2 Notes
 pursuant to Section 2.8 of the Indenture, dated as of October 1, 1999 (as
 amended, supplemented or otherwise modified and in effect from time to
 time, the "Indenture"), between the Issuer and Bank of Tokyo-Mitsubishi
 Trust Company, a New York banking corporation, as Indenture Trustee (in
 such capacity the "Indenture Trustee"); provided, however, that if not paid
 prior to such date, the entire unpaid principal amount of this Class A-2
 Note shall be due and payable on the earlier of the August 2003 Payment
 Date (the "Class A-2 Final Payment Date") and the Redemption Date, if any,
 pursuant to Section 10.1(a) of the Indenture.  In addition, the unpaid
 principal amount of this Class A-2 Note may be redeemed pursuant to Section
 10.1(b) of the Indenture to the extent of a pro rata share of funds
 remaining in the Pre-Funding Account upon the termination of the Pre-
 Funding Period.  Capitalized terms used but not defined herein are defined
 in Article I of the Indenture, which also contains rules as to construction
 that shall be applicable herein.

           The Issuer shall pay interest on this Class A-2 Note at the rate
 per annum shown above on each Payment Date until the principal of this
 Class A-2 Note is paid or made available for payment, on the principal
 amount of this Class A-2 Note outstanding on the preceding Payment Date
 (after giving effect to all payments of principal made on the preceding
 Payment Date), subject to certain limitations contained in Section 3.1 of
 the Indenture.  Interest on this Class A-2 Note will accrue for each
 Payment Date from and including the previous Payment Date (or, in the case
 of the initial Payment Date or if no interest has been paid, from the
 Closing Date) to but excluding such Payment Date.  Interest will be
 computed on the basis of a 360-day year of twelve 30-day months.  Such
 principal of and interest on this Class A-2 Note shall be paid in the
 manner specified on the reverse hereof.

           The principal of and interest on this Class A-2 Note are payable
 in such coin or currency of the United States of America as at the time of
 payment is legal tender for payment of public and private debts.  All
 payments made by the Issuer with respect to this Class A-2 Note shall be
 applied first to interest due and payable on this Class A-2 Note as
 provided above and then to the unpaid principal of this Class A-2 Note.

           Reference is made to the further provisions of this Class A-2
 Note set forth on the reverse hereof, which shall have the same effect as
 though fully set forth on the face of this Class A-2 Note.

           Unless the certificate of authentication hereon has been executed
 by the Indenture Trustee whose name appears below by manual signature, this
 Class A-2 Note shall not be entitled to any benefit under the Indenture
 referred to on the reverse hereof, or be valid or obligatory for any
 purpose.

             [REMAINDER OF THIS PAGE LEFT INTENTIONALLY BLANK.]






           IN WITNESS WHEREOF, the Issuer has caused this instrument to be
 signed, manually or in facsimile, by its Responsible Officer, as of the
 date set forth below.

 Date:  October 28, 1999

                               MMCA AUTO OWNER TRUST 1999-2,

                               By:  WILMINGTON TRUST COMPANY,
                                    not in its individual capacity but solely
                                    as Owner Trustee under the Trust Agreement


                               By:  __________________________________________
                                             Responsible Officer



                  TRUSTEE'S CERTIFICATE OF AUTHENTICATION

 This is one of the Notes designated above and referred to in the within-
 mentioned Indenture.

                               BANK OF TOKYO-MITSUBISHI TRUST COMPANY,
                               not in its individual capacity but solely as
                               Indenture Trustee


                               By:  __________________________________________
                                             Responsible Officer



           This Class A-2 Note is one of a duly authorized issue of Notes of
 the Issuer, designated as its [_____]% Class A-2 Asset Backed Notes, which,
 together with the [_____]% Class A-1 Asset-Backed Notes, the [_____]% Class
 A-3 Asset-Backed Notes and the [_____]% Class B Asset-Backed Notes
 (collectively, the "Notes"), are issued under the Indenture, to which
 Indenture and all indentures supplemental thereto reference is hereby made
 for a statement of the respective rights and obligations thereunder of the
 Issuer, the Indenture Trustee and the Holders of the Notes.  The Notes are
 subject to all terms of the Indenture.

           The Class A-2 Notes are and will be equally and ratably secured
 by the collateral pledged as security therefor as provided in the
 Indenture.  The Class A-2 Notes are equal in right of payment to the Class
 A-1 Notes and the Class A-3 Notes, and senior in right of payment to the
 Class B Notes, each as and to the extent provided in the Indenture.

           Principal of the Class A-2 Notes will be payable on each Payment
 Date in an amount described on the face hereof.  "Payment Date" means the
 fifteenth day of each month or, if any such day is not a Business Day, the
 next succeeding Business Day, commencing November 15, 1999.

           As described above, the entire unpaid principal amount of this
 Class A-2 Note shall be due and payable on the earlier of the Class A-2
 Final Payment Date and the Redemption Date, if any, pursuant to Section
 10.1(a) of the Indenture.  In addition, the unpaid principal amount of this
 Class A-2 Note may be redeemed pursuant to Section 10.1(b) of the Indenture
 to the extent of a pro rata share of funds remaining in the Pre-Funding
 Account upon the termination of the Pre-Funding Period. Notwithstanding the
 foregoing, the entire unpaid principal amount of the Notes shall be due and
 payable on the date on which an Event of Default shall have occurred and be
 continuing and the Indenture Trustee or the Holders of the Notes
 representing not less than a majority of the outstanding principal amount
 of the Notes of all classes have declared the Notes to be immediately due
 and payable in the manner provided in Section 5.2 of the Indenture.  All
 principal payments on the Class A-2 Notes shall be made pro rata to the
 Holders entitled thereto.

           Payments of interest on this Class A-2 Note due and payable on
 each Payment Date, together with the installment of principal, if any, to
 the extent not in full payment of this Class A-2 Note, shall be made by
 check mailed to the Person whose name appears as the Registered Holder of
 this Class A-2 Note (or one or more Predecessor Notes) on the Note Register
 as of the close of business on each Record Date, except that with respect
 to Class A-2 Notes registered on the Record Date in the name of the nominee
 of the Clearing Agency (initially, such nominee to be Cede & Co.), payments
 will be made by wire transfer in immediately available funds to the account
 designated by such nominee.  Such checks shall be mailed to the Person
 entitled thereto at the address of such Person as it appears on the Note
 Register as of the applicable Record Date without requiring that this Class
 A-2 Note be submitted for notation of payment.  Any reduction in the
 principal amount of this Class A-2 Note (or any one or more Predecessor
 Notes) effected by any payments made on any Payment Date shall be binding
 upon all future Holders of this Class A-2 Note and of any Class A-2 Note
 issued upon the registration of transfer hereof or in exchange hereof or in
 lieu hereof, whether or not noted hereon.  If funds are expected to be
 available, as provided in the Indenture, for payment in full of the then
 remaining unpaid principal amount of this Class A-2 Note on a Payment Date,
 then the Indenture Trustee, in the name of and on behalf of the Issuer,
 will notify the Person who was the Registered Holder hereof as of the
 Record Date preceding such Payment Date by notice mailed or transmitted by
 facsimile prior to such Payment Date, and the amount then due and payable
 shall be payable only upon presentation and surrender of this Class A-2
 Note at the Indenture Trustee's Corporate Trust Office or at the office of
 the Indenture Trustee's agent appointed for such purposes located in New
 York, New York.

           The Issuer shall pay interest on overdue installments of interest
 at the Class A-2 Rate to the extent lawful.

           As provided in the Indenture, the Notes may be redeemed in the
 manner and to the extent described in the Indenture and the Sale and
 Servicing Agreement.

           As provided in the Indenture, and subject to certain limitations
 set forth therein, the transfer of this Class A-2 Note may be registered on
 the Note Register upon surrender of this Class A-2 Note for registration of
 transfer at the office or agency designated by the Issuer pursuant to the
 Indenture, duly endorsed by, or accompanied by a written instrument of
 transfer in form satisfactory to the Indenture Trustee duly executed by,
 the Holder hereof or such Holder's attorney duly authorized in writing,
 with such signature guaranteed by an "eligible guarantor institution"
 meeting the requirements of the Note Registrar, and thereupon one or more
 new Class A-2 Notes of authorized denominations and in the same aggregate
 principal amount will be issued to the designated transferee or
 transferees.  No service charge will be charged for any registration of
 transfer or exchange of this Class A-2 Note, but the transferor may be
 required to pay a sum sufficient to cover any tax or other governmental
 charge that may be imposed in connection with any such registration of
 transfer or exchange.

           Each Noteholder or Note Owner, by its acceptance of a Note or, in
 the case of a Note Owner, a beneficial interest in a Note, covenants and
 agrees that no recourse may be taken, directly or indirectly, with respect
 to the obligations of the Issuer, the Owner Trustee or the Indenture
 Trustee on the Notes or under the Indenture or any certificate or other
 writing delivered in connection therewith, against (i) the Indenture
 Trustee or the Owner Trustee, each in its individual capacity, (ii) any
 owner of a beneficial interest in the Issuer or (iii) any partner, owner,
 beneficiary, agent, officer, director or employee of the Indenture Trustee
 or the Owner Trustee, each in its individual capacity, any holder of a
 beneficial interest in the Issuer, the Owner Trustee or the Indenture
 Trustee or of any successor or assign of the Indenture Trustee or the Owner
 Trustee, each in its individual capacity, except as any such Person may
 have expressly agreed and except that any such partner, owner or
 beneficiary shall be fully liable, to the extent provided by applicable
 law, for any unpaid consideration for stock, unpaid capital contribution
 for stock, unpaid capital contribution or failure to pay any installment or
 call owing to such entity.

           Each Noteholder or Note Owner, by acceptance of a Note or, in the
 case of a Note Owner, a beneficial interest in a Note, covenants and agrees
 by accepting the benefits of the Indenture that (a) such Noteholder or Note
 Owner will not at any time institute against the Seller, or the Issuer, or
 join in any institution against the Seller or the Issuer of, any
 bankruptcy, reorganization, arrangement, insolvency or liquidation
 proceedings under any United States federal or state bankruptcy or similar
 law in connection with any obligations relating to the Notes, the Indenture
 or the Basic Documents and (b) any claim that such Noteholder or Note Owner
 may have at any time against the Subtrust Assets of any Subtrust unrelated
 to the Notes, and any claim that such Noteholder may have against the
 Seller that such Noteholder may seek to enforce against the Subtrust Assets
 of any Subtrust unrelated to the Notes, shall be subordinate to the payment
 in full, including post-petition interest, in the event that the Seller
 becomes a debtor or debtor in possession in a case under any applicable
 federal or state bankruptcy, insolvency or other similar law now or
 hereafter in effect or otherwise subject to any insolvency, reorganization,
 liquidation, rehabilitation or other similar proceedings, of the claims of
 the holders of any Securities related to such unrelated Subtrust and the
 holders of any other notes, bonds, contracts or other obligations that are
 related to such unrelated Subtrust.  The obligations of the Seller
 represented by this Note are limited to the related Subtrust and the
 related Subtrust Assets.

           EACH NOTEHOLDER OR NOTE OWNER, BY ACCEPTANCE OF A NOTE OR, IN THE
 CASE OF A NOTE OWNER, A BENEFICIAL INTEREST IN A NOTE, HEREBY IRREVOCABLY
 MAKES THE ELECTION AFFORDED BY TITLE 11 UNITED STATES CODE SECTION
 1111(b)(1)(A)(i) TO SECURED CREDITORS TO RECEIVE THE TREATMENT AFFORDED BY
 TITLE 11 UNITED STATES CODE SECTION 1111(b)(2) WITH RESPECT TO ANY SECURED
 CLAIM THAT SUCH NOTEHOLDER OR NOTE OWNER MAY HAVE AT ANY TIME AGAINST THE
 SELLER.

           The Issuer has entered into the Indenture and this Class A-2 Note
 is issued with the intention that, for federal, state and local income, and
 franchise tax purposes, the Notes will qualify as indebtedness of the
 Issuer secured by the Trust Estate.  Each Noteholder, by its acceptance of
 a Note (and each Note Owner by its acceptance of a beneficial interest in a
 Note), agrees to treat the Notes for federal, state and local income,
 single business and franchise tax purposes as indebtedness of the Issuer.

           Prior to the due presentment for registration of transfer of this
 Class A-2 Note, the Issuer, the Indenture Trustee and any agent of the
 Issuer or the Indenture Trustee may treat the Person in whose name this
 Class A-2 Note (as of the day of determination or as of such other date as
 may be specified in the Indenture) is registered as the owner hereof for
 all purposes, whether or not this Class A-2 Note be overdue, and none of
 the Issuer, the Indenture Trustee or any such agent shall be affected by
 notice to the contrary.

           The Indenture permits, with certain exceptions as therein
 provided, the amendment thereof and the modification of the rights and
 obligations of the Issuer and the rights of the Holders of the Notes under
 the Indenture at any time by the Issuer with the consent of the Holders of
 Notes representing a majority of all of the Notes Outstanding, voting as a
 group.  The Indenture also contains provisions permitting the Holders of
 Notes representing specified percentages of the Class A Notes Outstanding,
 on behalf of the Holders of all the Notes, to waive compliance by the
 Issuer with certain provisions of the Indenture and certain past defaults
 under the Indenture and their consequences.  Any such consent or waiver by
 the Holder of this Class A-2 Note (or any one or more Predecessor Notes)
 shall be conclusive and binding upon such Holder and upon all future
 Holders of this Class A-2 Note and of any Class A-2 Note issued upon the
 registration of transfer hereof or in exchange hereof or in lieu hereof
 whether or not notation of such consent or waiver is made upon this Class
 A-2 Note.  The Indenture also permits the Indenture Trustee to amend or
 waive certain terms and conditions set forth in the Indenture without the
 consent of Holders of the Notes issued thereunder.

           The term "Issuer," as used in this Note, includes any successor
 to the Issuer under the Indenture.

           The Issuer is permitted by the Indenture, under certain
 circumstances, to merge or consolidate, subject to the rights of the
 Indenture Trustee and the Holders of Notes under the Indenture.

           The Notes are issuable only in registered form in denominations
 as provided in the Indenture, subject to certain limitations therein set
 forth.

           This Class A-2 Note and the Indenture shall be governed by, and
 construed in accordance with the laws of the State of New York, and the
 obligations, rights and remedies of the parties hereunder and thereunder
 shall be determined in accordance with such laws.

           No reference herein to the Indenture, and no provision of this
 Note or of the Indenture, shall alter or impair the obligation of the
 Issuer, which is absolute and unconditional, to pay the principal of and
 interest on this Note at the times, place and rate, and in the coin or
 currency herein prescribed.

           Anything herein to the contrary notwithstanding, except as
 expressly provided in the Basic Documents, none of Bank of Tokyo-Mitsubishi
 Trust Company, in its individual capacity, Wilmington Trust Company, in its
 individual capacity, any owner of a beneficial interest in the Issuer, or
 any of their respective partners, beneficiaries, agents, officers,
 directors, employees or successors or assigns shall be personally liable
 for, nor shall recourse be had to any of them for, the payment of principal
 or of interest on this Class A-2 Note or performance of, or omission to
 perform, any of the covenants, obligations or indemnifications contained in
 the Indenture.  The Holder of this Note, by his acceptance hereof, agrees
 that, except as expressly provided in the Basic Documents, in the case of
 an Event of Default under the Indenture, the Holder shall have no claim
 against any of the foregoing for any deficiency, loss or claim therefrom;
 provided, however, that nothing contained herein shall be taken to prevent
 recourse to, and enforcement against, the assets of the Issuer for any and
 all liabilities, obligations and undertakings contained in the Indenture or
 in this Class A-2 Note.


                                 ASSIGNMENT


 Social Security or taxpayer I.D. or other identifying number of assignee:

 ___________________________________________________________________________

           FOR VALUE RECEIVED, the undersigned hereby sells, assigns and
 transfers unto:

 ___________________________________________________________________________
                       (name and address of assignee)

 the within Note and all rights thereunder, and hereby irrevocably
 constitutes and appoints _________________, attorney, to transfer said Note
 on the books kept for registration thereof, with full power of substitution
 in the premises.


 Dated: ____________________             ____________________________*/
                                         Signature Guaranteed


                                         ____________________________*/
                                         Signature Guaranteed



 ---------------
 */   NOTICE:  The signature to this assignment must correspond with the
      name of the registered owner as it appears on the face of the within
      Note in every particular, without alteration, enlargement or any
      change whatever.  Such signature must be guaranteed by an "eligible
      guarantor institution" meeting the requirements of the Note Registrar.





                                                                EXHIBIT A-3

                           Form of Class A-3 Note

 UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
 DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE ISSUER OR
 ITS AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY NOTE
 ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
 REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
 TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
 REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE
 OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED
 OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

 THE PRINCIPAL OF THIS NOTE IS PAYABLE IN INSTALLMENTS AS SET FORTH HEREIN.
 ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY
 BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

 REGISTERED                                                    $142,000,000

 No. R-1                                           CUSIP NO. [____________]


                      MMCA AUTO OWNER TRUST 1999-2

                   [_____]% CLASS A-3 ASSET BACKED NOTES

           MMCA Auto Owner Trust 1999-2, a business trust organized and
 existing under the laws of the State of Delaware (herein referred to as the
 "Issuer"), for value received, hereby promises to pay to Cede & Co., or its
 registered assigns, the principal sum of [________________________] DOLLARS
 payable on each Payment Date in the aggregate amount, if any, payable from
 the Note Payment Account in respect of principal on the Class A-3 Notes
 pursuant to Section 2.8 of the Indenture, dated as of October 1, 1999 (as
 amended, supplemented or otherwise modified and in effect from time to
 time, the "Indenture"), between the Issuer and Bank of Tokyo-Mitsubishi
 Trust Company, a New York banking corporation, as Indenture Trustee (in
 such capacity the "Indenture Trustee"); provided, however, that if not paid
 prior to such date, the entire unpaid principal amount of this Class A-3
 Note shall be due and payable on the earlier of the May 2004 Payment Date
 (the "Class A-3 Final Payment Date") and the Redemption Date, if any,
 pursuant to Section 10.1(a) of the Indenture.  In addition, the unpaid
 principal amount of this Class A-3 Note may be redeemed pursuant to Section
 10.1(b) of the Indenture to the extent of a pro rata share of funds
 remaining in the Pre-Funding Account upon the termination of the Pre-
 Funding Period.  Capitalized terms used but not defined herein are defined
 in Article I of the Indenture, which also contains rules as to construction
 that shall be applicable herein.

           The Issuer shall pay interest on this Class A-3 Note at the rate
 per annum shown above on each Payment Date until the principal of this
 Class A-3 Note is paid or made available for payment, on the principal
 amount of this Class A-3 Note outstanding on the preceding Payment Date
 (after giving effect to all payments of principal made on the preceding
 Payment Date), subject to certain limitations contained in Section 3.1 of
 the Indenture.  Interest on this Class A-3 Note will accrue for each
 Payment Date from and including the previous Payment Date (or, in the case
 of the initial Payment Date or if no interest has been paid, from the
 Closing Date) to but excluding such Payment Date.  Interest will be
 computed on the basis of a 360-day year of twelve 30-day months.  Such
 principal of and interest on this Class A-3 Note shall be paid in the
 manner specified on the reverse hereof.

           The principal of and interest on this Class A-3 Note are payable
 in such coin or currency of the United States of America as at the time of
 payment is legal tender for payment of public and private debts.  All
 payments made by the Issuer with respect to this Class A-3 Note shall be
 applied first to interest due and payable on this Class A-3 Note as
 provided above and then to the unpaid principal of this Class A-3 Note.

           Reference is made to the further provisions of this Class A-3
 Note set forth on the reverse hereof, which shall have the same effect as
 though fully set forth on the face of this Class A-3 Note.

           Unless the certificate of authentication hereon has been executed
 by the Indenture Trustee whose name appears below by manual signature, this
 Class A-3 Note shall not be entitled to any benefit under the Indenture
 referred to on the reverse hereof, or be valid or obligatory for any
 purpose.

             [REMAINDER OF THIS PAGE LEFT INTENTIONALLY BLANK.]




           IN WITNESS WHEREOF, the Issuer has caused this instrument to be
 signed, manually or in facsimile, by its Responsible Officer, as of the
 date set forth below.

 Date:  October 28, 1999

                               MMCA AUTO OWNER TRUST 1999-2,

                               By:  WILMINGTON TRUST COMPANY,
                                    not in its individual capacity but solely
                                    as Owner Trustee under the Trust Agreement


                               By:  __________________________________________
                                            Responsible Officer


                  TRUSTEE'S CERTIFICATE OF AUTHENTICATION

 This is one of the Notes designated above and referred to in the within-
 mentioned Indenture.

                               BANK OF TOKYO-MITSUBISHI TRUST COMPANY,
                               not in its individual capacity but solely as
                               Indenture Trustee


                               By:  _________________________________________
                                             Responsible Officer



           This Class A-3 Note is one of a duly authorized issue of Notes of
 the Issuer, designated as its [_____]% Class A-3 Asset Backed Notes, which,
 together with the [_____]% Class A-1 Asset-Backed Notes, the [_____]% Class
 A-2 Asset-Backed Notes and the [_____]% Class B Asset-Backed Notes
 (collectively, the "Notes"), are issued under the Indenture, to which
 Indenture and all indentures supplemental thereto reference is hereby made
 for a statement of the respective rights and obligations thereunder of the
 Issuer, the Indenture Trustee and the Holders of the Notes.  The Notes are
 subject to all terms of the Indenture.

           The Class A-3 Notes are and will be equally and ratably secured
 by the collateral pledged as security therefor as provided in the
 Indenture.  The Class A-3 Notes are equal in right of payment to the Class
 A-1 Notes and the Class A-2 Notes, and senior in right of payment to the
 Class B Notes, each as and to the extent provided in the Indenture.

           Principal of the Class A-3 Notes will be payable on each Payment
 Date in an amount described on the face hereof.  "Payment Date" means the
 fifteenth day of each month or, if any such day is not a Business Day, the
 next succeeding Business Day, commencing November 15, 1999.

           As described above, the entire unpaid principal amount of this
 Class A-3 Note shall be due and payable on the earlier of the Class A-3
 Final Payment Date and the Redemption Date, if any, pursuant to Section
 10.1(a) of the Indenture.  In addition, the unpaid principal amount of this
 Class A-3 Note may be redeemed pursuant to Section 10.1(b) of the Indenture
 to the extent of a pro rata share of funds remaining in the Pre-Funding
 Account upon the termination of the Pre-Funding Period.  Notwithstanding
 the foregoing, the entire unpaid principal amount of the Notes shall be due
 and payable on the date on which an Event of Default shall have occurred
 and be continuing and the Indenture Trustee or the Holders of the Notes
 representing not less than a majority of the outstanding principal amount
 of the Notes of all classes have declared the Notes to be immediately due
 and payable in the manner provided in Section 5.2 of the Indenture.  All
 principal payments on the Class A-3 Notes shall be made pro rata to the
 Holders entitled thereto.

           Payments of interest on this Class A-3 Note due and payable on
 each Payment Date, together with the installment of principal, if any, to
 the extent not in full payment of this Class A-3 Note, shall be made by
 check mailed to the Person whose name appears as the Registered Holder of
 this Class A-3 Note (or one or more Predecessor Notes) on the Note Register
 as of the close of business on each Record Date, except that with respect
 to Class A-3 Notes registered on the Record Date in the name of the nominee
 of the Clearing Agency (initially, such nominee to be Cede & Co.), payments
 will be made by wire transfer in immediately available funds to the account
 designated by such nominee.  Such checks shall be mailed to the Person
 entitled thereto at the address of such Person as it appears on the Note
 Register as of the applicable Record Date without requiring that this Class
 A-3 Note be submitted for notation of payment.  Any reduction in the
 principal amount of this Class A-3 Note (or any one or more Predecessor
 Notes) effected by any payments made on any Payment Date shall be binding
 upon all future Holders of this Class A-3 Note and of any Class A-3 Note
 issued upon the registration of transfer hereof or in exchange hereof or in
 lieu hereof, whether or not noted hereon.  If funds are expected to be
 available, as provided in the Indenture, for payment in full of the then
 remaining unpaid principal amount of this Class A-3 Note on a Payment Date,
 then the Indenture Trustee, in the name of and on behalf of the Issuer,
 will notify the Person who was the Registered Holder hereof as of the
 Record Date preceding such Payment Date by notice mailed or transmitted by
 facsimile prior to such Payment Date, and the amount then due and payable
 shall be payable only upon presentation and surrender of this Class A-3
 Note at the Indenture Trustee's Corporate Trust Office or at the office of
 the Indenture Trustee's agent appointed for such purposes located in New
 York, New York.

           The Issuer shall pay interest on overdue installments of interest
 at the Class A-3 Rate to the extent lawful.

           As provided in the Indenture, the Notes may be redeemed in the
 manner and to the extent described in the Indenture and the Sale and
 Servicing Agreement.

           As provided in the Indenture, and subject to certain limitations
 set forth therein, the transfer of this Class A-3 Note may be registered on
 the Note Register upon surrender of this Class A-3 Note for registration of
 transfer at the office or agency designated by the Issuer pursuant to the
 Indenture, duly endorsed by, or accompanied by a written instrument of
 transfer in form satisfactory to the Indenture Trustee duly executed by,
 the Holder hereof or such Holder's attorney duly authorized in writing,
 with such signature guaranteed by an "eligible guarantor institution"
 meeting the requirements of the Note Registrar, and thereupon one or more
 new Class A-3 Notes of authorized denominations and in the same aggregate
 principal amount will be issued to the designated transferee or
 transferees.  No service charge will be charged for any registration of
 transfer or exchange of this Class A-3 Note, but the transferor may be
 required to pay a sum sufficient to cover any tax or other governmental
 charge that may be imposed in connection with any such registration of
 transfer or exchange.

           Each Noteholder or Note Owner, by its acceptance of a Note or, in
 the case of a Note Owner, a beneficial interest in a Note, covenants and
 agrees that no recourse may be taken, directly or indirectly, with respect
 to the obligations of the Issuer, the Owner Trustee or the Indenture
 Trustee on the Notes or under the Indenture or any certificate or other
 writing delivered in connection therewith, against (i) the Indenture
 Trustee or the Owner Trustee, each in its individual capacity, (ii) any
 owner of a beneficial interest in the Issuer or (iii) any partner, owner,
 beneficiary, agent, officer, director or employee of the Indenture Trustee
 or the Owner Trustee, each in its individual capacity, any holder of a
 beneficial interest in the Issuer, the Owner Trustee or the Indenture
 Trustee or of any successor or assign of the Indenture Trustee or the Owner
 Trustee, each in its individual capacity, except as any such Person may
 have expressly agreed and except that any such partner, owner or
 beneficiary shall be fully liable, to the extent provided by applicable
 law, for any unpaid consideration for stock, unpaid capital contribution
 for stock, unpaid capital contribution or failure to pay any installment or
 call owing to such entity.

           Each Noteholder or Note Owner, by acceptance of a Note or, in the
 case of a Note Owner, a beneficial interest in a Note, covenants and agrees
 by accepting the benefits of the Indenture that (a) such Noteholder or Note
 Owner will not at any time institute against the Seller, or the Issuer, or
 join in any institution against the Seller or the Issuer of, any
 bankruptcy, reorganization, arrangement, insolvency or liquidation
 proceedings under any United States federal or state bankruptcy or similar
 law in connection with any obligations relating to the Notes, the Indenture
 or the Basic Documents and (b) any claim that such Noteholder or Note Owner
 may have at any time against the Subtrust Assets of any Subtrust unrelated
 to the Notes, and any claim that such Noteholder may have against the
 Seller that such Noteholder may seek to enforce against the Subtrust Assets
 of any Subtrust unrelated to the Notes, shall be subordinate to the payment
 in full, including post-petition interest, in the event that the Seller
 becomes a debtor or debtor in possession in a case under any applicable
 federal or state bankruptcy, insolvency or other similar law now or
 hereafter in effect or otherwise subject to any insolvency, reorganization,
 liquidation, rehabilitation or other similar proceedings, of the claims of
 the holders of any Securities related to such unrelated Subtrust and the
 holders of any other notes, bonds, contracts or other obligations that are
 related to such unrelated Subtrust.  The obligations of the Seller
 represented by this Note are limited to the related Subtrust and the
 related Subtrust Assets.

           EACH NOTEHOLDER OR NOTE OWNER, BY ACCEPTANCE OF A NOTE OR, IN THE
 CASE OF A NOTE OWNER, A BENEFICIAL INTEREST IN A NOTE, HEREBY IRREVOCABLY
 MAKES THE ELECTION AFFORDED BY TITLE 11 UNITED STATES CODE SECTION
 1111(b)(1)(A)(i) TO SECURED CREDITORS TO RECEIVE THE TREATMENT AFFORDED BY
 TITLE 11 UNITED STATES CODE SECTION 1111(b)(2) WITH RESPECT TO ANY SECURED
 CLAIM THAT SUCH NOTEHOLDER OR NOTE OWNER MAY HAVE AT ANY TIME AGAINST THE
 SELLER.

           The Issuer has entered into the Indenture and this Class A-3 Note
 is issued with the intention that, for federal, state and local income, and
 franchise tax purposes, the Notes will qualify as indebtedness of the
 Issuer secured by the Trust Estate.  Each Noteholder, by its acceptance of
 a Note (and each Note Owner by its acceptance of a beneficial interest in a
 Note), agrees to treat the Notes for federal, state and local income,
 single business and franchise tax purposes as indebtedness of the Issuer.

           Prior to the due presentment for registration of transfer of this
 Class A-3 Note, the Issuer, the Indenture Trustee and any agent of the
 Issuer or the Indenture Trustee may treat the Person in whose name this
 Class A-3 Note (as of the day of determination or as of such other date as
 may be specified in the Indenture) is registered as the owner hereof for
 all purposes, whether or not this Class A-3 Note be overdue, and none of
 the Issuer, the Indenture Trustee or any such agent shall be affected by
 notice to the contrary.

           The Indenture permits, with certain exceptions as therein
 provided, the amendment thereof and the modification of the rights and
 obligations of the Issuer and the rights of the Holders of the Notes under
 the Indenture at any time by the Issuer with the consent of the Holders of
 Notes representing a majority of all of the Notes Outstanding, voting as a
 group.  The Indenture also contains provisions permitting the Holders of
 Notes representing specified percentages of the Class A Notes Outstanding,
 on behalf of the Holders of all the Notes, to waive compliance by the
 Issuer with certain provisions of the Indenture and certain past defaults
 under the Indenture and their consequences.  Any such consent or waiver by
 the Holder of this Class A-3 Note (or any one or more Predecessor Notes)
 shall be conclusive and binding upon such Holder and upon all future
 Holders of this Class A-3 Note and of any Class A-3 Note issued upon the
 registration of transfer hereof or in exchange hereof or in lieu hereof
 whether or not notation of such consent or waiver is made upon this Class
 A-3 Note.  The Indenture also permits the Indenture Trustee to amend or
 waive certain terms and conditions set forth in the Indenture without the
 consent of Holders of the Notes issued thereunder.

           The term "Issuer," as used in this Note, includes any successor
 to the Issuer under the Indenture.

           The Issuer is permitted by the Indenture, under certain
 circumstances, to merge or consolidate, subject to the rights of the
 Indenture Trustee and the Holders of Notes under the Indenture.

           The Notes are issuable only in registered form in denominations
 as provided in the Indenture, subject to certain limitations therein set
 forth.

           This Class A-3 Note and the Indenture shall be governed by, and
 construed in accordance with the laws of the State of New York, and the
 obligations, rights and remedies of the parties hereunder and thereunder
 shall be determined in accordance with such laws.

           No reference herein to the Indenture, and no provision of this
 Note or of the Indenture, shall alter or impair the obligation of the
 Issuer, which is absolute and unconditional, to pay the principal of and
 interest on this Note at the times, place and rate, and in the coin or
 currency herein prescribed.

           Anything herein to the contrary notwithstanding, except as
 expressly provided in the Basic Documents, none of Bank of Tokyo-Mitsubishi
 Trust Company, in its individual capacity, Wilmington Trust Company, in its
 individual capacity, any owner of a beneficial interest in the Issuer, or
 any of their respective partners, beneficiaries, agents, officers,
 directors, employees or successors or assigns shall be personally liable
 for, nor shall recourse be had to any of them for, the payment of principal
 or of interest on this Class A-3 Note or performance of, or omission to
 perform, any of the covenants, obligations or indemnifications contained in
 the Indenture.  The Holder of this Note, by his acceptance hereof, agrees
 that, except as expressly provided in the Basic Documents, in the case of
 an Event of Default under the Indenture, the Holder shall have no claim
 against any of the foregoing for any deficiency, loss or claim therefrom;
 provided, however, that nothing contained herein shall be taken to prevent
 recourse to, and enforcement against, the assets of the Issuer for any and
 all liabilities, obligations and undertakings contained in the Indenture or
 in this Class A-3 Note.



                                 ASSIGNMENT


 Social Security or taxpayer I.D. or other identifying number of assignee:

 ___________________________________________________________________________

           FOR VALUE RECEIVED, the undersigned hereby sells, assigns and
 transfers unto:

 ___________________________________________________________________________
                       (name and address of assignee)

 the within Note and all rights thereunder, and hereby irrevocably
 constitutes and appoints _________________, attorney, to transfer said Note
 on the books kept for registration thereof, with full power of substitution
 in the premises.


 Dated: ___________________              _______________________________*/
                                         Signature Guaranteed


                                         _______________________________*/
                                         Signature Guaranteed



 -----------------
 */   NOTICE:  The signature to this assignment must correspond with the
      name of the registered owner as it appears on the face of the within
      Note in every particular, without alteration, enlargement or any
      change whatever.  Such signature must be guaranteed by an "eligible
      guarantor institution" meeting the requirements of the Note Registrar.





                                                                  EXHIBIT B

                            Form of Class B Note

 UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
 DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE ISSUER OR
 ITS AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY NOTE
 ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
 REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
 TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
 REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE
 OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED
 OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

 THE PRINCIPAL OF THIS NOTE IS PAYABLE IN INSTALLMENTS AS SET FORTH HEREIN.
 ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY
 BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

 REGISTERED                                                     $62,000,000

 No. R-1                                           CUSIP NO. [____________]


                        MMCA AUTO OWNER TRUST 1999-2

                    [_____]% CLASS B ASSET BACKED NOTES

           MMCA Auto Owner Trust 1999-2, a business trust organized and
 existing under the laws of the State of Delaware (herein referred to as the
 "Issuer"), for value received, hereby promises to pay to Cede & Co., or its
 registered assigns, the principal sum of [________________________] DOLLARS
 payable on each Payment Date in the aggregate amount, if any, payable from
 the Note Payment Account in respect of principal on the Class B Notes
 pursuant to Section 2.8 of the Indenture, dated as of October 1, 1999 (as
 amended, supplemented or otherwise modified and in effect from time to
 time, the "Indenture"), between the Issuer and Bank of Tokyo-Mitsubishi
 Trust Company, a New York banking corporation, as Indenture Trustee (in
 such capacity the "Indenture Trustee"); provided, however, that if not paid
 prior to such date, the entire unpaid principal amount of this Class B Note
 shall be due and payable on the earlier of the April 2006 Payment Date (the
 "Class B Final Payment Date") and the Redemption Date, if any, pursuant to
 Section 10.1(a) of the Indenture.  In addition, the unpaid principal amount
 of this Class B Note may be redeemed pursuant to Section 10.1(b) of the
 Indenture to the extent of a pro rata share of funds remaining in the Pre-
 Funding Account upon the termination of the Pre-Funding Period.
 Capitalized terms used but not defined herein are defined in Article I of
 the Indenture, which also contains rules as to construction that shall be
 applicable herein.

           The Issuer shall pay interest on this Class B Note at the rate
 per annum shown above on each Payment Date until the principal of this
 Class B Note is paid or made available for payment, on the principal amount
 of this Class B Note outstanding on the preceding Payment Date (after
 giving effect to all payments of principal made on the preceding Payment
 Date), subject to certain limitations contained in Section 3.1 of the
 Indenture.  Interest on this Class B Note will accrue for each Payment Date
 from and including the previous Payment Date (or, in the case of the
 initial Payment Date or if no interest has been paid, from the Closing
 Date) to but excluding such Payment Date.  Interest will be computed on the
 basis of a 360-day year of twelve 30-day months.  Such principal of and
 interest on this Class B Note shall be paid in the manner specified on the
 reverse hereof.

           The principal of and interest on this Class B Note are payable in
 such coin or currency of the United States of America as at the time of
 payment is legal tender for payment of public and private debts.  All
 payments made by the Issuer with respect to this Class B Note shall be
 applied first to interest due and payable on this Class B Note as provided
 above and then to the unpaid principal of this Class B Note.

           Reference is made to the further provisions of this Class B Note
 set forth on the reverse hereof, which shall have the same effect as though
 fully set forth on the face of this Class B Note.

           Unless the certificate of authentication hereon has been executed
 by the Indenture Trustee whose name appears below by manual signature, this
 Class B Note shall not be entitled to any benefit under the Indenture
 referred to on the reverse hereof, or be valid or obligatory for any
 purpose.


             [REMAINDER OF THIS PAGE LEFT INTENTIONALLY BLANK.]




           IN WITNESS WHEREOF, the Issuer has caused this instrument to be
 signed, manually or in facsimile, by its Responsible Officer, as of the
 date set forth below.

 Date:  October 28, 1999

                               MMCA AUTO OWNER TRUST 1999-2,

                               By:  WILMINGTON TRUST COMPANY,
                                    not in its individual capacity but solely
                                    as Owner Trustee under the Trust Agreement


                               By:  __________________________________________
                                             Responsible Officer



                  TRUSTEE'S CERTIFICATE OF AUTHENTICATION

 This is one of the Notes designated above and referred to in the within-
 mentioned Indenture.

                               BANK OF TOKYO-MITSUBISHI TRUST COMPANY,
                               not in its individual capacity but solely as
                               Indenture Trustee


                               By:  _________________________________________
                                            Responsible Officer


           This Class B Note is one of a duly authorized issue of Notes of
 the Issuer, designated as its [_____]% Class B Asset Backed Notes, which,
 together with the [_____]% Class A-1 Asset-Backed Notes, the [_____]% Class
 A-2 Asset-Backed Notes and the [_____]% Class A-3 Asset-Backed Notes
 (collectively, the "Notes"), are issued under the Indenture, to which
 Indenture and all indentures supplemental thereto reference is hereby made
 for a statement of the respective rights and obligations thereunder of the
 Issuer, the Indenture Trustee and the Holders of the Notes.  The Notes are
 subject to all terms of the Indenture.

           The Class B Notes are and will be equally and ratably secured by
 the collateral pledged as security therefor as provided in the Indenture.
 The Class B Notes are subordinated in right of payment to the Class A-1
 Notes, the Class A-2 Notes and the Class A-3 Notes as and to the extent
 provided in the Indenture.

           Principal of the Class B Notes will be payable on each Payment
 Date in an amount described on the face hereof.  "Payment Date" means the
 fifteenth day of each month or, if any such day is not a Business Day, the
 next succeeding Business Day, commencing November 15, 1999.

           As described above, the entire unpaid principal amount of this
 Class B Note shall be due and payable on the earlier of the Class B Final
 Payment Date and the Redemption Date, if any, pursuant to Section 10.1(a).
 In addition, the unpaid principal amount of this Class B Note may be
 redeemed pursuant to Section 10.1(b) of the Indenture to the extent of a
 pro rata share of funds remaining in the Pre-Funding Account upon the
 termination of the Pre-Funding Period.  Notwithstanding the foregoing, the
 entire unpaid principal amount of the Notes shall be due and payable on the
 date on which an Event of Default shall have occurred and be continuing and
 the Indenture Trustee or the Holders of the Notes representing not less
 than a majority of the outstanding principal amount of the Notes of all
 classes have declared the Notes to be immediately due and payable in the
 manner provided in Section 5.2 of the Indenture.  All principal payments on
 the Class B Notes shall be made pro rata to the Holders entitled thereto.

           Payments of interest on this Class B Note due and payable on each
 Payment Date, together with the installment of principal, if any, to the
 extent not in full payment of this Class B Note, shall be made by check
 mailed to the Person whose name appears as the Registered Holder of this
 Class B Note (or one or more Predecessor Notes) on the Note Register as of
 the close of business on each Record Date, except that with respect to
 Class B Notes registered on the Record Date in the name of the nominee of
 the Clearing Agency (initially, such nominee to be Cede & Co.), payments
 will be made by wire transfer in immediately available funds to the account
 designated by such nominee.  Such checks shall be mailed to the Person
 entitled thereto at the address of such Person as it appears on the Note
 Register as of the applicable Record Date without requiring that this Class
 B Note be submitted for notation of payment.  Any reduction in the
 principal amount of this Class B Note (or any one or more Predecessor
 Notes) effected by any payments made on any Payment Date shall be binding
 upon all future Holders of this Class B Note and of any Class B Note issued
 upon the registration of transfer hereof or in exchange hereof or in lieu
 hereof, whether or not noted hereon.  If funds are expected to be
 available, as provided in the Indenture, for payment in full of the then
 remaining unpaid principal amount of this Class B Note on a Payment Date,
 then the Indenture Trustee, in the name of and on behalf of the Issuer,
 will notify the Person who was the Registered Holder hereof as of the
 Record Date preceding such Payment Date by notice mailed or transmitted by
 facsimile prior to such Payment Date, and the amount then due and payable
 shall be payable only upon presentation and surrender of this Class B Note
 at the Indenture Trustee's Corporate Trust Office or at the office of the
 Indenture Trustee's agent appointed for such purposes located in New York,
 New York.

           The Issuer shall pay interest on overdue installments of interest
 at the Class B Rate to the extent lawful.

           As provided in the Indenture, the Notes may be redeemed in the
 manner and to the extent described in the Indenture and the Sale and
 Servicing Agreement.

           As provided in the Indenture, and subject to certain limitations
 set forth therein, the transfer of this Class B Note may be registered on
 the Note Register upon surrender of this Class B Note for registration of
 transfer at the office or agency designated by the Issuer pursuant to the
 Indenture, duly endorsed by, or accompanied by a written instrument of
 transfer in form satisfactory to the Indenture Trustee duly executed by,
 the Holder hereof or such Holder's attorney duly authorized in writing,
 with such signature guaranteed by an "eligible guarantor institution"
 meeting the requirements of the Note Registrar, and thereupon one or more
 new Class B Notes of authorized denominations and in the same aggregate
 principal amount will be issued to the designated transferee or
 transferees.  No service charge will be charged for any registration of
 transfer or exchange of this Class B Note, but the transferor may be
 required to pay a sum sufficient to cover any tax or other governmental
 charge that may be imposed in connection with any such registration of
 transfer or exchange.

           Each Noteholder or Note Owner, by its acceptance of a Note or, in
 the case of a Note Owner, a beneficial interest in a Note, covenants and
 agrees that no recourse may be taken, directly or indirectly, with respect
 to the obligations of the Issuer, the Owner Trustee or the Indenture
 Trustee on the Notes or under the Indenture or any certificate or other
 writing delivered in connection therewith, against (i) the Indenture
 Trustee or the Owner Trustee, each in its individual capacity, (ii) any
 owner of a beneficial interest in the Issuer or (iii) any partner, owner,
 beneficiary, agent, officer, director or employee of the Indenture Trustee
 or the Owner Trustee, each in its individual capacity, any holder of a
 beneficial interest in the Issuer, the Owner Trustee or the Indenture
 Trustee or of any successor or assign of the Indenture Trustee or the Owner
 Trustee, each in its individual capacity, except as any such Person may
 have expressly agreed and except that any such partner, owner or
 beneficiary shall be fully liable, to the extent provided by applicable
 law, for any unpaid consideration for stock, unpaid capital contribution
 for stock, unpaid capital contribution or failure to pay any installment or
 call owing to such entity.

           Each Noteholder or Note Owner, by acceptance of a Note or, in the
 case of a Note Owner, a beneficial interest in a Note, covenants and agrees
 by accepting the benefits of the Indenture that (a) such Noteholder or Note
 Owner will not at any time institute against the Seller, or the Issuer, or
 join in any institution against the Seller or the Issuer of, any
 bankruptcy, reorganization, arrangement, insolvency or liquidation
 proceedings under any United States federal or state bankruptcy or similar
 law in connection with any obligations relating to the Notes, the Indenture
 or the Basic Documents and (b) any claim that such Noteholder or Note Owner
 may have at any time against the Subtrust Assets of any Subtrust unrelated
 to the Notes, and any claim that such Noteholder may have against the
 Seller that such Noteholder may seek to enforce against the Subtrust Assets
 of any Subtrust unrelated to the Notes, shall be subordinate to the payment
 in full, including post-petition interest, in the event that the Seller
 becomes a debtor or debtor in possession in a case under any applicable
 federal or state bankruptcy, insolvency or other similar law now or
 hereafter in effect or otherwise subject to any insolvency, reorganization,
 liquidation, rehabilitation or other similar proceedings, of the claims of
 the holders of any Securities related to such unrelated Subtrust and the
 holders of any other notes, bonds, contracts or other obligations that are
 related to such unrelated Subtrust.  The obligations of the Seller
 represented by this Note are limited to the related Subtrust and the
 related Subtrust Assets.

           EACH NOTEHOLDER OR NOTE OWNER, BY ACCEPTANCE OF A NOTE OR, IN THE
 CASE OF A NOTE OWNER, A BENEFICIAL INTEREST IN A NOTE, HEREBY IRREVOCABLY
 MAKES THE ELECTION AFFORDED BY TITLE 11 UNITED STATES CODE SECTION
 1111(b)(1)(A)(i) TO SECURED CREDITORS TO RECEIVE THE TREATMENT AFFORDED BY
 TITLE 11 UNITED STATES CODE SECTION 1111(b)(2) WITH RESPECT TO ANY SECURED
 CLAIM THAT SUCH NOTEHOLDER OR NOTE OWNER MAY HAVE AT ANY TIME AGAINST THE
 SELLER.

           The Issuer has entered into the Indenture and this Class B Note
 is issued with the intention that, for federal, state and local income, and
 franchise tax purposes, the Notes will qualify as indebtedness of the
 Issuer secured by the Trust Estate.  Each Noteholder, by its acceptance of
 a Note (and each Note Owner by its acceptance of a beneficial interest in a
 Note), agrees to treat the Notes for federal, state and local income,
 single business and franchise tax purposes as indebtedness of the Issuer.

           Prior to the due presentment for registration of transfer of this
 Class B Note, the Issuer, the Indenture Trustee and any agent of the Issuer
 or the Indenture Trustee may treat the Person in whose name this Class B
 Note (as of the day of determination or as of such other date as may be
 specified in the Indenture) is registered as the owner hereof for all
 purposes, whether or not this Class B Note be overdue, and none of the
 Issuer, the Indenture Trustee or any such agent shall be affected by notice
 to the contrary.

           The Indenture permits, with certain exceptions as therein
provided, the amendment thereof and the modification of the rights and
obligations of the Issuer and the rights of the Holders of the Notes under
the Indenture at any time by the Issuer with the consent of the Holders of
Notes representing a majority of the all of the Notes Outstanding voting
as a group. The Indenture also contains provisions permitting the Holders
of Notes representing specified percentages of the Notes Outstanding on
behalf of the Holders of all the Notes, to waive compliance by the Issuer
with certain provisions of the Indenture and certain past defaults under
the Indenture and their consequences. Any such consent or waiver by the
Holder of this Class B Note (or any one or more Predecessor Notes) shall be
conclusive and binding upon such Holder and upon all future Holders of this
Class B Note and of any Class B Note issued upon the registration of
transfer hereof or in exchange hereof or in lieu hereof whether or not
notation of such consent or waiver is made upon this Class B Note. The
Indenture also permits the Indenture Trustee to amend or waive certain
terms and conditions set forth in the Indenture without the consent of
Holders of the Notes issued thereunder.

           The term "Issuer," as used in this Note, includes any successor
 to the Issuer under the Indenture.

           The Issuer is permitted by the Indenture, under certain
 circumstances, to merge or consolidate, subject to the rights of the
 Indenture Trustee and the Holders of Notes under the Indenture.

           The Notes are issuable only in registered form in denominations
 as provided in the Indenture, subject to certain limitations therein set
 forth.

           This Class B Note and the Indenture shall be governed by, and
 construed in accordance with the laws of the State of New York, and the
 obligations, rights and remedies of the parties hereunder and thereunder
 shall be determined in accordance with such laws.

           No reference herein to the Indenture, and no provision of this
 Note or of the Indenture, shall alter or impair the obligation of the
 Issuer, which is absolute and unconditional, to pay the principal of and
 interest on this Note at the times, place and rate, and in the coin or
 currency herein prescribed.

           Anything herein to the contrary notwithstanding, except as
 expressly provided in the Basic Documents, none of Bank of Tokyo-Mitsubishi
 Trust Company, in its individual capacity, Wilmington Trust Company, in its
 individual capacity, any owner of a beneficial interest in the Issuer, or
 any of their respective partners, beneficiaries, agents, officers,
 directors, employees or successors or assigns shall be personally liable
 for, nor shall recourse be had to any of them for, the payment of principal
 or of interest on this Class B Note or performance of, or omission to
 perform, any of the covenants, obligations or indemnifications contained in
 the Indenture.  The Holder of this Note, by his acceptance hereof, agrees
 that, except as expressly provided in the Basic Documents, in the case of
 an Event of Default under the Indenture, the Holder shall have no claim
 against any of the foregoing for any deficiency, loss or claim therefrom;
 provided, however, that nothing contained herein shall be taken to prevent
 recourse to, and enforcement against, the assets of the Issuer for any and
 all liabilities, obligations and undertakings contained in the Indenture or
 in this Class B Note.


                                 ASSIGNMENT


 Social Security or taxpayer I.D. or other identifying number of assignee:

 ___________________________________________________________________________

           FOR VALUE RECEIVED, the undersigned hereby sells, assigns and
 transfers unto:

 ___________________________________________________________________________
                        (name and address of assignee)

 the within Note and all rights thereunder, and hereby irrevocably
 constitutes and appoints _________________, attorney, to transfer said Note
 on the books kept for registration thereof, with full power of substitution
 in the premises.


 Dated: ___________________              _______________________________*/
                                         Signature Guaranteed


                                         _______________________________*/
                                         Signature Guaranteed



 -------------------
 */   NOTICE:  The signature to this assignment must correspond with the
      name of the registered owner as it appears on the face of the within
      Note in every particular, without alteration, enlargement or any
      change whatever.  Such signature must be guaranteed by an "eligible
      guarantor institution" meeting the requirements of the Note Registrar.






                                                                  EXHIBIT C


                         Form of Opinion of Counsel
                         Pursuant to Section 3.6(a)



                                       October 28, 1999


 To the Addressees Indicated
   on Schedule A hereto

           Re:  MMCA Auto Owner Trust 1999-2

 Ladies and Gentlemen:

           We have acted as special counsel to Mitsubishi Motors Credit of
 America, Inc., a Delaware corporation ("MMCA"), and MMCA Auto Receivables
 Trust, a Delaware business trust ("MART"), in connection with the
 transactions contemplated by (i) the Purchase Agreement, dated as of
 October 1, 1999 (the "Purchase Agreement"), between MMCA and MART, (ii) the
 Sale and Servicing Agreement, dated as of October 1, 1999 (the "Sale and
 Servicing Agreement"), by and among MART, as seller, MMCA, as servicer, and
 MMCA Auto Owner Trust 1999-2, a Delaware business trust (the "Trust"), as
 issuer, (iii) the Indenture, dated as of October 1, 1999 (the "Indenture"),
 between the Trust and Bank of Tokyo - Mitsubishi Trust Company, as
 indenture trustee for the benefit of the Holders of the Notes (the
 "Indenture Trustee"), and (iv) the Amended and Restated Trust Agreement,
 dated as of October 1, 1999 (the "Trust Agreement"), between MART and
 Wilmington Trust Company, as owner trustee (the "Owner Trustee").
 Capitalized terms not otherwise defined herein have the meanings assigned
 to such terms in the Sale and Servicing Agreement.

           Pursuant to the Purchase Agreement and the Assignments (as such
 term is defined in the Purchase Agreement) related thereto, MMCA proposes
 to sell to MART on the Closing Date and from time to time thereafter during
 the Pre-Funding Period, and MART proposes to purchase from MMCA, among
 other things, certain motor vehicle retail installment sale contracts
 (collectively, the "Receivables") secured by new and used automobiles and
 light-duty trucks (collectively, the "Financed Vehicles"), certain monies
 due or received thereunder on or after the related Cutoff Dates, MMCA's
 security interests in the Financed Vehicles, MMCA's rights under certain
 insurance policies, certain rights under dealer agreements relating to the
 Receivables and certain other property related to the Receivables and all
 the proceeds thereof.  The Receivables that MMCA proposes to sell to MART
 on the Closing Date, and MART proposes to buy from MMCA, are referred to
 herein as the "Initial Receivables".

           Pursuant to the Sale and Servicing Agreement, MART will sell to
 the Trust all of its right, title and interest in, to and under the
 Receivables, certain monies due or received thereunder on or after the
 related Cutoff Dates, certain other property relating to the Receivables
 and all proceeds thereof.  The Trust will issue (i) $326,000,000 principal
 amount of [    ]% Class A-1 Asset Backed Notes, $210,000,000 principal
 amount of [  ]% Class A-2 Asset Backed Notes, $142,000,000 principal amount
 of [  ]% Class A-3 Asset Backed Notes and $62,000,000 principal amount of [
 ]% Class B Asset Backed Notes (collectively,  the "Notes") pursuant to the
 Indenture for sale to the several underwriters named in the Underwriting
 Agreement, dated October [  ], 1999, between MART and Credit Suisse First
 Boston Corporation ("Credit Suisse"), as representative of the several
 underwriters; and (ii) the Asset Backed Certificates (collectively, the
 "Certificates") pursuant to the Trust Agreement for issuance to MART.

           In our examination we have assumed the genuineness of all
 signatures (including endorsements), the legal capacity of natural persons,
 the authenticity of all documents submitted to us as originals, the
 conformity to original documents of all documents submitted to us as
 certified or photostatic copies, and the authenticity of the originals of
 such copies.  As to any facts material to this opinion which we did not
 independently establish or verify, we have relied upon statements and
 representations of MMCA and MART and their officers and other
 representatives and of public officials.

           In rendering the opinions set forth herein, we have examined and
 relied on originals or copies, certified or otherwise identified to our
 satisfaction, of the following:

                (A)  the Purchase Agreement, the Sale and Servicing
 Agreement, the Indenture, the Trust Agreement and the First-Tier Initial
 Assignment (as such term is defined in the Purchase Agreement);

                (B)  a Certificate of MART, dated the date hereof, a copy of
 which is attached as Exhibit A hereto (the "MART Certificate");

                (C)  an unfiled but signed copy of (i) a financing statement
 naming "MMCA Auto Receivables Trust" as debtor, "MMCA Auto Owner Trust
 1999-2" as secured party and "Bank of Tokyo-Mitsubishi Trust Company" as
 Indenture Trustee as assignee and (ii) a financing statement naming "Chase
 Manhattan Bank Delaware, as Trust of MMCA Auto Receivables Trust" as
 debtor, "MMCA Auto Owner Trust 1999-2" as secured party and "Bank of Tokyo-
 Mitsubishi Trust Company, as Indenture Trustee" as assignee, which we
 understand will be filed within ten (10) days of the transfer of the
 security interest in the office of the Secretary of State of the State of
 California (such filing office, the "Filing Office" and such financing
 statements, the "Financing Statements");

                (D)  the certified reports of the Filing Office as to
 financing statements naming (i) "MMCA Auto Receivables Trust" as debtor and
 (ii) "Chase Manhattan Bank Delaware, as Trustee of MMCA Auto Receivables
 Trust" as debtor and on file in the Filing Office as of an effective date
 of [         ], 1999 (the "Search Reports");

                (E)  forms of motor vehicle retail installment sale
 contracts (the "Form Contracts") attached as Annex A to the MART
 Certificate; and

                (F)  such other agreements, certificates or documents as we
 have deemed necessary or appropriate as a basis for the opinion set forth
 below.

           Unless otherwise indicated, references to the "UCC" shall mean:
 (i) with respect to the validity of the security interests held by the
 Trust and the Indenture Trustee, the Uniform Commercial Code as in effect
 on the date hereof in the State of New York, (ii) with respect to the
 perfection and the effect of perfection or non-perfection of the security
 interest of the Trust in the Initial Receivables, the Uniform Commercial
 Code as in effect on the date hereof in the State of California, and (iii)
 with respect to our opinion in paragraph 1 below, the Uniform Commercial
 Code as in effect on the date hereof in the States of New York and
 California.

           We express no opinion as to the laws of any jurisdiction other
 than (i) the laws of the State of New York and (ii) with respect to the
 security interest opinions set forth in paragraphs 1, 2 and 3 herein, the
 UCC.  References to the "Applicable States" shall mean California and/or
 New York, as applicable.

           Based upon the foregoing and subject to the limitations,
 qualifications, exceptions and assumptions set forth herein, we are of the
 opinion that:

           1.   Each Initial Receivable is a motor vehicle retail
 installment sale contract that constitutes "chattel paper" as defined in
 Section 9-105 of the UCC.

           2.   The provisions of the Sale and Servicing Agreement are
 effective to create, in favor of the Trust, a valid security interest (as
 such term is defined in Section 1-201 of the UCC) in MART's rights in the
 Initial Receivables and proceeds thereof, which security interest if
 characterized as a transfer for security will secure payment of the Notes.

           3.   The Financing Statements are in appropriate form for filing
 in the Filing Office under the UCC.  Upon the filing of the Financing
 Statements in the Filing Office, the security interest in favor of the
 Trust in the Initial Receivables and proceeds thereof will be perfected,
 and no other security interest of any other creditor of MART's will be
 equal or prior to the security interest of the Trust in the Initial
 Receivables and proceeds thereof.

           4.   The provisions of the Indenture are effective to create in
 favor of the Indenture Trustee, a valid security interest in the Trust's
 rights in the Initial  Receivables and proceeds thereof to secure payment
 of the Notes.

           Our opinions in paragraphs 1-4 above are subject to the following
 qualifications:

                (a)  we have assumed that the Initial Receivables exist and
 that MART has sufficient rights in the Initial Receivables for the security
 interest of the Trust to attach, and that the Trust has sufficient rights
 in the Initial Receivables for the security interest of the Indenture
 Trustee to attach, and we express no opinion as to the nature or extent of
 MART's or the Trust's rights in, or title to, any Initial Receivables;

                (b)  our security interest opinions are limited to Article 9
 of the UCC, and therefore such opinions do not address (i) laws of
 jurisdictions other than Applicable States, and of Applicable States except
 for Article 9 of the UCC, (ii) collateral of a type not subject to Article
 9 of the UCC, and (iii) under Section 9-103 of the UCC, what law governs
 perfection of the security interests granted in the collateral covered by
 this opinion.  We call to your attention that California has recently
 enacted SB 45 ("Revised Article 9")  which contains a revised version of
 Article 9 of the Uniform Commercial Code with conforming and miscellaneous
 changes to other articles of the Uniform Commercial Code.  By its terms, SB
 45 does not become effective until July 1, 2001.  The opinions expressed in
 paragraphs 1 and 3 herein are based solely on the Uniform Commercial Code
 in effect in the State of California on the date hereof and we express no
 opinion as to the effect of Revised Article 9 on the validity, perfection
 or priority of the security interest of the Trust or the Indenture Trustee.

                (c)  we call to your attention that under the UCC, events
 occurring subsequent to the date hereof may affect any security interest
 subject to the UCC including, but not limited to, factors of the type
 identified in Section 9-306 with respect to proceeds; Section 9-402 with
 respect to changes in name, structure and corporate identity of the debtor;
 Section 9-103 with respect to changes in the location of the collateral and
 the location of the debtor; Section 9-316 with respect to subordination
 agreements; Section 9-403 with respect to continuation statements; and
 Sections 9-307, 9-308 and 9-309 with respect to subsequent purchasers of
 the collateral.  In addition, actions taken by a secured party (e.g.,
 releasing or assigning the security interest, delivering possession of the
 collateral to the debtor or another person and voluntarily subordinating a
 security interest) may affect the validity, perfection or priority of a
 security interest;

                (d)  we have assumed that each Initial Receivable is
 substantially in the form of a Form Contract, and we have assumed that no
 Initial Receivable is or will be credited to a securities account;

                (e)  we have assumed that there are no agreements between
 MART or the Trust and any account debtor prohibiting, restricting or
 conditioning the assignment of any portion of the Initial Receivables;

                (f)  we express no opinion with respect to the perfection or
 priority of the security interest of the Indenture Trustee;

                (g)  we call to your attention that the security interest of
 the Trust and the Indenture Trustee may be subject to the rights of account
 debtors, claims and defenses of account debtors and the terms of agreements
 with account debtors;

                (h)  we express no opinion regarding the security interest
 of the Trust or the Indenture Trustee in any Initial Receivables consisting
 of claims against any government or governmental agency (including, without
 limitation, the United States of America or any state thereof or any agency
 or department of the United States of America or any state thereof);

                (i)  we express no opinion with respect to the Trust's or
 Indenture Trustee's rights in and to any property which secures any Initial
 Receivable;

                (j)  we express no opinion with respect to the priority of
 the interest of the Trust in the Initial Receivables against any of the
 following: (  pursuant to Section 9-301(1) of the UCC, a lien creditor or
 bulk purchaser who attached or levied prior to the perfection of the
 security interest of the Trust; ( pursuant to Section 9-301(4) of the UCC,
 a lien creditor to the extent that provision limits the priority afforded
 future advances; ( pursuant to Section 9-312(7) of the UCC, another secured
 creditor to the extent that provision limits the priority afforded future
 advances; ( pursuant to Sections 9-103(1)(d) or (3)(e) and Section 9-312(1)
 of the UCC, a security interest perfected under the laws of another
 jurisdiction to the extent MART was located in such jurisdiction within
 four months prior to the date of the perfection of the security interest of
 the Trust; ( pursuant to Section 9-312(3) and (4) of the UCC, a "purchase
 money security interest" as such term is defined in Section 9-107 of the
 UCC; ( pursuant to Section 9-312(6) of the UCC, another secured party with
 a perfected security interest in other property of MART to the extent the
 Initial Receivables are proceeds of such other creditor's property; (
 pursuant to Sections 9-104, 9-113, 4-208 and 9-302(1) of the UCC, another
 creditor not required to file a financing statement to perfect its
 interest; and ( pursuant to Section 9-401(2) and (3) of the UCC, the
 security interest of a creditor who filed a financing statement based on a
 prior or incorrect location of MART or the Initial Receivables or use of
 the Initial Receivables to the extent such other financing statement would
 be effective under Section 9-401(2) or (3) of the UCC;

                (k)  we have assumed that no financing statement naming
 "MMCA Auto Receivables Trust" or "Chase Manhattan Bank Delaware, as Trustee
 of MMCA Auto Receivables Trust" as debtor was filed in the Filing Office
 between the effective date of the Search Reports and the date of the filing
 of the Financing Statements in the Filing Office;

                (l)  as used in paragraph 2, the term "security interest" is
 used as defined in Section 1-201 of the UCC, which definition includes both
 (i) an interest in chattel paper to secure payment and (ii) a sale of
 chattel paper.  In addition, we express no opinion whether or to what
 extent the transfer pursuant to the Sale and Servicing Agreement will be
 characterized as a sale or a transfer for security;

                (m)  we have assumed that (i) the Sale and Servicing
 Agreement constitutes the legal, valid and binding obligation of the Trust,
 enforceable against the Trust in accordance with its terms and (ii) the
 Indenture constitutes the legal, valid and binding obligation of the
 Indenture Trustee and the Trust, enforceable against the Indenture Trustee
 and the Trust, respectively, in accordance with its terms; and

                (n)  we call to your attention that in the case of the
 issuance of distributions on, or proceeds of, the Initial Receivables, the
 security interest of the Trust therein will be perfected only if possession
 thereof is obtained or other appropriate action is taken in accordance with
 the provisions of the UCC or other applicable law and, in the case of
 certain types of distributions or proceeds, other parties such as holders
 in due course, protected purchasers and buyers in the ordinary course of
 business may obtain superior priority.

           We call to your attention that, with respect to paragraphs (a),
 (e), (j)(iv) and (k) of our qualifications set forth above, we have relied
 upon representations and warranties of MART as to the assumptions therein.

           This opinion is being furnished only to you and is solely for
 your benefit in connection with the closing today under the Sale and
 Servicing Agreement and is not to be used, circulated, quoted, relied upon
 or otherwise referred to for any purpose without prior written consent in
 each instance.

                                      Very truly yours,





                                                   Schedule A

 Mitsubishi Motors Credit of America, Inc.
 6363 Katella Avenue
 Cypress, California  90630

 Chase Manhattan Bank Delaware
   as Trustee
 MMCA Auto Receivables Trust
 1201 Market Street
 Wilmington, DE 19801
 Attention:  Corporate Trust Department

 MMCA Auto Owner Trust 1999-2
 c/o Wilmington Trust Company, as
   Owner Trustee
 1100 North Market Street
 Wilmington, Delaware  19890-0001

 Wilmington Trust Company, as
   Owner Trustee
 1100 North Market Street
 Wilmington, Delaware  19890-0001

 Bank of Tokyo - Mitsubishi Trust Company
  as Indenture Trustee
 1251 Avenue of the Americas
 New York, New York  10020

 Credit Suisse First Boston Corporation
   as Representative of the several
   Underwriters
 Eleven Madison Avenue
 New York, New York  10010

 Standard & Poor's,
   a division of The McGraw-Hill Companies, Inc.
 55 Water Street
 New York, New York  10041

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




                                                     Exhibit A (to Opinion)


                         MMCA AUTO RECEIVABLES TRUST

                           OFFICER'S CERTIFICATE

           The undersigned, a duly authorized officer of MMCA AUTO
 RECEIVABLES TRUST ("MART"), does hereby certify as follows:

           (1)  No financing statements or other filings have been filed
 naming MART as debtor or seller in any State of the United States of
 America to perfect a sale, transfer or assignment of or lien, encumbrance,
 security interest or other interest in, or which otherwise pertains to, the
 Initial Receivables.

           (2)  At all times since the establishment of MART, MART has had
 one place of business and it is and has been located in Cypress,
 California.

           (3)  At all times since the establishment of MART and on the date
 hereof, MART has had a mailing address of P.O. Box 6038, Cypress,
 California 90630-0038.

           (4)  Attached hereto as Annex A are forms of motor vehicle retail
 installment sales contracts used to create the Initial Receivables (the
 "Form Contracts"), and each Initial Receivable is substantially in the form
 of a Form Contract.

           Capitalized terms used herein and not otherwise defined shall
 have the meanings ascribed to such terms in the Sale and Servicing
 Agreement, dated as of October 1, 1999, by and among MART, Mitsubishi
 Motors Credit of America, Inc., as Servicer, and MMCA Auto Owner Trust
 1999-2, as Trust, and accepted and agreed to by Bank of Tokyo - Mitsubishi
 Trust Company, as Indenture Trustee.

           IN WITNESS WHEREOF, I have set my hand this          day of
 October, 1999.

                                     MMCA AUTO RECEIVABLES TRUST


                                     By: ____________________________
                                         Name:
                                         Title:




                                                   Annex A (to Opinion)


                 FORMS OF RETAIL INSTALLMENT SALES CONTRACT






                                                   Annex B (to Opinion)


      CERTIFIED REPORT OF FILING OFFICE ON PRIOR FINANCING STATEMENTS




                                                     Annex A


                [FORMS OF RETAIL INSTALLMENT SALE CONTRACT]





                                                                 EXHIBIT 4.4


           This ADMINISTRATION AGREEMENT, dated as of October 1, 1999 (as
 the same may be amended, supplemented or otherwise modified from time to
 time and in effect, this "Agreement"), is by and among MMCA AUTO OWNER
 TRUST 1999-2, a Delaware business trust (the "Issuer"), MITSUBISHI MOTORS
 CREDIT OF AMERICA, INC., a Delaware corporation, as administrator (the
 "Administrator"), and BANK OF TOKYO - MITSUBISHI TRUST COMPANY, a New York
 banking corporation, not in its individual capacity but solely as Indenture
 Trustee (the "Indenture Trustee").

                            W I T N E S S E T H:

           WHEREAS, the Issuer is issuing [______]% Class A-1 Asset Backed
 Notes, [______]% Class A-2 Asset Backed Notes, [______]% Class A-3  Asset
 Backed Notes and [______]% Class B Asset Backed Notes (collectively, the
 "Notes") pursuant to the Indenture, dated as of October 1, 1999 (as
 amended, supplemented or otherwise modified and in effect from time to
 time, the "Indenture"), between the Issuer and the Indenture Trustee (terms
 not defined in this Agreement shall have the meaning set forth in, or
 incorporated by reference into, the Sale and Servicing Agreement or, if not
 defined therein, in the Indenture);

           WHEREAS, the Issuer has entered into certain agreements in
 connection with the issuance of the Notes and of certain beneficial
 interests in the Issuer, including (i) a Sale and Servicing Agreement,
 dated as of October 1, 1999 (as amended, supplemented or otherwise modified
 and in effect from time to time, the "Sale and Servicing Agreement"), among
 the Issuer, Mitsubishi Motors Credit of America Inc., as servicer, and MMCA
 Auto Receivables Trust, as seller (the "Seller"), (ii) a Letter of
 Representations, dated October 28, 1999 (as amended, supplemented or
 otherwise modified and in effect from time to time, the "Note Depository
 Agreement"), among the Issuer, the Indenture Trustee and The Depository
 Trust Company ("DTC") relating to the Notes, and (iii) the Indenture (the
 Sale and Servicing Agreement, the Note Depository Agreement and the
 Indenture being referred to hereinafter collectively as the "Related
 Agreements");

           WHEREAS, pursuant to the Related Agreements, the Issuer and the
 Owner Trustee are required to perform certain duties in connection with (a)
 the Notes and the collateral therefor pledged pursuant to the Indenture
 (the "Collateral") and (b) the beneficial interests in the Issuer (the
 registered holders of such interests being referred to herein as the
 "Certificateholders");

           WHEREAS, the Issuer and the Owner Trustee desire to have the
 Administrator perform certain of the duties of the Issuer and the Owner
 Trustee referred to in the preceding clause and to provide such additional
 services consistent with the terms of this Agreement and the Related
 Agreements as the Issuer and the Owner Trustee may from time to time
 request; and

           WHEREAS, the Administrator has the capacity to provide the
 services required hereby and is willing to perform such services for the
 Issuer and the Owner Trustee on the terms set forth herein;

           NOW, THEREFORE, in consideration of the mutual covenants
 contained herein, and other good and valuable consideration, the receipt
 and sufficiency of which are hereby acknowledged, the parties agree as
 follows:

      1.   Duties of the Administrator.  (a)  Duties with Respect to the
 Related Agreements.   (i)  The Administrator agrees to perform all its
 duties as Administrator under the Note Depository Agreement.  In addition,
 the Administrator shall consult with the Owner Trustee regarding the duties
 of the Issuer or the Owner Trustee under the Related Agreements.  The
 Administrator shall monitor the performance of the Issuer and shall advise
 the Owner Trustee when action is necessary to comply with the Issuer's or
 the Owner Trustee's duties under the Related Agreements.  The Administrator
 shall prepare for execution by the Issuer or the Owner Trustee, or shall
 cause the preparation by other appropriate persons of, all such documents,
 reports, filings, instruments, certificates and opinions that it shall be
 the duty of the Issuer or the Owner Trustee to prepare, file or deliver
 pursuant to the Related Agreements.  In furtherance of the foregoing, the
 Administrator shall take all appropriate action that is the duty of the
 Issuer or the Owner Trustee to take pursuant to the Indenture including,
 without limitation, such of the foregoing as are required with respect to
 the following matters under the Indenture (references are to sections of
 the Indenture):

           (A)  causing the Note Register to be kept and notifying the
      Indenture Trustee  of any appointment of a new Note Registrar and the
      location, or change in location, of the Note Register (Section 2.5);

           (B)  notifying the Noteholders of the final principal payment on
      their Notes (Section 2.8(e));

           (C)  preparing or obtaining the documents and instruments
      required for authentication of the Notes and delivering the same to
      the Indenture Trustee (Section 2.2);

           (D)  preparing, obtaining or filing of the instruments, opinions
      and certificates and other documents required for the release of
      collateral (Section 2.10);

           (E)  maintaining an office in the Borough of Manhattan, City of
      New York, for registration of transfer or exchange of the Notes
      (Section 3.2);

           (F)  causing newly appointed Paying Agents, if any, to deliver to
      the Indenture Trustee the instrument specified in the Indenture
      regarding funds held in trust (Section 3.3);

           (G)  directing the Indenture Trustee to deposit monies with
      Paying Agents, if any, other than the Indenture Trustee (Section 3.3);

           (H)  obtaining and preserving the Issuer's qualification to do
      business in each jurisdiction in which such qualification is or shall
      be necessary to protect the validity and enforceability of the
      Indenture, the Notes, the Collateral and each other instrument and
      agreement included in the Trust Estate (Section 3.4);

           (I)  preparing all supplements and amendments to the Indenture
      and all financing statements, continuation statements, instruments of
      further assurance and other instruments and taking such other action
      as is necessary or advisable to protect the Trust Estate (Section
      3.5);

           (J)  delivering the Opinion of Counsel on the Closing Date and
      annually delivering Opinions of Counsel as to the Trust Estate, and
      annually delivering the Officer's Certificate and certain other
      statements as to compliance with the Indenture (Sections 3.6 and 3.9);

           (K)  identifying to the Indenture Trustee in an Officer's
      Certificate a Person with whom the Issuer has contracted to perform
      its duties under the Indenture (Section 3.7(b));

           (L)  notifying the Indenture Trustee and the Rating Agencies of
      an Event of Servicing Termination under the Sale and Servicing
      Agreement and, if such Event of Servicing Termination arises from the
      failure of the Servicer to perform any of its duties under the Sale
      and Servicing Agreement with respect to the Receivables, taking all
      reasonable steps available to remedy such failure (Section 3.7(d));

           (M)  causing the Servicer to comply with Sections 3.7, 3.9, 3.10,
      3.11, 3.12, 3.13, 3.14, and 4.11 and Article VII of the Sale and
      Servicing Agreement (Section 3.14);

           (N)  preparing and obtaining documents and instruments required
      for the release of the Issuer from its properties or assets (Section
      3.10(b));

           (O)  delivering written notice to the Indenture Trustee and the
      Rating Agencies of each Event of Default under the Indenture and each
      default by the Issuer, the Servicer or the Seller under the Sale and
      Servicing Agreement and by the Seller or Mitsubishi Motors Credit of
      America, Inc. under the Purchase Agreement (Section 3.19);

           (P)  monitoring the Issuer's obligations as to the satisfaction
      and discharge of the Indenture and preparing an Officer's Certificate
      and obtaining the Opinion of Counsel and the Independent Certificate
      relating thereto (Section 4.1);

           (Q)  delivering to the Noteholders and the Note Owners any
      Officer's Certificate received from the Issuer regarding the default
      in the observance or performance of any material covenant or agreement
      of the Issuer made in the Indenture or the breach of any
      representation or warranty of the Issuer made in the Indenture or in
      any certificate or other writing delivered pursuant to the Indenture
      (Sections 5.1 and 7.4(b));

           (R)  complying with any written direction of the Indenture
      Trustee with respect to the sale of the Trust Estate at one or more
      public or private sales called and conducted in any manner permitted
      by law if an Event of Default shall have occurred and be continuing
      (Section 5.4);

           (S)  preparing and delivering notice to the Noteholders of the
      removal of the Indenture Trustee and appointing a successor Indenture
      Trustee (Section 6.8);

           (T)  preparing any written instruments required to confirm more
      fully the authority of any co-trustee or separate trustee and any
      written instruments necessary in connection with the resignation or
      removal of any co-trustee or separate trustee (Section 6.10);

           (U)  furnishing the Indenture Trustee with the names and
      addresses of the Noteholders during any period when the Indenture
      Trustee is not the Note Registrar (Section 7.1);

           (V)  preparing and, after execution by the Issuer, filing with
      the Securities and Exchange Commission, (the "Commission") any
      applicable state agencies and the Indenture Trustee, documents
      required to be filed on a periodic basis with, and summaries thereof
      as may be required by rules and regulations prescribed by, the
      Commission and any applicable state agencies and transmitting such
      summaries, as necessary, to the Noteholders (Section 7.3);

           (W)  delivering to the Noteholders of Officer's Certificates and
      reports, if any, delivered to the Indenture Trustee pursuant to
      Section 3.10 and 3.11 of the Sale and Servicing Agreement (Section
      7.4);

           (X)  opening one or more accounts in the Issuer's name, preparing
      and delivering Issuer Orders, Officer's Certificates and Opinions of
      Counsel and all other actions necessary with respect to investment and
      reinvestment of funds in the Trust Accounts (Sections 8.2 and 8.3);

           (Y)  preparing an Issuer Request and Officer's Certificate and
      obtaining an Opinion of Counsel and Independent Certificates, if
      necessary, for the release of the Trust Estate (Sections 8.4 and 8.5);

           (Z)  preparing Issuer Orders and obtaining Opinions of Counsel
      with respect to the execution of supplemental indentures and mailing
      to the Noteholders and to the Rating Agencies notices with respect to
      such supplemental indentures (Sections 9.1, 9.2 and 9.3);

           (AA) executing and delivering new Notes conforming to any
      supplemental indenture (Section 9.6);

           (A2) notifying the Noteholders and the Rating Agencies of
      redemption of the Notes or causing the Indenture Trustee to provide
      such notification (Section 10.1);

           (B2) preparing and delivering all Officer's Certificates and
      Opinions of Counsel and obtaining any Independent Certificates with
      respect to any requests by the Issuer to the Indenture Trustee to take
      any action under the Indenture (Section 11.1(a));

           (C2) preparing and delivering Officer's Certificates and
      obtaining any Independent Certificates necessary for the release of
      property from the lien of the Indenture (Section 11.1(b));

           (D2) notifying the Rating Agencies, upon the failure of the
      Indenture Trustee to give such notification, of the information
      required pursuant to Section 11.4 of the Indenture (Section 11.4);

           (E2) preparing and delivering to the Noteholders and the
      Indenture Trustee any agreements with respect to alternate payment and
      notice provisions (Section 11.6);

           (F2) recording the Indenture, if applicable (Section 11.15); and

           (G2) preparing Definitive Notes in accordance with the
      instructions of the Clearing Agency (Section 2.13).

           (ii) The Administrator will:

           (A)  pay the Indenture Trustee from time to time reasonable
      compensation for all services rendered by the Indenture Trustee under
      the Indenture (which compensation shall not be limited by any
      provision of law in regard to the compensation of a trustee of an
      express trust);

           (B)  except as otherwise expressly provided in the Indenture,
      reimburse the Indenture Trustee upon its request for all reasonable
      expenses, disbursements and advances incurred or made by the Indenture
      Trustee in accordance with any provision of the Indenture (including
      the reasonable compensation, expenses and disbursements of its agents
      and counsel), except any such expense, disbursement or advance as may
      be attributable to its negligence or bad faith;

           (C)  indemnify the Indenture Trustee and its agents for, and hold
      them harmless against, any losses, liability or expense incurred
      without negligence or bad faith on their part, arising out of or in
      connection with the acceptance or administration of the transactions
      contemplated by the Indenture, including the reasonable costs and
      expenses of defending themselves against any claim or liability in
      connection with the exercise or performance of any of their powers or
      duties under the Indenture; and

           (D)  indemnify the Owner Trustee (in its individual and trust
      capacities) and its agents for, and hold them harmless against, any
      losses, liability or expense incurred without negligence or bad faith
      on their part, arising out of or in connection with the acceptance or
      administration of the transactions contemplated by the Trust
      Agreement, including the reasonable costs and expenses of defending
      themselves against any claim or liability in connection with the
      exercise or performance of any of their powers or duties under the
      Trust Agreement.

      (b)  Additional Duties.  (i)  In addition to the duties of the
 Administrator set forth above, the Administrator shall perform such
 calculations and shall prepare or shall cause the preparation by other
 appropriate persons of, and shall execute on behalf of the Issuer or the
 Owner Trustee, all such documents, reports, filings, instruments,
 certificates and opinions that it shall be the duty of the Issuer or the
 Owner Trustee to prepare, file or deliver pursuant to the Related
 Agreements or Section 5.5 of the Trust Agreement, and at the request of the
 Owner Trustee shall take all appropriate action that it is the duty of the
 Issuer or the Owner Trustee to take pursuant to the Related Agreements.  In
 furtherance thereof, the Owner Trustee shall, on behalf of itself and of
 the Issuer, execute and deliver to the Administrator and to each successor
 Administrator appointed pursuant to the terms hereof, one or more powers of
 attorney substantially in the form of Exhibit A hereto, appointing the
 Administrator the attorney-in-fact of the Owner Trustee and the Issuer for
 the purpose of executing on behalf of the Owner Trustee and the Issuer all
 such documents, reports, filings, instruments, certificates and opinions.
 Subject to Section 5 of this Agreement, and in accordance with the
 directions of the Owner Trustee, the Administrator shall administer,
 perform or supervise the performance of such other activities in connection
 with the Collateral (including the Related Agreements) as are not covered
 by any of the foregoing provisions and as are expressly requested by the
 Owner Trustee and are reasonably within the capability of the
 Administrator.  Such responsibilities shall include obtaining and
 maintaining any licenses required to be obtained or maintained by the
 Issuer under the Pennsylvania Motor Vehicle Sales Finance Act.  In
 addition, the Administrator shall promptly notify the Indenture Trustee and
 the Owner Trustee in writing of any amendment to the Pennsylvania Motor
 Vehicle Sales Finance Act that would affect the duties or obligations of
 the Indenture Trustee or the Owner Trustee under any Basic Document and
 shall assist the Indenture Trustee or the Owner Trustee in obtaining and
 maintaining any licenses required to be obtained or maintained by the
 Indenture Trustee or the Owner Trustee thereunder.  In connection
 therewith, the Administrator shall cause the Seller to pay all fees and
 expenses under such Act.

           (ii) Notwithstanding anything in this Agreement or the Related
 Agreements to the contrary, the Administrator shall be responsible for
 promptly notifying the Owner Trustee in the event that any withholding tax
 is imposed on the Issuer's payments (or allocations of income) to a
 Certificateholder as contemplated in Section 5.2(c) of the Trust Agreement.
 Any such notice shall specify the amount of any withholding tax required to
 be withheld by the Owner Trustee pursuant to such provision.

           (iii)     Notwithstanding anything in this Agreement or the
 Related Agreements to the contrary, the Administrator shall be responsible
 for performing the duties of the Issuer or the Owner Trustee set forth in
 Section 3.4(b) and (c), Section 5.5(a), (b), (c) and (d), the penultimate
 sentence of Section 5.5 and Section 5.6(a) of the Trust Agreement with
 respect to, among other things, accounting and reports to the
 Certificateholders.

           (iv) The Administrator will provide prior to [January 15, 2000],
 a certificate of a Responsible Officer in form and substance satisfactory
 to the Owner Trustee as to whether any tax withholding is then required
 and, if required, the procedures to be followed with respect thereto to
 comply with the requirements of the Code.  The Administrator shall be
 required to update the letter in each instance that any additional tax
 withholding is subsequently required or any previously required tax
 withholding shall no longer be required.

           (v)  The Administrator shall perform the duties of the
 Administrator specified in Section 10.2 of the Trust Agreement required to
 be performed in connection with the resignation or removal of the Owner
 Trustee, and any other duties expressly required to be performed by the
 Administrator under the Trust Agreement or any other Related Agreement.

           (vi) In carrying out the foregoing duties or any of its other
 obligations under this Agreement, the Administrator may enter into
 transactions or otherwise deal with any of its affiliates; provided,
 however, that the terms of any such transactions or dealings shall be in
 accordance with any directions received from the Issuer and shall be, in
 the Administrator's opinion, no less favorable to the Issuer than would be
 available from unaffiliated parties.

      (c)  Non-Ministerial Matters.  (i)  With respect to matters that in
 the reasonable judgment of the Administrator are non-ministerial, the
 Administrator shall not take any action unless within a reasonable time
 before the taking of such action, the Administrator shall have notified the
 Owner Trustee of the proposed action and the Owner Trustee shall not have
 withheld consent or provided an alternative direction.  For the purpose of
 the preceding sentence, "non-ministerial matters" shall include, without
 limitation:

           (A)  the amendment of or any supplement to the Indenture;

           (B)  the initiation of any claim or lawsuit by the Issuer and the
      compromise of any action, claim or lawsuit brought by or against the
      Issuer (other than in connection with the collection of the
      Receivables or Permitted Investments);

           (C)  the amendment, change or modification of the Related
      Agreements;

           (D)  the appointment of successor Note Registrars, successor
      Paying Agents and successor Indenture Trustees pursuant to the
      Indenture or the appointment of successor Administrators or Successor
      Servicers, or the consent to the assignment by the Note Registrar,
      Paying Agent or Indenture Trustee of its obligations under the
      Indenture; and

           (E)  the removal of the Indenture Trustee.

           (ii) Notwithstanding anything to the contrary in this Agreement,
 the Administrator shall not be obligated to, and shall not, (x) make any
 payments to the Noteholders under the Related Agreements or (y) take any
 other action that the Issuer directs the Administrator not to take on its
 behalf.

      2.    Records.  The Administrator shall maintain  appropriate books of
 account and records relating to services performed hereunder, which books
 of account and records shall be accessible for inspection by the Issuer,
 the Owner Trustee and the Indenture Trustee at any time during normal
 business hours.

      3.   Compensation.  As compensation for the performance of the
 Administrator's obligations under this Agreement and, as reimbursement for
 its expenses related thereto, the Administrator shall be entitled to $500
 per month which shall be solely an obligation of the Seller.

      4.   Additional Information To Be Furnished to the Issuer.  The
 Administrator shall furnish to the Issuer from time to time such additional
 information regarding the Collateral as the Issuer shall reasonably
 request.

      5.   Independence of the Administrator.  For all purposes of this
 Agreement, the Administrator shall be an independent contractor and shall
 not be subject to the supervision of the Issuer or the Owner Trustee with
 respect to the manner in which it accomplishes the performance of its
 obligations hereunder.  Unless expressly authorized by the Issuer, the
 Administrator shall have no authority to act for or represent the Issuer or
 the Owner Trustee in any way and shall not otherwise be deemed an agent of
 the Issuer or the Owner Trustee.

      6.   No Joint Venture.  Nothing contained in this Agreement (i) shall
 constitute the Administrator and either of the Issuer or the Owner Trustee
 as members of any partnership, joint venture, association, syndicate,
 unincorporated business or other separate entity, (ii) shall be construed
 to impose any liability as such on any of them or (iii) shall be deemed to
 confer on any of them any express, implied or apparent authority to incur
 any obligation or liability on behalf of the others.

      7.   Other Activities of Administrator.  Nothing herein shall prevent
 the Administrator or its Affiliates from engaging in other businesses or,
 in its sole discretion, from acting in a similar capacity as an
 administrator for any other person or entity even though such person or
 entity may engage in business activities similar to those of the Issuer,
 the Owner Trustee or the Indenture Trustee.

      8.   Term of Agreement; Resignation and Removal of Administrator.  (a)
 This Agreement shall continue in force until the dissolution of the Issuer,
 upon which event this Agreement shall automatically terminate.

      (b)  Subject to Sections 8(e) and 8(f), the Administrator may resign
 its duties hereunder by providing the Issuer with at least sixty (60) days'
 prior written notice.

      (c)  Subject to Sections 8(e) and 8(f), the Issuer may remove the
 Administrator without cause by providing the Administrator with at least
 sixty (60) days' prior written notice.

      (d)  Subject to Sections 8(e) and 8(f), at the sole option of the
 Issuer, the Administrator may be removed immediately upon written notice of
 termination from the Issuer to the Administrator if any of the following
 events shall occur:

           (i)  the Administrator shall default in the performance of any of
 its duties under this Agreement and, after notice of such default, shall
 not cure such default within ten (10) days (or, it such default cannot be
 cured in such time, shall not give within ten (10) days such assurance of
 cure as shall be reasonably satisfactory to the Issuer);

           (ii) a court having jurisdiction in the premises shall enter a
 decree or order for relief, and such decree or order shall not have been
 vacated within sixty (60) days, in respect of the Administrator in any
 involuntary case under any applicable bankruptcy, insolvency or other
 similar law now or hereafter in effect or appoint a receiver, liquidator,
 assignee, custodian, trustee, sequestrator or similar official for the
 Administrator or any substantial part of its property or order the winding-
 up or liquidation of its affairs; or

           (iii)     the Administrator shall commence a voluntary case under
 any applicable bankruptcy, insolvency or other similar law now or hereafter
 in effect, shall consent to the entry of an order for relief in an
 involuntary case under any such law, shall consent to the appointment of a
 receiver, liquidator, assignee, trustee, custodian, sequestrator or similar
 official for the Administrator or any substantial part of its property,
 shall consent to the taking of possession by any such official of any
 substantial part of its property, shall make any general assignment for the
 benefit of creditors or shall fail generally to pay its debts as they
 become due.

      The Administrator agrees that if any of the events specified in
 clauses (ii) or (iii) of this Section 8 shall occur, it shall give written
 notice thereof to the Issuer and the Indenture Trustee within seven (7)
 days after the happening of such event.

      (e)  No resignation or removal of the Administrator pursuant to this
 Section shall be effective until (i) a successor Administrator shall have
 been appointed by the Issuer and (ii) such successor Administrator shall
 have agreed in writing to be bound by the terms of this Agreement in the
 same manner as the Administrator is bound hereunder.

      (f)  The appointment of any successor Administrator shall be effective
 only after satisfaction of the Rating Agency Condition with respect to the
 proposed appointment.

      (g)  Subject to Section 8(e) and 8(f), the Administrator acknowledges
 that upon the appointment of a Successor Servicer pursuant to the Sale and
 Servicing Agreement, the Administrator shall immediately resign and such
 Successor Servicer shall automatically become the Administrator under this
 Agreement.

      9.   Action upon Termination, Resignation or Removal.  Promptly upon
 the effective date of termination of this Agreement pursuant to Section
 8(a), the resignation of the Administrator pursuant to Section 8(b) or the
 removal of the Administrator pursuant to Section 8(c) or (d), the
 Administrator shall be entitled to be paid all fees and reimbursable
 expenses accruing to it to this date of such termination, resignation or
 removal.  The Administrator shall forthwith upon such termination pursuant
 to Section 8(a) deliver to the Issuer all property and documents of or
 relating to the Collateral then in the custody of the Administrator.  In
 the event of the resignation of the Administrator pursuant to Section 8(b)
 or the removal of the Administrator pursuant to Section 8(c) or (d), the
 Administrator shall cooperate with the Issuer and take all reasonable steps
 requested to assist the Issuer in making an orderly transfer of the duties
 of the Administrator.

      10.  Notices.  Any notice, report or other communication given
 hereunder shall be in writing and addressed as follows:

      (a)  if to the Issuer or the Owner Trustee, to:

           MMCA Auto Owner Trust 1999-2
           c/o Wilmington Trust Company
           Rodney Square North
           1100 North Market Street
           Wilmington, Delaware 19890-0001
           Attention:  Corporate Trust Administration Department
           Telephone:  (302) 651-1000
           Telecopy:  (302) 651-8882


      (b)  if to the Administrator, to:

           Mitsubishi Motors Credit of America, Inc.
           6363 Katella Avenue
           Cypress, California 90630-5205
           Attention:  Executive Vice President and Treasurer
           Telephone:  (714) 236-1500
           Telecopy:  (714) 236-1600

      (c)   If to the Indenture Trustee, to:

           Bank of Tokyo - Mitsubishi Trust Company
           1251 Avenue of the Americas
           New York, NY 10020
           Attention: Corporate Trust Administration
           Telephone:  (212) 782-5909
           Telecopy:  (212) 782-5900

 or to such other address as any party shall have provided to the other
 parties in writing.  Any notice required to be in writing hereunder shall
 be deemed given if such notice is mailed by certified mail, postage
 prepaid, or hand-delivered to the address of such party as provided above.

      11.  Amendments.  This Agreement may be amended from time to time by a
 written amendment duly executed and delivered by the Issuer, the
 Administrator and the Indenture Trustee, with the written consent of the
 Owner Trustee but without the consent of the Noteholders and the
 Certificateholders, for the purpose of adding any provisions to or changing
 in any manner or eliminating any of the provisions of this Agreement or of
 modifying in any manner the rights of the Noteholders or
 Certificateholders; provided that such amendment will not, as set forth in
 an Opinion of Counsel satisfactory to the Indenture Trustee and the Owner
 Trustee, materially and adversely affect the interest of any Noteholder or
 Certificateholder.  This Agreement may also be amended by the Issuer, the
 Administrator and the Indenture Trustee with the written consent of the
 Owner Trustee and the holders of Notes evidencing at least a majority of
 the Outstanding Amount of the Notes, voting as a group, and the holders of
 Certificates evidencing at least a majority of the Certificate Balance for
 the purpose of adding any provisions to or changing in any manner or
 eliminating any of the provisions of this Agreement or of modifying in any
 manner the rights of the Noteholders or the Certificateholders; provided,
 however, that no such amendment may (i) increase or reduce in any manner
 the amount of, or accelerate or delay the timing of, collections of
 payments on Receivables or distributions that are required to be made for
 the benefit of the Noteholders or the Certificateholders or (ii) reduce the
 aforesaid percentage of the holders of Notes and Certificates which are
 required to consent to any such amendment, without the consent of the
 holders of all the outstanding Notes and Certificates.  Notwithstanding the
 foregoing, the Administrator may not amend this Agreement without the
 consent of the Seller, which permission shall not be unreasonably withheld.

      12.  Successors and Assigns.  This Agreement may not be assigned by
 the Administrator unless such assignment is previously consented to in
 writing by the Issuer and the Owner Trustee and subject to the satisfaction
 of the Rating Agency Condition in respect thereof.  Any assignment without
 such consent and satisfaction shall be null and void.  An assignment with
 such consent and satisfaction, if accepted by the assignee, shall bind the
 assignee hereunder in the same manner as the Administrator is bound
 hereunder.  Notwithstanding the foregoing, this Agreement may be assigned
 by the Administrator without the consent of the Issuer or the Owner Trustee
 to a corporation or other organization that is a successor (by merger,
 consolidation or purchase of assets) to the Administrator; provided that
 such successor organization executes and delivers to the Issuer, the Owner
 Trustee and the Indenture Trustee an agreement in which such corporation or
 other organization agrees to be bound hereunder by the terms of said
 assignment in the same manner as the Administrator is bound hereunder.
 Subject to the foregoing, this Agreement shall bind any successors or
 assigns of the parties hereto.

      13.  GOVERNING LAW.  THIS AGREEMENT SHALL BE CONSTRUED IN ACCORDANCE
 WITH THE LAWS OF THE STATE OF NEW YORK, AND THE OBLIGATIONS, RIGHTS AND
 REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH
 SUCH LAWS.

      14.  Headings.  The Section headings hereof have been inserted for
 convenience of reference only and shall not be construed to affect the
 meaning, construction or affect of this Agreement.

      15.  Counterparts.  This Agreement may be executed in counterparts,
 each of which when so executed shall be an original, but all of which
 together shall constitute but one and the same agreement.

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

      17.  Not Applicable to Mitsubishi Motors Credit of America, Inc. in
 Other Capacities.  Nothing in this Agreement shall affect any obligation
 Mitsubishi Motors Credit of America, Inc. may have in any capacity other
 than as Administrator under this Agreement.

      18.  Limitation of Liability of Owner Trustee and Indenture Trustee.
 (a)  Notwithstanding anything contained herein to the contrary, this
 instrument has been countersigned by Wilmington Trust Company not in its
 individual capacity but solely in its capacity as Owner Trustee of the
 Issuer and in no event shall Wilmington Trust Company in its individual
 capacity or any beneficial owner of the Issuer have any liability for the
 representations, warranties, covenants, agreements or other obligations of
 the Issuer hereunder, as to all of which recourse shall be had solely to
 the assets of the Issuer.  For all purposes of this Agreement, in the
 performance of any duties or obligations of the Issuer hereunder, the Owner
 Trustee shall be subject to, and entitled to the benefits of, the terms and
 provisions of Articles VI, VII and VIII of the Trust Agreement.

      (b)  Notwithstanding anything contained herein to the contrary, this
 Agreement has been countersigned by Bank of Tokyo - Mitsubishi Trust
 Company not in its individual capacity but solely as Indenture Trustee and
 in no event shall Bank of Tokyo - Mitsubishi Trust Company have any
 liability for the representations, warranties, covenants, agreements or
 other obligations of the Issuer hereunder or in any of the certificates,
 notices or agreements delivered pursuant hereto, as to all of which
 recourse shall be had solely to the assets of the Issuer.

      19.  Third-Party Beneficiary.  The Owner Trustee is a third-party
 beneficiary to this Agreement and is entitled to the rights and benefits
 hereunder and may enforce the provisions hereof as if it were a party
 hereto.

      20.  Successor Servicer and Administrator.  The Administrator shall
 undertake, as promptly as possible after the giving of notice of
 termination to the Servicer of the Servicer's rights and powers pursuant to
 Section 8.2 of the Sale and Servicing Agreement, to enforce the provisions
 of Section 8.2 with respect to the appointment of a successor Servicer.
 Such successor Servicer shall, upon compliance with the last sentence of
 Section 8.2 of the Sale and Servicing Agreement, become the successor
 Administrator hereunder; provided, however, that if the Indenture Trustee
 shall become such successor Administrator, the Indenture Trustee shall not
 be required to perform any obligations or duties or conduct any activities
 as successor Administrator that would be prohibited by law and not within
 the banking and trust powers of the Indenture Trustee.  In such event, the
 Indenture Trustee may appoint a sub-administrator to perform such
 obligations and duties.

      21.  No Petition; Subordination; Claims Against Seller.  (a)
 Notwithstanding any prior termination of this Agreement, the Seller, the
 Administrator, the Owner Trustee and the Indenture Trustee shall not, prior
 to the date which is one year and one day after the termination of this
 Agreement with respect to the Issuer, acquiesce, petition or otherwise
 invoke or cause the Issuer to invoke the process of any court or government
 authority for the purpose of commencing or sustaining a case against the
 Issuer under any Federal or state bankruptcy, insolvency or similar law or
 appointing a receiver, liquidator, assignee, trustee, custodian,
 sequestrator or other similar official of the Issuer or any substantial
 part of its property, or ordering the winding up or liquidation of the
 affairs of the Issuer.

           (b)  Notwithstanding any prior termination of this Agreement, (x)
 the Issuer, the Administrator, the Owner Trustee and the Indenture Trustee
 shall not, prior to the date which is one year and one day after the
 termination of this Agreement with respect to the Seller, acquiesce,
 petition or otherwise invoke or cause the Seller to invoke the process of
 any court or government authority for the purpose of commencing or
 sustaining a case against the Seller under any Federal or state bankruptcy,
 insolvency or similar law or appointing a receiver, liquidator, assignee,
 trustee, custodian, sequestrator or other similar official of the Seller or
 any substantial part of its property, or ordering the winding up or
 liquidation of the affairs of the Seller; (y) any claim that the Issuer,
 the Administrator, the Owner Trustee and the Indenture Trustee may have at
 any time against the Subtrust Assets of any Subtrust unrelated to the
 Notes, the Certificates or the Receivables, and any claim that they may
 have at any time against the Seller that they may seek to enforce against
 the Subtrust Assets of any Subtrust unrelated to the Notes, the
 Certificates or the Receivables, shall be subordinate to the payment in
 full, including post-petition interest, in the event that the Seller
 becomes a debtor or debtor in possession in a case under any applicable
 Federal or state bankruptcy, insolvency or other similar law now or
 hereafter in effect or otherwise subject to any insolvency, reorganization,
 liquidation, rehabilitation or other similar proceedings, of the claims of
 the holders of any Securities related to such unrelated Subtrust and the
 holders of any other notes, bonds, contracts or other obligations that are
 related to such unrelated Subtrust and (z) the Issuer, the Administrator,
 the Owner Trustee and the Indenture Trustee hereby irrevocably make the
 election afforded by Title 11 United States Code Section 1111(b)(1)(A)(i)
 to secured creditors to receive the treatment afforded by Title 11 United
 States Code Section 1111(b)(2) with respect to any secured claim that they
 may have at any time against the Depositor.  The obligations of the Seller
 under this Agreement are limited to the related Subtrust and the related
 Subtrust Assets.


           IN WITNESS WHEREOF, the parties have caused this Agreement to be
 duly executed and delivered as of the day and year first above written.

                               MMCA AUTO OWNER TRUST 1999-2

                               By:  WILMINGTON TRUST COMPANY,
                                    not in its individual capacity but
                                    solely as Owner Trustee



                               By:  ___________________________________
                                    Name:
                                    Title:


                               BANK OF TOKYO-MITSUBISHI
                                 TRUST COMPANY,
                               not in its individual capacity but solely as
                               Indenture Trustee



                               By:  __________________________________
                                    Name:
                                    Title:


                               MITSUBISHI  MOTORS CREDIT
                                 OF AMERICA, INC.,
                                 as Administrator



                               By:  __________________________________
                                    Name:
                                    Title:


                                                                  EXHIBIT A

                               POWER OF ATTORNEY

 STATE OF DELAWARE        }
                          }
 COUNTY OF NEW CASTLE     }


      KNOW ALL MEN BY THESE PRESENTS, that Wilmington Trust Company, a
 banking corporation, not in its individual capacity but solely as owner
 trustee (the "Owner Trustee") for MMCA AUTO OWNER TRUST 1999-2 (the
 "Issuer"), does hereby make, constitute and appoint Mitsubishi Motors
 Credit of America, Inc., in its capacity as administrator under the
 Administration Agreement dated as of [October] 1, 1999 (the "Administration
 Agreement"), among the Issuer, Mitsubishi Motors Credit of America, Inc.
 and Bank of Tokyo - Mitsubishi Trust Company, as Indenture Trustee, as the
 same may be amended from time to time, and its agents and attorneys, as
 Attorneys-in-Fact to execute on behalf of the Owner Trustee or the Issuer
 all such documents, reports, filings, instruments, certificates and
 opinions as it should be the duty of the Owner Trustee or the Issuer to
 prepare, file or deliver pursuant to the Related Agreements, or pursuant to
 Section 5.5 of the Trust Agreement, including, without limitation, to
 appear for and represent the Owner Trustee and the Issuer in connection
 with the preparation, filing and audit of Federal, state and local tax
 returns pertaining to the Issuer, and with full power to perform any and
 all acts associated with such returns and audits that the Owner Trustee
 could perform, including without limitation, the right to distribute and
 receive confidential information, defend and assert positions in response
 to audits, initiate and defend litigation, and to execute waivers of
 restrictions on assessments of deficiencies, consents to the extension of
 any statutory or regulatory time limit, and settlements.

      All powers of attorney for this purpose heretofore filed or executed
 by the Owner Trustee are hereby revoked.

      Capitalized terms that are used and not otherwise defined herein shall
 have the meanings ascribed thereto in the Administration Agreement.


      EXECUTED this _____ day of October, 1999.

                                    WILMINGTON TRUST COMPANY,
                                    not in its individual capacity but
                                    solely as Owner Trustee

                                    __________________________________
                                    Name:
                                    Title:

 STATE OF DELAWARE        }
                          }
 COUNTY OF NEW CASTLE     }


      Before me, the undersigned authority, on this day personally appeared
 ______________________________, known to me to be the person whose name is
 subscribed to the foregoing instruments, and acknowledged to me that he/she
 signed the same for the purposes and considerations therein expressed.

 Sworn to before me this _____
 day of October, 1999.



 ___________________________________
 Notary Public - State of Delaware






                                                            EXHIBIT 5.1




                               October 15, 1999


 MMCA Auto Receivables Trust
 6363 Katella Avenue
 Cypress, California 90630-5205


             Re:  Registration Statement on Form S-1
                  Registration No. 333-85685

 Ladies and Gentlemen:

           We are members of the Bar of the State of New York and have acted
 as special counsel to MMCA Auto Receivables Trust, as seller (the
 "Seller"), and Mitsubishi Motors Credit of America, Inc., as Servicer (the
 "Servicer"), in connection with the issuance of the __% Class A-1 Asset
 Backed Notes, __% Class A-2 Asset Backed Notes, __% Class A-3 Asset Backed
 Notes and __% Class B Asset Backed Notes (collectively, the "Notes") by
 MMCA Auto Owner Trust 1999-2 (the "Issuer") pursuant to the terms of an
 Indenture, dated as of October __, 1999 (the "Indenture"), between the
 Issuer and Bank of Tokyo-Mitsubishi Trust Company, as Indenture Trustee
 (the "Indenture Trustee").  The Notes will be sold to the underwriters (the
 "Underwriters") who are parties to an underwriting agreement (the
 "Underwriting Agreement") between the Seller and Credit Suisse First Boston
 Corporation, as representative of the several Underwriters.  Terms not
 otherwise defined herein have the meaning assigned to them in the
 Prospectus (as defined below).

           In this connection, we have examined and relied upon the
 registration statement for the Notes on Form S-1, Registration No. 333-
 85685, filed with the Securities and Exchange Commission (the "SEC") on
 August 20, 1999 and Amendment No. 1 thereto filed with the SEC on October
 15, 1999 (collectively, the "Prospectus"), the form of the Indenture and
 the forms of the other documents to be executed in connection therewith,
 and we have assumed that the parties to such documents will comply with the
 terms thereof.  In addition, we have examined and considered executed
 originals or counterparts, or certified or other copies identified to our
 satisfaction as being true copies of such certificates, instruments,
 documents and other corporate records of the Seller and the Servicer and
 matters of fact and law as we deem necessary for the purpose of the opinion
 expressed below.

           In our examination we have assumed the genuineness of all
 signatures, the authenticity of all documents submitted to us as originals,
 the conformity to original documents of all documents submitted to us as
 certified or photostatic copies and the authenticity of the original of
 such latter documents.  As to any facts material to the opinions expressed
 herein that we did not independently establish or verify, we have relied
 upon statements and representations of officers and other representatives
 of the Seller, the Servicer and others.

           We express no opinion as to the laws of any jurisdiction other
 than the laws of the State of New York, the General Corporation Law of the
 State of Delaware and the laws of the United States of America to the
 extent specifically referred to herein.

           Based upon and subject to the foregoing, we are of the opinion
 that when the Indenture is executed and delivered by the parties thereto,
 when the Notes to be issued pursuant to the Indenture have been duly and
 validly authorized and executed by the Owner Trustee on behalf of the
 Issuer and have been authenticated by the Indenture Trustee in accordance
 with the provisions of the Indenture, and when the Notes are paid for by
 the Underwriters pursuant to the Underwriting Agreement, the Notes will be
 legally issued, fully paid and non-assessable.

           We consent to the filing of this opinion as an exhibit to the
 Registration Statement and to the reference to Skadden, Arps, Slate,
 Meagher & Flom LLP under the caption "Legal Opinions" in the Prospectus
 included in the Registration Statement.

                            Very truly yours,

                            Skadden, Arps, Slate, Meagher & Flom LLP





                                                                  Exhibit 8.1


                                                  October 15, 1999


 MMCA Auto Receivables Trust
 6363 Katella Avenue
 Cypress, California 90630-5205


           Re:  Registration Statement on Form S-1
                Registration No. 333-85685

 Ladies and Gentlemen:

      We have acted as special counsel to MMCA Auto Receivables, Inc. as
 Seller (the "Seller") in connection with the issuance of the __% Class A-1
 Asset Backed Notes, __% Class A-2 Asset Backed Notes, __% Class A-3 Asset
 Backed Notes and __% Class B Asset Backed Notes (collectively, the "Notes")
 and the Asset Backed Certificates (the "Certificates") by MMCA Auto Owner
 Trust 1999-2 (the "Issuer") pursuant to the terms of, (a) with respect to
 the Notes, an Indenture dated as of October __, 1999 (the "Indenture")
 between the Issuer and Bank of Tokyo-Mitsubishi Trust Company, as Indenture
 Trustee, and (b) with respect to the Certificates, an Amended and Restated
 Trust Agreement dated as of October __, 1999 (the "Trust Agreement")
 between MMCA Auto Receivables Trust, as Depositor, and Wilmington Trust
 Company, as Owner Trustee.  The Notes will be sold to the underwriters (the
 "Underwriters") who are parties to an underwriting agreement (the
 "Underwriting Agreement") between the Seller and Credit Suisse First Boston
 Corporation, as representative of the Underwriters.  Terms not otherwise
 defined herein have the meanings assigned to them in the Prospectus (as
 defined below).

      In this connection, we have examined and relied upon the registration
 statement for the Notes on Form S-1, Registration No. 333-85685, filed with
 the Securities and Exchange Commission (the "SEC") on August 20, 1999 and
 Amendment No. 1 thereto filed with the SEC on October 15, 1999
 (collectively, the "Registration Statement"), including (i) the form of
 prospectus included therein (the "Prospectus"), (ii) the form of the
 Indenture, (iii) the form of the Trust Agreement, (iv) the form of the
 Purchase Agreement, (v) the form of the Sale and Servicing Agreement and
 (vi) such other documents as we have deemed necessary or appropriate as a
 basis for the opinion set forth below, and we have assumed (i) that such
 documents will not be amended and (ii) that the parties to such documents
 will comply with the terms thereof.

      In our examination, we have assumed the genuineness of all signatures,
 the authenticity of all documents submitted to us as originals, the
 conformity to original documents of all documents submitted to us as
 certified or photostatic copies and the authenticity of the originals of
 such latter documents.  As to any facts material to the opinions expressed
 herein which were not independently established or verified, we have relied
 upon statements, representations, and certifications of officers and other
 representatives of the Seller, the Servicer, the Underwriters, and others,
 including, in particular, (i) certain calculations performed by Credit
 Suisse First Boston Corporation and (ii) a representation of the Servicer
 regarding the reasonableness of certain fees payable to it.

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

      We express no opinions as to the laws of any jurisdiction other than
 the federal laws of the United States of America to the extent specifically
 referred to herein.

      Based upon and subject to the foregoing, we are of the opinion that
 the statements in the Prospectus under the headings "Summary of Terms Tax
 Status" and "Federal Income Tax Consequences," subject to the
 qualifications set forth therein, accurately describe the material federal
 income tax consequences to holders of Notes, under existing law and the
 assumptions stated therein.

      We consent to the filing of this opinion as an exhibit to the
 Registration Statement and to the reference to Skadden, Arps, Slate Meagher
 & Flom LLP under the caption "Federal Income Tax Consequences" in the
 Prospectus.


                     Very truly yours,

                     Skadden, Arps, Slate, Meagher & Flom LLP





                                                               EXHIBIT 10.1


                             PURCHASE AGREEMENT

           This PURCHASE AGREEMENT, dated as of October 1, 1999 (as amended,
 supplemented or otherwise modified and in effect from time to time, this
 "Agreement"), by and between MITSUBISHI MOTORS CREDIT OF AMERICA, INC., a
 Delaware corporation (the "Seller"), having its principal executive office
 at 6363 Katella Avenue, Cypress, California 90630-5205, and MMCA AUTO
 RECEIVABLES TRUST, a Delaware business trust (the "Purchaser"), having its
 principal executive office at 6363 Katella Avenue, Cypress, California
 90630-5205.

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

           WHEREAS, the Seller and the Purchaser wish to set forth the terms
 pursuant to which the Initial Receivables (such capitalized term and the
 other capitalized terms used herein have the meanings assigned thereto
 pursuant to Article I hereof) and certain additional property related
 thereto are to be sold by the Seller to the Purchaser on the Closing Date
 and the Subsequent Receivables and certain additional property related
 thereto are to be sold by the Seller to the Purchaser from time to time
 during the Pre-Funding Period, which Receivables and other property related
 thereto will be sold by the Purchaser, pursuant to the Sale and Servicing
 Agreement, to the MMCA Auto Owner Trust 1999-2 to be created pursuant to
 the Trust Agreement.

           NOW, THEREFORE, in consideration of the foregoing, other good and
 valuable consideration, and the mutual terms and covenants contained
 herein, the receipt and sufficiency of which are hereby acknowledged by the
 parties hereto, the parties hereto agree as follows:

                                   ARTICLE I

                                  DEFINITIONS

           Terms not defined in this Agreement shall have the meaning set
 forth in, or incorporated by reference into, the Sale and Servicing
 Agreement or, if not defined therein, in the Indenture.  As used in this
 Agreement, the following terms shall, unless the context otherwise
 requires, have the following meanings (such meanings to be equally
 applicable to the singular and plural forms of the terms defined):

           "Agreement" shall have the meaning specified in the preamble
 hereto.

           "Assignment" shall mean, for purposes of this Agreement, the
 First-Tier Initial  Assignment or any First-Tier Subsequent Assignment, as
 the context may require.

           "Closing" shall have the meaning specified in Section 2.3.

           "Closing Date" shall mean October 28, 1999.

           "Cutoff Date" shall mean the Initial Cutoff Date or any
 Subsequent Cutoff Date, as the context may require.

           "First-Tier Initial Assignment" shall mean the document of
 assignment in substantially the form attached to this Agreement as Exhibit
 A-1.

           "First-Tier Subsequent Assignment" shall mean any document of
 assignment in substantially the form attached to this Agreement as Exhibit
 A-2.

           "Indenture" shall mean the Indenture, dated as of October 1,
 1999, between the Trust and Bank of Tokyo - Mitsubishi Trust Company, a New
 York banking corporation, as Indenture Trustee, as the same may from time
 to time be amended, supplemented or otherwise modified and in effect.

           "Initial Cutoff Date" shall mean October 1, 1999.

           "Initial Receivable" shall mean, for purposes of this Agreement,
 each motor vehicle retail installment sale contract described in the
 Schedule of Initial Receivables attached hereto as Exhibit B and all rights
 and obligations thereunder and any amendments, modifications or supplements
 to such motor vehicle retail installment sale contract.

           "Initial Receivables Purchase Price" shall mean $[________________].

           "Officer's Certificate" shall mean, for purposes of this
 Agreement, a certificate signed by the chairman, the president, any
 executive vice president, vice president or the treasurer of the Seller,
 and delivered to the Purchaser.

           "Prospectus" shall have the meaning assigned to such term in the
 Underwriting Agreement.

           "Purchaser" shall mean MMCA Auto Receivables Trust, a Delaware
 business trust, and its successors and assigns.

           "Receivable" shall mean, for purposes of this Agreement, any
 Initial Receivable or Subsequent Receivable, as the context may require.

           "Relevant UCC" shall mean the Uniform Commercial Code, as in
 effect from time to time in the relevant jurisdictions.

           "Repurchase Event" shall have the meaning specified in Section
 6.2.

           "Sale and Servicing Agreement" shall mean the Sale and Servicing
 Agreement, dated as of October 1, 1999, among Mitsubishi Motors Credit of
 America, Inc., as servicer, the Purchaser, as seller, and the Trust, as
 purchaser, as the same may from time to time be amended, supplemented or
 otherwise modified and in effect.

           "Schedule of Initial Receivables" shall mean, for purposes of
 this Agreement, the list of Initial Receivables (which list may be in the
 form of computer tape, microfiche or compact disk) annexed hereto as
 Exhibit B.

           "Schedule of Receivables" shall mean, for purposes of this
 Agreement, the Schedule of Initial Receivables or any Schedule of
 Subsequent Receivables, as the context may require.

           "Schedule of Subsequent Receivables" shall mean, for purposes of
 this Agreement, any list of Subsequent Receivables (which list may be in
 the form of microfiche or compact disk) attached as Schedule A to the
 related First-Tier Subsequent Assignment.

           "Seller" shall mean Mitsubishi Motors Credit of America, Inc., a
 Delaware corporation, and its successors and assigns.

           "Subsequent Cutoff Date", with respect to any Subsequent
 Receivable, shall have the meaning specified in the related First-Tier
 Subsequent Assignment.

           "Subsequent Receivable" shall mean, for purposes of this
 Agreement, each motor vehicle retail installment sale contract described in
 a Schedule of Subsequent Receivables attached as Schedule A to a First-Tier
 Subsequent Assignment and all rights and obligations thereunder and any
 amendments, modifications or supplements to such motor vehicle retail
 installment sale contract.

           "Subsequent Receivables Purchase Price" shall have the meaning
 specified in Section 2.2(a).

           "Subsequent Transfer Date" shall mean, with respect to any
 Subsequent Receivable, the Business Day during the Pre-Funding Period on
 which the related First-Tier Subsequent Assignment is executed and
 delivered by the Seller to the Purchaser pursuant to Section
 4.1(b)(iii)(A).

           "Trust" shall mean the MMCA Auto Owner Trust 1999-2, a Delaware
 business trust.

           "Trust Agreement" shall mean the Amended and Restated Trust
 Agreement, dated as of October 1, 1999, between the Purchaser, as
 depositor, and Wilmington Trust Company, as Owner Trustee, as the same may
 from time to time be amended, supplemented or otherwise modified and in
 effect.

           "Underwriting Agreement" shall mean the Underwriting Agreement,
 dated October [__], 1999, by and between Credit Suisse First Boston
 Corporation, as representative of the several underwriters specified
 therein, and the Purchaser, as the same may from time to time be amended,
 supplemented or otherwise modified and in effect.

           "Yield Supplement Agreement" shall mean the Yield Supplement
 Agreement to be entered into by the Seller and the Purchaser on the Closing
 Date, as the same may from time to time be amended, supplemented or
 otherwise modified and in effect, in substantially the form attached to the
 Sale and Servicing Agreement as Exhibit D.

                                  ARTICLE II

                       PURCHASE AND SALE OF RECEIVABLES

           SECTION 2.1.  Purchase and Sale of Receivables.

           On the Closing Date and each Subsequent Transfer Date, subject to
 the terms and conditions of this Agreement, the Seller agrees to sell to
 the Purchaser, and the Purchaser agrees to purchase from the Seller, the
 Receivables set forth in the related Schedule of Receivables and the other
 property relating thereto (as described below).

                (a)  Sale of Initial Receivables.  On the Closing Date, and
 simultaneously with the transactions to be consummated pursuant to the
 Indenture, the Sale and Servicing Agreement and the Trust Agreement, the
 Seller shall, pursuant to the First-Tier Initial Assignment, sell,
 transfer, assign and otherwise convey to the Purchaser, without recourse
 (subject to the obligations herein), all right, title and interest of the
 Seller, whether now owned or hereafter acquired, in, to and under the
 following, collectively: (i) the Initial Receivables; (ii) with respect to
 Initial Receivables that are Actuarial Receivables, monies due thereunder
 on or after the Initial Cutoff Date (including Payaheads) and, with respect
 to Initial Receivables that are Simple Interest Receivables, monies
 received thereunder on or after the Initial Cutoff Date; (iii) the security
 interests in Financed Vehicles granted by Obligors pursuant to the Initial
 Receivables and any other interest of the Seller in such Financed Vehicles;
 (iv) all rights to receive proceeds with respect to the Initial Receivables
 from claims on any physical damage, theft, credit life or disability
 insurance policies covering the related Financed Vehicles or related
 Obligors; (v) all rights to receive proceeds with respect to the Initial
 Receivables from recourse to Dealers thereon pursuant to the Dealer
 Agreements; (vi) all of the Seller's rights to the Receivable Files that
 relate to the Initial Receivables; (vii) all payments and proceeds with
 respect to the Initial Receivables held by the Seller; (viii) all property
 (including the right to receive Liquidation Proceeds and Recoveries and
 Financed Vehicles and the proceeds thereof acquired by the Seller pursuant
 to the terms of an Initial Receivable that is a Final Payment Receivable),
 guarantees and other collateral securing an Initial Receivable (other than
 an Initial Receivable purchased by the Servicer or repurchased by the
 Seller); (ix) all rebates of premiums and other amounts relating to
 insurance policies and other items financed under the Initial Receivables
 in effect as of the Initial Cutoff Date; and (x) all present and future
 claims, demands, causes of action and choses in action in respect of any or
 all of the foregoing and all payments on or under and all proceeds of every
 kind and nature whatsoever in respect of any or all of the foregoing,
 including all proceeds of the conversion thereof, voluntary or involuntary,
 into cash or other liquid property, all cash proceeds, accounts, accounts
 receivable, notes, drafts, acceptances, chattel paper, checks, deposit
 accounts, insurance proceeds, condemnation awards, rights to payment of any
 and every kind and other forms of obligations and receivables, instruments
 and other property which at any time constitute all or part of or are
 included in the proceeds of any of the foregoing.

      It is the intention of the Seller and the Purchaser that the transfer
 and assignment of the Initial Receivables and the other property described
 in clauses (i) through (x) of this Section 2.1(a) shall constitute a sale
 of the Initial Receivables and such other property from the Seller to the
 Purchaser, conveying good title thereto free and clear of any liens, and
 the Initial Receivables and such other property shall not be part of the
 Seller's estate in the event of the filing of a bankruptcy petition by or
 against the Seller under any bankruptcy or similar law.  However, in the
 event that the foregoing transfer and assignment is deemed to be a pledge,
 the Seller hereby grants to the Purchaser a first priority security
 interest in all of the Seller's right to and interest in the Initial
 Receivables and other property described in the preceding paragraph to
 secure a loan deemed to have been made by the Purchaser to the Seller in an
 amount equal to the sum of the initial principal amount of the Notes plus
 accrued interest thereon and the Initial Certificate Balance.

                (b)  Sale of Subsequent Receivables.  Subject to
 satisfaction of the conditions set forth in Section 4.1(b), the Seller
 shall, pursuant to each First-Tier Subsequent Assignment, sell, transfer,
 assign and otherwise convey to the Purchaser, without recourse (subject to
 the obligations herein), all right, title and interest of the Seller,
 whether now owned or hereafter acquired, in, to and under the following,
 collectively: (i) the Subsequent Receivables listed on Schedule A to the
 related First-Tier Subsequent Assignment; (ii) with respect to the
 Subsequent Receivables that are Actuarial Receivables, monies due
 thereunder on or after the related Subsequent Cutoff Date (including
 Payaheads) and, with respect to Subsequent Receivables that are Simple
 Interest Receivables, monies received thereunder on or after the related
 Subsequent Cutoff Date; (iii) the security interests in Financed Vehicles
 granted by Obligors pursuant to such Subsequent Receivables and any other
 interest of the Seller in such Financed Vehicles; (iv) all rights to
 receive proceeds with respect to such Subsequent Receivables from claims on
 any physical damage, theft, credit life or disability insurance policies
 covering the related Financed Vehicles or related Obligors; (v) all rights
 to receive proceeds with respect to such Subsequent Receivables from
 recourse to Dealers thereon pursuant to the related Dealer Agreements; (vi)
 all of the Seller's rights to the Receivable Files that relate to such
 Subsequent Receivables; (vii) all payments and proceeds with respect to
 such Subsequent Receivables held by the Seller; (viii) all property
 (including the right to receive Liquidation Proceeds and Recoveries and
 Financed Vehicles and the proceeds thereof acquired by the Seller pursuant
 to the terms of a Subsequent Receivable that is a Final Payment
 Receivable), guarantees and other collateral securing a Subsequent
 Receivable (other than a Subsequent Receivable purchased by the Servicer or
 repurchased by the Seller); (ix) all rebates of premiums and other amounts
 relating to insurance policies and other items financed under such
 Subsequent Receivables in effect as of the related Subsequent Cutoff Date;
 and (x) all present and future claims, demands, causes of action and choses
 in action in respect of any or all of the foregoing and all payments on or
 under and all proceeds of every kind and nature whatsoever in respect of
 any or all of the foregoing, including all proceeds of the conversion
 thereof, voluntary or involuntary, into cash or other liquid property, all
 cash proceeds, accounts, accounts receivable, notes, drafts, acceptances,
 chattel paper, checks, deposit accounts, insurance proceeds, condemnation
 awards, rights to payment of any and every kind and other forms of
 obligations and receivables, instruments and other property which at any
 time constitute all or part of or are included in the proceeds of any of
 the foregoing.

      It is the intention of the Seller and the Purchaser that each transfer
 and assignment of Subsequent Receivables and the other property described
 in clauses (i) through (x) of this Section 2.1(b) shall constitute a sale
 of such Subsequent Receivables and other property from the Seller to the
 Purchaser, conveying good title thereto free and clear of any liens, and
 such Subsequent Receivables and other property shall not be part of the
 Seller's estate in the event of the filing of a bankruptcy petition by or
 against the Seller under any bankruptcy or similar law.  However, in the
 event that the foregoing transfer and assignment is deemed to be a pledge,
 the Seller hereby grants to the Purchaser a first priority security
 interest in all of the Seller's right to and interest in such Subsequent
 Receivables and other property described in the preceding paragraph to
 secure a loan deemed to have been made by the Purchaser to the Seller in an
 amount equal to the sum of the initial principal amount of the Notes plus
 accrued interest thereon and the Initial Certificate Balance.

           SECTION 2.2.  Payment of the Purchase Price

                (a)  Initial Receivables Purchase Price.  In consideration
 for the Initial Receivables, the other property described in Section 2.1(a)
 and delivery of the Yield Supplement Agreement, the Purchaser shall, on or
 prior to the Closing Date, pay to or upon the order of the Seller the
 Initial Receivables Purchase Price.  An amount equal to $[______________]
 of the Initial Receivables Purchase Price shall be paid to the Seller in
 cash.  The remainder of the Initial Receivables Purchase Price shall be
 paid by crediting the Seller with a contribution to the capital of the
 Purchaser.  The portion of the Initial Receivables Purchase Price to be
 paid in cash shall be by federal wire transfer (same day) funds.

                (b)  Subsequent Receivables Purchase Price.  In
 consideration for the Subsequent Receivables and the other property related
 thereto described in Section 2.1(b) to be sold, transferred, assigned and
 otherwise conveyed to the Purchaser on the related Subsequent Transfer
 Date, the Purchaser shall, on or prior to such Subsequent Transfer Date,
 pay to or upon the order of the Seller an amount (the related "Subsequent
 Receivables Purchase Price") equal to the aggregate Principal Balance of
 the Subsequent Receivables as of the related Subsequent Cutoff Date, plus
 any premium or minus any discount agreed upon by the Seller and the
 Purchaser.  Any Subsequent Receivables Purchase Price shall be payable as
 follows:  (i)  cash in the amount released to the Purchaser from the Pre-
 Funding Account pursuant to Section 4.8(a) of the Sale and Servicing
 Agreement shall be paid to or upon the order of the Seller on the related
 Subsequent Transfer Date by federal wire transfer (same day funds) and the
 balance paid in cash as and when amounts are released to, or otherwise
 realized by, the Purchaser from the Reserve Account and the Negative Carry
 Account in accordance with the Sale and Servicing Agreement; or (ii) as
 otherwise agreed by the Seller and the Purchaser.

           SECTION 2.3.  The Closing.  The sale and purchase of the
 Receivables shall take place at a closing (the "Closing") at the offices of
 Skadden, Arps, Slate, Meagher & Flom LLP, 919 Third Avenue, New York, New
 York 10022 on the Closing Date, simultaneously with the closings under:
 (a) the Sale and Servicing Agreement, pursuant to which the Purchaser will
 assign all of its right, title and interest in, to and under the Initial
 Receivables, the Yield Supplement Agreement and other property described in
 Section 2.1(a) to the Trust in exchange for the Notes and the Certificates;
 (b) the Indenture, pursuant to which the Trust will issue the Notes and
 pledge all of its right, title and interest in, to and under the Trust
 Property to secure the Notes; (c) the Trust Agreement, pursuant to which
 the Trust will issue the Certificates; and (d) the Underwriting Agreement,
 pursuant to which the Purchaser will sell to the underwriters named therein
 the Notes.

                                  ARTICLE III

                        REPRESENTATIONS AND WARRANTIES

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

                (a)  Organization, etc. The Purchaser has been duly
 established and is validly existing as a business trust in good standing
 under the laws of the State of Delaware, with the power and authority to
 own its properties and to conduct its business as such properties are
 currently owned and such business is presently conducted, and had at all
 relevant times, and has, the power, authority, and legal right to acquire
 and own the Receivables, and has the power and authority to execute and
 deliver this Agreement and to carry out its terms.

                (b)  Due Qualification.  The Purchaser is duly qualified to
 do business as a foreign business trust in good standing, and has obtained
 all necessary licenses and approvals, in all jurisdictions in which the
 ownership or lease of property or the conduct of its business shall require
 such qualifications.

                (c)  Due Authorization and Binding Obligation.  This
 Agreement has been duly authorized, executed and delivered by the
 Purchaser, and is the valid, binding and enforceable obligation of the
 Purchaser except as the same may be limited by insolvency, bankruptcy,
 reorganization or other laws relating to or affecting the enforcement of
 creditors' rights or by general equity principles.

                (d)  No Violation.  The execution, delivery and performance
 by the Purchaser of this Agreement and the consummation of the transactions
 contemplated hereby and the fulfillment of the terms hereof will not
 conflict with, result in any breach of any of the terms and provisions of,
 or constitute (with or without notice or lapse of time or both) a default
 under, its Certificate of Trust or its amended and restated trust
 agreement, or conflict with, or breach any of the terms or provisions of,
 or constitute (with or without notice or lapse of time or both) a default
 under, any indenture, agreement, mortgage, deed of trust or other
 instrument to which the Purchaser is a party or by which the Purchaser is
 bound or to which any of its properties are subject, or result in the
 creation or imposition of any lien upon any of its properties pursuant to
 the terms of any such indenture, agreement, mortgage, deed of trust or
 other instrument (other than this Agreement), or violate any law, order,
 rule, or regulation, applicable to the Purchaser or its properties, of any
 federal or state regulatory body, any court, administrative agency, or
 other governmental instrumentality having jurisdiction over the Purchaser
 or any of its properties.

                (e)  No Proceedings.  No proceedings or investigations are
 pending to which the Purchaser is a party or of which any property of the
 Purchaser is the subject, and, to the best knowledge of the Purchaser, no
 such proceedings or investigations are threatened or contemplated by
 governmental authorities or threatened by others, other than such
 proceedings or investigations which will not have a material adverse effect
 upon the general affairs, financial position, net worth or results of
 operations (on an annual basis) of the Purchaser and which do not (i)
 assert the invalidity of this Agreement, (ii) seek to prevent the
 consummation of any of the transactions contemplated by this Agreement or
 (iii) seek any determination or ruling that might materially and adversely
 affect the performance by the Purchaser of its obligations under, or the
 validity or enforceability of, this Agreement.

           SECTION 3.2.  Representations and Warranties of the Seller.

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

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

                (ii)  Power and Authority; Binding Obligation.  The Seller
      has full power and authority to sell and assign the property sold and
      assigned to the Purchaser hereunder on the Closing Date and the
      property to be sold and assigned to the Purchaser hereunder on each
      Subsequent Transfer Date and has duly authorized such sales and
      assignments to the Purchaser by all necessary corporate action.  This
      Agreement and the First-Tier Initial  Assignment has been, and each
      First-Tier Subsequent Assignment has been or will be on or before the
      related Subsequent Transfer Date, duly authorized, executed and
      delivered by the Seller, and in each case shall constitute the legal,
      valid, binding and enforceable obligation of the Seller except as the
      same may be limited by insolvency, bankruptcy, reorganization or other
      laws relating to or affecting the enforcement of creditors' rights or
      by general equity principles.

                (iii)  No Violation.  The execution, delivery and
      performance by the Seller of this Agreement and the consummation of
      the transactions contemplated hereby and the fulfillment of the terms
      hereof will not conflict with, result in any breach of any of the
      terms and provisions of, or constitute (with or without notice or
      lapse of time or both) a default under, the certificate of
      incorporation or bylaws of the Seller, or conflict with, or breach any
      of the terms or provisions of, or constitute (with or without notice
      or lapse of time or both) a default under, any indenture, agreement,
      mortgage, deed of trust or other instrument to which the Seller is a
      party or by which the Seller is bound or any of its properties are
      subject, or result in the creation or imposition of any lien upon any
      of its properties pursuant to the terms of any such indenture,
      agreement, mortgage, deed of trust or other instrument (other than
      this Agreement), or violate any law, order, rule or regulation,
      applicable to the Seller or its properties, of any federal or state
      regulatory body, any court, administrative agency, or other
      governmental instrumentality having jurisdiction over the Seller or
      any of its properties.

                (iv)  No Proceedings.  No proceedings or investigations are
      pending to which the Seller is a party or of which any property of the
      Seller is the subject, and, to the best knowledge of the Seller, no
      such proceedings or investigations are threatened or contemplated by
      governmental authorities or threatened by others, other than such
      proceedings or investigations which will not have a material adverse
      effect upon the general affairs, financial position, net worth or
      results of operations (on an annual basis) of the Seller and do not
      (i) assert the invalidity of this Agreement, (ii) seek to prevent the
      consummation of any of the transactions contemplated by this Agreement
      or (iii) seek any determinations or ruling that might materially and
      adversely affect the performance by the Seller of its obligations
      under, or the validity or enforceability of, this Agreement.

                (v)  Florida Securities and Investor Protection Act.  In
      connection with the offering of the Notes in the State of Florida, the
      Seller hereby certifies that it has complied with all provisions of
      Section 517.075 of the Florida Securities and Investor Protection Act.

                (b)  The Seller makes the following representations and
 warranties as to the Receivables on which the Purchaser relies in accepting
 the Receivables.  Such representations and warranties speak as of the
 Closing Date in the case of the Initial Receivables and as of the
 applicable Subsequent Transfer Date in the case of the Subsequent
 Receivables except to the extent otherwise provided in the following
 representations and warranties, but shall survive the sale, transfer, and
 assignment of the Receivables to the Purchaser hereunder and the subsequent
 assignment and transfer of the Receivables pursuant to the Sale and
 Servicing Agreement:

                (i)  Characteristics of Receivables.  Each Receivable (a)
      shall have been originated (x) in the United States of America by a
      Dealer for the consumer or commercial sale of a Financed Vehicle in
      the ordinary course of such Dealer's business or (y) by the Seller in
      connection with the refinancing by the Seller of a motor vehicle
      retail installment sale contract of the type described in subclause
      (x) above, shall have been fully and properly executed by the parties
      thereto, shall have been purchased by the Seller from such Dealer
      under an existing Dealer Agreement with the Seller (unless such
      Receivable was originated by the Seller in connection with a
      refinancing), and shall have been validly assigned by such Dealer to
      the Seller in accordance with its terms (unless such Receivable was
      originated by the Seller in connection with a refinancing), (b) shall
      have created or shall create a valid, binding, subsisting, and
      enforceable first priority security interest in favor of the Seller in
      the related Financed Vehicle, which security interest shall be
      assignable by the Seller to the Purchaser, (c) shall contain customary
      and enforceable provisions such that the rights and remedies of the
      holder thereof shall be adequate for realization against the
      collateral of the benefits of the security, (d) in the case of
      Standard Receivables, shall provide for level monthly payments
      (provided that the payment in the last month in the life of the
      Receivable may be different from the level payment) that fully
      amortize the Amount Financed by maturity and yield interest at the
      APR, (e) in the case of Final Payment Receivables, shall provide for a
      series of fixed level monthly payments and a larger payment due after
      such level monthly payments that fully amortize the Amount Financed by
      maturity and yield interest at the APR, (f) shall provide for, in the
      event that such contract is prepaid, a prepayment that fully pays the
      Principal Balance and all accrued and unpaid interest thereon, (g) is
      a retail installment sale contract, (h) is secured by a new or used
      automobile or light-duty truck, and (i) is an Actuarial Receivable or
      a Simple Interest Receivable (and may also be a Final Payment
      Receivable).

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

                (iii)  Compliance with Law.  Each Receivable and the sale of
      the related Financed Vehicle shall have complied at the time it was
      originated or made, and shall comply on the Closing Date (with respect
      to each Initial Receivable) or the related Subsequent Transfer Date
      (with respect to each Subsequent Receivable), in all material respects
      with all requirements of applicable Federal, state, and local laws,
      and regulations thereunder, including, without limitation, usury laws,
      the Federal Truth-in-Lending Act, the Equal Credit Opportunity Act,
      the Fair Credit Reporting Act, the Fair Credit Billing Act, the Fair
      Debt Collection Practices Act, the Federal Trade Commission Act, the
      Magnuson-Moss Warranty Act, the Federal Reserve Board's Regulations B,
      M and Z, the Soldiers' and Sailors' Civil Relief Act of 1940, the
      Texas Consumer Credit Code, and State adaptations of the Uniform
      Consumer Credit Code, and other consumer credit laws and equal credit
      opportunity and disclosure laws.

                (iv)  Binding Obligation.  Each Receivable shall represent
      the genuine, legal, valid and binding payment obligation in writing of
      the Obligor, enforceable by the holder thereof in accordance with its
      terms, except as enforceability may be limited by bankruptcy,
      insolvency, reorganization, or other similar laws affecting the
      enforcement of creditors' rights generally and by general principles
      of equity.

                (v)  No Government Obligor.   None of the Receivables is due
      from the United States of America or any state or from any agency,
      department, or instrumentality of the United States of America or any
      state.

                (vi)  Security Interest in Financed Vehicle.  Immediately
      prior to the sale, assignment, and transfer thereof, each Receivable
      shall be secured by a valid, subsisting and enforceable perfected
      first priority security interest in the related Financed Vehicle in
      favor of the Seller as secured party and, at such time as enforcement
      of such security interest is sought, there shall exist a valid,
      subsisting and enforceable first priority perfected security interest
      in such Financed Vehicle for the benefit of the Purchaser and the
      Trust, respectively (subject to any statutory or other lien arising by
      operation of law after the Closing Date (with respect to each Initial
      Receivable) or the related Subsequent Transfer Date (with respect to
      each Subsequent Receivable) which is prior to such security interest).

                (vii)  Receivables in Force.  No Receivable shall have been
      satisfied, subordinated, or rescinded, nor shall any Financed Vehicle
      have been released from the Lien granted by the related Receivable in
      whole or in part, which security interest is assignable from the
      Seller to the Purchaser.

                (viii)  No Waiver.  No provision of a Receivable shall have
      been waived in such a manner that such Receivable fails to meet all of
      the representations and warranties made by the Seller in this Section
      3.2(b) with respect thereto.

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

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

                (xi)  No Default; Repossession.  Except for payment defaults
      continuing for a period of not more than thirty (30) days or payment
      defaults of 10% or less of a payment, in each case as of the related
      Cutoff Date, or the failure of the Obligor to maintain satisfactory
      physical damage insurance covering the Financed Vehicle, no default,
      breach, violation, or event permitting acceleration under the terms of
      any Receivable shall have occurred; no continuing condition that with
      notice or the lapse of time or both would constitute a default,
      breach, violation, or event permitting acceleration under the terms of
      any Receivable shall have arisen; the Seller shall not have waived any
      of the foregoing; and no Financed Vehicle shall have been repossessed
      as of the related Cutoff Date.

                (xii)  Insurance.  The Seller, in accordance with its
      customary procedures, shall have determined whether or not the Obligor
      has maintained physical damage insurance (which insurance shall not be
      force placed insurance) covering the Financed Vehicle.

                (xiii)  Title.  It is the intention of the Seller that each
      transfer and assignment of the Receivables herein contemplated
      constitute a sale of such Receivables from the Seller to the Purchaser
      and that the beneficial interest in and title to such Receivables not
      be part of the Seller's estate in the event of the filing of a
      bankruptcy petition by or against the Seller under any bankruptcy law.
      No Receivable has been sold, transferred, assigned, or pledged by the
      Seller to any Person other than the Purchaser.  Immediately prior to
      each transfer and assignment of the Receivables herein contemplated,
      the Seller had good and marketable title to such Receivables free and
      clear of all Liens, encumbrances, security interests, and rights of
      others and, immediately upon the transfer thereof, the Purchaser shall
      have good and marketable title to such Receivables, free and clear of
      all Liens, encumbrances, security interests, and rights of others; and
      the transfer has been perfected by all necessary action under the
      Relevant UCC.

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

                (xv)  All Filings Made.  All filings (including, without
      limitation, filings under the Relevant UCC) necessary in any
      jurisdiction to give the Purchaser a first priority perfected security
      interest in the Receivables shall be made within ten (10) days of the
      Closing Date (with respect to the Initial Receivables) or ten (10)
      days of the related Subsequent Transfer Date (with respect to the
      Subsequent Receivables).

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

                (xvii)  One Original.  There shall be only one original
      executed copy of each Receivable in existence.

                (xviii)  Principal Balance.  Each Receivable had an original
      principal balance (net of unearned precomputed finance charges) of not
      more than $60,000, and a remaining Principal Balance as of the related
      Cutoff Date of not less than $100.

                (xix)  No Bankrupt Obligors.  No Receivable was due from an
      Obligor who, as of the related Cutoff Date, was the subject of a
      proceeding under the Bankruptcy Code of the United States or was
      bankrupt.

                (xx)  New and Used Vehicles. Approximately 86.31% of the
      Initial Pool Balance, constituting approximately 93.09% of the total
      number of the Initial Receivables, relate to new automobiles and
      light-duty trucks, substantially all of which were manufactured or
      distributed by the Seller. Approximately 3.27% of the Initial Pool
      Balance, constituting approximately 2.01% of the total number of
      Initial Receivables, relate to used automobiles and light-duty
      trucks, substantially all of which were manufactured or distributed
      by the Seller. Approximately 7.99% of the Initial Pool Balance,
      constituting approximately 3.46% of the total number of the Initial
      Receivables, relate to program automobiles and light-duty trucks,
      substantially all of which were manufactured or distributed by the
      Seller. Approximately 2.43% of the Initial Pool Balance, constituting
      approximately 1.44% of the total number of Initial Receivables,
      relate to used automobiles and light-duty trucks.

                (xxi)  Origination.  Each Receivable shall have an
      origination during or after May 1996.

                (xxii)  Maturity of Receivables.  Each Receivable shall have
      a remaining maturity of not more than sixty (60) months from the date
      the first payment is due under the Receivable.

                (xxiii)  Weighted Average Remaining Maturity of Receivables.
      The weighted average remaining maturity of the Initial Receivables as
      of the Initial Cutoff Date shall be not more than 53 months.  The
      weighted average remaining maturity of  any Subsequent Receivables as
      of the related Subsequent Cutoff Date shall be not more than 53
      months.

                (xxiv)  Annual Percentage Rate.  Each Receivable shall have
      an APR of at least 0% and not more than 24%.

                (xxv)  Scheduled Payments.  Each Receivable shall have a
      first Scheduled Payment due on or prior to [__________], 1999, and no
      Receivable shall have a payment of which more than 10% of such payment
      is more than thirty (30) days overdue as of the related Cutoff Date.

                (xxvi)  Location of Receivable Files.  The Receivable Files
      shall be kept at one or more of the locations listed in Schedule A
      hereto.

                (xxvii)  Capped Receivables and Simple Interest Receivables.
      Except to the extent that there has been no material adverse effect on
      Noteholders or Certificateholders, each Capped Receivable has been
      treated consistently by the Seller as a Simple Interest Receivable and
      payments with respect to each Simple Interest Receivable have been
      allocated consistently in accordance with the Simple Interest Method.

                (xxviii)  Agreement.  The representations and warranties of
      the Seller in Section 3.2(a) are true and correct.

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

                (xxx)  Last Scheduled Payments.  The aggregate principal
      balance of the Last Scheduled Payments of Final Payment Receivables
      that are Initial Receivables, as a percentage of the Initial Pool
      Balance as of the Initial Cutoff Date, shall be not greater than 26%.
      The aggregate principal balance of the Last Scheduled Payments of
      Final Payment Receivables that are Subsequent Receivables, as a
      percentage of the aggregate principal amount of such Subsequent
      Receivables as of the related Subsequent Cutoff Date, shall be not
      greater than 26%.

                (xxxi)  Receivable Yield Supplement Amounts.  An amount
      equal to the sum of all projected Yield Supplement Amounts for all
      future Payment Dates with respect to each Receivable, assuming that
      future Scheduled Payments on such Receivable are made on their
      scheduled due dates, has been deposited to the Yield Supplement
      Account on or prior to the Closing Date or the related Subsequent
      Transfer Date, as applicable.

                (xxxii)  Prepaid Receivables.  No Receivable shall have been
      pre-paid by more than six monthly payments as of the related Cutoff
      Date.

                (xxxiii)  Limited Credit Experience.  Approximately 8.94% of
      the Initial Pool Balance, constituting approximately 12.52% of the
      total number of the Initial Receivables, relate to Receivables on
      which the Obligor had limited credit experience.  The aggregate
      principal balance of the Subsequent Receivables on which the Obligor
      has limited credit experience, as a percentage of the aggregate
      principal amount of such Subsequent Receivables as of the related
      Subsequent Cutoff Date, shall be not greater than 9%.

                (xxxiv) Simple Interest Receivables.  Approximately 94.04%
      of the Initial Pool Balance relate to Simple Interest Receivables.
      Approximately 5.78% of the Initial Pool Balance relate to Actuarial
      Receivables, excluding Actuarial Receivables based on the "Rule of
      78's."  Approximately 0.18% of the Initial Pool Balance relate to
      Actuarial Receivables based on the "Rule of 78's."

                (xxxv)  Principal Balance of Final Payment Receivables.  The
      average principal balance of Last Scheduled Payments of Final Payment
      Receivables that are Initial Receivables is approximately $10,883.64,
      which is approximately 48.65% of the average principal balance of
      those Receivables.

                (xxxvi)  Deferred First Payments.  Approximately 7.23% of
      the Initial Pool Balance relate to Receivables on which the Obligor
      was permitted to defer the first payment for up to 216 days from
      origination.  The aggregate principal balance of the Subsequent
      Receivables on which the Obligor will be permitted to defer the first
      payment for up to 216 days from origination, as a percentage of the
      aggregate principal amount of such Subsequent Receivables as of the
      related Subsequent Cutoff Date, shall be not greater than 8%.

                                  ARTICLE IV

                                  CONDITIONS

           SECTION 4.1.  Conditions to Obligations of the Purchaser.

                (a)  Initial Receivables.  The obligation of the Purchaser
 to purchase the Initial Receivables is subject to the satisfaction of the
 following conditions:

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

                (ii)  Computer Files Marked.  The Seller shall, at its own
      expense, on or prior to the Closing Date, indicate in its computer
      files that the Initial Receivables have been sold to the Purchaser
      pursuant to this Agreement and the First-Tier Initial Assignment and
      deliver to the Purchaser the Schedule of Initial Receivables certified
      by an officer of the Seller to be true, correct and complete.

                (iii)  Documents to be delivered by the Seller at the
      Closing.

                     (A)   The First-Tier Initial Assignment.  At the
           Closing, the Seller will execute and deliver the First-Tier
           Initial Assignment in substantially the form of Exhibit A-1
           hereto.

                     (B)   The Yield Supplement Agreement.  At the
           Closing, the Seller will execute and deliver the Yield
           Supplement Agreement.

                     (C)   Evidence of UCC Filing.  Within ten (10)
           days of the Closing Date, the Seller shall record and file,
           at its own expense, a UCC-1 financing statement in each
           jurisdiction in which required by applicable law, executed
           by the Seller, as seller or debtor, and naming the
           Purchaser, as purchaser or secured party, naming the Initial
           Receivables and the other property conveyed under Section
           2.1(a) as collateral, meeting the requirements of the laws
           of each such jurisdiction and in such manner as is necessary
           to perfect the sale, transfer, assignment and conveyance of
           the Initial Receivables to the Purchaser.  The Seller shall
           deliver a file-stamped copy, or other evidence satisfactory
           to the Purchaser of such filing, to the Purchaser within ten
           (10) days of the Closing Date.

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

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

                (b)  Subsequent Receivables.  The obligation of the
 Purchaser to purchase the Subsequent Receivables to be conveyed to the
 Purchaser on each Subsequent Transfer Date is subject to the satisfaction
 of the following conditions:

                (i)    Representations and Warranties True.  The
      representations and warranties of the Seller under Section 3.2(a) with
      respect to the Seller and Section 3.2(b) with respect to such
      Subsequent Receivables shall be true and correct as of the date as of
      which such representations and warranties are made, and the Seller
      shall have performed all obligations to be performed by it hereunder
      on or prior to the related Subsequent Transfer Date.

                (ii)    Computer Files Marked.  The Seller shall, at its own
      expense, on or prior to the related Subsequent Transfer Date, indicate
      in its computer files that such Subsequent Receivables have been sold
      to the Purchaser pursuant to this Agreement and the related First-Tier
      Subsequent Assignment and deliver to the Purchaser the related First-
      Tier Subsequent Assignment, including the related Schedule of
      Subsequent Receivables certified by an officer of the Seller to be
      true, correct and complete.

                (iii)    Documents to be delivered by the Seller on the
      related Subsequent Transfer Date.

                     (A)   The First-Tier Subsequent Assignment.  On
           the related Subsequent Transfer Date, the Seller will
           execute and deliver the related First-Tier Subsequent
           Assignment in substantially the form of Exhibit A-2 hereto.

                     (B)   Evidence of UCC Filing.  Within ten (10)
           days of the related Subsequent Transfer Date, the Seller
           shall record and file, at its own expense, a UCC-1 financing
           statement in each jurisdiction in which required by
           applicable law, executed by the Seller, as seller or debtor,
           and naming the Purchaser, as purchaser or secured party,
           naming such Subsequent Receivables and the other property
           conveyed under Section 2.1(b) as collateral, meeting the
           requirements of the laws of each such jurisdiction and in
           such manner as is necessary to perfect the sale, transfer,
           assignment and conveyance of such Subsequent Receivables to
           the Purchaser.  The Seller shall deliver a file-stamped
           copy, or other evidence satisfactory to the Purchaser of
           such filing, to the Purchaser within ten (10) days of the
           related Subsequent Transfer Date.

                     (C)   Officer's Certificate. The Seller shall have
           delivered to the Purchaser an Officer's Certificate
           confirming the satisfaction of each condition precedent
           specified in this Section 4.1(b) (substantially in the form
           attached as Annex A to the form of First-Tier Subsequent
           Assignment attached hereto as Exhibit A-2).

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

                (iv)  As of the related Subsequent Transfer Date:  (A) the
      Seller was not insolvent and will not become insolvent as a result of
      the transfer of such Subsequent Receivables on the related Subsequent
      Transfer Date, (B) the Seller did not intend to incur or believe that
      it would incur debts that would be beyond the Seller's ability to pay
      as such debts matured, (C) such transfer was not made by the Seller
      with actual intent to hinder, delay or defraud any Person and (D) the
      assets of the Seller did not constitute unreasonably small capital to
      carry out its business as conducted.

                (v)  No selection procedures believed by the Seller to be
      adverse to the interests of the Purchaser, the Trust, the Noteholders
      or the Certificateholders shall have been utilized in selecting the
      Subsequent Receivables.

                (vi)  The addition of the Subsequent Receivables will not
      result in a material adverse tax consequence to the Purchaser, the
      Trust, the Noteholders or the Certificateholders.

                (vii)  All the conditions to the transfer of the Subsequent
      Receivables from the Purchaser to the Trust specified in Section
      2.1(d) of the Sale and Servicing Agreement shall have been satisfied.

           SECTION 4.2.  Conditions to Obligation of the Seller.  The
 obligation of the Seller to sell the Initial Receivables to the Purchaser
 on the Closing Date and any Subsequent Receivables to the Purchaser on the
 related Subsequent Transfer Date is subject to the satisfaction of the
 following conditions:

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

                (b)  Receivables Purchase Prices.  (i) On or prior to the
 Closing Date, the Purchaser shall deliver to the Seller the Receivables
 Purchase Price, as provided in Section 2.2(a); and (ii) on or prior to each
 Subsequent Transfer Date, the Purchaser shall have delivered to the Seller
 the related Subsequent Receivables Purchase Price, as provided in Section
 2.2(b).

                                   ARTICLE V

                            COVENANTS OF THE SELLER

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

           SECTION 5.1.  Protection of Right, Title and Interest.

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

                (b)  The Seller shall not change its name, identity, or
 corporate structure in any manner that would, could, or might make any
 financing statement or continuation statement filed by the Seller in
 accordance with paragraph (a) above seriously misleading within the meaning
 of Section 9-402(7) of the Relevant UCC, unless it shall have given the
 Purchaser at least sixty (60) days' prior written notice thereof and shall
 have promptly filed appropriate amendments to all previously filed
 financing statements or continuation statements.

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

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

                (e)  The Seller shall maintain its computer systems so that,
 from and after the time of sale hereunder of the Receivables to the
 Purchaser, the Seller's master computer records (including any back-up
 archives) that refer to a Receivable shall indicate clearly the interest of
 the Purchaser in such Receivable and that such Receivable is owned by the
 Purchaser (or, upon sale of the Receivables to the Trust, by the Trust).
 Indication of the Purchaser's ownership of a Receivable shall be deleted
 from or modified on the Seller's computer systems when, and only when, the
 Receivable shall have been paid in full or repurchased.

                (f)  If at any time the Seller shall propose to sell, grant
 a security interest in, or otherwise transfer any interest in any
 automobile or light-duty truck receivables (other than the Receivables) to
 any prospective purchaser, lender, or other transferee, the Seller shall
 give to such prospective purchaser, lender, or other transferee computer
 tapes, compact disks, records, or print-outs (including any restored from
 back-up archives) that, if they shall refer in any manner whatsoever to any
 Receivable, shall indicate clearly that such Receivable has been sold and
 is owned by the Purchaser or its assignee unless such Receivable has been
 paid in full or repurchased.

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

                (h)  Upon request, the Seller shall furnish to the
 Purchaser, within ten (10) Business Days, a list of all Receivables (by
 contract number and name of Obligor) then owned by the Purchaser, together
 with a reconciliation of such list to the Schedule of Receivables.

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

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

           SECTION 5.4.  Indemnification.

                (a)  The Seller shall defend, indemnify, and hold harmless
 the Purchaser from and against any and all costs, expenses, losses,
 damages, claims, and liabilities, arising out of or resulting from the
 failure of a Receivable to be originated in compliance with all
 requirements of law and for any breach of any of the Seller's
 representations and warranties contained herein.

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

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

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

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

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

           SECTION 5.5.  Sale.  The Seller agrees to treat this conveyance
 for all purposes (including without limitation tax and financial accounting
 purposes) as an absolute transfer on all relevant books, records, tax
 returns, financial statements and other applicable documents.

           SECTION 5.6.    Transfer of Subsequent Receivables.  The Seller
 agrees to transfer to the Purchaser, pursuant to Section 2.1(b), Subsequent
 Receivables with an aggregate Principal Balance as of the related Cutoff
 Dates approximately equal to $202,210,941.29, subject only to the
 availability of such Subsequent Receivables.

                                  ARTICLE VI

                           MISCELLANEOUS PROVISIONS

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

           SECTION 6.2.  Repurchase Events.  The Seller hereby covenants and
 agrees with the Purchaser for the benefit of the Purchaser, the Indenture
 Trustee, the Owner Trustee, the Noteholders and the Certificateholders,
 that the occurrence of a breach of any of the Seller's representations and
 warranties contained in Section 3.2(b) shall constitute an event obligating
 the Seller to repurchase Receivables hereunder (each, a "Repurchase Event")
 at a price equal to the Purchase Amount from the Purchaser or from the
 Trust.  Subject to Section 5.4(a), the repurchase obligation of the Seller
 shall constitute the sole remedy to the Purchaser, the Indenture Trustee,
 the Owner Trustee, the Noteholders and the Certificateholders against the
 Seller with respect to any Repurchase Event.

           SECTION 6.3.  Purchaser's Assignment of Repurchased Receivables.
 With respect to all Receivables repurchased by the Seller pursuant to
 Section 6.2 of this Agreement, the Purchaser shall assign, without
 recourse, representation or warranty, to the Seller all the Purchaser's
 right, title and interest in, to and under such Receivables, and all
 security and documents relating thereto.

           SECTION 6.4.  Trust.  The Seller acknowledges that:

                (a)  The Purchaser will, pursuant to the Sale and Servicing
 Agreement, sell the Initial Receivables to the Trust on the Closing Date
 and the  Subsequent Receivables to the Trust on the related Subsequent
 Transfer Dates and assign its rights under this Agreement and the Yield
 Supplement Agreement to the Owner Trustee for the benefit of the
 Noteholders and the Certificateholders, and  that the representations and
 warranties contained in this Agreement and the rights of the Purchaser
 under this Agreement, including under Sections 6.2 and 6.3, are intended to
 benefit the Trust, the Noteholders and the Certificateholders.  The Seller
 hereby consents to such sale and assignment.

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

           SECTION 6.5.  Amendment.  This Agreement may be amended from time
 to time by a written amendment duly executed and delivered by the Seller
 and the Purchaser; provided, however, that any such amendment that
 materially adversely affects the rights of the Noteholders or the
 Certificateholders under the Indenture, Sale and Servicing Agreement or
 Trust Agreement shall be consented to by the Holders of Notes evidencing
 not less than 51% of the then Outstanding Notes and the Holders of
 Certificates evidencing not less than 51% of the Certificate Balance.

           SECTION 6.6.  Accountants' Letters.

                (a)  Ernst & Young LLP will perform certain procedures
 regarding the characteristics of the Receivables described in the Schedule
 of Initial Receivables set forth as Exhibit B hereto and will compare those
 characteristics to the information with respect to the Initial Receivables
 contained in the Prospectus.

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

                (c)  Ernst & Young LLP will deliver to the Purchaser a
 letter, dated the date of the Prospectus, in the form previously agreed to
 by the Seller and the Purchaser, with respect to the financial and
 statistical information contained in the Prospectus under the captions
 "Delinquency Experience", "Net Credit Loss and Repossession Experience" and
 "Contracts Providing for Balloon Payments: Loss Experience on Returned
 Vehicles" and with respect to such other information as may be agreed in
 the forms of such letters.

           SECTION 6.7.  Waivers.  No failure or delay on the part of the
 Purchaser in exercising any power, right or remedy under this Agreement or
 any Assignment shall operate as a waiver thereof, nor shall any single or
 partial exercise of any such power, right or remedy preclude any other or
 further exercise thereof or the exercise of any other power, right or
 remedy.

           SECTION 6.8.  Notices.  All communications and notices pursuant
 hereto to either party shall be in writing or by confirmed facsimile or
 telecopy and addressed or delivered to it at its address shown in the
 opening portion of this Agreement or at such other address as may be
 designated by it by notice to the other party and, if mailed or sent by
 telecopy or facsimile, shall be deemed given when mailed or when electronic
 confirmation of the telecopy or facsimile is received.

           SECTION 6.9.  Costs and Expenses.  The Seller will pay all
 expenses incident to the performance of its obligations under this
 Agreement and the Seller agrees to pay all reasonable out-of-pocket costs
 and expenses of the Purchaser, excluding fees and expenses of counsel, in
 connection with the perfection as against third parties of the Purchaser's
 right, title and interest in, to and under the Receivables and the
 enforcement of any obligation of the Seller hereunder.

           SECTION 6.10.  Representations of the Seller and the Purchaser.
 The respective agreements, representations, warranties and other statements
 by the Seller and the Purchaser set forth in or made pursuant to this
 Agreement shall remain in full force and effect and will survive the
 Closing.

           SECTION 6.11.  Confidential Information.  The Purchaser agrees
 that it will neither use nor disclose to any Person the names and addresses
 of the Obligors, except in connection with the enforcement of the
 Purchaser's rights hereunder, under the Receivables, the Sale and Servicing
 Agreement or as required by law.

           SECTION 6.12.  Headings and Cross-References.  The various
 headings in this Agreement are included for convenience only and shall not
 affect the meaning or interpretation of any provision of this Agreement.
 References in this Agreement to Section names or numbers are to such
 Sections of this Agreement.

           SECTION 6.13.  Governing Law.  This Agreement and each Assignment
 shall be governed by, and construed in accordance with, the internal laws
 of the State of New York.

           SECTION 6.14.  Agreements of Purchaser.

                (a)  The Purchaser will not commingle any of its assets with
 those of the Seller or the ultimate parent of the Purchaser.

                (b)  The Purchaser will maintain separate corporate records
 and books of account from those of the Seller or the ultimate parent of the
 Purchaser.

                (c)  The Purchaser will conduct its business from an office
 separate from the Seller or the ultimate parent of the Purchaser.

           SECTION 6.15.  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.

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


                          MITSUBISHI MOTORS CREDIT OF
                            AMERICA, INC., as Seller


                          By:    ______________________________
                                 Name:
                                 Title:


                          MMCA AUTO RECEIVABLES TRUST,
                            as Purchaser


                          By:    ______________________________
                                 Name:
                                 Title:



                                                                EXHIBIT A-1

                     FORM OF FIRST-TIER INITIAL ASSIGNMENT

           For value received, in accordance with the Purchase Agreement,
 dated as of October 1, 1999, between the undersigned and MMCA AUTO
 RECEIVABLES TRUST (the "Purchaser") (as amended, supplemented or otherwise
 modified and in effect from time to time, the "Purchase Agreement"), the
 undersigned does hereby sell, assign, transfer and otherwise convey unto
 the Purchaser, without recourse (subject to the obligations in the Purchase
 Agreement), all right, title and interest of the undersigned, whether now
 owned or hereafter acquired, in, to and under the following, collectively:
 (i) the Initial Receivables; (ii) with respect to Initial Receivables that
 are Actuarial Receivables, monies due thereunder on or after the Initial
 Cutoff Date (including Payaheads) and, with respect to Initial Receivables
 that are Simple Interest Receivables, monies received thereunder on or
 after the Initial Cutoff Date; (iii) the security interests in Financed
 Vehicles granted by Obligors pursuant to the Initial Receivables and any
 other interest of the Seller in such Financed Vehicles; (iv) all rights to
 receive proceeds with respect to the Initial Receivables from claims on any
 physical damage, theft, credit life or disability insurance policies
 covering the related Financed Vehicles or related Obligors; (v) all rights
 to receive proceeds with respect to the Initial Receivables from recourse
 to Dealers thereon pursuant to the Dealer Agreements; (vi) all of the
 Seller's rights to the Receivable Files that relate to the Initial
 Receivables; (vii) all payments and proceeds with respect to the Initial
 Receivables held by the Seller; (viii) all property (including the right to
 receive Liquidation Proceeds and Recoveries and Financed Vehicles and the
 proceeds thereof acquired by the Seller pursuant to the terms of an Initial
 Receivable that is a Final Payment Receivable), guarantees and other
 collateral securing an Initial Receivable (other than an Initial Receivable
 purchased by the Servicer or repurchased by the Seller); (ix) all rebates
 of premiums and other amounts relating to insurance policies and other
 items financed under the Initial Receivables in effect as of the Initial
 Cutoff Date; and (x) all present and future claims, demands, causes of
 action and choses in action in respect of any or all of the foregoing and
 all payments on or under and all proceeds of every kind and nature
 whatsoever in respect of any or all of the foregoing, including all
 proceeds of the conversion thereof, voluntary or involuntary, into cash or
 other liquid property, all cash proceeds, accounts, accounts receivable,
 notes, drafts, acceptances, chattel paper, checks, deposit accounts,
 insurance proceeds, condemnation awards, rights to payment of any and every
 kind and other forms of obligations and receivables, instruments and other
 property which at any time constitute all or part of or are included in the
 proceeds of any of the foregoing.  The foregoing sale does not constitute
 and is not intended to result in any assumption by the Purchaser of any
 obligation of the undersigned to the Obligors, insurers or any other Person
 in connection with the Initial Receivables, the related Receivable Files,
 any insurance policies or any agreement or instrument relating to any of
 them.

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

           In the event that the foregoing sale, assignment, transfer and
 conveyance is deemed to be a pledge, the undersigned hereby grants to the
 Purchaser a first priority security interest in all of the undersigned's
 right to and interest in the Initial Receivables and other property
 described in clauses (i) through (x) above to secure a loan deemed to have
 been made by the Purchaser to the undersigned in an amount equal to the sum
 of the initial principal amount of the Notes plus accrued interest thereon
 and the Initial Certificate Balance.

           This First-Tier Initial Assignment shall be construed in
 accordance with the laws of the State of New York and the obligations of
 the undersigned under this First-Tier Initial Assignment shall be
 determined in accordance with such laws.

           Capitalized terms used and not otherwise defined herein shall
 have the meanings assigned to such terms in, or incorporated by reference
 into, the Purchase Agreement.

           IN WITNESS WHEREOF, the undersigned has caused this First-Tier
 Initial Assignment to be duly executed as of October 1, 1999.


                          MITSUBISHI MOTORS CREDIT
                            OF AMERICA, INC.



                          By: _______________________
                              Name:
                              Title:


                                                                EXHIBIT A-2

                   FORM OF FIRST-TIER SUBSEQUENT ASSIGNMENT

           For value received, in accordance with the Purchase Agreement,
 dated as of October 1, 1999, between the undersigned and MMCA AUTO
 RECEIVABLES TRUST (the "Purchaser") (as amended, supplemented or otherwise
 modified and in effect from time to time, the "Purchase Agreement"), the
 undersigned does hereby sell, assign, transfer and otherwise convey unto
 the Purchaser, without recourse (subject to the obligations in the Purchase
 Agreement), all right, title and interest of the undersigned, whether now
 owned or hereafter acquired, in, to and under the following, collectively:
 (i) the Subsequent Receivables set forth in the Schedule of Subsequent
 Receivables attached hereto as Schedule A; (ii) with respect to the
 Subsequent Receivables that are Actuarial Receivables, monies due
 thereunder on or after [________],  [______] (the "Subsequent Cutoff Date")
 (including Payaheads) and, with respect to Subsequent Receivables that are
 Simple Interest Receivables, monies received thereunder on or after the
 Subsequent Cutoff Date; (iii) the security interests in Financed Vehicles
 granted by Obligors pursuant to such Subsequent Receivables and any other
 interest of the Seller in such Financed Vehicles; (iv) all rights to
 receive proceeds with respect to such Subsequent Receivables from claims on
 any physical damage, theft, credit life or disability insurance policies
 covering the related Financed Vehicles or related Obligors; (v) all rights
 to receive proceeds with respect to such Subsequent Receivables from
 recourse to Dealers thereon pursuant to Dealer Agreements; (vi) all of the
 Seller's rights to the Receivable Files that relate to such Subsequent
 Receivables; (vii) all payments and proceeds with respect to such
 Subsequent Receivables held by the Seller; (viii) all property (including
 the right to receive Liquidation Proceeds and Recoveries and Financed
 Vehicles and the proceeds thereof acquired by the Seller pursuant to the
 terms of a Subsequent Receivable that is a Final Payment Receivable),
 guarantees and other collateral securing a Subsequent Receivable (other
 than a Subsequent Receivable purchased by the Servicer or repurchased by
 the Seller); (ix) all rebates of premiums and other amounts relating to
 insurance policies and other items financed under such Subsequent
 Receivables in effect as of the Subsequent Cutoff Date; and (x) all present
 and future claims, demands, causes of action and choses in action in
 respect of any or all of the foregoing and all payments on or under and all
 proceeds of every kind and nature whatsoever in respect of any or all of
 the foregoing, including all proceeds of the conversion thereof, voluntary
 or involuntary, into cash or other liquid property, all cash proceeds,
 accounts, accounts receivable, notes, drafts, acceptances, chattel paper,
 checks, deposit accounts, insurance proceeds, condemnation awards, rights
 to payment of any and every kind and other forms of obligations and
 receivables, instruments and other property which at any time constitute
 all or part of or are included in the proceeds of any of the foregoing.
 The foregoing sale does not constitute and is not intended to result in any
 assumption by the Purchaser of any obligation of the undersigned to the
 Obligors, insurers or any other Person in connection with the Subsequent
 Receivables, the related Receivable Files, any insurance policies or any
 agreement or instrument relating to any of them.

           This First-Tier Subsequent Assignment is made pursuant to and
 upon the representations, warranties and agreements on the part of the
 undersigned contained in the Purchase Agreement (including the Officer's
 Certificate of the Seller accompanying this First-Tier Subsequent
 Assignment)  and is to be governed by the Purchase Agreement.

           The Seller hereby represents that as of the Subsequent Cut-off
 Date the aggregate Principal Balance of the Subsequent Receivables conveyed
 hereby was $[____________].

           In the event that the foregoing sale, assignment, transfer and
 conveyance is deemed to be a pledge, the undersigned hereby grants to the
 Purchaser a first priority security interest in all of the undersigned's
 right to and interest in the Subsequent Receivables and other property
 described in clauses (i) through (x) above to secure a loan deemed to have
 been made by the Purchaser to the undersigned in an amount equal to the sum
 of the initial principal amount of the Notes plus accrued interest thereon
 and the Initial Certificate Balance.

           This First-Tier Subsequent Assignment shall be construed in
 accordance with the laws of the State of New York and the obligations of
 the undersigned under this First-Tier Subsequent Assignment shall be
 determined in accordance with such laws.

           Capitalized terms used and not otherwise defined herein shall
 have the meanings assigned to such terms in, or incorporated by reference
 into, the Purchase Agreement.

           IN WITNESS WHEREOF, the undersigned has caused this First-Tier
 Subsequent Assignment to be duly executed as of [_________ __,  _____].


                          MITSUBISHI MOTORS CREDIT
                            OF AMERICA, INC.



                          By: _______________________
                              Name:
                              Title:



                                                                 SCHEDULE A


              [SCHEDULE OF SUBSEQUENT RECEIVABLES PROVIDED TO THE
            INDENTURE TRUSTEE ON THE SUBSEQUENT CLOSING DATE, WHICH
             MAY BE ON COMPUTER TAPE, COMPACT DISK, OR MICROFICHE]


                                                                    ANNEX A


                             OFFICERS' CERTIFICATE


           The undersigned officer of Mitsubishi Motors Credit of America,
 Inc., a Delaware corporation (the "Seller"), does hereby certify, pursuant
 to Section 4.1(b)(iii)(C) of the Purchase Agreement, dated as of October 1,
 1999 (as amended, supplemented or otherwise modified and in effect from
 time to time, the "Purchase Agreement"), between the Seller and MMCA Auto
 Receivables Trust, a Delaware business trust (the "Purchaser"), that all of
 the conditions precedent to the transfer to the Purchaser of the Subsequent
 Receivables listed on Schedule A to the First-Tier Subsequent Assignment
 delivered herewith, and the other property and rights related to such
 Subsequent Receivables as described in Section 2.1(b) of the Purchase
 Agreement, have been satisfied on or prior to the related Subsequent
 Transfer Date.

           Capitalized terms used but not defined herein shall have the
 meanings assigned to such terms in the Purchase Agreement.

           IN WITNESS WHEREOF, the undersigned have caused this certificate
 to be duly executed this [______] day of [_______________, ________].


                               By: __________________________
                                   Name:
                                   Title:

                                                                  EXHIBIT B


                  [SCHEDULE OF INITIAL RECEIVABLES PROVIDED TO
                   THE INDENTURE TRUSTEE ON THE CLOSING DATE,
                         WHICH MAY BE ON COMPUTER TAPE,
                          COMPACT DISK, OR MICROFICHE]






                                                                 SCHEDULE A



                        Locations of Receivables Files


 Corporate Office
 6363 Katella Avenue
 P.O. Box 6038
 Cypress, CA  90630-5205

 National Service Center
 10805 Holder Street, Third Floor
 P.O. Box 6043
 Cypress, CA  90630-0040






                                                                  EXHIBIT 10.2

                                              October 28, 1999

 MMCA Auto Receivables Trust
 6363 Katella Avenue
 Cypress, California  90630-5205

                     Re:  MMCA Auto Owner Trust 1999-2

 Ladies and Gentlemen:

           We hereby confirm arrangements made as of the date hereof with
 you to be effective upon (i) receipt by us of the enclosed copy of this
 letter agreement (as amended, supplemented or otherwise modified and in
 effect from time to time, the "Yield Supplement Agreement"), executed by
 you, and (ii) execution of the Purchase Agreement referred to below and
 payment of the purchase price specified thereunder.  Capitalized terms used
 and not otherwise defined herein shall have the meanings assigned to such
 terms in, or incorporated by reference into, the Purchase Agreement, dated
 as of  October 1, 1999 (as amended, supplemented or otherwise modified and
 in effect from time to time, the "Purchase Agreement"), between Mitsubishi
 Motors Credit of America, Inc., as seller (the "Seller"), and MMCA Auto
 Receivables Trust, as purchaser (the "Purchaser").

           1.   On or prior to the Determination Date preceding each Payment
 Date, the Servicer shall notify the Purchaser and the Seller of the Yield
 Supplement Amount for such Payment Date.

           2.   In consideration for the Purchaser entering into the
 Purchase Agreement and the purchase price paid to the Seller for the
 Receivables under the Purchase Agreement, we agree to make a payment of the
 Yield Supplement Amount to the Purchaser, or to the pledgee of the assignee
 of the Purchaser referred to in Section 5 hereof, on the Business Day prior
 to each Payment Date.

           3.   All payments pursuant hereto shall be made by federal wire
 transfer (same day) funds or in immediately available funds, to such
 account as the Purchaser or the pledgee of the assignee of the Purchaser
 referred to in Section 5 hereof, may designate in writing to the Seller,
 prior to the relevant Payment Date.

           4.   Our agreements set forth in this Yield Supplement Agreement
 are our primary obligations and such obligations are irrevocable, absolute
 and unconditional, shall not be subject to any counterclaim, setoff or
 defense and shall remain in full force and effect without regard to, and
 shall not be released, discharged or in any way affected by, any
 circumstances or condition whatsoever.

           5.   Pursuant to the Sale and Servicing Agreement, the Purchaser
 will sell, transfer, assign and convey its interest in this Yield
 Supplement Agreement to MMCA Auto Owner Trust 1999-2 (the "Trust"), and the
 Seller hereby acknowledges and consents to such sale, transfer, assignment
 and conveyance.  Concurrent with such sale, transfer, assignment and
 conveyance, pursuant to the Indenture, the Trust will pledge its rights
 under this Yield Supplement Agreement, along with certain other assets of
 the Trust, to Bank of Tokyo - Mitsubishi Trust Company, as Indenture
 Trustee, to secure its obligations under the Notes and the Indenture, and
 the Seller hereby acknowledges and consents to such pledge.  The Seller
 hereby agrees, for the benefit of the Trust, that following such sale,
 transfer, assignment, conveyance and pledge, this Yield Supplement
 Agreement shall not be amended, modified or terminated without the consent
 of Wilmington Trust Company, as Owner Trustee on behalf of the Trust, and,
 prior to the payment in full of the Notes, the Indenture Trustee.

           6.   This Yield Supplement Agreement will be governed by, and
 construed in accordance with, the laws of the State of New York.

           7.   Except as otherwise provided herein, all notices pursuant to
 this Yield Supplement Agreement shall be in writing and shall be effective
 upon receipt thereof.  All notices shall be directed as set forth below, or
 to such other address or to the attention of such other person as the
 relevant party shall have designated for such purpose in a written notice.

           If to the Purchaser:

           MMCA Auto Receivables Trust
           6363 Katella Avenue
           Cypress, California  90630-5205
           Attention:  Secretary/Treasurer
           Telephone:  [                                ]
           Telecopy:  [                                 ]

           If to the Seller:

           Mitsubishi Motors Credit of America, Inc.
           6363 Katella Avenue
           Cypress, California  90630-5205
           Attention:  Executive Vice President and Treasurer
           Telephone:  (714) 236-1500
           Telecopy:   (714) 236-1300

           8.   This Yield Supplement Agreement may be executed in one or
 more counterparts and by the different parties hereto on separate
 counterparts, all of which shall be deemed to be one and the same document.

           If the foregoing satisfactorily sets forth the terms and
 conditions of our agreement, please indicate your acceptance thereof by
 signing in the space provided below and returning to us the enclosed
 duplicate original of this letter.

                          Very truly yours,

                          MITSUBISHI MOTORS CREDIT
                              OF AMERICA, INC.,
                              as Seller


                          By:__________________________
                             Name:
                             Title:

 Agreed and accepted as of
 the date first above written:

 MMCA AUTO RECEIVABLES TRUST,
      as Purchaser


 By:______________________________________
    Name:
    Title:





                                                                 EXHIBIT 24.1

                        MMCA AUTO RECEIVABLES TRUST

           Unanimous Written Consent of the Board of Managers

- -------------------------------------------------------------------------------
        Pursuant to Section 3806 of Title 12 of the Delaware Code
- -------------------------------------------------------------------------------

            The undersigned, being all the Members of the Board of Managers
of MMCA Auto Receivables Trust, a Delaware business trust (the "Trust"), do
hereby consent to the adoption of and do hereby adopt the resolutions
hereinafter set forth as the action of the Board of Managers of the Trust
pursuant to Section 3806 of Title 12 of the Delaware Code with the same
force and effect as if said resolutions had been approved and adopted at a
special meeting of the Board of Managers of the Trust, duly called and held
for such purpose, and do hereby direct the Secretary of the Trust to insert
this Consent in the minute book of the Trust:

            RESOLVED, that it is desirable and in the best interest of the
Trust that it cause securities to be qualified or registered for sale in
various states by its wholly-owned subsidiary MMCA Auto Owner Trust 1999-2
(the "Owner Trust"), that the President or any Vice President and the
Treasurer or any Assistant Treasurer and the Secretary or any Assistant
Secretary hereby are authorized to determine the states in which
appropriate action shall be taken to qualify or register for sale all or
such part of the securities of the Owner Trust as said officers may deem
advisable; that said officers are hereby authorized to perform on behalf of
the Owner Trust any and all such acts as they may deem necessary or
advisable in order to comply with the applicable laws of any such states,
and in connection therewith to execute and file all requisite papers and
documents, including, but not limited to, applications, reports, surety
bonds, irrevocable consents and appointments of attorneys for service of
process; and the execution by such officers of any such paper or document
or the doing by them of any action connection with the foregoing matters
shall conclusively establish their authority therefor from the Owner Trust
and the approval and ramification by the Owner Trust of the papers and
documents so executed and the action so taken.

            IN WITNESS WHEREOF, the undersigned, being all the managers of
the Trust have executed this Consent, as of October 12, 1999.

/s/ Hiroshi Yajima                         /s/ John Maynard
- ------------------------                   -----------------------------
  Hiroshi Yajima                            John Maynard

/s/ Charles A. Tredway                     /s/ Yasuhiro Hagihara
- ------------------------                   -----------------------------
  Charles A. Tredway                        Yasuhiro Hagihara

/s/ Kenzo Yamada
- ------------------------
  Kenzo Yamada


                        MMCA AUTO RECEIVABLES TRUST

           Unanimous Written Consent of the Board of Managers


- -------------------------------------------------------------------------------
        Pursuant to Section 3806 of Title 12 of the Delaware Code
- -------------------------------------------------------------------------------

            The undersigned, being all the Members of the Board of Managers
of MMCA Auto Receivables Trust, a Delaware business trust (the "Trust"), do
hereby consent to the adoption of, and do hereby adopt, the resolutions
hereinafter set forth as the action of the Board of Managers of the Trust
pursuant to Section 3806 of Title 12 of the Delaware Code with the same
force and effect as if said resolutions had been approved and adopted at a
special meeting of the Board of Managers of the Trust, duly called and held
for such purpose, and do hereby direct the Secretary of the Trust to insert
this Consent in the minute books of the Trust (captialized terms used
herein with definition shall have the meaning ascribed to such term in the
Amended and Restated Trust Agreement dated as of October 1, 1999 between
Mitsubishi Motors Credit of America, Inc. as Beneficial Owner, and Chase
Manhattan Bank Delaware, as Trustee:

            RESOLVED, that the Trust is hereby authorized to enter into an
agreement ("Purchase Agreement") with Mitsubishi Motors Credit of America,
Inc., providing for the purchase by the Trust of consumer and commercial
vehicle retail installment sale contracts and assets relating thereto, upon
such terms and conditions as may be approved by any two of the following
Authorized Officers: the President, any Executive Vice President and the
Treasurer.

            RESOLVED, that the President, any Executive Vice President, and
the Treasurer, and each of them, be and hereby are authorized, in the name
and on behalf of the Trust, at any time, to take such action, and to
execute (by either manual or facsimile signature) and deliver the Purchase
Agreement and such agreements, documents or other instruments in connection
therewith or related thereto as they, or any of them, may determine
necessary, appropriate or desirable, the taking of such action or the
execution of the Purchase Agreement or agreements, documents or other
instruments in connection therewith or related thereto to be conclusive
evidence of such determination with respect thereto.

            RESOLVED, that the Trust is hereby authorized to issue and sell in
(i) a public offering required to be registered with the Securities and
Exchange Commission (the "Commission") pursuant to the applicable
provisions of the Securities Act of 1933, as amended (the "Act"), and/or
(ii) in a private placement or offshore offering exempt from registration
under the Act, certificates or securities ("Receivables Securities")
relating to or representing an undivided interest in consumer and
commercial vehicle retail installment sale contracts ("Receivables")
acquired by the Trust, in an aggregate principal amount not to exceed the
aggregate principal amount authorized for registration under the Act
pursuant to the next succeeding resolution, upon such terms and conditions
as may be fixed by the Board of Managers or by the President, the Treasurer
and any Executive Vice President, and the President, the Treasurer and any
Executive Vice President be and hereby are authorized to determine the
terms and conditions of the Receivables Securities.

            RESOLVED, that the preparation of a Registration Statement on
such form as may be appropriate (the "Registration Statement") covering the
Receivables Securities, including a prospectus, exhibits and other
documents, to be filed with the Commission, for the purpose of registering
the offer and sale of the Receivables Securities under the Act in principal
amount not to exceed in the aggregate $950 million be and it hereby is in
all respects approved; that the Managers and proper Authorized Officers of
the Trust, and each them, be and hereby are authorized to sign and execute
on their own behalf, or in the name and on behalf of the Trust, or both, as
the case may be, the Registration Statement, with such changes, if any,
therein, including amendments to the prospectus and the addition or
amendment of exhibits and other documents relating thereto or required by
law or regulation in connection therewith, all in such form as such
Managers and Authorized Officers may deem necessary, appropriate or
desirable, as conclusively evidenced by their execution thereof, and that
the appropriate Authorized Officers of the Trust, and each of them, be and
hereby are authorized to cause the Registration Statement, so executed, to
be filed with the Commission.

            RESOLVED, that the Managers and appropriate Authorized Officers
of the Trust, and each of them, be and hereby are authorized to sign and
execute on their own behalf, or in the name and on behalf of the Trust, or
both, as the case may be, any and all amendments (including post-effective
amendments) to the Registration Statement, including amendments to the
prospectus and the addition of amendment of exhibits and other documents
relating thereto or required by law or regulation in connection therewith,
all in such form, with such changes, if any, therein as such Managers and
Authorized Officers may deem necessary, appropriate or desirable, as
conclusively evidenced by their execution thereof, and that the appropriate
Authorized Officers of the Trust, and each of them, be or hereby are
authorized to cause such amendment or amendments, so executed to be filed
with the Commission.

            RESOLVED, that each Authorized Officer and Manager who may be
required to sign and execute the Registration Statement or any amendment
thereto or document in connection therewith (whether on behalf of the
Trust, or as an Authorized Officer or Manager of the Trust, or otherwise),
be and hereby is authorized to execute a power of attorney appointing Susan
M. Tyner, J. Sean Plater and Tatsuo Nonaka, and each of them, severally, as
true and lawful attorney or attorneys to sign in his name, place
and stead in any such capacity the Registration Statement and any and all
amendments (including post-effective amendments) thereto and documents in
connection therewith, and to file the same with the Commission, each of
said attorneys to have power to act with or without the other, and to have
full power and authority to do and perform, in the name and on behalf of
each of said Authorized Officers and Managers who shall have executed such
a power of attorney, every act whatsoever which such attorneys, or any of
them, may deem necessary, appropriate or desirable to be done in connection
therewith as fully and to all intents and purposes as such Authorized
Officers or Managers might or could do in person.

            RESOLVED, that the proper Authorized Officers of the Trust be
and hereby are authorized in the name and on behalf of the Trust to take
any and all action which such persons, or any of them, may deem necessary,
appropriate or desirable in order to obtain a permit, register or qualify
the Receivables Securities for issuance and sale or to request an exemption
from registration of such securities or to register or obtain a license for
the Trust as a dealer or broker under the securities laws of such
jurisdictions as such person, or any of them, may deem necessary,
appropriate or desirable, and in connection with such registrations,
permits, licenses, qualifications and exemptions to execute, acknowledge,
verify, deliver, file and publish all such applications, reports,
resolutions, irrevocable consents to service of process, powers of attorney
and other papers and instruments as may be required under such laws, and to
take any and all further action which such persons, or any of them, may
deem necessary, appropriate or desirable in order to maintain such
registrations in effect for as long as such persons, or any of them, may
deem to be in the best interests of the Trust.

            RESOLVED, that any and all in haec verba resolutions which may
be required by the Blue Sky or securities laws of any state in which the
Trust intends to offer to sell the Receivables Securities be, and they
hereby are, adopted; that the proper Authorized Officers of the Trust be,
and they hereby are, authorized to certify that such resolutions were duly
adopted by virtue of this Unanimous Written Consent of the Board of
Managers of the Trust, and that the Secretary of the Trust shall cause a
copy of each resolution so certified to be attached to this Consent.

            RESOLVED, that the President, the Treasurer and any Executive
Vice President of the Trust be, and each of them hereby is, in the name and
on behalf of the Trust, authorized, empowered and directed to select one or
more underwriters of the Receivables Securities and to negotiate the terms
and provisions of an underwriting agreement (the "Underwriting Agreement")
between the Trust and such underwriters relating to the public offering
described in and contemplated by the Registration Statement.

            RESOLVED, that the President, the Treasurer and any Executive
Vice President of the Trust be, and each of them hereby is, in the name and
on behalf of the Trust, authorized, empowered and directed to select one or
more purchasers or placement agents of the Receivables Securities and to
negotiate the terms and provisions of one or more purchase agreements
(each, a "Securities Purchase Agreement") between the Trust and such
purchasers or placement agents relating to the sale and distribution of the
Receivables Securities.

            RESOLVED, that the President, the Treasurer and any Executive
Vice President of the Trust be, and each of them hereby is, in the name and
on behalf of the Trust, authorized, empowered and directed to negotiate the
terms and provisions of one or more trust agreements (each, an "Owner Trust
Agreement") between the Trust, as Depositor, and an entity qualified to act
in such capacity, as Owner Trustee, relating to the establishment of MMCA
Auto Trust 1999-2 (the "Owner Trust").

            RESOLVED, that the President, the Treasurer and any Executive
Vice President of the Trust be, and each of them hereby is, in the name and
on behalf of the Trust, authorized, empowered and directed to negotiate the
terms and provisions of one or more sale and servicing agreements (each, a
"Sale and Servicing Agreement") among the Trust, as Seller, Mitsubishi
Motors Credit of America, Inc., as Servicer, and the Trust, relating to the
transactions described in and contemplated by the Registration Statement.

            RESOLVED, that the President, the Treasurer and any Executive
Vice President of the Trust be, and each of them hereby is, in the name and
on behalf of the Trust, authorized, empowered and directed to enter into
one or more limited guaranty or similar credit enhancement agreements
(each, a "Limited Guaranty Agreement") relating to the Receivables
Securities providing for the issuance by the Trust of a limited guaranty of
certain amounts ("Covered Amounts") that may become due with respect to the
Receivables Securities and the pledge of certain assets of the Trust to
secure such limited guaranty, the Covered Amounts under such Limited
Guaranty Agreements not to exceed in the aggregate $200 million.

            RESOLVED, that the President, the Treasurer and any Executive
Vice President of the Trust be, and each of them hereby is, in the name and
on behalf of the Trust, authorized, empowered and directed to select one or
more domestic or foreign clearing corporations and to enter into one or
more agreements (each, a "Clearing Agreement") with a bank, financial
institution or other corporation or entity, providing for the settlement
and clearance of any Receivable Security through the facilities of any such
clearing corporation.

            RESOLVED, that the President, the Treasurer and any Executive Vice
President of the Trust be, and each of them hereby is, in the name and on
behalf of the Trust, authorized, empowered and directed to execute and
deliver the Underwriting Agreement, Securities Purchase Agreements, Owner
Trust Agreements, Sale and Servicing Agreements, Limited Guaranty
Agreements and Clearing Agreements and to perform the obligations of the
Trust under the terms of the Underwriting Agreement, Securities Purchase
Agreements, Owner Trust Agreements, Sale and Servicing Agreements, Limited
Guaranty Agreements and Clearing Agreements, and Susan M. Tyner is
authorized to execute the Underwriting Agreement.

            RESOLVED, that the Trust is authorized to sell, transfer, and
assign the Receivables, in a principal amount not to exceed $950 million,
to the Owner Trust and to have Receivables sold, transferred, and assigned
back to it by the Owner Trust in such amounts, at such times and as
otherwise described in or contemplated by the Registration Statement and
the Sale and Servicing Agreements, and that the President, the Treasurer
and any Executive Vice President of the Trust be, and each of them hereby
is, in the name and on behalf of the Trust, authorized, empowered and
directed to execute and deliver to the Owner Trust such papers and
documents, including, without limitation, assignment documents, bills of
sale, Uniform Commercial Code financing statements and such other documents
as are necessary or desirable to evidence the sale, transfer and assignment
of the Receivables to or the transfer and assignment of Receivables from
the Owner Trust as heretofore provided as described in and contemplated by
the Registration Statement and the Sale and Servicing Agreements and all
exhibits thereto.

            RESOLVED, the President, the Treasurer and any Executive Vice
President of the Trust be, and each of them hereby is, authorized,
empowered and directed, in the name and on behalf of the Trust, to execute
(by manual or facsimile signature) Receivables Securities (and, in
addition, Receivables Securities to replace any of the Receivables
Securities which are lost, stolen, mutilated or destroyed and Receivable
Securities required for exchange, substitution or transfer, all as provided
in one or more indentures relating to the Receivables Securities (each, an
"Indenture"), the Owner Trust Agreements or other agreements) in fully
registered form in substantially the forms of Receivables Securities to be
set forth in the Indentures, Owner Trust Agreements or other agreements
with such changes therein and additional thereto as such Authorized Officer
or Authorized Officers executing the Receivables Securities may deem
necessary, appropriate or desirable, as conclusively evidenced by his or
their execution thereof.

            RESOLVED, that the President, the Treasurer and any Executive Vice
President of the Trust be, and each of them hereby is, in the name and on
behalf of the Trust, authorized to appoint one or more paying agents,
registrars, transfer agents, and other agents and functionaries, and to
execute and deliver, in the name and on behalf of the Trust, any
agreements, instruments or documents relating to any such appointment, for
the purpose of the implementing and giving effect to the respective
provisions of the Indentures, Owner Trust Agreements, Receivables
Securities or other agreements which shall be executed and delivered
pursuant to the foregoing resolutions.

            RESOLVED, that the retention of the law firm of Skadden, Arps,
Slate, Meagher & Flom LLP, and any other firm chosen by the President, the
Treasurer or any Executive Vice President, as special counsel to the Trust
in connection with the establishment of the Owner Trust and the preparation
of documents relating to the issuance and sale of the Receivables
Securities, and any and all related matters, be, and it hereby is, ratified
and approved.

            RESOLVED, that the President, the Treasurer and any Executive
Vice President of the Trust be, and each of them hereby is, authorized and
empowered to retain such other counsel, accountants, investment advisors,
and such other professionals and advisors as he shall deem necessary or
desirable in order to accomplish the purpose and intent of these
resolutions.

            RESOLVED, that the President, the Treasurer and any Executive
Vice President of the Trust be, and each of them hereby is, authorized to
pay any and all expenses and fees arising in connection with the issuance
and sale of the Receivables Securities, any registration, qualification or
exemption under securities laws of any state or other jurisdiction,
including Federal, and otherwise in connection with matters encompassed by
these resolutions.

            RESOLVED, that the President, the Treasurer and any Executive
Vice President of the Trust be, and each of them hereby is, authorized and
directed to execute and deliver or cause to be executed and delivered such
additional or other documents, certificates, and instruments, and to take
any and all such other action as may be deemed by each such Authorized
Officer necessary, desirable or appropriate in order to carry out the
purpose and intent of the foregoing resolutions.

            RESOLVED, that the President, the Treasurer and any Executive
Vice President of the Trust be, and each of them hereby is, in the name and
on behalf of the Trust, authorized, empowered and directed to do and
perform, or cause to be done and performed, all such acts, deeds, and
things and to make, execute, and deliver, or cause to be made, executed,
and delivered, all such agreements, undertakings, documents, instruments,
or certificates in the name and on behalf of the Trust, or otherwise as
such Authorized Officer may deem necessary or appropriate to effectuate or
carry out fully the purposes and intent of the foregoing resolutions,
including, without limitation, the performance of the obligations of the
Trust under the Registration Statement, Purchase Agreement, Underwriting
Agreement, Securities Purchase Agreements, Owner Trust Agreements, Sale and
Servicing Agreements, Limited Guaranty Agreements, Clearing Agreements, and
all agreements that are exhibits to the aforementioned agreements and
documents, or any other agreement, certificate, or instrument referred to
or contemplated herein or therein.

            RESOLVED, that any and all actions taken or contracts entered
into heretofore by any of the President, the Treasurer or any Executive
Vice President of the Trust, as well as any and all actions taken or
contracts entered into by said person as an individual acting for the
Trust, with respect to the Registration Statement, Purchase Agreement,
Underwriting Agreement, Securities Purchase Agreements, Owner Trust
Agreements, Sale and Servicing Agreements, Limited Guaranty Agreements,
Clearing Agreements, and all agreements that are exhibits to the
aforementioned agreements and documents, or the transactions and events
contemplated hereby or thereby, be and the same hereby are ratified,
approved and confirmed, and all such actions and contracts are hereby
adopted as though said individuals had at such time full power and
authority to act for and on behalf of the Trust and in the same manner as
if each and every act had been done pursuant to the specific authorization
of the Board of Managers of the Trust.

            RESOLVED, that for the purpose of facilitating the execution of
this Unanimous Written Consent of the Board of Managers, this document may
be executed in one or more counterparts, each of which counterpart shall be
deemed to be an original and all of which counterparts shall constitute but
one and the same instrument.

            RESOLVED, that these resolutions are effective as of the
12th day of October, 1999.

            IN WITNESS WHEREOF, the undersigned, being all the Managers of
MMCA Auto Receivables Trust have executed this Unanimous Written Consent of
the Board of Managers.


/s/ Hiroshi Yajima                         /s/ John Maynard
- ---------------------------                -----------------------------
  Hiroshi Yajima                            John Maynard

/s/ Charles A. Tredway                     /s/ Yasuhiro Hagihara
- ---------------------------                -----------------------------
  Charles A. Tredway                        Yasuhiro Hagihara

/s/ Kenzo Yamada
- ---------------------------
  Kenzo Yamada





                                                                 Exhibit 25

                                  FORM T-1

                     SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C. 20549

                          STATEMENT OF ELIGIBILITY
                 UNDER THE TRUST INDENTURE ACT OF 1939 OF A
                  CORPORATION DESIGNATED TO ACT AS TRUSTEE

                    CHECK IF AN APPLICATION TO DETERMINE
                    ELIGIBILITY OF A TRUSTEE PURSUANT TO
                             SECTION 305(b)(2)

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

                   Bank of Tokyo-Mitsubishi Trust Company
            (Exact name of trustee as specified in its charter)


     New York                                        13-5643426
     (State of incorporation                         (I.R.S. employer
     if not a U.S. national bank)                    identification no.)

     1251 Avenue of the Americas                     10020
     (Address of principal executive office)         (Zip Code)


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


                        MMCA Auto Receivables Trust
            (Exact name of obligor as specified in its charter)


     Delaware                                        33-0570905
     (State of other jurisdiction of                 (I.R.S. employer
     incorporation or organization)                  identification no.)


     6363 Katella Avenue
     Cypress, CA                                     90630-5205
     (Address of principal executive offices)        (Zip Code)


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

                        ....% Asset Backed Notes ...
                    (Title of the indenture securities)





1.   General information. Furnish the following information as to the
     Trustee:

     (a) Name and address of each examining or supervising authority to
         which it is subject.

                 Name                             Address
                 ----                             -------
         Superintendent of Banks      2 Rector Street, New York, N.Y. 10006,
         of the State New York        and Albany, N.Y. 12203

         Federal Reserve Bank of      33 Liberty Plaza, New York, N.Y. 10045
         New York

         Federal Deposit Insurance    Washington, D.C.  20429
         Corporation

     (b) Whether it is authorized to exercise corporate trust powers.

         Yes

2.   Affiliations with Obligor.

     If the obligor is an affiliate of the trustee, describe each such
     affiliation.

         None.

16.  List of Exhibits.

     Attached herewith pursuant to Rule 7a-29 under the Trust Indenture Act
     of 1939 (the "Act") and 17 C.F.R. 229.10 (d).

     1.  A copy of the Organization Certificate of Bank of Tokyo-Mitsubishi
         Trust Company as now in effect, which contains the authority to
         commence business and a grant of powers to exercise corporate
         trust powers.*

     2.  A copy of the existing By-laws of the Trustee.*

     3.  The consent of the Trustee required by Section 321(b) of the Act.*

     4.  A copy of the latest report of condition of the Trustee published
         pursuant to law or to the requirements of its supervising or
         examining authority.

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

*     Exhibit previously filed with the Securities and Exchange Commission
      with Registration No. 333-32937 and incorporated herein by reference
      thereto.



                                 SIGNATURE


      Pursuant to the requirements of the Act, the Trustee, Bank of
Tokyo-Mitsubishi Trust Company, a corporation organized and existing under
the laws of the State of New York, has duly caused this statement of
eligibility to be signed on its behalf by the undersigned, thereunto duly
authorized, all in The City of New York, and State of New York, on the
13th day of October 1999.


                              BANK OF TOKYO-MITSUBISHI TRUST COMPANY


                              By: /s/ Felyce Caliendo
                                 -----------------------------------
                                 Name:  Felyce Caliendo
                                 Title: Trust Officer





                                 EXHIBIT 6

                      Language for Item 6 of Form T-1


            Bank of Tokyo-Mitsubishi Trust Company hereby consents to the
furnishing of reports of examinations by federal, state, territorial or
district authorities to the Securities and Exchange Commission
("Commission") upon the Commission's request.





                           EXHIBIT 7 TO FORM T-1

             BANK OF TOKYO-MITSUBISHI TRUST COMPANY AND SUBSIDIARIES
                        CONSOLIDATED BALANCE SHEETS


                                                  December  31, 1998 and 1997
- -----------------------------------------------------------------------------
($ In thousands, except share data)                        1998          1997
- -----------------------------------------------------------------------------
ASSETS:
Cash and due from banks                              $  666,759    $  692,239
Interest-bearing deposits placed (note 10)               30,320     1,386,691
Federal funds sold                                      275,000       167,000
Available for sale securities (note 2)                  393,513       503,301
Loans, net of unearned Income (note 3)                2,993,710     4,632,042
      Less allowance for loan losses (note 3)            98,614       119,907
- -----------------------------------------------------------------------------
        Loans, net                                    2,895,096     4,512,135
- -----------------------------------------------------------------------------
Bank premises and equipment net of accumulated
      depreciation of $6,627 and $6,168,
      respectively                                        7,778         9,305
Customers' liability on acceptances                          56           541
Accrued interest receivable                              42,939        64,818
Other assets                                             64,210        33,441
- -----------------------------------------------------------------------------
Total assets                                         $4,375,671    $7,369,471
- -----------------------------------------------------------------------------
LIABILITIES:
Deposits:
      Noninterest-bearing deposits in domestic
           offices                                   $1,335,124    $1,35l,563
      Interest-bearing deposits in domestic
           offices (note 6)                             542,478       519,102
      Interest-bearing deposits in overseas
           offices (note 6)                             326,447     1,989,833
- -----------------------------------------------------------------------------
Total deposits:                                       2,204,049     3,860,498
- -----------------------------------------------------------------------------
Federal funds purchased (overnight) and
      securities sold under agreements to
      repurchase                                        453,462       265,406
Other borrowed funds (including term Federal
      funds purchased of $150,000 in 1997 &
      $149,000 in 1996)                                 558,062     1,946,274
Acceptances outstanding                                      56           541
Accrued interest payable                                 29,087        42,353
Accrued taxes and other liabilities (note 5)            144,395       186,866
- -----------------------------------------------------------------------------
      Liabilities other than capital notes            3,389,111     6,301,938
Capital notes and subordinated debt (note 7)            166,749       313,286
- -----------------------------------------------------------------------------
      Total liabilities                               3,555,860     6,615,224
- -----------------------------------------------------------------------------
STOCKHOLDERS EQUITY (NOTE 4):
Preferred stock (par value $100); 1,000,000
      shares authorized, none outstanding                     -             -
Common stock (par value $100); authorized
      1,485,000 shares; issued 1,329,219 shares:        132,922       132,922
Surplus                                                 311,494       311,494
Undivided profits                                       386,547       303,912
Net unrealized gain on available-for-sale
      securities                                          6,848         5,919
- -----------------------------------------------------------------------------
      Total stockholders equity                         819,811       754,247
- -----------------------------------------------------------------------------
      Total liabilities and stockholder's equity     $4,375,671    $7,369,471
- -----------------------------------------------------------------------------





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