MMCA AUTO RECEIVABLES INC
8-K, 1998-08-31
ASSET-BACKED SECURITIES
Previous: NETMANAGE INC, S-8, 1998-08-31
Next: WICKES INC, S-3, 1998-08-31






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

                     SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C. 20549



                                  FORM 8-K

                          CURRENT REPORT PURSUANT
                       TO SECTION 13 OR 15(D) OF THE
                      SECURITIES EXCHANGE ACT OF 1934


      Date of Report (Date of Earliest Event Reported) August 20, 1998

                        MMCA Auto Owner Trust 1998-1
                    (Issuer with respect to the Notes)
                        MMCA Auto Receivables, Inc. 
                (Originator of MMCA Auto Owner Trust 1998-1)
           (Exact Name of Registrant as Specified in its Charter)


                                  Delaware
               (State or Other Jurisdiction of Incorporation)


       333-58869                                33-0570905
 (Commission File Number)                     (I.R.S. Employer
                                              Identification No.)


6363 Katella Avenue, Cypress, California        90630-5205
(Address of Principal Executive Offices)        (Zip Code)


                               (714) 236-1592
            (Registrant's Telephone Number, Including Area Code)

                               Not Applicable
       (Former Name or Former Address, if Changed Since Last Report)


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



ITEM 5.     OTHER EVENTS.

      The Registrant is filing final forms of the exhibits listed in Item
7(c) below.

ITEM 7.     FINANCIAL STATEMENTS AND EXHIBITS.

      (c) Exhibits.


EXHIBIT
 NO.             DOCUMENT DESCRIPTION
- -------      -------------------------------
 1.1         Underwriting Agreement

 4.1         Amended and Restated Trust Agreement

 4.2         Sale and Servicing Agreement

 4.3         Indenture

 4.4         Administration Agreement

 10.1        Purchase Agreement

 10.2        Yield Supplement Agreement



                                 SIGNATURES

      Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by
the undersigned hereunto duly authorized.


                                      MMCA Auto Receivables, Inc.,
                                        as Originator of MMCA Auto Owner
                                        Trust 1998-1
                                      
                                      
Dated:  August 31, 1998      
                                      By: /s/ Charles A. Tredway
                                          _____________________________
                                          Name:  Charles A. Tredway
                                          Title: Executive Vice President and
                                                 General Manager




                             INDEX TO EXHIBITS


Exhibit No.  Document Description                          Sequential
                                                             Page No.

1.1          Underwriting Agreement

4.1          Amended and Restated Trust Agreement

4.2          Sale and Servicing Agreement

4.3          Indenture

4.4          Administration Agreement

10.1         Purchase Agreement

10.2         Yield Supplement Agreement





                                                            Exhibit No. 1.1



                                $832,518,000

                        MMCA AUTO OWNER TRUST 1998-1

              $200,000,000 5.621% CLASS A-1 ASSET BACKED NOTES
              $250,000,000 5.72% CLASS A-2 ASSET BACKED NOTES
              $322,056,000 5.86% CLASS A-3 ASSET BACKED NOTES
                $60,462,000 6.07% CLASS B ASSET BACKED NOTES


                        MMCA AUTO RECEIVABLES, INC.

                           UNDERWRITING AGREEMENT




                                                            August 13, 1998

MERRILL LYNCH & CO.
Merrill Lynch, Pierce, Fenner & Smith Incorporated
  as Representative of the several Underwriters
Merrill Lynch World Headquarters
World Financial Center
North Tower
New York, New York  10281

Dear Sirs:

        1. Introductory. MMCA Auto Receivables, Inc., a Delaware
corporation (the "Company"), proposes, subject to the terms and conditions
stated herein, to cause MMCA Auto Owner Trust 1998-1 (the "Trust") to issue
and sell $200,000,000 aggregate principal amount of 5.621% Class A-1 Asset
Backed Notes (the "Class A-1 Notes"), $250,000,000 aggregate principal
amount of 5.72% Class A-2 Asset Backed Notes (the "Class A-2 Notes"),
$322,056,000 aggregate principal amount of 5.86% Class A-3 Asset Backed
Notes (the "Class A-3 Notes") and $60,462,000 aggregate principal amount of
6.07% 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
August 1, 1998 (the "Indenture"), between the Trust and Bank of
Tokyo-Mitsubishi Trust Company (the "Indenture Trustee").

        Concurrently with the issuance and sale of the Notes as
contemplated herein, the Trust will issue $97,669,451.88 aggregate
principal amount of certificates of beneficial interest (the
"Certificates"), each representing an interest in the Trust Property. The
Company will retain the Certificates. The Certificates will be issued
pursuant to the Amended and Restated Trust Agreement, dated as of August 1,
1998 (the "Trust Agreement"), between the Company and Wilmington Trust
Company, as Owner Trustee. The Certificates are subordinated to the Notes.

        The assets of the Trust will include, among other things, a pool of
motor vehicle retail installment sale contracts secured by new and used
automobiles and light-and medium-duty trucks (the "Receivables"), with
respect to Actuarial Receivables, certain monies due thereunder on or after
August 1, 1998 (the "Cutoff Date"), and, with respect to Simple Interest
Receivables, certain monies due or received thereunder on or after the
Cutoff Date, such Receivables to be sold to the Trust by the Company and to
be serviced for the Trust by Mitsubishi Motors Credit of America, Inc.
("MMCA" or, in its capacity as servicer, 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 August 1, 1998 (the "Sale and
Servicing Agreement"), among the Trust, the Company 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. The Company hereby agrees with the several
Underwriters named in Schedule A hereto (the "Underwriters") as follows:

        2. Representations and Warranties of the Company. The Company
represents and warrants to, and agrees with, the several Underwriters that:

               (a) A registration statement on Form S-1 (No. 333-58869)
        relating to the Notes, including a form of prospectus, has been
        filed with the Securities and Exchange Commission (the
        "Commission") and either (i) has been declared effective under the
        Securities Act of 1933, as amended (the "1933 Act"), and is not
        proposed to be amended or (ii) is proposed to be amended by
        amendment or post-effective amendment. If the Company does not
        propose to amend the registration 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 1933 Act ("Rule 462(c)").
        For purposes of this Agreement, "Effective Time" means (i) if the
        Company has advised Merrill Lynch & Co., Merrill Lynch, Pierce,
        Fenner & Smith Incorporated ("Merrill Lynch"), 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 declared effective by
        the Commission or has become effective upon filing pursuant to Rule
        462(c), or (ii) if the Company 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 Effective
        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 under the 1933 Act ("Rule 430A Information"), is hereinafter
        referred to as the "Registration Statement". The form of prospectus
        relating to the Notes, as first filed with the Commission pursuant
        to and in accordance with Rule 424(b) under the 1933 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 1933 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 1933 Act and the rules and regulations of the
        Commis sion thereunder (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 1933 Act and the Rules and
        Regulations, and neither of such documents includes, or will
        include, any untrue statement of a material fact or omits, or will
        omit, to state any material fact required to be stated therein or
        necessary, to make the statements therein not misleading. 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 requirements
        of the 1933 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 required to be stated therein
        or necessary to make the statements therein not misleading and
        (iii) no additional registration 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 Company by any Underwriter through the
        Representative specifically for use therein.

               (c) The Company has been duly incorporated and is an
        existing corporation in good standing under the laws of the State
        of Delaware, with power and authority (corporate and other) to own
        its properties and conduct its business as described in the
        Prospectus; and the Company is duly qualified to do business as a
        foreign corporation 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 Company 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 Company of Notes, except
        such as have been obtained and made under the 1933 Act, such as may
        be required under state securities laws and the filing of any
        financing statements required to perfect the Company's, the Trust's
        and the Indenture Trustee's interest in the Receivables, which
        financing statements will be filed in the appropriate offices
        within ten (10) days of the Closing Date (as such term is defined
        in Section 3).

               (e) The Company is not in violation of its Certificate of
        Incorporation or Bylaws or in default in the performance or
        observance of any obligation, agreement, covenant or condition
        contained in any agreement or instrument 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 Company 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 statute, any
        rule, regulation or order of any governmental agency or body or any
        court, domestic or foreign, having jurisdiction over the Company or
        any of its properties, or any agreement or instrument to which the
        Company is a party or by which the Company is bound or to which any
        of the properties of the Company or any such subsidiary is subject,
        or the Certificate of Incorporation or By-laws of the Company, and
        the Company has full power and authority to authorize and issue the
        Notes and the Certificates and to sell the Notes as contemplated by
        this Agreement, 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 Company will have directed the
        Owner Trustee to authenticate and execute the Certificates and,
        when delivered and paid for pursuant to the Trust Agreement, the
        Certificates 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) The Company possesses adequate certificates, authorities
        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 proceedings relating to the revocation or
        modification of any such certificate, authority or permit that, if
        determined adversely to the Company, would individually or in the
        aggregate have a material adverse effect on the Company.

               (h) Except as disclosed in the Prospectus, there are no
        pending actions, suits or proceedings against or affecting the
        Company or any of its properties that, if determined adversely to
        the Company, would individually or in the aggregate have a material
        adverse effect on the condition (financial or other), business or
        results of operations of the Company, or would materially and
        adversely affect the ability of the Company to perform its
        obligations under this Agreement 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; and no such actions, suits or proceedings are
        threatened or, to the Company's knowledge, contemplated.

               (i) As of the Closing Date, the representations and
        warranties of the Company contained in the Basic Documents will be
        true and correct.

               (j) 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 Company,
        whether or not arising in the ordinary course of business and (ii)
        there have been no transactions entered into by the Company, other
        than those in the ordinary course of business, which are material
        with respect to the Company.

               (k) Each of the Basic Documents to which the Company is a
        party has been duly authorized by the Company and, when duly
        executed and delivered by the Company and the other parties
        thereto, will constitute a valid and binding agreement of the
        Company, enforceable against the Company in accordance 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 enforcement 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).

               (l) This Agreement has been duly authorized, executed and
        delivered by the Company.

               (m) The Company has authorized the conveyance of the
        Receivables to the Trust and, as of the Closing Date, the Company
        has directed the Trust to execute and issue the Notes and the
        Certificates and to sell the Notes.

               (n) The Company's assignment and delivery of the Receivables
        to the Trust as of the Closing Date will vest in the Trust all of
        the Company's right, title and interest therein, subject to no
        prior lien, mortgage, security interest, pledge, adverse claim,
        charge or other encumbrance.

               (o) 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.

               (p) The Computer Tape of the Receivables created as of
        August 1, 1998 and made available to the Representative by the
        Servicer was complete and accurate as of the date thereof and
        includes an identifying description of the Receivables that are
        listed on Schedule A to the Sale and Servicing Agreement.

               (q) 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 Company at or prior to the Closing Date
        to the extent then due.

               (r) The consummation of the transactions contemplated by
        this Agreement and the Basic Documents, and the fulfillment of the
        terms hereof and thereof, will not conflict with or result in a
        breach of any of the terms or provisions of, or constitute a
        default under, or result in the creation of any lien, charge or
        encumbrance upon any of the property or assets of the Company
        pursuant to the terms of, any indenture, mortgage, deed of trust,
        loan agreement, guarantee, lease financing agreement or similar
        agreement or instrument under which the Company is a debtor or
        guarantor.

               (s) The Company is not and, after giving effect to the
        issuance of the 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 Company agrees to sell to
the Underwriters, and the Underwriters agree, severally and not jointly, to
purchase from the Company, at a purchase price of, in the case of (i) the
Class A-1 Notes, 100.000000% of the principal amount thereof; (ii) the
Class A-2 Notes, 99.998812% of the principal amount thereof; (iii) the
Class A-3 Notes, 99.990796% of the principal amount thereof; and (iv) the
Class B Notes, 99.990291% 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 Company 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 Merrill Lynch by the Company at a bank acceptable
to Merrill Lynch, 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 August 20, 1998, or at such other time not later than seven full
business days thereafter as Merrill Lynch and the Company 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 Company 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 Company
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 "1934 Act"), the parties hereto have agreed that the
Closing Date will be not later than August 20, 1998, 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 Company. The Company agrees with the
several Underwriters:

               (a) If the Effective Time is prior to the execution and
        delivery of this Agreement, the Company will file the Prospectus
        with the Commission pursuant to and in accordance with subparagraph
        (1) (or, if applicable and if consented to by Merrill Lynch,
        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 Company will advise the Representative promptly
        of any such filing pursuant to Rule 424(b).

               (b) The Company will advise the Representative promptly of
        any proposal to amend or supplement the registration statement as
        filed or the related prospectus, or the Registration Statement or
        the Prospectus, and will not effect such amendment or supple
        mentation without the Representative's consent; and the Company
        will also advise the Representative promptly of the effectiveness
        of the Registration Statement (if its Effective Time is subsequent
        to the execution and delivery of this Agreement) and of any
        amendment or supplementation of the Registration Statement or the
        Prospectus 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 lifting, if issued.

               (c) If, at any time when a prospectus relating to the Notes
        is required to be delivered under the 1933 Act in connection 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 1933 Act, the Company 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 compliance. 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 Company 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 1933 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 Company will furnish to the Representative copies of
        the Registration Statement (two of which will be signed and will
        include all exhibits), each related preliminary prospectus, and, so
        long as delivery of a prospectus relating to the Notes is required
        to be delivered under the 1933 Act in connection 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 furnished on or prior to 3:00 p.m., New York
        time, on the business day following the later of the execution and
        delivery of this Agreement or the Effective Time. All other such
        documents shall be so furnished as soon as available. The Company
        will pay the expenses of printing and distributing to the
        Underwriters all such documents.

               (f) The Company 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 Company 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 delivered to
        the Indenture Trustee, the Owner Trustee or the Noteholders under
        the Indenture, the Sale and Servicing Agreement or the other Basic
        Documents.

               (h) So long as any Note is outstanding, the Company will
        furnish to the Representative by first-class mail as soon as
        practicable, (i) all documents distributed, or caused to be
        distributed, by the Company to Noteholders, (ii) all documents
        filed, or caused to be filed, by the Company with the Commission
        pursuant to the 1934 Act, any order of the Commission thereunder
        and (iii) such other information in the possession of the Company
        concerning the Trust as the Representative from time to time may
        reasonably request.

               (i) The Company 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 Company's officers and employees and any other expenses of the
        Company 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 Company, the Company shall
        furnish such documents and take any such other action.

               (k) On or before the Closing Date, the Company shall cause
        the computer records of the Company and MMCA relating to the
        Receivables to be marked to show the Trust's absolute ownership of
        the Receivables, and from and after the Closing Date neither the
        Company 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 Company herein, to the accuracy of the
statements of Company officers made pursuant to the provisions hereof, to
the performance by the Company 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 Agreement, 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 registration statement to be filed shortly prior to such
        Effective Time), of Ernst & Young LLP, in form and substance
        satisfactory to the Representative and counsel for the
        Underwriters, confirming that they are independent public
        accountants within the meaning of the 1933 Act and the applicable
        Rules and Regulations and stating in effect that (i) they have
        performed certain specified procedures as a result of which they
        determined that certain information of an accounting, financial or
        statistical nature (which is limited to accounting, financial or
        statistical information derived from the general accounting records
        of the Trust, MMCA and the Company) set forth in the Registration
        Statement and the Prospectus (and any supplements thereto), agrees
        with the accounting records of the Trust, MMCA and the Company,
        excluding 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 registration statement as
        proposed to be amended by the amendment or post-effective amendment
        to be filed shortly prior to the Effective Time, including the 430
        Information, 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 execution and
        delivery of this Agreement, the Effective Time shall have occurred
        not later than 5:00 p.m., New York time, on the date following 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
        Company or the Representative, shall be contemplated by the
        Commission.

               (c) The Representative shall have received an opinion of J.
        Sean Plater, Esq., General Counsel of the Company, dated the
        Closing Date and satisfactory in form and substance to the
        Representative and counsel for the Underwriters, to the effect
        that:

                       (i) the Company has been duly incorporated and is an
               existing corpora tion in good standing under the laws of the
               State of Delaware, with full corporate power and authority
               to own its properties and conduct its business as described
               in the Prospectus; the Company 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 Company
               has full power and authority to enter into and perform its
               obligations under this Agreement and the Basic Documents to
               which it is a party, to direct the Owner Trustee to execute
               the Notes and the Certificates, 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 authority 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 jurisdiction 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 consummate 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 Company to the
               Indenture Trustee to authenticate the Notes and the
               direction by the Company to the Owner Trustee to execute the
               Notes has been duly authorized by the Company and, when the
               Notes have been duly executed and delivered by the Owner
               Trustee and, when authenticated 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,
               will be duly and validly issued and outstanding and will be
               entitled to the benefits of the Indenture;

                      (iv) the direction by the Company to the Owner
               Trustee to authenticate and execute the Certificates has
               been duly authorized by the Company and, when the
               Certificates have been duly executed, authenticated and
               delivered in accordance with the terms of the Trust
               Agreement and the Certificates have been delivered to and
               paid for by the Company 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) each Basic Document to which the Company or MMCA
               is a party has been duly authorized, executed and delivered
               by the Company and MMCA, respectively;

                       (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 Company of this Agreement and the Basic
               Documents to which it is a party, for 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 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
               Company pursuant to the Purchase Agreement and the transfer
               of the Trust Property to the Trust pursuant to the Sale and
               Servicing Agreement and the filing of a Uniform Commercial
               Code financing statement in Delaware with respect to the
               grant by the Trust of a security interest in the Trust
               Property to the Indenture Trustee pursuant to the Indenture,
               which financing statements will be filed in the appropriate
               offices within ten (10) days of the Closing Date; (ii) such
               as have been obtained and made under the 1933 Act; and (iii)
               such as may be required under state securities laws;

                     (vii) the execution, delivery and performance of this
               Agreement and the Basic Documents by the Company, the
               execution, delivery and performance of the Note
               Indemnification Agreement and the Basic Documents by MMCA
               and the consummation of any other of the transactions
               contemplated herein, in the Note Indemnification 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 Company pursuant to the terms of the
               Certificate of Incorporation or the By-Laws of MMCA or the
               Company, or any statute, rule, regulation or order of any
               governmental agency or body, or any court having
               jurisdiction over MMCA or the Company or their respective
               properties, or any agreement or instrument known to such
               counsel after due investigation to which MMCA or the Company
               is a party or by which MMCA or the Company or any of their
               respective properties is bound;

                       (viii) such counsel has no reason to believe that
               any part of the Registra tion 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 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
               Registration Statement and the Prospectus of statutes, legal
               and governmental proceedings and contracts and other
               documents are accurate and fairly present the information
               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 Registration 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
               investigations pending to which the Company 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
               Company, (i) that are required to be disclosed in the
               Registration Statement, (ii) asserting the invalidity of
               this Agreement, the Note Indemnification Agreement, any
               Basic Document, the Notes or the Certificates, (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 adversely affect the performance by the
               Company or MMCA of its obligations under, or the validity or
               enforceability of, this Agreement, the Note Indemnification
               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 "CERTAIN FEDERAL INCOME TAX
               CONSEQUENCES";

                       (x) the statements in the Registration Statement
               under the heading "CERTAIN 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 Company 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 the
               Company, the Trust, the Owner Trustee or the Indenture
               Trustee;

                       (xii) this Agreement has been duly authorized,
               executed and delivered by the Company; and the Note
               Indemnification Agreement has been duly authorized, executed
               and delivered by MMCA;

                    (xiii) such counsel is familiar with MMCA's standard
               operating procedures relating to MMCA's acquisition 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 procedures 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 Assignment dated as of August 1, 1997 from
               MMCA to the Company has been duly authorized, executed and
               delivered by MMCA;

                       (xv) the Receivables are chattel paper as defined in
               the UCC; and

                       (xvi) immediately prior to the sale of Receivables
               by MMCA to the Company pursuant to the Purchase Agreement
               and the Assignment, MMCA was the sole owner of all right,
               title and interest in, to and under the Receivables and the
               other property to be transferred by it to the Company.
               Immediately prior to the sale of Receivables by the Company
               to the Trust pursuant to the Sale and Servicing Agreement,
               the Company 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.

               (d) The Representative shall have received an opinion of
        Skadden, Arps, Slate, Meagher & Flom LLP, special counsel to the
        Company, dated the Closing Date, and satisfactory in form and
        substance to the Representative and counsel for the Underwriters,
        to the effect that:

                       (i) each 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 Company's
               rights in the Receivables and proceeds thereof, which
               security interest, if characterized as a transfer for
               security, will secure payment of the Notes;

                     (iii) the financing statement naming the Company as
               debtor and the Trust as secured party in appropriate 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 Receivables and proceeds thereof
               will be perfected, and no other security interest of any
               other creditor of the Company will be equal or prior to the
               security interest of the Owner Trustee in the 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 Receivables and proceeds thereof to
               secure payment of the Notes;

                       (v) assuming that each of the direction by the
               Company to the Indenture Trustee to authenticate the Notes
               and the direction by the Company to the Owner Trustee to
               execute and deliver the Notes has been duly authorized by
               the Company, when the Notes have been duly executed and
               delivered by the Owner Trustee and authenticated 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 Company to
               the Owner Trustee to authenticate and execute the
               Certificates has been duly authorized by the Company, when
               the Certificates have been duly executed, authenticated and
               delivered in accordance with the terms of the Trust
               Agreement and the Certificates have been delivered to and
               paid for by the Company 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 "CERTAIN LEGAL ASPECTS OF THE RECEIVABLES", to the
               extent they constitute matters of law or legal conclusions,
               are correct in all material respects;

                    (viii) the 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 execution, delivery
               and performance by the Company 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 consummation of the transactions contemplated by
               this Agreement, 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 1933 Act;

                       (xi) the Registration Statement was declared
               effective under the 1933 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 1933 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
               1933 Act and the Rules and Regulations; such counsel have no
               reason to believe that any part of the Registration
               Statement or any amendment thereto, as of its effective
               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 counsel need express
               no opinion as to the financial statements or other financial
               data contained in the Registration 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 Company and MMCA,
               in each case as to those documents to which it is a party,
               enforceable against the Company 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
               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 indemnification 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 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 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
               indemnification 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 Company is and,
               after giving effect to the issuance and sale of the Notes
               and the Certificates and the application of the proceeds
               thereof, as described in the Prospectus, neither the Trust
               nor the Company will be, an "investment company" as defined
               in the Investment Company Act of 1940, as amended;

                      (xv) the Notes, the Certificates, the Purchase
               Agreement, the Administra tion 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 descriptions
               thereof contained in the Registration Statement and the
               Prospectus;

                     (xvi) the Trust Agreement is the legal, valid and
               binding agreement of the Company, enforceable against the
               Company, in accordance with its terms under
               the law of the State of Delaware; and

                    (xvii) this Agreement has been duly authorized,
               executed and delivered by the Company; and the Note
               Indemnification Agreement has been duly authorized, executed
               and delivered by MMCA.

               (e) The Representative shall have received an opinion of
        Skadden, Arps, Slate, Meagher & Flom LLP, special tax counsel for
        the Company, dated the Closing Date and satisfactory 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 indebtedness of the Trust that is secured
        by the Receivables, (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--ERISA Considerations", "ERISA
        CONSIDERATIONS", "SUMMARY--Tax Status", "CERTAIN FEDERAL INCOME TAX
        CONSE QUENCES" and "DESCRIPTION OF THE NOTES--Indenture--" (last
        sentence of second paragraph under "--Events of Default" and last
        sentence of first paragraph under "--Remedies" only), to the extent
        such statements constitute matters of law or legal conclusions with
        respect thereto, are correct in all material respects.

               (f) The Representative shall have received an opinion of
        Skadden, Arps, Slate, Meagher & Flom LLP, special tax counsel for
        the Company, dated the Closing Date and satisfactory in form and
        substance to the Representative and counsel for the Underwriters,
        to the effect that for California and Delaware state franchise and
        California and Delaware state income tax purposes (i) the Notes
        will be characterized as indebtedness of the Trust that is secured
        by the Receivables, (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--Tax Status" and "CERTAIN STATE TAX
        CONSEQUENCES", 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 from Brown & Wood
        LLP, counsel for the Underwriters, such opinion or opinions, dated
        the Closing Date, with respect to the validity of the Notes, the
        Registration Statement, the Prospectus and other related matters as
        the Representative may require, and the Company shall have
        furnished to such counsel such documents as it may request for the
        purpose of enabling it to pass upon such matters.

               (h) The Representative shall have received a certificate,
        dated the Closing Date, of the Chairman of the Board, the President
        or any Vice-President and a principal financial or accounting
        officer of each of the Company and MMCA in which such officers, to
        the best of their knowledge after reasonable investigation, shall
        state that: the representations and warranties of the Company in
        this Agreement are true and correct; the representations of MMCA in
        the Note Indemnification Agreement are true and correct; the
        Company or MMCA, as applicable, has complied with all agreements
        and satisfied all conditions on its part to be performed or
        satisfied hereunder at or prior to the Closing Date; the
        representations and warranties of the Company or MMCA, as
        applicable, in the Basic Documents are true and correct as of the
        dates specified in such agreements; the Company or MMCA, as
        applicable, has complied with all agreements and satisfied all
        conditions on its part to be performed or satisfied under such
        agreements at or prior to the Closing Date; 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 in the
        condition, financial or otherwise, or in the earnings, business
        affairs or business prospects of the Company or MMCA, whether or
        not arising in the ordinary course of business.

               (i) The Representative shall have received an opinion of
        Pryor, Cashman, Sherman & Flynn, counsel to the Indenture Trustee,
        dated the Closing Date and satis factory in form and substance to
        the Representative and counsel for the Underwriters, to
        the effect that:

                       (i) the Indenture Trustee is a banking corporation
               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 Indenture and
               the Administration Agreement and the acceptance 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 authorized by all necessary corporate action of
               the Indenture Trustee and each has been duly executed and
               delivered on behalf of the Indenture Trustee;

                      (iv) the Indenture, the Sale and Servicing Agreement
               and the Adminis tration Agreement constitute valid and
               binding obligations of the Indenture Trustee enforceable
               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 Agreement
               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 Indenture Trustee under the Trust
               Indenture Act;

                      (vi) each of the Notes has been duly authenticated by
               the Indenture Trustee;

                     (vii) neither the consummation by the Indenture
               Trustee of the transac tions 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 Agreement, 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.

               (j) 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 Underwriters, 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 delivered 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 transfer, reorganization, morato rium and other
               similar laws affecting creditors' rights generally from time
               to time in effect, 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);

                  (iii) the Certificates have been duly executed,
               authenticated and delivered by the Owner Trustee as owner
               trustee and authenticating agent; each of the Notes has been
               duly executed and delivered by the Owner Trustee, on behalf
               of the
               Trust;

                   (iv) the execution and delivery by the Owner Trustee of
               the Trust Agree ment 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.

               (k) The Representative shall have received an opinion of
        Richards, Layton & Finger, P.A., special Delaware counsel to the
        Trust, dated the Closing Date and satis factory 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 Business
               Trust Act, 12 Del.C. ss.3801 et seq. (the "Delaware Act");

                   (ii) the Trust has the power and authority under the
               Delaware Act and the Trust Agreement, and the Trust
               Agreement authorizes the Owner Trustee, to execute, deliver
               and perform its obligations under the Sale and Servicing
               Agreement, the Indenture, the Administration 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 Receivables 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 ss.9-312(4) of the
               Delaware UCC and temporarily perfected security interests in
               proceeds under ss.9-306(3) of the Delaware UCC;

                   (iv) no re-filing or other action is necessary under the
               Delaware UCC in order to maintain the perfection of such
               security interest except for the filing of continuation
               statements at five year intervals;

                    (v) 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 Company, the Certificates will be validly issued and
               entitled to the benefits of the Trust Agreement; and

                   (vi) under 12 Del. C. ss.3805(b), no creditor of any
               Certificateholder (including creditors of the Company in its
               capacity as Certificateholder) shall have any right to
               obtain possession of, or otherwise exercise legal or
               equitable remedies with respect to, the property of the
               Trust except in accordance with the terms of the Trust
               Agreement.

               (l) The Representative shall have received an opinion of
        Skadden, Arps, Slate, Meagher & Flom LLP, counsel to the Company,
        dated the Closing Date and satis factory in form and substance to
        the Representative and counsel for the Underwriters, (i) with
        respect to the characterization of the transfer of the Receivables
        by MMCA to the Company and from the Company to the Trust and (ii)
        to the effect that should MMCA become the debtor in a case under
        the Bankruptcy Code, and the Company 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
        bankruptcy jurisdiction, the court, exercising reasonable judgment
        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
        Company with those of MMCA and such opinion shall be in
        substantially the form previously discussed with the Representative
        and counsel for the Underwriters and in any event satisfactory in
        form and in substance to the Representative and counsel for the
        Underwriters.

               (m) The Representative shall have received evidence
        satisfactory to it and its counsel that, within ten (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 Company and the
        transfer of the interest of the Company 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.

               (n) The Representative shall have received an opinion of
        Skadden, Arps, Slate, Meagher & Flom LLP, special counsel to the
        Company, 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 payment 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.

               (o) Each Class of the Class A Notes shall have been rated in
        the highest rating category by Moody's and Standard & Poor's and
        the Class B Notes shall have been rated in the third highest
        category by Moody's and Standard & Poor's.

               (p) 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.

               (q) On or prior to the Closing Date, the Certificates shall
        have been issued to the Company.

               (r) The Representative shall have received from Skadden,
        Arps, Slate, Meagher & Flom LLP and each other counsel for the
        Company, 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 Underwriters.

        The Company 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 Company agrees to indemnify and hold harmless each
        Underwriter and each person, if any, who controls any Underwriter
        within the meaning of Section 15 of the 1933 Act or Section 20 of
        the 1934 Act as follows:

                       (i) against any and all loss, liability, claim,
               damage and expense whatsoever, as incurred, arising out of
               any untrue statement or alleged untrue statement of a
               material fact contained in the Registration Statement (or
               any amendment thereto), including the Rule 430A Information
               or the omission or alleged omission therefrom of a material
               fact required to be stated therein or necessary to make the
               statements therein not misleading or arising out of any
               untrue statement or alleged untrue statement of a material
               fact contained in any preliminary prospectus or the
               Prospectus (or any amendment or supplement thereto) or the
               omission or alleged omission therefrom of a material fact
               necessary in order to make the statements therein, in the
               light of the circumstances under which they were made, not
               misleading;

                      (ii) against any and all loss, liability, claim,
               damage and expense whatsoever, as incurred, to the extent of
               the aggregate amount paid in settlement of any litigation,
               or any investigation or proceeding by any governmental
               agency or body, commenced or threatened, or of any claim
               whatsoever based upon any such untrue statement or omission,
               or any such alleged untrue statement or omission; provided
               that (subject to Section 7(d) below) any such settlement is
               effected with the written consent of the Company; and

                     (iii) against any and all expense whatsoever, as
               incurred (including the fees and disbursements of counsel
               chosen by Merrill Lynch), reasonably incurred in
               investigating, preparing or defending against any
               litigation, or any investigation or proceeding by any
               governmental agency or body, commenced or threatened, or any
               claim whatsoever based upon any such untrue statement or
               omission, or any such alleged untrue statement or omission,
               to the extent that any such expense is not paid under clause
               (i) or (ii) above;

        provided, however, that this indemnity agreement shall not apply to
        any loss, liability, claim, damage or expense to the extent arising
        out of any untrue statement or omission or alleged untrue statement
        or omission made in reliance upon and in conformity with written
        information furnished to the Company by any Underwriter through
        Merrill Lynch expressly for use in the Registration Statement (or
        any amendment thereto), including the Rule 430A Information, or any
        preliminary prospectus or the Prospectus (or any amendment or
        supplement thereto). The foregoing indemnity with respect to any
        untrue statement contained in or any omission from the Prospectus
        shall not inure to the benefit of any Underwriter (or any person
        controlling such Underwriter) from whom the person asserting any
        such loss, liability, claim, damage or expense purchased any of the
        Notes that are the subject thereof if (i) the untrue statement or
        omission contained in the Prospectus was corrected; (ii) such
        person was not sent or given a copy of the Prospectus which
        corrected the untrue statement or omission at or prior to the
        written confirmation of the sale of such Notes to such person if
        required by applicable law; and (iii) the Company satisfied its
        obligation pursuant to Section 4(e) of this Agreement to provide a
        sufficient number of copies of the Prospectus to the Underwriters.

               (b) Each Underwriter severally agrees to indemnify and hold
        harmless the Company, its directors, each of its officers who
        signed the Registration Statement, and each person, if any, who
        controls the Company within the meaning of Section 15 of the 1933
        Act or Section 20 of the 1934 Act against any and all loss,
        liability, claim, damage and expense described in the indemnity
        contained in subsection (a) of this Section, as incurred, but only
        with respect to untrue statements or omissions, or alleged untrue
        statements or omissions, made in the Registration Statement (or any
        amendment thereto), including the Rule 430A Information, or any
        preliminary prospectus or the Prospectus (or any amendment or
        supplement thereto) in reliance upon and in conformity with written
        information furnished to the Company by such Underwriter through
        Merrill Lynch expressly for use in the Registration Statement (or
        any amendment thereto) or such preliminary prospectus or the
        Prospectus (or any amendment or supplement thereto).

               (c) Each indemnified party shall give notice as promptly as
        reasonably practicable to each indemnifying party of any action
        commenced against it in respect of which indemnity may be sought
        hereunder, but failure to so notify an indemnifying party shall not
        relieve such indemnifying party from any liability hereunder to the
        extent it is not materially prejudiced as a result thereof and in
        any event shall not relieve it from any liability which it may have
        otherwise than on account of this indemnity agreement. In the case
        of parties indemnified pursuant to Section 7(a) above, counsel to
        the indemnified parties shall be selected by Merrill Lynch, and, in
        the case of parties indemnified pursuant to Section 7(b) above,
        counsel to the indemnified parties shall be selected by the
        Company. An indemnifying party may participate at its own expense
        in the defense of any such action; provided, however, that counsel
        to the indemnifying party shall not (except with the consent of the
        indemnified party) also be counsel to the indemnified party. In no
        event shall the indemnifying parties be liable for fees and
        expenses of more than one counsel (in addition to any local
        counsel) separate from their own counsel for all indemnified
        parties in connection with any one action or separate but similar
        or related actions in the same jurisdiction arising out of the same
        general allegations or circumstances. No indemnifying party shall,
        without the prior written consent of the indemnified parties,
        settle or compromise or consent to the entry of any judgment with
        respect to any litigation, or any investigation or proceeding by
        any governmental agency or body, commenced or threatened, or any
        claim whatsoever in respect of which indemnification or
        contribution could be sought under this Section 7 hereof (whether
        or not the indemnified parties are actual or potential parties
        thereto), unless such settlement, compromise or consent (i)
        includes an unconditional release of each indemnified party from
        all liability arising out of such litigation, investigation,
        proceeding or claim 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 at any time an indemnified party shall have requested
        an indemnifying party to reimburse the indemnified party for fees
        and expenses of counsel, such indemnifying party agrees that it
        shall be liable for any settlement of the nature contemplated by
        Section 7(a)(ii) effected without its written consent if (i) such
        settlement is entered into more than 45 days after receipt by such
        indemnifying party of the aforesaid request, (ii) such indemnifying
        party shall have received notice of the terms of such settlement at
        least 30 days prior to such settlement being entered into and (iii)
        such indemnifying party shall not have reimbursed such indemnified
        party in accordance with such request prior to the date of such
        settlement.

               (e) If the indemnification provided for in Section 6 hereof
        is for any reason unavailable to or insufficient to hold harmless
        an indemnified party in respect of any losses, liabilities, claims,
        damages or expenses referred to therein, then each indemnifying
        party shall contribute to the aggregate amount of such losses,
        liabilities, claims, damages and expenses incurred by such
        indemnified party, as incurred, (i) in such proportion as is
        appropriate to reflect the relative benefits received by the
        Company on the one hand and the Underwriters on the other hand from
        the offering of the Notes pursuant to this Agreement or (ii) if the
        allocation provided by clause (i) 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 Company on the one hand and of the
        Underwriters on the other hand in connection with the statements or
        omissions which resulted in such losses, liabilities, claims,
        damages or expenses, as well as any other relevant equitable
        considerations.

               The relative benefits received by the Company on the one
        hand and the Underwriters on the other hand in connection with the
        offering of the Notes pursuant to this Agreement shall be deemed to
        be in the same respective proportions as the total net proceeds
        from the offering of the Notes pursuant to this Agreement (before
        deducting expenses) received by the Company and the total
        underwriting discount received by the Underwriters, in each case as
        set forth on the cover of the Prospectus, bear to the aggregate
        initial public offering price of the Notes as set forth on such
        cover.

               The relative fault of the Company on the one hand and the
        Underwriters on the other hand shall be determined by reference to,
        among other things, whether any such untrue or alleged untrue
        statement of a material fact or omission or alleged omission to
        state a material fact relates to information supplied by the
        Company or by the Underwriters and the parties' relative intent,
        knowledge, access to information and opportunity to correct or
        prevent such statement or omission.

               The Company and the Underwriters agree that it would not be
        just and equitable if contribution pursuant to this Section 7 were
        determined by pro rata allocation (even if the Underwriters were
        treated as one entity for such purpose) or by any other method of
        allocation which does not take account of the equitable
        considerations referred to above in this Section 7. The aggregate
        amount of losses, liabilities, claims, damages and expenses
        incurred by an indemnified party and referred to above in this
        Section 7 shall be deemed to include any legal or other expenses
        reasonably incurred by such indemnified party in investigating,
        preparing or defending against any litigation, or any investigation
        or proceeding by any governmental agency or body, commenced or
        threatened, or any claim whatsoever based upon any such untrue or
        alleged untrue statement or omission or alleged omission.

               Notwithstanding the provisions of this Section 7, 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 any 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 1933 Act) shall be entitled to
        contribution from any person who was not guilty of such fraudulent
        misrepresentation.

               For purposes of this Section 7, each person, if any, who
        controls an Underwriter within the meaning of Section 15 of the
        1933 Act or Section 20 of the 1934 Act shall have the same rights
        to contribution as such Underwriter, and each director of the
        Company, each officer of the Company who signed the Registration
        Statement, and each person, if any, who controls the Company within
        the meaning of Section 15 of the 1933 Act or Section 20 of the 1934
        Act shall have the same rights to contribution as the Company. The
        Underwriters' respective obligations to contribute pursuant to this
        Section 7 are several in proportion to the principal amount of
        Notes set forth opposite their respective names in Schedule A
        hereto (after giving effect to Section 9, if applicable) and not
        joint.

        8. Termination of Agreement. The Representative may terminate this
Agreement, by notice to the Company, at any time at or prior to the Closing
Date (i) if there has been, since the time of execution of this Agreement
or since the respective dates as of which information is given in the
Prospectus, (a) any material adverse change in the condition, financial or
otherwise, or in the earnings, business affairs or business prospects of
the Company, whether or not arising in the ordinary course of business, or
(b) 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 and light-and medium-duty truck
financing business of the Trust, the Company, Mitsubishi Motor Sales of
America, Inc., Mitsubishi Motors Corporation or MMCA which, in the judgment
of the Representative, materially impairs the investment quality of each
Class of the Notes or 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; (ii) if there has occurred any downgrading in the rating of
the debt securities of the Company by any "nationally recognized
statistical rating organization" (as such term is defined for purposes of
Rule 436(g) under the 1933 Act), or any public announcement that such
organization has under surveillance or review its rating of any debt
securities of the Company (other than an announcement with positive
implications of a possible upgrading, and no implication of a possible
downgrading, of such rating); (iii) if there has occurred any material
adverse change in the financial markets in the United States or the
international financial markets, any outbreak of hostilities or escalation
thereof or other calamity or crisis or any change or development involving
a prospective change in international political, financial or economic
conditions, in each case the effect of which is such as to make it, in the
judgment of the Representative, impracticable to market the Notes or to
enforce contracts for the sale of the Notes; (iv) if trading in any
securities of the Company, MMCA or Mitsubishi Motor Sales of America, Inc.
has been suspended or materially limited by the Commission, or if trading
generally on either the American Stock Exchange or the New York Stock
Exchange or in the Nasdaq National Market has been suspended or materially
limited, or minimum or maximum prices for trading have been fixed, or
maximum ranges for prices have been required, by any of said exchanges or
by order of the Commission, the National Association of Securities Dealers,
Inc. or any other governmental authority; or (v) if a banking moratorium
has been declared by federal, New York or California authorities.

        9. 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 Company 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 Company 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
Company, except as provided in Section 10. 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.

        10. Survival of Certain Representations and Obligations. The
respective indemnities, agreements, representations, warranties and other
statements of the Company 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 Company 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 Sections 8 or 9 or if for any
reason the purchase of the Notes by the Underwriters is not consummated,
the Company shall remain responsible for the expenses to be paid or
reimbursed by it pursuant to Section 5 and the respective obligations of
the Company 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 9 or the occurrence of any event
specified in clause (ii), (iii) or (iv) of Section 8(c), the Company 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.

        11. Notices. All communications hereunder will be in writing and,
if sent to the Underwriters, will be mailed, delivered or sent by facsimile
and confirmed to the Representative at Merrill Lynch & Co., Merrill Lynch,
Pierce, Fenner & Smith Incorporated, North Tower, World Financial Center,
New York, New York, 10281-1201, Attention: Theodore F. Breck, Director
(facsimile number (212) 449-9015), or, if sent to the Company, 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.

        12. 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 Company or by a trust for which the Company 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 Company any bankruptcy,
reorganization, arrangement, insolvency or liquidation proceedings or other
proceedings under any Federal or state bankruptcy or similar law.

        13. 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.

        14. 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.

        15. 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.

        16.    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 Company 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 Company one
of the counterparts hereof, whereupon it will become a binding agreement
between the Company and the several Underwriters in accordance with its
terms.


                                 Very truly yours,              
                                                                
                                 MMCA AUTO RECEIVABLES, INC.    
                                                                
                                                                
                                                                
                                 By:  /s/ Hideyuki Kitamura     
                                      _________________________ 
                                      Name:   Hideyuki Kitamura 
                                      Title:  Treasurer         
                                                                

The foregoing Underwriting Agreement 
is hereby confirmed and accepted as of
the date first above written.

MERRILL LYNCH & CO.
MERRILL LYNCH, PIERCE, FENNER & SMITH
           INCORPORATED


By:  /s/ Theodore F. Breck
     ___________________________
     Name:   Theodore F. Breck
     Title:  Director

Acting on behalf of itself and as the 
Representative of the several
Underwriters.



                                 SCHEDULE A


<TABLE>
<CAPTION>


                                               Amount of    Amount of     Amount of    Amount of
                                               Class A-1    Class A-2     Class A-3     Class B
         Underwriter                             Notes        Notes         Notes        Notes
         -----------                           ---------    ---------     ---------    ---------

<S>                                            <C>          <C>          <C>          <C>        
Merrill Lynch, Pierce, Fenner & Smith
           Incorporated                        $50,000,000  $62,500,000  $80,556,000  $60,462,000
Credit Suisse First Boston Corporation          50,000,000   62,500,000   80,500,000            0
Lehman Brothers Inc.                            50,000,000   62,500,000   80,500,000            0
J.P. Morgan Securities Inc.
                                                                                       ----------
                                                50,000,000   62,500,000   80,500,000            0
                                                ----------   ----------   ----------           --



        Total                                 $200,000,000 $250,000,000 $322,056,000  $60,462,000
                                              ============ ============ ============  ===========



</TABLE>


                                                            Exhibit No. 4.1 
  

    =======================================================================

  
  
                            AMENDED AND RESTATED 
  
                              TRUST AGREEMENT 
  
  
                                  between 
  
  
                        MMCA AUTO RECEIVABLES, INC., 
  
                               as Depositor, 
  
  
                                    and 
  
                         WILMINGTON TRUST COMPANY, 
  
                              as Owner Trustee 
  
    
  
                         Dated as of August 1, 1998 
  

  
    =======================================================================
  
  
         

                             TABLE OF CONTENTS 
  
                                                                       Page 
                                  ARTICLE I
  
                                DEFINITIONS 
  
      SECTION 1.1.  Capitalized Terms  . . . . . . . . . . . . . . . . . . 1
      SECTION 1.2.  Other Definitional Provisions  . . . . . . . . . . . . 4

                                 ARTICLE II
  
                         ORGANIZATION OF THE TRUST 
  
      SECTION 2.1.  Name . . . . . . . . . . . . . . . . . . . . . . . . . 6
      SECTION 2.2.  Office . . . . . . . . . . . . . . . . . . . . . . . . 6
      SECTION 2.3.  Purposes and Powers  . . . . . . . . . . . . . . . . . 6
      SECTION 2.4.  Appointment of Owner Trustee.  . . . . . . . . . . . . 7
      SECTION 2.5.  Initial Capital Contribution of Owner Trust 
                    Estate . . . . . . . . . . . . . . . . . . . . . . . . 7
      SECTION 2.6.  Declaration of Trust . . . . . . . . . . . . . . . . . 7
      SECTION 2.7.  [Reserved.]  . . . . . . . . . . . . . . . . . . . . . 8
      SECTION 2.8.  Title to Trust Property  . . . . . . . . . . . . . . . 8
      SECTION 2.9.  Situs of Trust . . . . . . . . . . . . . . . . . . . . 8
      SECTION 2.10.  Representations and Warranties of the Depositor . . . 8
      SECTION 2.11.  Federal Income Tax Matters  . . . . . . . . . . . .  10
  
                               ARTICLE III
  
                TRUST CERTIFICATES AND TRANSFER OF INTERESTS 
  
      SECTION 3.1.  Initial Ownership  . . . . . . . . . . . . . . . . .  11
      SECTION 3.2.  The Certificates . . . . . . . . . . . . . . . . . .  11
      SECTION 3.3.  Authentication of Certificates . . . . . . . . . . .  12
      SECTION 3.4.  Registration of Certificates; Transfer and 
                    Exchange of Certificates . . . . . . . . . . . . . .  12
      SECTION 3.5.  Mutilated, Destroyed, Lost or Stolen Certificates  .  19
      SECTION 3.6.  Persons Deemed Owners of Certificate . . . . . . . .  19
      SECTION 3.7.  Access to List of Certificateholders' Names 
                    and Addresses  . . . . . . . . . . . . . . . . . . .  19 
      SECTION 3.8.  Maintenance of Office or Agency  . . . . . . . . . .  20
      SECTION 3.9.  Appointment of Paying Agent  . . . . . . . . . . . .  20

                                 ARTICLE IV
  
                          ACTIONS BY OWNER TRUSTEE 
  
      SECTION 4.1.  Prior Notice to Certificateholders with 
                    Respect to Certain Matters . . . . . . . . . . . . .  22
      SECTION 4.2.  Action by Certificateholders with Respect to 
                    Certain Matters  . . . . . . . . . . . . . . . . . .  23
      SECTION 4.3.  Action by Certificateholders with Respect to 
                    Bankruptcy . . . . . . . . . . . . . . . . . . . . .  23
      SECTION 4.4.  Restrictions on Certificateholders' Power  . . . . .  23
      SECTION 4.5.  Majority Control . . . . . . . . . . . . . . . . . .  23
  
                                ARTICLE V

                 APPLICATION OF TRUST FUNDS; CERTAIN DUTIES 
  
      SECTION 5.1.  Establishment of Certificate Distribution Account  .  24
      SECTION 5.2.  Application of Trust Funds . . . . . . . . . . . . .  24
      SECTION 5.3.  Method of Payment  . . . . . . . . . . . . . . . . .  25
      SECTION 5.4.  No Segregation of Monies; No Interest  . . . . . . .  25
      SECTION 5.5.  Accounting and Reports to the Noteholders,
                    Certificateholders, the Internal Revenue  
                    Service and Others . . . . . . . . . . . . . . . . .  26 
      SECTION 5.6.  Signature on Returns; Tax Matters Partner  . . . . .  26

                                 ARTICLE VI

                   AUTHORITY AND DUTIES OF OWNER TRUSTEE 
  
      SECTION 6.1.  General Authority  . . . . . . . . . . . . . . . . .  28
      SECTION 6.2.  General Duties . . . . . . . . . . . . . . . . . . .  28
      SECTION 6.3.  Action upon Instruction  . . . . . . . . . . . . . .  28
      SECTION 6.4.  No Duties Except as Specified in this 
                    Agreement or in Instructions . . . . . . . . . . . .  30 
      SECTION 6.5.  No Action Except Under Specified 
                    Documents or Instructions  . . . . . . . . . . . . .  30 
      SECTION 6.6.  Restrictions . . . . . . . . . . . . . . . . . . . .  30

                                 ARTICLE VII
  
                        REGARDING THE OWNER TRUSTEE 
  
      SECTION 7.1.  Acceptance of Trusts and Duties  . . . . . . . . . .  32
      SECTION 7.2.  Furnishing of Documents  . . . . . . . . . . . . . .  33
      SECTION 7.3.  Representations and Warranties . . . . . . . . . . .  33
      SECTION 7.4.  Reliance; Advice of Counsel  . . . . . . . . . . . .  34
      SECTION 7.5.  Not Acting in Individual Capacity  . . . . . . . . .  35
      SECTION 7.6.  Owner Trustee Not Liable for Certificates 
                    or Receivables . . . . . . . . . . . . . . . . . . .  35 
      SECTION 7.7.  Owner Trustee May Own Certificates and Notes . . . .  36

                                ARTICLE VIII

                       COMPENSATION OF OWNER TRUSTEE 
  
      SECTION 8.1.  Owner Trustee's Fees and Expenses  . . . . . . . . .  37
      SECTION 8.2.  Indemnification  . . . . . . . . . . . . . . . . . .  37 
      SECTION 8.3.  Payments to the Owner Trustee  . . . . . . . . . . .  37

                                 ARTICLE IX

                                TERMINATION 
  
      SECTION 9.1.  Termination of Trust Agreement . . . . . . . . . . .  38
      SECTION 9.2.  Dissolution upon Bankruptcy of the Depositor . . . .  39
      SECTION 9.3.  Prepayment of the Certificates.  . . . . . . . . . .  39
  
                                ARTICLE X

           SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES 
  
      SECTION 10.1. Eligibility Requirements for Owner Trustee  . . . .   42
      SECTION 10.2. Resignation or Removal of Owner Trustee . . . . . .   42
      SECTION 10.3. Successor Owner Trustee . . . . . . . . . . . . . .   43
      SECTION 10.4. Merger or Consolidation of Owner Trustee  . . . . .   44
      SECTION 10.5. Appointment of Co-Trustee or Separate Trustee . . .   44
  
                                 ARTICLE XI

                               MISCELLANEOUS 
  
      SECTION 11.1.  Supplements and Amendments  . . . . . . . . . . . .  47
      SECTION 11.2.  No Legal Title to Owner Trust Estate in
                     Certificateholders  . . . . . . . . . . . . . . . .  49 
      SECTION 11.3.  Limitation on Rights of Others  . . . . . . . . . .  49
      SECTION 11.4.  Notices . . . . . . . . . . . . . . . . . . . . . .  49
      SECTION 11.5.  Severability  . . . . . . . . . . . . . . . . . . .  49
      SECTION 11.6.  Separate Counterparts . . . . . . . . . . . . . . .  50
      SECTION 11.7.  Successors and Assigns  . . . . . . . . . . . . . .  50
      SECTION 11.8.  Covenants of the Depositor  . . . . . . . . . . . .  50
      SECTION 11.9.  No Petition . . . . . . . . . . . . . . . . . . . .  50
      SECTION 11.10. No Recourse  . . . . . . . . . . . . . . . . . . .   51
      SECTION 11.11. Headings . . . . . . . . . . . . . . . . . . . . .   51
      SECTION 11.12. Governing Law  . . . . . . . . . . . . . . . . . .   51
  
                                  EXHIBITS 
  
 EXHIBIT A            Form of Certificate 
 EXHIBIT B            [Reserved] 
 EXHIBIT C            Form of Certificate of Trust 
 EXHIBIT D            Form of Rule 144A Transferor 
                        Certificate 
 EXHIBIT E            Form of Investment Letter   
                        Qualified Institutional Buyer 
 EXHIBIT F            Form of Investment Letter   
                        Institutional Accredited Investor 



           AMENDED AND RESTATED TRUST AGREEMENT, dated as of August 1, 1998
 (as the same may be further amended, supplemented or otherwise modified and
 in effect from time to time, this "Agreement"), between MMCA AUTO
 RECEIVABLES, INC., a Delaware corporation, 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 July 9, 1998 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 Purchase
 Agreement, the Sale and Servicing Agreement, the Indenture, the Yield
 Supplement Agreement, the Note Depository Agreement, the Administration
 Agreement and the other documents and certificates delivered in connection
 therewith. 
  
           "Business Trust Statute" shall mean Chapter 38 of Title 12 of the
 Delaware Code, 12 Del. Code section 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 C 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
 Company). 
  
           "Depositor" shall mean MMCA Auto Receivables, Inc., a Delaware
 corporation. 
  
           "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 August 1, 1998,
 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 $97,669,451.88. 
  
           "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 9.3(a). 
  
           "Prepayment Price" means an amount equal to the Certificate
 Balance. 
  
           "Qualified Institutional Buyer" has the meaning specified in Rule
 144A. 
  
           "Record Date" shall mean, with respect to any Payment Date, the
 close of business on the fourteenth day of the calendar month in which such
 Payment Date occurs. 
  
           "Rule 144A" shall have the meaning assigned to such term in
 Section 3.4(c). 
  
           "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 August 1, 1998, by 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 1998-1", 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 the 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 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 July 9, 1998, 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 of Delaware. 
  
           SECTION 2.7.  [Reserved.] 
  
           SECTION 2.8.  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 2.9.  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 2.10.  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
 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)  The Depositor 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 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
 articles of incorporation or by-laws 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 2.11.  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. section 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
 and with respect to which the Depositor has received an opinion of counsel
 that the Trust will be characterized as a "nonentity" under Treas. Reg.
 section301.7701-3 for Federal, state and all other income tax purposes, 
  
           (a)  amounts paid to the Depositor pursuant to Sections 4.7(a)
      and (b) 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; 
  
            (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 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 an
 authorized 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 chairman of the board, its
 president, any executive vice president, any vice president, its secretary
 or its treasurer, 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 D 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 E 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 F 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. section 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 E or F 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 D and
           (y) the transferee executes and delivers to the Trust and the
           Certificate Registrar an investment letter substantially in the
           form attached as Exhibit E. 
  
                (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; and 
  
                (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 F.  
  
           (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 4.9 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. sections 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 of 1933, as amended, the Securities Act of 1934, as amended
 applicable state securities law or the Investment Company Act; 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 , as the case may
 be, 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(c) 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) [Reserved] 
  
           (c)  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 4.9 of
 the Sale and Servicing Agreement with respect to such Payment Date. 
  
           (d)  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 Noteholders,
 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(d) 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 17, 1998, 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 Internal Revenue Code of 1986, as amended.  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 $832,518,000 (comprised of
 $200,000,000 in aggregate principal amount of Class A-1 Notes, $250,000,000
 in aggregate principal amount of Class A-2 Notes, $322,056,000 in aggregate
 principal amount of Class A-3 Notes and $60,462,000 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 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
 terminate 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.  Dissolution upon Bankruptcy of the Depositor. 
 Promptly after the occurrence of any Insolvency Event with respect to the
 Depositor, (A) the Depositor shall give the Indenture Trustee and the Owner
 Trustee written notice of such Insolvency Event, (B) the Owner Trustee
 shall, upon the receipt of such written notice from the Depositor, give
 prompt written notice to the Certificateholders, holders of interests, if
 any, in the Reserve Account and the Indenture Trustee, of the occurrence of
 such event and (C) the Indenture Trustee shall, upon receipt of written
 notice of such Insolvency Event from the Owner Trustee or the Depositor,
 give prompt written notice to the Noteholders of the occurrence of such
 event; 
  
           SECTION 9.3.  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 9.3(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
 Certificate  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 9.3(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 9.3(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 9.3(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 51% 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 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 (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 Issuer 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 Issuer 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.  Except for
 Section 2.7, 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 (other than
 Section 2.7), 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, Inc. 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.  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 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. 
  
           SECTION 11.10.  No Recourse.  Each Certificateholder, by
 accepting a Certificate,  acknowledges that such Certificateholder's
 Certificates, as the case may be, 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, INC., 
                               as Depositor 
  
  
                               By: /s/ Hideyuki Kitamura  
                                  ----------------------------     
                               Name:  Hideyuki Kitamura 
                               Title:  Treasurer 
  
  
  
                               WILMINGTON TRUST COMPANY, 
                               not in its individual capacity but solely as 
                               Owner Trustee 
  
  
                                
                               By: /s/ Emmet R. Harmon     
                                  ---------------------------
                               Name:   Emmet R. Harmon   
                               Title:  Vice President 

  

                                                                  EXHIBIT A 
  
  
 NUMBER                                                      $97,669,451.88 
 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 D 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 E 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 F 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 1998-1 
  
                          ASSET BACKED CERTIFICATE 
  
 evidencing a beneficial interest in the property of the Trust, as defined
 below, which property includes a pool of retail installment sales contracts
 secured by new and used automobiles and light- or medium-duty trucks sold
 to MMCA Auto Receivables, Inc. by Mitsubishi Motors Credit of America, Inc.
 and sold by MMCA Auto Receivables, Inc. 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, Inc. or
 any of their respective affiliates, except to the extent described below.) 
  
           THIS CERTIFIES THAT MMCA AUTO RECEIVABLES, INC. is the registered
 owner of a NINETY-SEVEN MILLION SIX HUNDRED SIXTY-NINE THOUSAND FOUR
 HUNDRED FIFTY-ONE DOLLARS AND EIGHTY-EIGHT CENTS nonassessable, fully-paid,
 beneficial interest in Certificates of MMCA Auto Owner Trust 1998-1 (the
 "Trust") formed by MMCA Auto Receivables, Inc., a Delaware corporation (the
 "Depositor").  The Certificates have an aggregate Initial Certificate
 Balance of $97,669,451.88. 
  
               OWNER TRUSTEE'S CERTIFICATE OF AUTHENTICATION 
  
      This is one of the Certificates referred to in the within-mentioned
 Trust Agreement. 
  
 Dated:  August 20, 1998 
  
 WILMINGTON TRUST COMPANY             WILMINGTON TRUST COMPANY 
 as Owner Trustee             or      as Owner Trustee 
  
 By:________________________          By:  WILMINGTON TRUST COMPANY 
    Authorized Officer                     as Authenticating Agent 
  
                                                       
                                      By:________________________ 
                                         Authorized Officer

           The Trust was created pursuant to an Amended and Restated Trust
 Agreement, dated as of August 1, 1998 (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 August 1,
 1998 (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 sales contracts for new and used
 automobiles and light- or medium-duty trucks and certain rights and
 obligations thereunder (the "Receivables"), (ii) with respect to Actuarial
 Receivables, monies due thereunder on or after the Cutoff Date (including
 Payaheads) and, with respect to Simple Interest Receivables, monies due or
 received thereunder on or after the Cutoff Date; (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) 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) 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, the Certificate Distribution Account, the
 Reserve Account, the Supplemental Reserve Account and the Yield Supplement
 Account 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)
 payments and proceeds with respect to the Receivables held by the Servicer;
 (x) 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); (xi) rebates of
 premiums and other amounts relating to insurance policies and other items
 financed under the Receivables in effect as of the Cutoff Date; and (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.  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 September
 15, 1998, 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 an authorized 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 1998-1 
  
                           By: WILMINGTON TRUST COMPANY,    
                           not in its individual capacity but solely as  
                           Owner Trustee 
  
  
  
                           By:______________________________________
                                  Authorized 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.  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 of 1933, as amended 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. 



                                 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: 
  
  
                                                                         */ 
  
  
 */  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 
  
  
                                 [RESERVED] 



                                                                  EXHIBIT C 
  
  
                       [FORM OF CERTIFICATE OF TRUST] 
  
                          CERTIFICATE OF TRUST OF 
                        MMCA AUTO OWNER TRUST 1998-1 
  
           This Certificate of Trust of MMCA AUTO OWNER TRUST 1998-1 (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,
 section 3801 et seq.) (the "Act"). 
  
           1.   Name.  The name of the business trust formed hereby is MMCA
 AUTO OWNER TRUST 1998-1. 
  
           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 D 
  
                 [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 1998-1 (the "Issuer"). 
  
           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 August 1, 1998 relating to the Certificates,
 as follows: 
  
           Name:                    Denominations:   [*]  
           Address: 
           Taxpayer I.D. No: 

 -------------------------
 [* minimum of $1,000,000]
  
           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: 



                                                                  EXHIBIT E 
  
                        [FORM OF INVESTMENT LETTER   
                       QUALIFIED INSTITUTIONAL BUYER] 
  
                                                                     [Date] 
  
 MMCA Auto Owner Trust 1997-1 
   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 1998-1 (the
 "Issuer"), a trust formed by MMCA Auto Receivables, Inc. (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 August 1,
 1998 (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 Issuer
 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. section 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 Issuer an IRS Form 4224
 (and such other certifications, representations  or opinions of counsel as
 may be requested by the Depositor or the Issuer) 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
 Issuer 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 Issuer
 and the Certificate Registrar a letter substantially in the form of this
 Exhibit F or Exhibit G 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 F 
  
                        [FORM OF INVESTMENT LETTER   
                     INSTITUTIONAL ACCREDITED INVESTOR] 
  
                                                                     [Date] 
  
 MMCA Auto Owner Trust 1998-1 
   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 1998 (the
 "Issuer"), a trust formed by MMCA Auto Receivables, Inc. (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 August 1,
 1998 (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 Issuer
 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. section 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 Issuer an IRS Form 4224
 (and such other certifications, representations  or opinions of counsel as
 may be requested by the Depositor or the Issuer) 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
 Issuer 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
 Issuer 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 No. 4.2 
  
  
    =======================================================================


                        SALE AND SERVICING AGREEMENT 
  
  
                                by and among 
  
  
                       MMCA AUTO OWNER TRUST 1998-1, 
  
                                 as Issuer, 
  
  
                        MMCA AUTO RECEIVABLES, INC., 
  
                                 as Seller 
  
  
                                    and 
  
  
                 MITSUBISHI MOTORS CREDIT OF AMERICA, INC., 
  
                                as Servicer 
  
  
  
                         Dated as of August 1, 1998 
  
  
    =======================================================================
  


                             TABLE OF CONTENTS 
  
                                                                       Page 
                                  ARTICLE I
  
                                 DEFINITIONS

      SECTION 1.1  Definitions . . . . . . . . . . . . . . . . . . . . .  1 
      SECTION 1.2  Other Definitional Provisions . . . . . . . . . . . .  25
      SECTION 1.3  Business Day Certificate  . . . . . . . . . . . . . .  26

                                  ARTICLE II

                                TRUST PROPERTY
  
      SECTION 2.1  Conveyance of Trust Property  . . . . . . . . . . . .  26
      SECTION 2.2  Representations and Warranties of the Seller 
                   as to the Receivables  . . . . . . . . . . . . . . .   27
      SECTION 2.3  Repurchase upon Breach  . . . . . . . . . . . . . . .  32
      SECTION 2.4  Custody of Receivable Files . . . . . . . . . . . . .  33
      SECTION 2.5  Duties of Servicer as Custodian . . . . . . . . . . .  34
      SECTION 2.6  Instructions; Authority to Act  . . . . . . . . . . .  35
      SECTION 2.7  Custodian's Indemnification . . . . . . . . . . . . .  35
      SECTION 2.8  Effective Period and Termination  . . . . . . . . . .  36

                                 ARTICLE III

                        ADMINISTRATION AND SERVICING OF
                        RECEIVABLES AND TRUST PROPERTY
  
      SECTION 3.1  Duties of Servicer  . . . . . . . . . . . . . . . . .  36 
      SECTION 3.2  Collection and Allocation of Receivable Payments  . .  40
      SECTION 3.3  Realization upon Receivables  . . . . . . . . . . . .  43
      SECTION 3.4  Physical Damage Insurance . . . . . . . . . . . . . .  43
      SECTION 3.5  Maintenance of Security Interests in Financed
                   Vehicles . . . . . . . . . . . . . . . . . . . . . .   43
      SECTION 3.6  Covenants of Servicer . . . . . . . . . . . . . . . .  44
      SECTION 3.7  Purchase by Servicer upon Breach  . . . . . . . . . .  44
      SECTION 3.8  Servicing Compensation  . . . . . . . . . . . . . . .  45
      SECTION 3.9  Servicer's Certificate  . . . . . . . . . . . . . . .  45
      SECTION 3.10  Annual Statement as to Compliance; Notice of 
                    Event of Servicing Termination . . . . . . . . . . .  46
      SECTION 3.11  Annual Independent Certified Public Accountants'
                    Reports  . . . . . . . . . . . . . . . . . . . . . .  46
      SECTION 3.12  Access to Certain Documentation and Information
                    Regarding Receivables  . . . . . . . . . . . . . . .  47
      SECTION 3.13  Reports to the Commission  . . . . . . . . . . . . .  47
      SECTION 3.14  Reports to Rating Agencies . . . . . . . . . . . . .  47

                                 ARTICLE IV

                  DISTRIBUTIONS; RESERVE ACCOUNT; STATEMENTS
                     TO CERTIFICATEHOLDERS AND NOTEHOLDERS
  
      SECTION 4.1  Accounts  . . . . . . . . . . . . . . . . . . . . . .  48
      SECTION 4.2  Collections . . . . . . . . . . . . . . . . . . . . .  51
      SECTION 4.3  Application of Collections  . . . . . . . . . . . . .  53
      SECTION 4.4  Advances  . . . . . . . . . . . . . . . . . . . . . .  54
      SECTION 4.5  Additional Deposits . . . . . . . . . . . . . . . . .  55
      SECTION 4.6  Allocation of Available Funds . . . . . . . . . . . .  56
      SECTION 4.7  Reserve Account; Supplemental Reserve Account . . . .  58
      SECTION 4.8  Net Deposits  . . . . . . . . . . . . . . . . . . . .  61
      SECTION 4.9  Statements to Noteholders and Certificateholders  . .  61
      SECTION 4.10  Control of Securities Accounts . . . . . . . . . . .  63

                                  ARTICLE V

                      YIELD SUPPLEMENT LETTER OF CREDIT
  
      SECTION 5.1  Yield Supplement Letter of Credit and the Yield
                   Supplement Account . . . . . . . . . . . . . . . . .   63
    
                                 ARTICLE VI
  
                                 THE SELLER
  
      SECTION 6.1  Representations, Warranties and Covenants of 
                   Seller . . . . . . . . . . . . . . . . . . . . . . .   66
      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  . . . . . . . .  71

                                 ARTICLE VII

                                THE SERVICER
  
      SECTION 7.1  Representations and Warranties of Servicer  . . . . .  71
      SECTION 7.2  Liability of Servicer; Indemnities  . . . . . . . . .  73
      SECTION 7.3  Merger or Consolidation of, or Assumption of the
                   Obligations of, Servicer . . . . . . . . . . . . . .   75
      SECTION 7.4  Limitation on Liability of Servicer and Others  . . .  75
      SECTION 7.5  Servicer Not to Resign  . . . . . . . . . . . . . . .  76
      SECTION 7.6  Servicer May Own Notes or Certificates  . . . . . . .  76

                                ARTICLE VIII

                           SERVICING TERMINATION
  
      SECTION 8.1  Events of Servicing Termination . . . . . . . . . . .  77 
      SECTION 8.2  Indenture Trustee to Act; Appointment of Successor
                   Servicer . . . . . . . . . . . . . . . . . . . . . .   79
      SECTION 8.3  Effect of Servicing Transfer  . . . . . . . . . . . .  80
      SECTION 8.4  Notification to Noteholders and Certificateholders  .  80
      SECTION 8.5  Waiver of Past Events of Servicing Termination  . . .  80
  
                                 ARTICLE IX

                                TERMINATION
  
      SECTION 9.1  Optional Purchase of All Receivables  . . . . . . . .  81
  
                                ARTICLE X

                        MISCELLANEOUS PROVISIONS
  
      SECTION 10.1  Amendment  . . . . . . . . . . . . . . . . . . . . .  82
      SECTION 10.2  Protection of Title to Trust . . . . . . . . . . . .  84
      SECTION 10.3  Governing Law  . . . . . . . . . . . . . . . . . . .  87
      SECTION 10.4  Notices  . . . . . . . . . . . . . . . . . . . . . .  87
      SECTION 10.5  Severability of Provisions . . . . . . . . . . . . .  87
      SECTION 10.6  Assignment . . . . . . . . . . . . . . . . . . . . .  87
      SECTION 10.7  Further Assurances . . . . . . . . . . . . . . . . .  88
      SECTION 10.8  No Waiver; Cumulative Remedies . . . . . . . . . . .  88
      SECTION 10.9  Third-Party Beneficiaries  . . . . . . . . . . . . .  88
      SECTION 10.10  Actions by Noteholder or  Certificateholders  . . .  88
      SECTION 10.11  Counterparts  . . . . . . . . . . . . . . . . . . .  89
      SECTION 10.12  Agent for Service . . . . . . . . . . . . . . . . .  89
      SECTION 10.13  No Bankruptcy Petition  . . . . . . . . . . . . . .  89
      SECTION 10.14  Limitation of Liability of Owner Trustee and
      Indenture Trustee  . . . . . . . . . . . . . . . . . . . . . . . .  89
  
                                 SCHEDULES 
  
 SCHEDULE A     Schedule of 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

           SALE AND SERVICING AGREEMENT, dated as of August 1, 1998 (as
 amended, supplemented or otherwise modified and in effect from time to
 time, this "Agreement"), by and among MMCA AUTO OWNER TRUST 1998-1, a
 Delaware business trust (the "Issuer"), MMCA AUTO RECEIVABLES, INC., a
 Delaware corporation (the "Seller"), and MITSUBISHI MOTORS CREDIT OF
 AMERICA, INC., a Delaware corporation (the "Servicer"). 
  
           WHEREAS, the Issuer desires to purchase a portfolio 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; 
  
           WHEREAS, the Seller is willing to sell such receivables to the
 Issuer; and 
  
           WHEREAS, Mitsubishi Motors Credit of America, Inc. is willing to
 service such receivables on behalf of the Issuer; 
  
           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. 
  
           "Authorized Officer" shall mean any officer within the Corporate
 Trust Office of the Indenture Trustee or the Owner Trustee, as the case may
 be, including any vice president, assistant vice president, secretary,
 assistant secretary, financial services officer or any other officer of the
 Indenture Trustee or the Owner Trustee, as the case may be, 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, with respect to the Owner Trustee, any officer of the Administrator. 
  
           "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 Servicer of any Financed Vehicle 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; (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)); and (vii)
 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 Cutoff Date; 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, executive order, or governmental decree to
 remain 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 so requires, (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 Issuer, 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 an Authorized 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 Issuer, 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(c). 
  
           "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 August 20, 1998. 
  
           "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 Cutoff Date to and including the last day of the month
 in which the Cutoff Date occurred. 
  
           "Commission" shall mean the Securities and Exchange Commission. 
  
           "Computer Tape" shall mean the 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. 
  
           "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- or medium-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, Attn:  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 August 1, 1998. 
  
           "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) 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, in the case of a Contract relating to
 an automobile or light-duty truck, 120 or more days past due or, in the
 case of a Contract relating to a medium-duty truck, 180 or more days past
 due and, in either case, 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. 
  
           "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 to service a portfolio of motor vehicle retail
 installment sale contracts and/or motor vehicle loans similar to the
 Receivables professionally and competently 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" or "Servicer Default" 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 the 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 sale price to MMCA on behalf of the
 Trust, and satisfy all other conditions stated under the terms of the
 Contract. 
  
           "Financed Vehicle" shall mean a new or used automobile or light-
 or medium-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 August 1, 1998,
 between the Issuer 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 so
 requires, (i) with respect to all of the Certificates, $97,669,451.88 or
 (ii) with respect to any Certificate, an amount equal to the initial
 denomination of such Certificate. 
  
           "Initial Pool Balance" shall mean $930,187,451.88. 
  
           "Initial Yield Supplement Amount" shall mean $66,416,937.00. 
  
           "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, (i) with respect to the Class A-1 Notes, the period from and
 including the previous Payment Date (or, in the case of the first Payment
 Date, the Closing Date) to but excluding such Payment Date and (ii) with
 respect to the Class A-2 Notes, the Class A-3 Notes and the Class B 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, 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 1998-1, a Delaware
 business trust. 
  
           "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(c). 
  
           "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 Supplemental Reserve Amount" shall mean, with respect to
 any Payment Date, an amount equal to the lesser of (i) $18,603,749 and (ii)
 the outstanding principal amount of the Notes on such Payment Date (after
 giving effect to any principal payment made on such Payment Date), 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 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. 
  
           "Monthly Remittance Condition" shall have the meaning assigned
 thereto in Section 4.1(e). 
  
           "Moody's" shall mean Moody's Investors Service, Inc., or its
 successors and assigns. 
  
           "Note Payment Account" shall mean the account established and
 maintained as such pursuant to Section 4.1(b). 
  
           "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%. 
  
           "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 with respect to such
 Receivable. 
  
           "Payahead Account" shall mean the account established and
 maintained as such pursuant to Section 4.1(d). 
  
           "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 Cutoff Date that is due on or after
 the 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 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      September 15, 1998.  
  
           "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
 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 Bank of Tokyo-Mitsubishi Trust Company or any of its Affiliates
 or of any other  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 Issuer
 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 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. 
  
           "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) plus (ii) any
 outstanding Principal Carryover Shortfall as of the close of business on
 the preceding Payment Date; provided, however, that the Principal
 Distribution Amount shall not exceed the outstanding aggregate principal
 amount 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 September 1, 1998, 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 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 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 the Principal Balance of such
 Defaulted Receivable.  
  
           "Receivable" shall mean any Standard Receivable or Final Payment
 Receivable. 
  
           "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
 any 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), for any Collection Period the amount (if positive)
 calculated by the Servicer equal to the product of one-twelfth (1/12) times
 (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 for such Collection Period, (B) the Servicing Rate
 for such Collection Period and (C) 2.00%, minus (ii) interest on such
 Receivable at its APR, multiplied by such Receivable's Principal Balance as
 of the first day of the related Collection Period. 
  
           "Record Date" shall mean, with respect to any Payment Date, the
 close of business on the day immediately preceding such Payment Date or, if
 Definitive Notes have been issued, the fifteenth (15th) day of the calendar
 month preceding such Payment Date. 
  
           "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 any
 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. 
  
           "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 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). 
  
           "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). 
  
           "Reserve Initial Deposit" shall mean, with respect to the Closing
 Date, $1,395,281. 
  
           "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, or its successors and assigns. 
  
           "Schedule of Receivables" shall mean the list identifying the
 Receivables attached hereto as Schedule A (which list may be in the form of
 microfiche), as supplemented or amended from time to time. 
  
           "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 received during the related
 Collection Period of principal on Simple Interest Receivables, including
 collections of principal attributable to the Last Scheduled Payment of a
 Simple Interest Receivable that is a Final Payment Receivable, and
 including any charges for Excess Wear and Tear and Excess Mileage but
 excluding collections received during the related Collection Period of
 principal on Simple Interest Receivables that would be attributable to a
 Last Scheduled Payment pursuant to Section 4.3(a) except that a Last
 Scheduled Payment Advance has been made with respect to such Last Scheduled
 Payment, and (ii) Last Scheduled Payment Advances made during the related
 Collection Period 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)
 the Principal Balance (without duplication of amounts taken into account
 under (a) or (b)) of  (i) each Receivable 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 (including
 pursuant to Section 9.2 of the Trust Agreement), 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 Cutoff Date; provided,
 however, that in calculating the Scheduled Principal, 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) will be excluded. 
  
           "Seller" shall mean MMCA Auto Receivables, Inc., a Delaware
 corporation, 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, an amount equal to the lesser of (i) $6,976,406 and (ii) an
 amount equal to (x) the outstanding principal amount of the Notes as of
 such Payment Date (after giving effect to any principal payment made on
 such Payment Date) less (y) the amounts on deposit in the Supplemental
 Reserve Account on such Payment Date (after giving effect to any deposits
 to or withdrawals from the Supplemental Reserve Account 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 reduced in
 accordance with such letters without an amendment hereto. 
  
           "Specified Yield Supplement Account Balance" shall mean, on the
 Closing Date, $66,416,937.00 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 which is not a Final Payment Receivable listed on the Schedule
 of Receivables. 
  
           "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
 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). 
  
           "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 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 Issuer. 
  
           "Trust Accounts" shall have the meaning assigned thereto in
 Section 4.1(d). 
  
           "Trust Agreement" shall mean the Amended and Restated Trust
 Agreement, dated as of August 1, 1998, 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 Officer" shall mean, in the case of 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, with respect to the Owner Trustee, any officer in the
 Corporate Trust Administration Department of the Owner Trustee with direct
 responsibility for the administration of the Trust Agreement and the other
 Basic Documents on behalf of the Owner Trustee. 
  
           "Trust Property" shall mean, collectively, (i) the Receivables;
 (ii) with respect to Actuarial Receivables, monies due thereunder on or
 after the Cutoff Date (including Payaheads) and, with respect to Simple
 Interest Receivables, monies due or received thereunder on or after the
 Cutoff Date; (iii) 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; (iv) 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) 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, the Certificate Distribution Account, the Reserve Account, the
 Supplemental Reserve Account and the Yield Supplement Account 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) payments and proceeds with
 respect to the Receivables held by the Servicer; (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 a Final Payment Receivable), guarantees and other
 collateral securing a Receivable (other than a Receivable repurchased by
 the Servicer or purchased by the Seller); (xi) rebates of premiums and
 other amounts relating to insurance policies and other items financed under
 the Receivables in effect as of the Cutoff Date; and (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. 
  
           "Weighted Average Rate" shall mean, with respect to any Payment
 Date, a per annum rate equal to the product of (i) twelve and (ii) the
 aggregate amount of the Monthly Accrued Interest for the Notes on such
 Payment Date divided by the sum of the outstanding principal amount of the
 Notes as of the preceding Payment Date (after giving effect to any
 principal payment made on such Payment Date) or, with respect to the first
 Payment Date, as of the Closing 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 August 1, 1998, 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.  (i)  Capitalized
 terms used herein and not otherwise defined herein have the meanings
 assigned to them in the Indenture.
  
                (ii)  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.
  
                (iii)  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.
  
                (iv)  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."
  
                (v)  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.
  
                (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.
  
           SECTION 1.3  Business Day Certificate.  On or prior to December
 17, 1998 (with respect to the remainder of calendar year 1998 and calendar
 year 1999) and thereafter, within 15 days prior to the end of each calendar
 year while this Agreement remains in effect (with respect to the succeeding
 calendar years), 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.  In consideration of
 the Issuer'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 conveys to the Issuer all right,
 title and interest of the Seller, whether now owned or hereafter acquired,
 in, to and under the Trust Property, without recourse (subject to the
 obligations herein).  The sale, transfer, assignment and conveyance made
 hereunder shall not constitute and is not intended to result in an
 assumption by the Issuer 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.
  
           It is the intention of the Seller and the Issuer that the
 transfer of the Trust Property contemplated herein constitute a sale of the
 Trust Property, conveying good title to the Trust Property from the Seller
 to the Issuer.  However, in the event that such transfer is deemed to be a
 pledge to secure the payment of the Notes and the Certificates, the Seller
 hereby grants to the Issuer 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 the payment of the Notes and the
 Certificates, and in such event, this Agreement shall constitute a security
 agreement under applicable law. 
  
        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 Issuer relies in accepting the
 Receivables.  Such representations and warranties speak as of the execution
 and delivery of this Agreement, but shall survive the sale, transfer and
 assignment of the Receivables to the Issuer 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 sales 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 a 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 Issuer and by the Issuer 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 a 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, (g) is a
 retail installment sale contract, (h) is secured by a new or used
 automobile or light-or medium-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 Schedule of Receivables shall be true and correct in all material
 respects as of the opening of business on the Cutoff Date, and no selection
 procedures believed to be adverse to the Noteholders and/or the
 Certificateholders shall have been utilized in selecting the Receivables
 from those receivables which meet the criteria contained herein and in the
 Purchase Agreement.  The compact disk or other listing regarding the
 Receivables made available to the Issuer 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 at the execution of this Agreement, 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 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 the Financed Vehicle for the benefit of the Seller and
 the Issuer, respectively (subject to any statutory or other lien arising by
 operation of law after the Closing Date 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 Issuer.
  
             (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 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 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 the
 transfer and assignment of the Receivables herein contemplated constitute a
 sale of the Receivables from the Seller to the Issuer and that the
 beneficial interest in, and title to, the Receivables not be part of the
 Seller's estate in the event of the filing of a bankruptcy petition by or
 against the Seller under any bankruptcy law.  No Receivable has been sold,
 transferred, assigned, or pledged by the Seller to any Person other than
 the Issuer.  Immediately prior to the transfer and assignment herein
 contemplated, the Seller had good and marketable title to each Receivable
 free and clear of all Liens, encumbrances, security interests, and rights
 of others and, immediately upon the transfer thereof, the Issuer shall have
 good and marketable title to each Receivable, 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 Issuer 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.
  
             (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.
  
             (xviii)  Principal Balance.  Each Receivable had an original
 principal balance (net of unearned precomputed finance charges) of not more
 than $60,000.00, and a remaining Principal Balance as of the Cutoff Date of
 not less than $100.00.
  
             (xix)  No Bankrupt Obligors.  As of the Cutoff Date, no
 Receivable was due from an Obligor that was the subject of a proceeding
 under the Bankruptcy Code of the United States or was bankrupt.
  
             (xx)  New and Used Vehicles.  Approximately 93.29% of the Pool
 Balance of the Receivables, constituting approximately 88.51% of the total
 number of the Receivables, as of the Cutoff Date, relate to new automobiles
 and light- or medium-duty trucks financed at new vehicle rates. 
 Approximately 6.71% of the Pool Balance of the Receivables, constituting
 approximately 11.49% of the total number of Receivables as of the Cutoff
 Date, relate to used automobiles and light- or medium-duty trucks.  Of the
 new and used vehicles, approximately 2.26% of the Pool Balance of the
 Receivables, constituting approximately 3.16% of the total number of
 Receivables as of the Cutoff Date, relate to program automobiles and light-
 duty trucks manufactured in the current and immediately preceding model
 years which are financed at new vehicle rates.  Of the used vehicles,
 approximately 3.38% of the Pool Balance of the Receivables, constituting
 approximately 6.75% of the total number of Receivables as of the Cutoff
 Date, relate to refinanced program automobiles and light- or medium-duty
 trucks manufactured in prior model years which are financed at the original
 rates set forth in the related Contracts or at used vehicle rates.
  
             (xxi)  Origination.  Each Receivable shall have an origination
 date during or after April 1994.
  
             (xxii)  Maturity of Receivables.  Each Receivable shall have a
 remaining maturity, as of the Cutoff Date, of not more than sixty (60)
 months, and an original maturity of not more than sixty (60) months.
  
             (xxiii)  Annual Percentage Rate.  Each Receivable shall have
 an APR of at least 0%.  Each Receivable shall have an APR of not more than
 30%.
  
             (xxiv)  Scheduled Payments.  Each Receivable shall have a
 first Scheduled Payment due on or prior to August 31, 1998, and no
 Receivable shall have a payment of which more than 10% of such payment is
 thirty (30) days overdue as of the Cutoff Date.
  
             (xxv)  Location of Receivable Files.  The Receivable Files
 shall be kept at one or more of the locations listed in Schedule B hereto.
  
             (xxvi)  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.
  
             (xxvii)  Agreement.  The representations and warranties of the
 Seller in Section 6.1 are true and correct.
  
             (xxviii)  No Receivables Originated in Alabama.  No Receivable
 shall have been originated in Alabama.
  
             (xxix)  Other Data.  The tabular data and the numerical data
 relating to the characteristics of the Receivables contained in the
 Prospectus (as defined in the Purchase Agreement) is true and correct in
 all material respects.
  
        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
 Issuer in a Receivable, the Seller shall repurchase from the Issuer 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.  The sole remedy of the Issuer, 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 Issuer, 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 Issuer and
 the Indenture Trustee of the following documents or instruments, which are
 hereby constructively delivered to the Indenture Trustee, as pledgee of the
 Issuer 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 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, the Servicer shall provide an Officer's
 Certificate to the Issuer and the Indenture Trustee confirming that the
 Servicer has received, on behalf of the Issuer and the Indenture Trustee,
 all the documents and instruments necessary for the Servicer to act as the
 agent of the Issuer and the Indenture Trustee for the purposes set forth in
 this Section 2.4, including the documents referred to herein, and the
 Issuer, 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 Issuer 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 Issuer 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 Issuer 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 Issuer, the Owner Trustee or the Indenture
 Trustee of the Receivable Files and none of the Issuer, 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
 Issuer 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 Issuer 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 Issuer
 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 Issuer and
 that the entire equitable interest in such Receivable and the related
 Receivable File shall at all times be vested in the Issuer.
  
        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 an Authorized
 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
 Authorized 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 Issuer, 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 Issuer, 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 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 Issuer, 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 Issuer 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 Issuer or the Owner Trustee all
 licenses, if any, required by the laws of any jurisdiction to be held by
 the Issuer 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 Issuer 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 Issuer (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 Issuer, 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
 Issuer 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 shall for any reason no longer
 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 Issuer 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
 Issuer, 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 Issuer 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 Issuer 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 Issuer 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
 Issuer, 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 Issuer, 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.  Except as provided in Section 7.2, the sole remedy of the
 Issuer, 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 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 4.9 and by the Indenture Trustee to the Noteholders
 pursuant to Section 4.9 hereof and Section 6.6 of the Indenture.  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 and the Indenture Trustee 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, upon
 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 Issuer.
  
        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 May 31 of each year,
 commencing May 31, 1999, an Officer's Certificate, stating that (i) a
 review of the activities of the Servicer during the preceding calendar year
 (or shorter period, in the case of 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 longer
 period, in the case of the first such 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 may be obtained by any Certificateholder by a request in
 writing to the Owner Trustee, or by any Noteholder or 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 May 31 of each year, commencing May 31, 1999, a report addressed to
 the Board of Directors of the Servicer with respect to the preceding
 calendar year (or shorter period, in the case of 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- or medium-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 may be obtained by any
 Certificateholder by a request in writing to the Owner Trustee, or by any
 Noteholder or 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 Issuer, 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, 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 "Note Payment
 Account".  The Note Payment Account shall be held in trust for the 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).
  
             (c)  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.
  
             (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 "Payahead
 Account" (the Payahead Account, together with the Collection Account and
 the Note Payment Account, the "Trust Accounts").  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.
  
        If the Servicer is required to remit collections pursuant to the
 first sentence of Section 4.2, 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). 
  
             (e)  Notwithstanding the provisions of clause (d) above and of
 Section 4.6(a)(ii), 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(e) 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 an
 Authorized Officer in the Corporate Trust Office with knowledge hereof and
 familiarity herewith has actual knowledge of such event or circumstance.
  
             (f)  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(e)), 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 sentence.  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 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, 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 an
 Authorized 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. 
 On the related Payment Date, subject to the following sentence, an advance
 shall be made by the Servicer to the extent of any remaining shortfall in
 respect of such Actuarial Receivable (such advance, an "Actuarial
 Advance"); provided that an Actuarial Advance shall not be made with
 respect to the Last Scheduled Payment on an Actuarial Receivable that is a
 Final Payment Receivable; provided further, that a Last Scheduled Payment
 Advance shall be made with respect to an Actuarial Receivable that is a
 Final Payment Receivable upon the occurrence of the circumstances set forth
 in Section 4.4(c); provided, further, that 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. 
 All applications of the Payahead Balance of a Receivable by the Indenture
 Trustee and all Actuarial Advances by the Servicer, in each case 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.
  
             (b)  (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 Section 4.4(a) 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 .
  
             (c)  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 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 in the payment of such Last Scheduled Payment (such
 advance, a "Last Scheduled Payment Advance"), by depositing an amount equal
 to the Last Scheduled Payment Advance into the Collection Account on the
 related Payment Date.  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.
  
             (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) that are 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 (c).
  
        SECTION 4.5  Additional Deposits.  (a)  The Indenture Trustee shall
 deposit in the Collection Account amounts required pursuant to Section
 4.4(b).  The Servicer shall deposit in the Collection Account amounts
 required to be paid by the Servicer pursuant to Sections 4.4(a) and (c). 
 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 the aggregate of 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 Available Funds.  (a)  On each Payment
 Date, the Indenture Trustee shall cause to be made the following transfers
 and distributions in the amounts set forth in the Servicer's Certificate
 for such Payment Date:
  
                  (i)  If the Monthly Remittance Conditions are not then
   satisfied, from the Payahead Account, and otherwise from amounts paid by
   the Servicer pursuant to Section 4.1(e), to the Collection Account in
   immediately available funds, (x) the aggregate portion of Payaheads
   constituting Scheduled Payments or prepayments in full, required by
   Sections 4.3 and 4.4(a), and (y) the Payahead Balance, if any, relating
   to any Purchased Receivable.
  
                  (ii) From the Collection Account to the Payahead Account,
   or to the Servicer in the event that the Monthly Remittance Conditions
   are then satisfied, in immediately available funds, the aggregate
   Payaheads required by Section 4.3 for the Collection Period related to
   such Payment Date.
  
             (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 Reserve
 Account Amount, the Supplemental Reserve Account Amount and the Yield
 Supplement Amount, if any, in each case with respect to the next succeeding
 Payment Date.
  
         In addition, the Servicer shall calculate on each Determination
 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 the related Payment Date pursuant to Section 4.4(d) and (e) exceeds the
 amount paid to the Servicer out of the Collection Account on such Payment
 Date pursuant to Sections 4.4(d) and (e) and (y) the Supplemental Reserve
 Account Amount for such Payment Date (the "Supplemental Reserve Account
 Advance Draw Amount"), (ii) an amount equal to the lesser of (x) the
 positive difference, if any, between the amount calculated pursuant to
 subclause (i)(x) of this paragraph and the Supplemental Reserve Account
 Amount for such Payment Date and (y) the Reserve Account Amount for 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 the related Payment Date exceeds the Available Funds for such
 Payment Date and (y) an amount equal to the Supplemental Reserve Account
 Amount for such Payment Date less the Supplemental Reserve Account Advance
 Draw Amount for such Payment Date (the "Supplemental Reserve Account TRP
 Draw Amount") and (iv) an amount equal to the lesser of (x) the positive
 difference, if any, between the amount calculated pursuant to subclause
 (iii)(x) of this paragraph and the Supplemental Reserve Account TRP Draw
 Amount for such Payment Date and (y) an amount equal to the Reserve Account
 Amount for such Payment Date less the Reserve Account Advance Draw Amount
 for such Payment Date  (the "Reserve Account TRP Draw Amount"). 
  
             (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 all 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 each Class of Notes;
  
                  (iii) to the Note Payment Account, the Principal
   Distribution Amount;
  
                  (iv) to the Reserve Account, the amount, if any,
   necessary to reinstate the balance in the Reserve Account up to the
   Specified Reserve Balance; 
  
                  (v)  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
  
                  (vi) to the Certificate Distribution Account, any
   remaining portion of 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 Initial Deposit into the
 Reserve Account from the net proceeds of the sale of the Notes.  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 Section 2.1.  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.  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 deposited in the Certificate Distribution Account.
  
             (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  Net Deposits.  As an administrative convenience only,
 unless the Servicer is required to remit collections pursuant to the first
 sentence of Section 4.2, 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 4.9  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
   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.
  
        Each amount set forth on the Payment Date statement pursuant to
 clauses (i), (ii), (iii), (v) 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 4.10  Control of Securities Accounts.  Notwithstanding
 anything else contained herein, the Issuer agrees that with respect to each
 of the Collection Account, the Note Payment Account, the Reserve Account,
 the Supplemental Reserve Account and the Yield Supplement Account will only
 be established at a Qualified Institution or Qualified Trust Institution
 which 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 Issuer; (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
  
        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."  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 will deposit the initial Specified Yield Supplement
 Account Balance into the Yield Supplement Account from the net proceeds of
 the sale of the Notes and Certificates.  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, 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 precedent 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 Issuer is deemed to have relied in acquiring the Trust Property. 
 The representations, warranties and covenants speak as of the execution and
 delivery of this Agreement and shall survive the sale of the Trust Property
 to the Issuer and the pledge thereof by the Issuer to the Indenture Trustee
 pursuant to the Indenture:
  
             (a)  Organization and Good Standing.  The Seller has been duly
 organized 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 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 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 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 Issuer and has duly authorized such sale
 and assignment to the Issuer 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 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 Receivables and the other Trust
 Property conveyed by the Seller to the Issuer hereunder, 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 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 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.
  
             (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.
  
             (h)  Officer's Certificates.  Each representation and warranty
 made by the Seller in each of the Seller Officer's Certificates attached as
 exhibits to the Purchase Agreement is true and correct as of the Closing
 Date, and the Seller covenants to fulfill each covenant made by it in such
 Seller Officer's Certificates.
  
        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
 Issuer, 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 Issuer 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 Issuer, 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
 Issuer, 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 Issuer 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 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
 Issuer is deemed to have relied in acquiring the Trust Property, and such
 representations and warranties speak as of the execution and delivery of
 this Agreement and shall survive the sale of the Trust Property to the
 Issuer and the pledge thereof by the Issuer 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 Issuer, 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 Issuer, 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 Issuer, not including any taxes
 asserted with respect to, and as of the date of, the sale of the
 Receivables to the Issuer 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 Issuer, 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 Issuer 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 Issuer, 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 Outstanding Notes, 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 a majority of the Outstanding
 Amount of the Notes, 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 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 Outstanding Amount (as
 defined in the Indenture) of the Notes or the Holders of Certificates
 evidencing not less than a majority 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, the
 Certificate Distribution Account, the Yield Supplement Account, the
 Supplemental Reserve Account or the Reserve 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 Initial
 Pool Balance, the Servicer shall have the option to purchase the Owner
 Trust Estate, other than the Trust Accounts, the Certificate Distribution
 Account, the Reserve Account, the Supplemental Reserve Account and the
 Yield Supplement 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, the
 Certificate Distribution Account, the Reserve Account, the Supplemental
 Reserve Account and the Yield Supplement 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
 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 and
 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 Issuer, 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 Issuer, with the consent of the Indenture
 Trustee, the consent of the Holders of Notes evidencing not less than 51%
 of Outstanding Amount of the Notes 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 or the Certificate 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 precedent 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 Issuer 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 Issuer, the Servicer's master computer records (including any back-up
 archives) that refer to a Receivable shall indicate clearly the interest of
 the Issuer and the Indenture Trustee in such Receivable and that such
 Receivable is owned by the Issuer and has been pledged to the Indenture
 Trustee pursuant to the Indenture.  Indication of the Issuer'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- or medium-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 Issuer 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 Schedule
 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 Issuer 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 beginning with the first calendar year beginning
        more than three months after the Cutoff Date, 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 Issuer 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, 25
 Broadway, 20th Floor, New York, New York 10004, 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. 
  
        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 Issuer 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.  The Owner Trustee, the
 Indenture Trustee, the Issuer and the Servicer each covenants and 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. 
 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 Issuer and in no event shall Wilmington Trust Company in its
 individual capacity or, except as expressly provided in the Trust
 Agreement, as beneficial owner of the Issuer, 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.  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 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 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 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.



           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, INC., 
                             as Seller 
  
  
                          By: /s/ Hideyuki Kitamura  
                             ------------------------------------
                          Name:   Hideyuki Kitamura 
                          Title:  Treasurer 
  
  
                          MMCA AUTO OWNER TRUST 1998-1, 
                             as Issuer 
  
  
                          By: WILMINGTON TRUST COMPANY, 
                              not in its individual capacity but solely 
                              as Owner Trustee 
  
  
                          By: /s/ Emmet R. Harmon  
                             -----------------------------------
                          Name:   Emmet R. Harmon 
                          Title:  Vice President 
  
  
                          MITSUBISHI MOTORS CREDIT OF 
                          AMERICA, INC., as Servicer 
  
  
                          By: /s/ Hiroshi Yajima  
                             ---------------------------------- 
                          Name:   Hiroshi Yajima 
                          Title:  President

 Accepted and agreed: 
  
 BANK OF TOKYO - MITSUBISHI TRUST COMPANY, 
 as Indenture Trustee 
  
  
 By: /s/ Donna Marie White    
    -----------------------------     
 Name:   Donna Marie White 
 Title:  Trust Officer



                                                                 SCHEDULE A 
  
  
                         [SCHEDULE OF RECEIVABLES] 
  
                  Delivered to Indenture Trustee at Closing



                                                                 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 
  
 North Central Region 
 1101 Perimeter Drive, Suite 650 
 Schaumburg, IL  60173 
  
 Northeastern Region 
 2700 Westchester Avenue, Suite 400 
 Purchase, NY  10577-0600 
  
 Southeastern Region 
 1211 Semoran Boulevard, Suite 149 
 Casselberry, FL  32707 
  
 Southwestern Region 
 690 East Lamar Boulevard, Suite 350 
 Arlington, TX  76011 
  
 Western Region 
 10855 Business Center Drive, Suite B 
 Cypress, CA  90630



                                 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  August 1, 1998, by and among the Company, as Servicer, MMCA Auto
 Receivables, Inc., as Seller, and MMCA Auto Owner Trust 1998-1, as Issuer
 (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 ____________, 19__. 
  
                          MITSUBISHI MOTORS CREDIT 
                             OF AMERICA, INC. 
  
  
                          By:________________________________    
                          Name:  Hiroshi Yajima 
                          Title: President



<TABLE>
<CAPTION>

                 MITSUBISHI MOTORS CREDIT OF AMERICA, INC.
          Monthly Servicing Report -- MMCA Auto Owner Trust 1998-1
 Hypothetical Results for the Period August 1, 1998 through August 31, 1998

<S>                                                                <C>   
I.  ORIGINAL DEAL PARAMETERS
- -----------------------------
A  Original Pool Balance                                            $930,187,451.88
B. Original Level Payment Pool Balance                              $624,383,716.12
C. Last Scheduled Payment Pool Balance                              $305,803,735.76
D  Notes
   1. Class A-1
      a.      Initial Balance                                       $200,000,000.00
      b.      Note Interest Rate                                             5.621%
      c.      Noteholders' Final Scheduled Payment Date                     8/16/99
   2. Class A-2
      a.      Initial Balance                                       $250,000,000.00
      b.      Note Interest Rate                                              5.72%
      c       Noteholders' Final Scheduled Payment Date                     8/15/04
      d.      Class A Noteholders' Percentage                                90.44%
   3. Class A-3
      a.      Initial Balance                                       $322,056,000.00
      b.      Note Interest Rate                                              5.86%
      c.      Noteholders' Final Scheduled Payment Date                     8/15/04
      d.      Class A Noteholders' Percentage                                90.44%
   4. Class B
      a.      Initial Balance                                        $60,462,000.00
      b.      Note Interest Rate                                              6.07%
      c.      Noteholders' Final Scheduled Payment Date                     8/15/04
      d.      Class B Noteholders' Percentage                                 9.56%
E. Certificates Initial Balance                                      $97,669,451.88
F. Servicing Fee Rate                                                         1.00%
G  Original Weighted Average Coupon (WAC)                                    5.938%
H  Weighted Average Original Term to Maturity  (WAOM) in months               49.96
I. Weighted Average Remaining Term to Maturity (WAM) in months                38.96
J. Number of Contracts                                                       53,764
K  Reserve Account
   1. Reserve Initial Deposit                                         $1,395,281.00
   2. Specified Reserve Balance                                       $6,976,401.89
L. Yield Supplement Account Initial Deposit                          $66,416,937.00
M  Maximum Supplemental Reserve Amount                               $18,603,749.04

II.  INPUTS FROM PREVIOUS MONTHLY SERVICER REPORT
- -------------------------------------------------
A  Total Pool Balance                                               $930,187,451.88
B. Level Payment Pool Balance                                       $624,383,716.12
C. Last Scheduled Payment Pool Balance                              $305,803,735.76
D  Notes
   1. Class A-1
            a.Prior Month Note Balance                              $200,000,000.00
            b.Interest Carryover Shortfall                                     0.00
            c.Principal Carryover Shortfall                                    0.00
   2. Class A-2
            a.Prior Month Note Balance                              $250,000,000.00
            b.Interest Carryover Shortfall                                     0.00
            c.Principal Carryover Shortfall                                    0.00
   3. Class A-3
            a.Prior Month Note Balance                              $322,056,000.00
            b.Interest Carryover Shortfall                                     0.00
            c.Principal Carryover Shortfall                                    0.00
   4. Class B
            a.Prior Month Note Balance                               $60,462,000.00
            b.Interest Carryover Shortfall                                     0.00
            c.Principal Carryover Shortfall                                    0.00
E. Certificates Balance                                              $97,669,451.88
F. Reserve Account Balance                                            $1,395,281.00
G  Supplemental Reserve Account Balance                                       $0.00
H  Yield Supplement Account Balance                                  $66,416,937.00
I. Payahead Account Balance                                             $668,045.87
J. Cumulative Losses for All Prior Periods                                    $0.00
K  Weighted Average Coupon (WAC)                                             5.938%
L. Weighted Average Remaining Term to Maturity  (WAM) in months               38.96
M. Number of Contracts                                                       53,764

</TABLE>

<TABLE>
<CAPTION>



                 MITSUBISHI MOTORS CREDIT OF AMERICA, INC.
          Monthly Servicing Report -- MMCA Auto Owner Trust 1998-1
 Hypothetical Results for the Period August 1, 1998 through August 31, 1998

III.  INPUTS FROM THE MAINFRAME (FROM LEWTAN REPORTS)
- -----------------------------------------------------
A.  Precomputed Contracts Level Payment Principal
<S> <C>                                                                          <C>         
    1. Scheduled Principal Reduction                                             7,900,000.00
    2. Prepayments in Full                                                       2,000,000.00
    3. Prepayments in Full Due to Repurchases                                            0.00
B.  Total Collections for Precomputed Contracts                                 12,500,000.00
C.  Precomputed Contracts - Principal on Last Scheduled Payments
    1. Collected Principal                                                       1,000,000.00
    2. Repurchased Receivables Principal                                                 0.00
    3. Last Scheduled Payment Principal Paid in Full Prior                       
       to Month of Maturity                                                      1,000,000.00
    4. Last Scheduled Payment Principal Due on Loans Matured This Month                  0.00
D.  Simple Interest Contracts -Level Payment
    1. Principal Reduction                                                       7,000,000.00
    2. Collected Principal                                                       7,000,000.00
    3. Collected Interest                                                        3,200,000.00
    4. Repurchased Receivables Principal                                                 0.00
    5. Repurchased Receivables Interest                                                  0.00
E.  Simple Interest Contracts - Principal on Last Scheduled Payments
    1. Collected Principal                                                          800,000.00
    2. Repurchased Receivables Principal                                                  0.00
    3. Last Scheduled Payment Principal Collected Prior to                          
       Month of Maturity                                                            800,000.00
    4. Last Scheduled Payment Principal Due on Loans Matured This Month                   0.00
F.  Yield Supplement Information
    1. Yield Supplement Amount                                                    2,000,000.00
    2. Specified Yield Supplement Account Balance                                63,916,937.00
G.  Advances
    1. Actuarial Advances
          a.Beginning Actuarial Advances (or payments due                        
            prior to Cutoff Date)                                                 1,490,529.46
          b.Current Month Actuarial Advances                                        500,000.00
          c.Reimbursement of Actuarial Advances (or payments due                   
            prior to Cutoff Date)                                                   600,000.00
          d.Ending Actuarial Advances                                             1,390,529.46
    2. Precomputed Loans - Last Scheduled Payment Advances
          a.Beginning Last Scheduled Payment Advances                                     0.00
          b.Current Month Last Scheduled Payment Advances                                 0.00
          c.Reimbursement of Last Scheduled Payment                                      
            Advances                                                                      0.00
          d.Ending Last Scheduled Payment Advances                                        0.00
    3. Simple Interest Loans - Last Scheduled Payment Advances
          a.Beginning Last Scheduled Payment Advances                                     0.00
          b.Current Month Last Scheduled Payment Advance                                  0.00
          c.Reimbursement of Last Scheduled Payment                                       0.00
            Advances
          d.Ending Last Scheduled Payment Advances                                        0.00
    4. Net Servicer Advances                                                       (100,000.00)
H.  Payahead Account Activity
    1. Net Change in Payahead Account Balance                                       (50,000.00)
    2. Payahead Balance of Loans Defaulted this Period                                    0.00
    3. Ending Payahead Balance                                                      618,045.87
I.  Rule of 78s Payment                                                              10,000.00
J.  Weighted Average Coupon of Remaining  Portfolio (WAC)                                 5.94%
K.  Weighted Average Remaining Maturity of Portfolio (WAM) in months                     38.00
L.  Remaining Number of Receivables                                                     53,500
M.  Delinquent Contracts                                      Contracts          Amount
                                                              ---------         --------
    1.30-59 Days Delinquent                                     0 0.00%    $0.00       0.00%
    2.60-89 Days Delinquent                                     0 0.00%    $0.00       0.00%
    3.90 Days or more Delinquent                                0 0.00%    $0.00       0.00%
N.  Net Loss and Defaulted Receivables Information
    1.Vehicles Repossessed During Month                         0          $0.00
    2.Loans Defaulted During the Month                          0
    3.Level Payment Principal Balance of Defaulted                                     
      Receivables                                                                      0.00
    4.Last Scheduled Payment Principal Balance of                                      
      Defaulted Receivables                                                            0.00
    5.Level Payment Liquidation Proceeds                                               0.00
    6.Last Scheduled Payment Liquidation Proceeds                                      0.00
    7.Recoveries of Level Payment and Last Scheduled Payment
      on Previously Defaulted Receivables                                              0.00
O.  Pool Balances
    1.Total Pool Balance
    2.Level Pay Pool Balance                                                911,487,451.88
    3.Last Scheduled Payment Pool Balance                                   607,483,716.12
                                                                            304,003,735.76

</TABLE>

<TABLE>
<CAPTION>


                 MITSUBISHI MOTORS CREDIT OF AMERICA, INC.
          Monthly Servicing Report -- MMCA Auto Owner Trust 1998-1
 Hypothetical Results for the Period August 1, 1998 through August 31, 1998

IV. INPUTS DERIVED FROM OTHER SOURCES
- --------------------------------------
<S>                                                                  <C>            <C>
A. Reserve Account Investment Income                                 5,000.00
B. Collection Account Investment Income                             80,000.00
C. Payahead Account Investment Income                                3,000.00
D. Yield Supplement Account Investment Income                      300,000.00
E. Supplemental Reserve Account Investment Income                        0.00

V.  COLLECTIONS
- ---------------
A. Level Payments Received (Excluding Repurchases)
   1. Total Collections for Precomputed Contracts
      (Level Payment Only)                                      12,500,000.00
   2. Collected Principal on Simple Interest 
      Contracts (Level Payment Only)                             7,000,000.00
   3. Collected Interest on Simple Interest                        
      Contracts (Level Payment Only)                             3,200,000.00
   4. Yield Supplement Amount                                    2,000,000.00
                                                                 ------------
                                                                24,700,000.00

B. Last Scheduled Payment Principal                                
   Collections (Excluding Repurchases)                           1,800,000.00
C. Net Change in Payahead Account Balance                           50,000.00
D. Net Liquidation Proceeds and Recoveries Received                      0.00
E. Principal and Interest on Purchased or Repurchased Contracts          0.00 
F. Exclusion of Rule of 78's Payments                              (10,000.00)
G. Net Servicer Advances/(Reimbursements)                         (100,000.00)
                                                                --------------
H. Available Funds                                                                 $26,440,000.00
                                                                                    =============

</TABLE>


<TABLE>
<CAPTION>


                 MITSUBISHI MOTORS CREDIT OF AMERICA, INC.
          Monthly Servicing Report -- MMCA Auto Owner Trust 1998-1
 Hypothetical Results for the Period August 1, 1998 through August 31, 1998

<S>                                                              <C>               <C>
VI.  DISTRIBUTIONS
- -------------------
A. Scheduled Principal
   1. Principal Payment (Excluding Repurchases 
      and Defaulted Receivables)                                 18,700,000.00
   2. Principal Payment on Purchased and Repurchased Contracts            0.00
   3. Principal Payment of Defaulted Receivables                          0.00
                                                                  ------------
   4. Total Scheduled Principal                                  18,700,000.00
B. Total Required Payment
   1. Total Servicing Fee                                           775,156.21
   2. Accrued Note Interest  Due
      a.Class A-1                                                   811,922.22
      b.Class A-2                                                   993,055.56
      c.Class A-3                                                 1,310,589.00
      d.Class B                                                     254,864.13
                                                                  ------------
      e.Total Accrued Note Interest                               3,370,430.91
   3. Principal Distribution Amount Due
      a.Class A-1                                                18,700,000.00
      b.Class A-2                                                         0.00
      c.Class A-3                                                         0.00
      d.Class B                                                           0.00
                                                                  ------------
      e.Total Principal Distribution Amount                      18,700,000.00
   4. Total Required Payment                                     22,845,587.12
   5. Available Funds                                            26,440,000.00
   6. Supplemental Reserve Account TRP Draw Amount                        0.00
   7. Reserve Account TRP Draw Amount                                     0.00
                                                                --------------
   8. Funds Available for Distribution of   
      Total Required Payment                                    $22,845,587.12
C. Current Period Payments
   1. Servicing Fee paid                                            775,156.21
   2. Interest Paid
      a.Class A-1                                                   811,922.22
      b.Class A-2                                                   993,055.56
      c.Class A-3                                                 1,310,589.00
      d.Class B                                                     254,864.13
                                                                  ------------
      e.Total Interest Paid                                       3,370,430.91
   3. Remaining Available Funds                                  19,475,156.21
   4. Principal Payments
      a.Class A-1                                                18,700,000.00
      b.Class A-2                                                         0.00
      c.Class A-3                                                         0.00
      d.Class B                                                           0.00
                                                                  ------------
      e.Total Principal Payments                                 18,700,000.00
C. Current Period Shortfalls
   1. Interest Carryover Shortfall
      a.Class A-1                                                         0.00
      b.Class A-2                                                         0.00
      c.Class A-3                                                         0.00
      d.Class B                                                           0.00
                                                                  ------------
      e.Total Interest Carryover Shortfall                                0.00
   2. Principal Carryover Shortfall
      a.Class A-1                                                         0.00
      b.Class A-2                                                         0.00
      c.Class A-3                                                         0.00
      d.Class B                                                           0.00
                                                                  ------------
      e.Total Principal Carryover Shortfall                               0.00
D. Reserve
   Account
   1. Beginning Reserve Account Balance                           1,395,281.00
   2. Plus: Reserve Account Investment Income                         5,000.00
   3. Less: Reserve Account Advance Draw Amout                            0.00
   4. Less: Reserve Account TRP Draw Amount                               0.00
                                                                  ------------
   5. Reserve Account Balance before Deposit                      
      to Reserve Account                                          1,400,281.00
   6. Specified Reserve Account Balance                           6,976,401.89
   7. Amount Necessary to Reinstate Reserve
      Account to Specified                                        
      Reserve Balance                                             5,576,120.89
   8. Funds Available for Deposit to Reserve Account              3,594,412.88
   9. Amount Deposited to Reserve Account                         3,594,412.88      3,594,412.88
   10.Reserve Account Investment Income                                  
      Released to Seller                                                  0.00
   11.Ending Reserve Account Balance                              4,994,693.88
E. Supplemental Reserve Account
   1. Beginning Supplemental Reserve Account Balance                      0.00
   2. Plus: Supplemental Reserve Account Investment Income                0.00
   3. Less: Supplemental Reserve Account                            
      Advance Draw Amount                                                 0.00
   4. Less:  Supplemental Reserve Account TRP                            
      Draw Amount                                                         0.00
                                                                  ------------
   5. Supplemental Reserve Account Balance                            
      before Deposit to Supplemental Reserve Account                      0.00
   6. Maximum Supplemental Reserve Account Balance               18,603,749.04
   7. Amount Necessary to Reinstate Supplemental
      Reserve Account to Maximum Balance                         18,603,749.04
   8. Funds Available for Deposit to Supplemental Reserve                 
      Account                                                             0.00
   9. Amount Deposited to Supplemental Reserve                            
      Account                                                             0.00            0.00
   10.Supplemental Reserve Account Investment
      Income Released to Seller                                           0.00
   11.Ending Supplemental Reserve Account Balance                         0.00
F. Excess Funds Deposited to Certificate Distribution Account             0.00            0.00
                                                                                 ---------------
G. Total Distributions                                                          $ 26,440,000.00
                                                                                ================

</TABLE>



<TABLE>
<CAPTION>
                                           MITSUBISHI MOTORS CREDIT OF AMERICA, INC.
                                   Monthly Servicing Report -- MMCA Auto Owner Trust 1998-1
                          Hypothetical Results for the Period August 1, 1998 through August 31, 1998


VII.  POOL BALANCES AND PORTFOLIO INFORMATION
- ---------------------------------------------                                               Beginning               End
A.    Balances and Principal Factors                                                        of Period            of Period
                                                                                       --------------------  ------------------
<S>                                                                                         <C>                 <C>            
      1.  Total Pool Balance                                                                $930,187,451.88     $911,487,451.88
      2.  Total Pool Factor                                                                       1.0000000           0.9798965
      3.  Level Payment Pool Balance                                                        $624,383,716.12     $607,483,716.12
      4.  Level Payment Pool Factor                                                               1.0000000           0.9729333
      5.  Note Balance
          a. Class A-1                                                                       200,000,000.00      181,300,000.00
          b. Class A-2                                                                       250,000,000.00      250,000,000.00
          c. Class A-3                                                                       322,056,000.00      322,056,000.00
          d. Class B                                                                          60,462,000.00       60,462,000.00
                                                                                       --------------------  ------------------
          e. Total                                                                           832,518,000.00      813,818,000.00
      6.  Pool Factor
          a. Class A-1                                                                            1.0000000           0.9065000
          b. Class A-2                                                                            1.0000000           1.0000000
          c. Class A-3                                                                            1.0000000           1.0000000
          d. Class B                                                                              1.0000000           1.0000000
      7.  Certificate Balance                                                                 97,669,451.88       97,669,451.88
      8.  Certificate Pool Factor                                                                 1.0000000           1.0000000
      9.  Last Scheduled Payment Pool Balance                                                305,803,735.76      304,003,735.76
B.    Portfolio Information
      1.  Weighted Average Coupon of Portfolio (WAC)                                                 5.938%              5.940%
      2.  Weighted Average Remaining Term to Maturity of Portfolio (WAM) in months                    38.96               38.00
      3.  Remaining Number of Contracts                                                              53,764              53,500


VIII.  NET LOSS AND DELINQUENCY ACTIVITY
- ----------------------------------------
A.    Losses for Collection Period Net of Recoveries                                                                       0.00
B.    Cumulative Losses for all Periods                                                                                    0.00
C.    Delinquent and Repossessed Contracts
                                                                 Contracts                                   Amount
                                                              ----------------         ----------------------------------------
      1.  30-59 Days Delinquent                                      0    0.00%                       $0.00               0.00%
      2.  60-89 Days Delinquent                                      0    0.00%                       $0.00               0.00%
      3.  90 Days or more Delinquent                                 0    0.00%                       $0.00               0.00%
      4.  Vehicles Repossessed During
                Collection Period                                    0    0.00%                       $0.00


IX.  AVERAGE LOSS AND DELINQUENCY RATIOS
- ----------------------------------------
A.    Annualized Ratio of Realized Losses to Pool Balance for Each Collection Period
      1.  Second Preceding Collection Period                                                                              0.00%
      2.  Preceding Collection Period                                                                                     0.00%
      3.  Current Collection Period                                                                                       0.00%
      4.  Three Month Average                                                                                             0.00%
B.    Ratio of Balance of Contracts Delinquent 60 Days or More to the
              Pool Balance as of the End of the Collection Period.
      1.  Second Preceding Collection Period                                                                              0.00%
      2.  Preceding Collection Period                                                                                     0.00%
      3.  Current Collection Period                                                                                       0.00%
      4.  Three Month Average                                                                                             0.00%
</TABLE>





<TABLE>
<CAPTION>
                                           MITSUBISHI MOTORS CREDIT OF AMERICA, INC.
                                   Monthly Servicing Report -- MMCA Auto Owner Trust 1998-1
                          Hypothetical Results for the Period August 1, 1998 through August 31, 1998


X.  RECONCILIATION OF COLLECTION ACCOUNT
- ----------------------------------------
A.    Transfers Into Collection Account
<S>                                                                                           <C>             <C>
      1. Transfer of Daily Collections (input from bank records)                              24,500,000.00
      2. Yield Supplement Amount from MMCA                                                     2,000,000.00
      3. Net Servicer Advances (if positive)                                                           0.00
      4. Supplemental Reserve Account Draw for Total Required Payment                                  0.00
      5. Reserve Account Draw for Total Required Payment                                               0.00
      6. Deposit from Payahead Account                                                            50,000.00
      7. Collection Account Investment Income                                                     80,000.00
                                                                                            ---------------
      8. Total Transfers Into Collection Account                                                                $ 26,630,000.00
                                                                                                             ==================
B.    Transfers from Collection Account
      1. To Servicer
         a. Total Servicing Fee                                                                  775,156.21
         b. Rule of 78's Payment                                                                  10,000.00
         c. Net Reimbursement of Servicer Advance of Payments Due Prior to Cutoff Date           100,000.00
         d. Less:  Total Repurchases (Netted from Amounts Due Servicer)                                0.00
                                                                                            ---------------
         e. Total To Servicer (Net of Total Repurchases)                                         885,156.21

      2. Total Required Payment Distributed (Net of Total Servicing Fee)                      22,070,430.91
      3. Deposit to Payahead Account                                                                   0.00
      4. Deposit to Reserve Account                                                            3,594,412.88
      5. Deposit to Supplemental Reserve Account                                                       0.00
      6. Deposit To Certificate Distribution Account
         a. Excess Funds                                                                               0.00
         b. Collection Account Investment Income                                                  80,000.00
                                                                                            ---------------
         c. Total To Certificate Distribution Account                                             80,000.00
                                                                                            ---------------
      7. Total Transfers from Collection Account                                                                $ 26,630,000.00
                                                                                                             ==================


XI.  RECONCILIATION OF RESERVE ACCOUNT
- --------------------------------------
A.    Beginning Balance of Reserve Account                                                     1,395,281.00
B.    Transfers Into Reserve Account
      1. Reserve Account Deposit from Available Funds                                          3,594,412.88
      2. Reserve Account Investment Income                                                         5,000.00
      3. Total Transfers Into Reserve Account                                                  3,599,412.88
                                                                                            ---------------
C.    Total Transfers In and Beginning Balance                                                                  $  4,994,693.88
                                                                                                             ==================
D.    Distributions From Reserve Account
      1. Transfer to Servicer for Reserve Account Advance Draw Amount                                  0.00
      2. Transfer to Collection Account for Reserve Account TRP Draw Amount                            0.00
      3. Reserve Account Investment Income to Seller (MARI)                                            0.00
      4. Total Transfers From Reserve Account                                                          0.00
E.    Ending Balance                                                                           4,994,693.88
                                                                                            ---------------
F.    Total Distributions and Ending Balance                                                                    $  4,994,693.88
                                                                                                             ==================


XI.  RECONCILIATION OF SUPPLEMENTAL RESERVE ACCOUNT
- ---------------------------------------------------
A.    Beginning Balance of Supplemental Reserve Account                                                0.00
B.    Transfers Into Supplemental Reserve Account
      1. Supplemental Reserve Account Deposit from Available Funds                                     0.00
      2. Supplemental Reserve Account Investment Income                                                0.00
      3. Total Transfers Into Supplemental Reserve Account                                             0.00
                                                                                            ---------------
C.    Total Transfers In and Beginning Balance                                                                  $          0.00
                                                                                                             ==================
D.    Distributions From Supplemental Reserve Account
      1. Transfer to Servicer for Supplemental Reserve Account Advance Draw Amount                     0.00
      2. Transfer to Collection Account for Supplemental Reserve Account TRP Draw Amount               0.00
      3. Supplemental Reserve Account Investment Income to Seller (MARI)                               0.00
      4. Total Transfers From Supplemental Reserve Account                                             0.00
E.    Ending Balance                                                                                   0.00
                                                                                            ---------------
F.    Total Distributions and Ending Balance                                                                    $          0.00
                                                                                                             ==================
</TABLE>





<TABLE>
<CAPTION>
                                           MITSUBISHI MOTORS CREDIT OF AMERICA, INC.
                                   Monthly Servicing Report -- MMCA Auto Owner Trust 1998-1
                           Hypothetical Resuts for the Period August 1, 1998 through August 31, 1998


XIII.  RECONCILIATION OF PAYAHEAD ACCOUNT
- -----------------------------------------
<S>                                                                                              <C>          <C>
A.   Beginning Balance of Payahead Account                                                       668,045.87
B.   Transfers Into Payahead Account
     1.  Ne Payahead Transfer from Collection Account                                                  0.00
     2.  Payahead Account Investment Income                                                        3,000.00
                                                                                          -----------------
     3.  Total Transfers Into Payahead Account                                                     3,000.00
                                                                                          -----------------
C.   Total Transfers In and Beginning Balance                                                                   $    671,045.87
                                                                                                              =================
D.   Distributions From Payahead Account
     1.  Net Payahead Transfer to Collection Account                                              50,000.00
     2.  Transfer Investment Income to Servicer                                                    3,000.00
                                                                                          -----------------
     3.  Total Transfers From Payahead Account                                                    53,000.00
E.   Payahead Account Ending Balance                                                             618,045.87
                                                                                          -----------------
F.   Total Distributions and Ending Balance                                                                     $    671,045.87
                                                                                                              =================


XIV.  RECONCILIATION OF YIELD SUPPLEMENT ACCOUNT
- ------------------------------------------------
A.   Beginning Balance of Yield Supplement Account                                           $66,416,937.00
B.   Yield Supplement Account Investment Income                                                  300,000.00
                                                                                          -----------------
C.   Total Investment Income and Beginning Balance                                                              $ 66,716,937.00
                                                                                                              =================
D.   Distributions From Yield Supplement Account
     1.  Yield Supplement Amount (if not paid by MMCA)                                                 0.00
     2.  Transfer Investment Income to Seller (MARI)                                             300,000.00
     3.  Transfer Reduction in Specified Yield Supplement Account Balance to 
           Seller (MARI)                                                                       2,500,000.00
                                                                                          -----------------
     4.  Total Transfers From Yield Supplement Account                                         2,800,000.00
E.   Specified Yield Supplement Account Ending Balance                                        63,916,937.00
                                                                                          -----------------
F.   Total Distributions and Ending Balance                                                                     $ 66,716,937.00
                                                                                                              =================


XV.  RECONCILIATION OF NOTE PAYMENT ACCOUNT
- -------------------------------------------
A.   Beginning Balance of Note Payment Account                                                        $0.00
B.   Transfers Into Note Payment Account
     1.  Total Required Payment Distributed (less Total Servicing Fee) from
            Collection Account                                                                22,070,430.91
                                                                                          -----------------
     2.  Total Transfers Into Note Payment Account                                            22,070,430.91
                                                                                          -----------------
C.   Total Transfers In and Beginning Balance                                                                   $ 22,070,430.91
                                                                                                              =================
D.   Distributions from Note Payment Account
     1.  Payments to Noteholders
          a.Class A-1                                                                         19,511,922.22
          b.Class A-2                                                                            993,055.56
          c.Class A-3                                                                          1,310,589.00
          d.Class B                                                                              254,864.13
                                                                                          -----------------
          e.Total Payments to Noteholders                                                     22,070,430.91
     2.  Ending Balance of Note Payment Account                                                        0.00
                                                                                          -----------------
E.   Total Distributions and Ending Balance                                                                     $ 22,070,430.91
                                                                                                              =================


XVI.  RECONCILIATION OF CERTIFICATE DISTRIBUTION ACCOUNT
- --------------------------------------------------------
A.   Beginning Balance of Certificate Distribution Account                                            $0.00
B.   Transfers Into Certificate Distribution Account
     2.  Excess Funds Deposited from Collection Account                                                0.00
     3.  Collection Account Investment Income                                                     80,000.00
                                                                                          -----------------
     4.  Total Transfers into Certificate Distribution Account                                    80,000.00
                                                                                          -----------------
C.   Total Transfers In and Beginning Balance                                                                   $     80,000.00
                                                                                                              =================
D.   Distributions from Certificate Distribution Account
     1.  Payments to Certificateholders                                                           80,000.00
     2.  Ending Balance                                                                                0.00
                                                                                          -----------------
E.   Total Distributions and Ending Balance                                                                     $     80,000.00
                                                                                                              =================
</TABLE>




<TABLE>
<CAPTION>
                                           MITSUBISHI MOTORS CREDIT OF AMERICA, INC.
                                   Monthly Servicing Report -- MMCA Auto Owner Trust 1998-1
                          Hypothetical Results for the Period August 1, 1998 through August 31, 1998


XVII.  DISTRIBUTION SUMMARY
- ---------------------------
A.   Distributions From Collection Account
<S>                                                                                           <C>             <C>
     1.  To Note Payment Account                                                              22,070,430.91
     2.  To Servicer (MMCA)                                                                      885,156.21
     3.  To Payahead Account                                                                           0.00
     4.  To Reserve Account                                                                    3,594,412.88
     5   To Supplemental Reserve Account                                                               0.00
     6.  To Certificate Distribution Account                                                      80,000.00
                                                                                           ----------------
     7.  Total Distributions From Collection Account                                                            $ 26,630,000.00

B.   Distributions From Reserve Account
     1.  To Collection Account                                                                         0.00
     2.  To Seller (MARI)                                                                              0.00
     3.  To Server (MMCA)                                                                              0.00
                                                                                           ----------------
     4.  Total Distributions From Reserve Account                                                                          0.00

C.   Distributions From Supplemental Reserve Account
     1.  To Collection Account                                                                         0.00
     2.  To Seller (MARI)                                                                              0.00
     3.  To Servicer (MMCA)                                                                            0.00
                                                                                           ----------------
     4.  Total Distributions From Supplemental Reserve Account                                                             0.00

D.   Distributions From Payahead Account
     1.  To Collection Account                                                                    50,000.00
     2.  Investment Income to Servicer (MMCA)                                                      3,000.00
                                                                                           ----------------
     3.  Total Distributions From Payahead Account                                                                    53,000.00

E.   Distributions From Yield Supplement Account
     1.  To Collection Account                                                                         0.00
     2.  Investment Income to Seller (MARI)                                                      300,000.00
     3.  Reduction in Specified Yield Supplement Account Balance to Seller (MARI)              2,500,000.00
                                                                                           ----------------
     4.  Total Distributions From Yield Supplement Account                                                         2,800,000.00

F.   Total Distributions From All Accounts to:
     1.  Note Payment Account                                                                 22,070,430.91
     2.  Servicer (MMCA)                                                                         888,156.21
     3.  Seller (MARI)                                                                         2,800,000.00
     4.  Collection Account                                                                       50,000.00
     5.  Certificate Distribution Account                                                         80,000.00
     6.  Reserve Account                                                                       3,594,412.88
     7.  Supplemental Reserve Account                                                                  0.00
     8.  Payahead Account                                                                              0.00
                                                                                           ----------------
     9.  Total Distributions From All Accounts                                                                  $ 29,483,000.00
                                                                                                             ==================
</TABLE>


                                                                  EXHIBIT B 
  
  
                     [FORM OF STATEMENT TO NOTEHOLDERS]





<TABLE>
<CAPTION>
                                           MITSUBISHI MOTORS CREDIT OF AMERICA, INC.
                                                   Statement to Noteholders
                                                 MMCA Auto Owner Trust 1998-1
                          Hypothetical Results for the Period August 1, 1998 through August 31, 1998

                                                                                                                  Per Original
                                                                                                                   $1,000 Note
                                                                                               Aggregate         or Certificate
                                                                                          -------------------   ----------------
I.      A.   Distribution of Note Principal
<S>                                                                                           <C>                        <C>  
             1. Class A-1                                                                     18,700,000.00              93.50
             2. Class A-2                                                                              0.00               0.00
             3. Class A-3                                                                              0.00               0.00
             4. Class B                                                                                0.00               0.00
        B.   Distribution of Certificate Principal                                                     0.00               0.00

II.     Distribution of Note Interest
        A.   Class A-1                                                                           811,922.22               4.06
        B.   Class A-2                                                                           993,055.56               3.97
        C.   Class A-3                                                                         1,310,589.00               4.07
        D.   Class B                                                                             254,864.13               4.22

III.    Yield Supplement Amount                                                                2,000,000.00              30.11

IV.     Total Servicing Fee                                                                      775,156.21

V.      Principal Balances and Pool Factors
        A.   Note Principal Balance
             1. Class A-1                                                                    181,300,000.00             906.50
             2. Class A-2                                                                    250,000,000.00           1,000.00
             3. Class A-3                                                                    322,056,000.00           1,000.00
             4. Class B                                                                       60,462,000.00           1,000.00
        B.   Note Pool Factors
             1. Class A-1                                                                         0.9065000
             2. Class A-2                                                                         1.0000000
             3. Class A-3                                                                         1.0000000
             4. Class B                                                                           1.0000000
        C.   Certificate Balance                                                               97,669,451.88          1,000.00
        D.   Certificate Pool Factor                                                              1.0000000

VI.     Pool Balance at End of This Collection Period
        A.   Pool Balance                                                                    911,487,451.88
        B.   Level Pay Pool Balance                                                          607,483,716.12
        C.   Last Scheduled Payment Pool Balance                                             304,003,735.76

VII.    Carryover  Shortfalls
        A.   Interest Carryover Shortfall
             1. Class A-1                                                                              0.00               0.00
             2. Class A-2                                                                              0.00               0.00
             3. Class A-3                                                                              0.00               0.00
             4. Class B                                                                                0.00               0.00
        B.   Principal Carryover Shortfall
             1. Class A-1                                                                              0.00               0.00
             2. Class A-2                                                                              0.00               0.00
             3. Class A-3                                                                              0.00               0.00
             4. Class B                                                                                0.00               0.00

VIII.   Aggregate Realized Losses for This Collection Period                                           0.00

IX.     Reserve Account Balance on Payment Date                                                4,994,693.88

X.      Supplemental Reserve Account Balance on Payment Date                                           0.00

XI.     Purchase Amount of Receivables Repurchased by Seller or Purchased by Servicer                  0.00

XII.    Amount of Advances for This Collection Period
        1.   Actuarial Advances                                                                  500,000.00
        2.   Last Scheduled Payment Advances                                                           0.00

</TABLE>


                                                                  EXHIBIT C 
  
  
                  [FORM OF STATEMENT TO CERTIFICATEHOLDERS]



<TABLE>
<CAPTION>
                                           MITSUBISHI MOTORS CREDIT OF AMERICA, INC.
                                                Statement to Certificateholders
                                                 MMCA Auto Owner Trust 1998-1
                          Hypothetical Results for the Period August 1, 1998 through August 31, 1998

                                                                                                                  Per Original
                                                                                                                  $1,000 Note
                                                                                               Aggregate         or Certificate
                                                                                          -------------------   ----------------
I.      A.   Distribution of Note Principal
<S>                                                                                           <C>                        <C>  
             1. Class A-1                                                                     18,700,000.00              93.50
             2. Class A-2                                                                              0.00               0.00
             3. Class A-3                                                                              0.00               0.00
             4. Class B                                                                                0.00               0.00
        B.   Distribution of Certificate Principal                                                     0.00               0.00

II.     Distribution of Note Interest
        A.   Class A-1                                                                           811,922.22               4.06
        B.   Class A-2                                                                           993,055.56               3.97
        C.   Class A-3                                                                         1,310,589.00               4.07
        D.   Class B                                                                             254,864.13               4.22

III.    Yield Supplement Amount                                                                2,000,000.00              30.11

IV.     Total Servicing Fee                                                                      775,156.21

V.      Principal Balances and Pool Factors
        A.   Note Principal Balance
             1. Class A-1                                                                    181,300,000.00             906.50
             2. Class A-2                                                                    250,000,000.00           1,000.00
             3. Class A-3                                                                    322,056,000.00           1,000.00
             4. Class B                                                                       60,462,000.00           1,000.00
        B.   Note Pool Factors
             1. Class A-1                                                                         0.9065000
             2. Class A-2                                                                         1.0000000
             3. Class A-3                                                                         1.0000000
             4. Class B                                                                           1.0000000
        C.   Certificate Balance                                                               97,669,451.88          1,000.00
        D.   Certificate Pool Factor                                                              1.0000000

VI.     Pool Balance at End of This Collection Period
        A.   Pool Balance                                                                    911,487,451.88
        B.   Level Pay Pool Balance                                                          607,483,716.12
        C.   Last Scheduled Payment Pool Balance                                             304,003,735.76

VII.    Carryover  Shortfalls
        A.   Interest Carryover Shortfall
             1. Class A-1                                                                              0.00               0.00
             2. Class A-2                                                                              0.00               0.00
             3. Class A-3                                                                              0.00               0.00
             4. Class B                                                                                0.00               0.00
        B.   Principal Carryover Shortfall
             1. Class A-1                                                                              0.00               0.00
             2. Class A-2                                                                              0.00               0.00
             3. Class A-3                                                                              0.00               0.00
             4. Class B                                                                                0.00               0.00

VIII.   Aggregate Realized Losses for This Collection Period                                           0.00

IX.     Reserve Account Balance on Payment Date                                                4,994,693.88

X.      Supplemental Reserve Account Balance on Payment Date                                           0.00

XI.     Purchase Amount of Receivables Repurchased by Seller or Purchased by Servicer                  0.00

XII.    Amount of Advances for This Collection Period
        1.   Actuarial Advances                                                                  500,000.00
        2.   Last Scheduled Payment Advances                                                           0.00

</TABLE>



                                                                  EXHIBIT D 
  
  
                    [FORM OF YIELD SUPPLEMENT AGREEMENT] 
  
                                 August 1, 1998 
  
 MMCA Auto Receivables, Inc. 
 6363 Katella Avenue 
 Cypress, California  90630-5205 
 ` 
                Re:  MMCA Auto Owner Trust 1998-1 
  
 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  August 1, 1998 (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, Inc., 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 1998-1 (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, Inc. 
           6363 Katella Avenue 
           Cypress, California  90630-5205 
           Attention:  Secretary/Treasurer 
           Telephone:  (714) 236-1592 
           Telecopy:   (714) 236-1300 
  
           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:  Hiroshi Yajima 
                          Title: President 
  
  
 Agreed and accepted as of 
 the date first above written: 
  
 MMCA AUTO RECEIVABLES, INC., 
    as Purchaser 
  
  
 By:___________________________ 
 Name:  Hideyuki Kitamura 
 Title: Treasurer






                                                            Exhibit No. 4.3






                                 INDENTURE


                                  between


                       MMCA AUTO OWNER TRUST 1998-1,

                                 as Issuer,


                                    and


                 BANK OF TOKYO - MITSUBISHI TRUST COMPANY,

                            as Indenture Trustee


                         Dated as of August 1, 1998


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

                 $200,000,000 5.621% Class A-1 Asset Backed Notes
                  $250,000,000 5.72% Class A-2 Asset Backed Notes
                  $322,056,000 5.86% Class A-3 Asset Backed Notes
                   $60,462,000 6.07% 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...............................2
    SECTION 1.1  (a)  Definitions............................................2
    SECTION 1.2  Incorporation by Reference of Trust Indenture Act..........14
    SECTION 1.3  Rules of Construction......................................15

                          ARTICLE II

    THE NOTES...............................................................16
    SECTION 2.1  Form.......................................................16
    SECTION 2.2  Execution, Authentication and Delivery.....................16
    SECTION 2.3  Temporary Notes............................................17
    SECTION 2.4  Tax Treatment..............................................18
    SECTION 2.5  Registration; Registration of Transfer and Exchange........18
    SECTION 2.6  Mutilated, Destroyed, Lost or Stolen Notes.................20
    SECTION 2.7  Persons Deemed Owner.......................................21
    SECTION 2.8  Payments...................................................21
    SECTION 2.9  Cancellation...............................................25
    SECTION 2.10  Release of Collateral.....................................26
    SECTION 2.11  Book-Entry Notes..........................................26
    SECTION 2.12  Notices to Clearing Agency................................27
    SECTION 2.13  Definitive Notes..........................................27
    SECTION 2.14  Authenticating Agents.....................................28

                          ARTICLE III

    COVENANTS...............................................................30
    SECTION 3.1  Payment Covenant...........................................30
    SECTION 3.2  Maintenance of Office or Agency............................30
    SECTION 3.3  Money for Payments To Be Held in Trust.....................30
    SECTION 3.4  Existence..................................................32
    SECTION 3.5  Protection of Trust Estate.................................33
    SECTION 3.6  Opinions as to Trust Estate................................33
    SECTION 3.7  Performance of Obligations; Servicing of
                       Receivables..........................................34
    SECTION 3.8  Negative Covenants.........................................36
    SECTION 3.9  Annual Statement as to Compliance..........................37
    SECTION 3.10  Issuer May Consolidate, etc.,
                       Only on Certain Terms................................37
    SECTION 3.11  Successor of Transferee...................................40
    SECTION 3.12  No Other Business.........................................40
    SECTION 3.13  No Borrowing..............................................40
    SECTION 3.14  Servicer's Obligations....................................40
    SECTION 3.15  Guarantees, Loans, Advances and Other Liabilities.........40
    SECTION 3.16  Capital Expenditures......................................41
    SECTION 3.17  Further Instruments and Acts..............................41
    SECTION 3.18  Restricted Payments.......................................41
    SECTION 3.19  Notice of Events of Default...............................41
    SECTION 3.20  Removal of Administrator..................................42

                          ARTICLE IV

    SATISFACTION AND DISCHARGE..............................................43
    SECTION 4.1  Satisfaction and Discharge of Indenture....................43
    SECTION 4.2  Satisfaction, Discharge and Defeasance of the Notes........44
    SECTION 4.3  Application of Trust Money.................................46
    SECTION 4.4  Repayment of Monies Held by Paying Agent...................46

                          ARTICLE V

    REMEDIES................................................................47
    SECTION 5.1  Events of Default..........................................47
    SECTION 5.2  Acceleration of Maturity; Rescission and Annulment.........48
    SECTION 5.3  Collection of Indebtedness and Suits for
                       Enforcement by Indenture Trustee.....................49
    SECTION 5.4  Remedies; Priorities.......................................52
    SECTION 5.5  Optional Preservation of the Receivables...................53
    SECTION 5.6  Limitation of Suits........................................54
    SECTION 5.7  Unconditional Rights of Noteholders To
                       Receive Principal and Interest.......................55
    SECTION 5.8  Restoration of Rights and Remedies.........................55
    SECTION 5.9  Rights and Remedies Cumulative.............................55
    SECTION 5.10  Delay or Omission Not a Waiver............................55
    SECTION 5.11  Control by Noteholders....................................56
    SECTION 5.12  Waiver of Past Defaults...................................56
    SECTION 5.13  Undertaking for Costs.....................................57
    SECTION 5.14  Waiver of Stay or Extension Laws..........................57
    SECTION 5.15  Action on Notes...........................................58
    SECTION 5.16  Performance and Enforcement of Certain
                       Obligations..........................................58

                          ARTICLE VI

    THE INDENTURE TRUSTEE...................................................60
    SECTION 6.1  Duties of Indenture Trustee................................60
    SECTION 6.2  Rights of Indenture Trustee................................61
    SECTION 6.3  Individual Rights of Indenture Trustee.....................63
    SECTION 6.4  Indenture Trustee's Disclaimer.............................63
    SECTION 6.5  Notice of Defaults.........................................63
    SECTION 6.6  Reports by Indenture Trustee to Holders....................63
    SECTION 6.7  Compensation and Indemnity.................................64
    SECTION 6.8  Replacement of Indenture Trustee...........................64
    SECTION 6.9  Successor Indenture Trustee by Merger......................66
    SECTION 6.10  Appointment of Co-Indenture Trustee or
                       Separate Indenture Trustee...........................66
    SECTION 6.11  Eligibility; Disqualification.............................68
    SECTION 6.12  Preferential Collection of Claims Against Issuer..........68
    SECTION 6.13  Pennsylvania Motor Vehicle Sales Finance
                       Act Licenses.........................................68

                          ARTICLE VII

    NOTEHOLDERS' LISTS AND REPORTS..........................................69
    SECTION 7.1  Issuer To Furnish Indenture Trustee Names
                       and Addresses of Noteholders.........................69
    SECTION 7.2  Preservation of Information; Communications
                       to Noteholders.......................................69
    SECTION 7.3  Reports by Issuer..........................................69
    SECTION 7.4  Reports by Indenture Trustee...............................70

                          ARTICLE VIII

    ACCOUNTS, DISBURSEMENTS AND RELEASES....................................71
    SECTION 8.1  Collection of Money........................................71
    SECTION 8.2  Trust Accounts, the Reserve Account, the
                       Supplemental Reserve Account and the Yield
                       Supplement Account...................................71
    SECTION 8.3  General Provisions Regarding Accounts......................72
    SECTION 8.4  Release of Trust Estate....................................73
    SECTION 8.5  Opinion of Counsel.........................................73

                          ARTICLE IX

    SUPPLEMENTAL INDENTURES.................................................75
    SECTION 9.1  Supplemental Indentures Without Consent
                       of Noteholders.......................................75
    SECTION 9.2  Supplemental Indentures with Consent
                       of Noteholders.......................................77
    SECTION 9.3  Execution of Supplemental Indentures.......................79
    SECTION 9.4  Effect of Supplemental Indenture...........................79
    SECTION 9.5  Conformity with Trust Indenture Act........................80
    SECTION 9.6  Reference in Notes to Supplemental Indentures..............80

                          ARTICLE X

    REDEMPTION OF NOTES.....................................................81
    SECTION 10.1  Redemption................................................81
    SECTION 10.2  Form of Redemption Notice.................................81
    SECTION 10.3  Notes Payable on Redemption Date..........................82

                          ARTICLE XI

    MISCELLANEOUS...........................................................83
    SECTION 11.1  Compliance Certificates and Opinions, etc.................83
    SECTION 11.2  Form of Documents Delivered to Indenture Trustee..........85
    SECTION 11.3  Acts of Noteholders.......................................86
    SECTION 11.4  Notices, etc., to Indenture Trustee, Issuer
                       and Rating Agencies..................................87
    SECTION 11.5  Notices to Noteholders; Waiver............................88
    SECTION 11.6  Alternate Payment and Notice Provisions...................88
    SECTION 11.7  Conflict with Trust Indenture Act.........................89
    SECTION 11.8  Effect of Headings and Table of Contents..................89
    SECTION 11.9  Successors and Assigns....................................89
    SECTION 11.10  Separability.............................................89
    SECTION 11.11  Benefits of Indenture....................................89
    SECTION 11.12  Legal Holiday............................................89
    SECTION 11.13  Governing Law............................................90
    SECTION 11.14  Counterparts.............................................90
    SECTION 11.15  Recording of Indenture...................................90
    SECTION 11.16  Trust Obligation.........................................90
    SECTION 11.17  No Petition..............................................91
    SECTION 11.18  Inspection...............................................91

    SCHEDULE A............................................................SA-1
    SCHEDULE I............................................................SI-1

    EXHIBIT A-1............................................................A-1
    EXHIBIT A-2............................................................A-2
    EXHIBIT A-3............................................................A-3
    EXHIBIT A-4............................................................A-4
    EXHIBIT B..............................................................B-1


                   INDENTURE, dated as of August 1, 1998 (as amended,
supplemented or otherwise modified and in effect from time to time, this
"Indenture"), between MMCA AUTO OWNER TRUST 1998-1, 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 5.621% Class A-1 Asset Backed Notes (the "Class A-1 Notes"), 5.72%
Class A-2 Asset Backed Notes (the "Class A-2 Notes"), 5.86% 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 6.07% 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 Cutoff Date (including Payaheads) and, with
respect to Simple Interest Receivables, monies due or received thereunder
on or after the 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) 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) rights to receive proceeds with respect
to the Receivables from recourse to Dealers thereon pursuant to the Dealer
Agreements; (f) all of the Seller's rights to the Receivable Files; (g) the
Trust Accounts, the Reserve Account, the Supplemental Reserve Account and
the Yield Supplement Account and all amounts, securities, financial assets,
investments and other property deposited in or credited to any of the
foregoing and all proceeds thereof; (h) the Sale and Servicing Agreement
and the Yield Supplement Agreement; (i) all of the Seller's rights under
the Purchase Agreement, including the right of the Seller to cause MMCA to
repurchase Receivables from the Seller; (j) 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 repurchased by
the Servicer or purchased by the Seller) acquired by or on behalf of the
Issuer; (l) rebates of premiums and other amounts relating to insurance
policies and other items financed under the Receivables in effect as of the
Cutoff Date; and (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 (a) Definitions. 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 August 1, 1998, 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.

               "Authorized Officer" shall mean, 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 Authorized 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.

               "Basic Documents" shall mean this Indenture, the Certificate
of Trust, the Trust Agreement, the Assignment, 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, executive order or governmental decree to
remain 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 Noteholders' Percentage" shall mean 90.44%, the
percentage equivalent of a fraction, rounded to the nearest one-hundredth
of a percent, the numerator of which is an amount equal to the sum of the
initial principal balances of the Class A-2 Notes and the Class A-3 Notes,
and the denominator of which is an amount equal to the sum of the initial
principal balances of the Class A-2 Notes, the Class A-3 Notes and the
Class B Notes.

               "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 August 1999
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 $200,000,000 aggregate
initial principal amount of 5.621% Class A-1 Asset Backed Notes issued by
the Trust pursuant to this Indenture, substantially in the form of Exhibit
A-1 to this Indenture.

               "Class A-1 Rate" shall mean 5.621% per annum.

               "Class A-2 Final Payment Date" shall mean the August 2004
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 $250,000,000 aggregate
initial principal amount of 5.72% Class A-2 Asset Backed Notes issued by
the Trust pursuant to this Indenture, substantially in the form of Exhibit
A-2 to this Indenture.

               "Class A-2 Rate" shall mean 5.72% per annum.

               "Class A-3 Final Payment Date" shall mean the August 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 $322,056,000 aggregate
initial principal amount of 5.86% Class A-3 Asset Backed Notes issued by
the Trust pursuant to this Indenture, substantially in the form of Exhibit
A-3 to this Indenture.

               "Class A-3 Rate" shall mean 5.86% per annum.

               "Class B Final Payment Date" shall mean the August 2004
Payment Date.

               "Class B Noteholder" shall mean the Person in whose name a
Class B Note is registered on the Note Register.

               "Class B Noteholders' Percentage" shall mean 9.56%, the
percentage equivalent of a fraction, rounded to the nearest one-hundredth
of a percent, the numerator of which is the initial principal balance of
the Class B Notes, and the denominator of which is an amount equal to the
sum of the initial principal balances of the Class A-2 Notes, the Class A-3
Notes and the Class B Notes.

               "Class B Notes" shall mean the $60,462,000 aggregate initial
principal amount of 6.07% Class B Asset Backed Notes issued by the Trust
pursuant to this Indenture, substantially in the form of Exhibit A-5 to
this Indenture.

               "Class B Rate" shall mean 6.07% 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 August 20, 1998.

               "Code" shall mean the Internal Revenue Code of 1986, as
amended from time to time, and Treasury 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 August 1, 1998, by and among the Seller, the
Issuer, 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 Final 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 July 30, 2003.

               "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, (i) with respect to the Class A-1 Notes, the period from and
including the previous Payment Date (or, in the case of the first Payment
Date, the Closing Date) to but excluding such Payment Date and (ii) with
respect to the Class A-2 Notes, the Class A-3 Notes and the Class B 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, 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 1998-1, 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
Authorized Officers and delivered to the Indenture Trustee.

               "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 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
August 20, 1998, among the Issuer, the Indenture Trustee 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.

               "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 Authorized 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 Authorized 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 any 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 September 15, 1998.

               "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, the close of business on the day immediately preceding
such Payment Date or Redemption Date or, if Definitive Notes have been
issued pursuant to Section 2.13, the fifteenth (15th) day of the preceding
month.

               "Redemption Date" shall mean the Payment Date specified by
the Servicer pursuant to Section 10.1(a) or (b), as applicable, 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 the any amount remaining in the Supplemental Reserve Account and
then to the extent of any remaining shortfall from the Reserve Account.

               "Redemption Price" shall mean an amount equal to the unpaid
principal amount of the Notes redeemed plus accrued and unpaid interest
thereon.

               "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, 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 that certain Sale
and Servicing Agreement, dated as of August 1, 1998, 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 received during the
related Collection Period of principal on Simple Interest Receivables,
including collections of principal attributable to the Last Scheduled
Payment of a Simple Interest Receivable that is a Final Payment Receivable,
and including any charges for Excess Wear and Tear and Excess Mileage but
excluding collections received during the related Collection Period of
principal on Simple Interest Receivables that would be attributable to a
Last Scheduled Payment pursuant to Section 4.3(a) except that a Last
Scheduled Payment Advance has been made with respect to such Last Scheduled
Payment, and (ii) Last Scheduled Payment Advances made during the related
Collection Period 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)
the Principal Balance (without duplication of amounts taken into account
under (a) or (b)) of (i) each Receivable 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 (including pursuant to
Section 9.2 of the Trust Agreement), 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 Cutoff Date; provided,
however, that in calculating the Scheduled Principal, 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) will be excluded.

               "Schedule of Receivables" shall mean the listing of
Receivables set forth in Schedule A (which Schedule may be in the form of
microfiche).

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

               "Seller" shall mean MMCA Auto Receivables, Inc., a Delaware
corporation, 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.

               "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 substantially
the form set forth in Exhibit A-1, Exhibit A-2, Exhibit A-3 and Exhibit
A-4, 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 through
A-4 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 Authorized
Officers. The signature of any such Authorized Officer on the Notes may be
manual or facsimile.

                      (b) Notes bearing the manual or facsimile signature
of individuals who were at any time Authorized 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 5.621% Class A-1 Asset Backed Notes for original
issue in an aggregate principal amount of $200,000,000, 5.72% Class A-2
Asset Backed Notes for original issue in an aggregate principal amount of
$250,000,000, 5.86% Class A-3 Asset Backed Notes for original issue in an
aggregate principal amount of $322,056,000 and 6.07% Class B Asset Backed
Notes for original issue in an aggregate principal amount of $60,462,000.
The aggregate principal amounts of 5.621% Class A-1 Asset Backed Notes,
5.72% Class A-2 Asset Backed Notes, 5.86% Class A-3 Asset Backed Notes and
6.07% 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 as registered Notes in minimum
denominations of $1,000 and integral multiples 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, 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, 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
instructions from the Servicer pursuant to Section 4.6(c) of the Sale and
Servicing Agreement, the Indenture Trustee will withdraw all 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 each Class of Notes;

                              (iii) to the Note Payment Account, the
        Principal Distribution Amount;

                               (iv) to the Reserve Account, the amount, if
        any, necessary to reinstate the balance in the Reserve Account up to
        the Specified Reserve Balance;

                               (v)  to the Supplemental Reserve Account,
        all remaining Available Funds until the Supplemental Reserve
        Amount is equal to the Maximum Supplemental Reserve Amount;
        and

                               (vi) to the Certificate Distribution Account,
        any remaining portion of 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, the Available Funds remaining after the
application of clauses (i) and (ii) above will be deposited in the Note
Payment Account and applied in accordance with Section 2.8(g).

                      (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 Class A Noteholders pro rata in proportion to the Accrued
        Note Interest for each Class of Class A Notes);

                               (ii) following payment in full of the
        Accrued Note Interest payable to the Class A Noteholders, to the
        Class B Noteholders, Accrued Note Interest until the Accrued Note
        Interest payable to the Class B Noteholders has been paid in full;

                              (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, the Class A Noteholders'
        Percentage of the remaining 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, the Class A Noteholders'
        Percentage of the remaining 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-1 Notes and payment of the Class A Noteholders' Percentage of the
        Principal Distribution Amount, to the Class B Noteholders, the
        Class B Noteholders' Percentage 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 will be calculated on the basis of
actual days elapsed and a 360-day year. Interest on the Class A-2 Notes,
the Class A-3 Notes and the Class B Notes will 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
pursuant to Section 10.1), 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 the 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)    [Reserved.]

                      (g) 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
        Class A Notes, Accrued Note Interest ratably in proportion to
        Accrued Note Interest for each Class of Class A Notes, without
        preference or priority of any kind, according to the amounts due
        and payable on the Notes for interest;

                               (iv) fourth, to the Class B Noteholders,
        Accrued Note Interest until the Accrued Note Interest payable to
        the Class B Noteholders has been paid in full;

                               (v) fifth, 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, respectively, pro rata in proportion
        to the respective principal balances of each of such Classes in
        reduction of principal until the principal amount of each of such
        Classes has been paid in full;

                               (vi) sixth, to the Class B Noteholders, the
        outstanding principal amount of the Class B Notes 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 an Issuer
Request accompanied by an Officer's Certificate, an Opinion of Counsel and
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 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. 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, if any, on 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 Reserve Account, the Supplemental Reserve 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 Reserve
Account, the Supplemental Reserve 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.

                               (vi) 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 B.

                      (b) On or before May 31, in each calendar year,
beginning in 1999, 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 May 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 and 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 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. In case 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 assert any claim against any present or former
        Noteholder by reason of the payment of the taxes levied or assessed
        upon the Trust;

                               (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
        Trust 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, within 120 days after the end of
each calendar year (commencing with the year 1999), an Officer's
Certificate stating, as to the Authorized Officer signing such Officer's
Certificate, that:

                               (i)  a review of the activities of the Issuer
        during such year and of its performance under this Indenture has
        been made under such Authorized Officer's supervision; and

                               (ii) to the best of such Authorized
        Officer's knowledge, based on such review, the Issuer has complied
        with all conditions and covenants under this Indenture throughout
        such year, or, if there has been a default in its compliance with
        any such condition or covenant, specifying each such default known
        to such Authorized 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 and the Certificates.

               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 4.9 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:

               (A)    either

               (1) 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

               (2) 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;

               (3) the Issuer has paid or caused to be paid all other sums
               payable by the Issuer hereunder and under the other Basic
               Documents;

               (4) 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

               (5) 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 or 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 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, 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)
default is made 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) default is made 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 such 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 such Notes and collect in the manner provided by law out
of the property of the Issuer or other obligor upon such 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 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 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 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 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. 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.

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 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, if
any, on 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 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 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 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) 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 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 for the appointment of a successor
Indenture Trustee. If the Indenture Trustee fails to comply with Section
6.11, any Noteholder may petition any court of competent jurisdiction for
the removal of the Indenture Trustee and the appointment of 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) In case 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 in case
at that time any of the Notes shall not have been authenticated, to 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, 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
        accept the resignation of or remove 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 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. 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).

               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 AND REPORTS

               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  Reports 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 Reports by Indenture Trustee. (a) If required by
TIA Section 313(a), within sixty (60) days after each March 31, beginning
with March 31, 1999, 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, the Reserve Account, the
Supplemental Reserve Account and the Yield Supplement Account. (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, for the benefit of the
Noteholders and the Certificateholders, the Trust Accounts, the Reserve
Account, the Supplemental Reserve Account and the Yield Supplement Account
as provided in Sections 4.1, 4.7, 4.10 and 5.1 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
Section 4.2 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
Payahead Account, the Reserve Account, the Supplemental Reserve 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 Payahead Account, the
Reserve Account, the Supplemental Reserve 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 Reserve Account, the Supplemental
Reserve Account and the Yield Supplement Account) as provided in Sections
4.1, 4.7 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, the Reserve Account,
the Supplemental Reserve Account or the Yield Supplement Account 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, the Reserve Account, the Supplemental Reserve
Account or the Yield Supplement Account 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 for any funds on deposit in the Collection Account,
the Payahead Account, the Reserve Account, the Supplemental Reserve Account
or the Yield Supplement Account 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, (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) if such Notes shall have been declared due and
payable following an Event of Default, 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, the Reserve Account, the Supplemental Reserve Account or the
Yield Supplement, as the case may be, 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 an Issuer Request accompanied by an
Officer's Certificate, an Opinion of Counsel and (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.

               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 the assets of the Issuer are sold
pursuant to Section 9.2 of the Trust Agreement, all amounts on deposit in
the Note Payment Account shall be paid to the Noteholders up to the unpaid
principal amount of the Notes and all accrued and unpaid interest thereon.
If the amounts are to be paid to Noteholders pursuant to this Section
10.1(b), the Servicer or the Issuer shall, to the extent practicable,
furnish notice of such event to the Indenture Trustee not later than twenty
(20) days prior to the Redemption Date, whereupon all such amounts shall be
payable on the Redemption 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. Failure to give 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
say such Person may certify or give an opinion as to such matters in one or
several documents.

                      (b) Any certificate or opinion of an Authorized
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 an Authorized 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 Authorized 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 1998-1, in care of Wilmington
        Trust Company, 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, 25 Broadway (20th Floor), New York, New York 10004, 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. 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 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.

               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 and duly attested, all as of the day
and year first above written.


                                            MMCA AUTO OWNER TRUST 1998-1

                                            By: WILMINGTON TRUST COMPANY,
                                                not in its individual capacity
                                                but solely as Owner Trustee


                                            By: /s/ Debra Eberly
                                                ______________________________
                                                Name:  Debra Eberly
                                                Title: Administrative Account
                                                       Manager


                                            BANK OF TOKYO - MITSUBISHI
                                              TRUST COMPANY,
                                            not in its individual capacity
                                            but solely as Indenture Trustee


                                            By: /s/ Donna Marie White
                                                _____________________________
                                                Name:  Donna Marie White
                                                Title: Trust Officer



STATE OF DELAWARE   )
                      ) ss.:
COUNTY OF NEW CASTLE  )


               BEFORE ME, the undersigned authority, a Notary Public in and
for said county and state, on this day personally appeared ________________,
known to me to be the person and officer whose name is subscribed to the
foregoing instrument and acknowledged to me that the same was the act of the 
said ____________________________________, a _______________________________
of Wilmington Trust Company, an Owner Trustee of MMCA AUTO OWNER TRUST 1998-1, 
a Delaware business trust, for the purpose and consideration therein
expressed, and in the capacities therein stated.

               GIVEN UNDER MY HAND AND SEAL OF OFFICE, this _____ day of 
August, 1998.



                                            _____________________________
                                            Notary Public in and for the
                                            State of Delaware.

[Seal]

My commission expires:


__________________________



STATE OF NEW YORK   )
                    ) ss.:
COUNTY OF NEW YORK  )


               BEFORE ME, the undersigned authority, a Notary Public in and
for said county and state, on this day personally appeared ________________,
known to me to be the person and officer whose name is subscribed to the
foregoing instrument and acknowledged to me that the same was the act of
BANK OF TOKYO - MITSUBISHI TRUST COMPANY, a New York banking corporation,
and that such person executed the same as the act of said corporation for
the purpose and consideration therein stated.

               GIVEN UNDER MY HAND AND SEAL OF OFFICE, this _____ day of 
August, 1998.



                                            ______________________________
                                            Notary Public in and for the
                                            State of New York.

[Seal]

My commission expires:


__________________________



                                 SCHEDULE A



                [Provided to the Indenture Trustee at the Closing]




                                                                 SCHEDULE I


                       List of Permitted Investments

Account(s)              Permitted Investments
- ----------              ---------------------

Reserve Account         Time Deposits or Certificates of Deposit of Bank of
                        Tokyo-Mitsubishi Trust Company or its Affiliates

Supplemental Reserve    Time Deposits or Certificates of Deposit of Bank of
                        Tokyo-Mitsubishi Trust Company or its Affiliates

Collection Account,     Time deposits of Bank of Tokyo-
Yield Supplement        Mitsubishi Trust Company or its Affiliates
Account, Payahead
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                                                      $200,000,000

No. R-1                                                CUSIP NO. 553 083 AH9


                        MMCA AUTO OWNER TRUST 1998-1

                    5.621% CLASS A-1 ASSET BACKED NOTES

               MMCA Auto Owner Trust 1998-1, 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 TWO HUNDRED MILLION 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 August 1, 1998 (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 August 1999 Payment
Date (the "Class A-1 Final Payment Date") and the Redemption Date, if any,
pursuant to Section 10.1 of the Indenture. 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 actual days elapsed and a 360-day year. 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 Authorized Officer, as of the
date set forth below.

Date: August 20, 1998

                                    MMCA AUTO OWNER TRUST 1998-1,

                                    By:     WILMINGTON TRUST COMPANY
                                            not in its individual capacity but
                                            solely as Owner Trustee under the
                                            Trust Agreement


                                    By:     ___________________________
                                            Authorized Officer


                  TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Notes designated above and referred to in the
within-mentioned Indenture.

Date: August 20, 1998
                                            BANK OF TOKYO-MITSUBISHI
                                              TRUST COMPANY
                                            not in its individual capacity but
                                            solely as Indenture Trustee

                                    By:     ___________________________
                                            Authorized Officer



               This Class A-1 Note is one of a duly authorized issue of
Notes of the Issuer, designated as its 5.621% Class A-1 Asset Backed Notes,
which, together with the 5.72% Class A-2 Asset-Backed Notes, the 5.86%
Class A-3 Asset-Backed Notes and the 6.07% 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.

               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 September 15, 1998.

               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 of the Indenture. 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
whole or in part, 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 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.

               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 the Outstanding Amount of all Notes,
voting as a group. The Indenture also contains provisions permitting the
Holders of Notes representing specified percentages of the Outstanding
Amount of the Notes, 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

                                           ________________________________ */




______________________
*/      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                                                 $[             ]

No. R- [  ]                                          CUSIP NO. 553 083 AJ5


                        MMCA AUTO OWNER TRUST 1998-1

                     5.72% CLASS A-2 ASSET BACKED NOTES

               MMCA Auto Owner Trust 1998-1, 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 August 1, 1998 (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 2004 Payment Date (the "Class A-2
Final Payment Date") and the Redemption Date, if any, pursuant to Section
10.1 of the Indenture. 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 15th day of the calendar month preceding each
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 the 15th day of the
following calendar month. 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 Authorized Officer, as of the
date set forth below.

Date: August 20, 1998

                                    MMCA AUTO OWNER TRUST 1998-1,

                                    By:     WILMINGTON TRUST COMPANY
                                            not in its individual capacity but
                                            solely as Owner Trustee under the 
                                            Trust Agreement

                                    By:     ___________________________
                                            Authorized Officer


                  TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Notes designated above and referred to in the
within-mentioned Indenture.

Date: August 20, 1998
                                            BANK OF TOKYO-MITSUBISHI
                                              TRUST COMPANY
                                            not in its individual capacity but
                                            solely as Indenture Trustee

                                    By:     ___________________________
                                            Authorized Officer



               This Class A-2 Note is one of a duly authorized issue of
Notes of the Issuer, designated as its 5.72% Class A-2 Asset Backed Notes,
which, together with the 5.621% Class A-1 Asset-Backed Notes, the 5.86%
Class A-3 Asset-Backed Notes and the 6.07% 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.

               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 September 15, 1998.

               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 of the Indenture. 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
whole or in part, 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 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.

               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 the Outstanding Amount of all Notes,
voting as a group. The Indenture also contains provisions permitting the
Holders of Notes representing specified percentages of the Outstanding
Amount of the Notes, 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

                                            _____________________________ */




__________________

*/      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                                               $[             ]

No. R- [  ]                                        CUSIP NO. 553 083 AK2



                        MMCA AUTO OWNER TRUST 1998-1

                     5.86% CLASS A-3 ASSET BACKED NOTES

               MMCA Auto Owner Trust 1998-1, 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 August 1, 1998 (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 August 2004 Payment Date (the "Class A-3
Final Payment Date") and the Redemption Date, if any, pursuant to Section
10.1 of the Indenture. 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 15th day of the calendar month preceding each
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 the 15th day of the
following calendar month. 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 Authorized Officer, as of the
date set forth below.

Date: August 20, 1998

                                    MMCA AUTO OWNER TRUST 1998-1,

                                    By:     WILMINGTON TRUST COMPANY
                                            not in its individual capacity but
                                            solely as Owner Trustee under the
                                            Trust Agreement

                                    By:     ___________________________
                                            Authorized Officer


                  TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Notes designated above and referred to in the
within-mentioned Indenture.

Date: August 20, 1998
                                            BANK OF TOKYO-MITSUBISHI
                                              TRUST COMPANY
                                            not in its individual capacity but
                                            solely as Indenture Trustee

                                    By:     ___________________________
                                            Authorized Officer


               This Class A-3 Note is one of a duly authorized issue of
Notes of the Issuer, designated as its 5.86% Class A-3 Asset Backed Notes,
which, together with the 5.621% Class A-1 Asset-Backed Notes, the 5.72%
Class A-2 Asset-Backed Notes and the 6.07% 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.

               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 September 15, 1998.

               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 of the Indenture. 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
whole or in part, 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 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.

               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 the Outstanding Amount of all Notes,
voting as a group. The Indenture also contains provisions permitting the
Holders of Notes representing specified percentages of the Outstanding
Amount of the Notes, 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

                                            ___________________________ */




___________________
*/      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-4


                            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                                                    $553 083 AL0

No. R-1                                              CUSIP NO. 553 083 AL0


                        MMCA AUTO OWNER TRUST 1998-1

                      6.07% CLASS B ASSET BACKED NOTES

               MMCA Auto Owner Trust 1998-1, 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 SIXTY MILLION FOUR HUNDRED SIXTY
TWO THOUSAND 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
August 1, 1998 (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
August 2004 Payment Date (the "Class B Final Payment Date") and the
Redemption Date, if any, pursuant to Section 10.1 of the Indenture.
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 15th day of the calendar month preceding each
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 the 15th day of the
following calendar month. 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 Authorized Officer, as of the
date set forth below.

Date: August 20, 1998

                                    MMCA AUTO OWNER TRUST 1998-1,

                                    By:     WILMINGTON TRUST COMPANY
                                            not in its individual capacity but
                                            solely as Owner Trustee under the
                                            Trust Agreement 

                                    By:     ___________________________
                                            Authorized Officer


                  TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Notes designated above and referred to in the
within-mentioned Indenture.

Date: August 20, 1998
                                            BANK OF TOKYO-MITSUBISHI
                                              TRUST COMPANY
                                            not in its individual capacity but
                                            solely as Indenture Trustee

                                    By:     ___________________________
                                            Authorized Officer


               This Class B Note is one of a duly authorized issue of Notes
of the Issuer, designated as its 6.07% Class B Asset Backed Notes, which,
together with the 5.621% Class A-1 Asset-Backed Notes, the 5.72% Class A-2
Asset-Backed Notes and the 5.86% 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.

               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 September 15, 1998.
Payment of principal of and interest on the Class B Notes is subordinated
to the payment of principal of and interest on the Class A Notes in the
manner and to the extent set forth in the Indenture.

               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 of the Indenture. 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. Payment of principal of and interest on
the Class B Notes following such declaration is subordinate to the payment
of principal of and interest on the Class A Notes in the manner and to the
extent set forth in 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
whole or in part, 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 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.

               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 Outstanding Amount of all Notes,
voting as a group. The Indenture also contains provisions permitting the
Holders of Notes representing specified percentages of the Outstanding
Amount of the Notes, 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

                                            _____________________________ */




_______________________
*/      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 Opinion of Counsel
                         Pursuant to Section 3.6(a)




                                            August 20, 1998


To the Addressees Indicated
  on Schedule A hereto

               Re:  MMCA Auto Owner Trust 1998-1

Ladies and Gentlemen:

               We have acted as special counsel to Mitsubishi Motors Credit
of America, Inc., a Delaware corporation ("MMCA"), and MMCA Auto
Receivables, Inc., a Delaware corporation ("MARI"), in connection with the
transactions contemplated by (i) the Purchase Agreement, dated as of August
1, 1998 (the "Purchase Agreement"), between MMCA and MARI, (ii) the Sale
and Servicing Agreement, dated as of August 1, 1998 (the "Sale and
Servicing Agreement"), by and among MARI, as seller, MMCA, as servicer, and
MMCA Auto Owner Trust 1998-1, a Delaware business trust (the "Trust"), as
issuer, (iii) the Indenture, dated as of August 1, 1998 (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
August 1, 1998 (the "Trust Agreement"), between MARI and Wilmington Trust
Company, as owner trustee on behalf of the Trust (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 Assignment dated
as of August 20, 1998 related thereto (the "Assignment"), MMCA proposes to
sell to MARI, and MARI 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- and
medium-duty trucks (collectively, the "Financed Vehicles"), certain monies
due or received thereunder on or after the Cutoff Date, 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.

               Pursuant to the Sale and Servicing Agreement, MARI proposes
to sell to the Trust all right, title and interest of MARI in, to and under
the Receivables, certain monies due or received thereunder on and after the
Cutoff Date, certain other property related to the Receivables and all
proceeds thereof. The Trust will issue (i) $200,000,000 aggregate principal
amount of 5.621% Class A-1 Asset Backed Notes, $250,000,000 aggregate
principal amount of 5.72% Class A-2 Asset Backed Notes, $322,056,000
aggregate principal amount of 5.86% Class A-3 Asset Backed Notes and
$60,462,000 aggregate principal amount of 6.07% Class B Asset Backed Notes
(collectively, the "Notes") pursuant to the Indenture for sale to the
several underwriters named in the Underwriting Agreement, dated August 13,
1998, between MARI and Merrill Lynch, Pierce, Fenner & Smith Incorporated
("Merrill Lynch"), as representative of the several underwriters; and (ii)
the Asset Backed Certificates (collectively, the "Certificates") pursuant
to the Trust Agreement for issuance to MARI.

               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 MARI 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 Assignment;

                      (b) a Certificate of MARI, dated the date hereof, a
copy of which is attached as Exhibit A hereto (the "MARI Certificate");

                      (c) an unfiled, but signed copy of a financing
statement naming MMCA Auto Receivables, Inc. as debtor and MMCA Auto Owner
Trust 1998-1 as secured party, 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 statement, the "Financing Statement");

                      (d) the report of Lexis Document Services dated
August 12, 1998, as to financing statements naming MMCA Auto Receivables,
Inc. as debtor and on file in the office of the Secretary of State of the
State of California as of an effective date of August 7, 1998 (the "Search
Report");

                      (e) forms of motor vehicle retail installment sale
contracts (the "Form Contracts") attached as Annex A to the MARI
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 Owner Trustee 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 Owner Trustee in the 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,
California and Delaware.

               Members of this Firm are admitted to practice in the States
of California, Delaware and New York. 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 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 Owner Trustee, a valid security
interest (as such term is defined in Section 1-201 of the UCC) in MARI's
rights in the Receivables and proceeds thereof, which security interest if
characterized as a transfer for security will secure payment of the Notes.

               (3) The Financing Statement is in appropriate form for
filing in the Filing Office under the UCC. Upon the filing of the Financing
Statement in the Filing Office, the security interest in favor of the Owner
Trustee in the Receivables and proceeds thereof will be perfected, and no
other security interest of any other creditor of MARI's will be equal or
prior to the security interest of the Owner Trustee in the 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 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 Receivables exist and that
MARI has sufficient rights in the Receivables for the security interest of
the Owner Trustee to attach, and that the Owner Trustee has sufficient
rights in the Receivables for the security interest of the Indenture
Trustee to attach, and we express no opinion as to the nature or extent of
MARI's or the Owner Trustee's rights in, or title to, any 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;

                      (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 Receivable is
substantially in the form of a Form Contract, and we have assumed that no
Receivable is or will be credited to a securities account;

                      (e) we have assumed that there are no agreements
between MARI or the Owner Trustee and any account debtor prohibiting,
restricting or conditioning the assignment of any portion of the
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 Owner Trustee 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 Owner Trustee or the Indenture Trustee in any 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 Owner
Trustee's or Indenture Trustee's rights in and to any property which
secures any Receivable;

                      (j) we have assumed that MARI's chief executive
office is and will be located at the address set forth in the MARI
Certificate;

                      (k) we express no opinion with respect to the
priority of the interest of the Owner Trustee in the 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 Owner Trustee; ( 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 MARI was located in such
jurisdiction within four months prior to the date of the perfection of the
security interest of the Owner Trustee; ( 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 MARI to the extent the 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 MARI or the Receivables
or use of the Receivables to the extent such other financing statement
would be effective under Section 9-401(2) or (3) of the UCC;

                      (l) we have assumed that no financing statement
naming MARI as debtor was filed in the Filing Office between the effective
date of the Search Report and the date of the filing of the Financing
Statement in such Filing Office;

                      (m) 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;

                      (n) 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

                      (o) we call to your attention that in the case of the
issuance of distributions on, or proceeds of, the Receivables, the security
interest of the Owner Trustee 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), (k)(iv) and (l) of our qualifications set forth above, we have
relied upon representations and warranties of MARI as to the assumptions
therein.

               This opinion is being furnished only to you and is solely
for your benefit 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

MMCA Auto Receivables, Inc.
6363 Katella Avenue
Cypress, California  90630

MMCA Auto Owner Trust 1998-1
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

Merrill Lynch, Pierce, Fenner
  & Smith Incorporated, as
  Representative of the several
  Underwriters
250 Vesey Street
New York, New York  10281

Standard & Poor's,
  a Division of The McGraw-Hill Companies
25 Broadway
New York, New York  10004

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


                                                                  Exhibit A

                        MMCA AUTO RECEIVABLES, INC.

                           OFFICER'S CERTIFICATE

               The undersigned, a duly authorized officer of MMCA AUTO
RECEIVABLES, INC. (the "Company"), does hereby certify as follows:

               (1) No financing statements or other filings have been filed
naming the Company 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
Receivables.

               (2) At all times since the incorporation of the Company, the
Company has had one place of business and it is and has been located in
Cypress, California.

               (3) At all times since the incorporation of the Company and
on the date hereof, the Company 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 Receivables (the
"Form Contracts"), and each 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 August 1, 1998, by and among the Company, Mitsubishi
Motors Credit of America, Inc., as Servicer, and MMCA Auto Owner Trust
1998-1, as Issuer, and accepted and agreed to by Bank of Tokyo - Mitsubishi
Trust Company, as Indenture Trustee.


               IN WITNESS WHEREOF, I have set my hand this 20th day of
August, 1998.

                                            MMCA AUTO RECEIVABLES, INC.



                                            By:____________________________
                                               Name:  Hideyuki Kitamura
                                               Title: Treasurer



                                                                    Annex A


                   [FORMS OF RETAIL INSTALLMENT SALES CONTRACT]








                                                        Exhibit No. 4.4

  
           This ADMINISTRATION AGREEMENT, dated as of August 1, 1998, is by
 and among MMCA AUTO OWNER TRUST 1998-1, 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 5.621% Class A-1 Asset Backed
 Notes, 5.72% Class A-2 Asset Backed Notes, 5.86% Class A-3  Asset Backed
 Notes and 6.07% Class B Asset Backed Notes (collectively, the "Notes")
 pursuant to the Indenture, dated as of August 1, 1998 (as amended,
 supplemented or otherwise modified and in effect from time to time, the
 "Indenture"), between the Issuer and the Indenture Trustee (capitalized
 terms used and not otherwise defined herein shall have the meanings
 assigned to such terms in, or incorporated by reference into, 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 August 1, 1998 (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, Inc., as seller (the "Seller"), (ii) a Letter of
 Representations dated August 20, 1998 (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
 "Owners"); 
  
           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)  the duty to cause the Note Register to be kept and to give
      the Indenture Trustee notice of any appointment of a new Note
      Registrar and the location, or change in location, of the Note
      Register (Section 2.5); 
  
           (B)  the notification of Noteholders of the final principal
      payment on their Notes (Section 2.8(e)); 
  
           (C)  reserved; 
  
           (D)  the preparation of or obtaining of the documents and
      instruments required for authentication of the Notes and delivery of
      the same to the Indenture Trustee (Section 2.2); 
  
           (E)  the preparation, obtaining or filing of the instruments,
      opinions and certificates and other documents required for the release
      of collateral (Section 2.10);  
  
           (F)  the maintenance of an office in the Borough of Manhattan,
      City of New York, for registration of transfer or exchange of Notes
      (Section 3.2); 
  
           (G)  the duty to cause 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); 
  
           (H)  the direction to the Indenture Trustee to deposit monies
      with Paying Agents, if any, other than the Indenture Trustee (Section
      3.3); 
  
           (I)  the obtaining and preservation of 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); 
  
           (J)  the preparation of all supplements and amendments to the
      Indenture and all financing statements, continuation statements,
      instruments of further assurance and other instruments and the taking
      of such other action as is necessary or advisable to protect the Trust
      Estate (Section 3.5); 
  
           (K)  the delivery of the Opinion of Counsel on the Closing Date
      and the annual delivery of Opinions of Counsel as to the Trust Estate,
      and the annual delivery of the Officer's Certificate and certain other
      statements as to compliance with the Indenture (Sections 3.6 and 3.9); 
  
           (L)  the identification to the Indenture Trustee in an Officer's
      Certificate of a Person with whom the Issuer has contracted to perform
      its duties under the Indenture (Section 3.7(b)); 
  
           (M)  the notification of the Indenture Trustee and the Rating
      Agencies of a Servicer Default under the Sale and Servicing Agreement
      and, if such Servicer Default arises from the failure of the Servicer
      to perform any of its duties under the Sale and Servicing Agreement
      with respect to the Receivables, the taking of all reasonable steps
      available to remedy such failure (Section 3.7(d)); 
  
           (N)  the duty to cause the Servicer to comply with Sections 3.7,
      3.9, 3.10, 3.11, 3.12, 3.13, 3.14, and 4.9 and Article VII of the Sale
      and Servicing Agreement (Section 3.14); 
  
           (O)  the preparation and obtaining of documents and instruments
      required for the release of the Issuer from its properties or assets
      (Section 3.10(b)); 
  
           (P)  the delivery of 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 the Company under the
      Purchase Agreement (Section 3.19); 
  
           (Q)  the monitoring of the Issuer's obligations as to the
      satisfaction and discharge of the Indenture and the preparation of an
      Officer's Certificate and the obtaining of the Opinion of Counsel and
      the Independent Certificate relating thereto (Section 4.1); 
  
           (R)  the compliance with any written directive 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)  the preparation and delivery of notice to Noteholders of the
      removal of the Indenture Trustee and the appointment of a successor
      Indenture Trustee (Section 6.8); 
  
           (T)  the preparation of 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 (Sections
      6.8 and 6.10); 
  
           (U)  the furnishing of the Indenture Trustee with the names and
      addresses of Noteholders during any period when the Indenture Trustee
      is not the Note Registrar (Section 7.1); 
  
           (V)  the preparation and, after execution by the Issuer,  the 
      filing  with the Securities and Exchange Commission, (the
      "Commission") any applicable state agencies and the Indenture Trustee
      of 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
      the transmission of such summaries, as necessary, to the Noteholders
      (Section 7.3); 
  
           (W)  the opening of one or more accounts in the Issuer's name,
      the preparation and delivery of 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, the
      Reserve Account, the Supplemental Reserve Account and the Yield
      Supplement Account (Sections 8.2 and 8.3); 
  
           (X)  the preparation of an Issuer Request and Officer's
      Certificate and the obtaining of an Opinion of Counsel and Independent
      Certificates, if necessary, for the release of the Trust Estate
      (Sections 8.4 and 8.5); 
  
           (Y)  the preparation of Issuer Orders and the obtaining of
      Opinions of Counsel with respect to the execution of supplemental
      indentures and the mailing to the Noteholders of notices with respect
      to such supplemental indentures (Sections 9.1, 9.2 and 9.3); 
  
           (Z)  the execution and delivery of new Notes conforming to any
      supplemental indenture (Section 9.6); 
  
           (A2) the duty to notify Noteholders of redemption of the Notes or
      to cause the Indenture Trustee to provide such notification (Section
      10.2); 
  
           (B2) the preparation and delivery of all Officer's Certificates,
      Opinions of Counsel and 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) the preparation and delivery of Officer's Certificates and
      the obtaining of Independent Certificates, if necessary, for the
      release of property from the lien of the Indenture (Section 11.1(b)); 
  
           (D2) the notification of 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) the preparation and delivery to Noteholders and the
      Indenture Trustee of any agreements with respect to alternate payment
      and notice provisions (Section 11.6); 
  
           (F2) the recording of the Indenture, if applicable (Section
      11.15); and 
  
           (G2) the preparation of 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(a), (b), (c) or (d) 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 the obtainment and maintenance of any licenses required to be
 obtained or maintained by the Trust 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 its obtainment and maintenance of 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 Trust's payments (or allocations of income) to an Owner
 as contemplated in Section 5.2(d) 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 performance of the duties of the Trust 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
 Owners. 
  
           (iv) The Administrator will provide prior to January 15, 1998, a
 certificate of an Authorized 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
 and the Company 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 of follows: 
  
      (a)  if to the Issuer or the Owner Trustee, to: 
  
           MMCA Auto Owner Trust 1998-1 
           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 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 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 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.  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 other capacity. 
  
      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.  Nonpetition Covenants.  (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, 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.

           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 1998-1 
  
                              By:  WILMINGTON TRUST COMPANY,  
                                   not in its individual capacity but
                                   solely as Owner Trustee 
  
    
                              By:  /s/ Emmet R. Harmon
                                  ---------------------------------------
                                  Name:   Emmet R. Harmon 
                                  Title:  Vice President 
  
  
                              BANK OF TOKYO - MITSUBISHI TRUST COMPANY,
                              not in its individual capacity but solely
                              as Indenture Trustee 
  
  
                              By:  /s/ Donna Marie White
                                  ---------------------------------------
                                  Name:   Donna Marie White 
                                  Title:  Trust Officer 
  
  
                              MITSUBISHI  MOTORS CREDIT OF AMERICA, INC.,
                              as Administrator
  
  
                              By:  /s/ Hiroshi Yajima
                                  ---------------------------------------
                                  Name:   Hiroshi Yajima 
                                  Title:  President 





                                                           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 1998-1 (the
 "Trust"), does hereby make, constitute and appoint Mitsubishi Motors Credit
 of America, Inc., as administrator under the Administration Agreement dated
 as of August 1, 1998 (the "Administration Agreement"), among the Trust,
 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 Trust all such documents, reports,
 filings, instruments, certificates and opinions as it should be the duty of
 the Owner Trustee or the Trust to prepare, file or deliver pursuant to the
 Related Agreements, or pursuant to Section 5.5(a), (b), (c) or (d) of the
 Trust Agreement, including, without limitation, to appear for and represent
 the Owner Trustee and the Trust in connection with the preparation, filing
 and audit of federal, state and local tax returns pertaining to the Trust,
 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 August, 1998. 

  
                                   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 August, 1998. 
  
  
 ---------------------------------
 Notary Public - State of Delaware








                                                        Exhibit No. 10.1 
  
  
                             PURCHASE AGREEMENT 
  
  
           This PURCHASE AGREEMENT, dated as of August 1, 1998 (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, INC., a Delaware corporation (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- and medium-duty trucks from motor
 vehicle dealers. 
  
           WHEREAS, the Seller and the Purchaser wish to set forth the terms
 pursuant to which the Receivables (as hereinafter defined) are to be sold
 by the Seller to the Purchaser, which Receivables will be transferred by
 the Purchaser, pursuant to the Sale and Servicing Agreement (as hereinafter
 defined) to the MMCA Auto Owner Trust 1998-1 to be created pursuant to the
 Trust Agreement (as hereinafter defined), which Trust will issue notes
 secured by a portion of such Receivables and certain other property of the
 Trust, pursuant to the Indenture (as hereinafter defined), and certificates
 representing interests in certain property of the Trust, pursuant to the
 Trust Agreement. 
  
           NOW, THEREFORE, in consideration of the foregoing, other good and
 valuable consideration, and the mutual terms and covenants contained
 herein, the 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 recitals
 hereto. 
  
           "Assignment" shall mean the document of assignment attached to
 this Agreement as Exhibit A. 
  
           "Closing" shall have the meaning specified in Section 2.2. 
  
           "Closing Date" shall mean August 20, 1998. 
  
           "Cutoff Date" shall mean August 1, 1998. 
  
           "Indenture" shall mean the Indenture, dated as of August 1, 1998,
 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. 
  
           "Prospectus" shall have the meaning assigned to such term in the
 Underwriting Agreement. 
  
           "Purchaser" shall mean MMCA Auto Receivables, Inc., a Delaware
 corporation, and its successors and assigns. 
  
           "Receivable" shall mean, for the purposes of this Agreement, each
 retail installment sale contract for a Financed Vehicle described in the
 Schedule of Receivables and all rights and obligations thereunder which
 appears on Exhibit B hereto and any amendments, modifications or
 supplements to such retail installment sales contract. 
  
           "Receivables Purchase Price" shall mean $927,719,167.00. 
  
           "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 August 1, 1998, 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 Receivables" shall mean the list of Receivables
 annexed hereto as Exhibit B. 
  
           "Seller" shall mean Mitsubishi Motors Credit of America, Inc., a
 Delaware corporation, and its successors and assigns. 
  
           "Trust" shall mean the MMCA Auto Owner Trust 1998-1 created by
 the Trust Agreement. 
  
           "Trust Agreement" shall mean the Amended and Restated Trust
 Agreement, dated as of August 1, 1998, between the Purchaser, as depositor,
 and Wilmington Trust Company, as Owner Trustee, as the same may be from
 time to time amended, supplemented or otherwise modified and in effect. 
  
           "Underwriting Agreement" shall mean the Underwriting Agreement by
 and between Merrill Lynch, Pierce, Fenner & Smith Incorporated, as
 representative of the several underwriters, and the Purchaser, dated August
 13, 1998. 
  
           "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. 


                                 ARTICLE II

                      PURCHASE AND SALE OF RECEIVABLES 
  
           SECTION 2.1.  Purchase and Sale of Receivables.
  
           On the Closing Date, subject to the terms and conditions of this
 Agreement, the Seller agrees to sell to the Purchaser, and the Purchaser
 agrees to purchase from the Seller, the Receivables and the other property
 relating thereto (as described below). 
  
                (a)  Sale of 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 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 Receivables; (ii) with respect
 to Actuarial Receivables, monies due thereunder on or after the Cutoff Date
 (including Payaheads) and, with respect to Simple Interest Receivables,
 monies due or received thereunder on or after the Cutoff Date; (iii) the
 security interests in the Financed Vehicles granted by Obligors pursuant to
 the Receivables and any other interest of the Seller in the Financed
 Vehicles; (iv) rights to receive proceeds with respect to the Receivables
 from claims on any physical damage, theft, credit life or disability
 insurance policies covering the Financed Vehicles or Obligors; (v) 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) all payments and proceeds with
 respect to the 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 Final Payment Receivable), guarantees and other
 collateral securing a Receivable (other than a Receivable repurchased by
 the Servicer or purchased by the Seller); (ix) rebates of premiums and
 other amounts relating to insurance policies and other items financed under
 the Receivables in effect as of the Cutoff Date; and (x) all present and
 future claims, demands, causes of action and choses in action in respect of
 any or all of the foregoing and all payments on or under and all proceeds
 of every kind and nature whatsoever in respect of any or all of the
 foregoing, including all proceeds of the conversion thereof, voluntary or
 involuntary, into cash or other liquid property, all cash proceeds,
 accounts, accounts receivable, notes, drafts, acceptances, chattel paper,
 checks, deposit accounts, insurance proceeds, condemnation awards, rights
 to payment of any and every kind and other forms of obligations and
 receivables, instruments and other property which at any time constitute
 all or part of or are included in the proceeds of any of the foregoing.
  
                (b)  Receivables Purchase Price.  In consideration for the
 Receivables, the other property described in Section 2.1(a) and delivery of
 the Yield Supplement Agreement, the Purchaser shall, on the Closing Date,
 pay to the Seller the Receivables Purchase Price.  An amount equal to
 $762,237,496.84 of the Receivables Purchase Price shall be paid to the
 Seller in cash.  The remainder of the Receivables Purchase Price shall be
 paid by crediting the Seller with a contribution to the capital of the
 Purchaser.  The portion of the Receivables Purchase Price to be paid in
 cash shall be by federal wire transfer (same day) funds.
  
           SECTION 2.2.  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
 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
 Receivables, the Yield Supplement Agreement and certain other property
 described in Section 2.1(a) 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 and as of the Closing Date:
  
                (a)  Organization, etc.  The Purchaser 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 had at all
 relevant times, and has, the power, authority and legal right to acquire
 and own the Receivables, and has full corporate 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 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 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, the certificate of incorporation or bylaws of the Purchaser, 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 do not (i) assert
 the invalidity of this Agreement, (ii) seek to prevent the consummation of
 any of the transactions contemplated by this Agreement and (iii) seek any
 determinations or ruling that might materially and adversely affect the
 performance by the Purchaser of its obligations under, or the validity and
 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 and as of the Closing Date:
  
                     (i)  Organization, etc.  The Seller has been duly
      incorporated and is validly existing as a corporation in good standing
      under the laws of the State of Delaware, 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 and has duly authorized
      such sale and assignment to the Purchaser by all necessary corporate
      action.  This Agreement has been duly authorized, executed and
      delivered by the Seller and shall constitute the legal, valid, binding
      and enforceable obligation of the Seller except as the same may be
      limited by insolvency, bankruptcy, reorganization or other laws
      relating to or affecting the enforcement of creditors' rights or by
      general equity principles.
  
                     (iii)  No Violation.  The 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
      and (iii) seek any determinations or ruling that might materially and
      adversely affect the performance by the Seller of its obligations
      under, or the validity and 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
 execution and delivery of this Agreement, 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 (x) originated 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) originated by the
      Seller in connection with the refinancing by the Seller of a motor
      vehicle retail installment sales 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, (g) is a retail installment sales contract, (h) is
      secured by a new or used automobile or light- or medium-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 Schedule of Receivables shall be true and correct in all
      material respects as of the opening of business on the Cutoff Date,
      and no selection procedures believed to be adverse to the Noteholders
      or the Certificateholders shall have been utilized in selecting the
      Receivables from those receivables which meet the criteria contained
      herein.  The 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 at the execution of this
      Agreement, 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 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 the 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 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
      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 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 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
      the transfer and assignment of the Receivables herein contemplated
      constitute a sale of the Receivables from the Seller to the Purchaser
      and that the beneficial interest in and title to the Receivables not
      be part of the Seller's estate in the event of the filing of a
      bankruptcy petition by or against the Seller under any bankruptcy law. 
      No Receivable has been sold, transferred, assigned, or pledged by the
      Seller to any Person other than the Purchaser.  Immediately prior to
      the transfer and assignment of the Receivables herein contemplated,
      the Seller had good and marketable title to each Receivable 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 each Receivable, 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.
  
                     (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 Cutoff Date of not less than $100.
  
                     (xix)  No Bankrupt Obligors.  None of the Receivables
      shall be due from any Obligor who, as of the 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 93.29% of
      the Pool Balance of the Receivables, constituting approximately 88.51%
      of the total number of the Receivables, as of the Cutoff Date, relate
      to new automobiles and light- or medium-duty trucks financed at new
      vehicle rates.  Approximately 6.71% of the Pool Balance of the
      Receivables, constituting approximately 11.49% of the total number
      of Receivables, as of the Cutoff Date, relate to used automobiles
      and light- or medium-duty trucks.  Of the new and used vehicles,
      approximately 2.26% of the Pool Balance of the Receivables,
      constituting approximately 3.16% of the total number of the
      Receivables, as of the Cutoff Date, relate to program automobiles
      and light-duty trucks manufactured in the current and immediately
      preceding model years which are financed at new vehicle rates.  Of
      the used vehicles, approximately 3.38% of the Pool Balance of the
      Receivables, constituting approximately 6.75% of the total number
      of Receivables as of the Cutoff Date, relate to refinanced program
      automobiles and light- or medium-duty trucks manufactured in prior
      model years which are financed at the original rates set forth in
      the related Contracts or at used vehicle rates.
  
                     (xxi)  Origination.  Each Receivable shall have an
      origination during or after April 1994.
  
                     (xxii)  Maturity of Receivables.  Each Receivable shall
      have a remaining maturity, as of the Cutoff Date, of not more than
      sixty (60) months, and an original maturity of not more than sixty
      (60) months.
  
                     (xxiii)  Annual Percentage Rate.  Each Receivable shall
      have an APR of at least 0% and not more than 30%.
  
                     (xxiv)  Scheduled Payments.  Each Receivable shall have
      a first Scheduled Payment due on or prior to August 31, 1998 and no
      Receivable shall have a payment of which more than 10% of such payment
      is more than 30 days overdue as of the Cutoff Date.
  
                     (xxv)  Location of Receivable Files.  The Receivable
      Files shall be kept at one or more of the locations listed in Schedule
      A hereto.
  
                     (xxvi)  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.
  
                     (xxvii)  No Receivables Originated in Alabama.  No
      Receivable shall have been originated in Alabama.
  
                     (xxviii)  Other Data.  The tabular data and the
      numerical data relating to the characteristics of the Receivables
      contained in the Prospectus and is true and correct in all material
      respects.
  

                                 ARTICLE IV

                                 CONDITIONS 
  
           SECTION 4.1.  Conditions to Obligation of the Purchaser.  The
 obligation of the Purchaser to purchase the Receivables is subject to the
 satisfaction of the following conditions:
  
                (a)  Representations and Warranties True.  The
 representations and warranties of the Seller hereunder shall be true and
 correct on the Closing Date with the same effect as if then made, and the
 Seller shall have performed all obligations to be performed by it hereunder
 on or prior to the Closing Date.
  
                (b)  Computer Files Marked.  The Seller shall, at its own
 expense, on or prior to the Closing Date, indicate in its computer files
 that the Receivables have been sold to the Purchaser pursuant to this
 Agreement and deliver to the Purchaser the Schedule of Receivables
 certified by an officer of the Seller to be true, correct and complete.
  
                (c)  Documents to be delivered by the Seller at the Closing.
  
                     (i)  The Assignment.  At the Closing, the Seller will
      execute and deliver the Assignment in substantially the form of
      Exhibit A hereto.  
  
                     (ii)  The Yield Supplement Agreement.  At the Closing,
      the Seller will execute and deliver the Yield Supplement Agreement. 
      The Yield Supplement Agreement shall be substantially in the form of
      Exhibit D to the Sale and Servicing Agreement.
  
                     (iii)  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 Receivables and the other property conveyed hereunder
      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 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.
  
                     (iv)  Other Documents.  Such other documents as the
      Purchaser may reasonably request.
  
                (d)  Other Transactions.  The transactions contemplated by
 the Sale and Servicing Agreement, the Indenture, the Trust Agreement and
 the Underwriting Agreement shall be consummated on the Closing Date.
  
           SECTION 4.2.  Conditions to Obligation of the Seller.  The
 obligation of the Seller to sell the Receivables to the Purchaser is
 subject to the satisfaction of the following conditions:
  
                (a)  Representations and Warranties True.  The
 representations and warranties of the Purchaser hereunder shall be true and
 correct on the Closing Date with the same effect as if then made, and the
 Purchaser shall have performed all obligations to be performed by it
 hereunder on or prior to the Closing Date.
  
                (b)  Receivables Purchase Price.  At the Closing Date, the
 Purchaser shall deliver to the Seller the Receivables Purchase Price, as
 provided in Section 2.1(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- or medium-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.  Seller Officer's Certificates.  The Seller
 covenants to fulfill each covenant made by it in the Seller Officer's
 Certificates.
  
           SECTION 5.4.  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 5.5.  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 5.6.  Sale.  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.
  
  
                                 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 Receivables to the Trust 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 Receivables set forth as Exhibit B hereto and will compare those
 characteristics to the information with respect to the 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 caption
 "Delinquency and Loss Experience" 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
 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 or telex and addressed or delivered to it at its address (or in
 case of telex, at its telex number at such 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,
 facsimile, or telex, shall be deemed given when mailed, electronic
 confirmation of the telecopy or facsimile is received, or when the notice
 is transmitted by telex.
  
           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 the 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: /s/ Hiroshi Yajima
                                 ---------------------------------------
                                 Name:   Hiroshi Yajima 
                                 Title:  President 
  
  
                              MMCA AUTO RECEIVABLES, INC.,  
                              as Purchaser 
  
  
                              By: /s/ Hideyuki Kitamura
                                 --------------------------------------
                                 Name:   Hideyuki Kitamura 
                                 Title:  Treasurer 
  
  



                                                               EXHIBIT A 

  
                                 ASSIGNMENT 
  
           For value received, in accordance with the Purchase Agreement
 dated as of August 1, 1998, between the undersigned and MMCA AUTO
 RECEIVABLES, INC. (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 Receivables; (ii) with respect to Actuarial Receivables, monies due
 thereunder on or after the Cutoff Date (including Payaheads) and, with
 respect to Simple Interest Receivables, monies due or received thereunder
 on or after the Cutoff Date; (iii) the security interests in the Financed
 Vehicles granted by Obligors pursuant to the Receivables and any other
 interest of the Seller in the Financed Vehicles; (iv) rights to receive
 proceeds with respect to the Receivables from claims on any physical
 damage, 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) all payments and proceeds with respect to the 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 Final Payment
 Receivable), guarantees and other collateral securing a Receivable (other
 than a Receivable repurchased by the Servicer or purchased by the Seller);
 (ix) rebates of premiums and other amounts relating to insurance policies
 and other items financed under the Receivables in effect as of the Cutoff
 Date; and (x) all present and future claims, demands, causes of action and
 choses in action in respect of any or all of the foregoing and all payments
 on or under and all proceeds of every kind and nature whatsoever in respect
 of any or all of the foregoing, including all proceeds of the conversion
 thereof, voluntary or involuntary, into cash or other liquid property, all
 cash proceeds, accounts, accounts receivable, notes, drafts, acceptances,
 chattel paper, checks, deposit accounts, insurance proceeds, condemnation
 awards, rights to payment of any and every kind and other forms of
 obligations and receivables, instruments and other property which at any
 time constitute all or part of or are included in the proceeds of any of
 the foregoing.  The foregoing 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 Receivables, Receivable Files, any insurance policies or any
 agreement or instrument relating to any of them. 
  
           This Assignment is made pursuant to and upon the representations,
 warranties and agreements on the part of the undersigned contained in the
 Purchase Agreement and is to be governed by the Purchase Agreement. 
  
           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 Assignment to
 be duly executed as of August 1, 1998. 
  
  
                              MITSUBISHI MOTORS CREDIT OF AMERICA, INC.
    
  
                              By: _____________________________________
                                  Name:   Hiroshi Yajima 
                                  Title:  President 
  




                                                              EXHIBIT B 
  
  
  
                         [SCHEDULE OF RECEIVABLES] 
  
                 Delivered to Indenture Trustee at Closing 
  
  




                                                          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 
  

 North Central Region 
 --------------------
 1101 Perimeter Drive, Suite 650 
 Schaumburg, IL  60173 
  

 Northeastern Region 
 -------------------
 2700 Westchester Avenue, Suite 400 
 Purchase, NY  10577-0600 
  

 Southeastern Region 
 -------------------
 1211 Semoran Boulevard, Suite 149 
 Casselberry, FL  32707 
  

 Southwestern Region 
 -------------------
 690 East Lamar Boulevard, Suite 350 
 Arlington, TX  76011 
  

 Western Region 
 --------------
 10855 Business Center Drive, Suite B 
 Cypress, CA  90630 






                                                     Exhibit No. 10.2 

  
                                    August 20, 1998 

  
 MMCA Auto Receivables, Inc. 
 6363 Katella Avenue 
 Cypress, California  90630-5205 
 ` 
                Re:  MMCA Auto Owner Trust 1998-1 
  
 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 August 1, 1998 (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, Inc., 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 1998-1 (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, Inc. 
           6363 Katella Avenue 
           Cypress, California  90630-5205 
           Attention:  Secretary/Treasurer 
           Telephone: (714) 236-1592 
           Telecopy: (714) 236-1300 
  
           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: /s/ Hiroshi Yajima
                                     ---------------------------------------
                                     Name:   Hiroshi Yajima 
                                     Title:  President 
  
  
 Agreed and accepted as of 
 the date first above written: 
  
 MMCA AUTO RECEIVABLES, INC., 
   as Purchaser 
  
  
 By: /s/ Hideyuki Kitamura
    -------------------------
    Name:  Hideyuki Kitamura 
    Title: Treasurer 





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