MMCA AUTO RECEIVABLES INC
S-1/A, 1998-12-18
ASSET-BACKED SECURITIES
Previous: MUNICIPAL INVT TR FD MULTISTATE SER 73 DEFINED ASSET FUNDS, 497, 1998-12-18
Next: REGENCY REALTY CORP, S-4/A, 1998-12-18




                                                  REGISTRATION NO. 333-66063
- ------------------------------------------------------------------------------

                        SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, D.C. 20549
                                   ------------
   
                                  AMENDMENT NO. 3
                                        TO
                                     FORM S-1
              REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933


                           MMCA AUTO OWNER TRUST 1999-1
                        (Issuer with respect to the Notes)
                            MMCA AUTO RECEIVABLES, INC.
                    (Originator of the Trust described herein)
              (Exact name of registrant as specified in its charter)
    


         DELAWARE                     9999                    33-0570905
      (State or other           (PRIMARY STANDARD          (I.R.S. EMPLOYER
      jurisdiction of              INDUSTRIAL            IDENTIFICATION NO.)
     incorporation or       CLASSIFICATION CODE NO.)
       organization)

                                6363 KATELLA AVENUE
                          CYPRESS, CALIFORNIA 90630-5205
                                  (714) 236-1592
                (Address, including zip code, and telephone number,
         including area code, of registrant's principal executive offices)
                                    -----------
                                   ERIC L. ECKES
                                6363 KATELLA AVENUE
                          CYPRESS, CALIFORNIA 90630-5205
                                  (714) 236-1509
             (Name, address, including zip code, and telephone number,
                    including area code, of agent for service)
                                    -----------
                                    Copies to:

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

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

   If any of the securities being registered on this form are to be offered
on a delayed or continuous basis pursuant to Rule 415 under the Securities
Act of 1933, check the following box. |_|

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

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

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

<TABLE>
<CAPTION>
                             CALCULATION OF REGISTRATION FEE
===============================================================================================
   
                                                                   PROPOSED                  
                                              ROPOSED MAXIMUM      MAXIMUM                    
                                              OFFERING PRICE      AGGREGATE       AMOUNT OF
   TITLE OF EACH CLASS OF        AMOUNT TO      PER UNIT(1)        OFFERING      REGISTRATION
SECURITIES TO BE REGISTERED    BE REGISTERED P                     PRICE(1)        FEE (2)
- ---------------------------------------------------------------------------------------------
<S>                                <C>             <C>               <C>              <C> 
     % Class A-1 Asset
Backed Notes................       $[ ]            100%              $[ ]             $[ ]
     % Class A-2 Asset  
Backed Notes................       $[ ]            100%              $[ ]             $[ ]
     % Class A-3 Asset  
Backed Notes................       $[ ]            100%              $[ ]             $[ ]
     % Class A-4 Asset 
Backed Notes................       $[ ]            100%              $[ ]             $[ ]
===============================================================================================
</TABLE>

(1) Estimated solely for the purpose of calculating the registration fee.
(2) $278 of which has previously been paid. 
    

THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS
REGISTRATION STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH
SECTION 8(A) OF THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION
STATEMENT SHALL BECOME EFFECTIVE ON SUCH DATE AS THE SECURITIES AND
EXCHANGE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A), MAY DETERMINE.

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


[FLAG]


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


   
                             Subject to Completion
                    Preliminary Prospectus Dated     , 1999

PROSPECTUS

                                        $
                          MMCA AUTO OWNER TRUST 1999-1
                     $     % CLASS A-1 ASSET BACKED NOTES
                     $     % CLASS A-2 ASSET BACKED NOTES
                     $     % CLASS A-3 ASSET BACKED NOTES
                     $     % CLASS A-4 ASSET BACKED NOTES
    
                           MMCA AUTO RECEIVABLES, INC.
                                     SELLER
                                     [LOGO]
                                    SERVICER

The trust will issue the following notes:
<TABLE>
<CAPTION>

   
                       Class A-1 Notes     Class A-2 Notes      Class A-3 Notes      Class A-4 Notes
                       ---------------     ---------------      ---------------      ---------------
<S>                      <C>                 <C>                  <C>                   <C>            
Principal Amount       $                   $                    $                    $
                       ---------------     ----------------     ---------------      ---------------

Price (*)              $        (    %)    $        (    %)     $        (    %)     $        (    %)
                       ---------------     ----------------     ---------------      ---------------

Underwriting Discounts 
  and Commissions      $                   $                    $                    $               
                       ---------------     ----------------     ---------------      ---------------

Net Proceeds to the
  Seller               $                   $                    $                    $              
                       ---------------     ----------------     ---------------      ---------------
    
</TABLE>

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

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


       


   
CONSIDER CAREFULLY THE RISK FACTORS BEGINNING ON PAGE 4 OF THIS PROSPECTUS.
    

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

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

The trust is offering the notes subject to availability.


   
                            UNDERWRITERS OF THE NOTES
    

MERRILL LYNCH & CO.                                    [            ]



       



   
                  The date of this Prospectus is        , 1999


                             TABLE OF CONTENTS

                                                                          Page
                                                                          ----

IMPORTANT NOTICE ABOUT INFORMATION
  PRESENTED IN THIS PROSPECTUS.............................................iii

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

RISK FACTORS.................................................................4

DESCRIPTION OF MMCA AUTO OWNER
  TRUST 1999-1...............................................................9
Description of the Limited Purposes and Assets of the Trust..................9
Capitalization of the Trust.................................................10
Description of the Owner Trustee............................................10

DESCRIPTION OF THE PROPERTY OF THE TRUST....................................10

MMCA'S VEHICLE CONTRACT PORTFOLIO...........................................11
Types of Contracts Included in MMCA's Motor Vehicle Contract
  Portfolio.................................................................11
MMCA's Underwriting Standards...............................................11
MMCA's Servicing and Collection Procedures..................................12
Physical Damage Insurance on MMCA's Contracts...............................13
Delinquency, Credit Loss and Returned Vehicle Loss Experience
  of MMCA's Contracts.......................................................13

DESCRIPTION OF THE RECEIVABLES..............................................16
Selection Criteria for the Receivables......................................17
Certain Characteristics of the Initial Receivables..........................18
Payment Methods of the Receivables..........................................21
Maturity and Prepayment Considerations for the Receivables..................22

POOL FACTORS AND OTHER INFORMATION..........................................29

USE OF PROCEEDS.............................................................29

DESCRIPTION OF THE SELLER...................................................29

DESCRIPTION OF THE SERVICER.................................................30

DESCRIPTION OF THE TERMS OF THE NOTES.......................................30
Principal Amount of and Interest Rates on the Notes.........................30
Registration of the Notes in the Name of Cede as
  Nominee of DTC............................................................31
Book Entry Registration of the Notes........................................31
Issuance of Definitive Notes Upon Occurrence of Certain
  Circumstances.............................................................34
Interest Payable on the Notes...............................................35
Principal Payable on the Notes..............................................36
Mandatory Redemption of the Notes...........................................37
Optional Redemption of the Notes............................................37
Description of the Indenture Trustee........................................37
Description of the Trust's Bank Accounts....................................37
Description of the Yield Supplement Agreement...............................39
Description of the Yield Supplement Account.................................39
Description of the Indenture Cash Flows.....................................40
Description of the Negative Carry Account...................................45
Description of the Reserve Account and Supplemental
  Reserve Account...........................................................45
Description of the Balloon Payment Receivables..............................47
Subordination of the Certificates to the Notes..............................49
Advances by the Servicer of Amounts Payable
  on the Receivables........................................................49
Deposit of Collections on the Receivables to
  Collection Account........................................................50
Description of the Statements to Noteholders................................50
Description of the Terms of the Indenture...................................51

DESCRIPTION OF THE TRANSFER AND SERVICING
  AGREEMENTS................................................................57
Sale and Assignment of the Initial Receivables and the Subsequent
  Receivables...............................................................57
Description of the Pre-Funding Period.......................................60
Mandatory Repurchase of Receivables.........................................60
Description of Servicing Procedures.........................................61
Servicing Compensation......................................................62
Evidence to be Provided as to Servicer's Compliance with its
  Servicing Obligations.....................................................63
Resignation by the Servicer.................................................63
Consequences of Merger, Conversion, Consolidation or Similar
  Actions by Servicer.......................................................63
Limits on Servicer's Liability..............................................64
Limits on Servicer's Obligations in Connection
  with Legal Actions........................................................64
Events of Servicing Termination.............................................64
Rights of Indenture Trustee and Noteholders Upon an Event of
  Servicing Termination.....................................................65
Requirements for Amendments of the Transfer and Servicing
  Agreements................................................................65
Requirements for Termination of the Trust...................................66
Actions to be Taken by Indenture Trustee Upon Termination of the
  Trust.....................................................................66
Description of the Administration Agreement.................................66

CERTAIN LEGAL ASPECTS OF THE RECEIVABLES....................................66
Bankruptcy Considerations Relating to the Transfer of the
  Receivables by MMCA to the Seller.........................................66
Trust's Rights in the Receivables...........................................67
Trust's Security Interests in the Financed Vehicles.........................67
Repossession of Financed Vehicles by Servicer on Behalf of the
  Trust.....................................................................69
Servicer's Obligation to Provide Notice of Sale of a Financed
  Vehicle; Obligor's Redemption Rights in a Financed Vehicle................69
Trust's Right to Deficiency Judgments Against Obligors......................69
Obligor's Right to Excess Proceeds Upon Sale of a
  Financed Vehicle..........................................................70
Consumer Protection Laws Affecting the Trust's Rights under the
  Receivables...............................................................70
Other Laws that Impose Limits on Enforcing the Receivables..................71

CERTAIN FEDERAL INCOME TAX CONSEQUENCES.....................................71
Tax Treatment of the Notes and the Trust under Federal Income
  Tax Law...................................................................71
Federal Tax Consequences of Waivers of Events of Default and
  Amendments of Notes by Noteholders........................................73
Information Reporting and Backup Withholding of Taxes by
  Indenture Trustee.........................................................74
Tax Consequences to Foreign Investors.......................................74

CERTAIN STATE TAX CONSEQUENCES..............................................75

ELIGIBILITY OF NOTES FOR PURCHASE BY MONEY
  MARKET FUNDS..............................................................75

ERISA CONSIDERATIONS........................................................75
Special ERISA Considerations for Employee Benefit Plans.....................75
Special ERISA Considerations Applicable to Insurance
  Company General Accounts..................................................76
General Investment Considerations for Employee
  Benefit Plans.............................................................76

UNDERWRITING................................................................77

LEGAL OPINIONS..............................................................78

REPORTS TO NOTEHOLDERS......................................................78

WHERE YOU CAN FIND MORE INFORMATION.........................................78

INDEX OF PRINCIPAL TERMS....................................................80

ANNEX A.....................................................................84
    


                               IMPORTANT NOTICE
                ABOUT INFORMATION PRESENTED IN THIS PROSPECTUS

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

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

You can find a listing of the pages where capitalized terms used in this
prospectus are defined beginning on page 83 in this prospectus.


                               SUMMARY OF TERMS

THIS SUMMARY CONTAINS A BRIEF DESCRIPTION OF THE NOTES. YOU WILL FIND A
DETAILED DESCRIPTION OF THE TERMS OF THE OFFERING OF THE NOTES FOLLOWING
THIS SUMMARY.

   
The Trust:                         MMCA Auto Owner Trust 1999-1
    

Seller of the Receivables to       MMCA Auto Receivables, Inc.
the Trust:

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

Seller's Telephone Number:         (714) 236-1592

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

Indenture Trustee:                 Bank of Tokyo - Mitsubishi Trust Company

Owner Trustee:                     Wilmington Trust Company

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


THE TERMS OF THE NOTES
<TABLE>
<CAPTION>
   
                              Class A-1           Class A-2             Class A-3            Class A-4
                                Notes               Notes                 Notes                Notes
                              ---------           ---------             ---------             --------
<S>                         <C>                 <C>                  <C>                  <C>   
Principal Amount:              $__________          $__________          $__________            $__________

Interest Rate Per Annum:             _____%               _____%               _____%                _____%

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

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

First Payment Date:        February 15, 1999    February 15, 1999    February 15, 1999    February 15, 1999

Scheduled Final Payment
Date:                      _________________    _________________    _________________    _________________

Anticipated Ratings
  (Moody's/Standard
   & Poor's):*                       P-1/A-1              Aaa/AAA              Aaa/AAA              Aaa/AAA
</TABLE>
    

- ----------------
* It is a condition to the offering of the notes that these ratings be
  obtained. However, a rating agency in its discretion may lower or
  withdraw its rating in the future.


THE RECEIVABLES

The trust will own two types of receivables:

  o  receivables that provide for equal monthly payments over the term of
     the receivable; and

  o  receivables that provide for equal monthly payments plus a
     substantially larger final balloon payment.

   
The principal balance of the receivables on [        ], 1999 was $[        ].

The principal balance of the balloon payments on [     ], 1999 was $[      ].
    

The seller expects to sell additional receivables to the trust during a
pre-funding period that begins on the closing date and ends no later than 
[     ].

   
On each date on which additional receivables are sold to the trust, the
total balloon payments payable to the trust as a percentage of the total
principal balance of receivables will not exceed [     ]%
    

PAYMENT SOURCES

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

  o  collections on the receivables during the prior month;

  o  amounts withdrawn from the reserve account and the supplemental reserve
     account;

  o  amounts withdrawn from the yield supplement account and the negative
     carry account; and

  o  advances by the servicer of amounts due on the receivables but not paid
     during the prior month.

PRIORITY OF DISTRIBUTIONS

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

  (1)  payment to the servicer of amounts advanced by the servicer on
       previous payment dates;

  (2)  payment of the servicing fee equal to 1/12th of 1.0% of the total
       principal balance of the receivables on the first day of the prior
       month;

  (3)  payment of the interest and principal payable on the notes; and

  (4)  any required deposits to the reserve account and the supplemental
       reserve account.

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

PRIORITY OF INTEREST PAYMENTS

   
On each payment date, the trust will pay interest on the notes, in
proportion to the principal balance of each class.
    

PRIORITY OF PRINCIPAL PAYMENTS

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

   o  the principal scheduled to be paid on the receivables during the
      prior month; plus

   o  the full prepayments on the receivables received during the prior
      month; plus

   o  the principal balance of receivables that became defaulted
      receivables during the prior month.

On each payment date, the trust will distribute principal on the notes in
the following order:

   
  (1)  to the Class A-1 Notes until the Class A-1 Notes are paid in full;

  (2)  to the Class A-2 Notes until the Class A-2 Notes are paid in full;

  (3)  to the Class A-3 Notes until the Class A-3 Notes are paid in full;

  (4)  to the Class A-4 Notes until the Class A-4 Notes are paid in full.

If a default under the indenture occurs, the order of priority for
principal payments will change, and the trust will pay principal on all
classes of the notes, in proportion to the principal balance of each class,
until the notes are paid in full.

CERTIFICATES

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

CREDIT ENHANCEMENT

The credit enhancement for the notes will be as follows:

   
  o  the subordination of the certificates; and

  o  the reserve account, the supplemental reserve account and the yield 
     supplement account.
    

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

       

RESERVE ACCOUNT AND SUPPLEMENTAL RESERVE ACCOUNT

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

  (1)  first, the amounts due to the servicer; and

  (2)  then, the interest and principal due on the notes.

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

YIELD SUPPLEMENT ACCOUNT

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

  o  the sum of (1) the weighted average interest rate on the notes and
     (2) [    ]%; and

  o  the interest rate on each receivable.

OPTIONAL REDEMPTION

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

TAX STATUS

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

  o  the notes will be characterized as debt; and

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

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

ERISA CONSIDERATIONS

The notes are generally eligible for purchase by employee benefit plans
that are subject to the Employee Retirement Income Security Act of 1974.
However, administrators of employee benefit plans should review the matters
discussed under "ERISA Considerations" in this prospectus and also should
consult with their legal advisors before purchasing notes.

ELIGIBILITY OF NOTES FOR PURCHASE BY MONEY MARKET FUNDS

The Class A-1 Notes are structured to be eligible for purchase by money
market funds under Rule 2a-7 under the Investment Company Act of 1940, as
amended.


                                RISK FACTORS

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

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

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

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

BANKRUPTCY OF            If Mitsubishi Motors Credit of America, Inc.       
MITSUBISHI MOTORS        ("MMCA") enters a bankruptcy proceeding, you could 
CREDIT OF AMERICA,       experience losses or delays in the payments on     
INC. COULD RESULT        your notes. MMCA will sell the receivables to the  
IN LOSSES OR DELAYS      seller, and the seller will transfer the           
IN PAYMENTS ON THE       receivables to the trust. However, if MMCA enters  
NOTES                    a bankruptcy proceeding, the court in the          
                         bankruptcy proceeding could conclude that the sale 
                         of the receivables by MMCA to the seller was not a 
                         "true sale" and that MMCA still owns the           
                         receivables. The court could also conclude that    
                         MMCA and the seller should be consolidated for     
                         bankruptcy purposes. If the court were to reach    
                         either of these conclusions, you could experience  
                         losses or delays in payments on your notes         
                         because:                                           
 
                          o  the indenture trustee will not be able to
                             exercise remedies against MMCA on your behalf
                             without permission from the court;

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

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

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

                         The seller has taken steps in structuring the
                         transactions described in this prospectus to
                         minimize the risk that a court would conclude that
                         the sale of the receivables to the seller was not
                         a "true sale" or that MMCA and the seller should
                         be consolidated for bankruptcy purposes. See
                         "Certain Legal Aspects of the
                         Receivables-Bankruptcy Considerations Relating to
                         the Transfer of the Receivables by MMCA to the
                         Seller" and "Description of the Seller."

                         In a case decided by the U.S. Court of Appeals for
                         the 10th Circuit in 1993, the court concluded that
                         accounts transferred by a seller to a buyer should
                         be included in the bankruptcy estate of the seller
                         even if the transfer was a "true sale". If MMCA
                         enters a bankruptcy proceeding and the court in
                         the bankruptcy proceeding applies the reasoning of
                         the court in that case, you could experience
                         losses or delays in the payments on your notes.
                         See "Certain Legal Aspects of the
                         Receivables-Bankruptcy Considerations Relating to
                         the Transfer of the Receivables by MMCA to the
                         Seller."

   
RISK THAT YOU MAY        POTENTIAL PREPAYMENT OF NOTES DUE TO PREPAYMENT OF 
BE REQUIRED TO           RECEIVABLES. The payment of principal on your      
REINVEST YOUR            notes will be accelerated to an extent that cannot 
PRINCIPAL IN THE         be fully predicted by prepayments on the           
NOTES AT A LOWER         receivables by the related obligors and purchases  
RATE OF RETURN           of the receivables by the seller and the servicer  
BECAUSE OF               due to breaches of representations, warranties and 
PREPAYMENTS ON           covenants by the seller and servicer. You will     
THE NOTES                bear the risk that you will have to reinvest the   
                         principal on your notes earlier than you expected  
                         at a rate of interest that is less than the rate   
                         of interest on your notes.                         
    
 
                         MMCA does not generally maintain historical
                         records on the rate of prepayment on its
                         receivables. The obligors on the receivables may
                         prepay the receivables voluntarily at any time.
                         The receivables are required to be prepaid upon
                         the sale, insured loss or other disposition of the
                         related vehicle. In addition, if MMCA breaches any
                         of its representations and warranties with respect
                         to any receivables, MMCA will be required to
                         repurchase those receivables from the seller, and
                         the seller will be required to repurchase those
                         receivables from the trust. MMCA will also be
                         required to purchase receivables from the trust if
                         it breaches its servicing obligations with respect
                         to those receivables. MMCA will also be entitled
                         to purchase all of the remaining receivables from
                         the trust once the aggregate principal balance of
                         the receivables is 10% or less of the principal
                         balances of the receivables on the dates on which
                         they were sold to the trust.

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

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

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

POTENTIAL LOSS OR        Changes in the overall characteristics of the      
PREPAYMENTS ON           trust's pool of receivables resulting from the     
NOTES DUE TO             addition of receivables during the pre-funding     
CHANGES IN               period may POOL increase the risk that you will    
CHARACTERISTICS          experience losses or delays in payments on your    
                         notes or prepayments on your notes. The            
                         receivables to be transferred by the seller to the 
                         trust during the pre-funding period may be         
                         originated by MMCA using credit criteria that are  
                         different from the credit criteria used by MMCA in 
                         originating the receivables transferred to the     
                         trust on the closing date. Any changes in such     
                         credit criteria may result in a higher rate of     
                         delinquencies and losses on the receivables or a   
                         higher rate of prepayment than would otherwise be  
                         the case, which will be reflected in the timing    
                         and amount of payment of principal and interest on 
                         the notes.                                         

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

POTENTIAL LOSS ON        The obligors on receivables that provide for a     
NOTES IN CONNECTION      balloon payment will not have to pay the balloon   
WITH SALES OF            payment if they return the related vehicle to MMCA 
VEHICLES                 at the end of the term of the receivable. MMCA     
                         will sell the returned vehicle on behalf of the    
                         trust. The trust will use the proceeds from the    
                         sale of the returned vehicle to make payments on   
                         the notes. You may experience delays or losses in  
                         the payments on your notes if the proceeds from    
                         the sale of the returned vehicles are less than    
                         the amount of the balloon payment.                 
 
                         MMCA expects the proceeds from the sale of a
                         returned vehicle to be less than the balloon
                         payment because MMCA sets the balloon payments
                         higher than its estimate of the wholesale value of
                         the vehicle. See "Description of the Terms of the
                         Notes-Description of the Balloon Payment
                         Receivables."

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

   
POTENTIAL LOSS ON        MMCA does not require the obligor under a         
NOTES IF VEHICLES        receivable that provides for a balloon payment to 
FINANCED BY              pay the "gap amount" if theft or physical damage  
RECEIVABLES ARE          to the vehicle results in a total loss of the     
ARE STOLEN OR            motor vehicle. The "gap amount" is the difference 
DESTROYED                between the amount owed in respect of the         
                         receivable as of the date of the total loss and   
                         insurance proceeds received with respect to the   
                         motor vehicle. In accordance with its customary   
                         servicing practices and procedures, MMCA treats   
                         any gap amount as a non-cash reduction of the     
                         principal amount of the balloon payment. Any such 
                         reduction will decrease the amount of collections 
                         available to the trust. See "Description of the   
                         Terms of the Notes-Description of the Balloon     
                         Payment Receivables."                             
    

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

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

RISKS IN CONNECTION      If a default occurs under the indenture and the     
WITH AN EVENT OF         maturity dates of the notes are accelerated, the    
DEFAULT UNDER            indenture trustee may sell the receivables and      
INDENTURE                prepay the notes in advance of their respective     
                         maturity dates. You may not be able to reinvest     
                         the principal repaid to you earlier than expected   
                         at a rate of return that is equal to or greater     
                         than the rate of return on your notes. You also     
                         may not be paid the principal amount of your notes  
                         in full if the assets of the trust are              
                         insufficient to pay the aggregate principal amount  
                         of the notes in full. In addition, the              
                         acceleration of the maturity dates will change the  
                         order of priority for the payment of principal on   
                         the different classes of notes. See "Description    
                         of the Terms of the Notes - Principal Payable on    
                         the Notes."                                         

POTENTIAL DELAYS IN      The payment of principal and interest on the notes 
PAYMENTS ON NOTES        could be delayed if MMCA, in its capacity as       
DUE TO POTENTIAL         servicer, or the indenture trustee experience      
COMPUTER PROGRAM         problems in their computer programs relating to    
PROBLEMS BEGINNING       the year 2000. Many existing computer programs use 
IN THE YEAR 2000         only two digits to identify a year. These programs 
                         could fail or produce erroneous results during the 
                         transition from the year 1999 to the year 2000 and 
                         afterwards. MMCA has evaluated the impact of       
                         preparing its systems for the year 2000. It has    
                         identified areas of potential impact and is        
                         implementing conversion efforts. It believes its   
                         mission-critical applications, including its       
                         systems for operations, collections on the         
                         receivables and servicing the receivables, are     
                         already year 2000 compliant, subject to further    
                         testing. MMCA's target is to have all systems      
                         ready for the year 2000 in advance of December 31, 
                         1999.                                              

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


   
                  DESCRIPTION OF MMCA AUTO OWNER TRUST 1999-1
    

DESCRIPTION OF THE LIMITED PURPOSES AND ASSETS OF THE TRUST

   
      MMCA Auto Owner Trust 1999-1 (the "Trust") is a business trust formed
under the laws of the State of Delaware pursuant to a Trust Agreement,
dated as of December 9, 1998 (as amended and supplemented from time to
time, the "Trust Agreement"), between the Seller and Wilmington Trust
Company in its capacity as the owner trustee (the "Owner Trustee") of the
Trust. The Trust was formed for purposes of the transactions described in
this Prospectus. The Trust will hold title to the Receivables, the
Pre-Funding Account and the other assets of the Trust and the proceeds
therefrom, issue the Notes and the Certificates and distribute payments on
the Notes and the Certificates. The Trust's principal offices are in the
State of Delaware in care of Wilmington Trust Company, as Owner Trustee, at
the address listed below. See "--Description of the Owner Trustee."
    

      The Trust will initially be capitalized through the issuance of the
Notes and $[    ] aggregate principal amount of Asset Backed Certificates
(the "Certificates"). The Certificates evidence beneficial ownership of the
Trust and will entitle Certificateholders to receive distributions of
amounts not required to be used to make payments on the Notes or to pay
expenses of the Trust. The Certificates will be subordinated to the Notes
to the extent described herein. The principal amount of the Certificates
will be reduced on each Payment Date by principal payments made on the
Certificates. The Certificates are not being offered hereby and will be
retained by the Seller or an affiliate.

      The Trust will purchase the Initial Receivables from the Seller
pursuant to the Sale and Servicing Agreement in exchange for the proceeds
of the Notes and the issuance to the Seller or an affiliate thereof of the
Certificates. The Seller or an affiliate will retain the Certificates.

      The Servicer will service the Receivables, either directly or through
subservicers, and will be paid the Total Servicing Fee and reimbursed for
any Advances that are due and payable to it out of collections from the
Receivables prior to distributions to Noteholders. Certain other expenses
of the Trust will be paid by the Servicer or by the Seller as provided in
the Sale and Servicing Agreement. See "Description of the Transfer and
Servicing Agreements- Description of Servicing Procedures," "--Servicing
Compensation" and "Description of the Terms of the Notes- Description of
the Indenture Cash Flows."

      The Servicer will hold the Receivables and the certificates of title
or ownership relating to the Financed Vehicles as custodian for the
Indenture Trustee and the Trust. However, the Receivables will not be
marked or stamped to indicate that they have been sold to the Trust, and
the certificates of title or ownership for the Financed Vehicles will not
be endorsed or otherwise amended to identify the Trust as the new secured
party. Under such circumstances and in certain jurisdictions, the Trust's
security interest in the Receivables and the Financed Vehicles may be
defeated or may not be perfected. See "Certain Legal Aspects of the
Receivables."

      The Trust will not acquire any assets other than the Trust Property
and it is not anticipated that the Trust will have any need for additional
capital resources. Because the Trust will have no operating history upon
its establishment and will not engage in any business other than acquiring
and holding the Trust Property and issuing and distributing payments on the
Notes and the Certificates, no historical or pro forma financial statements
or ratios of earnings to fixed charges with respect to the Trust have been
included herein.

      If the protection provided to the Noteholders by the subordination of
the Certificates and by amounts on deposit in the Supplemental Reserve
Account, the Reserve Account, the Negative Carry Account and the Yield
Supplement Account from time to time is insufficient, the Noteholders would
have to look principally to the Receivables that are not Defaulted
Receivables, the proceeds from the repossession and sale of Financed
Vehicles which secure Defaulted Receivables and the proceeds from recourse,
if any, against Dealers with respect to the Receivables for payment of the
Notes. In such event, certain factors, such as the Trust's not having
perfected security interests in the Financed Vehicles in all states, may
affect the Trust's ability to repossess and sell the collateral securing
the Receivables, and thus may reduce the proceeds to be distributed to
Noteholders. See "Description of the Terms of the Notes-Description of the
Indenture Cash Flows" and "Certain Legal Aspects of the Receivables."

CAPITALIZATION OF THE TRUST

      The following table illustrates the capitalization of the Trust as of
the Closing Date:

Class A-1 Notes....................................     $
Class A-2 Notes....................................
Class A-3 Notes....................................
   
Class A-4 Notes....................................
    
Certificates.......................................     __________

      Total........................................     $
                                                        ==========


DESCRIPTION OF THE OWNER TRUSTEE

      Wilmington Trust Company is the Owner Trustee under the Trust
Agreement. The Owner Trustee's Corporate Trust Office is located at Rodney
Square North, 1100 North Market Street, Wilmington, Delaware 19890-0001.
The Seller, the Servicer and their respective affiliates may have other
banking relationships with the Owner Trustee and its affiliates in the
ordinary course of their businesses.


                   DESCRIPTION OF THE PROPERTY OF THE TRUST

      The Notes will be secured by the property of the Trust (the "Trust
Property") pursuant to the Indenture. The Trust Property will include:

      (1)   a pool of motor vehicle retail installment sale contracts
            originated on and after          and certain rights and
            obligations thereunder (collectively, the "Receivables");

      (2)   with respect to Actuarial Receivables, monies due thereunder on
            or after the related Cutoff Date (including Payaheads) and,
            with respect to Simple Interest Receivables, monies received
            thereunder on or after the related Cutoff Date;

      (3)   amounts and property from time to time held in or credited to
            one or more accounts maintained by the Indenture Trustee
            pursuant to the Sale and Servicing Agreement as described
            below, including the Pre-Funding Account, the Reserve Account,
            the Supplemental Reserve Account, the Negative Carry Account
            and the Yield Supplement Account;

      (4)   the Seller's security interests in the Financed Vehicles;

      (5)   the Seller's rights to receive proceeds from claims on physical
            damage, credit life, theft and disability insurance policies
            covering the Financed Vehicles or the obligors;

      (6)   the Seller's rights of recourse against the Dealers under the
            Dealer Agreements relating to the
            Receivables;

      (7)   all of the Seller's rights to certain documents contained in
            the Receivable Files;

   
      (8)   all of the Trust's rights under the Sale and Servicing Agreement
            and the Yield Supplement Agreement;
    

      (9)   all of the Seller's rights under the Purchase Agreement,
            including the Seller's right to cause MMCA to repurchase
            certain Receivables from the Seller;

      (10)  payments and proceeds with respect to the Receivables held by
            the Servicer;

      (11)  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 a
            Balloon Payment Receivable) that shall have secured a
            Receivable (other than a Receivable repurchased by the Seller
            or purchased by the Servicer) and that shall have been acquired
            by or on behalf of the Trust;

      (12)  rebates of premiums and other amounts relating to insurance
            policies and other items financed under the Receivables in
            effect as of the related Cutoff Date; and

      (13) all proceeds of the foregoing.


                       MMCA'S VEHICLE CONTRACT PORTFOLIO

TYPES OF CONTRACTS INCLUDED IN MMCA'S MOTOR VEHICLE CONTRACT PORTFOLIO

      MMCA currently purchases motor vehicle and light-duty truck retail
installment sale contracts (the "Motor Vehicle Contracts") and medium-duty
truck retail installment sale contracts (the "Truck Contracts," and,
together with the Motor Vehicle Contracts, the "Contracts") directly from
authorized Mitsubishi Motors motor vehicle dealers and authorized
Mitsubishi Motors FUSO truck dealers (each, a "Dealer"), respectively,
throughout the United States. The Contracts are originated by Dealers who
regularly sell such contracts to MMCA and other finance providers. MMCA
purchases Contracts in accordance with its established underwriting
procedures and subject to the terms of its agreements (each, a "Dealer
Agreement") with each Dealer. Each Dealer Agreement, among other things,
obligates the related Dealer to repurchase any Motor Vehicle Contract or
Truck Contract that it sold to MMCA for the outstanding principal balance
thereof if the Dealer breaches certain representations and warranties set
forth in the agreement. Such representations and warranties typically
relate to the origination of the Motor Vehicle Contract or Truck Contract
and the security interest in the related automobile or light-duty truck (a
"Motor Vehicle") or medium-duty truck (a "Truck") and not the
creditworthiness of the obligor under the Contract.

      MMCA currently purchases Motor Vehicle Contracts relating to new
Motor Vehicles manufactured or distributed by Mitsubishi Motors and Motor
Vehicle Contracts relating to used Motor Vehicles manufactured or
distributed by Mitsubishi Motors or other motor vehicle manufacturers. MMCA
has applied the same underwriting standards to its purchases of Motor
Vehicle Contracts whether or not the Contracts related to Motor Vehicles
manufactured or distributed by Mitsubishi Motors. See "--MMCA's
Underwriting Standards."

      MMCA has at all times purchased Truck Contracts relating to new
Trucks manufactured or distributed by Mitsubishi Motors and used Trucks
manufactured or distributed by Mitsubishi Motors or other truck
manufacturers. MMCA has applied the same underwriting standards to its
purchases of Truck Contracts whether or not the Contracts related to Trucks
manufactured or distributed by Mitsubishi Motors. See "--MMCA's
Underwriting Standards."

MMCA'S UNDERWRITING STANDARDS

      MMCA's underwriting standards emphasize each prospective obligor's
ability to pay and creditworthiness as well as the asset value of the Motor
Vehicle or Truck that secures the related Motor Vehicle Contract or Truck
Contract.

      Prior to its purchase of a Motor Vehicle Contract, MMCA reviews
credit applications from the obligors that include information about each
obligor's income, residential status, monthly mortgage or rent payments,
credit obligations, bank accounts and other personal information. Upon
receipt of a credit application, MMCA obtains a credit report from an
independent credit bureau which MMCA reviews to determine the applicant's
current credit status and past credit performance. Where necessary, MMCA
verifies the employment or the income of an applicant. MMCA uses a credit
scoring system and considers other factors to reach each credit decision.
In November 1996, MMCA introduced a new credit scoring system for all Motor
Vehicle Contracts, replacing the one that had been used since June 1994.
The new credit scoring system first assigns the application to one of three
credit segments: prime, limited credit experience and non-prime. Each
segment considers different credit application and credit bureau report
characteristics or assigns different weighting to certain characteristics
that are considered by all segments. This segmentation is based solely upon
the information in the applicant's credit bureau report. The new credit
scoring system identifies those aspects of an applicant's credit report and
credit application and the proposed financing arrangement that, based upon
the specific performance experience of MMCA's portfolio, are most
predictive of the probability that the applicant will pay MMCA as agreed.
MMCA considers attributes other than the credit score as part of its credit
decision process, including such factors as ratio of income to debt, an
applicant's equity in the Motor Vehicle, satisfactory existing account
relationships, excellent recent reported credit history and availability of
an acceptable guarantor. MMCA management sets limits on the percentage of
credit decisions that approve credit to applicants scoring below company
credit score minimums and deny credit to applicants scoring above such
minimums. Prior to June 1994, MMCA used a credit-scoring system for Motor
Vehicle Contracts (other than Contracts relating to Balloon Payment
Receivables) that took into account additional factors from the credit
application. Where the obligor of a Motor Vehicle Contract is a business
entity, MMCA reviews credit applications that include information about
bank accounts, credit references and financial results of such business
entity. In addition, MMCA obtains and reviews published credit reports on
the business entity, where available. In some cases, MMCA may require an
individual to guarantee the business' obligation under the Motor Vehicle
Contract.

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

      Prior to its purchase of a particular Truck Contract, MMCA reviews
credit applications from the obligors that include information about the
business of the applicant, its trade references, its bank references and
personal information of sole proprietors, partners or guarantors. MMCA does
not use a formal credit scoring system but considers, where appropriate,
Dun & Bradstreet reports, business checking account references, business
credit references, review of business financial statements and the
projected income to be generated from the Truck. An individual guarantor is
generally required for a business entity.

MMCA'S SERVICING AND COLLECTION PROCEDURES

      MMCA measures delinquency by the number of days elapsed from the date
a payment is due under the Motor Vehicle Contract or the Truck Contract
(the "Due Date"). MMCA considers a payment to be past due or delinquent
when the obligor fails to make at least 90% of a scheduled payment by the
related Due Date. MMCA generally begins collection activities with respect
to delinquent Motor Vehicle Contracts or Truck Contracts through telephone
contact based upon the original credit risk assigned to each obligor at
contract origination. Obligors considered to be weaker credits are
generally contacted by telephone when the Contract becomes seven days
delinquent, while obligors considered strong credits with lesser risk are
generally contacted when the Contract becomes 15 days delinquent. Computer
generated delinquency notices are mailed to all delinquent obligors on the
12th day of delinquency. MMCA also uses an automated system of monitoring
delinquency, which categorizes delinquent accounts into different
priorities of collection activity, based on the level of delinquency of
each account.

      MMCA's collectors are assigned to specific delinquencies and attempt
to contact the delinquent obligor by telephone or by letter based on the
term of delinquency and the history of the account. Repossession procedures
typically begin when a Motor Vehicle Contract or Truck Contract becomes
between 60 to 75 days delinquent. Repossession is carried out pursuant to
applicable state law and specific procedures adopted by MMCA.

      If the Motor Vehicle or Truck securing a delinquent Contract is
repossessed, MMCA's current policy is generally to charge off the Motor
Vehicle Contract or Truck Contract on the date on which the proceeds of
sale of the Motor Vehicle or Truck are applied to the Contract balance and
the deficiency is determined. Prior to February 1997, MMCA's policy was
generally to charge off a Contract on the earlier of the date on which the
proceeds of sale of the repossessed Financed Vehicle were applied to the
Contract balance and the date on which the Motor Vehicle Contract became
120 days delinquent or the Truck Contract became 180 days delinquent if
MMCA had not yet repossessed the related Motor Vehicle or Truck. MMCA's
current policy, which was first implemented in February 1997, is to charge
off a delinquent Contract as to which the related Financed Vehicle has not
been repossessed only at such time as it determines that it will be unable
to recover the Financed Vehicle (which time may be later than the time at
which the Contract would have been charged off under MMCA's prior policy).
Any deficiencies remaining after repossession and sale of the related Motor
Vehicle or Truck or after the full charge-off of the related Motor Vehicle
Contract or Truck Contract are pursued by MMCA to the extent practicable
and legally permitted. Obligors are contacted, and when warranted by
individual circumstances, repayment schedules are established and monitored
until the deficiencies are either paid in full or become impractical to
pursue.

PHYSICAL DAMAGE INSURANCE ON MMCA'S CONTRACTS

      Each Contract generally requires the obligor to obtain physical
damage insurance covering loss or damage to the Motor Vehicle or Truck. The
Dealer Agreements include a requirement that the Dealers provide MMCA with
written confirmation that there is physical damage insurance acceptable to
MMCA covering each Motor Vehicle or Truck at the time that MMCA purchased
the related Motor Vehicle Contract or Truck Contract from the Dealers. MMCA
tracks the ongoing status of insurance by the obligors, and attempts to
cause the obligors to reinstate such insurance in the event that it is
allowed to lapse; nevertheless, there is no assurance that each Motor
Vehicle or Truck will continue to be covered by physical damage insurance
for the entire term during which the related Contract is outstanding.

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

      Set forth below is certain information concerning MMCA's combined
portfolio of Motor Vehicle Contracts and Truck Contracts, including
Contracts previously sold which MMCA continues to service. MMCA changed its
credit scoring system for Motor Vehicle Contracts (other than Contracts
relating to Balloon Payment Receivables) in June 1994. MMCA changed its
credit scoring system again in November 1996 and made the changes
applicable to all types of Motor Vehicle Contracts. See "--MMCA's
Underwriting Standards" above. The Initial Receivables were originated more
recently than, on average, the receivables related to Motor Vehicles and
Trucks in the tables in the following pages.

      Because (1) the composition of Initial Receivables included in the
Trust differs from, and the Subsequent Receivables to be included in the
Trust are anticipated to differ from, MMCA's combined portfolio, (2) MMCA
changed its underwriting criteria with respect to non-Balloon Payment
Receivables in June 1994 and (3) MMCA changed its underwriting criteria
again in November 1996 with respect to all types of receivables, no
assurance can be given that the performance of the Receivables included in
the Trust will be similar to the historical performance of the portfolio as
a whole. Further, for the same reasons as are set forth above, the
delinquencies, credit losses and returned vehicle losses experienced by the
Trust may differ from the delinquencies, credit losses and returned vehicle
losses experienced by the combined portfolio in the past or in the future.


                         DELINQUENCY EXPERIENCE (1)
<TABLE>
<CAPTION>
                                             AS OF SEPTEMBER 30,           AS OF DECEMBER 31,
                                             -------------------     ------------------------------
                                               1998       1997        1997        1996       1995
                                             --------    -------     -------    --------   --------
<S>                                           <C>        <C>         <C>         <C>        <C>    
Number of Contracts Outstanding
   at End of Period....................       129,738    126,493     123,274     122,224    107,507
Delinquencies as a Percent of
Contracts Outstanding (2)
   30-59 Days..........................         3.42%      4.14%       4.42%       5.13%      4.00%
   60-89 Days..........................         0.94%      1.20%       1.56%       1.69%      0.92%
   90 Days or More.....................         0.33%      0.28%       0.51%       0.54%      0.30%
Repossessions as a Percent of                   0.76%      1.26%       0.96%       1.41%      1.70%
Contracts Outstanding (2)(3)...........
</TABLE>

- ----------------------
(1)   The information in the table includes Motor Vehicle Contracts for new
      and used Motor Vehicles and Truck Contracts for new and used Trucks
      owned by MMCA or previously sold by MMCA which MMCA continues to
      service. Delinquency numbers are net of bankrupt accounts and
      repossessions.

(2)   The period of delinquency is based on the number of days more than 10%
      of a payment is contractually past due, and the percent represents 
      delinquent dollars as a percent of dollars outstanding.

(3)   Repossessions means Contracts with respect to which the Financed
      Vehicle has been repossessed but for which sale proceeds have not yet
      been applied to the Contract balance.


                NET CREDIT LOSS AND REPOSSESSION EXPERIENCE (1)

                            (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                  NINE MONTHS ENDED                                        
                                    SEPTEMBER 30,                   YEAR ENDED DECEMBER 31,
                              ------------------------         --------------------------------
                              1998               1997           1997        1996           1995
                              ----               ----           ----        ----           ----

<S>                            <C>          <C>               <C>          <C>          <C>  
Amount Outstanding (2)....... $1,934,366   $1,823,622        $1,769,219    $1,687,592   $1,436,009
Average Amount
  Outstanding (3)............ $1,820,045   $1,768,391        $1,776,481    $1,590,046   $1,221,467
Number of Contracts
Outstanding..................    129,738      126,493           123,274       122,224      107,507
Average Number of Contracts
  Outstanding (3)............    124,704      124,952           124,945       117,048       93,879
Charge-offs (4).............. $   39,700   $   55,632        $   73,242    $   84,872   $   20,171 
Recoveries (5)............... $    7,515   $   10,404        $   13,126    $    7,372   $    1,058 
Net Losses................... $   32,185   $   45,228        $   60,116    $   77,500   $   19,113
Number of Repossessions (6)..      3,673        5,976             7,382         6,712        4,260
Number of Repossessions 
  as a Percent of the
  Average Number of
  Contracts Outstanding (7)..       3.93%        6.38%             5.91%         5.73%        4.54%
Net Losses as a Percent of
  Average Amount
  Outstanding (7)............       2.36%        3.41%             3.38%         4.87%        1.56%
</TABLE>
- -----------------------

(1)   The information in the table includes Motor Vehicle Contracts for new
      and used Motor Vehicles and Truck Contracts for new and used Trucks
      owned by MMCA or previously sold by MMCA which MMCA continues to
      service.

(2)   Amount outstanding is remaining principal balance of the Contracts,
      including Balloon Payments to the extent attributable to principal on
      Balloon Payment Receivables, plus any outstanding fees and charges
      and any accrued and unpaid interest.

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

(4)   Charge-offs represent the total aggregate amount due on Motor Vehicle
      Contracts and Truck Contracts that is determined to be uncollectible
      in the period, less proceeds from disposition of related vehicles,
      other than recoveries described in Note (5). The calculation of
      Charge-offs for the Contracts in the portfolio includes both earned
      but unpaid finance charges and Balloon Payments. Charge-offs do not
      include any losses on sales of Motor Vehicles that were purchased by
      MMCA pursuant to the terms of a Balloon Payment Receivable, because
      such losses would not constitute credit losses, but Charge-offs do
      include losses with respect to both the amortizing monthly
      installments and Balloon Payments for Balloon Payment Receivables
      which have defaulted. Charge-offs do not include expenses associated
      with collection, but do include expenses associated with repossession
      or disposition of the vehicles. MMCA currently charges off a Contract
      upon the earlier of (a) the date upon which the related Financed
      Vehicle is sold following repossession or (b) the date as of which
      MMCA determines that it will be unable to recover the Financed
      Vehicle from the obligor. Prior to February 1997, MMCA had a policy
      of charging off Motor Vehicle Contracts and Truck Contracts upon the
      earlier of the date of sale of the repossessed Financed Vehicle and
      the dates as of which the Motor Vehicle Contract or Truck Contract
      became 120 days and 180 days delinquent, respectively. Contracts of
      bankrupt obligors are included only if charged off.

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

(6)   Number of Repossessions means the number of repossessed Motor
      Vehicles and Trucks in a given period.

(7)   Annualized rate. The nine-month period ending September 30, 1998 is
      not necessarily indicative of a full year's actual results. MMCA's
      credit loss experience is dependent upon the number of repossessions,
      the amount outstanding at the time of repossession, and the resale
      value of repossessed vehicles. Losses and delinquencies are affected
      by, among other things, general and regional economic conditions and
      the supply of and demand for automobiles and light- or medium-duty
      trucks.

      MMCA began originating Balloon Payment Receivables in October 1993.
Because Balloon Payment Receivables have matured in large volumes only more
recently, the experience shown in the tables below may not be comparable to
the actual performance of the Balloon Payment Receivables included in the
Trust Property.


     BALLOON PAYMENT RECEIVABLES: LOSS EXPERIENCE ON RETURNED VEHICLES (1)
<TABLE>
<CAPTION>

                                  NINE MONTHS ENDED
                                    SEPTEMBER 30,                  YEAR ENDED DECEMBER 31,  
                                  -----------------           -------------------------------
                                  1998         1997           1997          1996         1995
                                  -----        ----           ----          -----        ----

Total Number of Final Payment
  Receivables Scheduled to
<S>                                 <C>          <C>           <C>            <C>        <C>
Terminate.......................    13,958      5,462         10,716        1,022         34 
Total Number of Vehicles 
  Returned to MMCA..............     3,466      1,365          2,926          435          7   
Return Ratio (2)................     24.83%     24.99%         27.31 %      42.56 %    20.59%
Total Losses on Returned 
  Vehicles Sold (3).............$4,911,496  $2,699,576    $5,371,694     $726,208    $12,464
Total Number of Returned                                                            
  Vehicles Sold.................     2,884       1,322         2,578          432          7
Average Loss per Returned 
  Vehicle Sold (3)..............$    1,703  $    2,027    $    2,084     $  1,681    $ 1,781
</TABLE>

- ----------------
(1)   The information in the table includes Motor Vehicles returned upon
      the expiration of the related Contracts and Motor Vehicles returned
      under MMCA's program that offers attractive terms to owners of Motor
      Vehicles to prepay their accounts in connection with their respective
      purchases of a new Motor Vehicle.

(2)   The number of vehicles returned to MMCA as a percentage of the number
      of Balloon Payment Receivables scheduled to
      terminate in the related period.

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


      MMCA's loss experience on returned Motor Vehicles is dependent upon
the number of Motor Vehicles returned, any programs offered by MMCA that
permit the early return of Motor Vehicles, the amount of the related
receivables outstanding at the time the Motor Vehicles are returned and the
resale value of the returned Motor Vehicles.


                        DESCRIPTION OF THE RECEIVABLES

      The Receivables will consist of a pool of retail installment sale
contracts secured by new and used automobiles and light- and medium-duty
trucks, including rights to receive certain payments made with respect to
such Receivables, security interests in the vehicles financed thereby (the
"Financed Vehicles") and the proceeds thereof. The Receivables will include
the Initial Receivables purchased as of the Initial Cutoff Date and any
Subsequent Receivables purchased as of the related Subsequent Cutoff Date.
As of the Initial Cutoff Date, the Initial Receivables had an aggregate
principal balance of $      , which consisted of a Level Pay Pool Balance
of $      and a Balloon Payment Pool Balance of $     .

   
      The Receivables will be purchased by the Trust from the Seller
pursuant to a Sale and Servicing Agreement, to be dated as of      , 1999
(as amended or supplemented from time to time, the "Sale and Servicing
Agreement"), among the Trust, the Seller and MMCA providing for the
purchase of the Initial Receivables on or before the date of issuance of
the Notes (the "Closing Date") and any Subsequent Receivables on the
related Subsequent Transfer Date. The Receivables will be purchased by the
Seller from MMCA pursuant to a Purchase Agreement, to be dated as of     ,
1999 (as amended or supplemented from time to time, the "Purchase
Agreement"), between the Seller and MMCA, providing for the purchase of the
Initial Receivables on or before the Closing Date and any Subsequent
Receivables on the related Subsequent Transfer Date. The Receivables will
be selected from the Contracts owned by MMCA based on the criteria
specified in the Sale and Servicing Agreement and described herein. No
Receivable will have a scheduled maturity later than          (the "Final
Scheduled Maturity Date").
    

      The "Pool Balance" at any time will represent the aggregate principal
balance of the Receivables (including the aggregate principal balance of
Balloon Payments) at the end of the preceding Collection Period or, with
respect to any time during the first Collection Period, on the Initial
Cutoff Date, after giving effect to all payments (other than Payaheads)
received from obligors, and the principal component of all Advances and
Purchase Amounts to be remitted by the Servicer or the Seller, as the case
may be, for such Collection Period, and reduced by the principal amount of
Receivables that became Defaulted Receivables during such Collection
Period. The "Initial Pool Balance" means the sum of (a) the Pool Balance as
of the Initial Cutoff Date plus (b) the aggregate principal balance of all
Subsequent Receivables sold to the Trust as of their respective Subsequent
Cutoff Dates.

SELECTION CRITERIA FOR THE RECEIVABLES

      The Initial Receivables were purchased, and the Subsequent
Receivables have been or will be purchased, by MMCA from Dealers in the
ordinary course of business in accordance with MMCA's underwriting
standards. The Initial Receivables were selected, and the Subsequent
Receivables will be selected, from MMCA's portfolio by several criteria,
including the following:

      (1)   each Receivable is secured by a new or used automobile or a
            light- or medium-duty truck;

      (2)   each Receivable has an annual percentage rate ("APR") of at
            least 0% and not more than 30%;

      (3)   each Receivable had a remaining maturity as of the related
            Cutoff Date of not more than 60 months, and an original
            maturity of not more than 60 months;

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

      (5)   no Receivable was more than 30 days delinquent with respect to
            more than 10% of a payment as of the related Cutoff Date;

      (6)   no Financed Vehicle had been repossessed as of the related
            Cutoff Date;

      (7)   each Receivable is an installment sale contract;

      (8)   each Receivable is an Actuarial Receivable or a Simple Interest
            Receivable (and may also be a Balloon Payment Receivable);

      (9)   each Receivable was originated during or after ;

      (10)  as of the related Cutoff Date, no obligor under a Receivable is
            the subject of a proceeding under the United States Bankruptcy
            Code; and

      (11)  each Receivable was originated in the United States by a Dealer
            for the consumer or commercial sale of a Financed Vehicle in
            the ordinary course of such Dealer's business.

      In addition, the pool of Receivables will not deviate from the
following characteristics as of each Subsequent Transfer Date (after giving
effect to Subsequent Receivables sold to the Trust on such Subsequent
Transfer Date):

       (1)  the weighted average remaining maturity of the Receivables will
            not be more than [      ] months; and
   
      (2)   the aggregate Balloon Payments as a percentage of the Pool
            Balance will not be greater than [    ]%.

      The Initial Receivables will represent approximately     % of the sum
of the initial principal amount of the Notes and the initial principal
amount of the Certificates. Except for the criteria described in the
preceding paragraph, there will be no required characteristics of the
Subsequent Receivables. Therefore, following the transfer of Subsequent
Receivables to the Trust, the aggregate characteristics of the entire pool
of Receivables, including the composition of the Receivables, the
geographic distribution of the Receivables and the distribution by APR of
the Receivables described in the following tables may vary from those of
the Initial Receivables. Following the end of the Pre-Funding Period, the
Seller will file a report on Form 8-K containing information comparable to
that contained in the tables set forth below regarding the aggregate
characteristics of the entire pool of Receivables, after the addition of
the Subsequent Receivables.
    

CERTAIN CHARACTERISTICS OF THE INITIAL RECEIVABLES

   
      The composition of the Initial Receivables as of      , 1999 and the
geographical distribution and distribution by APR of the Pool Balance of
the Initial Receivables as of      , 1999 are set forth in the following
tables. "Level Pay Pool Balance" means the Pool Balance exclusive of the
Balloon Payment Pool Balance. "Balloon Payment Pool Balance" means the
aggregate principal balance of Balloon Payments. See "Description of the
Terms of the Notes -- Description of the Balloon Payment Receivables."
    


    COMPOSITION OF THE INITIAL RECEIVABLES AS OF THE INITIAL CUTOFF DATE

Pool Balance......................................      $
Level Pay Pool Balance............................      $
Balloon Payment Pool Balance......................      $
Number of Receivables
Average Principal Balance.........................      $
      (Range).....................................$     to    $
Average Original Amount Financed..................      $
      (Range).....................................$     to    $
Average Level Pay Balance.........................      $
      (Range).....................................$     to    $
Average Balloon Payment Balance (1)...............$
      (Range).....................................$     to    $
Weighted Average APR..............................                         %
      (Range).....................................          0.00% to       %
Weighted Average Original Term to Maturity........                    months
      (Range).....................................    12 months to 60 months
Weighted Average Remaining Term to Maturity.......                    months
      (Range).....................................     3 months to 60 months
- -----------
(1)  Based on Balloon Payment Receivable balances only.


            GEOGRAPHIC DISTRIBUTION OF THE INITIAL RECEIVABLES
                       AS OF THE INITIAL CUTOFF DATE

                     PERCENTAGE OF                            PERCENTAGE OF
STATE (1)           POOL BALANCE (2)   STATE (1)             POOL BALANCE (2)
- ---------           ----------------   ---------             ----------------
Alabama.............             %     Montana...............            %
Alaska..............                   Nebraska..............   
Arizona.............                   Nevada................  
Arkansas............                   New Hampshire.........  
California..........                   New Jersey............   
Colorado............                   New Mexico............   
Connecticut.........                   New York..............   
Delaware............                   North Carolina........   
Florida.............                   North Dakota..........   
Georgia.............                   Ohio..................   
Idaho...............                   Oklahoma..............   
Illinois............                   Oregon................   
Indiana.............                   Pennsylvania..........   
Iowa................                   Rhode Island..........   
Kansas..............                   South Carolina........   
Kentucky............                   South Dakota..........   
Louisiana...........                   Tennessee.............   
Maine...............                   Texas.................   
Maryland............                   Utah..................   
Massachusetts.......                   Vermont...............   
Michigan............                   Virginia..............   
Minnesota...........                   Washington............   
Mississippi.........                   West Virginia.........   
Missouri............                   Wisconsin.............  _____________
Montana.............                   Total                        100.00%
- -----------
(1)   State of origination is based on the addresses of the originating
          Dealers.
(2)   Percentages may not add to 100.00% due to rounding.


 DISTRIBUTION BY APR OF THE INITIAL RECEIVABLES AS OF THE INITIAL CUTOFF DATE


                                                                 PERCENTAGE
                                  NUMBER OF         POOL          OF POOL
APR RANGE(%)                     RECEIVABLES    BALANCE(1)(2)    BALANCE(3)
- ------------                     -----------    -------------    ----------
0.00 to 0.99..................                   $                       %
1.00 to 1.99..................
2.00 to 2.99..................
3.00 to 3.99..................
4.00 to 4.99..................
5.00 to 5.99..................
6.00 to 6.99..................
7.00 to 7.99..................
8.00 to 8.99..................
9.00 to 9.99..................
10.00 to 10.99................
11.00 to 11.99................
12.00 to 12.99................
13.00 to 13.99................
14.00 to 14.99................
15.00 to 15.99................
16.00 to 16.99................
17.00 to 17.99................
18.00 to 18.99................
19.00 to 19.99................
20.00 to 20.99................
21.00 to 21.99................
22.00 to 22.99................
23.00 to 23.99................                                   
                                 -----------    -------------    ----------
Total.........................                   $                        %
                                                =============    ==========
- -----------
(1)   Remaining principal balance for Simple Interest Receivables, and
      the present value of scheduled remaining payments for Actuarial
      Receivables.

(2)   Pool Balance does not add up to Initial Pool Balance because of
      rounding.

(3)   Percentages may not add to 100.00% due to rounding.

      Approximately      % of the total number of Receivables and
approximately     % of the Pool Balance as of the Initial Cutoff Date
relate to new automobiles and light- or medium-duty trucks. Substantially
all of such new automobiles and light- or medium-duty trucks were
manufactured or distributed by Mitsubishi Motors.

      Approximately      % of the total number of Receivables and
approximately     % of the Pool Balance as of the Initial Cutoff Date
relate to used automobiles and light- or medium-duty trucks.

      Approximately       % of the total number of Receivables and
approximately      % of the Pool Balance as of the Initial Cutoff Date
relate to program automobiles and light-duty trucks. Program automobiles
are vehicles in the current and immediately preceding model years which
dealers have acquired under a remarketing program administered by MMCA.
This program allows dealers to offer to purchasers of program automobiles
the same rate of interest and terms offered to new car buyers. Program
vehicles are primarily automobiles returned to MMCA by rental car
companies, but also include off-lease MMCA company and employee lease
vehicles and MMCA pool cars.

      Approximately      % of the total number of Receivables and
approximately      % of the Pool Balance as of the Initial Cutoff Date,
relate to medium-duty trucks, the primary purchasers of which are
businesses.

      Approximately      % of the total number of Receivables and
approximately      % of the Pool Balance as of the Initial 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.

PAYMENT METHODS OF THE RECEIVABLES

      Approximately     % of the Pool Balance as of the Initial Cutoff Date
was attributable to Receivables that provide for the allocation of payments
according to the "actuarial" method ("Actuarial Receivables") excluding
Actuarial Receivables of the type described in the immediately following
paragraph. An Actuarial Receivable provides for amortization of the loan
over a series of fixed level monthly installments. Each monthly installment
is deemed to consist of an amount of interest equal to one twelfth of the
stated APR of the loan multiplied by the scheduled principal balance. The
remainder of the scheduled payment is applied to principal. Generally, no
adjustment is made in the event of early or late payments, although in the
latter case the obligor may be subject to a late payment charge.

      Approximately     % of the Pool Balance as of the Initial Cutoff Date
was attributable to Actuarial Receivables that provide that if the
Receivable is prepaid in full, the amount payable will be determined in
accordance with a contractual calculation that is based upon the "Rule of
78's." In the event of the prepayment in full of such Actuarial
Receivables, the excess of the amount that would be due if the Receivable
generally provided for allocation of payments between principal and
interest using the Rule of 78's over the amount that would be payable upon
such prepayment using the actuarial method (the "Rule of 78's Payment")
will not be used to make payments due to Noteholders but will be paid to
the Servicer.

      Approximately     % of the Pool Balance as of the Initial Cutoff Date
was attributable to Receivables that provide for the allocation of payments
according to the "simple interest" method ("Simple Interest Receivables")
including Simple Interest Receivables of the type described in the
immediately following paragraph. In November 1996, MMCA began phasing out
Motor Vehicle Contracts and Truck Contracts that provide for the allocation
of payments according to the actuarial method in favor of those Contracts
that provide for allocation of payments according to the "simple interest"
method. Since June 1997, MMCA has purchased only Motor Vehicle Contracts
and Truck Contracts which provide for allocation of payments according to
the "simple interest" method. A Simple Interest Receivable also provides
for the amortization of the amount financed under the Receivable over a
series of fixed level monthly payments. However, unlike the monthly payment
under an Actuarial Receivable, each monthly payment consists of an
installment of interest which is calculated on the basis of the outstanding
principal balance of the Receivable multiplied by the stated APR and
further multiplied by the period elapsed (as a fraction of a calendar year)
since the preceding payment of interest was made. As payments are received
under a Simple Interest Receivable, the amount received is applied first to
interest accrued to the date of payment and the balance is applied to
reduce the unpaid principal balance. Accordingly, if an obligor pays a
fixed monthly installment before the Due Date, the portion of the payment
allocable to interest for the period since the preceding payment was made
will be less than it would have been had the payment been made as
scheduled, and the portion of the payment applied to reduce the unpaid
principal balance will be correspondingly greater. Conversely, if an
obligor pays a fixed monthly installment after its Due Date, the portion of
the payment allocable to interest for the period since the preceding
payment was made will be greater than it would have been had the payment
been made as scheduled, and the portion of the payment applied to reduce
the unpaid principal balance will be correspondingly less. In either case,
the obligor pays a fixed monthly installment until the final scheduled
payment date, at which time the amount of the final installment is
increased or decreased as necessary to repay the then outstanding principal
balance. In the case of a Balloon Payment Receivable that is a Simple
Interest Receivable, this allocation of payments may result in the
remaining principal balance of the Balloon Payment Receivable on the Due
Date for the Balloon Payment being greater or less than the Balloon
Payment.

      Approximately    % of the Pool Balance as of the Initial Cutoff Date
was attributable to Simple Interest Receivables that are subject to a cap
on the aggregate amount of interest to be paid during the term of such
Receivables ("Capped Receivables"). With respect to Capped Receivables, if
the obligor consistently makes scheduled payments after the Due Date, the
amount of interest accrued over the term of the loan will be less than
would be the case in the absence of the cap on the aggregate amount of
interest payable over the term of a Capped Receivable. If, as a result of
such delinquencies, the aggregate amount of interest paid under the
Receivable reaches the lifetime cap, no further interest will accrue and
each scheduled payment due thereafter will be applied to the reduction of
principal.

      Approximately    % of the Pool Balance as of the Initial Cutoff Date
was attributable to Balloon Payment Receivables. Such Receivables provide
for amortization of a portion of the amount financed over a series of fixed
level monthly installments in accordance with the actuarial method or the
simple interest method, but also provide for a substantially larger final
scheduled payment of principal together with one month's interest after
payment of such monthly installments. Upon maturity of a Balloon Payment
Receivable, an obligor thereunder may satisfy the amount then owed by the
obligor by (1) paying the remaining principal amount of the Receivable, all
accrued and unpaid interest, plus any fees, charges, and other amounts then
owing, on the Due Date of the Balloon Payment; (2) refinancing the net
amount then due, which may be greater or less than the Balloon Payment,
subject to certain conditions; or (3) selling the related Motor Vehicle to
MMCA or its assignee for an amount equal to the Balloon Payment (reduced by
certain charges) and paying any excess of the total amount owed over the
Balloon Payment to MMCA. See "Description of the Terms of the Notes -
Description of the Balloon Payment Receivables."

      The Receivables will be prepayable by the obligors at any time.
Prepayments may also result from liquidations due to default, the receipt
of proceeds from physical damage or other insurance, repurchases by the
Seller as a result of certain uncured breaches of the representations and
warranties made by it in the Sale and Servicing Agreement with respect to
the Receivables, purchases by the Servicer as a result of certain uncured
breaches of the covenants made by it in the Sale and Servicing Agreement
with respect to the Receivables, or the Servicer exercising its option to
purchase all of the remaining Receivables. The rate of prepayments on the
Receivables may be influenced by a variety of economic, social, and other
factors. See "-- Maturity and Prepayment Considerations for the
Receivables."

MATURITY AND PREPAYMENT CONSIDERATIONS FOR THE RECEIVABLES

      Prepayments in full on Actuarial Receivables and full or partial
prepayments on Simple Interest Receivables generally will have the effect
of reducing the weighted average life of the Notes, while delinquencies by
obligors under the Simple Interest Receivables, as well as extensions and
deferrals on the Receivables generally, will have the effect of increasing
the weighted average life of the Notes. The Receivables may be prepaid by
the obligors at any time and mandatory prepayments of a Receivable may
result from, among other things, the sale, insured loss or other
disposition of the Financed Vehicle or the Receivable becoming a Defaulted
Receivable. No assurance can be given as to the rate of prepayments or as
to whether there will be a substantial amount of prepayments, nor can any
assurance be given as to the level or timing of prepayments, since
prepayments are affected by numerous social, economic and other factors.
Noteholders will bear all reinvestment risk resulting from the rate of
prepayment of the Receivables. To the extent that MMCA or any affiliate of
MMCA maintains any program which has the effect of encouraging prepayments,
prepayments may increase. MMCA currently maintains a program that offers
attractive terms to obligors to prepay their accounts and return their
vehicles early, provided that they purchase a new Mitsubishi Motors
vehicle, which has the effect of encouraging prepayments. No prediction can
be made of the effect of such programs on prepayments, and MMCA is not
required to establish or maintain any such program.

      The Receivables have different APRs, and the rates of prepayments of
Receivables with higher and lower APRs may differ. Higher rates of
prepayments of Receivables with higher APRs will decrease the amount
available to cover delinquencies and defaults on the Receivables and may
decrease the amount available to the Reserve Account and the Supplemental
Reserve Account. See "Description of the Terms of the Notes -Description of
the Indenture Cash Flows" and " -Description of the Reserve Account and
Supplemental Reserve Account." The Yield Supplement Agreement will mitigate
this effect in the case of Receivables having APRs less than the sum of the
Servicing Rate and the Weighted Average Rate.

      Prepayments on receivables relating to Motor Vehicle Contracts and
Truck Contracts can be measured relative to a prepayment standard or model.
The model used in this Prospectus, the Absolute Prepayment Model ("ABS"),
represents an assumed rate of prepayment each month relative to the
original number of receivables in a pool of receivables. ABS further
assumes that all the receivables are the same size and amortize at the same
rate and that each receivable in each month of its life will either be paid
as scheduled or be prepaid in full. For example, in a pool of receivables
originally containing 10,000 receivables, a 1% ABS rate means that 100
receivables prepay each month. ABS does not purport to be an historical
description of prepayment experience or a prediction of the anticipated
rate of prepayment of any pool of receivables, including the Receivables.

      As the rate of payment of principal of the Notes will depend on the
rate of payment (including prepayments) of the principal balance of the
Receivables, final payment of the Notes of any class could occur
significantly earlier than the Final Payment Date for such class.
Reinvestment risk associated with early payment of the Notes will be borne
exclusively by the Noteholders.

                % of the Pool Balance as of the Initial Cutoff Date
consists of the principal balance of the Balloon Payments on Initial
Receivables. Accordingly, a portion of the principal amount of the Notes is
expected to be paid from Balloon Payments. All of the Balloon Payments on
Initial Receivables that are Balloon Payment Receivables are due, as of the
Closing Date, between        and       . Accordingly, significant payments
of principal are likely to be made during such period. The average amount
of a Balloon Payment on an Initial Receivable that is a Balloon Payment
Receivable is approximately $     , which is approximately      % of the
average principal balance of an Initial Receivable that is a Balloon
Payment Receivable.

   
      The tables captioned "Projected Class A-1 Note Amortization",
"Projected Class A-2 Note Amortization", "Projected Class A-3 Note
Amortization" and "Projected Class A-4 Note Amortization" (collectively,
the "ABS Tables") assume that:
    

      (1)   the Yield Supplement Amount is deposited into the Collection
            Account each period;

      (2)   the Negative Carry Amount is deposited into the Collection
            Account each period;

      (3)   the Initial Pre-Funded Amount is applied in its entirety to the
            purchase of Subsequent Receivables and the related deposits to
            the Reserve Account and the Yield
            Supplement Account;

      (4)   the Receivables prepay in full at the specified constant
            percentage of ABS monthly, with no defaults, losses or
            repurchases;

      (5)   each scheduled monthly payment on the Receivables is made on
            the last day of each month, and each month has 30 days;

      (6)   payments on the Notes are made on each Payment Date (and each
            such date is assumed to be the 15th day of each applicable
            month);

   
      (7)   the Closing Date is             , 1999;
    

      (8)   the Servicer does exercise its option to purchase the
            Receivables; and

      (9)   MMCA's program to manage end-of-term risks and mitigate
            returned vehicle losses by offering attractive terms to owners
            of Motor Vehicles to prepay their accounts and return their
            Motor Vehicles early, provided that they purchase a new Motor
            Vehicle manufactured by Mitsubishi Motors, does not extend to
            the Receivables.

      The ABS Tables indicate the percent of the initial principal balance
of each class of the Notes that is projected to be outstanding after each
of the Payment Dates shown at various constant ABS percentages.

      The ABS Tables also assume that the Receivables have been aggregated
into four hypothetical level payment pools with all of the Receivables
within each such pool having the following characteristics and that the
level scheduled monthly payment for each of the four pools (which is based
on its aggregate principal balance, APR, original term to maturity and
remaining term to maturity as of the Initial Cutoff Date) will be such that
each pool will be fully amortized by the end of its remaining term to
maturity.

                                                WEIGHTED        WEIGHTED
                                                 AVERAGE         AVERAGE
LEVEL                 AGGREGATE    WEIGHTED   ORIGINAL TERM   REMAINING TERM
PAYMENT               PRINCIPAL     AVERAGE    TO MATURITY     TO MATURITY
POOL                   BALANCE        APR      (IN MONTHS)     (IN MONTHS)
- -------               ---------    --------   -------------   --------------
1  .................. $                  %
2  ..................
3  ..................
4  ..................


      The ABS Tables also assume that the principal amounts of the Balloon
Payments on the Receivables have been aggregated into four hypothetical
last scheduled payment pools with all of the Balloon Payment Receivables
within each pool having the following characteristics and that the
principal amount is due at the maturity of the pool.

   
                                                WEIGHTED        WEIGHTED
                                                 AVERAGE         AVERAGE
BALLOON               AGGREGATE    WEIGHTED   ORIGINAL TERM   REMAINING TERM
PAYMENT               PRINCIPAL     AVERAGE    TO MATURITY     TO MATURITY
POOL                   BALANCE        APR      (IN MONTHS)     (IN MONTHS)
- -------               ---------    --------   -------------   --------------
1  ................... $                 %
2  ...................
3  ...................
4  ...................
    

      The actual characteristics and performance of the Receivables in the
Trust will differ from the assumptions used in constructing the ABS Tables.
The assumptions used are hypothetical and have been provided only to give a
general sense of how the principal cash flow might behave under varying
prepayment scenarios. For example, it is very unlikely that the Receivables
will prepay at the same level of ABS. Moreover, the diverse terms of
Receivables within each of the four hypothetical level payment pools and
the four hypothetical last scheduled payment pools could produce slower or
faster principal distributions than indicated in the ABS Tables at the
various constant percentages of ABS specified, even if the original and
remaining terms to maturity of the Receivables are as assumed. In addition,
the characteristics of the Subsequent Receivables are expected to be
different from the characteristics of the Initial Receivables. See
"Description of the Receivables-Selection Criteria for the Receivables."
Any difference between such assumptions and the actual characteristics and
performance of the Receivables, or actual prepayment experience, will
affect the percentages of initial balances outstanding over time, as well
as collections of interest and principal on Receivables.

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

                    PROJECTED CLASS A-1 NOTE AMORTIZATION

                   PERCENT OF INITIAL NOTE PRINCIPAL AMOUNT

                                         CLASS A-1 NOTE BALANCE (%)
                                 --------------------------------------------
PAYMENT DATE                     0.0% ABS    1.0% ABS    1.5% ABS    2.0% ABS
- ------------                     --------    --------    --------    --------
   
February 15, 1999................
    
March 15, 1999...................
April 15, 1999...................
May 15, 1999.....................
June 15, 1999....................
July 15, 1999....................
August 15, 1999..................
September 15, 1999...............
October 15, 1999.................
November 15, 1999................
December 15, 1999................
January 15, 2000.................
                                 --------    --------    --------    --------
Weighted Average Life (yrs)......



                    PROJECTED CLASS A-2 NOTE AMORTIZATION

                   PERCENT OF INITIAL NOTE PRINCIPAL AMOUNT

                                           CLASS A-2 NOTE BALANCE (%)
                                 -------------------------------------------
PAYMENT DATE                     0.0% ABS    1.0% ABS    1.5% ABS    2.0% ABS
- ------------                     --------    --------    --------    --------
   
February 15, 1999................
    
March 15, 1999...................
April 15, 1999...................
May 15, 1999.....................
June 15, 1999....................
July 15, 1999....................
August 15, 1999..................
September 15, 1999...............
October 15, 1999.................
November 15, 1999................
December 15, 1999................
January 15, 2000.................
February 15, 2000................
March 15, 2000...................
April 15, 2000...................
May 15, 2000.....................
June 15, 2000....................
July 15, 2000....................
August 15, 2000..................
September 15, 2000...............
                                 --------    --------    --------    --------
Weighted Average Life (yrs)......



                    PROJECTED CLASS A-3 NOTE AMORTIZATION

                   PERCENT OF INITIAL NOTE PRINCIPAL AMOUNT

                                         CLASS A-3 NOTE BALANCE (%)
                                 --------------------------------------------
PAYMENT DATE                     0.0% ABS    1.0% ABS    1.5% ABS    2.0% ABS
- ------------                     --------    --------    --------    --------
   
February 15, 1999................
    
March 15, 1999...................
April 15, 1999...................
May 15, 1999.....................
June 15, 1999....................
July 15, 1999....................
August 15, 1999..................
September 15, 1999...............
October 15, 1999.................
November 15, 1999................
December 15, 1999................
January 15, 2000.................
February 15, 2000................
March 15, 2000...................
April 15, 2000...................
May 15, 2000.....................
June 15, 2000....................
July 15, 2000....................
August 15, 2000..................
September 15, 2000...............
October 15, 2000.................
November 15, 2000................
December 15, 2000................
January 15, 2001.................
February 15, 2001................
March 15, 2001...................
April 15, 2001...................
May 15, 2001.....................
June 15, 2001....................
July 15, 2001....................
August 15, 2001..................
September 15, 2001...............
October 15, 2001.................
November 15, 2001................
December 15, 2001................
January 15, 2002.................
February 15, 2002................
                                 --------    --------    --------    --------
Weighted Average Life (yrs)......



                    PROJECTED CLASS A-4 NOTE AMORTIZATION

                   PERCENT OF INITIAL NOTE PRINCIPAL AMOUNT

                                          CLASS A-4 NOTE BALANCE (%)
                                 --------------------------------------------
PAYMENT DATE                     0.0% ABS    1.0% ABS    1.5% ABS    2.0% ABS
- ------------                     --------    --------    --------    --------
   
February 15, 1999................
    
March 15, 1999...................
April 15, 1999...................
May 15, 1999.....................
June 15, 1999....................
July 15, 1999....................
August 15, 1999..................
September 15, 1999...............
October 15, 1999.................
November 15, 1999................
December 15, 1999................
January 15, 2000.................
February 15, 2000................
March 15, 2000...................
April 15, 2000...................
May 15, 2000.....................
June 15, 2000....................
July 15, 2000....................
August 15, 2000..................
September 15, 2000...............
October 15, 2000.................
November 15, 2000................
December 15, 2000................
January 15, 2001.................
February 15, 2001................
March 15, 2001...................
April 15, 2001...................
May 15, 2001.....................
June 15, 2001....................
July 15, 2001....................
August 15, 2001..................
September 15, 2001...............
October 15, 2001.................
November 15, 2001................
December 15, 2001................
January 15, 2002.................
February 15, 2002................
                                 --------    --------    --------    --------
Weighted Average Life (yrs)......



                     POOL FACTORS AND OTHER INFORMATION

      The "Note Pool Factor" for each class of Notes will be a seven-digit
decimal which the Servicer will compute each month indicating the remaining
outstanding principal amount of the Notes of each class as of the close of
business on the Payment Date in that month, as a fraction of the initial
outstanding principal amount of the Notes of such class. The Note Pool
Factor for each class of Notes will be 1.0000000 as of the Closing Date,
and thereafter will decline to reflect reductions in the outstanding
principal amount of the Notes. A Noteholder's portion of the aggregate
outstanding principal amount of the Notes of a class will be the product of
(a) the original denomination of the Noteholder's Note and (b) the Note
Pool Factor for such Class.

      Pursuant to the Sale and Servicing Agreement, the Noteholders will
receive monthly reports concerning the payments received on the
Receivables, the Pool Balance, the Note Pool Factor and various other items
of information. Noteholders of record during any calendar year will be
furnished information for tax reporting purposes not later than the latest
date permitted by law. See "Description of the Terms of the
Notes-Description of the Statements to Noteholders."


                              USE OF PROCEEDS

      The net proceeds to be received by the Seller from the sale of the
Notes will be applied to the purchase of the Initial Receivables from MMCA
and to make the deposits required to be made by the Seller on the Closing
Date to the Pre-Funding Account, the Negative Carry Account, the Yield
Supplement Account and the Reserve Account.


                         DESCRIPTION OF THE SELLER

      MMCA Auto Receivables, Inc. (the "Seller"), a wholly-owned subsidiary
of MMCA, was incorporated in the State of Delaware on July 8, 1993. The
Seller was organized for limited purposes, which include purchasing
receivables from MMCA and transferring such receivables to third parties
and any activities incidental to and necessary or convenient for the
accomplishment of such purposes. The principal executive offices of the
Seller are located at 6363 Katella Avenue, Cypress, California 90630-5205.
The telephone number of such offices is (714) 236-1592. The Seller is
subject to the informational requirements of the Exchange Act and the
Commission's rules and regulations thereunder. For further information
regarding the periodic reports concerning the Trust and the Receivables
that will be filed with the Commission, reference is made to the
information that is available as described under "Where You Can Find More
Information."

      The Seller has taken steps in structuring the transactions
contemplated hereby that are intended to ensure that the voluntary or
involuntary application for relief by MMCA under the United States
Bankruptcy Code or similar state laws ("Insolvency Laws") will not result
in consolidation of the assets and liabilities of the Seller with those of
MMCA. These steps include the maintenance of the Seller as a separate,
limited-purpose subsidiary pursuant to a certificate of incorporation
containing certain limitations (including restrictions on the nature of the
Seller's business and a restriction on the Seller's ability to commence a
voluntary case or proceeding under any Insolvency Law without the unanimous
affirmative vote of all of its directors). However, there can be no
assurance that the activities of the Seller would not result in a court
concluding that the assets and liabilities of the Seller should be
consolidated with those of MMCA in a proceeding under any Insolvency Law.

      The Seller has received the advice of counsel to the effect that,
subject to certain facts, assumptions and qualifications, it would not be a
proper exercise by a court of its equitable discretion to disregard the
separate corporate existence of the Seller and to require the consolidation
of the assets and liabilities of the Seller with the assets and liabilities
of MMCA in the event of the application of the Federal bankruptcy laws to
MMCA. Among other things, it is assumed by counsel that the Seller will
follow certain procedures in the conduct of its affairs, including
maintaining records and books of account separate from those of MMCA,
refraining from commingling its assets with those of MMCA and refraining
from holding itself out as having agreed to pay, or being liable for, the
debts of MMCA. The Seller intends to follow and has represented to such
counsel that it will follow these and other procedures related to
maintaining its separate corporate identity. However, in the event that the
Seller did not follow these procedures, there can be no assurance that a
court would not conclude that the assets and liabilities of the Seller
should be consolidated with those of MMCA. If a court were to reach such a
conclusion, or a filing were made under any Insolvency Law by or against
the Seller, or if an attempt were made to litigate any of the foregoing
issues, delays in payments on the Notes could occur or reductions in the
amounts of such payments could result.


                        DESCRIPTION OF THE SERVICER

      Mitsubishi Motors Credit of America, Inc. ("MMCA" or the "Servicer")
is a Delaware corporation which primarily provides retail and wholesale
financing, retail leasing and certain other financial services to
authorized Mitsubishi automobile and truck dealers and their customers in
the United States. MMCA was incorporated in the State of Delaware in August
1990 and commenced operations in March 1991.

      MMCA is a wholly-owned subsidiary of Mitsubishi Motor Sales of
America, Inc. ("MMSA"), a California corporation which is engaged in the
wholesale distribution of automobiles and light-duty trucks throughout the
United States manufactured by Mitsubishi Motors Corporation and its
affiliates (collectively, "Mitsubishi Motors"). MMSA is a subsidiary of
Mitsubishi Motors Corporation, a Japanese corporation that is a worldwide
manufacturer and distributor of motor vehicles and trucks. Mitsubishi
Motors Corporation owns 97.2% of the stock of MMSA. Mitsubishi Corporation,
a Japanese corporation that is a worldwide general trading company, owns
2.0% of the stock of MMSA. Mitsubishi International Corporation, a New York
corporation that is a worldwide trading company and a wholly-owned
subsidiary of Mitsubishi Corporation, owns 0.8% of the stock of MMSA.

      The national headquarters of MMCA is located at 6363 Katella Avenue,
Cypress, CA 90630-5205. Its telephone number is (714) 236-1500. MMCA has
five regional offices throughout the United States.


                   DESCRIPTION OF THE TERMS OF THE NOTES

PRINCIPAL AMOUNT OF AND INTEREST RATES ON THE NOTES

   
      The Trust will issue $[     ] aggregate principal amount of Asset
Backed Notes (collectively, the "Notes") pursuant to an indenture to be
dated as of      , 1999 (as amended and supplemented from time to time, the
"Indenture"), between the Trust and Bank of Tokyo-Mitsubishi Trust Company
in its capacity as indenture trustee (the "Indenture Trustee").
    

      The Notes will be issued in four classes consisting of:

      o      the      % Class A-1 Notes in the aggregate principal amount
             of $          (the "Class A-1 Notes");

      o      the      % Class A-2 Notes in the aggregate principal amount
             of $          (the "Class A-2 Notes");

   
      o      the      % Class A-3 Notes in the aggregate principal amount
             of $          (the "Class A-3 Notes"); and

      o      the      % Class A-4 Notes  in the aggregate principal amount
             of $          (the "Class A-4 Notes").
    

      A form of the Indenture has been filed as an exhibit to the
Registration Statement of which this Prospectus forms a part. The following
summary does not purport to be complete and is subject to, and qualified in
its entirety by reference to, the Notes, the Indenture, the Trust Agreement
and the Sale and Servicing Agreement.

REGISTRATION OF THE NOTES IN THE NAME OF CEDE AS NOMINEE OF DTC

      The Notes of each class will be offered for purchase in minimum
denominations of $1,000 and integral multiples thereof and will be
represented initially by one or more physical notes registered in the name
of Cede & Co. ("Cede") as nominee of The Depository Trust Company ("DTC").
No person acquiring a beneficial ownership interest in the Notes (a "Note
Owner") will be entitled to receive a definitive note representing such
person's beneficial ownership interest in the applicable class of Notes
except in the event that Definitive Notes are issued under the limited
circumstances described herein. Unless and until Definitive Notes are
issued, all references to actions by Noteholders shall refer to actions
taken by DTC upon instructions from its Direct Participants and all
references to payments, notices, reports and statements to Noteholders
shall refer to payments, notices, reports and statements to DTC or Cede, as
the registered holder of the Notes, for payment or distribution to Note
Owners in accordance with DTC's procedures with respect thereto. See
"--Book Entry Registration of the Notes" and "--Issuance of Definitive
Notes Upon the Occurrence of Certain Circumstances."

BOOK ENTRY REGISTRATION OF THE NOTES

      Beneficial owners of Notes may hold their Notes through DTC (in the
United States) or Cedel Bank, societe anonyme ("Cedel") or Euroclear (in
Europe) if they are participants of such systems, or indirectly through
organizations that are participants in such systems.

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

      To facilitate subsequent transfers, all Notes deposited with DTC will
be registered in the name of DTC's nominee, Cede. The deposit of Notes with
DTC and their registration in the name of Cede will effect no change in
beneficial ownership. DTC has no knowledge of the actual Note Owners of the
Notes; DTC's records reflect only the identity of the Direct Participants
to whose accounts such Notes are credited, which may or may not be the Note
Owners. The DTC Participants will remain responsible for keeping account of
their holdings on behalf of their customers.

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

      Note Owners will receive all payments of principal and interest on
the Notes through Direct Participants or Indirect Participants. DTC will
forward such payments to its Direct Participants which thereafter will
forward them to Indirect Participants or Note Owners. Under a book-entry
format, Note Owners may experience some delay in their receipt of payments,
since such payments will be forwarded to Cede as nominee of DTC. Note
Owners will not be recognized by the Indenture Trustee as Noteholders, as
such term is used in the Indenture. Note Owners will be permitted to
exercise the rights of Noteholders only indirectly through DTC and its
Direct Participants and Indirect Participants. Because DTC can act only on
behalf of Direct Participants, who in turn act on behalf of Indirect
Participants, and on behalf of certain banks, trust companies and other
persons approved by it, the ability of a Note Owner to pledge the Notes to
persons or entities that do not participate in the DTC system, or to
otherwise act with respect to such Notes, may be limited due to the absence
of physical notes for such Notes.

      Conveyance of notices and other communications by DTC to Direct
Participants, by Direct Participants to Indirect Participants and by Direct
Participants and Indirect Participants to Note Owners will be governed by
arrangements among them, subject to any statutory or regulatory
requirements as may be in effect from time to time. Payments by DTC
Participants to Note Owners will be governed by standing instructions and
customary practices, as is the case with securities held for the accounts
of customers in bearer form or registered in "street name" and will be the
responsibility of such DTC Participant and not of DTC, the Indenture
Trustee, the Owner Trustee, the Seller or the Servicer, subject to any
statutory or regulatory requirements as may be in effect from time to time.
Payment of principal and interest to DTC is the responsibility of the
Indenture Trustee, disbursement of such payments to Direct Participants
shall be the responsibility of DTC and disbursement of such payments to
Note Owners shall be the responsibility of Direct Participants and Indirect
Participants.

      Purchases of Notes under the DTC system must be made by or through
Direct Participants, which will receive a credit for the Notes on DTC's
records. The ownership interest of each actual Note Owner is in turn to be
recorded on the Direct Participants' and Indirect Participants' records.
Note Owners will not receive written confirmation from DTC of their
purchase, but Note Owners are expected to receive written confirmations
providing details of the transaction, as well as periodic statements of
their holdings, from the Direct Participant or Indirect Participant through
which the Note Owner entered into the transaction. Transfers of ownership
interests in the Notes are to be accomplished by entries made on the books
of DTC Participants acting on behalf of Note Owners. Note Owners will not
receive physical notes representing their ownership interest in Notes,
except in the event that use of the book-entry system for the Notes is
discontinued.

      Neither DTC nor Cedel will comment or vote with respect to the Notes.
DTC has advised the Seller that it will take any action permitted to be
taken by a Noteholder under the Indenture only at the direction of one or
more Direct Participants to whose accounts with DTC the Notes are credited.
Additionally, DTC has advised the Seller that to the extent that the
Indenture requires that any action may be taken only by holders of Notes
representing a specified percentage of the aggregate outstanding principal
amount thereof, DTC will take such action only at the direction of and on
behalf of Direct Participants whose holdings include undivided interests
that satisfy such specified percentage. Under its usual procedures, DTC
will mail an "Omnibus Proxy" to the Indenture Trustee as soon as possible
after any applicable record date with respect to a consent or vote. The
Omnibus Proxy will assign Cede's consenting or voting rights to those
Direct Participants to whose accounts the Notes will be credited on that
record date (identified on a listing attached to the Omnibus Proxy).

      DTC may discontinue providing its services as securities depository
with respect to the Notes at any time by giving reasonable notice to the
Indenture Trustee. Under such circumstances, in the event that a successor
securities depository is not obtained, Definitive Notes are required to be
printed and delivered. The Seller may decide to discontinue use of the
system of book-entry transfers through DTC (or a successor securities
depository). In that event, Definitive Notes will be delivered to
Noteholders. See "--Issuance of Definitive Notes Upon the Occurrence of
Certain Circumstances."

      Cedel and Euroclear will hold omnibus positions on behalf of the
Cedel Participants and the Euroclear Participants, respectively, through
customers' securities accounts in Cedel's and Euroclear's names on the
books of their respective depositaries (each, a "Depositary" and
collectively, the "Depositaries") which in turn will hold such positions in
customers' securities accounts in the Depositaries' names on the books of
DTC.

      Transfers between Direct Participants will occur in accordance with
DTC rules. Transfers between Cedel Participants and Euroclear Participants
will occur in the ordinary way in accordance with their applicable rules
and operating procedures.

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

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

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

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

      The Euroclear System was created in 1968 to hold securities for
participants of the Euroclear System ("Euroclear Participants") and to
clear and settle transactions between Euroclear Participants through
simultaneous electronic book-entry delivery against payment, thereby
eliminating the need for physical movement of certificates and any risk
from lack of simultaneous transfers of securities and cash. Transactions
may now be settled in any of 34 currencies, including United States
dollars. The Euroclear System includes various other services, including
securities lending and borrowing and interfaces with domestic markets in
several countries generally similar to the arrangements for cross-market
transfers with DTC described above. The Euroclear System is operated by
Morgan Guaranty Trust Company of New York, Brussels, Belgium office (the
"Euroclear Operator" or "Euroclear"), under contract with Euroclear
Clearance System, S.C., a Belgian cooperative corporation (the
"Cooperative"). All operations are conducted by the Euroclear Operator, and
all Euroclear securities clearance accounts and Euroclear cash accounts are
accounts with the Euroclear Operator, not the Cooperative. The Cooperative
establishes policy for the Euroclear System on behalf of Euroclear
Participants. Euroclear Participants include banks (including central
banks), securities brokers and dealers and other professional financial
intermediaries and may include the underwriters of the Notes. Indirect
access to the Euroclear System is also available to other firms that clear
through or maintain a custodial relationship with a Euroclear Participant,
either directly or indirectly.

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

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

      Payments on Notes held through Cedel or Euroclear will be credited to
the cash accounts of Cedel Participants or Euroclear Participants in
accordance with the relevant system's rules and procedures, to the extent
received by its Depositary. Such payments will be subject to tax reporting
in accordance with relevant United States tax laws and regulations. See
"Certain Federal Income Tax Consequences" and Annex A. Cedel or the
Euroclear Operator, as the case may be, will take any other action
permitted to be taken by a Noteholder under the related agreement on behalf
of a Cedel Participant or Euroclear Participant only in accordance with its
relevant rules and procedures and subject to its Depositary's ability to
effect such actions on its behalf through DTC.

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

ISSUANCE OF DEFINITIVE NOTES UPON OCCURRENCE OF CERTAIN CIRCUMSTANCES

      The Notes of each class will be issued in fully registered,
certificated form ("Definitive Notes") to Noteholders or their nominees,
rather than to DTC or its nominee or a successor clearing
agency, only if:

      (1)   the Trust, the Administrator or the Servicer advises the
            Indenture Trustee in writing that DTC (or such
            successor clearing agency) is no longer willing or able to
            discharge properly its responsibilities as
            depository with respect to the Notes and the Indenture Trustee or
            the Administrator is unable to locate
            a qualified successor;

      (2)   the Administrator, at its option, elects to terminate the
            book-entry system through DTC (or such successor clearing
            agency); or

      (3)   after the occurrence of an Event of Default or an Event of
            Servicing Termination, Note Owners representing in the
            aggregate not less than 51% of the aggregate outstanding
            principal amount of the Notes advise the Indenture Trustee and
            DTC (or such successor clearing agency) in writing that the
            continuation of a book-entry system through DTC (or such
            successor clearing agency) is no longer in the best interest of
            Note Owners.

      Upon the occurrence of any event described in the immediately
preceding paragraph, DTC is required to notify all Direct Participants and
the Indenture Trustee of the availability through DTC of Definitive Notes.
Upon surrender by DTC of the definitive notes representing the Notes and
receipt by the Indenture Trustee of instructions for re-registration, the
Indenture Trustee will reissue the Notes as Definitive Notes, and
thereafter the Indenture Trustee will recognize the holders of such
Definitive Notes as Noteholders.

      Payments of principal of, and interest on, the Definitive Notes will
be made by the Indenture Trustee directly to Noteholders in accordance with
the procedures set forth herein and in the Indenture. Payments of principal
and interest on each Payment Date will be made to Noteholders in whose
names the Definitive Notes were registered at the close of business on the
preceding Record Date. Such payments will be made by check mailed to the
address of such Noteholder as it appears on the register maintained by the
Indenture Trustee. The final payment on any Definitive Note, however, will
be made only upon presentation and surrender of such Definitive Note at the
office or agency specified in the notice of final payment mailed to
Noteholders.

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

INTEREST PAYABLE ON THE NOTES

      The Notes will bear interest at the following rates per annum:

      o    the Class A-1 Notes:    % per annum (the "Class A-1 Rate");

      o    the Class A-2 Notes:    % per annum (the "Class A-2 Rate");

      o    the Class A-3 Note :    % per annum (the "Class A-3 Rate"); and

   
      o    the Class A-4 Notes:    % per annum (the "Class A-4 Rate").
    

      The interest rates for the various classes of Notes are referred to
herein collectively as the "Note Interest Rates."

   
      Interest on the outstanding principal amount of each class of the
Notes will accrue at the applicable Note Interest Rate and will be payable
to the applicable Noteholders monthly on the 15th of each month or, if the
15th day of the month is not a Business Day, the next following Business
Day (each, a "Payment Date"), commencing February 15, 1999. Payments will
be made to holders of record of the Notes (the "Noteholders") as of the
Business Day immediately preceding each Payment Date or, if Definitive
Notes are issued, as of the 15th day of the preceding month unless such day
is not a Business Day, in which case the immediately preceding Business Day
(a "Record Date"). A "Business Day" is a day other than a Saturday, a
Sunday or a day on which banking institutions or trust companies in New
York, New York, Los Angeles, California or Wilmington, Delaware are
authorized or obligated by law, regulation or executive order to be closed.

      Interest will accrue: (1) with respect to the Class A-1 Notes, from
and including the Closing Date (in the case of the first Payment Date) or
from and including the previous Payment Date, to but excluding the
following Payment Date and (2) with respect to the Class A-2 Notes, the
Class A-3 Notes and the Class A-4 Notes, from and including the Closing
Date (in the case of the first Payment Date) or from and including the 15th
day of the calendar month preceding each Payment Date to but excluding the
15th day of the following calendar month (each such period, an "Interest
Period").

      Interest will be calculated in the case of the Class A-1 Notes on the
basis of the actual number of days elapsed and a 360-day year, and in the
case of the Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes on
the basis of a 360-day year of twelve 30-day months. Interest payable on a
Payment Date will be calculated on the basis of the outstanding principal
amount of the Notes of each class as of the preceding Payment Date, after
giving effect to any payments of principal of the Notes on such preceding
Payment Date (or, in the case of the first Payment Date, on the basis of
the initial outstanding principal amount of the Notes of such class).
    

      Interest accrued as of any Payment Date but not paid on such Payment
Date will be due on the next Payment Date, together with interest on such
amount at the applicable Note Interest Rate (to the extent permitted by
law). Interest payments on the Notes will generally be derived from the
Available Funds remaining after the payment of the Total Servicing Fee for
the related Collection Period and, to the extent the Available Funds
remaining are insufficient, from amounts on deposit in the Supplemental
Reserve Account and, to the extent such amounts are insufficient, from
amounts on deposit in the Reserve Account. See "--Description of the
Indenture Cash Flows" and "--Description of the Reserve Account and
Supplemental Reserve Account."

   
      Interest payments to all classes of Notes will have the same priority
of payment. Under certain circumstances, the amount available for interest
payments could be less than the amount of interest payable on the Notes on
any Payment Date, in which case each class of Noteholders will receive
their ratable share (based upon the aggregate amount of interest due to
such class of Noteholders) of the aggregate amount available to be
distributed in respect of interest on the Notes. An Event of Default will
occur if the full amount of interest due to all classes of Noteholders is
not paid within five days. No distributions will be made on the
Certificates on any Payment Date until the interest and principal payable
on the Notes on such Payment Date are paid in full.
    

PRINCIPAL PAYABLE ON THE NOTES

      Principal payments will be made to the Noteholders on each Payment
Date in an amount equal in the aggregate to the Principal Distribution
Amount in respect of such Payment Date, subject to certain limitations.
Certificateholders will not be entitled to receive payments of principal
until all classes of Notes have been paid in full. Following the occurrence
and during the continuation of an Event of Default resulting in an
acceleration of the Notes, the Noteholders will be paid in full before any
distributions may be made on the Certificates. See "--Description of the
Indenture Cash Flows" and "--Description of the Reserve Account and
Supplemental Reserve Account."

   
      On each Payment Date, an amount equal to the Principal Distribution
Amount will be paid:

      (1)   to the holders of the Class A-1 Notes until the Class A-1 Notes
            have been paid in full;

       (2)  after the Class A-1 Notes are paid in full, to the holders of
            the Class A-2 Notes until the Class A-2 Notes have been paid in
            full;

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

       (4)  after the Class A-3 Notes are paid in full, to the holders of
            the Class A-4 Notes until the Class A-4 Notes have been paid in
            full.

      If the maturity dates of the Notes are accelerated following the
occurrence of an Event of Default under the Indenture, the order of
priority for principal payments on the Notes will change. On each Payment
Date occurring on or after the date on which the maturity dates of the
Notes have been accelerated following the occurrence of an Event of
Default, the Total Available Funds remaining after payment to the Servicer
of the Total Servicing Fee for such Payment Date will be deposited to the
Note Payment Account for distribution in the order of priority set forth
under "Description of the Indenture Cash Flows-Monthly Withdrawals from the
Note Payment Account On and After an Acceleration of the Maturity Dates of
the Notes."
    

      The outstanding principal balance, if any, of each class of Notes
will be payable in full on the date specified below for such class of Notes
to the extent not previously paid:

      o   for the Class A-1 Notes, [            ] (the "Class A-1 Final
          Payment Date");

      o   for the Class A-2 Notes, [            ] (the "Class A-2 Final
          Payment Date");

      o   for the Class A-3 Notes, [            ] (the "Class A-3 Final
          Payment Date"); and

   
      o   for the Class A-4 Notes, [            ] (the "Class A-4 Final
          Payment Date" and, together with the foregoing, each a "Final
          Payment Date").
    

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

MANDATORY REDEMPTION OF THE NOTES

      On the Payment Date on or immediately following the last day of the
Pre-Funding Period, any funds remaining in the Pre-Funding Account (after
giving effect to the purchase of all Subsequent Receivables, including any
such purchase on such date) exclusive of any net earnings from the
investment of funds on deposit in the Pre-Funding Account will be applied
to redeem the Notes then outstanding in the same sequence and proportions
that would apply if such remaining funds were a part of the Principal
Distribution Amount.

OPTIONAL REDEMPTION OF THE NOTES

      The Notes (and the Certificates) will be redeemed in whole, but not
in part, on any Payment Date on which the Servicer exercises its option to
purchase the Receivables. The Servicer may purchase the Receivables on any
Payment Date with respect to which the Pool Balance as of the end of the
related Collection Period is 10% or less of the Initial Pool Balance. The
redemption price will be equal to the unpaid principal amount of the Notes
plus accrued and unpaid interest thereon, together with the unpaid
principal amount of the Certificates. The Seller does not anticipate,
although no assurances can be given, that the Pool Balance will decline to
a level permitting the Servicer to purchase the Receivables while the Notes
are outstanding.

DESCRIPTION OF THE INDENTURE TRUSTEE

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

DESCRIPTION OF THE TRUST'S BANK ACCOUNTS

      The Servicer will establish an account in the name of the Indenture
Trustee on behalf of the Noteholders and the Certificateholders (the
"Collection Account") into which payments made on or with respect to the
Receivables and Advances made by the Servicer will be deposited and into
which amounts on deposit in the Reserve Account, the Supplemental Reserve
Account, the Negative Carry Account and the Yield Supplement Account may be
transferred from time to time, other than certain amounts payable to the
Servicer under the Sale and Servicing Agreement that are not required to be
so deposited or transferred.

      The Servicer will also establish and maintain:

      (1)   an account in the name of the Indenture Trustee on behalf of
            the Noteholders and the Certificateholders in which the Initial
            Pre-Funded Amount will be deposited on the Closing Date (the
            "Pre-Funding Account");

      (2)   an account, in the name of the Indenture Trustee on behalf of
            the Noteholders, in which amounts released from the Collection
            Account for distribution to Noteholders will be deposited and
            from which all payments to Noteholders will be made (the "Note
            Payment Account");

      (3)   an account, in the name of the Owner Trustee, on behalf of the
            holders of record of the Certificates (the
            "Certificateholders"), in which amounts released from the
            Collection Account for distribution to Certificateholders will
            be deposited and from which all distributions to
            Certificateholders will be made (the "Certificate Distribution
            Account"); and

      (4)   an account, in the name of the Indenture Trustee on behalf of
            the Noteholders and the Certificateholders, in which early
            payments with respect to Actuarial Receivables by or on behalf
            of the obligors which constitute neither current scheduled
            payments nor full prepayments ("Payaheads") will be deposited
            until such time as the payment falls due or until such funds
            are applied to shortfalls in the scheduled payments with
            respect to Actuarial Receivables (the "Payahead Account" and,
            together with the Pre-Funding Account, the Collection Account
            and the Note Payment Account, the "Trust Accounts").

   
      The Payahead Account will be funded on the Closing Date with an
initial deposit by the Seller of an amount equal to the aggregate amount of
Payaheads as of the Initial Cutoff Date of the Initial Receivables. On each
Subsequent Transfer Date, the Indenture Trustee will make an additional
deposit to the Payahead Account of an amount equal to the aggregate amount
of the Payaheads as of the related Subsequent Cutoff Date of the Subsequent
Receivables sold to the Trust on such Subsequent Transfer Date. The
Indenture Trustee will make the additional deposit to the Payahead Account
on each Subsequent Transfer Date from funds on deposit in the Pre-Funding
Account that otherwise would be distributable to the Seller as payment for
the Subsequent Receivables.
    

      The Seller will also establish and maintain the Reserve Account, the
Supplemental Reserve Account and the Yield Supplement Account, each in the
name of the Indenture Trustee for the benefit of the Noteholders and the
Certificateholders and the Negative Carry Account in the name of the
Indenture Trustee for the exclusive benefit of the Noteholders. The Trust
Accounts, the Reserve Account, the Supplemental Reserve Account, the
Negative Carry Account and the Yield Supplement Account shall each be a
segregated trust account initially established with the Indenture Trustee
and maintained with the Indenture Trustee so long as permitted by each of
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, each a "Rating Agency"). In the event that a Rating
Agency no longer permits the Trust Accounts, the Reserve Account, the
Supplemental Reserve Account, the Negative Carry Account and the Yield
Supplement Account to be located at the Indenture Trustee, such accounts
shall be moved to either a Qualified Institution or a Qualified Trust
Institution.

      A "Qualified Institution" is a depository institution organized under
the laws of the United States or any state thereof or incorporated under
the laws of a foreign jurisdiction with a branch or agency located in the
United States qualified to take deposits and subject to supervision and
examination by Federal or state banking authorities, having a short-term
deposit rating acceptable to each Rating Agency, and, if such institution
is organized under the laws of the United States, the deposits of which are
insured by the Federal Deposit Insurance Corporation or any successor
thereto.

      A "Qualified Trust Institution" is the corporate trust department of
an institution organized under the laws of the United States or any state
thereof or incorporated under the laws of a foreign jurisdiction with a
branch or agency located in the United States qualified to take deposits
and subject to supervision and examination by Federal or state banking
authorities, with authority to act under such laws as trustee or in any
other fiduciary capacity, having not less than $1 billion in assets under
fiduciary management and a long-term deposit rating acceptable to each
Rating Agency.

      Funds in the Collection Account, the Pre-Funding Account, the
Payahead Account, the Reserve Account, the Supplemental Reserve Account,
the Negative Carry Account and the Yield Supplement Account will be
invested in Permitted Investments as provided in the Sale and Servicing
Agreement. "Permitted Investments" generally will be limited to investments
acceptable to each Rating Agency as being consistent with the ratings of
the Notes. Permitted Investments will be limited to obligations or
securities that mature not later than the Business Day immediately
preceding the next Payment Date (or the payment due date, in the case of a
Payahead). Any earnings (net of losses and investment expenses) on amounts
on deposit in the Collection Account will be paid to the
Certificateholders. Any earnings (net of losses and investment expenses) on
amounts on deposit in the Payahead Account will be paid to the Servicer as
additional servicing compensation and will not be available to Noteholders,
and any earnings (net of losses and investment expenses) on, and any
amounts released from the Reserve Account, the Supplemental Reserve
Account, the Negative Carry Account and the Yield Supplement Account will
be distributed to the Seller. However, earnings on amounts on deposit in
the Reserve Account, the Supplemental Reserve Account and the Negative
Carry Account will be distributed to the Seller only to the extent that the
amounts on deposit in those accounts exceed the required balances of those
accounts.

DESCRIPTION OF THE YIELD SUPPLEMENT AGREEMENT

      Simultaneously with the sale and assignment of the Initial
Receivables by MMCA to the Seller, MMCA and the Seller will enter into a
yield supplement agreement (the "Yield Supplement Agreement"), pursuant to
which MMCA will be obligated to pay the Yield Supplement Amount, if any, to
the Trust on the Business Day prior to each Payment Date.

      The "Yield Supplement Amount" with respect to any Payment Date will
be determined by aggregating with respect to all of the Receivables the
amount (if positive) calculated by the Servicer with respect to each
Receivable equal to the product of (x) one-twelfth times (y) an amount
equal to the difference (if positive) between (1) 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 Servicing Rate, (B)
the Weighted Average Rate as of the first day of the related Collection
Period and (C) % and (2) interest on such Receivable's principal balance as
of the first day of the related Collection Period at the APR on such
Receivable. The Seller will assign the Yield Supplement Agreement to the
Trust, and the Trust will pledge it to the Indenture Trustee for the
benefit of the Noteholders.

   
      The "Weighted Average Rate" means, with respect to any date of
determination, a per annum rate equal to (1) the sum of (a) the product of
(x) the outstanding principal amount of the Class A-1 Notes on such date,
(y) the Class A-1 Rate and (z) a fraction, the numerator of which is 365
and the denominator of which is 360, plus (b) the product of (x) the
outstanding principal amount of the Class A-2 Notes on such date and (y)
the Class A-2 Rate, plus (c) the product of (x) the outstanding principal
amount of the Class A-3 Notes on such date and (y) the Class A-3 Rate, plus
(d) the product of (x) the outstanding principal amount of the Class A-4
Notes on such date and (y) the Class A-4 Rate, divided by (2) the
outstanding principal amount of the Notes on such date.
    

DESCRIPTION OF THE YIELD SUPPLEMENT ACCOUNT

      Payments of the Yield Supplement Amount due under the Yield
Supplement Agreement will be secured by funds on deposit in a segregated
trust deposit account initially to be established with the Indenture
Trustee for the benefit of the Noteholders and the Certificateholders (the
"Yield Supplement Account"). The Yield Supplement Account will initially be
a segregated trust deposit account in the corporate trust department of the
Indenture Trustee. Notwithstanding the foregoing, in the event that MMCA
either obtains a letter of credit (a "Yield Supplement Letter of Credit")
securing timely remittance to the Indenture Trustee of amounts due from
MMCA under the Yield Supplement Agreement or otherwise satisfies certain
other conditions satisfactory to each Rating Agency, then subject to the
delivery of certain tax opinions the Yield Supplement Account may be
terminated. On the Closing Date, the Seller will make an initial deposit to
the Yield Supplement Account in the amount specified in the Sale and
Servicing Agreement. On each Subsequent Transfer Date, the Indenture
Trustee will make an additional deposit to the Yield Supplement Account
from funds on deposit in the Pre-Funding Account that otherwise would be
distributable to the Seller as payment for the Subsequent Receivables sold
to the Trust on such Subsequent Transfer Date unless the Yield Supplement
Account has been replaced by a Yield Supplement Letter of Credit on or
prior to such Subsequent Transfer Date.

      On each Payment Date, the amount required to be on deposit in such
Yield Supplement Account or to be available under such Yield Supplement
Letter of Credit after giving effect to the withdrawal or drawing, as the
case may be, required to be made therefrom on such Payment Date will be an
amount equal to the sum of all projected Yield Supplement Amounts for all
future Payment Dates, which will be determined assuming that future
scheduled payments on the Receivables are made on their scheduled Due
Dates. The amount on deposit in the Yield Supplement Account will decrease
as payments are made from such account with respect to the Yield Supplement
Amounts and funds in excess of the maximum required balance are released to
the Seller.

      The Yield Supplement Letter of Credit, if any, will be issued by a
bank that has a debt rating sufficient to maintain the rating of each class
of Notes at the initial level at which it was rated by each Rating Agency.
In the event that the rating of the letter of credit bank that issues any
Yield Supplement Letter of Credit is reduced below any such rating, the
Indenture Trustee will be required to obtain a suitable replacement Yield
Supplement Letter of Credit, to obtain funds in the required amount for
deposit in the Yield Supplement Account or to draw the full amount
available under the Yield Supplement Letter of Credit and deposit such
funds in the Yield Supplement Account.

DESCRIPTION OF THE INDENTURE CASH FLOWS

      Deposits to the Collection Account; Calculations Made by the
Servicer; Notice to the Indenture Trustee. On or before each Payment Date,
the Servicer will cause all payments on the Receivables (from whatever
source) and all proceeds of the Receivables (other than certain amounts
payable to the Servicer under the Sale and Servicing Agreement that are not
required to be deposited in the Collection Account) received by the
Servicer during the related Collection Period to be deposited into the
Collection Account. On or before the seventh Business Day, but no later
than the tenth calendar day (the "Determination Date"), of each month, the
Servicer will calculate the Available Funds, the Total Available Funds, the
Total Servicing Fee, the Accrued Note Interest, the Scheduled Principal,
the Principal Distribution Amount, the principal attributable to Balloon
Payments, the Negative Carry Amount, if any, and the Yield Supplement
Amount, if any, in each case with respect to such Payment Date. On or
before each Payment Date, the Servicer will deliver to the Indenture
Trustee a certificate setting forth the deposits to and withdrawals from,
the Collection Account, the Supplemental Reserve Account and the Reserve
Account to be made on such Payment Date.

      Withdrawals from the Supplemental Reserve Account and the Reserve
Account to Reimburse Advances. On each Payment Date, the Indenture Trustee
will withdraw from the Supplemental Reserve Account and pay to the Servicer
an amount equal to the lesser of (x) the amount on deposit in the
Supplemental Reserve Account on such Payment Date (prior to giving effect
to any deposits thereto or withdrawals therefrom relating to such Payment
Date) and (y) the amount, if any, of Advances due to be reimbursed on such
Payment Date but not reimbursed from funds on deposit in the Collection
Account.

      In the event, that the amount on deposit in the Supplemental Reserve
Account is insufficient to fully reimburse the Servicer for Advances due to
be reimbursed on such Payment Date, the Indenture Trustee will withdraw
from the Reserve Account and pay to the Servicer an amount equal to the
lesser of (x) the amount on deposit in the Reserve Account on such Payment
Date (prior to giving effect to any deposits thereto or withdrawals
therefrom relating to such Payment Date) and (y) the amount, if any, of
Advances due to be reimbursed on such Payment Date but not reimbursed from
funds on deposit in the Collection Account or the Supplemental Reserve
Account.

      Withdrawals from the Supplemental Reserve Account and the Reserve
Account to pay the Total Required Payment. In the event that on any Payment
Date the Total Required Payment exceeds the Available Funds, the Indenture
Trustee will withdraw from the Supplemental Reserve Account and deposit in
the Collection Account an amount equal to the lesser of (x) the amount on
deposit in the Supplemental Reserve Account on such Payment Date (after any
reimbursement of Advances but prior to any deposits thereto or other
withdrawals therefrom relating to such Payment Date), and (y) the amount,
if any, by which the Total Required Payment for such Payment Date exceeds
the Available Funds for such Payment Date.

      In the event that the amount on deposit in the Supplemental Reserve
Account is insufficient to make up a shortfall in the Available Funds to
pay the Total Required Payment, the Indenture Trustee will withdraw from
the Reserve Account and deposit in the Collection Account an amount equal
to the lesser of (x) the amount on deposit in the Reserve Account on such
Payment Date (after any reimbursement of Advances but prior to any deposits
thereto or other withdrawals therefrom relating to such Payment Date), and
(y) the amount, if any, by which the Total Required Payment for such
Payment Date exceeds the sum of the Available Funds and amounts withdrawn
from the Supplemental Reserve Account to pay the Total Required Payment.

      The "Available Funds" for a Payment Date to be deposited into the
Collection Account on or prior to such Payment Date shall equal:

   
      (1)   the sum of the following amounts with respect to the preceding
            calendar month, beginning      , 1999 (the related "Collection
            Period"):
    

            (A)   all collections on the Receivables including Payaheads
                  withdrawn from the Payahead Account but excluding
                  Payaheads deposited into the Payahead Account and
                  excluding Rule of 78's Payments (and including the
                  proceeds of sale by the Trust of any Financed Vehicle
                  sold to the Trust upon termination, including a
                  prepayment, of a Balloon Payment Receivable);

             (B)  all proceeds of the liquidation of Receivables which
                  became Defaulted Receivables during the related
                  Collection Period, net of expenses incurred by the
                  Servicer in connection with such liquidation and any
                  amounts required by law to be remitted to the obligor on
                  such Defaulted Receivable ("Liquidation Proceeds");

            (C)   any recoveries in respect of Receivables that became
                  Defaulted Receivables in prior Collection Periods
                  ("Recoveries");

            (D)   all extension and deferral fees paid with respect to the
                  Receivables;

            (E)   the Purchase Amount of each Receivable that was
                  repurchased by the Seller or purchased by the Servicer
                  under an obligation which arose during or prior to the
                  related Collection Period (net of applicable expenses);

            (F)   all Actuarial Advances and Balloon Payment Advances
                  deposited to the Collection Account on such Payment Date
                  by the Servicer;

            (G)   the Yield Supplement Amount for such Payment Date;

            (H)   the Negative Carry Amount for such Payment Date;

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

            (J)   the net earnings on funds on deposit in the Pre-Funding
                  Account to the extent deposited to the Collection Account
                  on such Payment Date by the Indenture Trustee; and

            (K)   with respect to the Payment Date on or immediately
                  following the last day of the Pre- Funding Period, any
                  funds remaining in the Pre-Funding Account (after giving
                  effect to the purchase of all Subsequent Receivables,
                  including any purchase on the last day of the Pre-
                  Funding Period) exclusive of any net earnings on funds on
                  deposit in the Pre-Funding Account; minus

      (2)   the aggregate amount of the funds described in clause (1) 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 with
            respect to such Payment Date.

      A "Defaulted Receivable" will be a Receivable (other than a
Receivable with respect to which payment of the Purchase Amount has been
made by the Seller or the Servicer) as to which:

      (1)   the related Financed Vehicle has been repossessed and liquidated;

      (2)   more than 10% of a scheduled payment (including, in the case of
            a Balloon Payment Receivable, the amount owed by an obligor
            with respect to a Balloon Payment but excluding charges for
            excess wear and tear or excess mileage) is, in the case of
            Motor Vehicles, 120 or more days past due or, in the case of
            Trucks, 180 days past due and, in either case, the Servicer has
            not repossessed the related Financed Vehicle; or

      (3)   the Servicer has determined, in accordance with its customary
            standards, policies and procedures, that eventual payment in
            full (including, in the case of a Balloon Payment Receivable,
            the amount owed by an obligor with respect to a Balloon Payment
            but excluding charges for excess wear and tear or excess
            mileage) of the Contract is unlikely and has either repossessed
            and liquidated the related Financed Vehicle or repossessed and
            held the related Financed Vehicle in its repossession inventory
            for 90 days, which 90 days shall not, when added to the
            aggregate number of days since a scheduled payment was due but
            not paid, exceed 180 days.

      The Available Funds on any Payment Date shall exclude all payments
and proceeds (including Liquidation Proceeds) of any Receivables the
Purchase Amount of which has been included in the Available Funds for a
prior Collection Period (which shall be paid to the Seller or Servicer, as
applicable).

      The "Total Available Funds" for a Payment Date is an amount equal to
the Available Funds for such Payment Date plus the amounts, if any,
deposited by the Indenture Trustee to the Collection Account from the
Supplemental Reserve Account and the Reserve Account on such Payment Date.

      Monthly Withdrawals from Collection Account. On each Payment Date,
the Indenture Trustee will make the following withdrawals of Total
Available Funds in respect of the related Collection Period from the
Collection Account and make deposits, distributions and payments in the
amounts and in the order of priority specified below:

      (1)   to the Servicer, the Total Servicing Fee;

      (2)   to the Note Payment Account, the Accrued Note Interest for each
            class of Notes;

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

      (4)   to the Reserve Account, the amount, if any, required to bring
            the amount in the Reserve Account up to the Specified Reserve
            Balance;

      (5)   to the Supplemental Reserve Account, the amount, if any,
            required to bring the amount in the Supplemental Reserve
            Account up to the Maximum Supplemental Reserve Amount; and

      (6)   to the Certificate Distribution Account, any remaining portion
            of Total Available Funds.

   
      On each Payment Date, the amount, if any, on deposit in the
Certificate Distribution Account will be distributed to the
Certificateholders.
    

      Notwithstanding the foregoing, following the occurrence and during
the continuation of an Event of Default which has resulted in an
acceleration of the maturity dates of Notes, the Total Available Funds
remaining after the application of clause (1) above will be deposited in
the Note Payment Account for distribution in the order of priority set
forth under "-- Monthly Withdrawals from the Note Payment Account On and
After an Acceleration of the Maturity Dates of the Notes."

      For purposes hereof, the following terms have the following meanings:

      "Accrued Note Interest" means, with respect to any Payment Date and
each class of Notes, the sum of the Monthly Accrued Note Interest and the
Interest Carryover Shortfall for such class for such Payment Date.

      "Certificate Balance" equals, initially, $      and, thereafter,
equals the initial Certificate Balance minus all amounts paid as principal
on the Certificates.

      "Interest Carryover Shortfall" means, with respect to any Payment
Date and any class of Notes, the excess of the sum of the Monthly Accrued
Note Interest for the preceding Payment Date and any outstanding Interest
Carryover Shortfall from the close of business on such preceding Payment
Date, over the amount in respect of interest that is actually deposited in
the Note Payment Account on such preceding Payment Date with respect to
such class, plus interest on such excess, to the extent permitted by law,
at the applicable Note Interest Rate for the related Interest Period.

      "Monthly Accrued Note Interest" means, with respect to any Payment
Date and (a) any class of Notes, interest accrued for the related Interest
Period at the applicable Note Interest Rate for such class on the aggregate
principal balance of the Notes of such class as of the immediately
preceding Payment Date, after giving effect to all payments of principal to
Noteholders on or prior to such preceding Payment Date (or, in the case of
the first Payment Date, the initial principal amount of the Notes); and (b)
with respect to the Notes collectively, the sum of Monthly Accrued Note
Interest for each class.

   
      "Note Interest Rate" means in the case of (a) the Class A-1 Notes, 
    % per annum, (b) the Class A-2 Notes, %     per annum, (c) the Class
A-3 Notes, %     per annum and (d) the Class A-4 Notes, %     per annum.
Interest on the Class A-1 Notes will be calculated on the basis of the
actual number of days elapsed and a 360-day year, and interest on the
Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes will be
calculated on the basis of a 360-day year consisting of twelve 30-day
months.
    

      "Principal Carryover Shortfall" means, as of the close of business on
any Payment Date, the excess of the Principal Distribution Amount and any
outstanding Principal Carryover Shortfall from the preceding Payment Date
over the amount in respect of principal that is actually deposited in the
Note Payment Account on such Payment Date.

      "Principal Distribution Amount" means, with respect to any Payment
Date, the sum of (1) the Scheduled Principal for such Payment Date
(including, in the case of a Balloon Payment Receivable, the amount owed by
an obligor with respect to a Balloon Payment), (2) any outstanding
Principal Carryover Shortfall as of the close of business on the preceding
Payment Date and (3) with respect to the Payment Date on or immediately
following the end of the Pre-Funding Period, any funds remaining in the
Pre-Funding Account (after giving effect to the purchase of all Subsequent
Receivables, including any purchase on the last day of the Pre-Funding
Period) exclusive of any net earnings on funds on deposit in the
Pre-Funding Account; provided, however, that the Principal Distribution
Amount shall not exceed the outstanding aggregate principal balance of the
Notes; and provided further, that, on the Final Payment Date for each class
of Notes, the principal required to be deposited in the Note Payment
Account will 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
such class of Notes to zero.

      "Realized Losses" means 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 Balloon Payment) over the Liquidation
Proceeds
attributable to such Defaulted Receivable.

      "Scheduled Principal" shall mean, with respect to any Payment Date, the
sum of:

      (1)   the sum of (A) collections of principal on Simple Interest
            Receivables received during the related Collection Period,
            including collections of principal attributable to the Balloon
            Payment of a Simple Interest Receivable that is a Balloon
            Payment Receivable (unless a Balloon Payment Advance has
            previously been made with respect to such Balloon Payment) and
            charges for excess wear and tear and excess mileage and (B)
            Balloon Payment Advances made on such Payment Date with respect
            to Simple Interest Receivables that are Balloon Payment
            Receivables;

      (2)   the principal portion of each scheduled payment, including a
            Balloon Payment on a Balloon Payment Receivable, due on any
            Actuarial Receivable during the related Collection Period;

      (3)   (without duplication of amounts taken into account under (1) or
            (2)) the outstanding principal balance of (A) Receivables
            prepaid in full during the related Collection Period, and (B)
            Receivables which became Defaulted Receivables during the
            related Collection Period;

      (4)   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;

      (5)   the proceeds of any other sale of a Receivable to the extent
            allocable to principal; and

      (6)   partial prepayments attributable to any refunded item included
            in the amount financed, such as extended warranty protection
            plan costs or physical damage, credit life, disability
            insurance premiums, or any partial prepayment which causes a
            reduction in the obligor's periodic payment to be below the
            scheduled payment as of the related Cutoff Date; provided,
            however, that in calculating the Scheduled Principal, (A) all
            payments and proceeds (including Liquidation Proceeds) of any
            purchased Receivables the Purchase Amount of which has been
            included in Scheduled Principal in a prior Collection Period
            (which shall be paid to the Seller or Servicer, as applicable)
            and (B) all amounts released from the Pre-Funding Account will
            be excluded.

      "Total Required Payment" means, on any Payment Date, the Total
Servicing Fee, the Accrued Note Interest and the Principal Distribution
Amount.

      Monthly Withdrawals From the Note Payment Account. On each Payment
Date, unless the maturity dates of the Notes have been accelerated
following the occurrence of an Event of Default, all amounts on deposit in
the Note Payment Account will be paid in the following order of priority:

   
      (1)   to the Noteholders, the Accrued Note Interest on the applicable
            class of Notes;

      (2)   to the Class A-1 Noteholders, the Principal Distribution Amount
            until the Class A-1 Notes have been paid in full;

      (3)   following payment in full of the Class A-1 Notes, to the Class
            A-2 Noteholders, the Principal Distribution Amount until the
            Class A-2 Notes have been paid in full;

      (4)   following payment in full of the Class A-2 Notes, to the Class
            A-3 Noteholders, the Principal Distribution Amount until the
            Class A-3 Notes have been paid in full; and

      (5)   following payment in full of the Class A-3 Notes, to the Class
            A-4 Noteholders, the Principal Distribution Amount until the
            Class A-4 Notes have been paid in full.
    

      Monthly Withdrawals From the Note Payment Account On and After an
Acceleration of the Maturity Dates of the Notes. On each Payment Date
occurring on or after the acceleration of the maturity dates of the Notes
following the occurrence of an Event of Default, all amounts on deposit in
the Note Payment Account will be paid:

      (1)   to the Indenture Trustee, amounts due as compensation or
            indemnity payments pursuant to the terms of the Indenture;

      (2)   to the Servicer, the amounts due and unpaid in respect of the
            Total Servicing Fee;

   
      (3)   to the Noteholders, the Accrued Note Interest on the applicable
            class of Notes;

      (4)   to the Noteholders, all unpaid principal on the Notes pro rata
            in proportion to the respective principal balances of each
            class of Notes until each of such classes has been paid in
            full; and

      (5)   to the Certificate Distribution Account, any amount remaining
            in the Note Payment Account after each class of Notes has been
            paid in full.
    

DESCRIPTION OF THE NEGATIVE CARRY ACCOUNT

      An account to be known as the "Negative Carry Account" will be
established by the Seller and held in the name of the Indenture Trustee for
the exclusive benefit of the Noteholders. The Negative Carry Account will
be created with an initial deposit by the Seller of $     (the "Negative
Carry Account Initial Deposit"), which is equal to the Maximum Negative
Carry Amount as of the Closing Date.

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

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

      On each Payment Date, the Servicer will instruct the Indenture
Trustee to withdraw from the Negative Carry Account and deposit into the
Collection Account an amount equal to the Negative Carry Amount for the
related Collection Period. For each Collection Period, the "Negative Carry
Amount" will be calculated by the Servicer as the difference (if positive)
between (1) the product of (a) the Monthly Accrued Note Interest for such
Collection Period, multiplied by (b) the Pre-Funded Percentage as of the
Payment Date occurring in such Collection Period, or in the case of the
first Payment Date, the Closing Date, minus (2) the net investment earnings
on the Pre-Funded Amount for such Collection Period.

      The "Pre-Funded Percentage" means, as of any date of determination,
the percentage equivalent of a fraction, the numerator of which is the
Pre-Funded Amount as of such date and the denominator of which is the sum
of the Pool Balance and the Pre-Funded Amount, in each case as of such
date, after taking into account all withdrawals from the Pre-Funding
Account and all transfers of Subsequent Receivables on or prior to such
date.

      The amount required to be on deposit in the Negative Carry Account
(the "Required Negative Carry Account Balance") as of any Payment Date will
be equal to the lesser of (x) the Negative Carry Account Initial Deposit
minus all previous withdrawals of the Negative Carry Amount from the
Negative Carry Account, including any withdrawals of the Negative Carry
Amount therefrom on such Payment Date and (y) the Maximum Negative Carry
Amount as of such Payment Date. If the amount on deposit in the Negative
Carry Account on any Payment Date (after giving effect to the withdrawal of
the Negative Carry Amount, if any, for such Payment Date) is greater than
the Required Negative Carry Account Balance, the excess will be released to
the Seller. All amounts remaining on deposit in the Negative Carry Account
on the Payment Date on or immediately following the last day of the
Pre-Funding Period (after giving effect to all withdrawals therefrom on
such Payment Date for deposit to the Collection Account on such Payment
Date) will be released to the Seller.

DESCRIPTION OF THE RESERVE ACCOUNT AND SUPPLEMENTAL RESERVE ACCOUNT

      Accounts to be known as the "Reserve Account" and the "Supplemental
Reserve Account" will be established by the Seller and held in the name of
the Indenture Trustee for the benefit of Noteholders and
Certificateholders.

      The Reserve Account will be funded initially by a deposit by the
Seller on the Closing Date of cash or Permitted Investments having a value
of $    , which is equal to the Pool Balance as of the Initial Cutoff Date
multiplied by     %. On each Subsequent Transfer Date, cash or Permitted
Investments having a value approximately equal to     % of the aggregate
principal balance as of the related Subsequent Cutoff Date of the
Subsequent Receivables conveyed to the Trust on such Subsequent Transfer
Date will be withdrawn from the Pre-Funding Account from amounts otherwise
distributable to the Seller in connection with the sale of Subsequent
Receivables and deposited in the Reserve Account. The Supplemental Reserve
Account will not be funded by an initial deposit by the Seller on the
Closing Date or an additional deposit by the Seller on any Subsequent
Transfer Date.

   
      On or before each Payment Date, the Servicer will instruct the
Indenture Trustee to withdraw funds from the Supplemental Reserve Account
and apply such funds to make the following payment and deposit in the
following order of priority:

      (1)   to the Servicer, an amount equal to the shortfall, if any,
            between the aggregate amount of Advances that are due and
            payable to the Servicer on such Payment Date and the aggregate
            amount of the collections on the Receivables that are paid to
            the Servicer on such Payment Date as reimbursement for such
            Advances; and

      (2)   to the Collection Account, an amount equal to the shortfall, if
            any, between the Total Required Payment for such Payment Date
            and the Available Funds allocable to the payment of the Total
            Required Payment.

      On each Payment Date, the Servicer will instruct the Indenture
Trustee to withdraw from the Reserve Account an amount equal to the
shortfall, if any, between the funds available in the Supplemental Reserve
Account on such Payment Date and the amounts described in clauses (1) and
(2) of the preceding paragraph, for application in the same order of
priority.

      On each Payment Date, after payment of the amount owed to the
Servicer for Advances and the Total Servicing Fee for such Payment Date and
the deposit to the Note Payment Account of an amount equal to the Accrued
Note Interest for each class of Notes and the Principal Distribution Amount
for such Payment Date, the Indenture Trustee will apply the remaining Total
Available Funds to make the following deposits in the following order of
priority:

      (1)   to the Reserve Account, an amount, equal to the excess, if any,
            of the Specified Reserve Balance for such Payment Date over the
            amount on deposit in the Reserve Account after giving effect to
            any withdrawals made from the Reserve Account on such Payment
            Date; and

      (2)   to the Supplemental Reserve Account, an amount equal to the
            excess, if any, of the Maximum Supplemental Reserve Amount for
            such Payment Date over the amount on deposit in the
            Supplemental Reserve Account after giving effect to any
            withdrawals made from the Supplemental Reserve Account on such
            Payment Date.

      Amounts on deposit in the Reserve Account and the Supplemental
Reserve Account will be invested by the Seller in Permitted Investments. On
any Payment Date, to the extent that the amounts on deposit in the Reserve
Account and the Supplemental Reserve Account (including amounts
attributable to investment income, net of losses and investment expenses)
exceed the required balances in such accounts after giving effect to the
withdrawals to be made from such accounts on such Payment Date, such excess
will be withdrawn from the Reserve Account or the Supplemental Reserve
Account, as the case may be, and paid to the Seller. The Noteholders will
not have any rights in, or claims to, any such amounts paid to the Seller.

      Amounts on deposit in the Reserve Account and the Supplemental
Reserve Account from time to time are intended to enhance the likelihood of
receipt by Noteholders of amounts due them and to decrease the likelihood
that the Noteholders will experience losses. If the aggregate amount
required to be withdrawn from the Reserve Account and the Supplemental
Reserve Account on any Payment Date to reimburse the Servicer for Advances
and to cover shortfalls in Available Funds exceeds the aggregate amount on
deposit in the Reserve Account and the Supplemental Reserve Account, a
temporary shortfall in the amounts distributed to the Noteholders could
result. In addition, depletion of the Reserve Account and the Supplemental
Reserve Account ultimately could result in losses to Noteholders. To the
extent that amounts on deposit in the Reserve Account and the Supplemental
Reserve Account are exhausted, Noteholders will have no recourse to the
assets of the Seller as a source of payment.

      The "Specified Reserve Balance" with respect to any Payment Date will
be an amount equal to the lesser of:

      (1)   (A) % of the sum of the aggregate principal balance of the
            Initial Receivables as of the Initial Cutoff Date and the
            principal balances of the Subsequent Receivables transferred to
            the Trust on or prior to such Payment Date as of the related
            Subsequent Cutoff Dates less (B) 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); and

      (2)   the outstanding principal amount of the Notes as of such
            Payment Date (after giving effect to any principal payment made
            on such Payment Date).

      The "Maximum Supplemental Reserve Amount" with respect to any Payment
Date will be an amount equal to the lesser of:

      (1)    $        ; and

      (2)   the outstanding principal amount of the Notes on such Payment
            Date (after giving effect to any principal payment made on such
            Payment Date).
    

      The Servicer may, from time to time after the date of this
Prospectus, request each Rating Agency to approve a reduction in the
Specified Reserve Balance or the Maximum Supplemental Reserve Amount or a
change in the manner in by which the Reserve Account or the Supplemental
Reserve Account is funded. If each Rating Agency delivers a letter to the
Indenture Trustee to the effect that the reduction in the Specified Reserve
Balance or the Maximum Supplemental Reserve Amount, as the case may be,
will not result in the qualification, reduction or withdrawal of its
then-current rating of any class of Notes, then the required balance of the
account will be reduced, provided that a reduction in the Specified Reserve
Balance will also require the delivery of certain tax opinions. The
Indenture will accordingly be amended to reflect the change in the required
balance of the account without the consent of any Noteholders.

DESCRIPTION OF THE BALLOON PAYMENT RECEIVABLES

   
      Certain of the Motor Vehicle Contracts (the "Balloon Payment
Receivables") provide for level monthly payments that amortize the entire
amount financed under the Receivable to one substantially larger final
payment (the "Balloon Payment"), which is due at the end of the term of the
Receivable. MMCA sets the Balloon Payment for a particular model of Motor
Vehicle at the time the related Contract is entered into. The Balloon
Payment Receivables provide for a series of scheduled payments which, if
each is made on its scheduled Due Date, will amortize the initial principal
amount of the Receivable minus the principal portion of the Balloon Payment
(such amount, the "Level Pay Balance") by the Due Date immediately
preceding the maturity date of the Receivable. Upon maturity of the
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 amount of the Receivable. The net amount
actually due from an obligor on a Balloon Payment Receivable upon maturity
may be greater or less than the Balloon Payment as a result of (a) in the
case of a Simple Interest Receivable, changes in the amortization schedule
of the Receivable as a result of early or late payments by the obligor
during the term of the Receivable and the application of certain day
counting conventions, and (b) additional fees and charges that may be owed
by the obligor with respect to the Receivable or the Financed Vehicle,
including charges for excess wear and tear and excess mileage on the
Financed Vehicle.

      The initial aggregate principal amount of the Notes and Certificates
will be an amount equal to the sum of the Pre-Funded Amount and the
aggregate principal amount of the Initial Receivables on the Initial Cutoff
Date, including the aggregate of the principal portions of the Balloon
Payments on the Balloon Payment Receivables. As of the Initial Cutoff Date,
the Balloon Payments of the Initial Receivables had an aggregate principal
balance of $     .
    

      Collections attributable to Balloon Payments, plus payments by
related obligors in respect of charges for excess wear and tear and excess
mileage (but not disposition fees, which are payable to the Servicer) with
respect to any Collection Period will be deposited by the Servicer during
such Collection Period into the Collection Account and, on the related
Payment Date, will be available to reimburse the Servicer for Advances, to
pay the Total Required Payment and to make required deposits into the
Reserve Account and the Supplemental Reserve Account. Any amount remaining
will be paid in accordance with the priority of payments described herein.
See "--Description of the Indenture Cash Flows."

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

      (1)   paying the remaining principal amount of the Receivable (which,
            in the case of a Simple Interest Receivable, may be greater
            than or less than the Balloon Payment), all accrued and unpaid
            interest, plus any fees, charges, and other amounts then owing
            on the Due Date of the Balloon Payment;

      (2)   refinancing the net amount then due, which may be greater or
            less than the Balloon Payment, subject to certain conditions;
            or

      (3)   selling the related Motor Vehicle to MMCA or its assignee for
            an amount equal to the Balloon Payment (reduced by charges for
            excess wear and tear and excess mileage and by a disposition
            fee payable to the Servicer) and paying any excess of the total
            amount owed (calculated as in clause (1)) over the Balloon
            Payment to MMCA.

   
      MMCA will sell its rights to the Balloon Payment Receivables,
including the Balloon Payments and amounts paid in respect of excess wear
and tear and excess mileage (but not disposition fees), to the Seller,
which will sell its rights to the Trust.

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

      MMCA does not require the obligor under a Balloon Payment Receivable
to pay the "Gap Amount" in the event there is a total loss of the Motor
Vehicle caused by its theft or physical damage. The "Gap Amount" is the
difference between the amount owed in respect of the Balloon Payment
Receivable as of the date of the total loss and insurance proceeds
(including payment by the obligor of any applicable deductible) received
with respect to the Motor Vehicle. In accordance with its customary
servicing practices and procedures, MMCA treats such Gap Amount, if any, as
a non-cash reduction of the principal of the related Balloon Payment.

      In the event that the full amount owed by an obligor under a Balloon
Payment Receivable is not collected, the shortfall will reduce the
Available Funds available to pay the Total Required Payment and to make
required transfers, if any, from the Collection Account to the Reserve
Account and the Supplemental Reserve Account. None of MMCA, the Servicer,
the Seller or the Trust will have any recourse to the obligor for any
shortfall, nor will MMCA, the Servicer or the Seller be obligated to pay
any such shortfall to the Trust.

   
SUBORDINATION OF THE CERTIFICATES TO THE NOTES

      The rights of Certificateholders to receive distributions are
subordinated to the rights of Noteholders to receive payments of interest
and principal to the extent set forth herein. Funds on deposit in the
Collection Account (including amounts deposited therein from the Reserve
Account and the Supplemental Reserve Account) will be applied to the
reimbursement of Advances made by the Servicer, the payment to the Servicer
of Rule of 78's Payments and the Total Servicing Fee, the Accrued Note
Interest on the Notes and principal payable on the Notes on such Payment
Date and to making the required deposits to the Reserve Account and the
Supplemental Reserve Account before distributions on the Certificates. In
addition, following the occurrence of an Event of Default that has resulted
in an acceleration of the Notes, the Noteholders will be entitled to be
paid in full before the Certificateholders are entitled to any
distributions. The foregoing subordination of the Certificates is intended
to enhance the likelihood of receipt by Noteholders of amounts due them and
to decrease the likelihood that the Noteholders will experience losses. See
"-- Description of the Indenture Cash Flows."
    

ADVANCES BY THE SERVICER OF AMOUNTS PAYABLE ON THE RECEIVABLES

      If the collection of interest and principal on an Actuarial
Receivable (other than a Balloon Payment) with respect to a Collection
Period is less than the scheduled payment due thereon, after application of
amounts on deposit in the Payahead Account by the Indenture Trustee against
such shortfall, the Servicer will make an advance of the remaining amount
(such an advance, an "Actuarial Advance") on the related Payment Date.

      The Servicer will be reimbursed for each Actuarial Advance:

   
      (1)   on each subsequent Payment Date out of any payments by or on
            behalf of the related obligor to the extent such payments are
            allocable to the reimbursement of the Actuarial Advance; and

      (2)   on the Payment Date following the Collection Period in which
            the related Actuarial Receivable becomes a Defaulted Receivable
            out of collections on other Receivables to the extent the
            Servicer has not previously been reimbursed for the amount of
            such Actuarial
            Advance.
    

      In addition, the Servicer will make an advance for any portion of a
Balloon Payment on an Actuarial Receivable or a Simple Interest Receivable
for the Collection Period in which such payment becomes due from the
related obligor to the extent such payment has not been made by or on
behalf of such obligor, including amounts in the Payahead Account allocable
to such Balloon Payment (such advance, a "Balloon Payment Advance" and,
together with an Actuarial Advance, each an "Advance").

   
      The Servicer will be reimbursed for any Balloon Payment Advance on
each Payment Date following the Payment Date on which the Balloon Payment
Advance was made:

      (1)   out of payments by or on behalf of the related obligor to the
            extent such payments are allocable to the reimbursement of the
            Balloon Payment Advance; and

      (2)   out of collections on other Receivables to the extent of any
            losses allocable to the Balloon Payment that the Servicer has
            recorded in its books and records during the preceding
            Collection Period, but only to the extent the Balloon Payment
            and the Balloon Payment Advance has not otherwise been
            reimbursed.
    

      If MMCA is replaced in its capacity as Servicer, the successor
Servicer will not be required to make Advances. In the absence of Advances
by the Servicer, Noteholders must rely for payment of the Notes upon
payments on the Receivables (including sales proceeds of Financed Vehicles
returned to the Servicer for sale), payments under the Yield Supplement
Agreement and the Yield Supplement Account, withdrawals from the Negative
Carry Account and, to the extent available, amounts on deposit in the
Reserve Account and the Supplemental Reserve Account. See "--Description of
the Indenture Cash Flows" and "--Description of the Reserve Account and
Supplemental Reserve Account."

DEPOSIT OF COLLECTIONS ON THE RECEIVABLES TO COLLECTION ACCOUNT

      The Servicer will deposit all payments on the Receivables (from
whatever source) and all proceeds of the Receivables (other than
disposition fees paid with respect to Balloon Payment Receivables, late
fees and certain other administrative fees and charges (other than
extension or deferral fees) collected on the Receivables that are payable
to the Servicer under the Sale and Servicing Agreement and therefore are
not required to be deposited in the Collection Account) into the Collection
Account not later than two Business Days after receipt thereof unless (a)
the Servicer shall have a rating acceptable to each Rating Agency with
respect to its short-term indebtedness, MMCA is the Servicer, and no Events
of Servicing Termination have occurred or (b) the Trust shall have received
written notice from each Rating Agency that no outstanding rating on any
class of Notes would be lowered or withdrawn as a result, in which case
such amounts will be paid into the Collection Account on the Business Day
prior to each Payment Date. The Seller and the Servicer will also deposit
into the Collection Account on each Payment Date the Purchase Amount of
each Receivable required to be repurchased or purchased by either of them
pursuant to an obligation that arose during the related Collection Period.
The Servicer will be entitled to be reimbursed for the amounts previously
deposited in the Collection Account but later determined to have resulted
from mistaken deposits or posting or checks returned unpaid for
insufficient funds or other reasons from amounts otherwise payable into the
Collection Account or amounts on deposit in the Collection Account.

      In those cases where a subservicer is servicing a Receivable pursuant
to a subservicing agreement, as described below, the Servicer will cause
the subservicer to remit to the Collection Account the amounts collected by
such subservicer on or with respect to the Receivables being serviced by
it, within the period after receipt, and subject to the limitations,
described above.

      As an administrative convenience, unless the Servicer is required to
remit collections within two Business Days of receipt thereof, the Servicer
will be permitted to make the deposit of collections and Purchase Amounts
for or with respect to the Collection Period net of distributions to be
made to the Servicer with respect to the Collection Period. The Servicer,
however, will account to the Indenture Trustee and the Noteholders as if
all deposits, distributions and transfers were made individually.

DESCRIPTION OF THE STATEMENTS TO NOTEHOLDERS

      On or prior to each Payment Date, the Servicer will prepare and
provide to the Indenture Trustee a statement to be delivered to the
Noteholders. Each such statement to be delivered to Noteholders will
include the following information as to the Notes with respect to such
Payment Date and the related Collection Period:

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

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

      (3)   the Yield Supplement Amount;

   
      (4)   the amount of the Total Servicing Fee;
    

      (5)   the aggregate outstanding principal amount of each class of the
            Notes and the applicable Note Pool Factor, after giving effect
            to payments allocated to principal reported under clause (1)
            above;

      (6)   the Pool Balance, the Level Pay Pool Balance and the Balloon
            Payment Pool Balance (calculated as of the close of business on
            the last day of the related Collection Period);

      (7)   the amounts of the Interest Carryover Shortfall, if any, for
            the next Payment Date, and the Principal Carryover Shortfall,
            if any, for such Payment Date and the portion thereof
            attributable to each class of Notes;

   
      (8)   the amount of the aggregate Realized Losses, if any;
    

      (9)   the balance of the Reserve Account on such Payment Date, after
            giving effect to changes therein on such Payment Date;

      (10)  the balance of the Supplemental Reserve Account on such Payment
            Date, after giving effect to changes therein on such Payment
            Date;

   
      (11)  the amount of Actuarial Advances and Balloon Payment Advances,
            if any;
    

      (12)  the aggregate Purchase Amount of Receivables repurchased by the
            Seller or purchased by the Servicer during such Collection
            Period;

   
      (13)  for each Payment Date during the Pre-Funding Period and the
            Payment Date that is on or immediately following the end of the
            Pre-Funding Period, (A) the amount, if any, withdrawn from the
            Pre-Funding Account to purchase Subsequent Receivables during
            such Collection Period, (B) the remaining Pre- Funded Amount,
            if any, (C) the Negative Carry Amount, if any, for the related
            Collection Period and (D) the amount remaining on deposit in
            the Negative Carry Account, if any, after all withdrawals, made
            on such Payment Date; and
    

      (14)  for the Payment Date on or immediately following the end of the
            Pre-Funding Period, the remaining Pre-Funded Amount, if any,
            that has not been used to fund the purchase of Subsequent
            Receivables and is being passed through as payments of
            principal on the Notes.

      Each amount set forth pursuant to clauses (1), (2), (3), (4) and (7)
above will be expressed in the aggregate and as a dollar amount per $1,000
of original denomination of the Notes or class of Notes, as applicable.
Copies of such statements may be obtained by Note Owners by a request in
writing addressed to the Indenture Trustee.

      Within a reasonable period of time after the end of each calendar
year, but not later than the latest date permitted by law, the Indenture
Trustee will furnish to each person who at any time during such calendar
year was a Noteholder a statement containing the sum of the amounts
described in clauses (1), (2), (3), (4) and (7) above for the purposes of
such Noteholder's preparation of Federal income tax returns. See "Certain
Federal Income Tax Consequences" and "--Book Entry Registration of the
Notes."

DESCRIPTION OF THE TERMS OF THE INDENTURE

   
      Events of Default Under the Indenture.
    

      The "Events of Default" in the Indenture consist of:

      (1)   a default for five days or more in the payment of interest on any
            Note when the same becomes due
            and payable;

      (2)   a default in the payment of principal of, or any installment of
            principal of, any Note when the same becomes due and payable;

      (3)   a default in the observance or performance of any material
            covenant or agreement of the Trust made in the Indenture, or
            any representation or warranty of the Trust made in the
            Indenture or in any certificate or writing delivered pursuant
            thereto proves to have been incorrect in any material respect
            as of the time when made, and the continuation of such default
            for a period of 60 days or in the case of a materially
            incorrect representation or warranty, 30 days, after notice
            thereof is given to the Trust by the Indenture Trustee or the
            Trust and the Indenture Trustee by the holders of not less than
            25% of the aggregate principal amount of the Notes of all
            classes; or

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

      Noteholders holding not less than a majority of the aggregate
principal amount of the Notes outstanding, voting as a group, may waive any
past default or Event of Default prior to the declaration of the
acceleration of the maturity of the Notes, except a default: (a) in payment
of principal of or interest on any of the Notes; or (b) in respect of any
covenant or provision in the Indenture which cannot be modified or amended
without unanimous consent of the Noteholders. (Indenture, Section 5.12).
Any such waiver could be treated, for Federal income tax purposes, as a
constructive exchange of the Notes by the Noteholders for deemed new Notes
upon which gain or loss would be recognized.

   
      Remedies Following an Event of Default Under the Indenture. If an
Event of Default should occur and be continuing, the Indenture Trustee or
the holders of a majority of the aggregate outstanding principal amount of
the Notes of all classes, voting as a group, may declare the principal of
the Notes to be immediately due and payable. Such declaration may be
rescinded by the holders of a majority of the aggregate principal amount of
the Notes before a judgment or decree for payment of the amount due has
been obtained by the Indenture Trustee if: (a) the Trust has deposited with
the Indenture Trustee an amount sufficient to pay (x) all interest on and
principal of the Notes as if the Event of Default giving rise to such
declaration had not occurred and (y) all amounts advanced by the Indenture
Trustee and its costs and expenses; and (b) all Events of Default (other
than the nonpayment of principal of the Notes that has become due solely by
such acceleration) have been cured or waived. (Indenture, Section 5.2). Any
such rescission could be treated, for Federal income tax purposes, as a
constructive exchange of the Notes by the Noteholders for deemed new Notes
upon which gain or loss would be recognized.
    

      If the Notes have been declared due and payable following an Event of
Default, the Indenture Trustee may institute proceedings to collect amounts
due, exercise remedies as a secured party, including foreclosure or sale of
the Trust Property, or elect to maintain the Trust Property and continue to
apply proceeds from the Trust Property as if there had been no declaration
of acceleration. The Indenture Trustee may not, however, sell the Trust
Property following an Event of Default, other than a default in the payment
of any principal or a default for five days or more in the payment of any
interest on the Notes, unless: (a) 100% of the Noteholders consent thereto;
(b) the proceeds of such sale are sufficient to pay in full the principal
of and the accrued interest on the then outstanding Notes; or (c) the
Indenture Trustee determines that the Trust Property would not be
sufficient on an ongoing basis to make all payments on the Notes as such
payments would have become due if such obligations had not been declared
due and payable, and the Indenture Trustee obtains the consent of holders
of 66 2/3% of the aggregate principal amount of the outstanding Notes,
voting as a group, to such sale. The Indenture Trustee may, but need not,
obtain and rely upon an opinion of an independent accountant or investment
banking firm as to the sufficiency of the Trust Property to pay interest on
and principal of the Notes on an ongoing basis. (Indenture, Sections 5.4
and 5.5).

      In the event of a sale of the Trust Property following the occurrence
of an Event of Default under the circumstances described in the preceding
paragraph pursuant to the direction of the Indenture Trustee or the
Noteholders, the proceeds of such sale will be distributed:

      (1)   first, to the Indenture Trustee for amounts due as compensation
            or indemnity payments pursuant to the terms of the Indenture;

      (2)   second, to the Servicer for amounts due in respect of unpaid
            Total Servicing Fees;

      (3)   third, to the Noteholders for interest which is due and unpaid;
            and

      (4)   fourth, to the Noteholders for principal which is due and
            unpaid.

      Any remaining amounts will be distributed to the Certificateholders
for amounts due and unpaid in accordance with the terms of the Trust
Agreement and the Sale and Servicing Agreement. (Indenture, Section 5.4).

      Subject to the provisions of the Indenture relating to the duties of
the Indenture Trustee, in case an Event of Default occurs and is continuing
with respect to the Notes, the Indenture Trustee will be under no
obligation to exercise any of the rights or powers under the Indenture at
the request or direction of any of the Noteholders, if the Indenture
Trustee reasonably believes it will not be adequately indemnified against
the costs, expenses and liabilities which might be incurred by it in
complying with such request. (Indenture, Sections 6.1 and 6.2). Subject to
such provisions for indemnification and certain other limitations contained
in the Indenture, the holders of not less than a majority of the aggregate
principal amount of the outstanding Notes, voting as a group, will have the
right to direct the time, method and place of conducting any proceeding or
any remedy available to the Indenture Trustee with respect to the Notes or
exercising any trust power conferred on the Indenture Trustee, and the
holders of not less than a majority of the aggregate principal amount of
the outstanding Notes, voting as a group, may, in certain cases, waive any
default with respect thereto prior to the acceleration of the maturity of
Notes, except a default in the payment of principal or interest or a
default in respect of a covenant or provision of the Indenture that cannot
be modified without the waiver or consent of all of the holders of the
outstanding Notes. (Indenture, Sections 5.11 and 5.12). Until such time, if
any, as Definitive Notes have been issued, the Indenture Trustee will act
only in accordance with the instructions of Cede, as nominee for DTC.
However, under the rules, DTC will act only in accordance with the
instructions of the DTC Participants to whom Notes are credited, which will
in turn act in accordance with the instructions of persons holding
beneficial interests in such Notes through such DTC Participants.
Accordingly, although only Cede will be entitled to vote under the
Indenture, Note Owners will be entitled to instruct DTC as to the manner in
which to vote.

      No Noteholder or Noteholders will have the right to institute any
proceeding with respect to the Indenture unless:

      (1)   such Noteholder or Noteholders previously has given to the
            Indenture Trustee written notice of a continuing Event of
            Default;

      (2)   the holders of not less than 25% of the aggregate principal
            amount of the Notes outstanding have made written request of
            the Indenture Trustee to institute such proceeding in its own
            name as Indenture Trustee;

      (3)   such Noteholder or Noteholders have offered the Indenture
            Trustee reasonable indemnity;

      (4)   the Indenture Trustee has for 60 days failed to institute such
            proceeding; and

      (5)   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 aggregate principal amount of the
            Notes outstanding. (Indenture, Section 5.6).

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

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

      (1)   except as expressly permitted by the Indenture, the Transfer
            and Servicing Agreements or certain related documents
            (collectively, the "Basic Documents") sell, transfer, exchange
            or otherwise dispose of any of the assets of the Trust;

      (2)   claim any credit on or make any deduction from the principal or
            interest payable in respect of the Notes (other than amounts
            withheld under the Code or applicable state law) or assert any
            claim against any present or former holder of Notes because of
            the payment of taxes levied or assessed upon the Trust;

      (3)   dissolve or liquidate in whole or in part; or

      (4)   permit:

            (A)   the validity or effectiveness of the Indenture to be
                  impaired;

            (B)   any person to be released from any covenants or
                  obligations with respect to the Notes under the Indenture
                  except as may be expressly permitted thereby;

            (C)   any lien, charge, excise, claim, security interest,
                  mortgage or other encumbrance 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 therefrom; or

            (D)   the lien of the 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 Property. (Indenture, Section 3.8).

      The Trust may not engage in any activities other than financing,
acquiring, owning, pledging and managing the Receivables as contemplated by
the Basic Documents and activities incidental thereto. (Indenture, Section
3.12).

      The Trust will not incur, assume or guarantee any indebtedness other
than indebtedness incurred pursuant to the Notes, or otherwise in
accordance with the Basic Documents. (Indenture, Section 3.13).

      The Trust will not make any payments to Certificateholders in respect
of their Certificates for any Collection Period unless the Accrued Note
Interest, the Principal Distribution Amount, the Total Servicing Fee and
the deposits, if any, required to be made to the Reserve Account and the
Supplemental Reserve Account have been provided for. (Indenture, Section
2.8).

      The Trust will or will cause the Servicer to deliver to the Indenture
Trustee on or prior to each Payment Date the disbursement and payment
instructions as required pursuant to the Indenture. (Sale and Servicing
Agreement, Section 4.11).

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

      The Indenture Trustee may resign at any time by so notifying the
Trust and the Noteholders. The Trust will be required to remove the
Indenture Trustee if the Indenture Trustee:

      (1)  ceases to be eligible to continue as the Indenture Trustee;

      (2)  is adjudged to be bankrupt or insolvent;

      (3)  comes under the charge of a receiver or other public officer; or

      (4)  otherwise becomes incapable of acting.

      Upon the resignation or required removal of the Indenture Trustee, or
the failure of the Noteholders to appoint a successor Indenture Trustee
following the removal without cause of the Indenture Trustee, the Trust
will be required promptly to appoint a successor Indenture Trustee.
(Indenture, Section 6.8).

      Duties of Indenture Trustee under the Indenture. Except during the
continuance of an Event of Default, the Indenture Trustee:

      (1)   will perform such duties and only such duties as are
            specifically set forth in the Indenture;

      (2)   may in the absence of bad faith, rely, as to the truth of the
            statements and the correctness of the opinions expressed
            therein, on certificates or opinions furnished to the Indenture
            Trustee which conform to the requirements of the Indenture; and

      (3)   will examine any such certificates and opinions which are
            specifically required to be furnished to the Indenture Trustee
            by the Indenture to determine whether or not they conform to
            the requirements of the Indenture.

      Upon the continuance of an Event of Default, the Indenture Trustee
will be required to exercise the rights and powers vested in it by the
Indenture and use the same degree of care and skill in the exercise thereof
as a prudent person would exercise or use under the circumstances in the
conduct of such person's own affairs. (Indenture, Section 6.1).

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

      (1)   pay to the Indenture Trustee from time to time reasonable
            compensation for its services;

      (2)   reimburse the Indenture Trustee for all expenses, advances and
            disbursements reasonably incurred; and

      (3)   indemnify the Indenture Trustee for, and hold it harmless
            against, any and all losses, liability or expense (including
            attorneys' fees) incurred by it in connection with the
            performance of its duties.

       The Indenture Trustee will not be indemnified against any loss,
liability or expense incurred by it through its own willful misconduct,
negligence or bad faith, except that the Indenture Trustee will not be
liable:

      (1)   for any error of judgment made by it in good faith unless it is
            proved that the Indenture Trustee was negligent in ascertaining
            the pertinent facts;

      (2)   with respect to any action it takes or omits to take in good
            faith in accordance with a direction received by it from
            Noteholders in accordance with the terms of the Indenture; and

      (3)   for interest on any money received by it except as the
            Indenture Trustee and the Trust may agree in writing.

      The Indenture Trustee will not be deemed to have knowledge of any
Event of Default unless an officer of the Indenture Trustee has actual
knowledge thereof or has received written notice thereof in accordance with
the provisions of the Indenture. (Indenture, Sections 6.1 and 6.7).

      Indenture Trustee's Access to Noteholder Lists. If Definitive Notes
are issued in the limited circumstances described herein and the Indenture
Trustee is not the registrar for the Notes, the Trust will furnish or cause
to be furnished to the Indenture Trustee a list of the names and addresses
of the Noteholders: (a) as of each Record Date, within five days
thereafter; and (b) as of not more than 10 days prior to the time such list
is furnished, within 30 days after receipt by the Trust of a written
request therefor. (Indenture, Section 7.1).

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

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

      Requirements for Modification of Indenture. Without the consent of
the Noteholders, the Owner Trustee, on behalf of the Trust, and the
Indenture Trustee, upon request by the Trust, may execute a supplemental
indenture for the purpose of, among other things, adding to the covenants
of the Trust, curing any ambiguity, correcting or supplementing any
provision which may be inconsistent with any other provision or making any
other provision with respect to matters or questions arising under the
Indenture which will not be inconsistent with other provisions of the
Indenture; provided that (a) such action will not, (1) as evidenced by an
opinion of counsel (which may be internal counsel to the Seller or the
Servicer (an "Opinion of Counsel")), materially adversely affect the
interests of any Noteholder and (2) as confirmed by each Rating Agency
rating any class of Notes, cause the then-current rating assigned to any
class of Notes to be withdrawn, reduced or qualified and (b) an Opinion of
Counsel as to certain tax matters is delivered. (Indenture, Section 9.1).

      The Owner Trustee, on behalf of the Trust, and the Indenture Trustee,
upon request by the Trust, may also enter into supplemental indentures,
with the consent of not less than a majority of the aggregate principal
amount of the outstanding Notes, voting as a group, and with prior written
notice to each Rating Agency, for the purpose of adding any provisions to
or changing in any manner or eliminating any of the provisions of the
Indenture or of modifying in any manner the rights of Noteholders;
provided, that (a) such action will not, (1) as evidenced by an Opinion of
Counsel, materially adversely affect the interests of any Noteholder and
(2) as confirmed by each Rating Agency rating any class of Notes, cause the
then- current rating assigned to any such class of Notes to be withdrawn,
reduced or qualified and (b) an Opinion of Counsel as to certain tax
matters is delivered. (Indenture, Section 9.1).

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

      (1)   change the Final Payment Date for any class of Notes or the due
            date of any installment of principal of or interest on any Note
            or reduce the principal amount thereof, the interest rate
            specified thereon or the redemption price with respect thereto,
            change the provisions of the Indenture relating to the
            application of collections on, or the proceeds of the sale of,
            the Trust Property to payment of principal of or interest on
            the Notes, or change any place of payment where, or the coin or
            currency in which, any Note or any interest thereon is payable;

      (2)   impair the right to institute suit for the enforcement of
            certain provisions of the Indenture regarding payment;

      (3)   reduce the percentage of the aggregate outstanding principal
            amount of the Notes the consent of the holders of which is
            required for any such supplemental indenture or for any waiver
            of compliance with certain provisions of the Indenture or of
            certain defaults thereunder and their consequences as provided
            for in the Indenture;

      (4)   modify or alter the provisions of the Indenture regarding the
            voting of Notes held by the Trust, the Seller, the Servicer, an
            affiliate of any of them or any obligor on the Notes;

      (5)   reduce the percentage of the aggregate outstanding principal
            amount of the Notes the consent of the holders of which is
            required to direct the Indenture Trustee to sell or liquidate
            the Trust Property if the proceeds of such sale would be
            insufficient to pay the principal amount and accrued but unpaid
            interest on the Notes and the Certificates;

      (6)   modify any provision of the Indenture specifying a percentage
            of the aggregate principal amount of the Notes necessary to
            amend the Indenture or the other Basic Documents except to
            increase any percentage specified in the Indenture or to
            provide that certain additional provisions of the Indenture or
            the Basic Documents cannot be modified or waived without the
            consent of the holder of each outstanding Note affected
            thereby;

      (7)   modify any provisions of the 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 or to affect
            the rights of the holders of Notes to the benefit of any
            provisions for the mandatory redemption of the Notes contained
            in the Indenture; or

      (8)   permit the creation of any lien ranking prior to or on a parity
            with the lien of the Indenture with respect to any of the Trust
            Property or, except as otherwise permitted or contemplated in
            the Indenture, terminate the lien of the Indenture on any such
            collateral or deprive the holder of any Note of the security
            afforded by the lien of the Indenture. (Indenture, Section 9.2).

      The Trust Agreement will require the Owner Trustee to give the
Certificateholders 30 days' written notice of any proposed supplemental
indenture if it materially adversely affects the Certificateholders or if
any Noteholders' consent is required and provides that the Owner Trustee
will not enter into such amendment unless Certificateholders holding a
majority of the Certificate Balance including, for this purpose,
Certificates held by the Seller or any affiliate of the Seller, consent in
writing. (Trust Agreement, Section 4.1).


             DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

      The Trust will purchase a pool of motor vehicle retail installment
sale contracts (the "Initial Receivables") on the Closing Date. It is
anticipated that the Trust will purchase additional motor vehicle retail
installment sale contracts (the "Subsequent Receivables") on one or more
Subsequent Transfer Dates with an aggregate principal balance approximately
equal to the Initial Pre-Funded Amount. The Initial Receivables and the
Subsequent Receivables are referred to collectively in this Prospectus as
the "Receivables". The Servicer will undertake to service the Receivables
pursuant to the Sale and Servicing Agreement. The Trust will be created and
the Certificates will be issued pursuant to the Trust Agreement. MMCA will
undertake certain administrative duties with respect to the Trust pursuant
to the Administration Agreement (together with the Sale and Servicing
Agreement and the Trust Agreement, the "Transfer and Servicing
Agreements"). Forms of the Transfer and Servicing Agreements have been
filed as exhibits to the Registration Statement of which this Prospectus
forms a part. The following summary does not purport to be complete and is
subject to, and qualified in its entirety by reference to, the provisions
of the Transfer and Servicing Agreements.

SALE AND ASSIGNMENT OF THE INITIAL RECEIVABLES AND THE SUBSEQUENT RECEIVABLES

   
      Prior to the time of issuance of the Notes, pursuant to the Purchase
Agreement MMCA will sell and assign to the Seller, without recourse, its
entire right, title and interest in, to and under the Initial Receivables,
including its security interests in the related Financed Vehicles. At the
time of issuance of the Notes, the Seller will sell and assign to the
Trustee, without recourse, the Seller's entire interest in the Initial
Receivables, including its security interests in the related Financed
Vehicles. Each Initial Receivable conveyed by the Seller to the Trust will
be identified in a schedule attached to the Sale and Servicing Agreement.
The Initial Receivables will be sold and assigned by MMCA to the Seller and
sold and assigned by the Seller to the Trust as of [     ], 1999 (the
"Initial Cutoff Date"). The Owner Trustee will, concurrently with such sale
and assignment of the Initial Receivables, execute, authenticate and deliver
the Certificates. The net proceeds received from the sale of the Notes will
be applied to the purchase of the Initial Receivables on the Closing Date
and to the deposits required to be made to the Reserve Account, the
Pre-Funding Account, the Negative Carry Account, the Payahead Account and
the Yield Supplement Account on the Closing Date.
    

      It is anticipated that Subsequent Receivables will be conveyed to the
Trust monthly on dates specified by the Seller (each, a "Subsequent
Transfer Date") occurring during a period beginning on the Closing Date and
ending not later than [ ] (the "Pre-Funding Period"). The Seller will
designate as a cutoff date (each, a "Subsequent Cutoff Date" and, together
with the Initial Cutoff Date, each a "Cutoff Date") the date as of which
particular Subsequent Receivables are conveyed to the Trust. On or prior to
each Subsequent Transfer Date, MMCA will sell and assign to the Seller,
without recourse, its entire right, title and interest in, to and under the
Subsequent Receivables to be transferred by the Seller to the Trust on such
date, including MMCA's security interests in the related Financed Vehicles.
On each Subsequent Transfer Date, subject to the conditions described
below, the Seller will sell and assign to the Trust, without recourse, the
Seller's entire interest in the Subsequent Receivables designated by the
Seller as of the related Subsequent Cutoff Date.

      Upon the conveyance of Subsequent Receivables to the Trust on a
Subsequent Transfer Dates:

      (1)   the Pool Balance will increase in an amount equal to the
            aggregate principal balance of the Subsequent Receivables;

      (2)   an amount equal to    % of the aggregate principal balance of
            the Subsequent Receivables will be withdrawn from the
            Pre-Funding Account from funds otherwise distributable to the
            Seller as payment for the Subsequent Receivables and deposited
            in the Reserve Account;

      (3)   an amount equal to the Payaheads as of the related Subsequent
            Cutoff Date of the Subsequent Receivables conveyed to the Trust
            on such Subsequent Transfer Date will be withdrawn from the
            Pre- Funding Account from funds otherwise distributable to the
            Seller as payment for the Subsequent Receivables and deposited
            in the Payahead Account;

      (4)   an amount equal to the projected Yield Supplement Amounts for
            all future Payment Dates for the Subsequent Receivables
            conveyed to the Trust on such Subsequent Transfer Date will be
            withdrawn from the Pre-Funding Account from funds otherwise
            distributable to the Seller as payment for the Subsequent
            Receivables and deposited in the Yield Supplement Account
            unless the Yield Supplement Account has been replaced by a
            Yield Supplement Letter of Credit on or prior to such date; and

   
      (5)   an amount equal to the excess of the aggregate principal
            balance of such Subsequent Receivables over the sum of the
            amounts described in clauses (2), (3) and (4) will be withdrawn
            from the Pre-Funding Account and paid to the Seller.
    

      Any conveyance of Subsequent Receivables is subject to the
satisfaction, on or before the related Subsequent Transfer Date, of the
following conditions precedent, among others:

   
      (1)   each such Subsequent Receivable shall satisfy the eligibility
            criteria specified in the Sale and Servicing Agreement (see
            "Description of the Receivables--Selection Criteria for the
            Receivables");
    

      (2)   the Seller shall not have selected such Subsequent Receivables
            in a manner that it believes is adverse to the interests of the
            Trust, the Noteholders or the Certificateholders;

      (3)   as of the related Subsequent Cutoff Date, the pool of
            Receivables, after giving effect to the inclusion of the
            Subsequent Receivables, shall satisfy the parameters specified
            in the Sale and Servicing Agreement (see "Description of the
            Receivables -- Selection Criteria for the Receivables");

      (4)   the applicable Reserve Account deposit for such Subsequent
            Transfer Date shall have been made;

      (5)   the applicable Payahead Account deposit for such Subsequent
            Transfer Date shall have been made;

      (6)   the applicable Yield Supplement Account deposit for such
            Subsequent Transfer Date shall have been made;

      (7)   the Seller shall have executed and delivered to the Trust (with
            a copy to the Indenture Trustee) a written assignment conveying
            such Subsequent Receivables to the Trust (including a schedule
            identifying such Subsequent Receivables);

   
      (8)   the Seller shall have delivered certain opinions of counsel to
            the Owner Trustee, the Indenture Trustee and the Rating
            Agencies with respect to the transfer of such Subsequent
            Receivables; and

      (9)   the Owner Trustee, the Indenture Trustee and the Rating
            Agencies shall have received written notification from the
            Seller of the addition of all such Subsequent Receivables.

      In addition, the pool of Receivables will not deviate from the
following characteristics as of each Subsequent Transfer Date (after giving
effect to Subsequent Receivables sold to the Trust on such Subsequent
Transfer Date):

      (1)   the weighted average remaining maturity of the Receivables will
            not be more than [          ] months; and

      (2)   the aggregate Balloon Payments as a percentage of the Pool
            Balance will not be greater than [      ]%.

      Except for the criteria described in the two preceding paragraphs,
there will be no required characteristics of the Subsequent Receivables.
Therefore, following the transfer of Subsequent Receivables to the Trust,
the aggregate characteristics of the entire pool of Receivables may vary
from those of the Initial Receivables. See "Risk Factors" and "Description
of the Receivables."
    

      In the Purchase Agreement, MMCA will represent and warrant to the
Seller, and in the Sale and Servicing Agreement the Seller will represent
and warrant to the Owner Trustee, among other things, that:

      (1)   the information provided in the schedule of Initial Receivables
            attached to the Sale and Servicing Agreement and each schedule
            of Subsequent Receivables attached to the related assignment is
            correct in all material respects;

      (2)   MMCA shall have determined whether or not the obligor on each
            Receivable has maintained physical damage insurance (which
            shall not be force-placed insurance) covering the Financed
            Vehicle in accordance with its normal requirements;

      (3)   at the Closing Date or the related Subsequent Transfer Date, as
            applicable, the Receivables are free and clear of all security
            interests, liens, charges, and encumbrances and no setoffs,
            defenses, or counterclaims against it have been asserted or
            threatened;

      (4)   at the Closing Date or the related Subsequent Transfer Date, as
            applicable, each of the Receivables is or will be secured by a
            perfected first priority security interest in the Financed
            Vehicle in favor of MMCA; and

      (5)   each Receivable, at the time it was originated, complied, and
            at the Closing Date or the related Subsequent Transfer Date, as
            applicable, complies or will comply in all material respects
            with applicable Federal and state laws, including consumer
            credit, truth in lending, equal credit opportunity and
            disclosure laws.

      The only recourse the Noteholders, the Trust, the Indenture Trustee,
the Certificateholders or the Owner Trustee will have against MMCA and the
Seller for breach of any of the foregoing representations and warranties
with respect to a Receivable will be to require MMCA and the Seller to
repurchase the Receivable. See "--Mandatory Repurchase of Receivables." The
Owner Trustee, the Indenture Trustee, the Trust and the Servicer will
covenant in the Sale and Servicing Agreement not to institute or join in
the institution of any bankruptcy, reorganization, arrangement, insolvency
or liquidation proceeding, or other similar proceeding against the Seller
for a period of one year and a day after any securities rated by a Rating
Agency were issued by the Seller or by a trust for which the Seller was the
depositor.

   
      To assure uniform quality in servicing the Receivables and to reduce
administrative costs, the Trust will appoint the Servicer as initial
custodian of the Receivables. The Servicer, in its capacity as custodian,
will hold the Receivables and all documents and instruments relating
thereto (each, a "Receivable File"), either directly or through
subservicers, on behalf of the Trust. The Receivables will not be stamped
or otherwise marked to reflect the sale and assignment of the Receivables
to the Trust and will not be segregated from other receivables held by the
Servicer or the subservicers. However, Uniform Commercial Code financing
statements reflecting the sale and assignment of the Receivables by MMCA to
the Seller and by the Seller to the Trust will be filed, and the Servicer's
accounting records and computer systems will be marked to reflect such sale
and assignment. See "Description of MMCA Auto Owner Trust 1999-1" and
"Certain Legal Aspects of the Receivables."
    

DESCRIPTION OF THE PRE-FUNDING PERIOD

      The Trust will pay the purchase price for Subsequent Receivables with
funds on deposit in an account to be known as the "Pre-Funding Account".
The Seller will deposit an amount equal to $      (the "Initial Pre-Funded
Amount") in the Pre-Funding Account on the Closing Date. The Seller expects
to sell Subsequent Receivables to the Trust with an aggregate principal
balance approximately equal to the Initial Pre-Funded Amount. Prior to
being used to purchase Subsequent Receivables or paid to holders of the
Notes as described under "Description of the Notes-Mandatory Redemption,"
funds on deposit in the Pre-Funding Account will be invested from time to
time in Permitted Investments. The net earnings from the investment of
funds on deposit in the Pre-Funding Account will be transferred to the
Collection Account on a monthly basis on the Business Day preceding each
Payment Date.

      The Pre-Funding Period will end earlier than the date specified above
if:

      (1)   the amount of funds on deposit in the Pre-Funding Account (the
            "Pre-Funded Amount") is reduced to less than $100,000 because
            of purchases of Subsequent Receivables;

      (2)   there is an Event of Default under the Indenture;

      (3)   there is no Event of Servicing Termination under the Sale and
            Servicing Agreement; or

      (4)   the Seller or the Servicer becomes subject to certain
            insolvency events.

      Any funds remaining on deposit in the Pre-Funding Account at the end
of the Pre-Funding Period will be payable to the Noteholders as described
under "Description of the Notes-Mandatory Redemption."

MANDATORY REPURCHASE OF RECEIVABLES

      In the event of a breach or failure to be true of any representation
or warranty with respect to the Receivables described in "--Sale and
Assignment of the Initial Receivables and the Subsequent Receivables,"
which breach or failure materially and adversely affects the interest of
the Trust in a Receivable, the Seller, unless such breach or failure has
been cured by the last day of the Collection Period which includes the 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, will be required to repurchase the Receivable from the Trust, and
MMCA will be required to repurchase such Receivable from the Seller, for
the Purchase Amount. The Purchase Amount will be payable on the Payment
Date immediately following such Collection Period. The obligation of the
Seller to repurchase a Receivable will not be conditioned on performance by
MMCA of its obligation to repurchase a Receivable. The repurchase
obligation will constitute the sole remedy available to the Noteholders,
the Trust, the Indenture Trustee, the Certificateholders or the Owner
Trustee against the Seller and MMCA for any such uncured breach or failure.

      The "Purchase Amount" means, with respect to a Payment Date and a
Receivable to be purchased or repurchased on such Payment Date by the
Seller or the Servicer, an amount equal to the sum of (a) the outstanding
principal balance of such Receivable as of the first day of the related
Collection Period 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 such Receivable in the related Collection Period and in the case of
clauses (a) and (b), after giving effect to the receipt of monies collected
on such Receivable in such Collection Period.

DESCRIPTION OF SERVICING PROCEDURES

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

      Although it has no current plans to do so, the Servicer may enter
into subservicing agreements with Eligible Servicers for the subservicing
of Receivables. Any such subservicing agreements will contain provisions
substantially identical to those contained in the Sale and Servicing
Agreement and may contain such other provisions as are not inconsistent
with the terms of the Sale and Servicing Agreement. The Servicer may
terminate a subservicing agreement and either service the related
Receivables directly or enter into a new subservicing agreement for such
Receivables with another subservicer, provided that any such subservicer is
an Eligible Servicer. Notwithstanding any subservicing agreement, the
Servicer will remain obligated and liable to the Trust and the Owner
Trustee for servicing and administering the Receivables in accordance with
the Sale and Servicing Agreement as if the Servicer alone were servicing
the Receivables. References herein to actions required or permitted to be
taken, or restrictions on actions to be taken, by the Servicer include such
actions by a subservicer. References herein to amounts received by the
Servicer include amounts received by a subservicer.

      "Eligible Servicer" means a person which, at the time of its
appointment as Servicer or as a subservicer:

      (1)   has a net worth of not less than $50,000,000;

      (2)   is servicing a portfolio of motor vehicle retail installment
            sale contracts and/or motor vehicle loans;

      (3)   is legally qualified, and has the capacity, to service the
            Receivables;

      (4)   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

      (5)   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 the Sale and Servicing 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 the Sale and Servicing
            Agreement or the related subservicing agreement.

      The Servicer will covenant in the Sale and Servicing Agreement that:

      (1)   the Financed Vehicle securing each Receivable will not be
            released from the security interest granted by the Receivable
            in whole or in part, except as contemplated by the Sale and
            Servicing Agreement;

      (2)   the Servicer will not (nor will it permit any subservicer to)
            impair in any material respect the rights of the Trust, the
            Indenture Trustee, the Noteholders, the Owner Trustee or the
            Certificateholders in the Receivables, or, subject to clause
            (3) below, otherwise amend or alter the terms thereof if, as a
            result of such amendment or alteration, the interests of the
            Trust, the Noteholders, the Indenture Trustee, the Owner
            Trustee, or the Certificateholders under the Sale and Servicing
            Agreement would be materially adversely affected; and

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

      In the event of a breach by the Servicer of any covenant described
above that materially and adversely affects the interests of the Trust in a
Receivable, the Servicer, unless such breach has been cured by the last day
of the Collection Period which includes the 60th day after the date on
which the Servicer becomes aware of, or receives written notice of, such
breach, will be required to purchase the Receivable from the Trust for the
Purchase Amount on the Payment Date immediately following such Collection
Period; provided, however, that with respect to a breach of the covenant
described in clause (3) of the preceding paragraph, the Servicer will be
required to purchase the related Receivable from the Trust at the end of
the Collection Period in which such breach occurs. The purchase obligation
will constitute the sole remedy available to the Noteholders, the Trust,
the Indenture Trustee, the Owner Trustee, or the Certificateholders against
the Servicer for any such uncured breach, except with respect to certain
indemnities of the Servicer under the Sale and Servicing Agreement related
thereto.

      The Sale and Servicing Agreement will also generally require the
Servicer to charge off a Receivable in conformity with its normal practice
and to follow such of its normal collection practices and procedures as it
deems necessary or advisable, and that are consistent with the standard of
care required by the Sale and Servicing Agreement, to realize upon any
Receivable. Currently, MMCA charges off a Contract at the time that the
related Financed Vehicle has been repossessed and sold, and the proceeds of
sale of the Financed Vehicle are applied against the amount owing on the
Contract, or at such time as MMCA determines that it will not recover the
Financed Vehicle. The Servicer may sell the Financed Vehicle securing such
Receivable at judicial sale or take any other action permitted by
applicable law. See "Certain Legal Aspects of the Receivables." The net
proceeds of such sale will be deposited in the Collection Account at the
time and in the manner described above.

      The Sale and Servicing Agreement will also require the Servicer to
make Actuarial Advances and Balloon Payment Advances for which the Servicer
will be reimbursed in the manner described under "Description of the Notes-
Advances."

      The Sale and Servicing Agreement will provide that the Servicer will
defend and indemnify the Trust, the Indenture Trustee, the Owner Trustee,
the Noteholders, the Certificateholders and the Seller against any and all
costs, expenses, losses, damages, claims, and liabilities, including
reasonable fees and expenses of counsel and expenses of litigation, arising
out of or resulting from the use, ownership or operation by the Servicer or
any affiliate thereof of any Financed Vehicle, or in respect of any
negligence, willful misfeasance or bad faith of the Servicer in the
performance of its duties (other than errors in judgment) or by reason of
reckless disregard of its obligations and duties, under any Basic Document
to which it is a party. The Servicer's obligations to indemnify the Trust,
the Indenture Trustee, the Owner Trustee, the Noteholders, the Seller and
the Certificateholders for the Servicer's actions or omissions will survive
the removal of the Servicer, but will not apply to any action or omission
of a successor Servicer.

SERVICING COMPENSATION

      The Servicer will be entitled to receive a fee for servicing the
Receivables each Collection Period (the "Servicing Fee"), in an amount
equal to the product of one-twelfth of the Servicing Rate and the Pool
Balance as of the first day of such Collection Period. The "Servicing Rate"
will equal 1.00% per annum. The Servicer will also be entitled to receive,
as additional servicing compensation, earnings (net of losses and
investment expenses) on amounts on deposit in the Payahead Account, Rule of
78's Payments, all disposition fees paid with respect to Balloon Payment
Receivables and all administrative fees and charges and all late payment
fees paid with respect to the Receivables, other than fees paid in
connection with extension or deferral of payments on a Receivable, which
will be deposited in the Collection Account. The Servicing Fee, together
with any portion of the Servicing Fee that remains unpaid from prior
Payment Dates (the "Total Servicing Fee"), will be paid to the Servicer on
each Payment Date out of Total Available Funds prior to distributions to
Noteholders and Certificateholders.

      The Servicing Fee and the additional servicing compensation will
compensate the Servicer for performing the functions of a third party
servicer of Motor Vehicle Contracts and Truck Contracts and for
administering the Receivables on behalf of the Noteholders and the
Certificateholders, including collecting payments, accounting for
collections, furnishing monthly and annual statements to the Indenture
Trustee and the Owner Trustee with respect to distributions, responding to
inquiries of obligors, investigating delinquencies, and providing
collection and repossession services in cases of obligor default. In
addition, the Servicing Fee and the additional servicing compensation will
further compensate the Servicer for certain taxes, accounting fees, outside
auditor fees, data processing costs, and other costs incurred by the
Servicer under the Sale and Servicing Agreement in connection with
administering and servicing the Receivables.

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

   
      The Sale and Servicing Agreement will provide that a firm of
independent certified public accountants, who may provide audit and other
services to the Servicer, the Seller or MMCA, will furnish to the Indenture
Trustee and the Owner Trustee, on or before March 31 of each year,
beginning March 31, 2000, a report of examination as to compliance by the
Servicer during the 12 months (or longer period in the case of the first
such report) ended the preceding December 31 with certain standards
relating to the servicing of the Receivables.

      The Sale and Servicing Agreement will also provide for delivery to
the Indenture Trustee and the Owner Trustee, on or before March 31 of each
year, beginning March 31, 2000, of a certificate signed by an officer of
the Servicer stating that to the best of such officer's knowledge the
Servicer has fulfilled its obligations under the Sale and Servicing
Agreement throughout the 12 months (or longer period in the case of the
first such certificate) ended the preceding December 31 or, if there has
been a default in the fulfillment of any such obligation, describing each
such default.
    

      Note Owners may obtain copies of such statements and certificates by
written request addressed to the Indenture Trustee.

RESIGNATION BY THE SERVICER

      The Sale and Servicing Agreement will provide that the Servicer may
not resign from its obligations and duties as Servicer thereunder, except
upon a determination that the Servicer's performance of such duties is no
longer permissible under applicable law. No such resignation will become
effective until the Indenture Trustee or a successor servicer has assumed
the Servicer's servicing obligations and duties under the Sale and
Servicing Agreement and becomes the Administrator under the Administration
Agreement.

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

      Any corporation or other entity into which the Servicer may be merged
or consolidated, or that may result from any merger, conversion or
consolidation to which the Servicer is a party, or any entity that may
succeed by purchase and assumption to all or substantially all of the
business of the Servicer, where the Servicer is not the surviving entity
and where such corporation or other entity is an Eligible Servicer and
assumes the obligations of the Servicer under the Sale and Servicing
Agreement, will be the successor to the Servicer under the Sale and
Servicing Agreement.

LIMITS ON SERVICER'S LIABILITY

      The Sale and Servicing Agreement will provide that the Servicer will
be liable only to the extent of the obligations specifically undertaken by
it under the Sale and Servicing Agreement and will have no other
obligations or liabilities thereunder.

LIMITS ON SERVICER'S OBLIGATIONS IN CONNECTION WITH LEGAL ACTIONS

      The Sale and Servicing Agreement will also provide that the Servicer
will be under no obligation to appear in, prosecute or defend any legal
action that is not incidental to the Servicer's servicing responsibilities
under the Sale and Servicing Agreement and that, in its opinion, may cause
it to incur any expense or liability. The Servicer may, however, at its
expense undertake any reasonable action that it may deem necessary or
desirable in respect of the Sale and Servicing Agreement and the rights and
duties of the parties thereto and the interests of the Noteholders and the
Certificateholders thereunder.

EVENTS OF SERVICING TERMINATION

      The following events will constitute "Events of Servicing
Termination" under the Sale and Servicing Agreement:

      (1)   any failure by the Servicer to deliver to the Owner Trustee or
            the Indenture Trustee the monthly certificate pursuant to the
            Sale and Servicing Agreement detailing the collections and
            distributions for any Collection Period (which failure
            continues beyond the earlier of three Business Days from the
            date such Servicer's certificate was due to be delivered and
            the related Payment Date);

      (2)   any failure by the Servicer to deliver to the Collection
            Account or any other account, any required payment or deposit
            under the Sale and Servicing Agreement, which failure continues
            unremedied for five Business Days following the due date (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);

      (3)   any failure by the Servicer duly to observe or perform in any
            material respect any other covenant or agreement in the Notes,
            the Certificates or the Sale and Servicing Agreement, which
            failure materially and adversely affects the rights of
            Noteholders or Certificateholders and which continues
            unremedied for 30 days after written notice of such failure is
            given to the Servicer by the Indenture Trustee or the Owner
            Trustee, as applicable (the "Applicable Trustee"), or to the
            Seller, the Servicer, the Owner Trustee and the Indenture
            Trustee by the holders of Notes or Certificates, as applicable,
            evidencing not less than 25% in aggregate principal amount of
            the outstanding Notes (voting as a group) or Certificates;

      (4)   certain events of bankruptcy, receivership, insolvency,
            readjustment of debt, marshalling of assets and
            liabilities, or similar proceedings with respect to the Seller or
            the Servicer and certain actions by the
            Seller or the Servicer indicating its insolvency or
            reorganization pursuant to bankruptcy, receivership,
            conservatorship, insolvency, or similar proceedings; and

      (5)   failure of the Servicer to be an Eligible Servicer.

      The holders of Notes evidencing not less than 51% of the aggregate
principal amount of the outstanding Notes (voting as a group) (or the
holders of Certificates evidencing not less than a majority of the
Certificate Balance, in the case of any default which does not adversely
affect the Indenture Trustee or the Noteholders) may, on behalf of all
Noteholders and Certificateholders, waive any Event of Servicing
Termination except an event resulting from the failure to make any required
deposit to or payment from any account. For purposes of the foregoing,
Notes or Certificates owned by the Seller, the Servicer, or any affiliate
of either shall not be considered to be "outstanding."

      The Indenture Trustee will have no obligation to notify Noteholders
of any event which, with lapse of time to cure, would become an Event of
Servicing Termination, until after the expiration of any applicable cure
period.

RIGHTS OF INDENTURE TRUSTEE AND NOTEHOLDERS UPON AN EVENT OF SERVICING
TERMINATION

      As long as an Event of Servicing Termination remains unremedied, the
Indenture Trustee or the holders of Notes evidencing not less than a
majority of the aggregate principal amount of the outstanding Notes may
terminate the Servicer's rights and obligations under the Sale and
Servicing Agreement, whereupon the Indenture Trustee or a servicer
appointed by the Indenture Trustee will succeed to all the
responsibilities, duties, and liabilities of the Servicer under the Sale
and Servicing Agreement. Thereafter, the successor Servicer will be
entitled to the compensation otherwise payable to the Servicer and will be
entitled to similar compensation arrangements. In the event that the
Indenture Trustee is unwilling or legally unable so to act, the Indenture
Trustee may appoint, or petition a court of competent jurisdiction for the
appointment of, an Eligible Servicer to act as successor to the outgoing
Servicer under the Sale and Servicing Agreement. In no event may the
servicing compensation to be paid to such successor be greater than the
servicing compensation payable to the Servicer under the Sale and Servicing
Agreement. In the event of the bankruptcy of the Servicer, the bankruptcy
trustee or the Servicer, as debtor in possession, may have the power to
prevent a termination of the Servicer's rights and obligations under the
Sale and Servicing Agreement.

REQUIREMENTS FOR AMENDMENTS OF THE TRANSFER AND SERVICING AGREEMENTS

      The Transfer and Servicing Agreements may be amended by the parties
thereto without the consent of the Noteholders or the Certificateholders,
to cure any ambiguity, to correct or supplement any provision therein which
may be inconsistent with any other provision therein, and to add, change or
eliminate any other provision of the applicable Transfer and Servicing
Agreement which are not inconsistent with the provisions of such Transfer
and Servicing Agreement; provided that such action will not, as evidenced
by an Opinion of Counsel to the Indenture Trustee and the Owner Trustee,
materially and adversely affect the interest of any Noteholder or
Certificateholder or, with respect to the Trust Agreement, have certain
adverse tax consequences.

      The Transfer and Servicing Agreements may also be amended by the
parties thereto (with, in the case of the Sale and Servicing Agreement, the
consent of the Indenture Trustee and with, in the case of the
Administration Agreement, the consent of the Seller) with the consent of
the holders of Notes evidencing not less than 51% of the aggregate
principal amount of then outstanding Notes, voting as a group (except that
in the case of the Administration Agreement, the consent of holders of
Notes evidencing not less than a majority of the aggregate principal amount
of then outstanding Notes, voting as a group, will be required), and the
holders of Certificates evidencing not less than 51% of the Certificate
Balance (except that in the case of the Administration Agreement, the
consent of holders of Certificates evidencing not less than a majority of
the Certificate Balance will be required), for the purpose of adding any
provisions to or changing in any manner or eliminating any of the
provisions of the Transfer and Servicing Agreements or of modifying the
rights of Noteholders or Certificateholders.

      However, no such amendment may:

      (1)   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, the Specified Reserve Balance or
            the Maximum Supplemental Reserve Amount, without the consent of
            all adversely affected Noteholders or Certificateholders;

      (2)   reduce the aforesaid percentage of the Notes and the
            Certificates which is required to consent to any such
            amendment, without the consent of all Noteholders or
            Certificateholders affected thereby; or

      (3)   with respect to any amendment to the Sale and Servicing
            Agreement or the Trust Agreement, adversely affect the ratings
            of any class of Notes by the Rating Agencies without the
            consent of holders of Notes evidencing not less than 66 2/3% of
            the aggregate principal amount of the then outstanding Notes of
            such class.

      Additionally, with respect to an amendment of the Trust Agreement, an
Opinion of Counsel to the effect that such amendment will not have certain
adverse tax consequences shall be furnished to the Indenture Trustee and
the Owner Trustee. See "Description of the Terms of the Notes-Book Entry
Registration of the Notes."

REQUIREMENTS FOR TERMINATION OF THE TRUST

      The Trust shall terminate and be of no further force and effect upon
the earliest of (a) payment to Noteholders and Certificateholders of all
amounts required to be paid to them pursuant to the Indenture and the
Transfer and Servicing Agreements and (b) 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 in accordance with the
terms and priorities set forth in the Indenture and the Transfer and
Servicing Agreements.

      In order to avoid excessive administrative expense, the Servicer will
be permitted, at its option, in the event that the Pool Balance as of the
close of business on the last day of a Collection Period has declined to
10% or less of the Initial Pool Balance, to purchase from the Trust, on any
Payment Date occurring in a subsequent Collection Period, all remaining
Receivables in the Trust at a purchase price equal to the outstanding
principal amount of the Notes and the Certificates, in each case plus
accrued and unpaid interest thereon. The exercise of this right will effect
early retirement of the Notes and the Certificates.

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

      The Indenture Trustee will give written notice of termination of the
Trust to each Noteholder of record. The final distribution to any
Noteholder will be made only upon surrender and cancellation of such
holder's Note (whether a Definitive Note or the one or more physical notes
representing the Notes) at the office or agency of the Indenture Trustee
specified in the notice of termination. Any funds remaining in the Trust,
after the Indenture Trustee has taken certain measures to locate a
Noteholder and such measures have failed, will be distributed to the Seller
or as otherwise provided in the Transfer and Servicing Agreements.

DESCRIPTION OF THE ADMINISTRATION AGREEMENT

      MMCA, in its capacity as administrator (the "Administrator"), will
enter into an Administration Agreement (as amended and supplemented from
time to time, the "Administration Agreement") with the Trust and the
Indenture Trustee pursuant to which the Administrator will agree, to the
extent provided in the Administration Agreement, to provide the notices and
to perform other administrative obligations required by the Indenture. As
compensation for the performance of the Administrator's obligations under
the Administration Agreement and as reimbursement for its expenses relating
thereto, the Administrator will be entitled to a monthly administration
fee, which fee will be paid by the Servicer.


                  CERTAIN LEGAL ASPECTS OF THE RECEIVABLES

BANKRUPTCY CONSIDERATIONS RELATING TO THE TRANSFER OF THE RECEIVABLES BY MMCA
TO THE SELLER

      It is intended by MMCA and the Seller that the transfer of the
Receivables by MMCA to the Seller on the Closing Date and each Subsequent
Transfer Date under the Purchase Agreement constitute a "true sale" of the
Receivables to the Seller. If such transfers constitute such a "true sale,"
the Receivables and the proceeds thereof would not be part of MMCA's
bankruptcy estate under Section 541 of the United States Bankruptcy Code
should MMCA become the subject of a bankruptcy case subsequent to the
transfers of the Receivables to the Seller.

      The Seller has received the advice of counsel to the effect that,
subject to certain facts, assumptions and qualifications, in the event MMCA
were to become the subject of a voluntary or involuntary case under the
United States Bankruptcy Code subsequent to the transfers of the
Receivables to the Seller on the Closing Date and each Subsequent Transfer
Date, the transfers of the Receivables by MMCA to the Seller pursuant to
the Purchase Agreement would be characterized as a "true sale" of the
Receivables from MMCA to the Seller and the Receivables and the proceeds
thereof would not form part of MMCA's bankruptcy estate pursuant to Section
541 of the United States Bankruptcy Code.

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

TRUST'S RIGHTS IN THE RECEIVABLES

      The Receivables are "chattel paper" as defined in the Uniform
Commercial Code (the "UCC"). Pursuant to the UCC, for most purposes, a sale
of chattel paper is treated in a manner similar to a transaction creating a
security interest in chattel paper. MMCA and the Seller will cause
financing statements to be filed with the appropriate governmental
authorities to perfect the interest of the Seller and the Trust, as the
case may be, in its purchase of the Receivables.

      Pursuant to the Sale and Servicing Agreement, the Servicer will hold
the Receivables, either directly or through subservicers, as custodian for
the Indenture Trustee and the Trust following the sale and assignment of
the Receivables to the Trust on the Closing Date and each Subsequent
Transfer Date. The Seller will take such action as is required to perfect
the rights of the Indenture Trustee and the Trust in the Receivables. The
Receivables will not be stamped, or otherwise marked, to indicate that they
have been sold to the Trust. If, through inadvertence or otherwise, another
party purchases (or takes a security interest in) the Receivables for new
value in the ordinary course of business and takes possession of the
Receivables without actual knowledge of the Trust's interest, the purchaser
(or secured party) will acquire an interest in the Receivables superior to
the interest of the Trust.

      Under the Sale and Servicing Agreement, the Servicer will be
obligated from time to time to take such actions as are necessary to
protect and perfect the Trust's interest in the Receivables and their
proceeds.

TRUST'S SECURITY INTERESTS IN THE FINANCED VEHICLES

      Generally, retail installment sale contracts such as the Receivables
evidence the credit sale of automobiles and light- and medium-duty trucks
by dealers to obligors; the contracts also constitute personal property
security agreements and include grants of security interests in the
vehicles under the UCC. Perfection of security interests in motor vehicles
is generally governed by the motor vehicle registration laws of the state
in which the vehicle is located. In most states in which the Receivables
have been originated (including California, Florida and Texas, the states
in which the largest number of Financed Vehicles are located), a security
interest in the vehicle is perfected by notation of the secured party's
lien on the vehicle's certificate of ownership or title.

      MMCA's practice is to take such action as is required in order to
perfect its security interest in a Motor Vehicle or Truck under the laws of
the jurisdiction in which the Motor Vehicle or Truck is registered. If
MMCA, because of clerical error or otherwise, has failed to take such
action with respect to a Financed Vehicle, it will not have a perfected
security interest in the Financed Vehicle, and its security interest may be
subordinate to the interests of, among others, subsequent purchasers of the
Financed Vehicle that give value without notice of MMCA's security interest
and to whom a certificate of ownership is issued in such purchaser's name,
holders of perfected security interests in the Financed Vehicle, and the
trustee in bankruptcy of the obligor. MMCA's security interest may also be
subordinate to such third parties in the event of fraud or forgery by the
obligor or administrative error by state recording officials or in the
circumstances noted below. As described more fully below, MMCA and the
Seller will warrant in the Purchase Agreement and the Sale and Servicing
Agreement, respectively, that an enforceable first priority perfected
security interest exists for the benefit of the Seller and the Trust,
respectively, with respect to each Financed Vehicle and will be required to
repurchase the related Receivable in the event of an uncured breach of such
warranty.

      Pursuant to the Purchase Agreement, MMCA will assign its security
interests in the Financed Vehicles, along with the sale and assignment of
the Receivables, to the Seller, and pursuant to the Sale and Servicing
Agreement, the Seller will assign its security interests in the Financed
Vehicles, along with the sale and assignment of the Receivables, to the
Trust on the Closing Date and each Subsequent Transfer Date. The Servicer
will hold the certificates of title relating to the Financed Vehicles,
either directly or through subservicers, as custodian for the Indenture
Trustee and the Trust following such sale and assignment. The certificates
of title will not be endorsed or otherwise amended to identify the Trust as
the new secured party, however, because of the administrative burden and
expense involved. The Seller will assign its rights under the Purchase
Agreement to the Trust. See "Risk Factors-Interests of Other Persons in
Receivables and Vehicles Could Reduce the Funds Available to Make Payments
on the Notes."

      In most states, an assignment of a security interest in a Financed
Vehicle along with the applicable Receivable is an effective conveyance of
a security interest without amendment of any lien noted on a vehicle's
certificate of title or ownership, and the assignee succeeds thereby to the
assignor's rights as secured party. However, because the Trust will not be
identified as the secured party on any such certificate, the security
interest of the Trust in any Financed Vehicle could be defeated through
fraud, forgery, negligence or error and may not be perfected in every
state. In most states, in the absence of fraud or forgery by the vehicle
owner or of fraud, forgery, negligence or error by MMCA or administrative
error by state or local agencies, the notation of MMCA's lien on the
certificates of ownership or possession of such certificates with such
notation will be sufficient to protect the Trust against the rights of
subsequent purchasers of a Financed Vehicle or subsequent lenders who take
a security interest in a Financed Vehicle. If there are any Financed
Vehicles as to which the Trust fails to obtain a perfected security
interest, its security interest would be subordinate to, among others,
subsequent purchasers of the Financed Vehicles and holders of perfected
security interests.

      MMCA and the Seller will warrant in the Purchase Agreement and the
Sale and Servicing Agreement, respectively, as to each Receivable that, on
the Closing Date or the related Subsequent Transfer Date, there will exist
a valid, subsisting, and enforceable first priority perfected security
interest in the Financed Vehicle securing the Receivable (subject to any
statutory or other lien arising by operation of law after the Closing Date
or the related Subsequent Transfer Date which is prior to such security
interest) 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 Trust, respectively (subject to any statutory
or other lien arising by operation of law after the Closing Date or the
related Subsequent Transfer Date which is prior to such security interest).
In the event of an uncured breach of such warranty, MMCA and the Seller,
pursuant to the terms of the Purchase Agreement and the Sale and Servicing
Agreement, respectively, will be required to repurchase such Receivable for
its Purchase Amount. This repurchase obligation will constitute the sole
remedy available to the Trust, the Noteholders and the Certificateholders
for such breach. MMCA's and the Seller's warranties with respect to
perfection and enforceability of a security interest in a Financed Vehicle
will not cover statutory or other liens arising after the Closing Date or
the related Subsequent Transfer Date by operation of law which are prior to
such security interest. Accordingly, any such lien would not by itself give
rise to a repurchase obligation on the part of MMCA and the Seller.

      Under the laws of most states, a perfected security interest in a
motor vehicle continues for four months after the motor vehicle is moved to
a new state from the one in which it was initially registered and
thereafter until the motor vehicle owner re-registers the motor vehicle in
the new state, but in any event not beyond the surrender of the
certificate. A majority of states require surrender of a certificate of
title to re-register a motor vehicle and require that notice of such
surrender be given to each secured party noted on the certificate of title.
In those states, such as California, that require a secured party to take
possession of a certificate of title to perfect a security interest, the
secured party would learn of the re-registration through the request from
the obligor to surrender possession of the certificate of title. In those
states that require a secured party to note its lien on a certificate of
title to perfect a security interest but do not require possession of the
certificate of title, such as Texas and Florida the secured party would
learn of the re-registration through the notice from the state department
of motor vehicles that the certificate of title had been surrendered. The
requirements that a certificate of title be surrendered and that notices of
such surrender be given to each secured party also apply to
re-registrations effected following a sale of a motor vehicle. MMCA would
therefore have the opportunity to re-perfect its security interest in a
Financed Vehicle in the state of re-registration following relocation of
the obligor and would be able to require satisfaction of the related
Receivable following a sale of the Financed Vehicle. In states that do not
require a certificate of title for registration of a motor vehicle,
re-registration could defeat perfection. In the ordinary course of
servicing Contracts, MMCA takes steps to effect reperfection upon receipt
of notice of re-registration or information from the obligor as to
relocation.

      Under the laws of many states, including California, Florida and
Texas, liens for repairs performed on a motor vehicle and liens for unpaid
taxes take priority over a perfected security interest in the motor
vehicle. MMCA and the Seller will warrant in the Purchase Agreement and the
Sale and Servicing Agreement, respectively, that, as of the Closing Date or
the related Subsequent Transfer Date, to the best of its knowledge, no such
liens are pending. In the event of a breach of such warranty which has a
material and adverse effect on the interest of the Trust in a Receivable,
MMCA and the Seller, pursuant to the terms of the Purchase Agreement and
the Sale and Servicing Agreement, respectively, will be required to
repurchase the Receivable secured by the Financed Vehicle involved. This
repurchase obligation will constitute the sole remedy available to the
Trust, the Noteholders and the Certificateholders for such breach. Any
liens for repairs or taxes arising at any time after the Closing Date or
the related Subsequent Transfer Date during the term of a Receivable would
not give rise to a repurchase obligation on the part of MMCA and the
Seller.

REPOSSESSION OF FINANCED VEHICLES BY SERVICER ON BEHALF OF THE TRUST

      In the event of a default by an obligor, the holder of a receivable
has all the remedies of a secured party under the UCC, except where
specifically limited by other state laws or by contract. The remedies of a
secured party under the UCC include the right to repossession by means of
self-help, unless such means would constitute a breach of the peace.
Self-help repossession is the method employed by MMCA in most cases, and is
accomplished simply by taking possession of the motor vehicle. Generally,
where the obligor objects or raises a defense to repossession, a court
order must be obtained from the appropriate state court and the motor
vehicle must then be repossessed in accordance with that order. In the
event of a default by an obligor, many jurisdictions require that the
obligor be notified of the default and be given a time period within which
he may cure the default prior to or after repossession. Generally, this
right of reinstatement may be exercised on a limited number of occasions
during the term of a Receivable.

SERVICER'S OBLIGATION TO PROVIDE NOTICE OF SALE OF A FINANCED VEHICLE;
OBLIGOR'S REDEMPTION RIGHTS IN A FINANCED VEHICLE

      The UCC and other state laws require the secured party to provide an
obligor with reasonable notice of the date, time, and place of any public
sale and/or the date after which any private sale of the collateral may be
held. The obligor generally has the right to redeem the collateral prior to
actual sale by paying the secured party the unpaid principal amount of the
obligation, accrued and unpaid interest, plus, in most cases, reasonable
expenses for repossessing, holding, and preparing the collateral for
disposition and arranging for its sale plus, in some jurisdictions,
reasonable attorneys' fees. In some states, the obligor has the right,
prior to actual sale, to reinstatement of the original loan terms and to
return of the collateral by payment of delinquent installments of the
unpaid amount and cure any other defaults.

TRUST'S RIGHT TO DEFICIENCY JUDGMENTS AGAINST OBLIGORS

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

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

      Occasionally, after resale of a repossessed motor vehicle and payment
of all expenses and indebtedness, there is a surplus of funds. In that
case, the UCC requires the secured party to remit the surplus to any other
holder of a lien with respect to the motor vehicle or, if no such
lienholder exists or funds remain after paying such other lienholder, to
the former owner of the motor vehicle.

CONSUMER PROTECTION LAWS AFFECTING THE TRUST'S RIGHTS UNDER THE RECEIVABLES

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

      The FTC's holder-in-due-course rule (the "FTC Rule") has the effect
of subjecting a holder of an obligation created in a consumer credit
transaction to all claims and defenses which the purchaser could assert
against the seller of the goods. Liability under the FTC Rule is limited to
the amounts paid by the purchaser under the contract, and the holder of the
contract may also be unable to collect any balance remaining due thereunder
from the purchaser. The FTC Rule is generally duplicated by state statutes
or the common law in certain states. Accordingly, the Indenture Trustee
and the Trust, as holders of the Receivables, may be subject to claims or
defenses, if any, that the purchaser of a Financed Vehicle may assert
against the seller of such vehicle.

      Under the motor vehicle dealer licensing laws of most states, sellers
of motor vehicles are required to be licensed to sell such vehicles at
retail sale and to originate certain installment sale contracts in
connection with such sales. In addition, with respect to used motor
vehicles, the FTC's Rule on Sale of Used Vehicles requires that all sellers
of used motor vehicles prepare, complete and display a "Buyer's Guide"
which explains the warranty coverage for such vehicles. Federal Odometer
Regulations promulgated under the Motor Vehicle Information and Cost
Savings Act require that all sellers of motor vehicles furnish a written
statement signed by the seller certifying the accuracy of the odometer
reading. If a seller is not properly licensed, or if either a Buyer's Guide
or Odometer Disclosure Statement was not properly provided to the purchaser
of a Financed Vehicle, such purchaser may be able to assert a defense as to
a retail installment sale contract against the seller of such vehicle or of
a subsequent holder of the retail installment sale contract.

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

      MMCA and the Seller will warrant in the Purchase Agreement and the
Sale and Servicing Agreement, respectively, as to each Receivable that such
Receivable complied at the time it was originated and as of the Closing
Date or the related Subsequent Transfer Date in all material respects with
all requirements of applicable law. If, as of the related Cutoff Date, an
obligor had a claim against the Trust for violation of any law, and such
claim materially and adversely affected the Trust's interest in a
Receivable, such violation would create an obligation of MMCA and the
Seller under the Purchase Agreement and the Sale and Servicing Agreement,
respectively, to repurchase the Receivable unless the breach were cured.
This repurchase obligation will constitute the sole remedy of the Trust,
the Noteholders, and the Certificateholders, against the Seller in respect
of any such uncured breach. See "Description of the Transfer and Servicing
Agreements-Sale and Assignment of the Initial Receivables and the
Subsequent Receivables."

OTHER LAWS THAT IMPOSE LIMITS ON ENFORCING THE RECEIVABLES

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


                  CERTAIN FEDERAL INCOME TAX CONSEQUENCES

      Set forth below is a summary of certain United States Federal income
tax consequences of the purchase, ownership and disposition of the Notes.
This discussion is based upon current provisions of the Internal Revenue
Code of 1986, as amended (the "Code"), existing and proposed Treasury
regulations thereunder, current administrative rulings, judicial decisions
and other applicable authorities in effect as of the date hereof, all of
which are subject to change, possibly with retroactive effect. There can be
no assurance that the Internal Revenue Service ("IRS") will not challenge
the conclusions reached herein, and no ruling from the IRS has been or will
be sought on any of the issues discussed below.

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

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

      Tax Status of the Notes and the Trust. On the Closing Date, Skadden,
Arps, Slate, Meagher & Flom LLP ("Special Tax Counsel") will render its
opinion that for Federal income tax purposes under existing law, and
subject to customary assumptions and qualifications set forth therein: (a)
the Notes will be treated as debt, and (b) the Trust will not be classified
as an association (or publicly traded partnership) taxable as a
corporation. The Seller, the Owner Trustee and the Indenture Trustee have
agreed, and the Noteholders will agree by their purchase of Notes, to treat
the Notes for Federal, state and local income and franchise tax purposes as
indebtedness of the Trust.

      Stated Interest. Stated interest on the Notes will be taxable as
ordinary income for Federal income tax purposes when received or accrued in
accordance with a Note Owner's method of tax accounting.

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

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

      The issue price of a Note will generally be the initial offering
price at which a substantial amount of the Notes are sold. The Trust
intends to treat the issue price as including, in addition, the amount paid
by the Noteholder for accrued interest that relates to a period prior to
the Closing Date. Under applicable Treasury regulations governing the
accrual of OID (the "OID Regulations"), the stated redemption price at
maturity is the sum of all payments on the Note other than any "qualified
stated interest" payments. Qualified stated interest is defined as any one
of a series of payments equal to the product of the outstanding principal
balance of the Note and a single fixed rate, or certain variable rates of
interest that is unconditionally payable at least annually.

      The holder of a Note issued with OID must include in gross income,
for all days during its taxable year on which it holds such Note, the sum
of the "daily portions" of such OID. Such daily portions are computed by
allocating to each day during a taxable year a pro rata portion of the OID
that accrued during the relevant accrual period. In the case of an
obligation the principal on which is subject to prepayment as a result of
prepayments on the underlying collateral (a "Prepayable Obligation"), such
as the Notes, OID is computed by taking into account the anticipated rate
of prepayments assumed in pricing the debt instrument (the "Prepayment
Assumption"). The Prepayment Assumption that will be used in determining
the rate of accrual of original issue discount, premium and market
discount, if any, is 1.5% ABS. The amount of OID that will accrue during an
accrual period (generally the period between interest payments or
compounding dates) is the excess (if any) of the sum of (a) the present
value of all payments remaining to be made on the Note as of the close of
the accrual period and (b) the payments during the accrual period of
amounts included in the stated redemption price of the Note, over the
"adjusted issue price" of the Note at the beginning of the accrual period.
An "accrual period" is the period over which OID accrues, and may be of any
length, provided that each accrual period is no longer than one year and
each scheduled payment of interest or principal occurs on either the last
day or the first day of an accrual period. The Trust intends to report OID
on the basis of an accrual period that corresponds to the interval between
Payment Dates. The adjusted issue price of a Note is the sum of its issue
price plus prior accruals of OID, reduced by the total payments made with
respect to such Note in all prior periods, other than qualified stated
interest payments. The present value of the remaining payments is
determined on the basis of three factors: (a) the original yield to
maturity of the Note (determined on the basis of compounding at the end of
each accrual period and properly adjusted for the length of the accrual
period), (b) events which have occurred before the end of the accrual
period and (c) the assumption that the remaining payments will be made in
accordance with the original Prepayment Assumption.

      The effect of this method is to increase the portions of OID required
to be included in income by a Noteholder to take into account prepayments
on the Receivables at a rate that exceeds the Prepayment Assumption, and to
decrease (but not below zero for any period) the portions of OID required
to be included in income by a Noteholder to take into account prepayments
with respect to the Receivables at a rate that is slower than the
Prepayment Assumption. Although OID will be reported to Noteholders based
on the Prepayment Assumption, no representation is made to Noteholders that
Receivables will be prepaid at that rate or at any other rate.

      A holder of a Note that acquires the Note for an amount that exceeds
its stated redemption price will not include any OID in gross income. A
subsequent holder of a Note which acquires the Notes for an amount that is
less than its stated redemption price will be required to include OID in
gross income, but such a holder who purchases such Note for an amount that
exceeds its adjusted issue price will be entitled (as will an initial
holder who pays more than a Note's issue price) to reduce the amount of OID
included in income in each period by the amount of OID multiplied by a
fraction, the numerator of which is the excess of (w) the purchaser's
adjusted basis in the Note immediately after purchase thereof over (x) the
adjusted issue price of the Note, and the denominator of which is the
excess of (y) all amounts remaining to be paid on the Note after the
purchase date, other than qualified stated interest, over (z) the adjusted
issue price of the Note.

      Total Accrual Election. As an alternative to separately accruing
stated interest, OID, de minimis OID, market discount, de minimis market
discount, unstated interest, premium, and acquisition premium, a holder of
a Note may elect to include all income that accrues on the Note using the
constant yield method. If a Noteholder makes this election, income on a
Note will be calculated as though (a) the issue price of the Note were
equal to the Noteholder's adjusted basis in the Note immediately after its
acquisition by the Noteholder; (b) the Note were issued on the Noteholder's
acquisition date; and (c) none of the interest payments on the Note were
"qualified stated interest." A Noteholder may make such an election for an
Note that has premium or market discount, respectively, only if the
Noteholder makes, or has previously made, an election to amortize bond
premium or to include market discount in income currently. See "--Market
Discount" and "--Amortizable Bond Premium."

      Market Discount. The Notes, whether or not issued with original issue
discount, will be subject to the "market discount rules" of section 1276 of
the Code. In general, these rules provide that if the Note Owner purchases
a Note at a market discount (that is, a discount from its stated redemption
price at maturity or, if the Notes were issued with OID, its original issue
price plus any accrued original issue discount that exceeds a de minimis
amount specified in the Code) and thereafter (a) recognizes gain upon a
disposition, or (b) receives payments of principal, the lesser of (x) such
gain or principal payment or (y) the accrued market discount will be taxed
as ordinary interest income. Generally, the accrued market discount will be
the total market discount on the Note multiplied by a fraction, the
numerator of which is the number of days the Note Owner held the Note and
the denominator of which is the number of days from the date the Note Owner
acquired the Note until its maturity date. The Note Owner may elect,
however, to determine accrued market discount under the constant-yield
method.

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

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

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

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

      The Indenture permits the Noteholders to waive an Event of Default or
rescind an acceleration of the Notes in some circumstances upon a vote of
the requisite percentage of Noteholders. Any such waiver or rescission, or
any amendment of the terms of the Notes, could be treated for Federal
income tax purposes as a constructive exchange by a Noteholder of the Notes
for new Notes, upon which gain or loss would be recognized.

INFORMATION REPORTING AND BACKUP WITHHOLDING OF TAXES BY INDENTURE TRUSTEE

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

TAX CONSEQUENCES TO FOREIGN INVESTORS

      The following information describes the U.S. Federal income tax
treatment of investors that are not U.S. persons (each, a "Foreign
Person"). The term "Foreign Person" means any person other than (a) a
citizen or resident of the United States, (b) a corporation, partnership or
other entity organized in or under the laws of the United States, any state
or the District of Columbia (unless, in the case of a partnership, Treasury
regulations provide otherwise), (c) an estate the income of which is
includible in gross income for U.S. Federal income tax purposes, regardless
of its source or (d) a trust if a U.S. court is able to exercise primary
supervision over the administration of such trust and one or more U.S.
persons has authority to control all substantial decisions of the trust.

            (a)  Interest paid or accrued to a Foreign Person that is not
      effectively connected with the conduct of a trade or business within
      the United States by the Foreign Person will generally be considered
      "portfolio interest" and generally will not be subject to United
      States Federal income tax and withholding tax, as long as the Foreign
      Person (1) is not actually or constructively a "10 percent
      shareholder" of the Trust or a "controlled foreign corporation" with
      respect to which the Trust is a "related person" within the meaning
      of the Code, and (2) provides an appropriate statement, signed under
      penalties of perjury, certifying that the Note Owner is a Foreign
      Person and providing that Foreign Person's name and address. If the
      information provided in this statement changes, the Foreign Person
      must so inform the Indenture Trustee within 30 days of such change.
      The statement generally must be provided in the year a payment occurs
      or in either of the two preceding years. If such interest were not
      portfolio interest, then it would be subject to United States Federal
      income and withholding tax at a rate of 30 percent unless reduced or
      eliminated pursuant to an applicable income tax treaty.

            (b)  Any capital gain realized on the sale or other taxable
      disposition of a Note by a Foreign Person will be exempt from United
      States Federal income and withholding tax, provided that (1) the gain
      is not effectively connected with the conduct of a trade or business
      in the United States by the Foreign Person, and (2) in the case of an
      individual Foreign Person, the Foreign Person is not present in the
      United States for 183 days or more in the taxable year and certain
      other requirements are met.

            (c)  If the interest, gain or income on a Note held by a Foreign
      Person is effectively connected with the conduct of a trade or
      business in the United States by the Foreign Person, the Note Owner
      (although exempt from the withholding tax previously discussed if a
      duly executed Form 4224 is furnished) generally will be subject to
      United States Federal income tax on the interest, gain or income at
      regular Federal income tax rates. In addition, if the Foreign Person
      is a foreign corporation, it may be subject to a branch profits tax
      under the Code equal to 30 percent of its "effectively connected
      earnings and profits" for the taxable year, as adjusted for certain
      items, unless it qualified for a lower rate under an applicable tax
      treaty.

      Recent Treasury regulations could affect the procedures to be
followed by a non-U.S. Person in complying with the United States federal
withholding, backup withholding, and information reporting rules. The
regulations will generally be effective for payments made after December
31, 1998. Prospective investors are advised to consult their own tax
advisors regarding the effect, if any, of the regulations on the purchase,
ownership and disposition of the Notes.


                       CERTAIN STATE TAX CONSEQUENCES

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

      The Trust has been organized as a Delaware business trust, and the
Seller and Servicer are headquartered in the State of California; however,
in the opinion of Special Tax Counsel, assuming that the Notes are treated
as debt for federal income tax purposes, (a) the Notes will be treated as
debt for Delaware and California income and franchise tax purposes, (b) the
Trust will not be subject to Delaware or California income or franchise
taxes at the entity level, and (c) Noteholders not otherwise subject to
taxation in California or Delaware, respectively, would not become subject
to taxation in California or Delaware, respectively, solely because of a
Noteholder's ownership of a Note.

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


          ELIGIBILITY OF NOTES FOR PURCHASE BY MONEY MARKET FUNDS

      The Class A-1 Notes are structured to be eligible for purchase by
money market funds under Rule 2a-7 under the Investment Company Act of
1940, as amended. A money market fund should consult its legal advisors
regarding the eligibility of the Class A-1 Notes under Rule 2a-7 and
whether an investment by the money market fund in the Class A-1 Notes
satisfies the money market fund's investment policies and objectives.


                            ERISA CONSIDERATIONS

      The Employee Retirement Income Security Act of 1974, as amended
("ERISA"), and the Code impose certain restrictions on (a) employee benefit
plans (as defined in Section 3(3) of ERISA), (b) plans described in Section
4975(e)(1) of the Code, including individual retirement accounts or Keogh
Plans, (c) any entities whose underlying assets include plan assets by
reason of a plan's investment in such entities (each of (a), (b) and (c) a
"Benefit Plan") and (d) persons who have certain specified relationships to
a Benefit Plan ("Parties-in-Interest" under ERISA and "Disqualified
Persons" under the Code). Moreover, based on the reasoning of the United
States Supreme Court in John Hancock Life Mut. Ins. Co. v. Harris Trust and
Sav. Bank, 114 S.Ct. 517 (1993), the general account of an insurance
company may be deemed to include assets of Benefit Plans investing in its
general account (e.g., through the purchase of an annuity contract), and
the insurance company might be treated as a Party-in-Interest with respect
to a Benefit Plan by virtue of such an investment. ERISA also imposes
certain duties on persons who are fiduciaries of Benefit Plans subject to
ERISA. In addition, ERISA and the Code prohibit certain transactions
between a Benefit Plan and Parties-in-Interest or Disqualified Persons with
respect to such Benefit Plan.

SPECIAL ERISA CONSIDERATIONS FOR EMPLOYEE BENEFIT PLANS

      Certain transactions involving the Trust might be deemed to
constitute prohibited transactions under ERISA and the Code if assets of
the Trust were deemed to be assets of a Benefit Plan. Under a regulation
issued by the United States Department of Labor (the "Plan Assets
Regulation"), the assets of the Trust would be treated as plan assets of a
Benefit Plan for purposes of ERISA and the Code only if the Benefit Plan
acquires an "Equity Interest" in the Trust and none of the exceptions
contained in the Plan Assets Regulation is applicable. An Equity Interest
is defined under the Plan Assets Regulation as an interest other than an
instrument which is treated as indebtedness under applicable local law and
which has no substantial equity features. The Seller believes that the
Notes should be treated as indebtedness without substantial equity features
for purposes of the Plan Assets Regulation. However, without regard to
whether the Notes are treated as an Equity Interest for such purposes, the
acquisition or holding of Notes by or on behalf of a Benefit Plan could be
considered to give rise to a prohibited transaction if the Trust, the Owner
Trustee, the Indenture Trustee, any holder of the Certificates or any of
their respective affiliates, is or becomes a party in interest or a
disqualified person with respect to such Benefit Plan. In such case,
certain exemptions from the prohibited transaction rules could be
applicable depending on the type and circumstances of the Benefit Plan
fiduciary making the decision to acquire a Note. Included among these
exemptions are: Prohibited Transaction Class Exemption ("PTCE") 90-1,
regarding investments by insurance company pooled separate accounts; PTCE
91-38, regarding investments by bank collective investment funds; PTCE
84-14, regarding transactions effected by "qualified professional asset
managers"; PTCE 95-60, regarding investments by insurance company general
accounts; and PTCE 96-23, regarding investments effected by in-house asset
managers. A violation of the prohibited transaction rules may result in the
imposition of an excise tax and other liabilities under ERISA and the Code,
unless one or more statutory or administrative exemptions is available.

SPECIAL ERISA CONSIDERATIONS APPLICABLE TO INSURANCE COMPANY GENERAL ACCOUNTS

      It should be noted that the Small Business Job Protection Act of 1996
added new Section 401(c) of ERISA relating to the status of the assets of
insurance company general accounts under ERISA and Section 4975 of the
Code. Pursuant to Section 401(c), the Department of Labor is required to
issue final regulations (the "General Account Regulations") with respect to
insurance policies issued on or before December 31, 1998 that are supported
by an insurer's general account. The General Account Regulations are to
provide guidance on which assets held by the insurer constitute "plan
assets" for purposes of the fiduciary responsibility provisions of ERISA
and Section 4975 of the Code. Section 401(c) also provides that, except in
the case of avoidance of the General Account Regulation and actions brought
by the Secretary of Labor relating to certain breaches of fiduciary duties
that also constitute breaches of state or federal criminal law, until the
date that is 18 months after the General Account Regulations become final,
no person shall be subject to liability under the fiduciary responsibility
and prohibited transaction provisions of ERISA and Section 4975 of the Code
on the basis of a claim that the assets of the general account of an
insurance company constitute the assets of any plan. The plan asset status
of insurance company separate accounts is unaffected by new Section 401(c)
of ERISA, and separate account assets continue to be treated as the assets
of any plan invested in the separate account. Insurance companies should
consult with their counsel regarding the potential impact of Section 401(c)
on their purchase of Notes.

      As of the date hereof, the Department of Labor has issued proposed
regulations under Section 401(c). It should be noted that if the General
Account Regulations are adopted substantially in the form in which
proposed, the General Account Regulations may not exempt the assets of
insurance company general accounts from treatment as "plan assets" of plans
holding policies issued after December 31, 1998. The proposed regulations
should not, however, adversely affect the applicability of PTCE 95-60 to
purchases of Notes.

GENERAL INVESTMENT CONSIDERATIONS FOR EMPLOYEE BENEFIT PLANS

      Prior to making an investment in the Notes, prospective Benefit Plan
investors should consult with their legal advisors concerning the impact of
ERISA and the Code and the potential consequences of such investment with
respect to their specific circumstances. Moreover, each Benefit Plan
fiduciary should take into account, among other considerations, whether the
fiduciary has the authority to make the investment; the composition of the
Benefit Plan's portfolio with respect to diversification by type of asset;
the Benefit Plan's funding objectives; the tax effects of the investment;
and whether under the general fiduciary standards of investment prudence
and diversification an investment in the Notes is appropriate for the
Benefit Plan, taking into account the overall investment policy of the
Benefit Plan and the composition of the Benefit Plan's investment
portfolio.


                                UNDERWRITING

      Subject to the terms and conditions set forth in an underwriting
agreement (the "Underwriting Agreement"), the Seller has agreed to sell to
each of the Underwriters named below (collectively, the "Underwriters"),
and each of the Underwriters, for whom Merrill Lynch, Pierce, Fenner &
Smith Incorporated is acting as representative (the "Representative"), has
severally agreed to purchase from the Seller, the principal amount of the
Notes set forth opposite its name below:

   
                           Principal    Principal    Principal    Principal
                           Amount of    Amount of    Amount of    Amount of
                           Class A-1    Class A-2    Class A-3    Class A-4
UNDERWRITERS                 Notes        Notes        Notes        Notes
- ------------               ---------    ---------    ---------    ---------
Merrill Lynch, Pierce,
  Fenner & Smith
  Incorporated...........  $            $            $            $
                           ---------    ---------    ---------    ---------
Total....................  $            $            $            $
                           =========    =========    =========    =========
    

      In the Underwriting Agreement, the several Underwriters have agreed,
subject to the terms and conditions set forth therein, to purchase all the
Notes offered hereby if any of the Notes are purchased. In the event of a
default by any Underwriter, the Underwriting Agreement provides that, in
certain circumstances, purchase commitments of the non-defaulting
Underwriters may be increased or the Underwriting Agreement may be
terminated.

   
      The price to the public, the underwriting discounts and commissions
of the Underwriters, the selling concessions that the Underwriters may
allow to certain dealers, the discounts that certain dealers may reallow to
certain other dealers and the net proceeds to the Seller in the offering of
the Notes, each expressed as a percentage of the principal amount of the
Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class A-4
Notes and as an aggregate dollar amount, will be as follows:

<TABLE>
<CAPTION>
                               UNDERWRITING       SELLING                        NET PROCEEDS
                   PRICE TO    DISCOUNTS AND    CONCESSIONS,      REALLOWANCE,     TO THE
                  PUBLIC (1)    COMMISSIONS     NOT TO EXCEED    NOT TO EXCEED   SELLER(1)(2)
                  ----------   -------------    -------------    -------------   ------------
<S>               <C>          <C>              <C>              <C>             <C>
Class A-1 Notes          %              %                 %                %              %
Class A-2 Notes          %              %                 %                %              %
Class A-3 Notes          %              %                 %                %              %
Class A-4 Notes          %              %                 %                %              %
Total             $             $               $                $               $
</TABLE>
- --------------
(1)   Plus accrued interest, if any, from                 , 1999.
(2)   Before deducting expenses estimated at $               .
    

      Until the distribution of the Notes is completed, rules of the
Commission may limit the ability of the Underwriters and certain selling
group members to bid for and purchase the Notes. As an exception to these
rules, the Underwriters are permitted to engage in certain transactions
that stabilize the price of the Notes. Such transactions consist of bids or
purchases for the purpose of pegging, fixing or maintaining the price of
the Notes.

      If the Underwriters create a short position in the Notes in
connection with this offering, (i.e., they sell more Notes than are set
forth on the cover page of this Prospectus), the Underwriters may reduce
that short position by purchasing Notes in the open market.

      The Underwriters may also impose a penalty bid on certain
Underwriters and selling group members. This means that if the Underwriters
purchase Notes in the open market to reduce the Underwriters' short
position or to stabilize the price of the Notes, they may reclaim the
amount of the selling concession from any Underwriter or selling group
member who sold those Notes as part of the offering.

      In general, purchases of a security for the purpose of stabilization
or to reduce a short position could cause the price of the security to be
higher than it might be in the absence of such purchases. The imposition of
a penalty bid might also have an effect on the price of a security to the
extent that it were to discourage resales of the security.

      Neither the Seller nor any of the Underwriters makes any
representation or prediction as to the direction or magnitude of any effect
that the transactions described above may have on the price of the Notes.
In addition, neither the Seller nor any of the Underwriters makes any
representation that the Underwriters will engage in such transactions or
that such transactions, once commenced, will not be discontinued without
notice.

      The closing of the sale of the Notes is conditioned on the issuance
of the Certificates.

      The Indenture Trustee may, from time to time, invest the funds in the
Trust Accounts, the Negative Carry Account, the Yield Supplement Account,
the Reserve Account and the Supplemental Reserve Account in Permitted
Investments acquired from the Underwriters.

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

      MMCA and the Seller have agreed to indemnify the Underwriters against
certain liabilities, including liabilities under the Securities Act of
1933, as amended (the "Securities Act") or to contribute to payments the
Underwriters may be required to make in respect thereof.

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


                               LEGAL OPINIONS

      The validity of the Notes and certain Federal income tax matters will
be passed upon for the Seller by Skadden, Arps, Slate, Meagher & Flom LLP,
New York, New York. Brown & Wood LLP, San Francisco, California, will act
as counsel to the Underwriters.


                           REPORTS TO NOTEHOLDERS

      Unless and until Definitive Notes are issued under the limited
circumstances described under "Description of the Notes-Definitive Notes,"
all notices, reports and statements to Noteholders, including any monthly
and annual reports concerning the Trust and the Receivables, will be
prepared by the Servicer and sent on behalf of the Trust only to DTC or
Cede as nominee of DTC and registered holder of the Notes. See "Description
of the Terms of the Notes-Principal Amount of and Interest Rates on the
Notes," "-Book Entry Registration of the Notes" and "-Issuance of
Definitive Notes Upon the Occurrence of Certain Circumstances." Such
notices, reports and statements will not contain audited financial
statements with respect to the Trust. The Servicer also does not intend to
send any financial reports of the Servicer or the Seller to Noteholders.


                    WHERE YOU CAN FIND MORE INFORMATION

      The Seller, as originator of the Trust, filed with the Securities and
Exchange Commission (the "Commission") a registration statement under the
Securities Act relating to the Notes. This Prospectus is part of the
registration statement, but the registration statement includes additional
information.

      The Servicer, on behalf of the Seller in its capacity as originator
of the Trust, will file or cause to be filed with the Commission such
periodic reports with respect to the Trust as may be required under the
Securities and Exchange Act of 1934, as amended (the "Exchange Act") and
the rules and regulations of the Commission thereunder.

      You may read and copy any notices, reports, statements or other
information the Servicer files or causes to be filed at the Commission's
public reference room at 450 Fifth Street, N.W., Washington, D.C. 20549.
You can request copies of these documents, upon payment of a duplicating
fee, by writing to the Commission. Please call the Commission at (800)
SEC-0330 for further information on the operation of the public reference
rooms. Our filings with the Commission are also available to the public on
the Commission's Internet site (http://www.sec.gov.), which contains
reports, proxy and information statements, and other information regarding
issuers that file publicly with the Commission.


                          INDEX OF PRINCIPAL TERMS

                                                                       Page
   
ABS.....................................................................23
ABS Tables..............................................................23
accrual period..........................................................72
Accrued Note Interest...................................................42
Actuarial Advance.......................................................49
Actuarial Receivables...................................................21
Administration Agreement................................................66
Administrator...........................................................66
Advance.................................................................49
Applicable Trustee......................................................64
APR.....................................................................17
Available Funds.........................................................40
Balloon Payment.........................................................47
Balloon Payment Advance.................................................49
Balloon Payment Receivables.............................................47
Basic Documents.........................................................53
Benefit Plan............................................................75
Business Day............................................................35
Capped Receivables......................................................22
Cede....................................................................31
Cedel...................................................................31
Cedel Participants......................................................33
Certificate Balance.....................................................42
Certificate Distribution Account........................................37
Certificateholders......................................................37
Certificates.............................................................9
Class A-1 Final Payment Date............................................36
Class A-1 Notes.........................................................30
Class A-1 Rate..........................................................35
Class A-2 Final Payment Date............................................36
Class A-2 Notes.........................................................30
Class A-2 Rate..........................................................35
Class A-3 Final Payment Date............................................36
Class A-3 Notes.........................................................30
Class A-3 Rate..........................................................35
Class A-4 Final Payment Date............................................36
Class A-4 Notes.........................................................30
Class A-4 Rate..........................................................35
Closing Date............................................................16
Code....................................................................71
Collection Account......................................................37
Collection Period.......................................................40
Commission..............................................................78
Contracts...............................................................11
Cooperative.............................................................33
Cutoff Date.............................................................58
Dealer..................................................................11
Dealer Agreement........................................................11
Defaulted Receivable....................................................41
Definitive Notes........................................................34
Depositaries............................................................32
Depositary..............................................................32
Determination Date......................................................40
Direct Participants.....................................................31
Disqualified Persons....................................................75
DTC.....................................................................31
DTC Participants........................................................31
Due Date................................................................12
Eligible Servicer.......................................................61
Equity Interest.........................................................76
ERISA...................................................................75
Euroclear...............................................................33
Euroclear Operator......................................................33
Euroclear Participants..................................................33
Events of Default.......................................................51
Events of Servicing Termination.........................................64
Exchange Act............................................................79
Final Payment Date......................................................36
Final Scheduled Maturity Date...........................................17
Financed Vehicles.......................................................16
Foreign Person..........................................................74
FTC.....................................................................70
FTC Rule................................................................70
Gap Amount..............................................................48
General Account Regulations.............................................76
Indenture...............................................................30
Indenture Trustee.......................................................30
Indirect Participants...................................................31
Initial Cutoff Date.....................................................57
Initial Pool Balance....................................................17
Initial Pre-Funded Amount...............................................60
Initial Receivables.....................................................57
Insolvency Laws.........................................................29
Interest Carryover Shortfall............................................43
Interest Period.........................................................35
IRS.....................................................................71
Level Pay Balance.......................................................47
Level Pay Pool Balance..................................................18
Liquidation Proceeds....................................................41
Maximum Negative Carry Amount...........................................45
Maximum Supplemental Reserve Amount.....................................47
Mitsubishi Motors.......................................................30
MMCA.................................................................4, 30
MMSA....................................................................30
Monthly Accrued Note Interest...........................................43
Moody's.................................................................38
Motor Vehicle...........................................................11
Motor Vehicle Contracts.................................................11
Negative Carry Account..................................................45
Negative Carry Account Initial Deposit..................................45
Negative Carry Amount...................................................45
Note Interest Rate......................................................43
Note Interest Rates.....................................................35
Note Owner..............................................................31
Note Payment Account....................................................37
Note Percentage.........................................................45
Note Pool Factor........................................................29
Noteholders.............................................................35
Notes...................................................................30
OID.....................................................................71
OID Regulations.........................................................72
Opinion of Counsel......................................................56
Owner Trustee............................................................9
Parties-in-Interest.....................................................75
Payahead Account........................................................38
Payaheads...............................................................37
Payment Date............................................................35
Permitted Investments...................................................38
Plan Assets Regulation..................................................75
Pool Balance............................................................17
Pre-Funded Amount.......................................................60
Pre-Funded Percentage...................................................45
Pre-Funding Account.................................................37, 60
Pre-Funding Period......................................................58
Prepayable Obligation...................................................72
Prepayment Assumption...................................................72
Principal Carryover Shortfall...........................................43
Principal Distribution Amount...........................................43
PTCE....................................................................76
Purchase Agreement......................................................16
Purchase Amount.........................................................61
Qualified Institution...................................................38
Qualified Trust Institution.............................................38
Rating Agency...........................................................38
Realized Losses.........................................................43
Receivable File.........................................................60
Receivables.........................................................10, 57
Record Date.............................................................35
Recoveries..............................................................41
Representative..........................................................77
Reserve Account.........................................................45
Required Negative Carry Account Balance.................................45
Rule of 78's............................................................21
Rule of 78's Payment....................................................21
Sale and Servicing Agreement............................................16
Scheduled Principal.....................................................43
Securities Act..........................................................78
Seller..................................................................29
Servicer................................................................30
Servicing Fee...........................................................62
Servicing Rate..........................................................63
Simple Interest Receivables.............................................21
Special Tax Counsel.....................................................71
Specified Reserve Balance...............................................47
Standard & Poor's.......................................................38
Subsequent Cutoff Date..................................................58
Subsequent Receivables..................................................57
Subsequent Transfer Date................................................58
Supplemental Reserve Account............................................45
Terms and Conditions....................................................33
Total Available Funds...................................................42
Total Required Payment..................................................44
Total Servicing Fee.....................................................63
Transfer and Servicing Agreements.......................................57
Truck...................................................................11
Truck Contracts.........................................................11
Trust....................................................................9
Trust Accounts..........................................................38
Trust Agreement..........................................................9
Trust Property..........................................................10
U.S. Person.............................................................86
UCC.....................................................................67
Underwriters............................................................77
Underwriting Agreement..................................................77
Weighted Average Rate...................................................39
Yield Supplement Account................................................39
Yield Supplement Agreement..............................................39
Yield Supplement Amount.................................................39
Yield Supplement Letter of Credit.......................................39
    






                                                                   ANNEX A


                       GLOBAL CLEARANCE, SETTLEMENT AND
                         TAX DOCUMENTATION PROCEDURES

   
      Except in certain limited circumstances, the globally offered MMCA
Auto Owner Trust 1999-1 Asset Backed Notes will be available only in
book-entry form. Investors in the Notes may hold such Notes through any of
DTC, Cedel, or Euroclear. The Notes will be tradeable as home market
instruments in both the European and U.S. domestic markets. Initial
settlement and all secondary trades will settle in same-day funds.
    

      Secondary market trading between investors holding Notes through
Cedel and Euroclear will be conducted in the ordinary way in accordance
with their normal rules and operating procedures and in accordance with
conventional eurobond practice (i.e., seven calendar day settlement).

      Secondary market trading between investors holding Notes directly
through DTC will be conducted according to the rules and procedures
applicable to U.S. corporate debt obligations.

      Secondary cross-market trading between Cedel or Euroclear and DTC
Participants holding Notes will be effected on a delivery-against-payment
basis through the respective Depositaries of Cedel and Euroclear (in such
capacity) and as DTC Participants.

      Non-U.S. holders (as described below) of Notes will be subject to
U.S. withholding taxes unless such holders meet certain requirements and
deliver appropriate U.S. tax documents to the securities clearing
organizations or their participants.

Initial Settlement

      All Notes will be held in book-entry form by DTC in the name of Cede
& Co. as nominee of DTC. Investors' interests in the Notes will be
represented through financial institutions acting on their behalf as DTC
Participants. As a result, Cedel and Euroclear will hold positions on
behalf of their participants through their respective Depositaries, which
in turn will hold such positions in accounts as DTC Participants.

      Investors electing to hold their Notes through DTC will follow the
settlement practices applicable to U.S. corporate debt obligations.
Investor securities custody accounts will be credited with their holdings
against payment in same-day funds on the settlement date.

      Investors electing to hold their Notes through Cedel or Euroclear
accounts will follow the settlement procedures applicable to conventional
eurobonds, except that there will be no temporary global security and no
"lock-up" or restricted period. Notes will be credited to the securities
custody accounts on the settlement date against payment in the same-day
funds.

Secondary Market Trading

      Since the purchaser determines the place of delivery, it is important
to establish at the time of the trade where both the purchaser's and
seller's accounts are located to ensure that settlement can be made on the
desired value date.

      Trading between DTC Participants. Secondary market trading between
DTC Participants will be settled using the procedures applicable to U.S.
corporate debt obligations in same-day funds.

      Trading between Cedel and/or Euroclear Participants. Secondary market
trading between Cedel Participants or Euroclear Participants will be
settled using the procedures applicable to conventional eurobonds in
same-day funds.

   
      Trading between DTC seller and Cedel or Euroclear purchaser. When
Notes are to be transferred from the account of a DTC Participant to the
accounts of a Cedel Participant or a Euroclear Participant, the purchaser
will send instructions to Cedel or Euroclear through a Cedel Participant or
Euroclear Participant at least one business day prior to settlement. Cedel
or Euroclear, as the case may be, will instruct the respective Depositary
to receive the Notes against payment. Payment will include interest accrued
on the Notes from and including the last coupon payment date to and
excluding the settlement date, which with respect to the Class A-1 Notes
will be on the basis of a 360-day year and the actual number of days
elapsed and with respect to the Class A-2 Notes, the Class A-3 Notes and
the Class A-4 Notes will be on the basis of a 360-day year consisting of
twelve 30-day months. Payment will then be made by the Depositary to the
DTC Participant's account against delivery of the Notes. After settlement
has been completed, the Notes will be credited to the respective clearing
system and by the clearing system, in accordance with its usual procedures,
to the Cedel Participant's or Euroclear Participant's account. The Notes
credit will appear the next day (European time) and the cash debit will be
back-valued to, and the interest on the Notes will accrue from, the value
date (which would be the preceding day when settlement occurred in New
York). If settlement is not completed on the intended value date (i.e., the
trade fails), the Cedel or Euroclear cash debit will be valued instead as
of the actual settlement date.
    

      Cedel Participants and Euroclear Participants will need to make
available to the respective clearing systems the funds necessary to process
same-day funds settlement. The most direct means of doing so is to
pre-position funds for settlement, either from cash on hand or existing
lines of credit, as they would for any settlement occurring within Cedel or
Euroclear. Under this approach, they may take on credit exposure to Cedel
or Euroclear until the Notes are credited to their accounts one day later.

      As an alternative, if Cedel or Euroclear has extended a line of
credit to them, Cedel Participants or Euroclear Participants can elect not
to pre-position funds and allow that credit line to be drawn upon the
finance settlement. Under this procedure, Cedel Participants or Euroclear
Participants purchasing Notes would incur overdraft charges for one day,
assuming they cleared the overdraft when the Notes were credited to their
accounts. However, interest on the Notes would accrue from the value date.
Therefore, in many cases the investment income on the Notes earned during
that one-day period may substantially reduce or offset the amount of such
overdraft charges, although this result will depend on each Cedel
Participant's or Euroclear Participant's particular cost of funds.

      Since the settlement is taking place during New York business hours,
DTC Participants can employ their usual procedures for sending Notes to the
respective Depositary for the benefit of Cedel Participants or Euroclear
Participants. The sale proceeds will be available to the DTC seller on the
settlement date. Thus, to the DTC Participants a cross-market transaction
will settle no differently than a trade between two DTC Participants.

   
      Trading between Cedel or Euroclear seller and DTC purchaser. Due to
time zone differences in their favor, Cedel Participants and Euroclear
Participants may employ their customary procedures for transactions in
which Notes are to be transferred by the respective clearing system,
through the respective Depositary, to a DTC Participant. The seller will
send instructions to Cedel or Euroclear through a Cedel Participant or
Euroclear Participant at least one business day prior to settlement. In
these cases, Cedel or Euroclear will instruct the respective Depositary, as
appropriate, to deliver the bonds to the DTC Participant's account against
payment. Payment will include interest accrued on the Notes from and
including the last coupon payment date to and excluding the settlement
date, which with respect to the Class A-1 Notes will be on the basis of a
360-day year and the actual number of days elapsed and with respect to the
Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes will be on the
basis of a 360-day year consisting of twelve 30-day months. The payment
will then be reflected in the account of the Cedel Participant or Euroclear
Participant the following day, and receipt of the cash proceeds in the
Cedel Participant's or Euroclear Participant's account would be back-valued
to the value date (which would be the preceding day, when settlement
occurred in New York). Should the Cedel Participant or Euroclear
Participant have a line of credit with its respective clearing system and
elect to be in debt in anticipation of receipt of the sale proceeds in its
account, the back-valuation will extinguish any overdraft charges incurred
over that one-day period. If settlement is not completed on the intended
value date (i.e., the trade fails), receipt of the cash proceeds in the
Cedel Participant's or Euroclear Participant's account would instead be
valued as of the actual settlement date.
    

      Finally, day traders that use Cedel or Euroclear and that purchase
Notes from DTC Participants for delivery to Cedel Participants or Euroclear
Participants should note that these trades would automatically fail on the
sale side unless affirmative action were taken. At least three techniques
should be readily available to eliminate this potential problem:

            (a) borrowing through Cedel or Euroclear for one day (until the
      purchase side of the day trade is reflected in their Cedel or
      Euroclear accounts) in accordance with the clearing system's
      customary procedures;

            (b) borrowing the Notes in the U.S. from a DTC Participant no
      later than one day prior to settlement, which would give the Notes
      sufficient time to be reflected in their Cedel or Euroclear account
      in order to settle the sale side of the trade; or

            (c) staggering the value dates for the buy and sell sides of
      the trade so that the value date for the purchase from the DTC
      Participant is at least one day prior to the value date for the sale
      to the Cedel Participant or Euroclear Participant.

CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

      A beneficial owner of Notes holding securities through Cedel or
Euroclear (or through DTC if the holder has an address outside the U.S.)
will be subject to the 30% U.S. withholding tax that generally applies to
payments of interest (including original issue discount) on registered debt
issued by U.S. Persons, unless (a) each clearing system, bank, or other
financial institution that holds customers' securities in the ordinary
course of its trade or business in the chain of intermediaries between such
beneficial owner and the U.S. entity required to withhold tax complies with
applicable certification requirements and (b) such beneficial owner takes
one of the following steps to obtain an exemption or reduced tax rate:

      Exemption for non-U.S. Persons (Form W-8). Beneficial owners of Notes
that are non-U.S. Persons can obtain a complete exemption from the
withholding tax by filing a signed Form W-8 (Certificate of Foreign
Status). If the information shown on Form W-8 changes, a new Form W-8 must
be filed within 30 days of such change.

      Exemption for non-U.S. Persons with effectively connected income
(Form 4224). A non-U.S. Person, including a non-U.S. corporation or bank
with a U.S. branch, for which the interest income is effectively connected
with its conduct of a trade or business in the United States, can obtain an
exemption from the withholding tax by filing Form 4224 (Exemption from
Withholding of Tax on Income Effectively Connected with the Conduct of a
Trade or Business in the United States).

      Exemption or reduced rate for non-U.S. persons resident in treaty
countries (Form 1001). Non-U.S. Persons that are Note Owners residing in a
country that has a tax treaty with the United States can obtain an
exemption or reduced tax rate (depending on the treaty terms) by filing
Form 1001 (Ownership, Exemption or Reduced Rate Certificate). If the treaty
provides only for a reduced rate, withholding tax will be imposed at that
rate unless the filer alternatively files Form W-8. Form 1001 may be filed
by the Note Owner or his agent.

      Exemption for U.S. Persons (Form W-9). U.S. Persons can obtain a
complete exemption from the withholding tax by filing Form W-9 (Payer's
Request for Taxpayer Identification Number and Certification).

      U.S. Federal Income Tax Reporting Procedure. The Note Owner or, in
the case of a Form 1001 or a Form 4224 filer, his agent, files by
submitting the appropriate form to the person through whom it holds (the
clearing agency, in the case of persons holding directly on the books of
the clearing agency). Form W-8 and Form 1001 are effective for three
calendar years and Form 4224 is effective for one calendar year.

      The term "U.S. Person" means (a) a citizen or resident of the United
States, (b) a corporation or partnership (including an entity treated as a
corporation or partnership) organized in or under the laws of the United
States or any state or the District of Columbia (unless, in the case of a
partnership, Treasury regulations provide otherwise), (c) an estate the
income of which is includible in gross income for United States tax
purposes, regardless of its source, or (iv) a trust if a U.S. court is able
to exercise primary supervision over the administration of such trust and
one or more U.S. persons has the authority to control all substantial
decisions of the trust. This summary does not deal with all aspects of U.S.
Federal income tax withholding that may be relevant to foreign holders of
the Notes. Investors are advised to consult their own tax advisors for
specific tax advice concerning their holding and disposing of the Notes.

      Recent Treasury regulations could affect the procedures to be
followed by a non-U.S. Person in complying with the United States federal
withholding, backup withholding, and information reporting rules. The
regulations generally will be effective for payments made after December
31, 1998. Prospective investors are advised to consult their own tax
advisors regarding the effect, if any, of the regulations on the purchase,
ownership and disposition of the Notes.




   
                         MMCA AUTO OWNER TRUST 1999-1


                   $        % CLASS A-1 ASSET BACKED NOTES

                   $        % CLASS A-2 ASSET BACKED NOTES

                   $        % CLASS A-3 ASSET BACKED NOTES

                   $        % CLASS A-4 ASSET BACKED NOTES
    

                         MMCA AUTO RECEIVABLES, INC.
                                    SELLER

                                    [LOGO]
                                   SERVICER

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

                                  PROSPECTUS

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


   
                          UNDERWRITERS OF THE NOTES
    

      MERRILL LYNCH & CO.                             [                   ]



       



  You should rely only on the information contained in or incorporated by
      reference in this prospectus. We have not authorized anyone to
                  provide you with different information.

  We are not offering the notes in any state where the offer of the notes
                             is not permitted.

   We do not claim the accuracy of the information in this prospectus as
        of any date other than the date stated on the cover of this
                                prospectus.

   Dealers will deliver a prospectus when acting as underwriters of the
    notes and with respect to their unsold allotments or subscriptions.
      In addition, all dealers that effect transactions in the notes,
      whether or not participating in the offering of the notes, will
          be required to deliver a prospectus until     ,  1999.





                                  PART II

                   INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

Registration Fee.............................................. $          *
Printing and Engraving........................................ $          *
Trustee's Fee................................................. $          *
Legal Fees and Expenses....................................... $          *
Blue Sky Fees and Expenses.................................... $          *
Accountant's Fees and Expenses................................ $          *
Rating Agency Fees............................................ $          *
Miscellaneous Fees and Expenses............................... $          *
                                                               ------------
Total Expenses ............................................... $          *
                                                               ============
- ---------------------------
* To be supplied by amendment.


ITEM 14.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

     Section 145 of the General Corporation Law of Delaware provides as
follows:

     145 Indemnification of Officers, Directors, Employees and Agents;
Insurance

     (a) A corporation shall have power to indemnify any person who was or
is a party or is threatened to be made a party to any threatened, pending
or completed action, suit or proceeding, whether civil, criminal,
administrative or investigative (other than an action by or in the right of
the corporation) by reason of the fact that the person is or was a
director, officer, employee or agent of the corporation, or is or was
serving at the request of the corporation as a director, officer, employee
or agent of another corporation, partnership, joint venture, trust or other
enterprise, against expenses (including attorneys' fees), judgments, fines
and amounts paid in settlement actually and reasonably incurred by the
person in connection with such action, suit or proceeding if the person
acted in good faith and in a manner the person reasonably believed to be in
or not opposed to the best interests of the corporation, and, with respect
to any criminal action or proceeding, had no reasonable cause to believe
the person's conduct was unlawful. The termination of any action, suit or
proceeding by judgment, order, settlement, conviction, or upon a plea of
nolo contendere or its equivalent, shall not, of itself, create a
presumption that the person did not act in good faith and in a manner which
the person reasonably believed to be in or not opposed to the best
interests of the corporation, and, with respect to any criminal action or
proceeding, had reasonable cause to believe that the person's conduct was
unlawful.

     (b) A corporation shall have power to indemnify any person who was or
is a party or is threatened to be made a party to any threatened, pending
or completed action or suit by or in the right of the corporation to
procure a judgment in its favor by reason of the fact that the person is or
was a director, officer, employee or agent of the corporation, or is or was
serving at the request of the corporation as a director, officer, employee
or agent of another corporation, partnership, joint venture, trust or other
enterprise against expenses (including attorneys' fees) actually and
reasonably incurred by the person in connection with the defense or
settlement of such action or suit if the person acted in good faith and in
a manner the person reasonably believed to be in or not opposed to the best
interests of the corporation and except that no indemnification shall be
made in respect of any claim, issue or matter as to which such person shall
have been adjudged to be liable to the corporation unless and only to the
extent that the Court of Chancery or the court in which such action or suit
was brought shall determine upon application that, despite the adjudication
of liability but in view of all the circumstances of the case, such person
is fairly and reasonably entitled to indemnity for such expenses which the
Court of Chancery or such other court shall deem proper.

     (c) To the extent that a present or former director or officer of a
corporation has been successful on the merits or otherwise in defense of
any action, suit or proceeding referred to in subsections (a) and (b) of
this section, or in defense of any claim, issue or matter therein, such
person shall be indemnified against expenses (including attorneys' fees)
actually and reasonably incurred by such person in connection therewith.

     (d) Any indemnification under subsections (a) and (b) of this section
(unless ordered by a court) shall be made by the corporation only as
authorized in the specific case upon a determination that indemnification
of the present or former director, officer, employee or agent is proper in
the circumstances because the person has met the applicable standard of
conduct set forth in subsections (a) and (b) of this section. Such
determination shall be made, with respect to a person who is a director or
officer at the time of determination, (1) by a majority vote of the
directors who are not parties to such action, suit or proceeding, even
though less than a quorum, (2) by a committee of such directors designated
by majority vote of such directors, even though less than a quorum, (3) if
there are no such directors, or if such directors so direct, by independent
legal counsel in a written opinion, or (4) by the stockholders.

     (e) Expenses (including attorneys' fees) incurred by an officer or
director in defending any civil, criminal, administrative or investigative
action, suit or proceeding may be paid by the corporation in advance of the
final disposition of such action, suit or proceeding upon receipt of an
undertaking by or on behalf of such director or officer to repay such
amount if it shall ultimately be determined that such person is not
entitled to be indemnified by the corporation as authorized in this
section. Such expenses (including attorneys' fees) incurred by former
directors and officers or other employees and agents may be so paid upon
such terms and conditions, if any, as the corporation deems appropriate.

     (f) The indemnification and advancement of expenses provided by, or
granted pursuant to, the other subsections of this section shall not be
deemed exclusive of any other rights to which those seeking indemnification
or advancement of expenses may be entitled under any bylaw, agreement, vote
of stockholders or disinterested directors or otherwise, both as to action
in such person's official capacity and as to action in another capacity
while holding such office.

     (g) A corporation shall have power to purchase and maintain insurance
on behalf of any person who is or was a director, officer, employee or
agent of the corporation, or is or was serving at the request of the
corporation as a director, officer, employee or agent of another
corporation, partnership, joint venture, trust or other enterprise against
any liability asserted against such person and incurred by such person in
any such capacity, or arising out of such person's status as such, whether
or not the corporation would have the power to indemnify such person
against such liability under this section.

     (h) For purposes of this section, references to "the corporation"
shall include, in addition to the resulting corporation, any constituent
corporation (including any constituent of a constituent) absorbed in a
consolidation or merger which, if its separate existence had continued,
would have had power and authority to indemnify its directors, officers,
and employees or agents, so that any person who is or was a director,
officer, employee or agent of such constituent corporation, or is or was
serving at the request of such constituent corporation as a director,
officer, employee or agent of another corporation, partnership, joint
venture, trust or other enterprise, shall stand in the same position under
this section with respect to the resulting or surviving corporation as such
person would have with respect to such constituent corporation if its
separate existence had continued.

     (i) For purposes of this section, references to "other enterprises"
shall include employee benefit plans; references to "fines" shall include
any excise taxes assessed on a person with respect to any employee benefit
plan; and references to "serving at the request of the corporation" shall
include any service as a director, officer, employee or agent of the
corporation which imposes duties on, or involves services by, such
director, officer, employee or agent with respect to an employee benefit
plan, its participants or beneficiaries; and a person who acted in good
faith and in a manner such person reasonably believed to be in the interest
of the participants and beneficiaries of an employee benefit plan shall be
deemed to have acted in a manner "not opposed to the best interests of the
corporation" as referred to in this section.

     (j) The indemnification and advancement of expenses provided by, or
granted pursuant to, this section shall, unless otherwise provided when
authorized or ratified, continue as to a person who has ceased to be a
director, officer, employee or agent and shall inure to the benefit of the
heirs, executors and administrators of such a person.

      (k) The Court of Chancery is hereby vested with exclusive
jurisdiction to hear and determine all actions for advancement of expenses
or indemnification brought under this section or under any bylaw,
agreement, vote of stockholders or disinterested directors, or otherwise.
The Court of Chancery may summarily determine a corporation's obligation to
advance expenses (including attorneys' fees).

     Article VIII of the By-Laws of MMCA Auto Receivables, Inc. provides as
follows:

     Section 1. Definitions. For purposes of this Article VIII: (i)
"Corporation" shall be deemed to mean this Corporation and shall include,
in addition to the resulting corporation, any constituent corporation
(including any constituent of a constituent) absorbed in a consolidation or
merger which, if its separate existence had continued, would have had power
and authority to indemnify its directors, officers, employees and agents so
that any person who is or was a director, officer, employee or agent of
such constituent corporation, or is or was serving at the request of such
constituent corporation as a director, officer, employee or agent of
another legal entity shall stand in the same position under the provisions
of this Article VIII with respect to the resulting or surviving corporation
as he would have with respect to such constituent corporation if its
separate existence had continued; (ii) a "legal entity" is a corporation,
partnership, joint venture, trust or other enterprise; (iii) a "proceeding"
is any action, suit, or proceeding, whether civil, criminal,
administrative, arbitrative or investigative, including an action or suit
by or in the right of the Corporation to procure a judgment in its favor,
and any appeal in such an action, suit, or proceeding, and any inquiry or
investigation that could lead to such action, suit or proceeding; and (iv)
a "qualified position" with respect to any legal entity is a position as a
director or an officer of such legal entity or a position held by a
director, officer or employee of such legal entity which does or might
constitute him a fiduciary with respect to any employee benefit plan for
the employees of such legal entity under any Federal or state law
regulating employee benefit plans.

     Section 2. Mandatory Indemnification. The Corporation shall indemnify
each person who was or is a party or is threatened to be made a party to
any proceeding by reason of the fact that he is serving in a qualified
position with respect to the Corporation or is serving in a similar
capacity with respect to any other legal entity at the request of the
Corporation, against all expenses (including attorneys' fees and costs of
investigation and litigation), judgments, fines and amounts paid in
settlement actually and reasonably incurred by him in connection with any
such proceeding to the maximum extent permitted under the General
Corporation Law of the State of Delaware (the "Delaware Law", which term
shall be deemed to include the General Corporation Law of the State of
Delaware or any successor statute or section thereof, as now written or
hereafter amended). The termination of any proceeding by judgment, order,
settlement, conviction, or upon a plea of nolo contendere or its
equivalent, shall not of itself create a presumption that such person acted
in such a manner as to make him ineligible for indemnification. The right
of a person to be indemnified hereunder shall be a contract right and shall
include the right to be paid by the Corporation all expenses incurred in
defending any such proceeding in advance of its final disposition upon
compliance with the provisions of Delaware Law then in effect concerning
advancement of expenses.

     Section 3. Permissive Indemnification. In addition to the
indemnification provided for in Section 2, the Corporation shall have the
power to indemnify or contract in advance to indemnify, to a lesser or the
same extent that indemnification is required under Section 2, any person
who was or is a party or is threatened to be made a party to any proceeding
by reason of the fact that he is serving in any capacity with respect to
the Corporation or with respect to any other legal entity at the request of
the Corporation.

     Section 4. Determination that Indemnification is Proper. Any
indemnification under this Article VIII (unless ordered by a court) shall
be made by the Corporation only as authorized in the specific case upon a
determination that such indemnification is permitted under Delaware Law,
or, in the case of indemnification under Section 3, is proper because the
requirements specified by the Corporation with respect to such
indemnification have been met. Such determination shall be made (i) by the
Board of Directors by a majority vote of a quorum consisting of directors
who neither are nor were parties to the proceeding, or (ii) if such a
quorum is not obtainable or, even though obtainable, a majority of
disinterested directors so directs, by independent legal counsel in a
written opinion, or (iii) by the stockholders. In making a determination
the directors may rely, as to all questions of law, on the advice of
independent legal counsel.

     Section 5. Claims for Indemnification or Advances. If a claim for
indemnification or advancement of expenses hereunder is not paid in full by
the Corporation within 60 days after a written claim has been received by
the Corporation, the claimant may at any time thereafter bring suit against
the Corporation to recover the unpaid amount of the claim, and if
successful in whole or in part, the claimant shall be entitled to be paid
the expenses of prosecuting such claim. It shall be a defense to any such
action that such indemnification or advancement of costs of defense are not
permitted under Delaware Law, but the burden of proving such defense shall
be on the Corporation.

     Section 6. Miscellaneous. Every reference in this Article VIII to
persons who are entitled to indemnification and advancement of expenses
shall include all persons who formerly occupied any of the positions
hereinabove set forth in this Article VIII, to the extent they would have
been entitled to indemnification and advancement of expenses under the
provisions of this Article VIII if they still held such positions and their
respective heirs, executors and administrators. Indemnification or
advancement of expenses provided pursuant to the foregoing provisions of
this Article VIII shall not be exclusive of any other rights of
indemnification or advancement of expenses to which any person may be
entitled. Such rights include, but are not limited to, any and all rights
under insurance policies that may be purchased and maintained by the
Corporation or others, whether or not the Corporation would have the power
to indemnify such person in the particular instance under the provisions of
this Article VIII, but no person shall be entitled to indemnification by
the Corporation to the extent he is indemnified by any other party,
including an insurer.

     Section 7. Insurance. The Corporation may purchase and maintain
insurance on behalf of any person who is or was a director, officer or
employee of the Corporation, or is or was serving at the request of the
Corporation as a director, officer or employee of another corporation,
partnership, joint venture, trust or other enterprise against any liability
asserted against him and incurred by him in any such capacity, or arising
out of his status as such, whether or not the Corporation would have the
power or the obligation to indemnify him against such liability under the
provisions of this Article VIII.

ITEM 15.  RECENT SALES OF UNREGISTERED SECURITIES

  Not applicable.

ITEM 16.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

  (a)  Exhibits

  NUMBER                             Description

   
     1.1 -  Form of Underwriting Agreement
     3.1 -  Certificate of Incorporation of the Seller*
     3.2 -  Bylaws of the Seller**
     4.1 -  Form of Amended and Restated Trust Agreement of the Trust
              between the Seller and the Owner Trustee
     4.2 -  Form of Sale and Servicing Agreement among the Seller, the
              Servicer and the Trust
     4.3 -  Form of Indenture between the Trust and the Indenture Trustee
     4.4 -  Form of Administration Agreement among the Trust, the
              Administrator and the Indenture Trustee
     4.5 -  Form of Note (contained in Exhibit 4.3)
     5.1 -  Opinion of Skadden, Arps, Slate, Meagher & Flom LLP re
              Legality****
     8.1 -  Opinion of Skadden, Arps, Slate, Meagher & Flom LLP
              re Tax Matters****
    10.1 -  Form of Purchase Agreement between Mitsubishi Motors Credit
              of America, Inc. and the Seller
    10.2 -  Form of Yield Supplement Agreement
    23.1 -  Consent of Skadden, Arps, Slate, Meagher & Flom LLP
              (contained in Exhibit 5.1)
    23.2 -  Consent of Skadden, Arps, Slate, Meagher & Flom LLP
              (contained in Exhibit 8.1)
      24 -  Powers of Attorney***
    24.1 -  Board Resolutions of the Seller****
      25 -  Form T-1 of Indenture Trustee
    
- -----------
*     Incorporated by reference to Exhibit 3.1 of Registration Statement
        No. 33-67014.
**    Incorporated by reference to Exhibit 3.2 of Registration Statement
        No. 33-67014.
***   Previously filed.
****  To be filed by amendment.

(b) Financial Statement Schedules

    Not applicable.


ITEM 17.  UNDERTAKINGS

The undersigned Registrant hereby undertakes as follows:

      (a) To provide to the Underwriters at the closing specified in the
Underwriting Agreement certificates in such denominations and registered in
such names as required by the Underwriters to permit prompt delivery to
each purchaser.

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

      (c) For purposes of determining any liability under the Securities
Act of 1933, the information omitted from the form of prospectus filed as
part of this Registration Statement in reliance upon Rule 430A and
contained in a form of prospectus filed by the Registrant pursuant to Rule
424(b) (1) or (4) or 497(h) under the Securities Act of 1933, as amended
shall be deemed to be part of this Registration Statement as of the time it
was declared effective.

      (d) For the purpose of determining any liability under the Securities
Act of 1933, each post-effective amendment that contains a form of
prospectus shall be deemed to be a new Registration Statement relating to
the securities offered therein, and the offering of such securities at that
time shall be deemed to be the initial bona fide offering thereof.




                                 SIGNATURES

   
      Pursuant to the requirements of the Securities Act of 1933, the
Registrant has duly caused this Amendment No. 3 to Registration Statement
to be signed on its behalf by the undersigned, thereunto duly authorized,
in the City of Cypress, State of California, on December 18, 1998.
    


                                  MMCA AUTO RECEIVABLES, INC.

                                  By: /s/ Hiroshi Yajima  *
                                     ---------------------------
                                          Hiroshi Yajima
                                      Director and President


   
      Pursuant to the requirements of the Securities Act of 1933, this
Amendment No. 3 to Registration Statement has been signed below by the
following persons in the capacities and on the dates indicated:

        SIGNATURE                        TITLE                DATE

  /s/ Hiroshi Yajima *         Director and President     December 18, 1998
- --------------------------     (principal executive
      Hiroshi Yajima           officer)
                                      
  /s/ Hideyuki Kitamura *      Secretary and Treasurer    December 18, 1998
- --------------------------     (principal financial
      Hideyuki Kitamura        officer and principal
                               accounting officer)

  /s/ John Maynard *           Director                   December 18, 1998
- --------------------------
      John Maynard

  /s/ Masaki Takahashi *       Director                   December 18, 1998
- --------------------------
      Masaki Takahashi

  /s/ Charles A. Tredway *      Director                  December 18, 1998
- --------------------------
      Charles A. Tredway

  /s/ Yasuhiro Hagihara *       Director                  December 18, 1998
- --------------------------
      Yasuhiro Hagihara
    


*By:  /s/ J. Sean Plater
    ----------------------
          J. Sean Plater
         Attorney-in-fact



                             INDEX TO EXHIBITS


                                                                SEQUENTIALLY
EXHIBIT                                                          NUMBERED
 NUMBER                      DESCRIPTION                            PAGE

   
   1.1     Form of Underwriting Agreement 
   3.1     Certificate of Incorporation of the Seller*
   3.2     Bylaws of the Seller**
   4.1     Form of Amended and Restated Trust Agreement of the
             Trust between the Seller and the Owner Trustee
   4.2     Form of Sale and Servicing Agreement among the
             Seller, the Servicer and the Trust
   4.3     Form of Indenture between the Trust and the
             Indenture Trustee
   4.4     Form of Administration Agreement among the Trust,
             the Administrator and the Indenture Trustee
   4.5     Form of Note (contained in Exhibit 4.3)
   5.1     Opinion of Skadden, Arps, Slate, Meagher & Flom LLP
             re Legality****
   8.1     Opinion of Skadden, Arps, Slate, Meagher & Flom LLP
             re Tax Matters****
  10.1     Form of Purchase Agreement between Mitsubishi Motors
             Credit of America, Inc. and the Seller
  10.2     Form of Yield Supplement Agreement
  23.1     Consent of Skadden, Arps, Slate, Meagher & Flom LLP
             (contained in Exhibit 5.1)
  23.2     Consent of Skadden, Arps, Slate, Meagher & Flom LLP
             (contained in Exhibit 8.1)
  24       Powers of Attorney***
  24.1     Board Resolutions of the Seller****
  25       Form T-1 of Indenture Trustee
    

- -----------
*     Incorporated by reference to Exhibit 3.1 of Registration Statement
        No. 33-67014.
**    Incorporated by reference to Exhibit 3.2 of Registration Statement
        No. 33-67014.
***   Previously filed.
****  To be filed by amendment.





                                                                Exhibit 1.1 
  
  
                               $___________ 
  
                        MMCA AUTO OWNER TRUST 1999-1 
  
                 $___________ _____% CLASS A-1 ASSET BACKED NOTES 
                 $___________ ____% CLASS A-2 ASSET BACKED NOTES 
                 $___________ ____% CLASS A-3 ASSET BACKED NOTES 
                 $__________ ____% CLASS A-4 ASSET BACKED NOTES 
  
                           MMCA AUTO RECEIVABLES, INC. 
  
                             UNDERWRITING AGREEMENT
  
                                                          January __, 1999 
  
 
 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 1999-1 (the "Trust") to issue
 and sell $___________ aggregate principal amount of _____% Class A-1 Asset
 Backed Notes (the "Class A-1 Notes"), $___________ aggregate principal
 amount of ____% Class A-2 Asset Backed Notes (the "Class A-2 Notes"),
 $___________ aggregate principal amount of ____% Class A-3 Asset Backed
 Notes (the "Class A-3 Notes") and $__________ aggregate principal amount of
 ____% Class A-4 Asset Backed Notes (the "Class A-4 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
 January 1, 1999 (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 $_____________ 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 ________, 1999 (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
 ________, 1999 (the "Initial Cutoff Date"),with respect to Receivables
 ("Initial Receivables") conveyed to the Trust on the Closing Date (as such
 term is defined in Section 3), or on or after such subsequent cutoff dates
 ("Subsequent Cutoff Dates" and, together with the Cutoff Date, the "Cutoff
 Dates") as are designated by the Company with respect to Receivables
 ("Subsequent Receivables") conveyed to the Trust subsequent to the Closing
 Date, and, with respect to Simple Interest Receivables, certain monies due
 or received thereunder on or after the related Cutoff Date.  The
 Receivables will be sold to the Trust by the Company and 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 January 1, 1999 (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.  "Transfer Date" means, with respect to an
 Initial Receivable, the Closing Date, and with respect to a Subsequent
 Receivable, the date on which such Subsequent Receivable is purported to be
 transferred to the Trust pursuant to the Sale Agreement.  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. 333-66063)
      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 paragraph
      (b) of 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 Commission 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. 
  
           (e)  The Company is not in violation of its Certificate of
      Incorporation or By-laws 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
      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 on the related Transfer Dates 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 Tapes of the Receivables created as of the
      related Cutoff Dates and made available to the Representative by the
      Servicer are or will be, as applicable, complete and accurate as of
      the dates thereof and include identifying descriptions of the
      Receivables 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, __________% of the principal amount thereof; (ii) the
 Class A-2 Notes, _________% of the principal amount thereof; (iii) the
 Class A-3 Notes, _________% of the principal amount thereof; and (iv) the
 Class A-4 Notes, _________% of the principal amount thereof, the respective
 principal amounts of each Class of the Notes set forth opposite the names
 of the Underwriters in Schedule A hereto. 
  
      The 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 at the offices of Skadden, Arps, Slate, Meagher
 & Flom LLP, 919 Third Avenue, New York, New York 10022 or by wire transfer
 to an account in New York previously designated to Merrill Lynch by the
 Company at a bank acceptable to Merrill Lynch, at 10:00 a.m., New York
 time, on January __, 1999, 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
 Certificates to be so 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 January __, 1999, unless otherwise
 agreed to as described above. 
  
      4.   Offering by Underwriters.  It is understood that the several
 Underwriters propose to offer the Notes for sale to the public (which may
 include selected dealers) as set forth in the Prospectus. 
  
      5.   Certain Agreements of the 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 supplementation
      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) 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 ("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 related Transfer 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 related Transfer 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 Rule 430A 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 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 corporation 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 Registration Statement or any amendment thereto, as
           of its effective date or as of such Closing Date, contained any
           untrue statement of a material fact or omitted to state any
           material fact required to be stated therein or necessary to make
           the statements therein not misleading or that the Prospectus or
           any amendment or supplement thereto, as of its issue date or as
           of such Closing Date, contained any untrue statement of a
           material fact or omitted to state any material fact 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 January __, 1999 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 is 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 Administration Agreement, the Sale and Servicing Agreement,
           the Yield Supplement Agreement, the Trust Agreement, this
           Agreement and the Indenture each conform in all material respects
           with the 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 OF TERMS   ERISA Considerations", "ERISA CONSIDERATIONS",
      "SUMMARY OF TERMS   Tax Status", "CERTAIN FEDERAL INCOME TAX
      CONSEQUENCES" and "DESCRIPTION OF THE TERMS OF THE NOTES   Description
      of the Terms of the Indenture   " (last sentence of second paragraph
      under "   Events of Default Under the Indenture" and last sentence of
      first paragraph under "   Remedies Following an Event of Default Under
      the Indenture" 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 OF TERMS   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 satisfactory 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
           Administration 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 transactions contemplated in the Sale and Servicing
           Agreement, the Indenture or the Administration Agreement nor the
           fulfillment of the terms thereof by the Indenture Trustee will
           conflict with, result in a breach or violation of, or constitute
           a default under any law or the charter, By-laws or other
           organizational documents of the Indenture Trustee or the terms of
           any indenture or other agreement or instrument known to such
           counsel and to which the Indenture Trustee or any of its
           subsidiaries is a party or is bound or any judgment, order or
           decree known to such counsel to be applicable to the Indenture
           Trustee or any of its subsidiaries of any court, regulatory body,
           administrative agency, governmental body or arbitrator having
           jurisdiction over the Indenture Trustee or any of its
           subsidiaries; 
  
                (viii)    to such counsel's knowledge there is no action,
           suit or proceeding pending or threatened against the Indenture
           Trustee (as trustee under the Indenture or in its individual
           capacity) before or by any governmental authority that if
           adversely decided, would materially adversely affect the ability
           of the Indenture Trustee to perform its obligations under the
           Indenture, the Sale and Servicing Agreement or the Administration
           Agreement; and 

                (ix) the execution, delivery and performance by the
           Indenture Trustee of the Sale and Servicing 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, 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); 
  
                (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 Agreement and, on behalf of the Trust, of the other Basic
           Documents to which it is a party and the performance by the Owner
           Trustee of its obligations thereunder do not conflict with,
           result in a breach or violation of, or constitute a default under
           the Articles of Association or By-laws of the Owner Trustee; and 
  
                (v)  the execution, delivery and performance by the Owner
           Trustee of the Trust Agreement and, on behalf of the Trust, of
           the other Basic Documents to which it is a party do not require
           any consent, approval or authorization of, or any registration or
           filing with, any Delaware or United States federal governmental
           authority having jurisdiction over the trust power of the owner
           Trustee, other than those consents, approvals or authorizations
           as have been obtained and the filing of the Certificate of Trust
           with the Secretary of State of the State of Delaware. 
  
                (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 satisfactory in form and
      substance to the Representative and counsel for the Underwriters,
      to the effect that: 

                (i)  the Trust has been duly formed and is validly existing
           as a business trust under the Delaware Business Trust Act, 12
           Del.C. section3801 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 section9-
           312(4) of the Delaware UCC and temporarily perfected security
           interests in proceeds under section9-306(3) of the Delaware UCC; 
  
                (iv) no re-filing or other action is necessary under the
           Delaware UCC in order to maintain the 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. section3805(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 satisfactory 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 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 any preliminary
 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 such
 preliminary prospectus was corrected in the Prospectus; (ii) such person
 was not sent or given a copy of the Prospectus 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 5(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
      (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 this Section 7 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 herein, 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; (v) 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 (vi) 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, (iii), (v) or (vi) 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:  __________________________ 
                                  Name: 
                                  Title: 
  
  
 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:  __________________________ 
      Name: 
      Title: 
  
 For itself and as Representative of the
 other Underwriters named in Schedule A
 hereto. 

<TABLE>
<CAPTION>

                                 SCHEDULE A

                                    Principal           Principal      Principal      Principal
                                    Amount of           Amount of      Amount of      Amount of
                                    Class A-1           Class A-2      Class A-3      Class A-4
Underwriter                           Notes               Notes          Notes          Notes
- -----------                         ---------           ---------      ---------      ---------
 
 <S>                                <C>                  <C>             <C>             <C>  
 Merrill Lynch, Pierce, Fenner 
   & Smith Incorporated            $__________         $__________    $__________    $__________

                                    __________          __________     __________     __________

                                    __________          __________     __________     __________

                                    __________          __________     __________     __________

   Total                           $__________         $__________    $__________    $__________ 

</TABLE>



                                                                Exhibit 4.1 
   ===========================================================================
  
  
  
  
                            AMENDED AND RESTATED 
  
                              TRUST AGREEMENT 
  
  
                                  between 
  
  
                        MMCA AUTO RECEIVABLES, INC., 
  
                               as Depositor, 
  
  
                                    and 
  
                         WILMINGTON TRUST COMPANY, 
  
                              as Owner Trustee 
  
  
  
  
                        Dated as of January __, 1999 
  
  
  
  
   ===========================================================================
  
  
                                       

                             TABLE OF CONTENTS 
  
                                                                        Page 

 ARTICLE I   DEFINITIONS  . . . . . . . . . . . . . . . . . . . . . . . . 1
                      SECTION 1.1  Capitalized Terms  . . . . . . . . . . 1
                      SECTION 1.2  Other Definitional Provisions  . . . . 5

 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  . . . . . . . . . . . .  20
                      SECTION 3.7  Access to List of
                                   Certificateholders' Names 
                                   and Addresses  . . . . . . . . . . .  20
                      SECTION 3.8  Maintenance of Office or Agency  . .  20
                      SECTION 3.9  Appointment of Paying Agent  . . . .  21

 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 . . . . . . . .  24
                      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  . . . . . . . . . .  28
                      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  . . . . . . . . . . . . . . .  32
                      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 . . . . . . . . . . . . . .  37
                      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  . . . . . . . . . . . . . . . . . . . . . . .  38
                      SECTION 9.1  Termination of Trust Agreement . . .  38
                      SECTION 9.2  Notification Regarding Bankruptcy
                                   of the Depositor . . . . . . . . . .  39
                      SECTION 9.3  Prepayment of the Certificates.  . .  39

 ARTICLE X   SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES . .  42
                      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  . . . . . . . . . . . . . . . . . . . . . .  47
                      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 January __,
 1999 (as the same may be further amended, supplemented or otherwise
 modified and in effect from time to time, this "Agreement"), between MMCA
 AUTO RECEIVABLES, 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 [               ], 1999 between the
 Depositor  and the Owner Trustee, on the terms and conditions hereinafter
 set forth; 
  
           NOW, THEREFORE, in consideration of the premises and mutual
 covenants herein contained and other good and valuable consideration, the
 receipt and sufficiency of which are hereby acknowledged, the Depositor and
 the Owner Trustee hereby agree as follows: 
  
  
                                 ARTICLE I

                                DEFINITIONS
  
           SECTION 1.1 Capitalized Terms.  For all purposes of this
 Agreement, the following terms shall have the meanings set forth below:
  
           "Agreement" shall have the meaning specified in the recitals
 hereto. 
  
           "Basic Documents" shall mean this Agreement, the 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  January __,
 1999, between the Trust and Bank of Tokyo - Mitsubishi Trust Company, a New
 York banking corporation, as indenture trustee, as the same may be amended,
 supplemented or otherwise modified and in effect from time to time. 
  
           "Initial Certificate Balance" shall mean $[                    ]. 
  
           "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(d)(i). 
  
           "Rule 144A Information" shall have the meaning assigned to such
 term in Section 3.4(e). 
  
           "Sale and Servicing Agreement" shall mean the Sale and Servicing
 Agreement, dated as of January __, 1999 and among the Trust, the Depositor,
 as seller, and MMCA, as servicer, as the same may be amended, supplemented
 or otherwise modified and in effect from time to time. 
  
           "Secretary of State" shall mean the Secretary of State of the
 State of Delaware. 
  
           "Securities Act" shall mean the Securities Act of 1933, as
 amended. 
  
           "Transfer" shall have the meaning assigned to such term in
 Section 3.2. 
  
           "Treasury Regulations" shall mean regulations, including proposed
 or temporary regulations, promulgated under the Code.  References herein to
 specific provisions of proposed or temporary regulations shall include
 analogous provisions of final Treasury Regulations or other successor
 Treasury Regulations. 
  
           "Trust" shall mean the trust established by this Agreement. 
  
           "Void Transfer" shall have the meaning assigned to such term in
 Section 3.2. 
  
           SECTION 1.2 Other Definitional Provisions.
  
           (a)  Capitalized terms used herein and not otherwise defined have
 the meanings assigned to them in the Sale and Servicing Agreement or, if
 not defined therein, in the Indenture.
  
           (b)  All terms in this Agreement shall have the defined meanings
 when used in any certificate or other document made or delivered pursuant
 hereto unless otherwise defined therein.
  
           (c)  As used in this Agreement and in any certificate or other
 documents made or delivered pursuant hereto or thereto, accounting terms
 not defined in this Agreement or in any such certificate or other document,
 and accounting terms partly defined in this Agreement or in any such
 certificate or other document to the extent not defined, shall have the
 respective meanings given to them under generally accepted accounting
 principles.  To the extent that the definitions of accounting terms in this
 Agreement or in any such certificate or other document are inconsistent
 with the meanings of such terms under generally accepted accounting
 principles, the definitions contained in this Agreement or in any such
 certificate or other document shall control.
  
           (d)  The words "hereof", "herein", "hereunder", and words of
 similar import when used in this Agreement shall refer to this Agreement as
 a whole and not to any particular provision of this Agreement; Section and
 Exhibit references contained in this Agreement are references to Sections
 and Exhibits in or to this Agreement unless otherwise specified; and the
 term "including" shall mean "including without limitation".
  
           (e)  The definitions contained in this Agreement are applicable
 to the singular as well as the plural forms of such terms and to the
 masculine as well as to the feminine and neuter genders of such terms.
  
           (f)  Any agreement, instrument or statute defined or referred to
 herein or in any instrument or certificate delivered in connection herewith
 means such agreement, instrument or statute as from time to time amended,
 modified or supplemented and includes (in the case of agreements or
 instruments) references to all attachments thereto and instruments
 incorporated therein; references to a Person are also to its permitted
 successors and assigns.

                                 ARTICLE II

                         ORGANIZATION OF THE TRUST
  
           SECTION 2.1 Name.  The Trust created hereby shall be known as
 "MMCA Auto Owner Trust 1999-1", 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, the Pre-Funding Account, the Negative
      Carry Account and the Yield Supplement Account, to pay the
      organizational, start-up and transactional expenses of the Trust,
      and to pay the balance to the Depositor pursuant to the Sale and
      Servicing Agreement;
  
                (iii)  to pay interest on and principal of the Notes
      and distributions on the Certificates.
  
                (iv)   to assign, grant, transfer, pledge, mortgage
      and convey the Owner Trust Estate (other than the Certificate
      Distribution Account and the proceeds thereof) to the Indenture
      Trustee pursuant to the Indenture;
  
                (v)    to enter into and perform its obligations under
      the Basic Documents to which it is to be a party;
  
                (vi)   to engage in those activities, including
      entering into agreements, that are necessary, suitable or
      convenient to accomplish the foregoing or are incidental thereto
      or connected therewith; and
  
                (vii)  subject to compliance with the Basic Documents,
      to engage in such other activities as may be required in
      connection with conservation of the Owner Trust Estate and the
      making of distributions to the Noteholders and the
      Certificateholders.
  
 The Trust is hereby authorized to engage in the foregoing activities.  The
 Trust shall not engage in any activity other than in connection with the
 foregoing or other than as required or authorized by the terms of this
 Agreement or the other Basic Documents. 
  
           SECTION 2.4 Appointment of Owner Trustee.  The Depositor hereby
 appoints the Owner Trustee as trustee of the Trust effective as of the date
 hereof, to have all the rights, powers and duties set forth herein and in
 the Business Trust Statute.
  
           SECTION 2.5 Initial Capital Contribution of Owner Trust Estate. 
 As of January __, 1999, the Depositor sold, assigned, transferred, conveyed
 and set over to the Owner Trustee the sum of $1.  The Owner Trustee hereby
 acknowledges receipt in trust from the Depositor, as of such date, of the
 foregoing contribution, which shall constitute the initial Owner Trust
 Estate and shall be deposited in the Certificate Distribution Account.  The
 Depositor shall pay organizational expenses of the Trust as they may arise
 or shall, upon the request of the Owner Trustee, promptly reimburse the
 Owner Trustee for any such expenses paid by the Owner Trustee.
  
           SECTION 2.6 Declaration of Trust.  The Owner Trustee hereby
 declares that it will hold the Owner Trust Estate in trust upon and subject
 to the conditions set forth herein for the use and benefit of the
 Certificateholders, subject to the obligations of the Trust under the Basic
 Documents.  It is the intention of the parties hereto that (i) the Trust
 constitute a business trust under the Business Trust Statute and that this
 Agreement constitute the governing instrument of such business trust and
 (ii) solely for income and franchise tax purposes, the Trust shall be
 treated (a) if it has a single beneficial owner, as a non-entity and if has
 more than one beneficial owner, as a partnership, with the assets of the
 partnership being the Receivables and other assets held by the Trust, the
 partners of the partnership being the Certificateholders  and the Notes
 constituting indebtedness of the partnership.  The parties agree that,
 unless otherwise required by the appropriate tax authorities, the Trust
 will file or cause to be filed annual or other necessary returns, reports
 and other forms consistent with the characterization of the Trust either as
 a nonentity or as a partnership for such tax purposes.  Effective as of the
 date hereof, the Owner Trustee shall have all rights, powers and duties set
 forth herein and in the Business Trust Statute with respect to
 accomplishing the purposes of the Trust.  The Owner Trustee has filed the
 Certificate of Trust with the Secretary of State 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:
  
           (a)  amounts paid to the Depositor pursuant to Sections 4.1(b),
 4.7(a), 4.7(b) and 4.9 of the Sale and Servicing Agreement or clause (i) of
 the fourth paragraph of Section 5.1(a) of the Sale and Servicing Agreement
 for such year (or other period) shall be treated as a guaranteed payment
 within the meaning of Section 707(c) of the Code; and
  
           (b)  all remaining net income or net loss, as the case may be, of
 the Trust for such year (or other period) as determined for Federal income
 tax purposes (and each item of income, gain, credit, loss or deduction
 entering into the computation thereof) shall be allocated to the
 Certificateholders pro rata in accordance with the outstanding principal
 balances of their respective Certificates.

  
 The Depositor is authorized to modify the allocations in this paragraph if
 necessary or appropriate, in its sole discretion, for the allocations to
 fairly reflect the economic income, gain or loss to the Depositor or the
 Certificateholders  or as otherwise required by the Code.

                                ARTICLE III

                TRUST CERTIFICATES AND TRANSFER OF INTERESTS
  
           SECTION 3.1 Initial Ownership.  Upon the formation of the Trust
 by the contribution by the Depositor pursuant to Section 2.5 and until the
 issuance of the Certificates, the Depositor shall be the sole beneficiary
 of the Trust.
  
           SECTION 3.2 The Certificates.  The Certificates shall be issued
 in one or more registered, definitive, physical certificates, in 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 4.11 of the Sale and Servicing Agreement on
      each Payment Date preceding such request; and
  
                (ii)   such other information as is reasonably
      available to the Owner Trustee in order to comply with requests
      for information pursuant to Rule 144A under the Securities Act.
  
           None of the Depositor, the Certificate Registrar or the Trust is
 under an obligation to register any Certificate under the Securities Act or
 any other securities law. 
  
           (f)  Upon surrender for registration of Transfer of any
 Certificate at the office or agency maintained pursuant to Section 3.8 and
 upon compliance with any provisions of this Agreement relating to such
 Transfer, the Owner Trustee shall execute, authenticate and deliver (or
 shall cause Wilmington Trust Company, as its authenticating agent, to
 authenticate and deliver), in the name of the designated transferee or
 transferees, one or more new Certificates in authorized denominations of a
 like aggregate amount dated the date of authentication by the Owner Trustee
 or any authenticating agent.
  
           Subject to Sections 3.4(b) and 3.4(c), at the option of a
 Certificateholder, Certificates may be exchanged for other Certificates of
 authorized denominations of a like aggregate amount upon surrender of the
 Certificates to be exchanged at the office or agency maintained pursuant to
 Section 3.8. 
  
           Every Certificate presented or surrendered for registration of
 Transfer or exchange shall be accompanied by a written instrument of
 transfer and accompanied by IRS Form 4224 or W-9 in form satisfactory to
 the Owner Trustee and the Certificate Registrar, duly executed by the
 Certificateholder or his attorney duly authorized in writing.  Each
 Certificate surrendered for registration of Transfer or exchange shall be
 cancelled and subsequently disposed of by the Certificate Registrar in
 accordance with its customary practice. 
  
           No service charge shall be made for any registration of Transfer
 or exchange of Certificates, but the Owner Trustee or the Certificate
 Registrar may require payment of a sum sufficient to cover any tax or
 governmental charge that may be imposed in connection with any Transfer or
 exchange of Certificates. 
  
           (g)  The provisions of this Section 3.4 and of this Agreement
 generally are intended to prevent the Trust from being characterized as a
 "publicly traded partnership" within the meaning of Section 7704 of the
 Code, in reliance on Treas. Reg. 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(e) of the Sale and Servicing Agreement, there has
 been established and there shall be maintained a segregated trust account
 in the name of the Owner Trustee at which shall be designated as the
 "Certificate Distribution Account."  The Certificate Distribution Account
 shall be held in trust in the name of the Owner Trustee for the benefit of
 the Certificateholders.  Except as expressly provided in Section 3.9, the
 Certificate Distribution Account shall be under the sole dominion and
 control of the Owner Trustee.  All monies deposited from time to time in
 the Certificate Distribution Account pursuant to the Sale and Servicing
 Agreement or the Indenture shall be applied as provided in this Agreement
 and the Sale and Servicing Agreement or the Indenture.
  
           SECTION 5.2 Application of Trust Funds.
  
           (a)  On each Payment Date, the Owner Trustee (if other than the
 Paying Agent) shall, based on the information contained in the Servicer's
 Certificate delivered on the relevant Determination Date pursuant to
 Section 3.9 of the Sale and Servicing Agreement, transfer the amount
 deposited in the Certificate Distribution Account pursuant to Section
 2.8(a) of the Indenture on such Payment Date to the Paying Agent, or the
 Paying Agent, based upon such information, shall withdraw from the
 Certificate Distribution Account, for distribution to the
 Certificateholders pro rata based on the outstanding principal balance of
 the Certificates funds available therein.
  
           (b)  [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 4.11 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 [               ], 1999, a letter in
 form and substance satisfactory to the Owner Trustee as to whether any
 federal tax withholding on Certificates is then required and, if required,
 the procedures to be followed with respect thereto to comply with the
 requirements of the 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 $[               ] (comprised of
 $[               ] in aggregate principal amount of Class A-1 Notes,
 $[               ] in aggregate principal amount of Class A-2 Notes,
 $[               ] in aggregate principal amount of Class A-3 Notes and
 $[               ] in aggregate principal amount of Class A-4 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 Notification Regarding 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 Trust is a
 party, the Owner Trustee shall be entitled to receive and conclusively rely
 upon an Opinion of Counsel to the effect that such amendment is authorized
 or permitted by the Basic Documents and that all conditions precedent in
 the Basic Documents for the execution and delivery thereof by the Trust or
 the Owner Trustee, as the case may be, have been satisfied.
  
           SECTION 11.2    No Legal Title to Owner Trust Estate in
 Certificateholders.  The Certificateholders  shall not have legal title to
 any part of the Owner Trust Estate.  The Certificateholders shall be
 entitled to receive distributions with respect to their undivided
 beneficial interest therein only in accordance with Articles V and IX.  No
 transfer, by operation of law or otherwise, of any right, title, or
 interest of the Certificateholders to and in their beneficial interest in
 the Owner Trust Estate shall operate to terminate this Agreement or the
 trusts hereunder or entitle any transferee to an accounting or to the
 transfer to it of legal title to any part of the Owner Trust Estate.
  
           SECTION 11.3    Limitation on Rights of Others.  The provisions
 of this Agreement are solely for the benefit of the Owner Trustee, the
 Depositor, the Administrator, the Certificateholders the Servicer and, to
 the extent expressly provided herein, the Indenture Trustee and the
 Noteholders, and nothing in this Agreement, whether express or implied,
 shall be construed to give to any other Person any legal or equitable
 right, remedy or claim in the Owner Trust Estate or under or in respect of
 this Agreement or any covenants, conditions or provisions contained herein.
  
           SECTION 11.4    Notices.  (a)  Unless otherwise expressly
 specified or permitted by the terms hereof, all notices shall be in writing
 and shall be deemed given upon receipt by the intended recipient or three
 Business Days after mailing if mailed by certified mail, postage prepaid
 (except that notice to the Owner Trustee shall be deemed given only upon
 actual receipt by the Owner Trustee), if to the Owner Trustee, addressed to
 the Corporate Trust Office; if to the Depositor, addressed to MMCA Auto
 Receivables, 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:______________________________
                              Name:  
                              Title:  
  
  
                           WILMINGTON TRUST COMPANY, 
                           not in its individual capacity but solely as 
                           Owner Trustee 
  
  
                           By:_______________________________
                              Name:  
                              Title:  
  

                                                                  EXHIBIT A 
  
  
 NUMBER                                                  $[               ] 
 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 1999-1 
  
                          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
 from time to time to MMCA Auto Receivables, Inc. by Mitsubishi Motors
 Credit of America, Inc. and sold by MMCA Auto Receivables, Inc. from time
 to time to the Trust.  The property of the Trust (other than the
 Certificate Distribution Account and the proceeds thereof) has been pledged
 to the Indenture Trustee pursuant to the Indenture to secure the payment of
 the Notes issued thereunder. 
  
 (This Certificate does not represent an interest in or obligation of
 Mitsubishi Motors Credit of America, Inc., MMCA Auto Receivables, 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 [                                 ] DOLLARS AND
 [                                    ] CENTS nonassessable, fully-paid,
 beneficial interest in Certificates of MMCA Auto Owner Trust 1999-1 (the
 "Trust") formed by MMCA Auto Receivables, Inc., a Delaware corporation (the
 "Depositor").  The Certificates have an aggregate Initial Certificate
 Balance of $[               ]. 
  
               OWNER TRUSTEE'S CERTIFICATE OF AUTHENTICATION 
  
      This is one of the Certificates referred to in the within-mentioned
 Trust Agreement. 
  
 Dated:  January __, 1999 
  
 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 January __, 1999 (as amended, supplemented or
 otherwise modified and in effect from time to time, the "Trust Agreement"),
 by and between the Depositor and Wilmington Trust Company, as owner trustee
 (the "Owner Trustee"), a summary of certain of the pertinent provisions of
 which is set forth below.  To the extent not otherwise defined herein, the
 capitalized terms used herein have the meanings assigned to them in the
 Trust Agreement or the Sale and Servicing Agreement, dated as of January
 __, 1999 (as amended, supplemented or otherwise modified and in effect from
 time to time, the "Sale and Servicing Agreement"), by and among the Trust,
 the Depositor, as seller (in such capacity, the "Seller"), and Mitsubishi
 Motors Credit of America, Inc., as servicer (the "Servicer"), as
 applicable. 
  
           This Certificate is one of the duly authorized Certificates
 designated as "Asset Backed Certificates" (herein called the
 "Certificates").  This Certificate is issued under and is subject to the
 terms, provisions and conditions of the Trust Agreement, to which Trust
 Agreement the Holder of this Certificate by virtue of the acceptance hereof
 assents and by which such Holder is bound.  The property of the Trust
 includes (i) a pool of retail installment 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 related Cutoff Date
 (including Payaheads) and, with respect to Simple Interest Receivables,
 monies due or received thereunder on or after the related Cutoff Date;
 (iii) the security interests in the Financed Vehicles granted by Obligors
 pursuant to the Receivables and any other interest of the Trust in the
 Financed Vehicles; (iv) all rights to receive proceeds with respect to the
 Receivables from claims on any physical damage, theft, credit life or
 disability insurance policies covering the Financed Vehicles or Obligors;
 (v) all rights to receive proceeds with respect to the Receivables from
 recourse to Dealers thereon pursuant to the Dealer Agreements; (vi) all of
 the Seller's rights to the Receivable Files; (vii) the Trust Accounts, the
 Certificate Distribution Account, the Reserve Account, the Supplemental
 Reserve Account, the Negative Carry 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) all rebates
 of premiums and other amounts relating to insurance policies and other
 items financed under the Receivables in effect as of the related Cutoff
 Date; and (xii) all present and future claims, demands, causes of action
 and chooses in action in respect of any or all of the foregoing and all
 payments on or under and all proceeds of every kind and nature whatsoever
 in respect of any or all of the foregoing, including all proceeds of the
 conversion thereof, voluntary or involuntary, into cash or other liquid
 property, all cash proceeds, accounts, accounts receivable, notes, drafts,
 acceptances, chattel paper, checks, deposit accounts, insurance proceeds,
 condemnation awards, rights to payment of any and every kind and 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 February
 15, 1999, to the Person in whose name this Certificate is registered at the
 close of business on the fourteenth day of such calendar month (the "Record
 Date") such Certificateholder's percentage interest in the amount to be
 distributed to Certificateholders on such Payment Date; provided, however,
 that principal will be distributed to the Certificateholders on each
 Payment Date (to the extent of funds remaining after the Total Servicing
 Fee, all required payments on Notes and any required deposit to the Reserve
 Account and the Supplemental Reserve Account have been made on such Payment
 Date).  Notwithstanding the foregoing, following the occurrence and during
 the continuation of an Event of Default under the Indenture which has
 resulted in an acceleration of the Notes or following certain events of
 insolvency with respect to the Depositor, no distributions of principal or
 interest will be made on the Certificates until all the Notes have been
 paid in full. 
  
           THE HOLDER OF THIS CERTIFICATE ACKNOWLEDGES AND AGREES THAT ITS
 RIGHTS TO RECEIVE DISTRIBUTIONS IN RESPECT OF THIS CERTIFICATE ARE
 SUBORDINATED TO THE RIGHTS OF THE NOTEHOLDERS AS DESCRIBED IN THE SALE AND
 SERVICING AGREEMENT, THE INDENTURE AND THE TRUST AGREEMENT. 
  
           It is the intent of the Depositor, the Servicer and the
 Certificateholders that, for purposes of Federal income, state and local
 income tax and any other income taxes, the Trust will be treated as a
 partnership and the Certificateholders (including the Depositor) will be
 treated as partners in that partnership.  The Depositor and the other
 Certificateholders by acceptance of a Certificate, agree to treat, and to
 take no action inconsistent with the treatment of, the Certificates for
 such tax purposes as partnership interests in the Trust. 
  
           Each Certificateholder, by its acceptance of a Certificate,
 covenants and agrees that such Certificateholder will not at any time
 institute against the Depositor or the Trust, or join in any institution
 against the Depositor or the Trust of, any bankruptcy, reorganization,
 arrangement, insolvency or liquidation proceedings, or other proceedings
 under any United States Federal or state bankruptcy or similar law in
 connection with any obligations relating to the Notes, the Certificates,
 the Trust Agreement or any of the other Basic Documents. 
  
           Distributions on this Certificate will be made as provided in the
 Trust Agreement by the Owner Trustee or the Paying Agent by wire transfer
 or check mailed to the Certificateholder of record in the Certificate
 Register without the presentation or surrender of this Certificate or the
 making of any notation hereon.  Except as otherwise provided in the Trust
 Agreement and notwithstanding the above, the final distribution on this
 Certificate will be made after due notice by the Owner Trustee of the
 pendency of such distribution and only upon presentation and surrender of
 this Certificate at the office or agency maintained for the purpose by the
 Owner Trustee in Wilmington, Delaware. 
  
           Reference is hereby made to the further provisions of this
 Certificate set forth on the reverse hereof, which further provisions shall
 for all purposes have the same effect as if set forth at this place. 
  
           Unless the certificate of authentication hereon shall have been
 executed by 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 1999-1 
  
                           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 1999-1 
  
  
           This Certificate of Trust of MMCA AUTO OWNER TRUST 1999-1 (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 1999-1. 
  
           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 1999-1 (the "Trust"). 
  
           The undersigned is the holder of the Certificates and with this
 notice hereby deposits with the Owner Trustee $                [*] in
 denomination of Certificates and requests that Certificates in the same
 aggregate denomination be issued, executed and authenticated and registered
 to the purchaser on                 ,             , as specified in the
 Amended and Restated Trust Agreement dated as of August 1, 1999 relating to
 the Certificates, as follows: 
  
           Name:                    Denominations:             [*]  
           Address: 
           Taxpayer I.D. No: 
  
           The undersigned represents and warrants that the undersigned (i)
 reasonably believes the purchaser is a "qualified institutional buyer," as
 defined in Rule 144A under the Securities Act of 1933 (the "Act"), (ii)
 such purchaser has acquired the Certificates in a transaction effected in
 accordance with the exemption from the registration requirements of the Act
 provided by Rule 144A and, (iii) if the purchaser has purchased the
 Certificates for one or more accounts for which it is acting as fiduciary
 or agent, (A) each such account is a qualified institutional buyer and (B)
 the purchaser is acquiring Certificates for its own account or for one or
 more institutional accounts for which it is acting as fiduciary or agent in
 a minimum amount equivalent to at least $1,000,000 for each such account. 
  
 -------------------
 [*   minimum of $1,000,000]


                               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 1999-1 
   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 1999-1 (the
 "Trust"), 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 January __,
 1999 (the "Trust Agreement") relating to the Certificates and we agree to
 be bound by, and not to resell, transfer, assign, participate, pledge, or
 otherwise dispose of (any such act, a "Transfer") the Certificates except
 in compliance with, such restrictions and conditions and the Securities Act
 of 1933, as amended (the "Securities Act"). 
  
           2.  We have neither acquired nor will we Transfer any Certificate
 we purchase (or any interest therein) or cause any such Certificates (or
 any interest therein) to be marketed on or through an "established
 securities market" within the meaning of section 7704(b)(1) of the Internal
 Revenue Code of 1986, as amended (the "Code"), including, without
 limitation, an over-the-counter-market or an interdealer quotation system
 that regularly disseminates firm buy or sell quotations. 
  
           3.  We either (a) are not, and will not become, a partnership,
 Subchapter S corporation, or grantor trust for U.S. Federal income tax
 purposes or (b) are such an entity, but none of the direct or indirect
 beneficial owners of any of the interests in us have allowed or caused, or
 will allow or cause, 80% or more (or such other percentage as the Seller
 may establish prior to the time of such proposed Transfer) of the value of
 such interests to be attributable to our ownership of Certificates. 
  
           4.  We understand that no subsequent Transfer of the Certificates
 is permitted unless (i) such Transfer is of a Certificate with a
 denomination of at least $1,000,000 and (ii) the Depositor consents in
 writing (which consent may be withheld for any reason or for no reason) to
 the proposed Transfer; provided, however, that no such consent shall be
 required where the proposed transferee is, and at the time of the Transfer
 will be, a holder of a Certificate. 

           5.  We understand that the opinion of tax counsel that the Trust
 is not a publicly traded partnership taxable as a corporation is dependent
 in part on the accuracy of the representations in paragraphs 2, 3 and 4. 
  
           6.  We are a "qualified institutional buyer" (within the meaning
 of Rule 144A under the Securities Act) (a "QIB") and we are acquiring the
 Certificates for our own account or for the account of a QIB for investment
 purposes and not with a view to, or for offer or sale in connection with,
 any distribution in violation of the Securities Act, and have such
 knowledge and experience in financial and business matters as to be capable
 of evaluating the merits and risks of our investment in the Certificates,
 and we and any accounts for which we are acting are each able to bear the
 economic risk of our or their investment.  We acknowledge that the sale of
 the Certificates to us is being made in reliance on Rule 144A. 
  
           7.  We are acquiring each of the Certificates purchased by us for
 our own account or for a single account (which is a QIB and from which no
 resale, pledge, or other transfer may be made) as to which we exercise sole
 investment discretion. 
  
           8.  We are not (A) an employee benefit plan (as defined in
 Section 3(3) of the Employee Retirement Income Security Act of 1974, as
 amended ("ERISA")) that is subject to Title I of ERISA, (B) a plan
 described in Section 4975(e)(1) of the Internal Revenue Code of 1986, as
 amended (the "Code"), (C) a governmental plan, as defined in Section 3(32)
 of ERISA, subject to any Federal, state or local law which is, to a
 material extent, similar to the provisions of Section 406 of ERISA or
 Section 4975 of the Code, (D) an entity whose underlying assets include
 plan assets by reason of a plan's investment in the entity (within the
 meaning of Department of Labor Regulation 29 C.F.R. 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 Trust  an IRS Form 4224
 (and such other certifications, representations  or opinions of counsel as
 may be requested by the Depositor or the Trust) or (B) an estate or trust
 the income of which is includible in gross income for United States Federal
 income tax purposes, regardless of source. 
  
           10.  We understand that any purported Transfer of any Certificate
 (or any interest therein) in contravention of the restrictions and
 conditions (including any violation of the representation in paragraph 3 by
 an investor who continues to hold such Certificates occurring any time
 after the Transfer in which it acquired such Certificates) in paragraphs 1
 through 9 above shall be null and void (each, a "Void Transfer"), and the
 purported transferee in a Void Transfer shall not be recognized by the
 Trust or any other person as a Certificateholder for any purpose. 
  
           11.  We agree that if we determine to Transfer any of the
 Certificates we will cause our proposed transferee to provide to the Trust
 and the Certificate Registrar a letter substantially in the form of this
 Exhibit E or Exhibit F 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 1999-1 
 c/o Wilmington Trust Company 
      as Owner Trustee 
 Rodney Square North 
 1100 North Market Street 
 Wilmington, Delaware  19890-0001 
 Attention:  Corporate Trust Administration 
  
 Wilmington Trust Company 
   as Certificate Registrar 
 Rodney Square North 
 1100 North Market Street 
 Wilmington, Delaware  19890-0001 
 Attention:  Corporate Trust Administration 
  
  
 Ladies and Gentlemen: 
  
           In connection with our proposed purchase of the Asset Backed
 Certificates (the "Certificates") of MMCA Auto Owner Trust 1999-1 (the
 "Trust"), 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 January __,
 1999 (the "Trust Agreement") relating to the Certificates and we agree to
 be bound by, and not to resell, transfer, assign, participate, pledge, or
 otherwise dispose of (any such act, a "Transfer") the Certificates except
 in compliance with, such restrictions and conditions and the Securities Act
 of 1933, as amended (the "Securities Act"). 
  
           2.  We have neither acquired nor will we Transfer any Certificate
 we purchase (or any interest therein) or cause any such Certificates (or
 any interest therein) to be marketed on or through an "established
 securities market" within the meaning of section 7704(b)(1) of the Internal
 Revenue Code of 1986, as amended (the "Code"), including, without
 limitation, an over-the-counter-market or an interdealer quotation system
 that regularly disseminates firm buy or sell quotations. 
  
           3.  We either (a) are not, and will not become, a partnership,
 Subchapter S corporation, or grantor trust for U.S. Federal income tax
 purposes or (b) are such an entity, but none of the direct or indirect
 beneficial owners of any of the interests in us have allowed or caused, or
 will allow or cause, 80% or more (or such other percentage as the Depositor
 may establish prior to the time of such proposed Transfer) of the value of
 such interests to be attributable to our ownership of Certificates. 
  
           4.  We understand that no subsequent Transfer of the Certificates
 is permitted unless (i) such Transfer is of a Certificate with a
 denomination of at least $1,000,000 and (ii) the Depositor consents in
 writing (which consent may be withheld for any reason or for no reason) to
 the proposed Transfer; provided, however, that no such consent shall be
 required where the proposed transferee is, and at the time of the Transfer
 will be, a holder of a Certificate. 
  
           5.  We understand that the opinion of tax counsel that the Trust
 is not a publicly traded partnership taxable as a corporation is dependent
 in part on the accuracy of the representations in paragraphs 2, 3 and 4 and
 that in addition to being subject to having its purchase rescinded, it will
 be liable for damages.   
  
           6.  We are an institutional "accredited investor" (as defined in
 Rule 501(a)(1), (2), (3) or (7) under the Securities Act) and we are
 acquiring the Certificates for investment purposes and not with a view to,
 or for offer or sale in connection with, any distribution in violation of
 the Securities Act, and have such knowledge and experience in financial and
 business matters as to be capable of evaluating the merits and risks of our
 investment in the Certificates, and we and any accounts for which we are
 acting are each able to bear the economic risk of our or their investment. 
  
           7.  We are acquiring each of the Certificates purchased by us for
 our own account or for a single account (each of which is an institutional
 "accredited investor" and from which no resale, pledge or other transfer
 may be made) as to which we exercise sole investment discretion. 
  
           8.  We are not (A) an employee benefit plan (as defined in
 Section 3(3) of the Employee Retirement Income Security Act of 1974, as
 amended ("ERISA")) that is subject to Title I of ERISA, (B) a plan
 described in Section 4975(e)(1) of the Internal Revenue Code of 1986, as
 amended (the "Code"), (C) a governmental plan, as defined in Section 3(32)
 of ERISA, subject to any Federal, state or local law which is, to a
 material extent, similar to the provisions of Section 406 of ERISA or
 Section 4975 of the Code, (D) an entity whose underlying assets include
 plan assets by reason of a plan's investment in the entity (within the
 meaning of Department of Labor Regulation 29 C.F.R. 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 Trust an IRS Form 4224
 (and such other certifications, representations  or opinions of counsel as
 may be requested by the Depositor or the Trust) or (B) an estate or trust
 the income of which is includible in gross income for United States Federal
 income tax purposes, regardless of source. 
  
           10.  We understand that any purported Transfer of any Certificate
 (or any interest therein) in contravention of the restrictions and
 conditions (including any violation of the representation in paragraph 3 by
 an investor who continues to hold such Certificates occurring any time
 after the Transfer in which it acquired such Certificates) in paragraphs 1
 through 9 above shall be null and void (each, a "Void Transfer"), and the
 purported transferee in a Void Transfer shall not be recognized by the
 Trust or any other person as a Certificateholder for any purpose. 
  
           11.  We agree that if we determine to Transfer any of the
 Certificates, we will cause our proposed transferee to provide to the Trust
 and the Certificate Registrar a letter substantially in the form of this
 Exhibit F or Exhibit E to the Trust Agreement, as applicable. 
  
           You are entitled to rely upon this letter and are irrevocably
 authorized to produce this letter or a copy hereof to any interested party
 in any administrative or legal proceedings or official inquiry with respect
 to the matters covered hereby. 
  
                                         Very truly yours, 

  
  
                                         By:__________________________
                                            Name: 
                                            Title: 
  



                                                               Exhibit 4.2 
  
 ===========================================================================  
                        SALE AND SERVICING AGREEMENT 
  
                                by and among 
  
                       MMCA AUTO OWNER TRUST 1999-1, 
  
                                as the Trust 
  
                        MMCA AUTO RECEIVABLES, INC., 
  
                                 as Seller 
  
  
                                    and 
  
  
                 MITSUBISHI MOTORS CREDIT OF AMERICA, INC., 
  
                                as Servicer 
  
  
  
                      Dated as of January [   ], 1999 
  
 ===========================================================================  
  

                             TABLE OF CONTENTS 
  
                                                                       Page 
                                  ARTICLE I
                                 DEFINITIONS
  
 SECTION 1.1     Definitions . . . . . . . . . . . . . . . . . . . . .   1
 SECTION 1.2     Other Definitional Provisions . . . . . . . . . . . .  28
 SECTION 1.3     Business Day Certificate  . . . . . . . . . . . . . .  29

                                 ARTICLE II
                               TRUST PROPERTY
  
 SECTION 2.1     Conveyance of Trust Property  . . . . . . . . . . . .  29 
 SECTION 2.2     Representations and Warranties of the Seller
                   as to the Receivables . . . . . . . . . . . . . . .  36 
 SECTION 2.3     Repurchase upon Breach  . . . . . . . . . . . . . . .  42
 SECTION 2.4     Custody of Receivable Files . . . . . . . . . . . . .  43
 SECTION 2.5     Duties of Servicer as Custodian . . . . . . . . . . .  44
 SECTION 2.6     Instructions; Authority to Act  . . . . . . . . . . .  45
 SECTION 2.7     Custodian's Indemnification . . . . . . . . . . . . .  45
 SECTION 2.8     Effective Period and Termination  . . . . . . . . . .  46

                                 ARTICLE III
                       ADMINISTRATION AND SERVICING OF
                       RECEIVABLES AND TRUST PROPERTY
  
 SECTION 3.1     Duties of Servicer  . . . . . . . . . . . . . . . . .  46 
 SECTION 3.2     Collection and Allocation of Receivable Payments  . .  50
 SECTION 3.3     Realization upon Receivables  . . . . . . . . . . . .  53
 SECTION 3.4     Physical Damage Insurance . . . . . . . . . . . . . .  54
 SECTION 3.5     Maintenance of Security Interests in Financed
                   Vehicles  . . . . . . . . . . . . . . . . . . . . .  54
 SECTION 3.6     Covenants of Servicer . . . . . . . . . . . . . . . .  54
 SECTION 3.7     Purchase by Servicer upon Breach  . . . . . . . . . .  54
 SECTION 3.8     Servicing Compensation  . . . . . . . . . . . . . . .  55
 SECTION 3.9     Servicer's Certificate  . . . . . . . . . . . . . . .  55
 SECTION 3.10    Annual Statement as to Compliance; Notice of
                   Event of Servicing Termination  . . . . . . . . . .  56 
 SECTION 3.11    Annual Independent Certified Public
                   Accountants' Reports  . . . . . . . . . . . . . . .  57 
 SECTION 3.12    Access to Certain Documentation and Information
                   Regarding Receivables . . . . . . . . . . . . . . .  57 
 SECTION 3.13    Reports to the Commission . . . . . . . . . . . . . .  58
 SECTION 3.14    Reports to Rating Agencies  . . . . . . . . . . . . .  58

                                 ARTICLE IV
                 DISTRIBUTIONS; RESERVE ACCOUNT; STATEMENTS
                    TO CERTIFICATEHOLDERS AND NOTEHOLDERS
  
 SECTION 4.1     Accounts  . . . . . . . . . . . . . . . . . . . . . .  58
 SECTION 4.2     Collections . . . . . . . . . . . . . . . . . . . . .  65
 SECTION 4.3     Application of Collections  . . . . . . . . . . . . .  66
 SECTION 4.4     Advances  . . . . . . . . . . . . . . . . . . . . . .  67
 SECTION 4.5     Additional Deposits . . . . . . . . . . . . . . . . .  69
 SECTION 4.6     Allocation of Total Available Funds . . . . . . . . .  70
 SECTION 4.7     Reserve Account; Supplemental Reserve Account . . . .  72
 SECTION 4.8     Pre-Funding Account . . . . . . . . . . . . . . . . .  75
 SECTION 4.9     Negative Carry Account  . . . . . . . . . . . . . . .  76
 SECTION 4.10    Net Deposits  . . . . . . . . . . . . . . . . . . . .  76
 SECTION 4.11    Statements to Noteholders and Certificateholders  . .  76
 SECTION 4.12    Control of Securities Accounts  . . . . . . . . . . .  78

                                  ARTICLE V
                      YIELD SUPPLEMENT LETTER OF CREDIT
  
 SECTION 5.1     Yield Supplement Letter of Credit and the Yield
                   Supplement Account  . . . . . . . . . . . . . . . .  79 

                                 ARTICLE VI
                                 THE SELLER
  
 SECTION 6.1     Representations, Warranties and Covenants of
                   Seller  . . . . . . . . . . . . . . . . . . . . . .  82
 SECTION 6.2     Liability of Seller; Indemnities  . . . . . . . . . .  84
 SECTION 6.3     Merger or Consolidation of, or Assumption of the
                   Obligations of, Seller  . . . . . . . . . . . . . .  85 
 SECTION 6.4     Limitation on Liability of Seller and Others  . . . .  86
 SECTION 6.5     Seller May Own Notes or Certificates  . . . . . . . .  86

                                 ARTICLE VII
                                THE SERVICER
  
 SECTION 7.1     Representations and Warranties of Servicer  . . . . .  87
 SECTION 7.2     Liability of Servicer; Indemnities  . . . . . . . . .  88
 SECTION 7.3     Merger or Consolidation of, or Assumption of the
                   Obligations of, Servicer  . . . . . . . . . . . . .  90 
 SECTION 7.4     Limitation on Liability of Servicer and Others  . . .  91
 SECTION 7.5     Servicer Not to Resign  . . . . . . . . . . . . . . .  92
 SECTION 7.6     Servicer May Own Notes or Certificates  . . . . . . .  92

                                ARTICLE VIII
                            SERVICING TERMINATION
  
 SECTION 8.1     Events of Servicing Termination . . . . . . . . . . .  92
 SECTION 8.2     Indenture Trustee to Act; Appointment of
                   Successor Servicer  . . . . . . . . . . . . . . . .  94 
 SECTION 8.3     Effect of Servicing Transfer  . . . . . . . . . . . .  95
 SECTION 8.4     Notification to Noteholders and
                   Certificateholders  . . . . . . . . . . . . . . . .  96
 SECTION 8.5     Waiver of Past Events of Servicing Termination  . . .  96

                                 ARTICLE IX
                                TERMINATION 
  
 SECTION 9.1     Optional Purchase of All Receivables  . . . . . . . .  97

                                  ARTICLE X
                          MISCELLANEOUS PROVISIONS
  
 SECTION 10.1    Amendment . . . . . . . . . . . . . . . . . . . . . .  98
 SECTION 10.2    Protection of Title to Trust  . . . . . . . . . . . .  99
 SECTION 10.3    Governing Law . . . . . . . . . . . . . . . . . . . . 102
 SECTION 10.4    Notices . . . . . . . . . . . . . . . . . . . . . . . 102
 SECTION 10.5    Severability of Provisions  . . . . . . . . . . . . . 103
 SECTION 10.6    Assignment  . . . . . . . . . . . . . . . . . . . . . 103
 SECTION 10.7    Further Assurances  . . . . . . . . . . . . . . . . . 103
 SECTION 10.8    No Waiver; Cumulative Remedies  . . . . . . . . . . . 103
 SECTION 10.9    Third-Party Beneficiaries . . . . . . . . . . . . . . 104
 SECTION 10.10   Actions by Noteholder or Certificateholders . . . . . 104
 SECTION 10.11   Counterparts  . . . . . . . . . . . . . . . . . . . . 104
 SECTION 10.12   Agent for Service . . . . . . . . . . . . . . . . . . 104
 SECTION 10.13   No Bankruptcy Petition  . . . . . . . . . . . . . . . 105
 SECTION 10.14   Limitation of Liability of Owner Trustee and
                   Indenture Trustee . . . . . . . . . . . . . . . . . 105 
  
  
                                 SCHEDULES 
  
      SCHEDULE A  Schedule of Initial Receivables 
      SCHEDULE B  Location of Receivable Files 
  
  
                                  EXHIBITS 
  
      EXHIBIT A Form of Servicer's Certificate 
      EXHIBIT B Form of Statement to Noteholders
      EXHIBIT C Form of Statement to Certificateholders 
      EXHIBIT D Form of Yield Supplement Agreement 
      EXHIBIT E Form of Second-Tier Subsequent Assignment 



           SALE AND SERVICING AGREEMENT, dated as of January [   ], 1999 (as
 amended, supplemented or otherwise modified and in effect from time to
 time, this "Agreement"), by and among MMCA AUTO OWNER TRUST 1999-1, a
 Delaware business trust (the "Trust"), MMCA AUTO RECEIVABLES, INC., a
 Delaware corporation (the "Seller"), and MITSUBISHI MOTORS CREDIT OF
 AMERICA, INC., a Delaware corporation (the "Servicer"). 
  
           WHEREAS, the Trust desires to purchase portfolios of receivables
 arising in connection with motor vehicle retail installment sale contracts
 generated by Mitsubishi Motors Credit of America, Inc. in the ordinary
 course of its business and sold to the Seller as of the date hereof and
 from time to time hereafter; 
  
           WHEREAS, the Seller is willing to sell such receivables to the
 Trust as of the date hereof and from time to time hereafter; and 
  
           WHEREAS, Mitsubishi Motors Credit of America, Inc. is willing to
 service such receivables on behalf of the Trust; 
  
           NOW, THEREFORE, in consideration of the premises and the mutual
 covenants herein contained, and other good and valuable consideration, the
 receipt and sufficiency of which is hereby acknowledged, the parties
 hereto, intending to be legally bound, agree as follows: 
  
  
                                  ARTICLE I

                                 DEFINITIONS
  
           SECTION 1.1  Definitions.  Whenever used in this Agreement, the
 following words and phrases, unless the context otherwise requires,
 whenever capitalized shall have the following meanings:
  
           "Accrued Note Interest" shall mean, with respect to any Payment
 Date and each Class of Notes, the sum of the Monthly Accrued Note Interest
 and the Interest Carryover Shortfall for such Class for such Payment Date. 
  
           "Actuarial Advance" shall mean, with respect to an Actuarial
 Receivable, the amount, as of the last day of a Collection Period, which is
 required to be advanced with respect to such Actuarial Receivable by the
 Servicer pursuant to Section 4.4(a). 
  
           "Actuarial Method" shall mean the method of allocating a fixed
 level payment on a Receivable between principal and interest, pursuant to
 which the portion of such payment that is allocated to interest is the
 product of one-twelfth (1/12) of the APR on the Receivable multiplied by
 the scheduled principal balance of the Receivable. 
  
           "Actuarial Receivable" shall mean any Receivable under which the
 portion of a payment with respect thereto allocable to interest and the
 portion of a payment with respect thereto allocable to principal is
 determined in accordance with the Actuarial Method. 
  
           "Advance" shall mean an Actuarial Advance or a Last Scheduled
 Payment Advance, as the context may require. 
  
           "Affiliate" shall mean, with respect to any Person, any other
 Person directly or indirectly controlling, controlled by, or under direct
 or indirect common control with such specified Person.  For purposes of
 this definition, "control" when used with respect to any specified Person
 shall mean the power to direct the management and policies of such Person,
 directly or indirectly, whether through the ownership of voting securities,
 by contract or otherwise; and the terms "controlling" and "controlled" have
 meanings correlative to the foregoing. 
  
           "Agreement" shall have the meaning specified in the recitals
 hereto. 
  
           "Amount Financed" shall mean, with respect to a Receivable, the
 aggregate amount advanced under such Receivable toward the purchase price
 of the Financed Vehicle and any related costs. 
  
           "Applicable Tax State" shall mean, as of any date of
 determination, each state as to which any of the following is then
 applicable: (a) a state in which the Owner Trustee maintains the Corporate
 Trust Office, (b) a state in which the Owner Trustee maintains its
 principal executive offices, and (c) a state in which the Servicer
 regularly conducts servicing and collection operations other than purely
 ministerial activities and which relate to a material portion of the
 Receivables. 
  
           "APR" of a Receivable shall mean the annual percentage rate of
 interest stated in the Contract related to such Receivable. 
  
           "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 deposited to the
 Collection Account on such Payment Date by the Servicer; (vi) amounts paid
 pursuant to the Yield Supplement Agreement (including amounts, if any,
 withdrawn from the Yield Supplement Account, the Supplemental Reserve
 Account or the Reserve Account pursuant to Section 5.1(a)(ii)) with respect
 to the related Collection Period; (vii) the Negative Carry Amount for such
 Payment Date; (viii) partial prepayments attributable to any refunded item
 included in the Amount Financed, such as extended warranty protection plan
 costs or physical damage, credit life or disability insurance premiums, or
 any partial prepayment which causes a reduction in the Obligor's periodic
 payment to be below the Scheduled Payment as of the related Cutoff Date;
 (ix) the Pre-Funding Account Investment Earnings, if any, for the related
 Collection Period; and (x) with respect to the Payment Date on or
 immediately following the last day of the Pre-Funding Period, the Remaining
 Pre-Funded Amount; provided, however, that in calculating the Available
 Funds, all payments and proceeds (including Liquidation Proceeds) of any
 Purchased Receivables the Purchase Amount of which has been included in the
 Available Funds in a prior Collection Period (which shall be paid to the
 Seller or the Servicer, as applicable) will be excluded, minus (b) the
 aggregate amount of funds described in clause (a) above that are used in
 the related Collection Period to reimburse the Servicer for the aggregate
 amount of Advances previously made by the Servicer that are due and payable
 to the Servicer on such Payment Date. 
  
           "Business Day" shall mean any day other than a Saturday, a
 Sunday, or a day on which banking institutions or trust companies in New
 York, New York, Wilmington, Delaware or Los Angeles, California shall be
 authorized or obligated by law, 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 may require, (i)
 with respect to all of the Certificates, an amount equal to, initially, the
 Initial Certificate Balance and, thereafter, an amount equal to the Initial
 Certificate Balance, as reduced from time to time by all amounts allocable
 to principal previously distributed to Certificateholders or (ii) with
 respect to any Certificate, an amount equal to, initially, the initial
 denomination of such Certificate and, thereafter, an amount equal to such
 initial denomination, as reduced from time to time by all amounts allocable
 to principal previously distributed in respect of such Certificate;
 provided, that in determining whether the Holders of the requisite portion
 or percentage of the Certificate Balance of all of the Certificates have
 given any request, demand, authorization, direction, notice, consent, or
 waiver hereunder or under any other Basic Document, Certificates owned by
 the Trust, any other obligor upon the Certificates, the Seller, the
 Servicer or any Affiliate of any of the foregoing Persons shall be
 disregarded and deemed to be excluded from the Certificate Balance (unless
 such Persons own 100% of the Certificate Balance of the Certificates),
 except that, in determining whether the Indenture Trustee and Owner Trustee
 shall be protected in relying on any such request, demand, authorization,
 direction, notice, consent, or waiver, only Certificates that a Responsible
 Officer of the Indenture Trustee, if applicable, and 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 Trust, any other obligor upon
 the Certificates, the Seller, the Servicer or any Affiliate of any of the
 foregoing Persons. 
  
           "Certificate Distribution Account" shall mean the account
 established and maintained as such pursuant to Section 4.1(e). 
  
           "Certificate Pool Factor" shall mean, as of the close of business
 on the last day of a Collection Period, a seven-digit decimal figure equal
 to the Certificate Balance (after giving effect to any reductions therein
 to be made on the immediately following Payment Date) divided by the
 Initial Certificate Balance.  The Certificate Pool Factor will be 1.0000000
 as of the Closing Date; thereafter, the Certificate Pool Factor will
 decline to reflect reductions in the Certificate Balance. 
  
           "Certificateholder" shall have the meaning assigned thereto in
 the Trust Agreement. 
  
           "Closing Date" shall mean January [     ], 1999. 
  
           "Collection Account" shall mean the account or accounts
 established and maintained as such pursuant to Section 4.1(a). 
  
           "Collection Period" shall mean each calendar month during the
 term of this Agreement or, in the case of the initial Collection Period,
 the period from the Initial Cutoff Date to and including the [last day of
 the month in which the Initial Cutoff Date occurred]. 
  
           "Commission" shall mean the Securities and Exchange Commission. 
  
           "Computer Tape" shall mean any computer tape or compact disk
 generated by the Seller which provides information relating to the
 Receivables and which was used by the Seller in selecting the Receivables
 conveyed to the Trust  hereunder on the Closing Date or any Subsequent
 Transfer Date. 
  
           "Contract" shall mean a motor vehicle retail installment sale
 contract, including a retail installment contract relating to the sale of
 an automobile or a light- 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 the Initial Cutoff Date or any
 Subsequent Cutoff Date, as the context may require. 
  
           "Dealer" shall mean, with respect to any Receivable, the seller
 of the related Financed Vehicle who originated and assigned the Receivable
 relating to such Financed Vehicle to MMCA under a Dealer Agreement. 
  
           "Dealer Agreement" shall mean an agreement between MMCA and a
 Dealer relating to the assignment of Receivables to MMCA and all documents
 and instruments relating thereto, as the same may from time to time be
 amended, supplemented or otherwise modified and in effect. 
  
           "Defaulted Receivable" shall mean a Receivable (other than a
 Purchased Receivable) as to which (i) the related Financed Vehicle has been
 repossessed and liquidated, (ii) more than 10% of a scheduled payment
 (including, in the case of a Final Payment Receivable, the amount owed by
 an Obligor with respect to a Last Scheduled Payment but excluding in each
 case any Excess Wear and Tear or Excess Mileage) is, 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 a Schedule of Receivables which provides
 for a series of scheduled payments which, if each is made on its scheduled
 due date, will amortize the initial Level Pay Balance by the due date
 immediately preceding the maturity date of the Receivable.  At maturity of
 the Final Payment Receivable, the Obligor thereunder will owe (assuming
 that all payments have been made on their scheduled due dates) an amount
 consisting of interest for the period from the preceding due date through
 the maturity date and the remaining Principal Balance of the Receivable. 
 At maturity of the Final Payment Receivable, the Obligor may either (i) pay
 the remaining Principal Balance of the Receivable, all accrued and unpaid
 interest, plus any fees, charges, and other amounts then owing, (ii)
 refinance the amount then due, subject to certain conditions or (iii) sell
 the Financed Vehicle to MMCA on behalf of the Trust for an amount equal to
 the Last Scheduled Payment (reduced by charges for Excess Wear and Tear and
 Excess Mileage and a disposition fee payable to the Servicer) and pay any
 excess of the total amount owed by the Obligor (calculated as in clause
 (i)) over the 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 January [   ],
 1999, between the Trust and the Indenture Trustee, as the same may be
 amended, supplemented or otherwise modified and in effect from time to
 time. 
  
           "Indenture Trustee" shall mean Bank of Tokyo - Mitsubishi Trust
 Company, a New York banking corporation, as Indenture Trustee under the
 Indenture, its successors in interest and any successor trustee under the
 Indenture. 
  
           "Initial Certificate Balance" shall mean, as the context may
 require, (i) with respect to all of the Certificates, $[                    
 ], or (ii) with respect to any Certificate, an amount equal to the initial
 denomination of such Certificate. 
  
           "Initial Cutoff Date" shall mean January 1, 1999. 
  
           "Initial Payahead Account Deposit" shall mean $[               ]. 
  
           "Initial Pool Balance" shall mean an amount equal to the sum of
 (i) the Pool Balance as of the close of business on the Initial Cutoff
 Date, which is $[                   ], plus (ii) the aggregate Principal
 Balance (including the aggregate principal balance of Last Scheduled
 Payments) of all Subsequent Receivables as of the close of business on
 their respective Subsequent Cutoff Dates. 
  
           "Initial Receivable" shall mean any Standard Receivable or Final
 Payment Receivable described in the Schedule of Initial Receivables. 
  
           "Initial Yield Supplement Amount" shall mean $[                ]. 
  
           "Insolvency Event" shall mean, with respect to any Person, (i)
 the making of a general assignment for the benefit of creditors, (ii) the
 filing of a voluntary petition in bankruptcy, (iii) being adjudged a
 bankrupt or insolvent, or having had entered against such Person an order
 for relief in any bankruptcy or insolvency proceeding, (iv) the filing by
 such Person of a petition or answer seeking reorganization, arrangement,
 composition, readjustment, liquidation, dissolution or similar relief under
 any statute, law or regulation, (v) the filing by such Person of an answer
 or other pleading admitting or failing to contest the material allegations
 of a petition filed against such Person in any proceeding specified in
 (vii) below, (vi) seeking, consenting to or acquiescing in the appointment
 of a trustee, receiver or liquidator of such Person or of all or any
 substantial part of the assets of such Person or (vii) the failure to
 obtain dismissal within 60 days of the commencement of any proceeding
 against such Person seeking reorganization, arrangement, composition,
 readjustment, liquidation, dissolution or similar relief under any statute,
 law or regulation, or the entry of any order appointing a trustee,
 liquidator or receiver of such Person or of such Person's assets or any
 substantial portion thereof. 
  
           "Interest Accrual Period" shall mean, with respect to any Payment
 Date, (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 A-4
 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. 
  
           "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 Negative Carry Amount" shall mean, as of any Payment
 Date, an amount equal to the product of (a) the Weighted Average Rate as of
 the immediately following Payment Date minus [     ]%, multiplied by (b)
 the product of the Note Percentage as of such Payment Date and the
 Pre-Funded Amount as of such Payment Date after giving effect to any
 withdrawals from the Pre-Funding Account on such Payment Date, multiplied
 by (c) the percentage equivalent of a fraction, the numerator of which is
 the actual number of days until the expected end of the Pre-Funding Period
 and the denominator of which is 360.  The Maximum Negative Carry Amount as
 of any Payment Date shall be calculated in the manner described in the
 preceding sentence as an approximation of the maximum aggregate amount of
 the Negative Carry Amounts for all subsequent Payment Dates. 
  
           "Maximum Supplemental Reserve Amount" shall mean, with respect to
 any Payment Date, an amount equal to the lesser of (i) $[               ]
 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(g). 
  
           "Moody's" shall mean Moody's Investors Service, Inc., or its
 successors and assigns. 
  
           "Negative Carry Account" shall mean the account established and
 maintained as such pursuant to Section 4.1(c). 
  
           "Negative Carry Account Initial Deposit" shall mean $[         ]. 
  
           "Negative Carry Amount" shall mean, with respect to any
 Collection Period, the difference (if positive) between (1) the product of
 (a) the Monthly Accrued Note Interest for such Collection Period,
 multiplied by (b) the Pre-Funded Percentage as of the Payment Date
 occurring in such Collection Period or, in the case of the first Collection
 Period, the Closing Date, minus (2) the Pre-Funding Account Investment
 Earnings for such Collection Period. 
  
           "Note Payment Account" shall mean the account established and
 maintained as such pursuant to Section 4.1(d). 
  
           "Note Percentage" shall mean, as of any Payment Date, the
 percentage equivalent of a fraction, the numerator of which is the
 aggregate principal amount of the Notes as of such Payment Date (after
 giving effect to any payments of principal on such Payment Date), and the
 denominator of which is an amount equal to the sum of the aggregate
 principal amount of the Notes and the aggregate principal amount of the
 Certificates, in each case as of such Payment Date (after giving effect to
 any payment of principal on such Payment Date). 
  
           "Note Pool Factor" shall mean, with respect to any Class of
 Notes, as of the close of business on the last day of a Collection Period,
 a seven-digit decimal figure equal to the outstanding principal balance of
 such Class of Notes (after giving effect to any reductions thereof to be
 made on the immediately following Payment Date) divided by the original
 outstanding principal balance of such Class of Notes.  Each Note Pool
 Factor will be 1.0000000 as of the Closing Date; thereafter, the Note Pool
 Factor will decline to reflect reductions in the outstanding principal
 amount of such Class of Notes. 
  
           "Noteholder" shall mean a Person in whose name a Note is
 registered on the Note Register. 
  
           "Obligor" on a Receivable shall mean the purchaser or co-
 purchasers of the related Financed Vehicle purchased in part or in whole by
 the execution and delivery of such Receivable, or any other Person who owes
 or may be liable for payments under such Receivable. 
  
           "Officer's Certificate" shall mean a certificate signed by the
 chairman, the president, any executive vice president, vice president or
 the treasurer of the Seller or the Servicer, as the case may be, and
 delivered to the Owner Trustee and the Indenture Trustee. 
  
           "Opinion of Counsel" shall mean a written opinion of counsel
 (who, in the case of counsel to the Seller or the Servicer, may be an
 employee of, or outside counsel to, the Seller or the Servicer), which
 counsel shall be acceptable to the Indenture Trustee, the Owner Trustee or
 the Rating Agencies, as applicable. 
  
           "Optional Purchase Percentage" shall mean 10%. 
  
           "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(f). 
  
           "Payahead Balance", with respect to an Actuarial Receivable,
 shall mean the sum, as of the close of business on the last day of a
 Collection Period, of all Payaheads made by or on behalf of the Obligor
 with respect to such Actuarial Receivable (including any amount paid by or
 on behalf of the Obligor prior to the related Cutoff Date that is due on or
 after the related Cutoff Date and was not used to reduce the principal
 balance of such Actuarial Receivable), as reduced by applications of
 previous Payaheads with respect to such Actuarial Receivable, pursuant to
 Sections 4.3 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 February 15, 1999. 
  
           "Permitted Investments" shall mean, on any date of determination,
 book-entry securities, negotiable instruments or securities represented by
 instruments in bearer or registered form with maturities not exceeding the
 next Payment Date which evidence: 
  
                (a)  direct obligations of, and obligations fully guaranteed
 as to timely payment by, the United States of America; 
  
                (b)  demand deposits, time deposits or certificates of
 deposit of any depository institution or trust company incorporated under
 the laws of the United States of America or any state thereof (or any
 domestic branch of a foreign bank) and subject to supervision and
 examination by Federal or State banking or depository institution
 authorities; provided, however, that at the time of the investment or
 contractual commitment to invest therein, the commercial paper or other
 short-term unsecured debt obligations (other than such obligations the
 rating of which is based on the credit of a Person other than such
 depository institution or trust company) thereof shall have a credit rating
 from each of the Rating Agencies in the highest investment category granted
 thereby; 
  
                (c)  commercial paper having, at the time of the investment
 or contractual commitment to invest therein, a rating from each of the
 Rating Agencies in the highest investment category granted thereby; 
  
                (d)  investments in money market funds having a rating from
 each of the Rating Agencies in the highest investment category granted
 thereby (including funds for which the Indenture Trustee or the Owner
 Trustee or any of their respective Affiliates is investment manager or
 advisor); 
  
                (e)  bankers' acceptances issued by any depository
 institution or trust company referred to in clause (b) above; 
  
                (f)  repurchase obligations with respect to any security
 that is a direct obligation of, or fully guaranteed by, the United States
 of America or any agency or instrumentality thereof the obligations of
 which are backed by the full faith and credit of the United States of
 America, in either case entered into with a depository institution or trust
 company (acting as principal) described in clause (b); and 
  
                (g)  any other investment with respect to which the Trust or
 the Servicer has received written notification from the Rating Agencies
 that the acquisition of such investment as a Permitted Investment will not
 result in a withdrawal or downgrading of the ratings on any Class of Notes
 or the Certificates. 
  
           "Person" shall mean a legal person, including any individual,
 corporation, estate, partnership, joint venture, association, joint stock
 company, limited liability company, limited liability partnership, trust,
 unincorporated organization, or government or any agency or political
 subdivision thereof, or any other entity of whatever nature. 
  
           "Pool Balance" shall mean, as of any date of determination, the
 aggregate Principal Balance of the Receivables (including the aggregate
 Principal Balance of Last Scheduled Payments) as of the close of business
 on the last day of the preceding Collection Period or, with respect to any
 date of determination during the first Collection Period, as of the Initial
 Cutoff Date, after giving effect to, with respect to such Collection
 Period, (i) all payments received from Obligors (other than Payaheads),
 (ii) all Advances to be made by the Servicer and (iii) all Purchase Amounts
 to be remitted by the Seller or the Servicer, in each case for such
 Collection Period, and reduced by the aggregate Principal Balance of
 Receivables that became Defaulted Receivables during such Collection
 Period. 
  
           "Pre-Funded Amount" shall mean, with respect to the Closing Date
 or any Payment Date, the amount on deposit in the Pre-Funding Account on
 such date exclusive of any interest and other income (net of losses and
 expenses) on amounts on deposit in the Pre-Funding Account. 
  
           "Pre-Funded Percentage" shall mean, as of any date of
 determination, the percentage equivalent of a fraction, the numerator of
 which is the Pre-Funded Amount as of such date of determination (after
 giving effect to any withdrawals from the Pre-Funding Account on or prior
 to such date of determination), and the denominator of which is the sum of
 the Pool Balance (after giving effect to all conveyances of Subsequent
 Receivables to the Trust on or prior to such date of determination) and
 the Pre-Funded Amount (after giving effect to any withdrawals from the
 Pre-Funding Account on or prior to such date of determination). 
  
           "Pre-Funding Account"  shall mean the account designated as such,
 established and maintained pursuant to Section 4.1(b) of the Sale and
 Servicing Agreement. 
  
           "Pre-Funding Account Investment Earnings"  shall mean, with
 respect to any Collection Period, the interest and other income (net of
 losses and expenses) earned on amounts on deposit in the Pre-Funding
 Account during such Collection Period and deposited to the Pre-Funding
 Account on or prior to the related Payment Date. 
  
           "Pre-Funding Period" shall mean the period from and including the
 Closing Date and ending on the earliest of:  (a) the Determination Date on
 which the Pre-Funded Amount (after giving effect to any transfers therefrom
 in connection with the transfer of Subsequent Receivables to the Trust on
 or before such Determination Date) is less than $100,000, (b) the date on
 which an Event of Default or an Event of Servicing Termination occurs, (c)
 the date on which an Insolvency Event occurs with respect to the Seller or
 the Servicer and (d) the close of business on the [               ] Payment
 Date. 
  
           "Principal Balance" shall mean, with respect to any Receivable as
 of any date of determination, the Amount Financed minus the sum of the
 following amounts:  (i) in the case of an Actuarial Receivable, that
 portion of all Scheduled Payments due on or prior to such date allocable to
 principal computed in accordance with the Actuarial Method (to the extent
 collected or advanced), (ii) in the case of a Simple Interest Receivable,
 that portion of all Scheduled Payments actually received on or prior to
 such date allocable to principal using the Simple Interest Method (to the
 extent collected or advanced), (iii) any refunded portion of extended
 warranty protection plan costs, or of physical damage, credit life, or
 disability insurance premiums included in the Amount Financed, and (iv) any
 prepayment in full or partial prepayment applied to reduce the unpaid
 principal balance of such Receivable.  The Principal Balance of a Defaulted
 Receivable shall be zero as of the beginning of the Collection Period
 following the Collection Period in which it became a Defaulted Receivable. 
  
           "Principal Carryover Shortfall" shall mean, as of the close of
 business on any Payment Date, the excess of the Principal Distribution
 Amount and any outstanding Principal Carryover Shortfall from the preceding
 Payment Date over the amount in respect of principal that is actually
 deposited in the Note Payment Account on such Payment Date. 
  
           "Principal Distribution Amount" shall mean, with respect to any
 Payment Date, the sum of (i) the Scheduled Principal for such Payment Date
 (including, in the case of a Final Payment Receivable, the amount owed by
 an Obligor with respect to a Last Scheduled Payment), (ii) any outstanding
 Principal Carryover Shortfall as of the close of business on the preceding
 Payment Date and (iii) with respect to the Payment Date on or immediately
 following the end of the Pre-Funding Period, the Remaining Pre-Funded
 Amount; provided, however, that the Principal Distribution Amount shall not
 exceed the outstanding aggregate principal 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 January [   ], 1999, between the Seller and MMCA, as the same may be
 amended, supplemented or otherwise modified and in effect from time to
 time. 
  
           "Purchase Amount" shall mean, with respect to a Payment Date and
 a Receivable to be repurchased by the Seller or purchased by the Servicer
 on such Payment Date, an amount equal to the sum of (a) the Principal
 Balance of such Receivable as of the first day of the Collection Period
 preceding the Collection Period in which such Payment Date occurs and (b)
 an amount equal to the amount of accrued and unpaid interest on such
 Principal Balance at the related APR from the date a payment was last made
 by or on behalf of the Obligor through the due date for payment of such
 Receivable in the Collection Period preceding the Collection Period in
 which such Payment Date occurs and, in the case of clauses (a) and (b),
 after giving effect to the receipt of monies collected on such Receivable
 in such preceding Collection Period. 
  
           "Purchased Receivable" shall mean, on any date of determination,
 a Receivable as to which payment of the Purchase Amount has been made by
 the Seller pursuant to Section 2.3 hereof or the Servicer pursuant to
 Section 3.7 or 9.1 hereof. 
  
           "Qualified Institution" shall mean Bank of Tokyo - Mitsubishi
 Trust Company, a New York banking corporation, or any depository
 institution organized under the laws of the United States of America or any
 one of the states thereof or incorporated under the laws of a foreign
 jurisdiction with a branch or agency located in the United States of
 America or one of the states thereof qualified to take deposits and subject
 to supervision and examination by federal or state banking authorities
 which at all times has a short-term deposit rating of P-1 by Moody's and A-
 1+ by S&P and, in the case of any such institution organized under the laws
 of the United States of America, whose deposits are insured by the Federal
 Deposit Insurance Corporation or any successor thereto. 
  
           "Qualified Trust Institution" shall mean the corporate trust
 department of Bank of Tokyo - Mitsubishi Trust Company or any other
 institution organized under the laws of the United States of America or any
 one of the states thereof or incorporated under the laws of a foreign
 jurisdiction with a branch or agency located in the United States of
 America or one of the states thereof qualified to take deposits and subject
 to supervision and examination by federal or state banking authorities
 which at all times (i) is authorized under such laws to act as a trustee or
 in any other fiduciary capacity, (ii) has not less than one billion dollars
 in assets under fiduciary management, and (iii) has a long-term deposit
 rating that satisfies the Rating Agency Condition. 
  
           "Rating Agency" shall mean either S&P or Moody's, and together,
 the "Rating Agencies."  If no such organization or successor is any longer
 in existence, "Rating Agency" shall be a nationally recognized statistical
 rating organization or other comparable Person designated by the Trust,
 notice of which designation shall be given to the Indenture Trustee, the
 Owner Trustee and the Servicer. 
  
           "Rating Agency Condition" shall mean, with respect to any action,
 that each Rating Agency shall have been given prior notice thereof and that
 each of the Rating Agencies shall have notified the Seller, the Servicer,
 the Owner Trustee and the Indenture Trustee in writing that such action
 will not result in a reduction or withdrawal of the then current rating of
 the Notes or the Certificates. 
  
           "Realized Losses" shall mean, with respect to each Payment Date
 and each Receivable that became a Defaulted Receivable during the related
 Collection Period, the excess of the Principal Balance of such Defaulted
 Receivable (including the principal of a Last Scheduled Payment) over the
 Liquidation Proceeds attributable to such Defaulted Receivable. 
  
           "Receivable" shall mean, as of any date of determination, the
 Initial Receivables together with any Subsequent Receivables conveyed to
 the Trust as of such date of determination pursuant to Section 2.1(b)
 hereof. 
  
           "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), the amount calculated by the Servicer equal to the
 product of (a) one-twelfth (1/12) times (b) an amount equal to the
 difference (if positive) between (i) interest on such Receivable's
 Principal Balance as of the first day of the related Collection Period at a
 rate equal to the sum of (A) the Weighted Average Rate as of the first day
 of the related Collection Period, (B) the Servicing Rate and (C) 2.00%, and
 (ii) interest on such Receivable's Principal Balance as of the first day of
 the related Collection Period at a rate equal to its APR. 
  
           "Record Date" shall mean, with respect to any Payment Date, the
 close of business on the Business 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, unless such fifteenth
 (15th) day is not a Business Day, in which case the immediately preceding
 Business Day. 
  
           "Recoveries" shall mean, with respect to any Collection Period
 following the Collection Period in which such Receivable became a Defaulted
 Receivable, all monies received by the Servicer with respect to 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. 
  
           "Remaining Pre-Funded Amount" shall have the meaning assigned
 thereto in Section 4.8(b). 
  
           "Required Negative Carry Account Balance" shall mean, as of any
 Payment Date, the lesser of (x) the Negative Carry Account Initial Deposit
 minus all previous withdrawals of the Negative Carry Amount from the
 Negative Carry Account, including any withdrawals of the Negative Carry
 Amount therefrom on such Payment Date, and (y) the Maximum Negative Carry
 Amount as of such Payment Date. 
  
           "Required Rating" shall mean a rating on (i) short-term unsecured
 debt obligations of P-1 by Moody's and (ii) short-term unsecured debt
 obligations of A-1+ by S&P; and any requirement that short-term unsecured
 debt obligations have the "Required Rating" shall mean that such short-term
 unsecured debt obligations have the foregoing required ratings from each of
 such Rating Agencies. 
  
           "Reserve Account" shall mean the account established and
 maintained as such pursuant to Section 4.7(a). 
  
           "Reserve Account Advance Draw Amount" shall have the meaning
 assigned thereto in Section 4.6(b). 
            
           "Reserve Account Amount" shall mean, with respect to any Payment
 Date, the amount on deposit in the Reserve Account.  Unless specifically
 stated to the contrary the Reserve Account Amount shall be calculated after
 giving effect to all deposits and withdrawals therefrom on the prior
 Payment Date (or, in the case of the first Payment Date, the Closing Date)
 and all interest and other income (net of losses and investment expenses)
 on such amounts during the related Collection Period. 
  
           "Reserve Account 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 $[               ]. 
  
           "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 Initial Receivables" shall mean the list identifying
 the Initial Receivables attached as Schedule A (which list may be in the
 form of microfiche or compact disk). 
  
           "Schedule of Receivables" shall mean the Schedule of Initial
 Receivables or any Schedule of Subsequent Receivables, as the context may
 require. 
  
           "Schedule of Subsequent Receivables" shall mean any list
 identifying Subsequent Receivables attached as Schedule A to the related
 Second-Tier Subsequent Assignment (which list may be in the form of
 microfiche or compact disk). 
  
           "Scheduled Payment" shall mean, for any Collection Period for any
 Receivable, the amount indicated in such Receivable as required to be paid
 by the Obligor in such Collection Period (without giving effect to
 deferrals of payments pursuant to Section 3.2 or any rescheduling in any
 insolvency or similar proceedings). 
  
           "Scheduled Principal" shall mean, with respect to any Payment
 Date, the sum of (a) the sum of (i) collections of principal on Simple
 Interest Receivables received during the related Collection Period,
 including collections of principal attributable to the Last Scheduled
 Payment of a Simple Interest Receivable that is a Final Payment Receivable
 (unless a Last Scheduled Payment Advance has been made with respect to such
 Last Scheduled Payment), and including any charges for Excess Wear and Tear
 and Excess Mileage, 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 related Cutoff Date; provided, however, that in
 calculating the Scheduled Principal, (x) all payments and proceeds
 (including Liquidation Proceeds) of any Purchased Receivables the Purchase
 Amount of which has been included in Scheduled Principal in a prior
 Collection Period (which shall be paid to the Seller or Servicer, as
 applicable) and (y) all amounts released from the Pre-Funding Account will
 be excluded. 
  
           "Second-Tier Subsequent Assignment" shall have the meaning
 assigned thereto in Section 2.1(c)(ii). 
  
           "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, the lesser of (a) an amount equal to (x) [     ]% of the sum
 of the aggregate Principal Balance of the Initial Receivables as of the
 Initial Cutoff Date and the Principal Balances of any Subsequent
 Receivables transferred to the Trust on or prior to such Payment Date as of
 the related Subsequent Cutoff Dates 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) and (b) the outstanding principal amount of the Notes as
 of such Payment Date (after giving effect to any principal payment made on
 such Payment Date).  Notwithstanding the foregoing, if (i) each Rating
 Agency delivers a letter to the Indenture Trustee that the use of any new
 formulation requested by the Seller would not cause a downgrade,
 qualification or withdrawal of the then current rating on any Class of
 Notes, and (ii) an Opinion of Counsel to the effect that the proposed
 change will not adversely affect the status of the Notes as debt is
 delivered to the Indenture Trustee, then the Specified Reserve Balance may
 be reduced in accordance with such letters without an amendment hereto. 
  
           "Specified Yield Supplement Account Balance" shall mean, on the
 Closing Date, $[               ] and, as of the close of business on any
 Payment Date, an amount equal to the sum of all projected Yield Supplement
 Amounts for all future Payment Dates, assuming that future Scheduled
 Payments on the Receivables are made on their scheduled due dates; provided
 that if, on any date, MMCA shall fail to pay the amount payable under the
 Yield Supplement Agreement in accordance with the terms thereof, then, in
 such event, the Specified Yield Supplement Account Balance shall not be
 reduced thereafter. 
  
           "Standard Receivable" shall mean all rights and obligations under
 a Contract which is not a Final Payment Receivable listed on a Schedule of
 Receivables. 
  
           "Subsequent Cutoff Date", with respect to any Subsequent
 Receivable, shall have the meaning specified in the related Second-Tier
 Subsequent Assignment. 
  
           "Subsequent Payahead Account Deposit" shall mean, with respect to
 any Subsequent Transfer Date, cash or Permitted Investments having a value
 equal to the aggregate amount of the Payahead Balances as of the related
 Subsequent Cutoff Date of the Subsequent Receivables conveyed to the Trust
 on such Subsequent Transfer Date. 
  
           "Subsequent Receivable" shall mean any Standard Receivable or
 Final Payment Receivable described in a Schedule of Subsequent Receivables. 
  
           "Subsequent Reserve Account Deposit" shall mean, with respect to
 any Subsequent Transfer Date, cash or Permitted Investments having a value
 approximately equal to [      ]% of the aggregate Principal Balances as of
 the related Subsequent Cutoff Date of the Subsequent Receivables conveyed
 to the Trust on such Subsequent Transfer Date. 
  
           "Subsequent Transfer Date" shall mean, with respect to any
 Subsequent Receivable, the Business Day during the Pre-Funding Period on
 which such Subsequent Receivables is to be conveyed by the Seller to the
 Trust pursuant to Section 2.1(b) and the related Second-Tier Subsequent
 Assignment is executed and delivered by the Seller to the Trust and the
 Indenture Trustee pursuant to Section 2.1(c)(ii).  
  
           "Subsequent Yield Supplement Account Deposit" shall mean, with
 respect to any Subsequent Transfer Date, cash or Permitted Investments
 having a value approximately equal to the sum of the projected Yield
 Supplement Amounts for the Subsequent Receivables conveyed to the Trust on
 such Subsequent Transfer Date for all future Payment Dates, assuming the
 future Scheduled Payments on such Subsequent Receivables are made on their
 scheduled due dates. 
  
           "Supplemental Reserve Account" shall mean the account established
 and maintained as such pursuant to Section 4.7(b). 
  
           "Supplemental Reserve Account Advance Draw Amount" shall have the
 meaning assigned thereto in Section 4.6(b). 
  
           "Supplemental Reserve Account Amount" shall mean, with respect to
 any Payment Date, the amount on deposit in the Supplemental Reserve
 Account.  Unless specifically stated to the contrary the Supplemental
 Reserve Account Amount for any Payment Date shall be calculated after
 giving effect to all deposits and withdrawals therefrom on the prior
 Payment Date (or, in the case of the first Payment Date, the Closing Date)
 and all interest and other income (net of losses and investment expenses)
 on such amounts during the related Collection Period. 
  
           "Supplemental Reserve Account Property" shall have the meaning
 assigned thereto in Section 4.7(b). 
  
           "Supplemental Reserve Account TRP Draw Amount" shall have the
 meaning assigned thereto in Section 4.6(b). 
  
           "Supplemental Servicing Fee" shall mean, with respect to any
 Payment Date, the fee payable to the Servicer for services rendered during
 the related Collection Period, determined pursuant to and defined in
 Section 3.8. 
  
           "Total Available Funds" shall mean, for any Payment Date, an
 amount equal to the sum of (i) the Available Funds for such Payment Date,
 (ii) the Reserve Account TRP Draw Amount, if any, for such Payment Date and
 (iii) the Supplemental Reserve Account TRP Draw Amount, if any, for such
 Payment Date. 
  
           "Total Required Payment" shall mean, with respect to any Payment
 Date, the sum of (i) the Total Servicing Fee, (ii) the Accrued Note
 Interest and (iii) the Principal Distribution Amount with respect to such
 Payment Date. 
  
           "Total Servicing Fee" shall mean, with respect to any Payment
 Date, the sum of (i) the Servicing Fee for the related Collection Period
 plus (ii) all accrued and unpaid Servicing Fees for prior Collection
 Periods. 
  
           "Trust" shall mean the MMCA Auto Owner Trust 1999-1, a Delaware
 business trust. 
  
           "Trust Accounts" shall have the meaning assigned thereto in
 Section 4.1(f). 
  
           "Trust Agreement" shall mean the Amended and Restated Trust
 Agreement, dated as of January [   ], 1999, between the Seller and the
 Owner Trustee, as the same may be amended, supplemented or otherwise
 modified and in effect from time to time. 
  
           "Trust 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, as of any date of determination, the
 Initial Receivables and other property related thereto sold, transferred,
 assigned and otherwise conveyed by the Seller to the Trust pursuant to
 Section 2.1(a), together with the Subsequent Receivables and other property
 related thereto sold, transferred, assigned and otherwise conveyed by the
 Seller to the Trust as of such date of determination pursuant to Section
 2.1(b). 
  
           "Weighted Average Rate" shall mean, with respect to any date of
 determination, a per annum rate equal to (1) the sum of (a) the product of
 (x) the outstanding principal amount of the Class A-1 Notes on such date,
 (y) the Class A-1 Rate and (z) a fraction, the numerator of which is 360
 and the denominator of which is 365, plus (b) the product of (x) the
 outstanding principal amount of the Class A-2 Notes on such date and (y)
 the Class A-2 Rate, plus (c) the product of (x) the outstanding principal
 amount of the Class A-3 Notes on such date and (y) the Class A-3 Rate, plus
 (d) the product of (x) the outstanding principal amount of the Class A-4
 Notes on such date and (y) the Class A-4 Rate, divided by (2) the
 outstanding principal amount of the Notes on such date; provided, that if
 the date of determination is a Payment Date, then the outstanding principal
 amount of any class of Notes shall be determined after giving effect to all
 payments made on such date. 
  
           "Yield Supplement Account" shall have the meaning assigned
 thereto  in Section 5.1(a). 
  
           "Yield Supplement Agreement" shall mean the Yield Supplement
 Agreement, dated as of January [   ], 1999, by and between the Seller and
 MMCA, as amended, modified or supplemented from time to time, substantially
 in the form of Exhibit D hereto. 
  
           "Yield Supplement Amount" shall mean, with respect to any Payment
 Date, the sum of all Receivable Yield Supplement Amounts for the related
 Collection Period. 
  
           "Yield Supplement Letter of Credit" shall mean any letter of
 credit issued by the Letter of Credit Bank, as permitted by Section 5.1, to
 support payments of the Yield Supplement Amount under the Yield Supplement
 Agreement. 
  
           SECTION 1.2  Other Definitional Provisions.  (a)  Capitalized
 terms used herein and not otherwise defined herein have the meanings
 assigned to them in the Indenture.
  
           (b)  All terms defined in this Agreement shall have the defined
 meanings when used in any certificate or other document made or delivered
 pursuant hereto unless otherwise defined therein.
  
           (c)  As used in this Agreement and in any certificate or other
 document made or delivered pursuant hereto or thereto, accounting terms not
 defined in this Agreement or in any such certificate or other document, and
 accounting terms partly defined in this Agreement or in any such
 certificate or other document to the extent not defined, shall have the
 respective meanings given to them under generally accepted accounting
 principles.  To the extent that the definitions of accounting terms in this
 Agreement or in any such certificate or other document are inconsistent
 with the meanings of such terms under generally accepted accounting
 principles, the definitions contained in this Agreement or in any such
 certificate or other document shall control.
  
           (d)  The words "hereof," "herein," "hereunder" and words of
 similar import when used in this Agreement shall refer to this Agreement as
 a whole and not to any particular provision of this Agreement; Article,
 Section, Schedule and Exhibit references contained in this Agreement are
 references to Articles, Sections, Schedules and Exhibits in or to this
 Agreement unless otherwise specified, and the term "including" shall mean
 "including without limitation."
  
           (e)  The definitions contained in this Agreement are applicable
 to the singular as well as the plural forms of such terms and to the
 masculine as well as to the feminine and neuter genders of such terms.
  
           (f)  Any agreement, instrument or statute defined or referred to
 herein or in any instrument or certificate delivered in connection herewith
 means such agreement, instrument or statute as from time to time amended,
 modified or supplemented and includes (in the case of agreements or
 instruments) references to all attachments thereto and instruments
 incorporated therein; references to a Person are also to its permitted
 successors and assigns.
  
           SECTION 1.3  Business Day Certificate.  On or prior to December
 17, 1999 (with respect to the remainder of calendar year 1999 and calendar
 year 2000) 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.
  
           (a)  In consideration of the Trust's delivery to, or upon the
 written order of, the Seller of authenticated Notes and Certificates, in
 authorized denominations in aggregate principal amounts equal to the
 initial principal amount of the Notes and the Initial Certificate Balance,
 respectively, the Seller hereby irrevocably sells, transfers, assigns and
 otherwise conveys to the Trust, without recourse (subject to the
 obligations herein), all right, title and interest of the Seller, whether
 now owned or hereafter acquired, in, to and under the following:
  
                (i)  the Initial Receivables; 
  
                (ii)  with respect to Initial Receivables that are Actuarial
      Receivables, monies due thereunder on or after the Initial Cutoff Date
      (including Payaheads) and, with respect to Initial Receivables that
      are Simple Interest Receivables, monies received thereunder on or
      after the Initial Cutoff Date; 
  
                (iii)  the security interests in Financed Vehicles granted
      by Obligors pursuant to the Initial Receivables and any other interest
      of the Trust in such Financed Vehicles; 
  
                (iv)  rights to receive proceeds with respect to the Initial
      Receivables from claims on any physical damage, theft, credit life or
      disability insurance policies covering the related Financed Vehicles
      or related Obligors; 
  
                (v)  rights to receive proceeds with respect to the Initial
      Receivables from recourse to Dealers thereon pursuant to Dealer
      Agreements; 

                (vi)  all of the Seller's rights to the Receivable Files
      that relate to the Initial Receivables; 
  
                (vii)  the Trust Accounts, the Certificate Distribution
      Account, the Reserve Account, the Supplemental Reserve Account, the
      Negative Carry 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 Initial
      Receivables held by MMCA; 
  
                (x)  all property (including the right to receive
      Liquidation Proceeds and Recoveries and Financed Vehicles and the
      proceeds thereof acquired by the Seller pursuant to the terms of an
      Initial Receivable that is a Final Payment Receivable), guarantees and
      other collateral securing an Initial Receivable (other than an Initial
      Receivable 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 Initial
      Receivables in effect as of the Initial Cutoff Date; and 
  
                (xii)  all present and future claims, demands, causes of
      action and choses in action in respect of any or all of the foregoing
      and all payments on or under and all proceeds of every kind and nature
      whatsoever in respect of any or all of the foregoing, including all
      proceeds of the conversion thereof, voluntary or involuntary, into
      cash or other liquid property, all cash proceeds, accounts, accounts
      receivable, notes, drafts, acceptances, chattel paper, checks, deposit
      accounts, insurance proceeds, condemnation awards, rights to payment
      of any and every kind and other forms of obligations and receivables,
      instruments and other property which at any time constitute all or
      part of or are included in the proceeds of any of the foregoing.
       
           (b)  Subject to satisfaction of the conditions set forth in
 Section 2.1(c), in consideration of the Indenture Trustee's delivery on or
 prior to any Subsequent Transfer Date to the Seller of the amount described
 in Section 4.8(a) to be delivered to the Seller, the Seller shall
 irrevocably sell, transfer, assign and otherwise convey to the Trust,
 without recourse (subject to the obligations herein), on the Subsequent
 Transfer Date, all right, title and interest of the Seller, whether now
 owned or hereafter acquired, in, to and under the following:
  
                (i)  the Subsequent Receivables listed on Schedule A to the
      related Second-Tier Subsequent Assignment; 
  
                (ii)  with respect to the Subsequent Receivables that are
      Actuarial Receivables, monies due thereunder on or after the related
      Subsequent Cutoff Date (including Payaheads) and, with respect to
      Subsequent Receivables that are Simple Interest Receivables, monies
      received thereunder on or after the related Subsequent Cutoff Date; 
  
                (iii)  the security interests in Financed Vehicles granted
      by Obligors pursuant to the Subsequent Receivables and any other
      interest of the Trust in such Financed Vehicles; 
  
                (iv)  rights to receive proceeds with respect to the
      Subsequent Receivables from claims on any physical damage, theft,
      credit life or disability insurance policies covering the related
      Financed Vehicles or related Obligors; 
  
                (v)  rights to receive proceeds with respect to the
      Subsequent Receivables from recourse to Dealers thereon pursuant to
      Dealer Agreements;
  
                (vi)  all of the Seller's rights to the Receivable Files
      that relate to the Subsequent Receivables; 
  
                (vii)  payments and proceeds with respect to the Subsequent
      Receivables held by the Servicer; 
  
                (viii)  all property (including the right to receive
      Liquidation Proceeds and Recoveries and Financed Vehicles and the
      proceeds thereof acquired by the Seller pursuant to the terms of a
      Subsequent Receivable that is a Final Payment Receivable), guarantees
      and other collateral securing an Subsequent Receivable (other than an
      Subsequent Receivable repurchased by the Servicer or purchased by the
      Seller); 
  
                (ix)  all of the Seller's rights under the related First
      Tier Subsequent Assignment;
  
                (x)  rebates of premiums and other amounts relating to
      insurance policies and other items financed under the Subsequent
      Receivables in effect as of the related Subsequent Cutoff Date; and 
  
                (xi)  all present and future claims, demands, causes of
      action and choses in action in respect of any or all of the foregoing
      and all payments on or under and all proceeds of every kind and nature
      whatsoever in respect of any or all of the foregoing, including all
      proceeds of the conversion thereof, voluntary or involuntary, into
      cash or other liquid property, all cash proceeds, accounts, accounts
      receivable, notes, drafts, acceptances, chattel paper, checks, deposit
      accounts, insurance proceeds, condemnation awards, rights to payment
      of any and every kind and other forms of obligations and receivables,
      instruments and other property which at any time constitute all or
      part of or are included in the proceeds of any of the foregoing.
  
           (c)  It is the intention of the Seller and the Trust that the
 transfers of the Trust Property contemplated by Sections 2.1(a) and (b)
 constitute sales of the Trust Property, conveying good title to the Trust
 Property from the Seller to the Trust.  However, in the event that such
 transfers are deemed to be pledges to secure the payment of the Notes and
 the Certificates, the Seller hereby grants to the Trust a first priority
 security interest in all of the Seller's right, title and interest in, to
 and under the Trust Property, and all proceeds thereof, to secure the
 payment of the Notes and the Certificates, and in such event, this
 Agreement shall constitute a security agreement under applicable law.
  
           (d)  The Seller shall sell, transfer, assign and otherwise convey
 to the Trust on any Subsequent Transfer Date the Subsequent Receivables and
 the other property and rights related thereto described in Section 2.1(b)
 only upon the satisfaction of each of the following conditions on or prior
 to such  Subsequent Transfer Date:
  
                (i)  the Seller shall have provided the Indenture Trustee,
      the Owner Trustee and the Rating Agencies  (i) written notification of
      the addition of such Subsequent Receivables at least five (5) Business
      Days prior to the Subsequent Transfer Date and (ii) on or prior to the
      Subsequent Transfer Date, a statement listing the approximate
      aggregate Principal Balance of such Subsequent Receivables as of the
      related Subsequent Cutoff Date and any other information reasonably
      requested by any of the foregoing;
  
                (ii)  the Seller shall have delivered to each of the Owner
      Trustee and the Indenture Trustee a duly executed written assignment
      in substantially the form of Exhibit E hereto (the "Second-Tier
      Subsequent Assignment"), which shall include a Schedule A attached
      thereto listing the Subsequent Receivables;
  
                (iii)  the Seller shall, to the extent required by Section
      4.2, have deposited in the Collection Account all collections in
      respect of the Subsequent Receivables that are property of the Trust;
  
                (iv)  as of such Subsequent Transfer Date:  (A) the Seller
      shall not be insolvent and shall not become insolvent as a result of
      the transfer of Subsequent Receivables on such Subsequent Transfer
      Date, (B) the Seller shall not intend to incur or believe that it
      would incur debts that would be beyond the Seller's ability to pay as
      such debts matured, (C) such transfer shall not be made by the Seller
      with actual intent to hinder, delay or defraud any Person and (D) the
      assets of the Seller shall not constitute unreasonably small capital
      to carry out its business as conducted;
  
                (v)  the applicable Subsequent Reserve Account Deposit for
      such Subsequent Transfer Date shall have been made;
  
                (vi)  the applicable Subsequent Payahead Account Deposit for
      such Subsequent Transfer Date shall have been made;
  
                (vii)  the applicable Subsequent Yield Supplement Account
      Deposit for such Subsequent Transfer Date shall have been made;
  
                (viii) the Receivables, including the Subsequent Receivables
      to be conveyed to the Trust on the Subsequent Transfer Date, shall
      meet the following criteria (based on the characteristics of each
      Receivables as of the related Cutoff Date):  (A)  the weighted average
      remaining maturity of the Receivables will not be more than [    ]
      months; and (B) the aggregate Last Scheduled Payments as a percentage
      of the Pool Balance will not be greater than [    ]% as of the related
      Subsequent Cutoff Date;
  
                (ix)  the Pre-Funding Period shall not have terminated prior
      to the Subsequent Transfer Date; 
  
                (x)  each of the representations and warranties made by the
      Seller pursuant to Section 2.2 of this Agreement and by MMCA pursuant
      to Section 3.2(b) of the Purchase Agreement, in each case with respect
      to the Subsequent Receivables, shall be true and correct as of the
      date as of which such representations and warranties are made; 
  
                (xi)  the Seller shall, at its own expense, on or prior to
      the Subsequent Transfer Date, indicate in its computer files that the
      Subsequent Receivables have been sold to the Trust pursuant to this
      Agreement and the related Second-Tier Subsequent Assignment and
      delivered to the Owner Trustee the related Schedule of Subsequent
      Receivables certified by an officer of the Seller to be true, correct
      and complete;
  
                (xii)  the Seller shall have taken any action required to
      maintain the first perfected ownership interest of the Trust in the
      Trust Property and the first perfected security interest of the
      Indenture Trustee in the Collateral; 
  
                (xiii)  no selection procedures believed by the Seller to be
      adverse to the interests of the Trust, the Noteholders or the
      Certificateholders shall have been utilized in selecting the
      Subsequent Receivables;
  
                (xiv)  the addition of the Subsequent Receivables will not
      result in a material adverse tax consequence to the Trust, the
      Noteholders or the Certificateholders;
  
                (xv)  the Seller shall have delivered to the Owner Trustee,
      the Indenture Trustee and the Rating Agencies an Opinion of Counsel
      relating to the security interests of the Owner Trustee and the
      Indenture Trustee in the Subsequent Receivables in substantially the
      form of the Opinion of Counsel delivered the Owner Trustee, the
      Indenture Trustee and the Rating Agencies regarding such matters on
      the Closing Date;
  
                (xvi)  the Seller shall have delivered to the Owner Trustee
      and the Indenture Trustee an Officer's Certificate confirming the
      satisfaction of each condition specified in this Section 2.1(c)
      (substantially in the form attached as Annex A to the form of Second-
      Tier Subsequent Assignment attached hereto as Exhibit E); and 
  
                (xvii)  all the conditions to the transfer of the Subsequent
      Receivables by MMCA to the Seller specified in Section 4.1(b) of the
      Purchase Agreement shall be satisfied.
  
           (e)  The Seller agrees to transfer to the Trust, pursuant to
 Section 2.1(b), Subsequent Receivables with an aggregate Principal Balance
 as of the related Subsequent Cutoff Dates of approximately $[               
   ], subject only to availability thereof.
  
           (f)  The sales, transfers, assignments and conveyances of the
 Trust Property made under Sections 2.1(a) and (b) shall not constitute and
 are not intended to result in an assumption by the Trust of any obligation
 of the Seller to the Obligors, the Dealers or any other Person in
 connection with the Receivables and the other Trust Property or any
 agreement, document or instrument related thereto.
  
           SECTION 2.2  Representations and Warranties of the Seller as to
 the Receivables.  The Seller makes the following representations and
 warranties as to the Receivables on which the Trust relies in accepting the
 Receivables.  Such representations and warranties speak as of the execution
 and delivery of this Agreement in the case of the Initial Receivables and
 as of the applicable Subsequent Transfer Date in the case of the Subsequent
 Receivables, except in each case to the extent otherwise provided in the
 following representations and warranties, but shall survive the sale,
 transfer and assignment of the Receivables to the Trust and the pledge
 thereof to the Indenture Trustee pursuant to the Indenture.
  
                (i)  Characteristics of Receivables.  Each Receivable (a)
      shall have been originated (x) in the United States of America by a
      Dealer for the consumer or commercial sale of a Financed Vehicle in
      the ordinary course of such Dealer's business or (y) by MMCA in
      connection with the refinancing of a motor vehicle retail installment
      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 Trust and
      by the Trust to the Indenture Trustee, (c) shall contain customary and
      enforceable provisions such that the rights and remedies of the holder
      thereof shall be adequate for realization against the collateral of
      the benefits of the security, (d) in the case of Standard Receivables,
      shall provide for level monthly payments (provided that the payment in
      the last month in 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 related Schedule of Receivables shall be true and correct in all
      material respects as of the opening of business on the related Cutoff
      Date, and no selection procedures believed to be adverse to the
      Noteholders 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
      Trust and its assigns (which compact disk or other listing is required
      to be delivered as specified herein) is true and correct in all
      respects.
  
                (iii)  Compliance with Law.  Each Receivable and the sale of
      the related Financed Vehicle shall have complied, at the time it was
      originated or made, and shall comply at the execution of this
      Agreement, (with respect to each Initial Receivable) or the related
      Subsequent Transfer Date (with respect to each Subsequent Receivable)
      in all material respects with all requirements of applicable Federal,
      state, and local laws, and regulations thereunder, including, without
      limitation, usury laws, the Federal Truth-in-Lending Act, the Equal
      Credit Opportunity Act, the Fair Credit Reporting Act, the Fair Credit
      Billing Act, the Fair Debt Collection Practices Act, the Federal Trade
      Commission Act, the Magnuson-Moss Warranty Act, the Federal Reserve
      Board's Regulations B, M and Z, the Soldiers' and Sailors' Civil
      Relief Act of 1940, the Texas Consumer Credit Code, and State
      adaptations of the Uniform Consumer Credit Code, and other consumer
      credit laws and equal credit opportunity and disclosure laws.
  
                (iv)  Binding Obligation.  Each Receivable shall represent
      the genuine, legal, valid and binding payment obligation in writing of
      the Obligor, enforceable by the holder thereof in accordance with its
      terms, except as enforceability may be limited by bankruptcy,
      insolvency, reorganization, or other similar laws affecting the
      enforcement of creditors' rights generally and by general principles
      of equity.
  
                (v)  No Government Obligor.  None of the Receivables is due
      from the United States of America or any state or from any agency,
      department or instrumentality of the United States of America or any
      state.
  
                (vi)  Security Interest in Financed Vehicle.  Immediately
      prior to the sale, assignment, and transfer thereof by MMCA to the
      Seller, each Receivable shall be secured by a validly perfected first
      priority security interest in the 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 Trust, respectively
      (subject to any statutory or other lien arising by operation of law
      after the Closing Date (with respect to each Initial Receivable) or
      the related Subsequent Transfer Date (with respect to each Subsequent
      Receivable) which is prior to such security interest).
  
                (vii)  Receivables in Force.  No Receivable shall have been
      satisfied, subordinated, or rescinded, nor shall any Financed Vehicle
      have been released from the Lien granted by the related Receivable in
      whole or in part, which security interest shall be assignable by MMCA
      to the Seller and by the Seller to the Trust.
  
                (viii)  No Waiver.  No provision of a Receivable shall have
      been waived in such a manner that such Receivable fails to meet all of
      the representations and warranties made by the Seller in this Section
      2.2 with respect thereto.
  
                (ix)  No Defenses.  No right of rescission, setoff,
      counterclaim, or defense shall have been asserted or threatened with
      respect to any Receivable.
  
                (x)  No Liens.  To the best of the Seller's knowledge, no
      liens or claims shall have been filed for work, labor, or materials
      relating to a Financed Vehicle that shall be liens prior to, or equal
      or coordinate with, the security interest in the Financed Vehicle
      granted by the Receivable.
  
                (xi)  No Default; Repossession.  Except for payment defaults
      continuing for a period of not more than thirty (30) days or payment
      defaults of 10% or less of a payment, in each case as of the related
      Cutoff Date, or the failure of the Obligor to maintain satisfactory
      physical damage insurance covering the Financed Vehicle, no default,
      breach, violation, or event permitting acceleration under the terms of
      any Receivable shall have occurred; no continuing condition that with
      notice or the lapse of time or both would constitute a default,
      breach, violation, or event permitting acceleration under the terms of
      any Receivable shall have arisen; the Seller shall not have waived any
      of the foregoing; and no Financed Vehicle shall have been repossessed
      as of the related Cutoff Date.
  
                (xii)  Insurance.  MMCA, in accordance with its customary
      procedures, shall have determined whether or not the Obligor has
      maintained physical damage insurance (which insurance shall not be
      force placed insurance) covering the Financed Vehicle.
  
                (xiii)  Title.  It is the intention of the Seller that each
      transfer and assignment of Receivables herein contemplated constitute
      a sale of such Receivables from the Seller to the Trust and that the
      beneficial interest in, and title to, such Receivables not be part of
      the Seller's estate in the event of the filing of a bankruptcy
      petition by or against the Seller under any bankruptcy law.  No
      Receivable has been sold, transferred, assigned, or pledged by the
      Seller to any Person other than the Trust.  Immediately prior to each
      transfer and assignment herein contemplated, the Seller had good and
      marketable title to such Receivables free and clear of all Liens,
      encumbrances, security interests, and rights of others and,
      immediately upon the transfer thereof, the Trust shall have good and
      marketable title to such Receivables, free and clear of all Liens,
      encumbrances, security interests, and rights of others; and the
      transfer has been perfected by all necessary action under the Relevant
      UCC.
  
                (xiv)  Valid Assignment.  No Receivable shall have been
      originated in, or shall be subject to the laws of, any jurisdiction
      under which the sale, transfer, and assignment of such Receivable
      under this Agreement or the Indenture or pursuant to transfers of the
      Certificates shall be unlawful, void, or voidable.  The Seller has not
      entered into any agreement with any account debtor that prohibits,
      restricts or conditions the assignment of any portion of the
      Receivables.
  
                (xv)  All Filings Made.  All filings (including, without
      limitation, filings under the Relevant UCC) necessary in any
      jurisdiction to give the Trust a first priority perfected security
      interest in the Receivables, and to give the Indenture Trustee a first
      priority perfected security interest therein, shall be made within ten
      (10) days of the Closing Date (with respect to the Initial
      Receivables) or ten (10) days of the related Subsequent Transfer Date
      (with respect to the Subsequent Receivables).
  
                (xvi)  Chattel Paper.  Each Receivable constitutes "chattel
      paper" as defined in the Relevant UCC.
  
                (xvii)  One Original.  There shall be only one original
      executed copy of each Receivable.
  
                (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
      related Cutoff Date of not less than $100.00.
  
                (xix)  No Bankrupt Obligors.  As of the related 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 [        ]% of
      the Pool Balance of the Initial Receivables, constituting
      approximately [        ]% of the total number of the Initial
      Receivables, as of the Initial Cutoff Date, relate to new automobiles
      and light- or medium-duty trucks financed at new vehicle rates. 
      Approximately [        ]% of the Pool Balance of the Initial
      Receivables, constituting approximately [        ]% of the total
      number of Initial Receivables as of the Initial Cutoff Date, relate to
      used automobiles and light- or medium-duty trucks.  Approximately
      [     ]% of the Pool Balance of the Initial Receivables, constituting
      approximately [        ]% of the total number of Initial Receivables
      as of the Initial 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. 
      Approximately [        ]% of the Pool Balance of the Initial
      Receivables, constituting approximately [        ]% of the total
      number of Initial Receivables as of the Initial 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 [               ].
  
                (xxii)  Maturity of Receivables.  Each Receivable shall have
      a remaining maturity, as of the related Cutoff Date, of not more than
      sixty-one (61) months, and an original maturity of not more than
      sixty-one (61) months.  

                (xxiii)  Weighted Average Maturity of Receivables.  The
      weighted average remaining maturity of the Receivables as of the
      Initial Cutoff Date and each Subsequent Cutoff Date shall not be more
      than [        ] months.
  
                (xxiv)  Annual Percentage Rate.  Each Receivable shall have
      an APR of at least 0%.  Each Receivable shall have an APR of not more
      than 30%.
  
                (xxv)  Scheduled Payments.  Each Receivable shall have a
      first Scheduled Payment due on or prior to [               ], 1999,
      and no Receivable shall have a payment of which more than 10% of such
      payment is thirty (30) days overdue as of the related Cutoff Date.
  
                (xxvi)  Location of Receivable Files.  The Receivable Files
      shall be kept at one or more of the locations listed in Schedule B
      hereto.
  
                (xxvii)  Capped Receivables and Simple Interest Receivables. 
      Except to the extent that there has been no material adverse effect on
      Noteholders or Certificateholders, each Capped Receivable has been
      treated consistently by the Seller and the Servicer as a Simple
      Interest Receivable and payments with respect to each Simple Interest
      Receivable have been allocated consistently in accordance with the
      Simple Interest Method.
  
                (xxviii)  Agreement.  The representations and warranties of
      the Seller in Section 6.1 are true and correct.
  
                (xxix)  Other Data.  The tabular data and the numerical data
      relating to the characteristics of the Initial Receivables contained
      in the Prospectus (as defined in the Purchase Agreement) is true and
      correct in all material respects.
  
                (xxx)  Last Scheduled Payments.  The average Last Scheduled
      Payment of the Final Payment Receivables as a percentage of the
      aggregate original Principal Balances of the Final Payment
      Receivables, as of the Closing Date and each Subsequent Transfer Date
      (after giving effect to the Final Payment Receivables sold to the
      Purchaser on such Subsequent Transfer Date pursuant to Section
      2.1(b)), in each case as of the related dates of origination, shall
      not be greater than [        ]%.
  
                (xxxi)  Receivable Yield Supplement Amounts.  An amount
      equal to the sum of all projected Yield Supplement Amounts for all
      future Payment Dates with respect to each Receivable, assuming that
      future Scheduled Payments on such Receivable are made on their
      scheduled due dates, has been deposited to the Yield Supplement
      Account on or prior to the Closing Date or the related Subsequent
      Transfer Date.
  
           SECTION 2.3  Repurchase upon Breach.  The Seller, the Servicer,
 or the Owner Trustee, as the case may be, shall inform the other parties to
 this Agreement, the Indenture Trustee and MMCA promptly, in writing, upon
 the discovery of any breach or failure to be true of the representations
 and warranties made by the Seller pursuant to Section 2.2.  If the breach
 or failure shall not have been cured by the close of business on the last
 day of the Collection Period which includes the sixtieth (60th) day after
 the date on which the Seller becomes aware of, or receives written notice
 from the Owner Trustee or the Servicer of, such breach or failure, and such
 breach or failure materially and adversely affects the interest of the
 Trust in a Receivable, the Seller shall repurchase from the Trust such
 Receivable, on the Payment Date immediately following such Collection
 Period.  In consideration of the repurchase of a Receivable hereunder, the
 Seller shall remit the Purchase Amount of such Receivable in the manner
 specified in Section 4.5.  The sole remedy of the Trust, the Owner Trustee,
 the Indenture Trustee, the Noteholders and the Certificateholders with
 respect to a breach or failure to be true of the representations and
 warranties made by the Seller pursuant to Section 2.2 shall be to require
 the Seller to repurchase Receivables pursuant to this Section 2.3 and to
 enforce the obligation of MMCA to the Seller to repurchase such Receivable
 pursuant to the Purchase Agreement.  Neither the Owner Trustee nor the
 Indenture Trustee shall have any duty to conduct an affirmative
 investigation as to the occurrence of any condition requiring the
 repurchase of any Receivable pursuant to this Section 2.3 or the
 eligibility of any Receivable for purposes of this Agreement.
  
           SECTION 2.4  Custody of Receivable Files.  To assure uniform
 quality in servicing the Receivables and to reduce administrative costs,
 the Trust, upon the execution and delivery of this Agreement, hereby
 revocably appoints the Servicer as its agent, and the Servicer hereby
 accepts such appointment, to act as custodian on behalf of the Trust and
 the Indenture Trustee of the following documents or instruments, which are
 hereby constructively delivered to the Indenture Trustee, as pledgee of the
 Trust pursuant to the Indenture (or, in the case of the Subsequent
 Receivables, will as of the applicable Subsequent Transfer Date be
 constructively delivered to the Indenture Trustee, as pledgee of the Trust
 pursuant to the Indenture), with respect to each Receivable (collectively,
 a "Receivable File"):
  
                (i)  the single original of the Receivable; 
  
                (ii)  the original credit application fully executed by the
      Obligor or a photocopy thereof or a record thereof on a computer file
      or disc or on microfiche;
  
                (iii)  the original certificate of title or such other
      documents that the Servicer or MMCA shall keep on file, in accordance
      with its customary practices and procedures, evidencing the security
      interest of MMCA in the Financed Vehicle;
  
                (iv)  documents evidencing the existence, at the time of
      origination of the Receivable, of any insurance covering the Financed
      Vehicle; and
  
                (v)  any and all other documents (including any computer
      file or disc or microfiche) that the Servicer or the Seller shall keep
      on file, in accordance with its customary procedures, relating to a
      Receivable, an Obligor, or a Financed Vehicle.
  
           On the Closing Date (with respect to the Initial Receivables) and
 each Subsequent Transfer Date (with respect to the related Subsequent
 Receivables), the Servicer shall provide an Officer's Certificate to the
 Trust and the Indenture Trustee confirming that the Servicer has received,
 on behalf of the Trust and the Indenture Trustee, all the documents and
 instruments necessary for the Servicer to act as the agent of the Trust and
 the Indenture Trustee for the purposes set forth in this Section 2.4,
 including the documents referred to herein, and the Trust, the Owner
 Trustee and the Indenture Trustee are hereby authorized to rely on such
 Officer's Certificate. 
  
           SECTION 2.5  Duties of Servicer as Custodian.
  
           (a)  Safekeeping.  The Servicer, in its capacity as custodian,
 shall hold the Receivable Files for the benefit of the Trust and the
 Indenture Trustee and maintain such accurate and complete accounts,
 records, and computer systems pertaining to each Receivable File as shall
 enable the Servicer and the Trust to comply with the terms and provisions
 of this Agreement, and the Indenture Trustee to comply with the terms and
 conditions of the Indenture.  In performing its duties as custodian, the
 Servicer shall act with reasonable care, using that degree of skill and
 attention that the Servicer exercises with respect to the receivable files
 relating to all comparable motor vehicle receivables that the Servicer
 services for itself or others.  In accordance with its customary practices
 and procedures with respect to its retail installment sale contracts, the
 Servicer shall conduct, or cause to be conducted, periodic audits of the
 Receivable Files held by it under this Agreement, and of the related
 accounts, records, and computer systems, in such a manner as shall enable
 the Trust or the Indenture Trustee to verify the accuracy of the Servicer's
 recordkeeping.  The Servicer shall promptly report to the Owner Trustee and
 the Indenture Trustee any failure on its part to hold the Receivable Files
 and maintain its accounts, records, and computer systems as herein provided
 and promptly take appropriate action to remedy any such failure.  Nothing
 herein shall be deemed to require an initial review or any periodic review
 by the Trust, the Owner Trustee or the Indenture Trustee of the Receivable
 Files and none of the Trust, the Owner Trustee and the Indenture Trustee
 shall be liable or responsible for any action or failure to act by the
 Servicer in its capacity as custodian hereunder.
  
           (b)  Maintenance of and Access to Records.  The Servicer shall
 maintain each Receivable File at one of its offices specified in Schedule B
 to this Agreement, or at such other office as shall be specified to the
 Trust and the Indenture Trustee by written notice not later than ninety
 (90) days after any change in location.  The Servicer shall make available
 to the Trust and the Indenture Trustee or its duly authorized
 representatives, attorneys, or auditors a list of locations of the
 Receivable Files, the Receivable Files, and the related accounts, records,
 and computer systems maintained by the Servicer at such times as the Trust
 or the Indenture Trustee shall instruct.
  
           (c)  Release of Documents.  Upon written instructions from the
 Indenture Trustee, the Servicer shall release any document in the
 Receivable Files to the Indenture Trustee, the Indenture Trustee's agent,
 or the Indenture Trustee's designee, as the case may be, at such place or
 places as the Indenture Trustee may designate, as soon thereafter as is
 practicable.  Any document so released shall be handled by the Indenture
 Trustee with due care and returned to the Servicer for safekeeping as soon
 as the Indenture Trustee or its agent or designee, as the case may be,
 shall have no further need therefor.
  
           (d)  Title to Receivables.  The Servicer agrees that, in respect
 of any Receivable held by the Servicer as custodian hereunder, the Servicer
 will not at any time have or in any way attempt to assert any interest in
 such Receivable or the related Receivable File, other than for collecting
 or enforcing the Receivable for the benefit of the Trust and that the
 entire equitable interest in such Receivable and the related Receivable
 File shall at all times be vested in the Trust.
  
           SECTION 2.6  Instructions; Authority to Act.  The Servicer shall
 be deemed to have received proper instructions with respect to the
 Receivable Files upon its receipt of written instructions signed by 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 Trust, the
 Owner Trustee and the Indenture Trustee and each of their respective
 officers, directors, employees and agents from and against any and all
 liabilities, obligations, losses, compensatory damages, payments, costs or
 expenses (including legal fees if any) of any kind whatsoever that may be
 imposed on, incurred, or asserted against the Trust, the Owner Trustee and
 the Indenture Trustee or any of their respective officers, directors,
 employees and agents as the result of any act or omission by the Servicer
 relating to the maintenance and custody of the Receivable Files; provided,
 however, that the Servicer shall not be liable hereunder to the Owner
 Trustee to the extent, but only to the extent, that such liabilities,
 obligations, losses, compensatory damages, payments, costs or expenses
 result from the willful misfeasance, bad faith, or negligence of the Owner
 Trustee and shall not be liable hereunder to the Indenture Trustee to the
 extent, but only to the extent, that such liabilities, obligations, losses,
 compensatory damages, payments, costs or expenses result from the willful
 misfeasance, bad faith, or negligence of the Indenture Trustee.
  
           SECTION 2.8  Effective Period and Termination.  The Servicer's
 appointment as custodian shall become effective as of the Initial Cutoff
 Date and shall continue in full force and effect until terminated pursuant
 to this Section 2.8.  If the Servicer shall resign as Servicer under
 Section 7.5, or if all of the rights and obligations of the Servicer shall
 have been terminated under Section 8.1, the appointment of the Servicer as
 custodian hereunder may be terminated by the Indenture Trustee or by the
 Holders of Notes evidencing not less than 25% of the principal amount of
 the then Outstanding Notes or, with the consent of Holders of Notes
 evidencing not less than 25% of the principal amount of the then
 Outstanding Notes, by the Owner Trustee or by Holders of Certificates
 evidencing not less than 25% of the Certificate Balance, in the same manner
 as the Indenture Trustee or such Holders may terminate the rights and
 obligations of the Servicer under Section 8.1.  As soon as practicable
 after any termination of such appointment, the Servicer shall deliver, or
 cause to be delivered, the Receivable Files and the related accounts and
 records maintained by the Servicer to the Indenture Trustee, the Indenture
 Trustee's agent or the Indenture Trustee's designee at such place or places
 as the Indenture Trustee may reasonably designate.
  
  
                                 ARTICLE III

                       ADMINISTRATION AND SERVICING OF
                       RECEIVABLES AND TRUST PROPERTY 
  
           SECTION 3.1  Duties of Servicer.  (a)  The Servicer, acting alone
 and/or through subservicers as provided in this Section 3.1, shall
 administer the Receivables with reasonable care.  The Servicer's duties
 shall include, but not be limited to, the collection and posting of all
 payments, responding to inquiries by Obligors on the Receivables, or by
 federal, state, or local governmental authorities, investigating
 delinquencies, reporting tax information to Obligors, furnishing monthly
 and annual statements to the Owner Trustee and the Indenture Trustee with
 respect to distributions, providing collection and repossession services in
 the event of Obligor default, coordinating or arranging inspection of
 Financed Vehicles relating to Final Payment Receivables at the end of the
 related Contract term, refinancing or selling Financed Vehicles relating to
 Final Payment Receivables at the end of the related Contract term depending
 upon the options chosen by the Obligors and making Advances pursuant to
 Sections 4.4(a) and (c).  The Servicer shall also administer and enforce
 all rights and responsibilities of the holder of the Receivables provided
 for in the Dealer Agreements, to the extent that such Dealer Agreements
 relate to the Receivables, the Financed Vehicles or the Obligors.  In
 performing its duties as Servicer hereunder, the Servicer will exercise
 that degree of skill and attention that the Servicer exercises with respect
 to all comparable motor vehicle receivables that it services for itself or
 others.  Subject to Section 3.2, the Servicer shall follow its customary
 standards, policies, practices and procedures in performing its duties
 hereunder as Servicer.  Without limiting the generality of the foregoing,
 the Servicer is hereby authorized and empowered to execute and deliver, on
 behalf of itself, the Trust, the Owner Trustee, the Indenture Trustee, the
 Certificateholders,  the Noteholders or any one or more of them, any and
 all instruments of satisfaction or cancellation, or of partial or full
 release or discharge, and all other comparable instruments, with respect to
 the Receivables or to the Financed Vehicles, all in accordance with this
 Agreement; provided, however, that notwithstanding the foregoing, the
 Servicer shall not, except pursuant to an order from a court of competent
 jurisdiction, release an Obligor from payment of any unpaid amount under
 any Receivable or waive the right to collect the unpaid balance (including
 accrued interest) of any Receivable from the Obligor, except in connection
 with a de minimis deficiency, Excess Wear and Tear or Excess Mileage which
 the Servicer would not attempt to collect in accordance with its customary
 procedures, in which event the Servicer shall indemnify the Trust for such
 deficiency, Excess Wear and Tear or Excess Mileage.  If the Servicer shall
 commence a legal proceeding to enforce a Receivable, the Owner Trustee
 shall thereupon be deemed to have automatically assigned such Receivable to
 the Servicer, which assignment shall be solely for purposes of collection. 
 If in any enforcement suit or legal proceeding it shall be held that the
 Servicer may not enforce a Receivable on the ground that it shall not be a
 real party in interest or a holder entitled to enforce the Receivable, the
 Owner Trustee shall, at the Servicer's expense and direction, take steps to
 enforce the Receivable, including bringing suit in its name or the names of
 the Indenture Trustee, the Certificateholders, the Noteholders or any of
 them.  The Owner Trustee shall execute and deliver to the Servicer any
 powers of attorney and other documents as shall be prepared by the Servicer
 and reasonably necessary or appropriate to enable the Servicer to carry out
 its servicing and administrative duties hereunder.  The Servicer, at its
 expense, shall obtain on behalf of the Trust or the Owner Trustee all
 licenses, if any, required by the laws of any jurisdiction to be held by
 the Trust or the Owner Trustee in connection with ownership of the
 Receivables, and shall make all filings and pay all fees as may be required
 in connection therewith during the term hereof.
  
           The Servicer may enter into subservicing agreements with one or
 more subservicers for the servicing and administration of certain of the
 Receivables; provided, however, that the Servicer shall remain fully liable
 hereunder for the performance of the duties of Servicer and any such
 subservicer shall be and shall remain, for so long as it is acting as
 subservicer, an Eligible Servicer, and any fees paid to such subservicer
 shall be paid by the Servicer and not out of the proceeds of the Trust, and
 any such subservicer shall agree to service the Receivables in a manner
 consistent with the terms of this Agreement. 
  
           (b)  References in this Agreement to actions taken, to be taken,
 permitted to be taken, or restrictions on actions permitted to be taken by
 the Servicer in servicing the Receivables and other actions taken, to be
 taken, permitted to be taken, or restrictions on actions to be taken with
 respect to the Trust Property shall include actions taken, to be taken,
 permitted to be taken, or restrictions on actions permitted to be taken by
 a subservicer on behalf of the Servicer and references herein to payments
 received by the Servicer shall include payments received by a subservicer,
 irrespective of whether such payments are actually deposited in the
 Collection Account by such subservicer.  Any such subservicing agreement
 will contain terms and provisions substantially identical to the terms and
 provisions of this Agreement and such other terms and provisions as are not
 inconsistent with this Agreement and as the Servicer and the subservicer
 have agreed.
  
           (c)  The Servicer shall be entitled to terminate any subservicing
 agreement in accordance with the terms and conditions of such subservicing
 agreement and without any limitation by virtue of this Agreement; provided,
 however, that, in the event of termination of any subservicing agreement by
 the Servicer, the Servicer shall either act directly as Servicer of the
 related Receivables or enter into a subservicing agreement with a successor
 subservicer which will be bound by the terms of the related subservicing
 agreement.
  
           (d)  As a condition to the appointment of any subservicer, the
 Servicer shall notify the Owner Trustee, the Indenture Trustee and the
 Rating Agencies in writing before such assignment becomes effective and
 such subservicer shall be required to execute and deliver an instrument in
 which it agrees that, for so long as it acts as subservicer of the
 Receivables and the other Trust Property being serviced by it, the
 covenants, conditions, indemnities, duties, obligations and other terms and
 provisions of this Agreement applicable to the Servicer hereunder shall be
 applicable to it as subservicer, that it shall be required to perform its
 obligations as subservicer for the benefit of the Trust as if it were
 Servicer hereunder (subject, however, to the right of the Servicer to
 direct the performance of such obligations in accordance with this
 Agreement) and that, notwithstanding any provision of a subservicing
 agreement to the contrary, such subservicer shall be directly liable to the
 Owner Trustee and the Trust (notwithstanding any failure by the Servicer to
 perform its duties and obligations hereunder) for the failure by such
 subservicer to perform its obligations hereunder or under any subservicing
 agreement, and that (notwithstanding any failure by the Servicer to perform
 its duties and obligations hereunder) the Owner Trustee may enforce the
 provisions of this Agreement and any subservicing agreement against the
 subservicer for the benefit of the Trust, without diminution of such
 obligations or liabilities by virtue of any subservicing agreement, by
 virtue of any indemnification provided thereunder or by virtue of the fact
 that the Servicer is primarily responsible hereunder for the performance of
 such duties and obligations, as if a subservicer alone were servicing and
 administering, under this Agreement, the Receivables and the other Trust
 Property being serviced by it under the subservicing agreement.
  
           (e)  Notwithstanding any subservicing agreement, any of the
 provisions of this Agreement relating to agreements or arrangements between
 the Servicer or a subservicer or reference to actions taken through such
 Persons or otherwise, the Servicer shall remain obligated and liable to the
 Trust and the Owner Trustee for the servicing and administering of the
 Receivables and the other Trust Property in accordance with the provisions
 of this Agreement (including for the deposit of payments received by a
 subservicer, irrespective of whether such payments are actually remitted to
 the Servicer or deposited in the Collection Account by such subservicer;
 provided that if such amounts are so deposited, the Servicer shall have no
 further obligation to do so) without diminution of such obligation or
 liability by virtue of such subservicing agreements or arrangements or by
 virtue of indemnification from a subservicer, to the same extent and under
 the same terms and conditions as if the Servicer alone were servicing and
 administering the Receivables and the other Trust Property.  The Servicer
 shall be entitled to enter into any agreement with a subservicer for
 indemnification of the Servicer and nothing contained in this Agreement
 shall be deemed to limit or modify such indemnification.
  
           (f)  In the event the Servicer 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 Trust or any Holder of the  Certificates may make
 arrangements for the successor Servicer or another party to provide
 refinancing of Last Scheduled Payments to Obligors who desire to satisfy
 the Last Scheduled Payment through refinancing and who meet such party's
 credit criteria, and any reasonable costs and expenses of the successor
 Servicer or such third party in determining whether to provide such
 refinancing shall be payable from amounts, if any, which would otherwise be
 released from the Supplemental Reserve Account and paid to the Seller and
 to the extent of any shortfall in such amounts in the Supplemental Reserve
 Account shall be payable from amounts, if any, which would otherwise be
 released from the Reserve Account and paid to the Seller.
  
           SECTION 3.3  Realization upon Receivables.  (a)  On behalf of the
 Trust, the Servicer shall use reasonable efforts, in accordance with the
 standard of care required by Section 3.1, to repossess or otherwise convert
 the ownership of each Financed Vehicle securing a Defaulted Receivable.  In
 taking such action, the Servicer shall follow such customary and usual
 practices and procedures as it shall deem necessary or advisable in its
 servicing of comparable automotive receivables, and as are otherwise
 consistent with the standard of care required under Section 3.1, which
 shall include the exercise of any rights of recourse to Dealers under the
 Dealer Agreements.  The Servicer shall be entitled to recover all
 reasonable expenses incurred by it in the course of repossessing and
 liquidating a Financed Vehicle into cash proceeds, but only out of the cash
 proceeds of such Financed Vehicle and any deficiency obtained from the
 Obligor.  The foregoing shall be subject to the provision that, in any case
 in which a Financed Vehicle shall have suffered damage, the Servicer shall
 not expend funds in connection with the repair or the repossession of such
 Financed Vehicle unless it shall determine in its discretion that such
 repair and/or repossession will increase the Liquidation Proceeds (or
 Recoveries) of the related Receivable by an amount equal to or greater than
 the amount of such expenses.
  
           (b)  If the Servicer elects to commence a legal proceeding to
 enforce a Dealer Agreement, the act of commencement shall be deemed to be
 an automatic assignment from the Trust to the Servicer of the rights of
 recourse under such Dealer Agreement.  If, however, in any enforcement suit
 or legal proceeding, it is held that the Servicer may not enforce a Dealer
 Agreement on the grounds that it is not a real party in interest or a
 Person entitled to enforce the Dealer Agreement, the Owner Trustee, at the
 Servicer's expense and direction, shall take such steps as the Servicer
 deems necessary to enforce the Dealer Agreement, including bringing suit in
 its name or the names of the Indenture Trustee, the Certificateholders, 
 the Noteholders or any of them.
  
           SECTION 3.4  Physical Damage Insurance.  The Servicer shall
 follow its customary servicing procedures to determine whether or not each
 Obligor shall have maintained physical damage insurance covering the
 related Financed Vehicle.
  
           SECTION 3.5  Maintenance of Security Interests in Financed
 Vehicles.  The Servicer, in accordance with the standard of care required
 under Section 3.1, shall take such steps as are necessary to maintain
 perfection of the security interest created by each Receivable in the
 related Financed Vehicle.  The Trust hereby authorizes the Servicer, and
 the Servicer hereby agrees, to take such steps as are necessary to re-
 perfect such security interest on behalf of the Trust and the Indenture
 Trustee in the event the Servicer receives notice of, or otherwise has
 actual knowledge of, the relocation of a Financed Vehicle or for any other
 reason.
  
           SECTION 3.6  Covenants of Servicer.  The Servicer hereby makes
 the following covenants:
  
           (a)  Security Interest to Remain in Force.  The Financed Vehicle
 securing each Receivable will not be released from the security interest
 granted by the Receivable in whole or in part, except as contemplated
 herein.
  
           (b)  No Impairment.  The Servicer will not (nor will it permit
 any subservicer to) impair in any material respect the rights of the Trust,
 the Owner Trustee, the Indenture Trustee, the Certificateholders or the
 Noteholders in the Receivables or, subject to clause (c) below, otherwise
 amend or alter the terms thereof if, as a result of such amendment or
 alteration, the interests of the Trust, the Owner Trustee, the Indenture
 Trustee, the Certificateholders or the Noteholders hereunder would be
 materially adversely affected.
  
           (c)  Amendments.  The Servicer will not increase or decrease the
 number or amount of Scheduled Payments or the Amount Financed under a
 Receivable, or extend, rewrite or otherwise modify the payment terms of a
 Receivable, except pursuant to Section 3.2(a).
  
           SECTION 3.7  Purchase by Servicer upon Breach.  The Seller, the
 Servicer or the Owner Trustee, as the case may be, shall inform the other
 parties to this Agreement promptly, in writing, upon the discovery of any
 breach of Section 3.2(a), 3.5 or 3.6.  If the breach shall not have been
 cured by the last day of the Collection Period which includes the sixtieth
 (60th) day after the date on which the Servicer becomes aware of, or
 receives written notice of, such breach, and such breach materially and
 adversely affects the interests of the Trust in a Receivable, the Servicer
 shall purchase such Receivable or Receivables on the immediately succeeding
 Payment Date; provided, however, that with respect to a breach of Section
 3.2(a), the Servicer shall repurchase the affected Receivable from the
 Trust at the end of the Collection Period in which such breach occurs.  In
 consideration of the purchase of a Receivable hereunder, the Servicer shall
 remit the Purchase Amount of such Receivable in the manner specified in
 Section 4.5.  Except as provided in Section 7.2, the sole remedy of the
 Trust, the Owner Trustee, the Indenture Trustee, the Certificateholders or
 the Noteholders against the Servicer with respect to a breach pursuant to
 Section 3.2, 3.5 or 3.6 shall be to require the Servicer to repurchase
 Receivables pursuant to this Section 3.7.  Neither the Owner Trustee nor
 the Indenture Trustee shall have any duty to conduct an affirmative
 investigation as to the occurrence of any condition requiring the
 repurchase of any Receivable pursuant to this Section 3.7 or the
 eligibility of any Receivable for purposes of this Agreement.
  
           SECTION 3.8  Servicing Compensation.  The "Servicing Fee" with
 respect to a Collection Period shall be an amount equal to the product of
 one-twelfth (1/12) of the Servicing Rate and the Pool Balance as of the
 first day of such Collection Period.  As additional servicing compensation,
 the Servicer shall also be entitled to earnings on amounts on deposit in
 the Payahead Account, disposition fees paid with respect to Final Payment
 Receivables, Rule of 78's Payments, and any administrative fees and charges
 and all late payment fees actually collected (from whatever source) on the
 Receivables other than fees paid in connection with the extension or
 deferral of payments on a Receivable (the "Supplemental Servicing Fee"). 
 The Servicer shall be required to pay all expenses incurred by it in
 connection with its activities hereunder (including fees and expenses of
 the Owner Trustee and the Indenture Trustee (and any custodian appointed by
 the Owner Trustee and the Indenture Trustee) and independent accountants,
 any subservicer, taxes imposed on the Servicer or any subservicer (to the
 extent not paid by such subservicer), and expenses incurred in connection
 with distributions and reports to the Certificateholders and the
 Noteholders), except expenses incurred in connection with realizing upon
 Receivables under Section 3.3.
  
           SECTION 3.9  Servicer's Certificate.  On or before the
 Determination Date immediately preceding each Payment Date, the Servicer
 shall deliver to the Owner Trustee, each Paying Agent, the Indenture
 Trustee and the Seller, with a copy to the Rating Agencies, a certificate
 of a Servicing Officer substantially in the form of Exhibit A hereto (a
 "Servicer's Certificate") and attached to a Servicer's report containing
 all information necessary to make the transfers and distributions pursuant
 to Sections 4.3, 4.4, 4.5, 4.6 and 4.7, together with the written
 statements to be furnished by the Owner Trustee to Certificateholders
 pursuant to Section 4.11 and by the Indenture Trustee to the Noteholders
 pursuant to Section 4.11 hereof and Section 6.6 of the Indenture.  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 Trust.
  
           SECTION 3.10  Annual Statement as to Compliance; Notice of Event
 of Servicing Termination.  (a)  The Servicer shall deliver to the Owner
 Trustee and the Indenture Trustee, on or before May 31 of each year,
 commencing May 31, 2000, an Officer's Certificate, stating that (i) a
 review of the activities of the Servicer during the preceding calendar year
 (or longer 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, 2000, a report addressed to
 the Board of Directors of the Servicer with respect to the preceding
 calendar year (or longer 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 Trust, cause to be filed with the Commission any periodic
 reports required to be filed under the provisions of the Exchange Act , and
 the rules and regulations of the Commission thereunder.  The Seller shall,
 at its expense, cooperate in any reasonable request made by the Servicer in
 connection with such filings.
  
           SECTION 3.14  Reports to Rating Agencies.  The Servicer shall
 deliver to each Rating Agency, at such address as each Rating Agency may
 request, a copy of all reports or notices furnished or delivered pursuant
 to this Article and a copy of any amendments, supplements or modifications
 to this Agreement and any subservicing agreement and any other information
 reasonably requested by such Rating Agency to monitor this transaction.
  
  
                                 ARTICLE IV

                 DISTRIBUTIONS; RESERVE ACCOUNT; STATEMENTS
                   TO CERTIFICATEHOLDERS AND NOTEHOLDERS 
  
           SECTION 4.1  Accounts.  (a)  The Servicer shall, prior to the
 Closing Date, establish and maintain a segregated trust account in the name
 of the Indenture Trustee, at a Qualified Institution or Qualified Trust
 Institution (which shall initially be the corporate trust department of
 Bank of Tokyo - Mitsubishi Trust Company), which shall be designated as the
 "Collection Account".  The Collection Account shall be held in trust for
 the benefit of the Noteholders and the Certificateholders.  The Collection
 Account shall be under the sole dominion and control of the Indenture
 Trustee; provided, that the Servicer may make deposits to and direct the
 Indenture Trustee in writing to make withdrawals from the Collection
 Account in accordance with the terms of this Agreement, the Indenture and
 the Trust Agreement.  All monies deposited from time to time in the
 Collection Account shall be held by the Indenture Trustee as part of the
 Trust Property and all deposits to and withdrawals therefrom shall be made
 only upon the terms and conditions of the Basic Documents.
  
           If the Servicer is required to remit collections pursuant to the
 first sentence of Section 4.2, all amounts held in the Collection Account
 shall, to the extent permitted by applicable law, rules and regulations, be
 invested, as directed in writing by the Servicer, by the bank or trust
 company then maintaining the Collection Account in Permitted Investments
 that mature not later than the Business Day immediately prior to the
 Payment Date for the Collection Period to which such amounts relate and
 such Permitted Investments shall be held to maturity.  All interest and
 other income (net of losses and investment expenses) on funds on deposit in
 the Collection Account shall be withdrawn from the Collection Account at
 the written direction of the Servicer and shall be deposited in the
 Certificate Distribution Account.  In the event that the Collection Account
 is no longer to be maintained at the corporate trust department of Bank of
 Tokyo - Mitsubishi Trust Company, the Servicer shall, with the Indenture
 Trustee's or Owner Trustee's assistance as necessary, cause the Collection
 Account to be moved to a Qualified Institution or a Qualified Trust
 Institution within ten (10) Business Days (or such longer period not to
 exceed thirty (30) calendar days as to which each Rating Agency may
 consent). 
  
           (b)  The Servicer shall, prior to the Closing Date, establish and
 maintain a segregated trust account in the name of the Indenture Trustee,
 at a Qualified Institution or Qualified Trust Institution (which shall
 initially be the corporate trust department of Bank of Tokyo - Mitsubishi
 Trust Company), which shall be designated as the "Pre-Funding Account". 
 The Pre-Funding Account shall be held in trust for the benefit of the
 Noteholders and the Certificateholders.  The Pre-Funding Account shall be
 under the sole dominion and control of the Indenture Trustee; provided,
 that the Servicer may make deposits to and direct the Indenture Trustee in
 writing to make withdrawals from the Pre-Funding Account in accordance with
 the terms of this Agreement and the other Basic Documents.  All monies
 deposited from time to time in the Pre-Funding Account shall be held by the
 Indenture Trustee as part of the Trust Property and all deposits to and
 withdrawals therefrom shall be made only upon the terms and conditions of
 the Basic Documents.
  
           All amounts held in the Pre-Funding Account shall, to the extent
 permitted by applicable law, rules and regulations, be invested, as
 directed in writing by the Servicer, by the bank or trust company then
 maintaining the Pre-Funding Account in Permitted Investments that mature
 not later than the Business Day immediately prior to each Payment Date and
 such Permitted Investments shall be held until maturity.  On the Business
 Day preceding each Payment Date, the Servicer shall instruct the Indenture
 Trustee to withdraw from the Pre-Funding Account for deposit to the
 Collection Account on such date an amount equal to the Pre-Funding Account
 Investment Earnings, if any, for the related Collection Period.  In the
 event that the Pre-Funding Account is no longer to be maintained at the
 corporate trust department of Bank of Tokyo - Mitsubishi Trust Company, the
 Servicer shall, with the Indenture Trustee's or Owner Trustee's assistance
 as necessary, cause the Pre-Funding Account to be moved to a Qualified
 Institution or a Qualified Trust Institution within ten (10) Business Days
 (or such longer period not to exceed thirty (30) calendar days as to which
 each Rating Agency may consent). 
  
           With respect to any amounts, securities, investments, financial
 assets and other property deposited in or credited to the Pre-Funding
 Account: 
  
                 (i)  any such property that is a "financial asset" as
           defined in Section 8-102(a)(9) of the UCC shall be physically
           delivered to, or credited to an account in the name of, the
           Qualified Institution or Qualified Trust Institution maintaining
           the Pre-Funding Account, as applicable, in accordance with such
           institution's customary procedures such that such institution
           establishes a "securities entitlement" in favor of the Indenture
           Trustee with respect thereto; 
  
                 (ii)  any such property that is held in deposit accounts
           shall be held solely in the name of the Indenture Trustee at one
           or more depository institutions having the Required Rating and
           each such deposit account shall be subject to the exclusive
           custody and control of the Indenture Trustee, and the Indenture
           Trustee shall have sole signature authority with respect thereto;
           and 
  
                 (iii)  except for any deposit accounts specified in clause
           (ii) above, the Pre-Funding Account shall only be invested in
           securities or in other assets which the Qualified Institution or
           Qualified Trust Institution maintaining the Pre-Funding Account,
           as applicable, agrees to treat as "financial assets" as defined
           in Section 8-102(a)(9) of the UCC. 
  
           (c)  The Servicer shall, prior to the Closing Date, establish and
 maintain a segregated trust account in the name of the Indenture Trustee,
 at a Qualified Institution or Qualified Trust Institution (which shall
 initially be the corporate trust department of Bank of Tokyo - Mitsubishi
 Trust Company), which shall be designated as the "Negative Carry Account". 
 The Negative Carry Account shall be held in trust for the exclusive benefit
 of the Noteholders.  The Negative Carry Account shall be under the sole
 dominion and control of the Indenture Trustee; provided, that the Servicer
 may make deposits to and direct the Indenture Trustee in writing to make
 withdrawals from the Negative Carry Account in accordance with the terms of
 this Agreement and the other Basic Documents.  All monies deposited from
 time to time in the Negative Carry Account shall be held by the Indenture
 Trustee as part of the Trust Property and all deposits to and withdrawals
 therefrom shall be made only upon the terms and conditions of the Basic
 Documents.
  
           All amounts held in the Negative Carry Account shall, to the
 extent permitted by applicable law, rules and regulations, be invested, as
 directed in writing by the Servicer, by the bank or trust company then
 maintaining the Negative Carry Account in Permitted Investments that mature
 not later than the Business Day immediately prior to each Payment Date and
 such Permitted Investments shall be held until maturity.  All interest and
 other income (net of losses and investment expenses) on funds on deposit in
 the Negative Carry Account shall be withdrawn from the Negative Carry
 Account for deposit to the Collection Account or release to the Seller at
 the time and in the manner provided in Section 4.9.  In the event that the
 Negative Carry Account is no longer to be maintained at the corporate trust
 department of Bank of Tokyo - Mitsubishi Trust Company, the Servicer shall,
 with the Indenture Trustee's or Owner Trustee's assistance as necessary,
 cause the Collection Account to be moved to a Qualified Institution or a
 Qualified Trust Institution within ten (10) Business Days (or such longer
 period not to exceed thirty (30) calendar days as to which each Rating
 Agency may consent). 
  
           With respect to any amounts, securities, investments, financial
 assets and other property deposited in or credited to the Negative Carry
 Account: 
  
                 (i)  any such property that is a "financial asset" as
           defined in Section 8-102(a)(9) of the UCC shall be physically
           delivered to, or credited to an account in the name of, the
           Qualified Institution or Qualified Trust Institution maintaining
           the Negative Carry Account, as applicable, in accordance with
           such institution's customary procedures such that such
           institution establishes a "securities entitlement" in favor of
           the Indenture Trustee with respect thereto; 
  
                 (ii)  any such property that is held in deposit accounts
           shall be held solely in the name of the Indenture Trustee at one
           or more depository institutions having the Required Rating and
           each such deposit account shall be subject to the exclusive
           custody and control of the Indenture Trustee and the Indenture
           Trustee shall have sole signature authority with respect thereto;
           and 
  
                 (iii)  except for any deposit accounts specified in clause
           (ii) above, the Negative Carry Account shall only be invested in
           securities or in other assets which the Qualified Institution or
           Qualified Trust Institution maintaining the Negative Carry
           Account, as applicable, agrees to treat as "financial assets" as
           defined in Section 8-102(a)(9) of the UCC. 
  
           (d)  The Servicer shall, prior to the Closing Date, establish and
 maintain a segregated trust account in the name of the Indenture Trustee at
 a Qualified Institution or Qualified Trust Institution (which shall
 initially be the corporate trust department of Bank of Tokyo - Mitsubishi
 Trust Company), which shall be designated as the "Note Payment Account". 
 The Note Payment Account shall be held in trust for the benefit of the
 Noteholders.  The Note Payment Account shall be under the sole dominion and
 control of the Indenture Trustee.  All monies deposited from time to time
 in the Note Payment Account pursuant to this Agreement and the Indenture
 shall be held by the Indenture Trustee as part of the Trust Property and
 shall be applied as provided in this Agreement and the Indenture.  In the
 event that the Note Payment Account is no longer to be maintained at the
 corporate trust department of Bank of Tokyo - Mitsubishi  Trust Company,
 the Servicer shall, with the Indenture Trustee's assistance as necessary,
 cause the Note Payment Account to be moved to a Qualified Institution or a
 Qualified Trust Institution within ten (10) Business Days (or such longer
 period not to exceed thirty (30) calendar days as to which each Rating
 Agency may consent).
  
           (e)  The Servicer shall, prior to the Closing Date, establish and
 maintain a segregated trust account in the name of the Owner Trustee at a
 Qualified Institution or Qualified Trust Institution (which shall initially
 be Wilmington Trust Company), which shall be designated as the "Certificate
 Distribution Account".  Except as provided in the Trust Agreement, the
 Certificate Distribution Account shall be held in trust for the benefit of
 the Certificateholders.  The Certificate Distribution Account shall be
 under the sole dominion and control of the Owner Trustee; provided that the
 Indenture Trustee may make deposits to such account in accordance with the
 directions of the Servicer pursuant to this Agreement and the Indenture. 
 All monies deposited from time to time in the Certificate Distribution
 Account pursuant to this Agreement and the Indenture shall be held by the
 Owner Trustee as part of the Trust Property and shall be applied as
 provided in this Agreement and the Trust Agreement.  In the event that the
 Certificate Distribution Account is no longer to be maintained at
 Wilmington Trust Company, the Servicer shall, with the Owner Trustee's
 assistance as necessary, cause the Certificate Distribution Account to be
 moved to a Qualified Institution or a Qualified Trust Institution within
 ten (10) Business Days (or such longer period not to exceed thirty (30)
 calendar days as to which each Rating Agency may consent) and shall
 promptly notify the Indenture Trustee of the account number and location of
 such account.
  
           (f)  The Servicer shall, prior to the Closing Date, establish and
 maintain a segregated trust account in the name of the Indenture Trustee at
 a Qualified Institution or Qualified Trust Institution (which shall
 initially be the corporate trust department of Bank of Tokyo - Mitsubishi
 Trust Company), which shall be designated as the "Payahead Account" (the
 Payahead Account, together with the Collection Account, the Pre-Funding
 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.
  
           On the Closing Date, the Seller shall deposit an amount equal to
 the Initial Payahead Account Deposit into the Payahead Account from the net
 proceeds of the sale of the Notes and the Certificates.  On each Subsequent
 Transfer Date, the Servicer shall instruct the Indenture Trustee to
 withdraw from the Pre-Funding Account and deposit to the Payahead Account
 an amount equal to the applicable Subsequent Payahead Account Deposit. 
  
           If the Servicer is required to remit collections pursuant to the
 first sentence of Section 4.2, all amounts held in the Payahead Account
 shall, to the extent permitted by applicable law, rules and regulations, be
 invested, as directed in writing by the Servicer, by the bank or trust
 company then maintaining the Payahead Account in Permitted Investments that
 mature not later than the Business Day immediately prior to the Payment
 Date for the Collection Period to which such amounts relate and such
 Permitted Investments shall be held to maturity.  All interest and other
 income (net of losses and investment expenses) on funds on deposit in the
 Payahead Account shall be withdrawn from the Payahead Account at the
 direction of the Servicer and shall be paid to the Servicer as additional
 servicing compensation.  In the event that the Payahead Account is no
 longer to be maintained at the corporate trust department of Bank of Tokyo
 - Mitsubishi Trust Company, the Servicer shall, with the Indenture
 Trustee's or Owner Trustee's assistance as necessary, cause the Payahead
 Account to be moved to a Qualified Institution or a Qualified Trust
 Institution within ten (10) Business Days (or such longer period not to
 exceed thirty (30) calendar days as to which each Rating Agency may
 consent). 
  
           (g)  Notwithstanding the provisions of clause (d) above 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(g) that would require
 remittance of the Payaheads to the Payahead Account unless the Owner
 Trustee or the Indenture Trustee has received notice of such event or
 circumstance from the Seller or the Servicer in an Officer's Certificate or
 from the Holders of Notes evidencing not less than 25% of the principal
 balance of the then Outstanding Notes or from the Holders of Certificates
 evidencing not less than 25% of the Certificate Balance or unless an
 Authorized Officer in the Corporate Trust Office with knowledge hereof and
 familiarity herewith has actual knowledge of such event or circumstance.
  
           (h)  The Servicer shall be permitted to remit to any Obligor,
 upon the request of such Obligor, the Payahead Balance with respect to such
 Obligor's Receivable or such lesser amount as is requested by such Obligor,
 in accordance with the Servicer's customary standards, policies, practices
 and procedures, to the extent that such amount is not then due on such
 Receivable.  Upon any such remittance, the Payahead Balance with respect to
 such Receivable shall be reduced by the amount of such remittance.
  
           SECTION 4.2  Collections.  (a)  Subject to the provisions of
 subsection (b) below, the Servicer shall remit to the Collection Account
 (i) all payments by or on behalf of the Obligors (including, subject to the
 next two sentences, Payaheads on the Receivables and Rule of 78's Payments,
 but excluding payments with respect to Purchased Receivables and amounts
 included in the Supplemental Servicing Fee other than Rule of 78's
 Payments), including amounts treated as collections on Final Payment
 Receivables pursuant to Section 3.2(d) and (ii) all Liquidation Proceeds
 and all Recoveries, received by the Servicer during any Collection Period,
 as soon as practicable, but in no event after the close of business on the
 second Business Day after receipt thereof.  Collections of Payaheads and
 Rule of 78's Payments shall be deposited in the Collection Account,
 pursuant to the preceding sentence for purposes of administrative
 convenience only, pending, with respect to Payaheads, determination of the
 amount to be deposited in the Payahead Account (or in the event that the
 Monthly Remittance Conditions are satisfied, remitted to the Servicer
 pursuant to Section 4.1(g)), which amount shall be deposited in the
 Payahead Account as soon as practicable but in no event later than the
 Payment Date immediately following collection, and such amounts shall not
 be transferred to the Collection Account until due, and with respect to
 Rule of 78's Payments, determination of such payments, which payments upon
 determination shall be made to the Servicer, and the Trust shall not be
 entitled to such amounts.
  
           MMCA, for so long as it is acting as the Servicer, may make
 remittances of collections on a less frequent basis than that specified in
 the immediately preceding 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. 
 Subject to the last sentence of this Section 4.4(a),  on each Payment Date
 the Servicer shall advance an amount equal to the excess, if any, of the
 Scheduled Payment with respect to an Actuarial Receivable over of the sum
 of the (x) payments received on or in respect of such Actuarial Receivable
 during the preceding Collection Period and (y) the Payahead Balance with
 respect to such Actuarial Receivable  (such advance, an "Actuarial
 Advance"); provided that the Servicer shall make Actuarial Advances with
 respect to the Last Scheduled Payment on Actuarial Receivables that are
 Final Payment Receivables in accordance with Section 4.4(b).  All
 applications of the Payahead Balance of a Receivable by the Indenture
 Trustee and all Actuarial Advances by the Servicer pursuant to this Section
 4.4(a) shall be made based on the information set forth in the Servicer's
 report attached to the Servicer's Certificate delivered pursuant to Section
 3.9.  Notwithstanding anything in this Agreement to the contrary, no
 successor to Mitsubishi Motors Credit of America, Inc. as Servicer shall be
 required to make Actuarial Advances.

           (b)  As of the last day of the Collection Period in which the
 Last Scheduled Payment with respect to a Final Payment Receivable is due,
 if  the  payments during such Collection Period by or on behalf of the
 related Obligor on or in respect of such Last Scheduled Payment after
 application under Section 4.3(a) and, in the case of an Actuarial
 Receivable, the amounts, if any, in the Payahead Account allocable to such
 Last Scheduled Payment, shall be less than the amount of such Last
 Scheduled Payment, the Servicer shall advance an amount equal to the
 shortfall by depositing such amount into the Collection Account on the
 related Payment Date  (such advance, a "Last Scheduled Payment Advance") . 
 Notwithstanding anything in this Agreement to the contrary, no successor to
 Mitsubishi Motors Credit of America, Inc. as Servicer shall be required to
 make Last Scheduled Payment Advances.
  
           (c)  (i)  Upon either the written instructions of the Servicer or
 based solely upon the information contained in the Servicer's Certificate
 delivered on the related Determination Date pursuant to Section 3.9, the
 Indenture Trustee shall release from amounts available in the Payahead
 Account, the amounts required to be released from amounts available in the
 Payahead Account pursuant to 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.
  
           (d)  On each Payment Date, the Servicer shall instruct the
 Indenture Trustee to withdraw from the Collection Account for distribution
 to the Servicer, in immediately available funds, an amount equal to the sum
 of (i) the aggregate amount of collections on Actuarial Receivables with
 respect to which the Servicer has made Actuarial Advances in a prior
 Collection Period that are allocable to the reimbursement of such Actuarial
 Advances pursuant to Section 4.3(a) and (ii) the aggregate amount of
 Actuarial Advances that the Servicer has not been reimbursed for pursuant
 to this Section 4.4(d), Section 4.5(b) or Section 4.5(c) with respect to
 Actuarial Receivables that became Defaulted Receivables in the related
 Collection Period.
  
           (e)  On each Payment Date, the Servicer shall instruct the
 Indenture Trustee to withdraw from the Collection Account for distribution
 to the Servicer, in immediately available funds, an amount equal to the sum
 of (i) the aggregate amount of collections on Final Payment Receivables in
 the related Collection Period that are allocable to the reimbursement of
 Last Scheduled Payment Advances pursuant to Section 4.3(a) and (ii) the
 aggregate amount of losses on Last Scheduled Payments that the Servicer has
 recorded in its books and records during the related Collection Period to
 the extent such losses are allocable to Last Scheduled Payments with
 respect to which the Servicer has made Last Scheduled Payment Advances, but
 only to the extent such Last Scheduled Payment Advances have not already
 been reimbursed pursuant to this Section 4.4(e) or Section 4.5(b) or
 Section 4.5(c).
  
           SECTION 4.5  Additional Deposits.  (a)  The Indenture Trustee
 shall deposit in the Collection Account amounts required pursuant to
 Section 4.4(c).  The Servicer shall deposit in the Collection Account
 amounts required to be advanced by the Servicer pursuant to Sections 4.4(a)
 and (b).  The Seller and the Servicer shall deposit or cause to be
 deposited in the Collection Account the aggregate Purchase Amount with
 respect to Purchased Receivables pursuant to Section 2.3, 3.7 or 9.1.  The
 Indenture Trustee shall deposit in the Collection Account any amounts
 received pursuant to the Yield Supplement Agreement and any amounts
 received from the Letter of Credit Bank or the Yield Supplement Account
 pursuant to Article V on the date of receipt thereof.  All such deposits
 with respect to a Collection Period shall be made in immediately available
 funds no later than 10:00 a.m., New York City time, on the Payment Date
 related to such Collection Period.
  
           (b)  The Indenture Trustee shall, on or prior to 10:00 a.m., New
 York City time, on the Payment Date relating to each Collection Period make
 the following withdrawals from the Supplemental Reserve Account in the
 following order of priority (in each case as set forth in the Servicer's
 Certificate for such Payment Date):  (i) an amount equal to the
 Supplemental Reserve Account Advance Draw Amount, if any, calculated by the
 Servicer pursuant to Section 4.6(b),  and shall pay such amount to the
 Servicer and (ii) an amount equal to the Supplemental Reserve Account TRP
 Draw Amount, if any, calculated by the Servicer pursuant to Section 4.6(b),
 and shall deposit such funds to the Collection Account.
  
           (c)  The Indenture Trustee shall, on or prior to 10:00 a.m., New
 York City time, on the Payment Date relating to each Collection Period make
 the following withdrawals from the Reserve Account in the following order
 of priority (in each case as set forth in the Servicer's Certificate for
 such Payment Date):  (i) an amount equal to the Reserve Account Advance
 Draw Amount, if any, calculated by the Servicer pursuant to Section 4.6(b),
 and shall pay such amount to the Servicer and (ii) an amount equal to the
 Reserve Account TRP Draw Amount, if any, calculated by the Servicer
 pursuant to Section 4.6(b), and shall deposit to the Collection Account.
  
           SECTION 4.6  Allocation of Total Available Funds.  (a)  On each
 Payment Date, the Indenture Trustee shall cause to be made the following
 transfers and distributions in immediately available funds in the amounts
 set forth in the Servicer's Certificate for such Payment Date:
  
                (i)  To the Collection Account from the Payahead Account (if
      the Monthly Remittance Conditions are not then satisfied) or otherwise
      from amounts remitted by the Servicer pursuant to Section 4.1(g) an
      amount equal to the sum of: 
  
           (A)   the aggregate portion of  Payaheads constituting Scheduled
           Payments with respect to the preceding Collection Period and
           prepayments in full received during the preceding Collection
           Period, as required by Sections 4.3 and 4.4(a); and  
  
           (B)  the Payahead Balance, if any, relating to any Purchased
           Receivable; 
  
                (ii)  From the Collection Account to the Payahead Account
      or,  if the Monthly Remittance Conditions are then satisfied, to the
      Servicer, the aggregate Payaheads received during the preceding
      Collection Period, as required by Section 4.3.
  
           (b)  On each Determination Date, the Servicer shall calculate the
 Available Funds, the Total Servicing Fee, the Accrued Note Interest for
 each Class of Notes, the Scheduled Principal, the Principal Distribution
 Amount, the Last Scheduled Payment Principal Collections, the Negative
 Carry Amount, if any, in each case with respect to the following Payment
 Date.  In addition, on each Determination Date the Servicer shall calculate
 the following amounts with respect to the following Payment Date:
  
            (i)  an amount equal to the lesser of (x) the amount, if any,
      by which the aggregate amount payable to the Servicer out of the
      Collection Account on the related Payment Date as reimbursement for
      Actuarial Advances pursuant to Section 4.4(d) and for Last Scheduled
      Payment Advances pursuant to Section 4.4(e) exceeds the amount in the
      Collection Account available for such purpose (without giving effect
      to any deposits thereto from amounts in the Reserve Account or the
      Supplemental Reserve Account but giving effect to all other deposits
      to the Collection Account required to be made on such Payment Date)
      and (y) the Supplemental Reserve Account Amount for such Payment Date
      (without giving effect to any deposits of Total Available Funds but
      giving effect to  all other deposits to the Supplemental Reserve
      Account on such Payment Date)  (the "Supplemental Reserve Account
      Advance Draw Amount"); 
  
            (ii)  an amount equal to the lesser of (x) the amount, if
      any, by which the amount specified in clause (x) of paragraph (i)
      above exceeds the  Supplemental Reserve Account Advance Draw Amount
      for such Payment Date and (y) the Reserve Account Amount for such
      Payment Date (without giving effect to any deposits of Total Available
      Funds on such Payment Date)  (the "Reserve Account Advance Draw
      Amount"); 
  
            (iii)  an amount equal to the lesser of (x) the amount, if any,
      by which the Total Required Payment for such Payment Date exceeds
      the Available Funds for such Payment Date and (y) an amount equal to
      the Supplemental Reserve Account Amount (without giving effect to any
      deposits of Total Available Funds on such Payment Date) for such
      Payment Date, less the Supplemental Reserve Account Advance Draw
      Amount for such Payment Date  (the "Supplemental Reserve Account TRP
      Draw Amount");  
  
            (iv)  an amount equal to the lesser of (x) the amount, if
      any, by which the specified in clause (x) of paragraph (iii) above
      exceeds the Supplemental Reserve Account TRP Draw Amount for such
      Payment Date and (y) the Reserve Account Amount (without giving effect
      to any deposits of Total Available Funds on such Payment Date) for
      such Payment Date less the Reserve Account Advance Draw Amount for
      such Payment Date  (the "Reserve Account TRP Draw Amount"); 
  
           (v)  the Total Available Funds for such Payment Date;  
  
           (vi)  the Reserve Account Amount with respect to such Payment
      Date after giving effect to the Reserve Account Advance Draw Amount
      and the Reserve Account TRP Draw Amount for such Payment Date, and
      the difference, if any, between the Reserve Account Amount and the
      Specified Reserve Balance for such Payment Date; and 
  
           (vii)  the Supplemental Reserve Account Amount with respect to
      such Payment Date after giving effect to the Supplemental Reserve
      Account Advance Draw Amount and the Supplemental Reserve Account TRP
      Draw Amount for such Payment Date, and the difference, if any, between
      the Supplemental Reserve Account Amount and the Maximum Supplemental
      Reserve Amount for such Payment Date. 
  
           (c)  On each Payment Date, the Servicer shall instruct the
 Indenture Trustee (based on the information contained in the Servicer's
 Certificate delivered on the related Determination Date pursuant to Section
 3.9) to withdraw the Total Available Funds on deposit in the Collection
 Account for the related Collection Period and make the following payments
 and deposits for such Payment Date in the following order of priority:
  
                (i)  to the Servicer, the Total Servicing Fee;
  
                (ii)  to the Note Payment Account, the Accrued Note Interest
      for 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 the Total Available Funds.
  
           SECTION 4.7  Reserve Account; Supplemental Reserve Account.  (a) 
 The Seller shall, prior to the Closing Date, establish and maintain a
 segregated trust account in the name of the Indenture Trustee at a
 Qualified Institution or Qualified Trust Institution (which shall initially
 be the corporate trust department of Bank of Tokyo - Mitsubishi Trust
 Company), which shall be designated as the "Reserve Account".  The Reserve
 Account shall be under the sole dominion and control of the Indenture
 Trustee; provided, that the Servicer may make deposits to the Reserve
 Account in accordance with this Agreement and the Indenture.  On the
 Closing Date, the Seller will deposit the Reserve Initial Deposit into the
 Reserve Account from the net proceeds of the sale of the Notes.  On each
 Subsequent Transfer Date, the Servicer shall instruct Indenture Trustee to
 withdraw from the Pre-Funding Account and deposit to the Reserve Account on
 such Subsequent Transfer Date an amount equal to the applicable Subsequent
 Reserve Account Deposit as provided in Section 4.8(a).  The Reserve Account
 and all amounts, securities, investments, financial assets and other
 property deposited in or credited to the Reserve Account (the "Reserve
 Account Property") has been conveyed by the Seller to the Trust pursuant to
 Section 2.1(a).  Pursuant to the Indenture, the Trust will pledge all of
 its right, title and interest in, to and under the Reserve Account and the
 Reserve Account Property to the Indenture Trustee on behalf of the
 Noteholders to secure its obligations under the Notes and the Indenture.
  
           The Reserve Account Property shall, to the extent permitted by
 applicable law, rules and regulations, be invested, as directed in writing
 by the Servicer, by the bank or trust company then maintaining the Reserve
 Account in Permitted Investments that mature not later than the Business
 Day immediately preceding the next Payment Date, and such Permitted
 Investments shall be held to maturity.  All interest and other income (net
 of losses and investment expenses) on funds on deposit in the Reserve
 Account shall, upon the written direction of the Servicer, be paid to the
 Seller on any Payment Date to the extent that funds on deposit therein, as
 certified by the Servicer, exceed the Specified Reserve Balance.  In the
 event the Reserve Account is no longer to be maintained at the corporate
 trust department of Bank of Tokyo - Mitsubishi Trust Company, the Servicer
 shall, with the Indenture Trustee's or Owner Trustee's assistance as
 necessary, cause the Reserve Account to be moved to a Qualified Institution
 or a Qualified Trust Institution within ten (10) Business Days (or such
 longer period not to exceed thirty (30) calendar days as to which each
 Rating Agency may consent). 
  
           (b)  The Seller shall, prior to the Closing Date, establish and
 maintain a segregated trust account in the name of the Indenture Trustee at
 a Qualified Institution or Qualified Trust Institution (which shall
 initially be the corporate trust department of Bank of Tokyo - Mitsubishi
 Trust Company), which shall be designated as the "Supplemental Reserve
 Account."  The Supplemental Reserve Account shall be under the sole
 dominion and control of the Indenture Trustee; provided, that the Servicer
 may make deposits to the Supplemental Reserve Account in accordance with
 this Agreement and the Indenture.  The Supplemental Reserve Account and all
 amounts, securities, investments, financial assets and other property
 deposited in or credited to the Supplemental Reserve Account (the
 "Supplemental Reserve Account Property") has been conveyed by the Seller to
 the Trust pursuant to Section 2.1(a).  Pursuant to the Indenture, the Trust
 will pledge all of its right, title and interest in, to and under the
 Supplemental Reserve Account and the Supplemental Reserve Account Property
 to the Indenture Trustee on behalf of the Noteholders to secure its
 obligations under the Notes and the Indenture.
  
           The Supplemental Reserve Account Property shall, to the extent
 permitted by applicable law, rules and regulations, be invested, as
 directed in writing by the Servicer, by the bank or trust company then
 maintaining the Supplemental Reserve Account in Permitted Investments that
 mature not later than the Business Day immediately preceding the next
 Payment Date, and such Permitted Investments shall be held to maturity. 
 All interest and other income (net of losses and investment expenses) on
 funds on deposit in the Supplemental Reserve Account shall, upon the
 written direction of the Servicer, be paid to the Seller on any Payment
 Date to the extent that funds on deposit therein prior to making any
 deposits or withdrawals therefrom on such Payment Date, as certified by the
 Servicer, exceed the Maximum Supplemental Reserve Amount.  In the event the
 Supplemental Reserve Account is no longer to be maintained at the corporate
 trust department of Bank of Tokyo - Mitsubishi Trust Company, the Servicer
 shall, with the Indenture Trustee's or Owner Trustee's assistance as
 necessary, cause the Supplemental Reserve Account to be moved to a
 Qualified Institution or a Qualified Trust Institution within ten (10)
 Business Days (or such longer period not to exceed thirty (30) calendar
 days as to which each Rating Agency may consent). 
  
           (c)  With respect to any Reserve Account Property or Supplemental
 Reserve Account Property:
  
                (i)  any Reserve Account Property or Supplemental Reserve
      Account Property that is a "financial asset" as defined in Section 8-
      102(a)(9) of the UCC shall be physically delivered to, or credited to
      an account in the name of, the Qualified Institution or Qualified
      Trust Institution maintaining the Reserve Account or Supplemental
      Reserve Account, as applicable, in accordance with such institution's
      customary procedures such that such institution establishes a
      "securities entitlement" in favor of the Indenture Trustee with
      respect thereto;
  
                (ii)  any Reserve Account Property or Supplemental Reserve
      Account Property that is held in deposit accounts shall be held solely
      in the name of the Indenture Trustee at one or more depository
      institutions having the Required Rating and each such deposit account
      shall be subject to the exclusive custody and control of the Indenture
      Trustee and the Indenture Trustee shall have sole signature authority
      with respect thereto; and
  
                (iii)  except for any deposit accounts specified in clause
      (ii) above, the Reserve Account and the Supplemental Reserve Account
      shall only be invested in securities or in other assets which the
      Qualified Institution or Qualified Trust Institution maintaining the
      Reserve Account or Supplemental Reserve Account, as applicable, agrees
      to treat as "financial assets" as defined in Section 8-102(a)(9) of
      the UCC.
  
           (d)  If the amount on deposit in the Reserve Account on any
 Payment Date (after giving effect to all deposits thereto or withdrawals
 therefrom on such Payment Date) is greater than the Specified Reserve
 Balance for such Payment Date, the Servicer shall instruct the Indenture
 Trustee to distribute the amount of such excess to the Seller; provided
 that the Indenture Trustee and the Owner Trustee hereby release, on each
 Payment Date, their security interest in, to and under Reserve Account
 Property distributed to the Seller.
  
           (e)  If the amount on deposit in the Supplemental Reserve Account
 on any Payment Date (after giving effect to all deposits thereto or
 withdrawals therefrom on such Payment Date) is greater than the Maximum
 Supplemental Reserve Amount, the Servicer shall instruct the Indenture
 Trustee to distribute the amount of such excess to the Seller; provided
 that the Indenture Trustee hereby releases, on each Payment Date, its
 security interest, in, to and under the Supplemental Reserve Account
 Property distributed to the Seller.
  
           (f)  Following the payment in full of the aggregate principal
 balance of the Notes and the Certificate Balance and of all other amounts
 owing or to be distributed hereunder or under the Indenture or the Trust
 Agreement to Noteholders or Certificateholders and the termination of the
 Trust, any remaining Reserve Account Property and Supplemental Reserve
 Account Property shall be distributed to the Seller.
  
           SECTION 4.8  Pre-Funding Account.  (a)  On the Closing Date, the
 Indenture Trustee shall deposit, on behalf of the Seller, in the
 Pre-Funding Account $[                   ] from the net proceeds of the
 sale of the Notes.  On each Subsequent Transfer Date, the Servicer shall
 instruct the Indenture Trustee to withdraw the following amounts from the
 Pre-Funding Account:  (i) an amount equal to the aggregate Principal
 Balance of the Subsequent Receivables transferred to the Trust on such
 Subsequent Transfer Date less an amount equal to the sum of the amounts
 described in clauses (ii), (iii) and (iv) of this sentence, which amount
 the Indenture shall distribute to the Seller, (ii) the Subsequent Reserve
 Account Deposit for such Subsequent Transfer Date, which amount the
 Indenture Trustee shall deposit to the Reserve Account on behalf of the
 Seller, (iii) the Subsequent Yield Supplement Account Deposit, which amount
 the Indenture Trustee shall deposit to the Yield Supplement Account on
 behalf of the Seller and (iv) if the Yield Supplement Account has not been
 replaced by a Yield Supplement Letter of Credit on or prior to such
 Subsequent Transfer Date, the Subsequent Yield Supplement Account Deposit
 for such Subsequent Transfer Date, which amount the Indenture Trustee shall
 deposit to the Yield Supplement Account on behalf of the Seller.
  
           (b)  If the Pre-Funded Amount has not been reduced to zero on
 the Payment Date on which the Pre-Funding Period ends (or, if the
 Pre-Funding Period does not end on a Payment Date, on the first Payment
 Date following the end of the Pre-Funding Period), after giving effect to
 any reductions in the Pre-Funded Amount on such date pursuant to paragraph
 (a), the Servicer shall instruct the Indenture Trustee to withdraw from the
 Pre-Funding Account on such Payment Date  (or, if the Pre-Funding Period
 does not end on a Payment Date, on the first Payment Date following the end
 of the Pre-Funding Period), the amount remaining in the Pre-Funding Account
 at such time exclusive of the Pre-Funding Account Investment Earnings, if
 any, for the related Collection Period (such remaining amount being the
 "Remaining Pre-Funded Amount") and deposit such amount in the Collection
 Account for inclusion in the Available Funds for such Payment Date.  The
 Pre-Funding Account Investment Earnings for the related Collection Period
 (together with any other interest and other income (net of losses and
 expenses) earned on amounts on deposit in the Pre-Funding Account that are
 on deposit in the Pre-Funding Account) shall be deposited to the Collection
 Account.
  
           SECTION 4.9  Negative Carry Account.  On the Closing Date, the
 Seller shall deposit the Negative Carry Account Initial Deposit into the
 Negative Carry Account.  On each Payment Date, the Servicer shall instruct
 the Indenture Trustee to withdraw from the Negative Carry Account and
 deposit into the Collection Account an amount equal to the lesser of (x)
 the amount, if any, on deposit in the Negative Carry Account on such
 Payment Date and (y) the Negative Carry Amount, if any, for the related
 Collection Period.  If the amount on deposit in the Negative Carry Account
 on any Payment Date (after giving effect to the withdrawal therefrom of the
 Negative Carry Amount, if any, for such Payment Date) is greater than the
 Required Negative Carry Account Balance for such Payment Date, the excess
 shall be released to the Seller on such Payment Date.  On the Payment Date
 on which the Pre-Funding Period ends (or, if the Pre-Funding Period does
 not end on a Payment Date, on the first Payment Date following the end of
 the Pre-Funding Period), the Servicer shall instruct the Indenture Trustee
 to release to the Seller on such Payment Date all amounts remaining on
 deposit in the Negative Carry Account after giving effect to any
 withdrawals of the Negative Carry Amount on such Payment Date.
  
           SECTION 4.10  Net Deposits.  As an administrative convenience
 only, unless the Servicer is required to remit collections pursuant to the
 first sentence of Section 4.2, the Seller and the Servicer may make any
 remittance pursuant to this Article IV with respect to a Collection Period
 net of distributions to be made to the Seller or the Servicer with respect
 to such Collection Period.  Nonetheless, such obligations shall remain
 separate obligations, no party shall have a right of offset, and each such
 party shall account for all of the above described remittances and
 distributions as if the amounts were deposited and/or transferred
 separately.
  
           SECTION 4.11  Statements to Noteholders and Certificateholders. 
 On or prior to each Payment Date, the Servicer shall provide to the
 Indenture Trustee (with copies to the Rating Agencies and each Paying
 Agent) for the Indenture Trustee to forward to each Noteholder of record as
 of the most recent Record Date and to the Owner Trustee (with copies to the
 Rating Agencies and to each Paying Agent) for the Owner Trustee to forward
 to each Certificateholder of record as of the most recent Record Date a
 statement in substantially the forms of Exhibits B and C, respectively,
 setting forth at least the following information as to the Notes and the
 Certificates to the extent applicable:
  
                (i)  the amount of such distribution allocable to principal
      paid to each Class of Notes and to the Certificates;
  
                (ii)  the amount of such distribution allocable to interest
      paid to each Class of Notes;
  
                (iii)  the Yield Supplement Amount;
  
                (iv)  the amount of the Total Servicing Fee with respect to
      the related Collection Period;
  
                (v)  the aggregate outstanding principal balance of each
      Class of Notes, the applicable Note Pool Factor, the Certificate
      Balance and the Certificate Pool Factor as of the close of business on
      the last day of the preceding Collection Period, after giving effect
      to payments allocated to principal reported under clause (i) above;
  
                (vi)  the Pool Balance, the Level Pay Pool Balance and the
      Last Scheduled Payment Pool Balance, in each case as of the close of
      business on the last day of the related Collection Period; 
  
                (vii)  the amounts of the Interest Carryover Shortfall, if
      any, for the next Payment Date, and the Principal Carryover Shortfall,
      if any, for such Payment Date and the portion thereof attributable to
      each Class of Notes;
  
                (viii)  the amount of the aggregate Realized Losses, if any,
      with respect to the related Collection Period;
  
                (ix)  the balance of the Reserve Account on such Payment
      Date, after giving effect to changes therein on such Payment Date;
  
                (x)  the balance of the Supplemental Reserve Account on such
      Payment Date, after giving effect to changes therein on such Payment
      Date;
  
                (xi)  the aggregate Purchase Amount of Receivables
      repurchased by the Seller or purchased by the Servicer, if any, with
      respect to the related Collection Period; 
  
                (xii)  the amount of Actuarial Advances and Last Scheduled
      Payment Advances, if any, with respect to the related Collection
      Period;
  
                (xiii)  for each such Payment Date during the Pre-Funding
      Period and the Payment Date that is on or immediately following the
      end of the Pre-Funding Period, (A) the amount, if any, withdrawn from
      the Pre-Funding Account to purchase Subsequent Receivables during the
      related Collection Period, (B) the remaining Pre-Funded Amount, if
      any, (C) the Negative Carry Amount, if any, for the related Collection
      Period, and (D) the amount remaining on deposit in the Negative Carry
      Account, if any, after all withdrawals, if any, made on such Payment
      Date; and
  
                (xiv)  for the first Payment Date on or immediately
      following the end of the Pre-Funding Period, the Remaining Pre-Funded
      Amount, if any.
  
           Each amount set forth on the Payment Date statement pursuant to
 clauses (i), (ii), (iii), (iv) and (vii) above shall be expressed as a
 dollar amount per $1,000 of original principal balance of a Certificate or
 Note, as applicable. 
  
           SECTION 4.12  Control of Securities Accounts.  Notwithstanding
 anything else contained herein, the Trust agrees that each of the
 Collection Account, the Pre-Funding Account, the Note Payment Account, the
 Reserve Account, the Supplemental Reserve Account, the Negative Carry
 Account and the Yield Supplement Account will only be established at a
 Qualified Institution or Qualified Trust Institution that agrees
 substantially as follows:  (i) it will comply with "entitlement orders" (as
 defined in Section 8-102(a)(8) of the UCC; i.e., orders directing the
 transfer or redemption of any financial asset) relating to such accounts
 issued by the Indenture Trustee without further consent by the Trust; (ii)
 until the termination of the Indenture, it will not enter into any other
 agreement  relating to any such account pursuant to which it agrees to
 comply with entitlement orders of any Person other than the Indenture
 Trustee; and (iii) all assets delivered or credited to it in connection
 with such accounts and all investments thereof will be promptly credited to
 such accounts.
  
  
                                  ARTICLE V

                    YIELD SUPPLEMENT LETTER OF CREDIT AND
                        THE YIELD SUPPLEMENT ACCOUNT 
  
           SECTION 5.1  Yield Supplement Letter of Credit and the Yield
 Supplement Account.  (a)  The Servicer shall, prior to the Closing Date,
 establish and maintain a segregated trust account in the name of the
 Indenture Trustee at a Qualified Institution or Qualified Trust Institution
 (which shall initially be the corporate trust department of Bank of Tokyo -
 Mitsubishi  Trust Company), which shall be designated as the "Yield
 Supplement Account."  Amounts on deposit in the Yield Supplement Account
 will be used for the payment of any Yield Supplement Amounts required to be
 paid on any Payment Date pursuant to the Yield Supplement Agreement which
 MMCA has not paid as of such Payment Date.  The Yield Supplement Account
 shall be under the sole dominion and control of the Indenture Trustee
 provided, that the Servicer may make deposits to and direct the Indenture
 Trustee to make withdrawals from the Yield Supplement Account in accordance
 with this Agreement and the Yield Supplement Agreement.  On the Closing
 Date, the Seller shall deposit an amount equal to the Initial Yield
 Supplement Amount into the Yield Supplement Account from the net proceeds
 of the sale of the Notes.  On each Subsequent Transfer Date, the Servicer
 shall instruct the Indenture Trustee to withdraw from the Pre-Funding
 Account and deposit to the Yield Supplement Account an amount equal to the
 applicable Subsequent Yield Supplement Account Deposit unless the Yield
 Supplement Account has been replaced by a Yield Supplement Letter of Credit
 on or prior to such Subsequent Transfer Date, in which case the Servicer
 shall cause the amount available to be drawn under the Yield Supplement
 Letter of Credit as of such Subsequent Transfer Date to be no less than the
 Specified Yield Supplement Account Balance as of such Subsequent Transfer
 Date after giving effect to the transfer to the Trust of the related
 Subsequent Receivables.  To the extent, on any Payment Date, the amount on
 deposit in the Yield Supplement Account (after giving effect to any
 withdrawals to be made on such Payment Date, but exclusive of net
 investment income) is greater than the Specified Yield Supplement Account
 Balance for such Payment Date, then, in such event, the Servicer shall
 instruct the Indenture Trustee in writing to pay such excess amount to the
 Seller.
  
           All amounts held in the Yield Supplement Account shall be
 invested, as directed in writing by the Servicer, by the bank or trust
 company then maintaining the Yield Supplement Account in Permitted
 Investments that mature not later than the Business Day immediately
 preceding the next Payment Date and such Permitted Investments shall be
 held to maturity.  All interest and other income (net of losses and
 investment expenses) on funds on deposit in the Yield Supplement Account
 shall be withdrawn from the Yield Supplement Account at the written
 direction of the Servicer and shall be paid to the Seller.  In the event
 that the Yield Supplement Account is no longer to be maintained at the
 corporate trust department of Bank of Tokyo - Mitsubishi Trust Company, the
 Servicer shall, with the Indenture Trustee's assistance as necessary, cause
 the Yield Supplement Account to be moved to a Qualified Institution or a
 Qualified Trust Institution within ten (10) Business Days (or such longer
 period not to exceed thirty (30) calendar days as to which each Rating
 Agency may consent). 
  
           The Seller hereby sells, conveys and transfers to the Trust the
 Yield Supplement Account, all funds and investments on deposit therein or
 credited thereto and all proceeds thereof, subject, however, to the
 limitations set forth below. 
  
           Pursuant to the Indenture, the Trust will pledge its rights under
 the Yield Supplement Agreement (including its rights to amounts on deposit
 in the Yield Supplement Account) to the Indenture Trustee to secure its
 obligations under the Notes and the Indenture.  Such sale, conveyance and
 transfer of the Yield Supplement Account by the Seller to the Trust, and
 such pledge by the Trust of its rights to amounts in the Yield Supplement
 Account to the Indenture Trustee, shall be subject to the following
 limitations: 
  
                (i)  All or a portion of the Yield Supplement Account may be
      invested and reinvested in the manner specified in Section 5.1(a) in
      accordance with written instructions from the Servicer.  All such
      investments shall be made in the name of the Indenture Trustee and all
      income and gain realized thereon shall be solely for the benefit of
      the Seller and shall be payable by the Indenture Trustee to the Seller
      upon written direction of the Servicer as specified in Section 5.1(a);
  
                (ii)  If, with respect to any Collection Period, MMCA shall
      have failed to make or cause to be made in full the remittance of the
      Yield Supplement Amount on the date required by the Yield Supplement
      Agreement, the Indenture Trustee not later than 10:00 a.m. (New York
      City time) on the Payment Date, shall, upon the written direction of
      the Servicer, withdraw from the Yield Supplement Account and deposit
      into the Collection Account the amount of the shortfall between the
      amount of funds that are required to be remitted by MMCA with respect
      to the Yield Supplement Agreement as set forth in the Servicer's
      Certificate and the amount of funds actually so remitted and to the
      extent of any remaining shortfall, the Indenture Trustee shall
      withdraw an amount equal thereto from the Supplemental Reserve
      Account, and to the extent of any remaining shortfall from the Reserve
      Account, and deposit such amounts in the Collection Account; and
  
                (iii)  Upon termination of this Agreement in accordance with
      Section 9.1 or (a) in the event that the Seller obtains a Yield
      Supplement Letter of Credit or (b) the Seller otherwise satisfies the
      requirements with respect to the Yield Supplement Agreement
      established by the Rating Agencies, in either case as evidenced by
      satisfaction of the Rating Agency Condition and, in either case,
      delivers to the Indenture Trustee an Opinion of Counsel to the effect
      that the contemplated action will not adversely affect the status of
      the Trust as a partnership for Federal income and Applicable Tax State
      income and franchise tax purposes and an Officer's Certificate of the
      Seller that all conditions to the liquidation of the Yield Supplement
      Account have been satisfied, any amounts on deposit in the Yield
      Supplement Account shall, upon written request of the Seller, be paid
      to the Seller.
  
           (b)  If a Yield Supplement Letter of Credit has been obtained by
 MMCA, and if, with respect to any Collection Period, MMCA shall have failed
 to make or cause to be made in full the remittance of the Yield Supplement
 Amount, upon written notice by the Servicer of such failure (which notice
 shall be given no later than 10:00 a.m. (New York City time) on the Payment
 Date for such Collection Period), the Indenture Trustee shall draw on the
 Yield Supplement Letter of Credit in accordance with the terms thereof, in
 the amount of the shortfall between the amount of funds with respect to the
 Yield Supplement Amount that are required to be remitted by MMCA with
 respect to the Yield Supplement Agreement as set forth in the Servicer's
 Certificate and the amount of funds actually so remitted as set forth in
 the Servicer's Certificate.  Any such draw on the Yield Supplement Letter
 of Credit shall be made after receipt of the related Servicer's Certificate
 on or before 11:00 a.m. (New York City time) on the Payment Date for such
 Collection Period.  Upon receipt of a request for a draw by the Indenture
 Trustee under the Yield Supplement Letter of Credit, the Letter of Credit
 Bank is to promptly make a payment to the Indenture Trustee in an amount
 equal to the Yield Supplement Amount (minus payments made on the Yield
 Supplement Agreement), and the Indenture Trustee shall deposit into the
 Collection Account pursuant to Section 4.5 the amount received from the
 Letter of Credit Bank in respect of such drawing.  The Servicer shall
 include in each Servicer's Certificate, or in an Officer's Certificate
 provided to the Indenture Trustee with each Servicer's Certificate, the
 Stated Amount (as defined in the Yield Supplement Letter of Credit) of the
 Yield Supplement Letter of Credit as of the close of business on the last
 day of the Collection Period preceding the date of such Servicer's
 Certificate.  In the event that the rating of the Letter of Credit Bank
 declines below the Required Rating, the Servicer shall promptly notify the
 Indenture Trustee in writing of such decline, and upon receipt of such
 notification, the Indenture Trustee shall, unless a suitable replacement
 letter of credit shall have been delivered, promptly draw the full amount
 available under the Yield Supplement Letter of Credit and deposit such
 amount in the Yield Supplement Account or obtain funds in the amount
 required for deposit from the Yield Supplement Account.
  
  
                                 ARTICLE VI

                                 THE SELLER
  
           SECTION 6.1  Representations, Warranties and Covenants of Seller. 
 The Seller makes the following representations, warranties and covenants on
 which the Trust is deemed to have relied in acquiring the Trust Property. 
 The representations, warranties and covenants speak as of the execution and
 delivery of this Agreement in the case of the Initial Receivables and the
 other Trust Property related thereto, and as of the related Subsequent
 Transfer Date in the case of the Subsequent Receivables and the other Trust
 Property related thereto, and shall survive the sale of the Trust Property
 to the Trust and the pledge thereof by the Trust to the Indenture Trustee
 pursuant to the Indenture:
  
           (a)  Organization and Good Standing.  The Seller has been duly
 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 Trust and has duly authorized such sale and
 assignment to the Trust by all necessary corporate action; and the
 execution, delivery, and performance of this Agreement and the other Basic
 Documents to which it is a party have been, and the execution, delivery and
 performance of each Second-Tier Subsequent Assignment has been or will be
 on or before the related Subsequent Transfer Date, duly authorized by the
 Seller by all necessary corporate action.
  
           (d)  Valid Sale; Binding Obligation.  This Agreement effects a
 valid sale, transfer and assignment of the Initial Receivables and the
 other Trust Property related thereto conveyed by the Seller to the Trust
 hereunder and this Agreement together with each Second-Tier Subsequent
 Assignment will effect a valid sale, transfer and assignment of the related
 Subsequent Receivables and the other Trust Property related thereto, in
 each case enforceable against creditors of and purchasers from the Seller;
 and this Agreement and the other Basic Documents to which the Seller is a
 party constitute, and each Second-Tier Subsequent Assignment when executed
 and delivered by the Seller will constitute, legal, valid, and binding
 obligations of the Seller, enforceable against the Seller in accordance
 with their terms, subject, as to enforceability, to applicable bankruptcy,
 insolvency, reorganization, conservatorship, receivership, liquidation and
 other similar laws and to general equitable principles.
  
           (e)  No Violation.  The execution, delivery and performance by
 the Seller of this Agreement and the other Basic Documents to which the
 Seller is a party and the consummation of the transactions contemplated
 hereby and thereby and the fulfillment of the terms hereof and thereof will
 not conflict with, result in any breach of any of the terms and provisions
 of, or constitute (with or without notice or lapse of time or both) a
 default under, the certificate of 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.
  
           SECTION 6.2  Liability of Seller; Indemnities.  The Seller shall
 be liable in accordance herewith only to the extent of the obligations
 specifically undertaken by the Seller under this Agreement, and hereby
 agrees to the following:
  
           (a)  The Seller shall indemnify, defend, and hold harmless the
 Trust, the Owner Trustee and the Indenture Trustee from and against any
 taxes that may at any time be asserted against any such Person with respect
 to, and as of the date of, the sale of the Receivables to the Trust or the
 issuance and original sale of the Notes or the Certificates, including any
 sales, gross receipts, general corporation, tangible personal property,
 privilege, or license taxes (but, in the case of the Trust, not including
 any taxes asserted with respect to ownership of the Receivables or Federal
 or other Applicable Tax State income taxes arising out of the transactions
 contemplated by this Agreement and the other Basic Documents) and costs and
 expenses in defending against the same.
  
           (b)  The Seller shall indemnify, defend, and hold harmless the
 Trust, the Owner Trustee, the Indenture Trustee, the Noteholders and the
 Certificateholders from and against any loss, liability or expense incurred
 by reason of (i) the Seller's willful misfeasance, bad faith, or negligence
 (other than errors in judgment) in the performance of its duties under this
 Agreement, or by reason of reckless disregard of its obligations and duties
 under this Agreement and (ii) the Seller's violation of Federal or state
 securities laws in connection with the registration or the sale of the
 Notes or the Certificates.
  
           (c)  The Seller shall indemnify, defend and hold harmless the
 Owner Trustee and the Indenture Trustee and their respective officers,
 directors, employees and agents from and against all costs, expenses,
 losses, claims, damages and liabilities arising out of or incurred in
 connection with the acceptance or performance of the trusts and duties
 contained herein and in the Trust Agreement, in the case of the Owner
 Trustee, and in the Indenture, in the case of the Indenture Trustee, except
 to the extent that such cost, expense, loss, claim, damage or liability: 
 (i)  shall be due to the willful misfeasance, bad faith or negligence
 (except for errors in judgment) of the Owner Trustee or the Indenture
 Trustee, as applicable; (ii) in the case of the Owner Trustee shall arise
 from the breach by the Owner Trustee of any of its representations or
 warranties set forth in Section 7.3 of the Trust Agreement or (iii) in the
 case of the Indenture Trustee shall arise from the breach by the Indenture
 Trustee of any of its representations and warranties set forth in the
 Indenture.
  
           (d)  The Seller shall pay any and all taxes levied or assessed
 upon all or any part of the Owner Trust Estate.
  
           (e)  Indemnification under this Section 6.2 shall survive the
 resignation or removal of the Owner Trustee or the Indenture Trustee and
 the termination of this Agreement and shall include reasonable fees and
 expenses of counsel and expenses of litigation.  If the Seller shall have
 made any indemnity payments pursuant to this Section 6.2 and the Person to
 or on behalf of whom such payments are made thereafter shall collect any of
 such amounts from others, such Person shall promptly repay such amounts to
 the Seller, without interest.
  
           SECTION 6.3  Merger or Consolidation of, or Assumption of the
 Obligations of, Seller.  Any Person (i) into which the Seller may be merged
 or consolidated, (ii) resulting from any merger, conversion, or
 consolidation to which the Seller shall be a party or (iii) that may
 succeed by purchase and assumption to all or substantially all of the
 business of the Seller, which Person in any of the foregoing cases executes
 an agreement of assumption to perform every obligation of the Seller under
 this Agreement, will be the successor to the Seller under this Agreement
 without the execution or filing of any document or any further act on the
 part of any of the parties to this Agreement; provided, however, that (x)
 the Seller shall have delivered to the Owner Trustee and the Indenture
 Trustee an Officer's Certificate and an Opinion of Counsel each stating
 that such merger, conversion, consolidation or succession and such
 agreement of assumption comply with this Section 6.3, and (y) the Seller
 shall have delivered to the Owner Trustee and the Indenture Trustee an
 Opinion of Counsel either (A) stating that, in the opinion of such counsel,
 all financing statements and continuation statements and amendments thereto
 have been executed and filed that are necessary to fully preserve and
 protect the interest of the Trust and the Indenture Trustee, respectively,
 in the Receivables and the other Trust Property, and reciting the details
 of such filings, or (B) stating that, in the opinion of such counsel, no
 such action shall be necessary to fully preserve and protect such interest. 
 The Seller shall provide notice of any merger, conversion, consolidation,
 or succession pursuant to this Section 6.3 to the Rating Agencies. 
 Notwithstanding anything herein to the contrary, the execution of the
 foregoing agreement of assumption and compliance with clauses (x) or (y)
 above shall be conditions to the consummation of the transactions referred
 to in clauses (i), (ii) or (iii) above.
  
           SECTION 6.4  Limitation on Liability of Seller and Others.  The
 Seller, and any director or officer or employee or agent of the Seller, may
 rely in good faith on the advice of counsel or on any document of any kind,
 prima facie properly executed and submitted by any Person respecting any
 matters arising hereunder.  The Seller shall not be under any obligation to
 appear in, prosecute, or defend any legal action that shall not be
 incidental to its obligations under this Agreement, and that in its opinion
 may involve it in any expense or liability.
  
           SECTION 6.5  Seller May Own Notes or Certificates.  The Seller,
 and any Affiliate of the Seller, may in its individual or any other
 capacity become the owner or pledgee of Notes or  Certificates with the
 same rights as it would have if it were not the Seller or an Affiliate
 thereof, except as otherwise expressly provided herein or in the other
 Basic Documents.  Except as set forth herein or in the other Basic
 Documents, Notes and Certificates so owned by or pledged to the Seller or
 such controlling, controlled or commonly controlled Person shall have an
 equal and proportionate benefit under the provisions of this Agreement and
 the other Basic Documents, without preference, priority, or distinction as
 among all of the Notes and Certificates.
  
  
                                 ARTICLE VII

                                THE SERVICER
  
           SECTION 7.1  Representations and Warranties of Servicer.  The
 Servicer makes the following representations and warranties on which the
 Trust is deemed to have relied in acquiring the Trust Property, and such
 representations and warranties speak as of the execution and delivery of
 this Agreement, in the case of the Initial Receivables and the other Trust
 Property related thereto, and as of the related Subsequent Transfer Date,
 in the case of the Subsequent Receivables and the other Trust Property
 related thereto, and shall survive the sale of the Trust Property to the
 Trust and the pledge thereof by the Trust pursuant to the Indenture:
  
           (a)  Organization and Good Standing.  The Servicer has been duly
 organized and is validly existing as a corporation in good standing under
 the laws of the state of its incorporation, with power and authority to own
 its properties and to conduct its business as such properties shall be
 currently owned and such business is presently conducted, and had at all
 relevant times, and shall have, power, authority, and legal right to
 acquire, own, sell, and service the Receivables and to hold the Receivable
 Files as custodian on behalf of the Trustee.
  
           (b)  Due Qualification.  The Servicer is duly qualified to do
 business as a foreign corporation in good standing, and has obtained all
 necessary licenses and approvals in all jurisdictions in which the
 ownership or lease of property or the conduct of its business (including
 the servicing of the Receivables as required by this Agreement) shall
 require such qualifications.
  
           (c)  Power and Authority.  The Servicer has the power and
 authority to execute and deliver this Agreement and the other Basic
 Documents to which it is a party and to carry out their terms, and the
 execution, delivery and performance of this Agreement and the other Basic
 Documents to which it is a party have been duly authorized by the Servicer
 by all necessary corporate action.
  
           (d)  Binding Obligation.  This Agreement and the other Basic
 Documents to which it is a party constitute legal, valid, and binding
 obligations of the Servicer, enforceable against the Servicer in accordance
 with their terms, subject, as to enforceability, to applicable bankruptcy,
 insolvency, reorganization, conservatorship, receivership, liquidation and
 other similar laws and to general equitable principles.
  
           (e)  No Violation.  The execution, delivery and performance by
 the Servicer of this Agreement and the other Basic Documents to which it is
 a party, the consummation of the transactions contemplated hereby and
 thereby and the fulfillment of the terms hereof and thereof will not
 conflict with, result in any breach of any of the terms and provisions of,
 or constitute (with or without notice or lapse of time or both) a default
 under, the certificate of incorporation or bylaws of the Servicer, or
 conflict with, or breach any of the terms or provisions of, or constitute
 (with or without notice or lapse of time or both) a default under, any
 indenture, agreement, mortgage, deed of trust or other instrument to which
 the Servicer is a party or by which the Servicer is bound or to which any
 of its properties are subject, or result in the creation or imposition of
 any lien upon any of its properties pursuant to the terms of any such
 indenture, agreement, mortgage, deed of trust or other instrument (other
 than this Agreement), or violate any law, order, rule, or regulation
 applicable to the Servicer or its properties of any Federal or state
 regulatory body, any court, administrative agency, or other governmental
 instrumentality having jurisdiction over the Servicer or any of its
 properties.
  
           (f)  No Proceedings.  There are no proceedings or investigations
 pending, or, to the Servicer's knowledge, threatened, before any court,
 regulatory body, administrative agency, or tribunal or other governmental
 instrumentality having jurisdiction over the Servicer or its properties: 
 (a) asserting the invalidity of this Agreement, the Indenture, any of the
 other Basic Documents, the Notes, or the Certificates, (b) seeking to
 prevent the issuance of the Notes or the Certificates or the consummation
 of any of the transactions contemplated by this Agreement, the Indenture or
 any of the other Basic Documents, (c) seeking any determination or ruling
 that might materially and adversely affect the performance by the Servicer
 of its obligations under, or the validity or enforceability of, this
 Agreement, the Indenture, any of the other Basic Documents, the Notes or
 the Certificates, or (d) that may adversely affect the Federal or
 Applicable Tax State income, excise, franchise or similar tax attributes of
 the Notes or the Certificates.
  
           SECTION 7.2  Liability of Servicer; Indemnities.  The Servicer
 shall be liable in accordance herewith only to the extent of the
 obligations specifically undertaken by the Servicer under this Agreement,
 and hereby agrees to the following:
  
           (a)  The Servicer shall defend, indemnify and hold harmless the
 Trust, the Owner Trustee, the Indenture Trustee, the Noteholders, the
 Certificateholders and the Seller from and against any and all costs,
 expenses, losses, damages, claims and liabilities, arising out of or
 resulting from the use, ownership or operation by the Servicer or any
 Affiliate thereof of a Financed Vehicle.
  
           (b)  The Servicer shall indemnify, defend and hold harmless the
 Trust, the Owner Trustee and the Indenture Trustee from and against any
 taxes that may at any time be asserted against any such Person with respect
 to the transactions contemplated herein or in the other Basic Documents, if
 any, including, without limitation, any sales, gross receipts, general
 corporation, tangible personal property, privilege or license taxes (but,
 in the case of the Trust, not including any taxes asserted with respect to,
 and as of the date of, the sale of the Receivables to the Trust or the
 issuance and original sale of the Notes and the Certificates and the
 issuance of the Certificates, or asserted with respect to ownership of the
 Receivables, or Federal or other Applicable Tax State income taxes arising
 out of the transactions contemplated by this Agreement and the other Basic
 Documents) and costs and expenses in defending against the same.
  
           (c)  The Servicer shall indemnify, defend and hold harmless the
 Trust, the Owner Trustee, the Indenture Trustee, the Noteholders, the
 Certificateholders and the Seller from and against any and all costs,
 expenses, losses, claims, damages and liabilities to the extent that such
 cost, expense, loss, claim, damage or liability arose out of, or was
 imposed upon any such Person through, the negligence, willful misfeasance
 or bad faith of the Servicer in the performance of its duties under this
 Agreement or any other Basic Document to which it is a party (except for
 errors in judgment), or by reason of reckless disregard of its obligations
 and duties under this Agreement or any other Basic Document to which it is
 a party.
  
           (d)  The Servicer shall indemnify, defend and hold harmless the
 Owner Trustee and the Indenture Trustee, as applicable, from and against
 all costs, expenses, losses, claims, damages and liabilities arising out of
 or incurred in connection with the acceptance or performance of the trusts
 and duties contained herein and in the other Basic Documents, if any,
 except to the extent that such cost, expense, loss, claim, damage or
 liability:  (a) shall be due to the willful misfeasance, bad faith or
 negligence (except for errors in judgment) of the Owner Trustee or the
 Indenture Trustee, as applicable; (b) relates to any tax other than the
 taxes with respect to which either the Seller or the Servicer shall be
 required to indemnify the Owner Trustee or the Indenture Trustee, as
 applicable; (c) in the case of the Owner Trustee, shall arise from the
 Owner Trustee's breach of any of its representations or warranties set
 forth in Section 7.3 of the Trust Agreement or, in the case of the
 Indenture Trustee, from the Indenture Trustee's breach of any of its
 representations or warranties set forth in the Indenture; or (d) in the
 case of the Indenture Trustee, shall arise out of or be incurred in
 connection with the performance by the Indenture Trustee of the duties of
 successor Servicer hereunder.
  
           In addition to the foregoing indemnities, if the Owner Trustee or
 the Indenture Trustee is entitled to indemnification by the Seller pursuant
 to Section 6.2 and the Seller is unable for any reason to provide such
 indemnification to the Owner Trustee or the Indenture Trustee, then the
 Servicer shall be liable for any indemnification that the Owner Trustee or
 the Indenture Trustee is entitled to under Section 6.2. 
  
           For purposes of this Section 7.2, in the event of the termination
 of the rights and obligations of MMCA (or any successor thereto pursuant to
 Section 8.2) as Servicer pursuant to Section 8.1, or a resignation by such
 Servicer pursuant to this Agreement, such Servicer shall be deemed to be
 the Servicer pending appointment of a successor Servicer (other than the
 Indenture Trustee) pursuant to Section 8.2. 
  
           Indemnification under this Section 7.2 by MMCA (or any successor
 thereto pursuant to Section 8.2) as Servicer, with respect to the period
 such Person was (or was deemed to be) the Servicer, shall survive the
 termination of such Person as Servicer or a resignation by such Person as
 Servicer as well as the termination of this Agreement or the resignation or
 removal of the Owner Trustee or the Indenture Trustee and shall include
 reasonable fees and expenses of counsel and expenses of litigation.  If the
 Servicer shall have made any indemnity payments pursuant to this Section
 and the recipient thereafter collects any of such amounts from others, the
 recipient shall promptly repay such amounts to the Servicer, without
 interest. 
  
           SECTION 7.3  Merger or Consolidation of, or Assumption of the
 Obligations of, Servicer.  Any Person (i) into which the Servicer may be
 merged or consolidated, (ii) resulting from any merger, conversion, or
 consolidation to which the Servicer shall be a party, or (iii) that may
 succeed by purchase and assumption to all or substantially all of the
 business of the Servicer, which Person in any of the foregoing cases is an
 Eligible Servicer and executes an agreement of assumption to perform every
 obligation of the Servicer under this Agreement, will be the successor to
 the Servicer under this Agreement without the execution or filing of any
 paper or any further act on the part of any of the parties to this
 Agreement; provided, however, that (x) the Servicer shall have delivered to
 the Owner Trustee and the Indenture Trustee an Officer's Certificate and an
 Opinion of Counsel each stating that such merger, conversion, consolidation
 or succession and such agreement of assumption comply with this Section
 7.3, and (y) the Servicer shall have delivered to the Owner Trustee and the
 Indenture Trustee an Opinion of Counsel either (A) stating that, in the
 opinion of such counsel, all financing statements and continuation
 statements and amendments thereto have been executed and filed that are
 necessary to fully preserve and protect the interest of the Trust and the
 Indenture Trustee, respectively, in the Receivables, and reciting the
 details of such filings, or (B) stating that, in the opinion of such
 Counsel, no such action shall be necessary to fully preserve and protect
 such interests.  The Servicer shall provide notice of any merger,
 conversion, consolidation or succession pursuant to this Section 7.3 to the
 Rating Agencies.  Notwithstanding anything herein to the contrary, the
 execution of the foregoing agreement or assumption and compliance with
 clauses (x) and (y) above shall be conditions to the consummation of the
 transactions referred to in clauses (i), (ii) or (iii) above.
  
           SECTION 7.4  Limitation on Liability of Servicer and Others.  (a) 
 Neither the Servicer nor any of the directors or officers or employees or
 agents of the Servicer shall be under any liability to the Trust, the
 Noteholders or  the Certificateholders, except as provided under this
 Agreement, for any action taken or for refraining from the taking of any
 action pursuant to this Agreement or for errors in judgment; provided,
 however, that this provision shall not protect the Servicer or any such
 Person against any liability that would otherwise be imposed by reason of
 willful misfeasance or bad faith in the performance of duties or by reason
 of reckless disregard of obligations and duties under this Agreement, or by
 reason of negligence in the performance of its duties under this Agreement
 (except for errors in judgment).  The Servicer and any director, officer or
 employee or agent of the Servicer may rely in good faith on any document of
 any kind prima facie properly executed and submitted by any Person in
 respect of any matters arising under this Agreement.
  
           (b)  Except as provided in this Agreement, the Servicer shall not
 be under any obligation to appear in, prosecute or defend any legal action
 that shall not be incidental to its duties to service the Receivables in
 accordance with this Agreement, and that in its opinion may involve it in
 any expense or liability; provided, however, that the Servicer may
 undertake any reasonable action that it may deem necessary or desirable in
 respect of this Agreement and the rights and duties of the parties to this
 Agreement and the interests of the Noteholders and Certificateholders under
 this Agreement.  In such event, the legal expenses and costs of such action
 and any liability resulting therefrom shall be expenses, costs and
 liabilities of the Servicer.
  
           SECTION 7.5  Servicer Not to Resign.  Subject to the provisions
 of Section 7.3, the Servicer shall not resign from its obligations and
 duties under this Agreement except upon a determination that the
 performance of its duties is no longer permissible under applicable law. 
 Any such determination permitting the resignation of the Servicer shall be
 evidenced by an Opinion of Counsel to such effect delivered to the Owner
 Trustee and the Indenture Trustee.  No such resignation shall become
 effective until the Indenture Trustee or a successor Servicer shall have
 (i) assumed the responsibilities and obligations of the Servicer in
 accordance with Section 8.2 and (ii) become the Administrator under the
 Administration Agreement pursuant to Section 8 thereof.
  
           SECTION 7.6  Servicer May Own Notes or Certificates.  The
 Servicer, and any Affiliate of the Servicer, may, in its individual or any
 other capacity, become the owner or pledgee of Notes or Certificates with
 the same rights as it would have if it were not the Servicer or an
 Affiliate thereof, except as otherwise expressly provided herein or in the
 other Basic Documents.  Except as set forth herein or in the other Basic
 Documents, Notes and Certificates so owned by or pledged to the Servicer or
 such Affiliate shall have an equal and proportionate benefit under the
 provisions of this Agreement, without preference, priority or distinction
 as among all of the Notes and Certificates.
  
  
                                ARTICLE VIII

                            SERVICING TERMINATION
  
           SECTION 8.1  Events of Servicing Termination.  (a)  The
 occurrence of any one of the following events shall constitute an event of
 servicing termination hereunder (each, an "Event of Servicing
 Termination"):
  
                (i)  Any failure by the Servicer to deliver to the Owner
      Trustee or the Indenture Trustee the Servicer's Certificate for any
      Collection Period, which shall continue beyond the earlier of three
      (3) Business Days from the date such Servicer's Certificate was due to
      be delivered and the related Payment Date, or any failure by the
      Servicer to make any required payment or deposit under this Agreement,
      which shall continue unremedied for a period of five (5) Business Days
      following the due date therefor (or, in the case of a payment or
      deposit to be made no later than a Payment Date, the failure to make
      such payment or deposit by such Payment Date); or
  
                (ii)  Any failure on the part of the Servicer duly to
      observe or to perform in any material respect any other covenant or
      agreement set forth in the Notes, the Certificates, or in this
      Agreement, which failure shall materially and adversely affect the
      rights of Noteholders or Certificateholders and continue unremedied
      for a period of thirty (30) days after the date on which written
      notice of such failure, requiring the same to be remedied, shall have
      been given to the Servicer by the Owner Trustee or the Indenture
      Trustee or to the Owner Trustee, the Indenture Trustee, the Seller and
      the Servicer by the Holders of Notes or Certificates, as applicable,
      evidencing not less than 25% of the principal balance of the then
      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, the
 Negative Carry 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, the Negative Carry 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, any Negative Carry Amount
 and any Yield Supplement Amounts for such Payment Date, plus to the extent
 necessary all amounts in the Supplemental Reserve Account, plus to the
 extent necessary all amounts in the Reserve Account, shall be used to make
 payments in full to Noteholders and Certificateholders in the manner set
 forth in Article IV.
  
           (b)  Unless otherwise required by the Rating Agencies as set
 forth in writing delivered to the Owner Trustee and the Indenture Trustee,
 if at the time the Servicer exercises its purchase option hereunder the
 Servicer's long-term unsecured debt has a rating lower than investment
 grade by the Rating Agencies, the Servicer shall deliver to the Owner
 Trustee and the Indenture Trustee on such Payment Date a letter from an
 Independent investment bank or an Independent public accountant to the
 effect that the price paid by the Servicer for the Receivables at the time
 of transfer pursuant to such purchase option represented a fair market
 price for such Receivables.
  
           (c)  Following the satisfaction and discharge of the Indenture
 and the payment in full of the principal of and interest on the Notes 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 Trust, with the consent of the Indenture
 Trustee, but without the consent of any of the Noteholders or the
 Certificateholders  to cure any ambiguity, to correct or supplement any
 provisions in this Agreement which may be inconsistent with any other
 provisions in this Agreement, or to add, change or eliminate any other
 provisions with respect to matters or questions arising under this
 Agreement that shall not be inconsistent with the provisions of this
 Agreement; provided, however, that such action shall not, as evidenced by
 an Opinion of Counsel delivered to the Owner Trustee and the Indenture
 Trustee, materially and adversely affect the interests of any Noteholder or
 Certificateholder.
  
           (b)  This Agreement may also be amended from time to time by the
 Seller, the Servicer and the Trust, with the consent of the Indenture
 Trustee, the consent of the Holders of Notes evidencing not less than 51%
 of Outstanding Amount of 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, the Specified Reserve Balance or the
 Maximum Supplemental Reserve Amount, without the consent of all adversely
 affected Noteholders or Certificateholders, (b) reduce the aforesaid
 percentage required to consent to any such amendment, without the consent
 of the Holders of all Notes and Certificates affected thereby or (c)
 adversely affect the rating of any Class of Notes by the Rating Agencies
 without the consent, as applicable, of Noteholders evidencing not less than
 66-2/3% of the Notes of such Class Outstanding.
  
           (c)  Prior to the execution of any amendment or consent pursuant
 to Section 10.1(b), the Servicer shall provide written notification of the
 substance of such amendment or consent to each Rating Agency.
  
           (d)  Promptly after the execution of any amendment or consent
 pursuant to this Section 10.1, the Owner Trustee shall furnish written
 notification of the substance of such amendment or consent to each
 Certificateholder, the Indenture Trustee and each of the Rating Agencies. 
 It shall not be necessary for the consent of Noteholders or the
 Certificateholders pursuant to this Section 10.1 to approve the particular
 form of any proposed amendment or consent, but it shall be sufficient if
 such consent shall approve the substance thereof.  The manner of obtaining
 such consents (and any other consents of Noteholders and Certificateholders
 provided for in this Agreement) and of evidencing the authorization of the
 execution thereof by Noteholders and Certificateholders shall be subject to
 such reasonable requirements as the Owner Trustee and the Indenture Trustee
 may prescribe.
  
           (e)  Prior to the execution of any amendment to this Agreement,
 the Owner Trustee and the Indenture Trustee shall be entitled to receive
 and rely upon (i) an Opinion of Counsel stating that the execution of such
 amendment (A) is authorized or permitted by this Agreement, (B) will not
 materially adversely affect the Federal or any Applicable Tax State income
 or franchise taxation of any Outstanding Note or Certificate or any Holder
 thereof, and (C) will not cause the Trust to be taxable as a corporation
 for Federal or any Applicable Tax State income or franchise tax purposes
 and (ii) an Officer's Certificate of the Servicer that all conditions to
 the execution of such amendment have been complied with.  The Owner Trustee
 or the Indenture Trustee may, but shall not be obligated to, enter into any
 such amendment which affects such Owner Trustee's or Indenture Trustee's
 own rights, duties or immunities under this Agreement or otherwise.
  
           SECTION 10.2  Protection of Title to Trust.  (a)  The Seller or
 Servicer, or both, shall execute and file such financing statements and
 cause to be executed and filed such continuation statements, all in such
 manner and in such places as may be required by law fully to preserve,
 maintain, and protect the interest of the Trust and the Indenture Trustee
 for the benefit of the Noteholders in the Receivables and in the proceeds
 thereof.  The Seller or Servicer, or both, shall deliver (or cause to be
 delivered) to the Owner Trustee and the Indenture Trustee file-stamped
 copies of, or filing receipts for, any document filed as provided above, as
 soon as available following such filing.
  
           (b)  Neither the Seller nor the Servicer shall change its name,
 identity, or corporate structure in any manner that would, could, or might
 make any financing statement or continuation statement filed by the Seller
 or the Servicer in accordance with paragraph (a) above seriously misleading
 within the meaning of section 9-402(7) of the Relevant UCC, unless it shall
 have given the Owner Trustee and the Indenture Trustee at least sixty (60)
 days' prior written notice thereof and shall have promptly filed
 appropriate amendments to all previously filed financing statements or
 continuation statements.
  
           (c)  The Seller and the Servicer shall give the Owner Trustee and
 the Indenture Trustee at least sixty (60) days' prior written notice of any
 relocation of its principal executive office if, as a result of such
 relocation, the applicable provisions of the Relevant UCC would require the
 filing of any amendment of any previously filed financing or continuation
 statement or of any new financing statement and shall promptly file any
 such amendment, continuation statement or any new financing statement.  The
 Servicer shall at all times maintain each office from which it shall
 service Receivables, and its principal executive office, within the United
 States of America.
  
           (d)  The Servicer shall maintain accounts and records as to each
 Receivable accurately and in sufficient detail to permit (i) the reader
 thereof to know at any time the status of such Receivable, including
 payments and recoveries made and payments owing (and the nature of each)
 and (ii) reconciliation between payments or recoveries on (or with respect
 to) each Receivable and the amounts from time to time deposited in the
 Collection Account, Payahead Account, the Yield Supplement Account, the
 Reserve Account and the Supplemental Reserve Account in respect of such
 Receivable.
  
           (e)  The Servicer shall maintain its computer systems so that,
 from and after the time of sale under this Agreement of the Receivables to
 the Trust, the Servicer's master computer records (including any back-up
 archives) that refer to a Receivable shall indicate clearly the interest of
 the Trust and the Indenture Trustee in such Receivable and that such
 Receivable is owned by the Trust and has been pledged to the Indenture
 Trustee pursuant to the Indenture.  Indication of the Trust's and the
 Indenture Trustee's interest in a Receivable shall be deleted from or
 modified on the Servicer's computer systems when, and only when, the
 Receivable shall have been paid in full or repurchased by the Seller or
 purchased by the Servicer.
  
           (f)  If at any time the Seller or the Servicer shall propose to
 sell, grant a security interest in, or otherwise transfer any interest in
 any automobile or light- 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 Trust and has been pledged to the Indenture Trustee unless
 such Receivable has been paid in full or repurchased by the Seller or
 purchased by the Servicer.
  
           (g)  The Servicer shall permit the Owner Trustee, the Indenture
 Trustee and their respective agents at any time during normal business
 hours to inspect, audit, and make copies of and abstracts from the
 Servicer's records regarding any Receivable.
  
           (h)  Upon request, the Servicer shall furnish to the Owner
 Trustee and the Indenture Trustee, within ten (10) Business Days, a list of
 all Receivables (by contract number and name of Obligor) then held as part
 of the Trust, together with a reconciliation of such list to the Schedules
 of Receivables and to each of the Servicer's Certificates furnished before
 such request indicating removal of Receivables from the Trust.
  
           (i)  The Servicer shall deliver to the Owner Trustee and the
 Indenture Trustee:
  
                          (1)  promptly after the execution and delivery of
           each amendment to any financing statement, an Opinion of Counsel
           either (A) stating that, in the opinion of such Counsel, all
           financing statements and continuation statements have been
           executed and filed that are necessary fully to preserve and
           protect the interest of the Trust and the Indenture Trustee in
           the Receivables, and reciting the details of such filings or
           referring to prior Opinions of Counsel in which such details are
           given, or (B) stating that, in the opinion of such Counsel, no
           such action shall be necessary to preserve and protect such
           interest; and
  
                          (2)  within ninety (90) days after the beginning
           of each calendar year beginning with the first calendar year
           beginning more than three months after the Initial 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 Trust and the Indenture Trustee in
           the Receivables, and reciting the details of such filings or
           referring to prior Opinions of Counsel in which such details are
           given, or (B) stating that, in the opinion of such Counsel, no
           such action shall be necessary to preserve and protect such
           interest.
  
           Each Opinion of Counsel referred to in clause (i)(1) or (i)(2)
 above shall specify any action necessary (as of the date of such opinion)
 to be taken in the following year to preserve and protect such interest. 
  
           (j)  The Seller shall, to the extent required by applicable law,
 cause the Notes to be registered with the Commission pursuant to Section
 12(b) or Section 12(g) of the Exchange Act within the time periods
 specified in such sections.
  
           SECTION 10.3  Governing Law.  This Agreement shall be construed
 in accordance with the laws of the State of New York and the obligations,
 rights, and remedies of the parties under this Agreement shall be
 determined in accordance with such laws.
  
           SECTION 10.4  Notices.  All demands, notices, and communications
 under this Agreement shall be in writing, personally delivered, sent by
 telecopier, overnight courier or mailed by certified mail, return receipt
 requested, and shall be deemed to have been duly given upon receipt (a) in
 the case of the Seller or the Servicer, to the agent for service as
 specified in Section 10.12 hereof, or at such other address as shall be
 designated by the Seller or the Servicer in a written notice to the Owner
 Trustee and the Indenture Trustee, (b) in the case of the Owner Trustee, at
 the Corporate Trust Office of the Owner Trustee, (c) in the case of the
 Indenture Trustee, at the Corporate Trust Office of the Indenture Trustee,
 (d) in the case of Moody's, at the following address:  Moody's Investors
 Service, Inc., ABS Monitoring Department, 99 Church Street, New York, New
 York 10007, and (e) in the case of S&P, at the following address:  Standard
 & Poor's Ratings Services, a division of The McGraw-Hill Companies, 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 Trust to the Indenture Trustee for the benefit of Noteholders pursuant
 to the Indenture.
  
           SECTION 10.10  Actions by Noteholder or Certificateholders.  (a) 
  Wherever in this Agreement a provision is made that an action may be taken
 or a notice, demand, or instruction given by Noteholders or
 Certificateholders, such action, notice, or instruction may be taken or
 given by any Noteholder or Certificateholder, as applicable, unless such
 provision requires a specific percentage of Noteholders or
 Certificateholders.
  
           (b)  Any request, demand, authorization, direction, notice,
 consent, waiver, or other act by a Noteholder or  Certificateholder shall
 bind such Noteholder or Certificateholder and every subsequent holder of
 such Note or Certificate  issued upon the registration of transfer thereof
 or in exchange therefor or in lieu thereof in respect of anything done or
 omitted to be done by the Owner Trustee, the Indenture Trustee or the
 Servicer in reliance thereon, whether or not notation of such action is
 made upon such Note or Certificate.
  
           SECTION 10.11  Counterparts.  For the purpose of facilitating the
 execution of this Agreement and for other purposes, this Agreement may be
 executed simultaneously in any number of counterparts, each of which
 counterparts shall be deemed to be an original, and all of which
 counterparts shall constitute but one and the same instrument.
  
           SECTION 10.12  Agent for Service.  The agent for service of the
 Seller and the Servicer in respect of this Agreement shall be Executive
 Vice President and Treasurer, Mitsubishi Motors Credit of America, Inc.,
 6363 Katella Avenue, Cypress, California 90630-5205, mailing address:  P.O.
 Box 6038, Cypress, California 90630-0038.
  
           SECTION 10.13  No Bankruptcy Petition.  The Owner Trustee, the
 Indenture Trustee, the Trust 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 Trust and in no event shall Wilmington Trust Company in its
 individual capacity or, except as expressly provided in the Trust
 Agreement, as Owner Trustee of the Trust, have any liability for the
 representations, warranties, covenants, agreements or other obligations of
 the Trust hereunder or in any of the certificates, notices or agreements
 delivered pursuant hereto, as to all of which recourse shall be had solely
 to the assets of the Trust.  For all purposes of this Agreement, in the
 performance of its duties or obligations hereunder or in the performance of
 any duties or obligations of the Trust hereunder, the Owner Trustee shall
 be subject to, and entitled to the benefits of, the terms and provisions of
 Articles VI, VII and VIII of the Trust Agreement.
  
           (b)  Notwithstanding anything contained herein to the contrary,
 this Agreement has been accepted by Bank of Tokyo - Mitsubishi Trust
 Company, not in its individual capacity but solely as Indenture Trustee,
 and in no event shall Bank of Tokyo - Mitsubishi Trust Company have any
 liability for the representations, warranties, covenants, agreements or
 other obligations of the Trust hereunder or in any of the certificates,
 notices or agreements delivered pursuant hereto, as to all of which
 recourse shall be had solely to the assets of the Trust.


           IN WITNESS WHEREOF, the parties have caused this Sale and
 Servicing Agreement to be duly executed by their respective officers
 thereunto duly authorized as of the day and year first above written. 
  
                              MMCA AUTO RECEIVABLES, INC., 
                              as Seller 
  
  
                              By: _______________________________________
                                  Name:  
                                  Title:  
  
  
                              MMCA AUTO OWNER TRUST 1999-1 
  
  
                              By:  WILMINGTON TRUST COMPANY, 
                                   not in its individual capacity but
                                   solely as Owner Trustee 
  
  
                              By: _______________________________________
                                  Name: 
                                  Title:  
  
  
                              MITSUBISHI MOTORS CREDIT OF AMERICA, INC.,
                              as Servicer 
  
  
                              By: _______________________________________
                                  Name:  
                                  Title: 


 Accepted and agreed: 
  
 BANK OF TOKYO - MITSUBISHI TRUST COMPANY, 
 as Indenture Trustee 
  
  
 By: _____________________________________
     Name:  
     Title:




                                                                 SCHEDULE A 
  
  
                     [SCHEDULE OF INITIAL RECEIVABLES] 
  




                                                                 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  January [   ], 1999, by and among the Company, as Servicer, MMCA
 Auto Receivables, Inc., as Seller, and MMCA Auto Owner Trust 1999-1 (the
 "Sale and Servicing Agreement") (all capitalized terms used herein without
 definition have the respective meanings specified in the Sale and Servicing
 Agreement), and further certifies that: 
  
                (a)  The Servicer's report for the period from __________ to
      ____________ attached to this certificate is complete and accurate and
      contains all information required by Section 3.9 of the Sale and
      Servicing Agreement; and 
  
                (b)  As of the date hereof, no Event of Servicing
      Termination or event that with notice or lapse of time or both would
      become an Event of Servicing Termination has occurred. 
  
           IN WITNESS WHEREOF, I have affixed hereunto my signature and the
 corporate seal of the Company this ______ day of ____________, ____.
  

                              MITSUBISHI MOTORS CREDIT OF AMERICA, INC. 
  
  
                              By: _____________________________________
                                  Name:  
                                  Title: 




                                                                  EXHIBIT B 
  
  
                     [FORM OF STATEMENT TO NOTEHOLDERS]




                                                                  EXHIBIT C 
  
  
                  [FORM OF STATEMENT TO CERTIFICATEHOLDERS]




                                                                  EXHIBIT D 
  
  
                    [FORM OF YIELD SUPPLEMENT AGREEMENT] 
  

                                        January [   ], 1999 
  
 MMCA Auto Receivables, Inc. 
 6363 Katella Avenue 
 Cypress, California  90630-5205 
 ` 
                Re:  MMCA Auto Owner Trust 1999-1 
  
 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  January [   ], 1999 (as amended, supplemented or otherwise modified
 and in effect from time to time, the "Purchase Agreement"), between
 Mitsubishi Motors Credit of America, Inc., as seller (the "Seller"), and
 MMCA Auto Receivables, 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 1999-1 (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:  
                                            Title:  
  
 Agreed and accepted as of 
 the date first above written: 
  
 MMCA AUTO RECEIVABLES, INC., 
   as Purchaser 
  
  
 By: __________________________
     Name:  
     Title: 




                                                                  EXHIBIT E 
  
  
                 FORM OF SECOND-TIER SUBSEQUENT ASSIGNMENT 
  
           For value received, in accordance with and subject to the Sale
 and Servicing Agreement, dated as of January [   ], 1999 (the "Sale and
 Servicing Agreement"), among MMCA Auto Owner Trust 1999-1 (the "Trust"),
 MMCA Auto Receivables, Inc., as the Seller (the "Seller"), and Mitsubishi
 Motors Credit of America, Inc., as the Servicer (the "Servicer"), the
 Seller hereby irrevocably sells, transfers, assigns and otherwise conveys
 to the Trust, without recourse (subject to the obligations herein), all
 right, title and interest of the Seller, whether now owned or hereafter
 acquired, in, to and under the following: 
  
                (i)  the Subsequent Receivables, with an aggregate Principal
      Balance as of ______________, ________________ (the "Subsequent Cutoff
      Date") equal to $[                   ], listed on Schedule A hereto; 
  
                (ii)  with respect to the Subsequent Receivables that are
      Actuarial Receivables, monies due thereunder on or after the
      Subsequent Cutoff Date (including Payaheads), and, with respect to the
      Subsequent Receivables that are Simple Interest Receivables, monies
      received thereunder on or after the Subsequent Cutoff Date; 
  
                (iii)  the security interests in Financed Vehicles granted
      by Obligors pursuant to the Subsequent Receivables and any other
      interest of the Trust in such Financed Vehicles; 
  
                (iv)  rights to receive proceeds with respect to the
      Subsequent Receivables from claims on any physical damage, theft,
      credit life or disability insurance policies covering the related
      Financed Vehicles or related Obligors; 
  
                (v)  rights to receive proceeds with respect to the
      Subsequent Receivables from recourse to Dealers thereon pursuant to
      Dealer Agreements; 
  
                (vi)  all of the Seller's rights to the Receivable Files
      that relate to the Subsequent Receivables; 
  
                (vii)  payments and proceeds with respect to the Subsequent
      Receivables held by the Servicer; 
  
                (viii)  all property (including the right to receive
      Liquidation Proceeds and Recoveries and Financed Vehicles and the
      proceeds thereof acquired by the Seller pursuant to the terms of a
      Subsequent Receivable that is a Final Payment Receivable), guarantees
      and other collateral securing an Subsequent Receivable (other than an
      Subsequent 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 Subsequent
      Receivables in effect as of the Subsequent Cutoff Date; and 
  
                (x)  all present and future claims, demands, causes of
      action and choses in action in respect of any or all of the foregoing
      and all payments on or under and all proceeds of every kind and nature
      whatsoever in respect of any or all of the foregoing, including all
      proceeds of the conversion thereof, voluntary or involuntary, into
      cash or other liquid property, all cash proceeds, accounts, accounts
      receivable, notes, drafts, acceptances, chattel paper, checks, deposit
      accounts, insurance proceeds, condemnation awards, rights to payment
      of any and every kind and other forms of obligations and receivables,
      instruments and other property which at any time constitute all or
      part of or are included in the proceeds of any of the foregoing.
  
           The foregoing sale, transfer, assignment and conveyance shall not
 constitute and is not intended to result in an assumption by the Trust of
 any obligation of the Seller to the Obligors, the Dealers or any other
 Person with respect the Subsequent Receivables set forth in Schedule A
 attached hereto and the other Trust Property related thereto or any
 agreement, document or instrument related thereto. 
  
           This Second-Tier Subsequent Assignment is made pursuant to and
 upon the representations, warranties and agreements on the part of the
 Seller contained in the Sale and Servicing Agreement (including the
 Officer's Certificate of the Seller accompanying this Second-Tier
 Subsequent Assignment) and is to be governed in all respects by the Sale
 and Servicing Agreement.  Capitalized terms used but not otherwise defined
 herein shall have the meanings assigned to them in the Sale and Servicing
 Agreement. 
  
           IN WITNESS WHEREOF, the undersigned has caused this Second-Tier
 Subsequent Assignment to be duly executed as of _________________, _____.
  
  
                              MMCA AUTO RECEIVABLES, INC. 
  
  
                              By: _________________________________ 
                                  Name: 
                                  Title:




                                                                 SCHEDULE A 
  
  
                    [SCHEDULE OF SUBSEQUENT RECEIVABLES] 
  
  


                                                                    ANNEX A 
                                                                            
  
                           OFFICER'S CERTIFICATE 
  
           The undersigned officer of MMCA Auto Receivables, Inc. (the
 "Company"), does hereby certify, pursuant to Section 2.2(c)(xvi) of the
 Sale and Servicing Agreement, dated as of January [   ], 1999, among MMCA
 Auto Owners Trust 1999-1 ( the "Trust"), MMCA Auto Receivables, Inc., as
 the Seller, and Mitsubishi Motors Credit of America, Inc., as the Servicer
 (as amended, supplemented or otherwise modified as of the date hereof, the
 "Agreement") that all of the conditions to the transfer to the Trust of the
 Subsequent Receivables listed on Schedule A to the Second-Tier Subsequent
 Assignment delivered herewith and the other property and rights related to
 such Subsequent Receivable, as described in Section 2.2(c) of the
 Agreement, have been satisfied on or prior to the related Subsequent
 Transfer Date. 
  
           Capitalized terms used but not defined herein shall have the
 meanings assigned to such terms in the Agreement. 
  
           IN WITNESS WHEREOF, the undersigned have caused this certificate
 to be duly executed this ____ day of __________, 19______. 
  
  
                               By: ________________________________
                                   Name: 
                                   Title:




                                                               Exhibit 4.3 

 ===========================================================================
  
                                 INDENTURE 
  
  
                                  between 
  
  
                       MMCA AUTO OWNER TRUST 1999-1, 
  
                                 as Issuer, 
  
  
                                    and 
  
  
                  BANK OF TOKYO - MITSUBISHI TRUST COMPANY, 
  
                            as Indenture Trustee 
  
  
                      Dated as of January [   ], 1999 
  
  
                        ___________________________ 
  
        $[               ] [        ]% Class A-1 Asset Backed Notes 
        $[               ] [        ]% Class A-2 Asset Backed Notes 
        $[               ] [        ]% Class A-3 Asset Backed Notes 
        $[               ] [        ]% Class A-4 Asset Backed Notes 
                        ____________________________              
  
  
 ===========================================================================
  
  

                           CROSS REFERENCE TABLE(1)
  
  
   TIA                                                            Indenture 
 Section                                                           Section  
 -------                                                          ---------
 
 310 (a)(1)  . . . . . . . . . . . . . . . . . . . . . . . . . . .     6.11 
     (a)(2)  . . . . . . . . . . . . . . . . . . . . . . . . . . .     6.11 
     (a)(3)  . . . . . . . . . . . . . . . . . . . . . . . . . . .     6.10 
     (a)(4)  . . . . . . . . . . . . . . . . . . . . . . . . . .      N.A.2 
     (a)(5)  . . . . . . . . . . . . . . . . . . . . . . . . . . .     6.11 
     (b)   . . . . . . . . . . . . . . . . . . . . . . . . . . .   6.8;6.11 
     (c)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     N.A. 
 311 (a)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     6.12 
     (b)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     6.12 
     (c)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     N.A. 
 312 (a)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     7.1  
     (b)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     7.2  
     (c)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     7.2  
 313 (a)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     7.4  
     (b)(1)  . . . . . . . . . . . . . . . . . . . . . . . . . . .     7.4  
     (b)(2)  . . . . . . . . . . . . . . . . . . . . . . . . . . 7.4; 11.5  
     (c)   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7.4  
     (d)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     7.3  
 314 (a)   . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   7.3  
     (b)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .   11.15  
     (c)(1)  . . . . . . . . . . . . . . . . . . . . . . . . . . .    11.1  
     (c)(2)  . . . . . . . . . . . . . . . . . . . . . . . . . . .    11.1  
     (c)(3)  . . . . . . . . . . . . . . . . . . . . . . . . . . .    11.1  
     (d)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .    11.1  
     (e)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .    11.1  
     (f)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .    11.1  
 315 (a)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     6.1  
     (b)   . . . . . . . . . . . . . . . . . . . . . . . . . . .  6.5;11.5  
     (c)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     6.1  
     (d)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     6.1  
     (e)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .    5.13 
 316 (a) (last sentence) . . . . . . . . . . . . . . . . . . . . .     1.1  
     (a)(1)(A) . . . . . . . . . . . . . . . . . . . . . . . . . .    5.11 
     (a)(1)(B) . . . . . . . . . . . . . . . . . . . . . . . . . .    5.12 
     (a)(2)  . . . . . . . . . . . . . . . . . . . . . . . . . . .     N.A. 
     (b)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     5.7  
     (c)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     N.A  
 317 (a)(1)  . . . . . . . . . . . . . . . . . . . . . . . . . . .     5.3  
     (a)(2)  . . . . . . . . . . . . . . . . . . . . . . . . . . .     5.3  
     (b)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     3.3  
 318 (a)   . . . . . . . . . . . . . . . . . . . . . . . . . . . .    11.7  
  
 _______________________ 
  
 (1)  Note:  This Cross Reference Table shall not, for any purpose, be
      deemed to be part of this Indenture. 
  
 (2)  N.A. means Not Applicable.




                               TABLE OF CONTENTS
  
  
                                                                       Page 
                                                                       ----
                                    ARTICLE I

      DEFINITIONS AND INCORPORATION BY REFERENCE  
  
      SECTION 1.1  Definitions . . . . . . . . . . . . . . . . . . . . . . 2
      SECTION 1.2  Incorporation by Reference of  Trust Indenture Act  . .15 
      SECTION 1.3  Rules of Construction . . . . . . . . . . . . . . . .  15

                                  ARTICLE II

                                   THE NOTES
  
      SECTION 2.1  Form  . . . . . . . . . . . . . . . . . . . . . . . .  16
      SECTION 2.2  Execution, Authentication and Delivery  . . . . . . .  17
      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  . . . . . . . . . . . . . . . . . . . .  26
      SECTION 2.10  Release of Collateral  . . . . . . . . . . . . . . .  26
      SECTION 2.11  Book-Entry Notes . . . . . . . . . . . . . . . . . .  26
      SECTION 2.12  Notices to Clearing Agency . . . . . . . . . . . . .  28
      SECTION 2.13  Definitive Notes . . . . . . . . . . . . . . . . . .  28
      SECTION 2.14  Authenticating Agents  . . . . . . . . . . . . . . .  28
 
                                   ARTICLE III

                                   COVENANTS

      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 . . . . . . . . . . . . . . . . . . . . . . .   38
      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  .  41
      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
  
      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
  
      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
  
      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
  
      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
  
      SECTION 8.1  Collection of Money . . . . . . . . . . . . . . . . .  71
      SECTION 8.2  Trust Accounts, the Reserve Account, the
                   Supplemental Reserve Account, the Negative 
                   Carry 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
  
      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
  
      SECTION 10.1  Redemption . . . . . . . . . . . . . . . . . . . . .  80
      SECTION 10.2  Form of Redemption Notice  . . . . . . . . . . . . .  82 
      SECTION 10.3  Notes Payable on Redemption Date . . . . . . . . . .  82

                                   ARTICLE XI

                                 MISCELLANEOUS

      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 January [   ], 1999 (as amended,
 supplemented or otherwise modified and in effect from time to time, this
 "Indenture"), between MMCA AUTO OWNER TRUST 1999-1, 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 [      
  ]% Class A-1  Asset Backed Notes (the "Class A-1 Notes"), [        ]%
 Class A-2  Asset Backed Notes (the "Class A-2 Notes"), [        ]% Class A-
 3 Asset Backed Notes (the "Class A-3 Notes") and [        ]% Class A-4
 Asset Backed Notes (the "Class A-4 Notes" and, together with the Class A-1
 Notes, the Class A-2 Notes and the Class A-3 Notes, the "Notes"): 
  
                              GRANTING CLAUSE 
  
           The Issuer hereby Grants to the Indenture Trustee at the Closing
 Date, as Indenture Trustee for the benefit of the Holders of the Notes, all
 of the Issuer's right, title and interest in, to and under, whether now
 owned or existing or hereafter acquired or arising (a) the Receivables; (b)
 with respect to Actuarial Receivables, monies due thereunder on or after
 the related Cutoff Date (including Payaheads) and, with respect to Simple
 Interest Receivables, monies received thereunder on or after the related
 Cutoff Date; (c) the security interests in the Financed Vehicles granted by
 Obligors pursuant to the Receivables and any other interest of the Issuer
 in the Financed Vehicles; (d) all rights to receive proceeds with respect
 to the Receivables from claims on any physical damage, theft, credit life
 or disability insurance policies covering the Financed Vehicles or
 Obligors; (e) all rights to receive proceeds with respect to the
 Receivables from recourse to Dealers thereon pursuant to the Dealer
 Agreements; (f) all of the Seller's rights to the Receivable Files; (g) the
 Trust Accounts, the Reserve Account, the Supplemental Reserve Account, the
 Negative Carry 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) all of
 the Trust's rights under 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) all payments and proceeds with respect to
 the Receivables held by the Servicer; (k) all property (including the right
 to receive Liquidation Proceeds and Recoveries and Financed Vehicles and
 the proceeds thereof acquired by the Issuer pursuant to the terms of a
 Final Payment Receivable), guarantees and other collateral securing a
 Receivable (other than a Receivable 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 related
 Cutoff Date; and (m) all present and future claims, demands, causes of
 action and choses in action in respect of any or all of the foregoing and
 all payments on or under and all proceeds of every kind and nature
 whatsoever in respect of any or all of the foregoing, including all
 proceeds of the conversion thereof, voluntary or involuntary, into cash or
 other liquid property, all cash proceeds, accounts, accounts receivable,
 notes, drafts, acceptances, chattel paper, checks, deposit accounts,
 insurance proceeds, condemnation awards, rights to payment of any and every
 kind and other forms of obligations and receivables, instruments and other
 property which at any time constitute all or part of or are included in the
 proceeds of any of the foregoing (collectively, the "Collateral"). 
  
           The foregoing Grant is made in trust to secure the payment of
 principal of and interest on, and any other amounts owing in respect of,
 the Notes, equally and ratably without prejudice, priority or distinction,
 and to secure compliance with the provisions of this Indenture, all as
 provided in this Indenture. 
  
           The Indenture Trustee, as Indenture Trustee on behalf of the
 Holders of the Notes, acknowledges such Grant, accepts the trusts under
 this Indenture in accordance with the provisions of this Indenture and
 agrees to perform its duties required in this Indenture to the best of its
 ability to the end that the interests of the Holders of the Notes may be
 adequately and effectively protected. 
  
                                   ARTICLE I

                   DEFINITIONS AND INCORPORATION BY REFERENCE
  
           SECTION 1.1  (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 January [  ], 1999, by and among the Administrator,
 the Issuer and the Indenture Trustee, as the same may from time to time be
 amended, supplemented or otherwise modified and in effect. 
  
           "Administrator" shall mean Mitsubishi Motors Credit of America,
 Inc., a Delaware corporation, or any successor Administrator under the
 Administration Agreement. 
  
           "Authenticating Agent" shall have the meaning specified in
 Section 2.14. 
  
           "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 A-4 Notes. 
  
           "Class A-1 Final Payment Date" shall mean the [               ]
 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 $[               ] aggregate
 initial principal amount of [        ]% Class A-1 Asset Backed Notes issued
 by the Issuer pursuant to this Indenture, substantially in the form of
 Exhibit A-1 to this Indenture. 
  
           "Class A-1 Rate" shall mean [        ]% per annum. 
  
           "Class A-2 Final Payment Date" shall mean the [               ]
 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 $[               ] aggregate
 initial principal amount of [          ]% Class A-2 Asset Backed Notes
 issued by the Issuer pursuant to this Indenture, substantially in the form
 of Exhibit A-2 to this Indenture. 
  
           "Class A-2 Rate" shall mean [        ]% per annum. 
  
           "Class A-3 Final Payment Date" shall mean the [               ]
 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 $[               ] aggregate
 initial principal amount of [         ]% Class A-3 Asset Backed Notes
 issued by the Issuer pursuant to this Indenture, substantially in the form
 of Exhibit A-3 to this Indenture. 
  
           "Class A-3 Rate" shall mean [        ]% per annum. 
  
           "Class A-4 Final Payment Date" shall mean the [               ]
 Payment Date. 
  
           "Class A-4 Noteholder" shall mean the Person in whose name a
 Class A-4 Note is registered on the Note Register. 
  
           "Class  A-4 Notes" shall mean the $[               ] aggregate
 initial principal amount of [        ]% Class A-4 Asset Backed Notes issued
 by the Issuer pursuant to this Indenture, substantially in the form of
 Exhibit A-4 to this Indenture. 
  
           "Class A-4 Rate" shall mean [        ]% per annum. 
  
           "Clearing Agency" shall mean an organization registered as a
 "clearing agency" pursuant to Section 17A of the Exchange Act. 

           "Clearing Agency Participant" shall mean a broker, dealer, bank,
 other financial institution or other Person for whom from time to time a
 Clearing Agency effects book-entry transfers and pledges of securities
 deposited with the Clearing Agency. 
  
           "Closing Date" shall mean January [   ], 1999. 
  
           "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 January [   ], 1999, 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 A-4 Final Payment Date, collectively, or any of them, as the context
 requires. 
  
           "Final Scheduled Maturity Date" shall mean [                    ].
  
           "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 A-4
 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 1999-1, 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
 January [   ], 1999, 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 A-4 Notes, the Class A-4 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 A-4 Noteholders,
 collectively. 
  
           "Notes" shall mean the Class A-1 Notes, the Class A-2 Notes, the
 Class A-3 Notes and the Class A-4 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 February 15, 1999. 
  
           "Predecessor Note" shall mean, with respect to any particular
 Note, every previous Note evidencing all or a portion of the same debt as
 that evidenced by such particular Note and, for purposes of this
 definition, any Note authenticated and delivered under Section 2.6 in lieu
 of a mutilated, lost, destroyed or stolen Note shall be deemed to evidence
 the same debt as the mutilated, lost, destroyed or stolen Note. 
  
           "Principal Carryover Shortfall" shall mean, as of the close of
 business on any Payment Date, the excess of the Principal Distribution
 Amount and any outstanding Principal Carryover Shortfall from the preceding
 Payment Date over the amount in respect of principal that is actually
 deposited in the Note Payment Account on such Payment Date. 
  
           "Proceeding" shall mean any suit in equity, action at law or
 other judicial or administrative proceeding. 
  
           "Rating Agency" shall mean either S&P or Moody's, and together,
 the "Rating Agencies".  If no such organization or successor is any longer
 in existence, "Rating Agency" shall be a nationally recognized statistical
 rating organization or other comparable Person designated by the Issuer,
 notice of which designation shall be given to the Indenture Trustee, the
 Owner Trustee and the Servicer. 
  
           "Rating Agency Condition" shall mean, with respect to any action,
 that each Rating Agency shall have been given prior notice thereof and that
 each of the Rating Agencies shall have notified the Seller, the Servicer,
 the Indenture Trustee and the Owner Trustee that such action shall not
 result in a reduction or withdrawal of the then current rating assigned to
 any Class of Notes.  
  
           "Record Date" shall mean, with respect to a Payment Date or
 Redemption Date, the close of business on the Business 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, unless such fifteenth (15th) day is not a Business Day, in
 which case the immediately following Business Day. 
  
           "Redemption Date" shall mean (a) in the case of a redemption of
 Notes pursuant to Section 10.1(a) or (b), 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 and
 (b) in the case of a redemption of Notes pursuant to Section 10.1(c), the
 Payment Date specified by the Servicer pursuant to Section 4.8(b) of the
 Sale and Servicing Agreement. 
  
           "Redemption Price" shall mean (a) in the case of a redemption of
 Notes pursuant to Section 10.1(a) or (b), an amount equal to the unpaid
 principal amount of the Notes redeemed plus accrued and unpaid interest
 thereon, and (b) in the case of a redemption of Notes pursuant to Section
 10.1(c), an amount equal to the lesser of (x) the Remaining Pre-Funded
 Amount withdrawn from the Pre-Funding Account and deposited to the
 Collection Account on or prior to the Redemption Date pursuant to Section
 4.8(b) of the Sale and Servicing Agreement and (y) the amount specified in
 clause (a) above. 
  
           "Registered Holder" shall mean the Person in whose name a Note is
 registered on the Note Register on the applicable Record Date. 
  
           "Responsible Officer" shall mean, 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 January [   ], 1999, by and among the
 Issuer, the Seller and the Servicer, as from time to time amended,
 supplemented or otherwise modified and in effect. 
  
           "Scheduled Principal" shall mean, with respect to any Payment
 Date, the sum of (a) the sum of (i) collections of principal on Simple
 Interest Receivables received during the related Collection Period,
 including collections of principal attributable to the Last Scheduled
 Payment of a Simple Interest Receivable that is a Final Payment Receivable
 (unless a Last Scheduled Payment Advance has been made with respect to such
 Last Scheduled Payment), and including any charges for Excess Wear and Tear
 and Excess Mileage, 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 related Cutoff Date; provided, however, that in
 calculating the Scheduled Principal, (x) all payments and proceeds
 (including Liquidation Proceeds) of any Purchased Receivables the Purchase
 Amount of which has been included in Scheduled Principal in a prior
 Collection Period (which shall be paid to the Seller or Servicer, as
 applicable) and (y) all amounts released from the Pre-Funding Account will
 be excluded. 
  
           "Securities 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 A-4 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 [        ]% Class A-1 Asset Backed Notes for
 original issue in an aggregate principal amount of $[               ],
 [        ]% Class A-2 Asset Backed Notes for original issue in an aggregate
 principal amount of $[               ], [        ]% Class A-3 Asset Backed
 Notes for original issue in an aggregate principal amount of
 $[               ] and [        ]% Class A-4 Asset Backed Notes for
 original issue in an aggregate principal amount of $[               ].  The
 aggregate principal amounts of [        ]% Class A-1 Asset Backed Notes,
 [        ]% Class A-2 Asset Backed Notes, [        ]% Class A-3 Asset
 Backed Notes and [        ]% Class A-4 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 in whole
 pursuant to Section 10.1(a) or (b), 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 shall withdraw the Total Available Funds
 on deposit in the Collection Account for the related Collection Period and
 make the following payments and deposits for such Payment Date in the
 following order of priority:
  
                      (i)     to the Servicer, the Total Servicing
      Fee;
  
                      (ii)    to the Note Payment Account, the Accrued
      Note Interest for 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 Total 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 Total Available Funds.
  
      Notwithstanding the foregoing, following the occurrence and during the
 continuation of an Event of Default which has resulted in an acceleration
 of the Notes, the Total Available Funds remaining after the application of
 clauses (i) and (ii) above shall 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 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
      Noteholders pro rata in proportion to the Accrued Note Interest
      for each Class of Notes);
  
                      (ii)    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;
  
                      (iii)   following payment in full of the Class
      A-1 Notes, to the Class A-2 Noteholders, 100% of the Principal
      Distribution Amount in reduction of principal until the principal
      amount of the Class A-2 Notes has been paid in full;
  
                      (iv)    following payment in full of the Class
      A-2 Notes, to the Class A-3 Noteholders, 100% of the Principal
      Distribution Amount in reduction of principal until the principal
      amount of the Class A-3 Notes has been paid in full; and
  
                      (v)     following payment in full of the Class
      A-3 Notes, to the Class A-4 Noteholders, 100% of the Principal
      Distribution Amount in reduction of principal until the principal
      amount of the Class A-4 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 A-4 Notes, to the extent not previously paid, will be due on the
 Class A-4 Final Payment Date.
   
                (d)  The Class A-1 Notes, the Class A-2 Notes, the Class A-3
 Notes and the Class A-4 Notes shall accrue interest at the Class A-1 Rate,
 the Class A-2 Rate, the Class A-3 Rate and the Class A-4 Rate,
 respectively, and such interest shall be due and payable on each Payment
 Date.  Interest on the Class A-1 Notes shall 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 A-4 Notes shall be calculated on the
 basis of a 360-day year of twelve 30-day months.  Subject to Section 3.1,
 any installment of interest or principal, if any, payable on any Note that
 is punctually paid or duly provided for by the Issuer on the applicable
 Payment Date shall be paid to the Person in whose name such Note (or one or
 more Predecessor Notes) is registered on the Record Date by check mailed
 first-class postage prepaid to such Person's address as it appears on the
 Note Register on such Record Date; provided that, unless Definitive Notes
 have been issued pursuant to Section 2.13, with respect to Notes registered
 on the Record Date in the name of the nominee of the Clearing Agency
 (initially, such nominee to be Cede & Co.), payment shall be made by wire
 transfer in immediately available funds to the account designated by such
 nominee, and except for the final installment of principal payable with
 respect to such Note on a Payment Date or on the related Final Payment Date
 (and except for the Redemption Price for any Note called for redemption in
 whole pursuant to Section 10.1(a) or (b)), which shall be payable as
 provided below.  The funds represented by any such checks returned
 undelivered shall be held in accordance with Section 3.3.  The Issuer shall
 pay all Accrued Note Interest, including Interest Carryover Shortfalls, to
 the Persons who are Noteholders on the Record Date for a particular Payment
 Date even if a portion of such Accrued Note Interest relates to a different
 Payment Date.
  
                (e)  All principal payments on a Class of Notes shall be
 made pro rata to the Noteholders entitled thereto.  The Indenture Trustee
 shall notify the Person in whose name a Note is registered at the close of
 business on the Record Date preceding the Payment Date on which the Issuer
 expects that the final installment of principal of and interest on such
 Note shall be paid.  Such notice shall be mailed or transmitted by
 facsimile prior to such final Payment Date and shall specify that such
 final installment shall be payable only upon presentation and surrender of
 such Note and shall specify the place where such Note may be presented and
 surrendered for payment of such installment.  Notices in connection with
 redemption of Notes shall be mailed to Noteholders as provided in Section
 10.2.
  
                (f)  [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
      Notes, Accrued Note Interest ratably in proportion to Accrued
      Note Interest for each Class of 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 A-1 Noteholders,
      the Class A-2 Noteholders, the Class A-3 Noteholders and the
      Class A-4 Noteholders, the outstanding principal amount of the
      Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the
      Class A-4 Notes, respectively, pro rata in proportion to the
      respective principal balances of each of such Classes as of such
      Payment Date (prior to giving effect to any payment of principal
      on such date) in reduction of principal until the principal
      amount of each of such Classes has been paid in full; and 
  
                      (v)     fifth, to the Certificateholders.
  
           SECTION 2.9  Cancellation.  All Notes surrendered for payment,
 registration of transfer, exchange or redemption in whole pursuant to
 Section 10.1(a) or (b) 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 Pre-Funding Account, the Reserve Account, the
 Supplemental Reserve Account, the Negative Carry Account, the Yield
 Supplement Account and the Note Payment Account shall be made on behalf of
 the Issuer by the Indenture Trustee or by another Paying Agent, and no
 amounts so withdrawn from the Collection Account, the Pre-Funding Account,
 the Reserve Account, the Supplemental Reserve Account, the Negative Carry
 Account, the Yield Supplement Account and the Note Payment Account for
 payments of Notes shall be paid over to the Issuer, except as provided in
 this Section 3.3.
  
                (b)  On or before each Payment Date and Redemption Date, the
 Issuer shall deposit or cause to be deposited in the Note Payment Account
 an aggregate sum sufficient to pay the amounts then becoming due under the
 Notes, such sum to be held in trust for the benefit of the Persons entitled
 thereto, and (unless the Paying Agent is the Indenture Trustee) shall
 promptly notify the Indenture Trustee of its action or failure so to act.
  
                (c)  The Issuer shall cause each Paying Agent other than the
 Indenture Trustee to execute and deliver to the Indenture Trustee an
 instrument in which such Paying Agent shall agree with the Indenture
 Trustee (and if the Indenture Trustee acts as Paying Agent, it hereby so
 agrees), subject to the provisions of this Section 3.3, that such Paying
 Agent shall:
  
                      (i)     hold all sums held by it for the payment
      of amounts due with respect to the Notes in trust for the benefit
      of the Persons entitled thereto until such sums shall be paid to
      such Persons or otherwise disposed of as herein provided and pay
      such sums to such Persons as herein provided;
  
                      (ii)    give the Indenture Trustee notice of any
      default by the Issuer (or any other obligor upon the Notes) of
      which it has actual knowledge in the making of any payment
      required to be made with respect to the Notes;
  
                      (iii)   at any time during the continuance of
      any such default, upon the written request of the Indenture
      Trustee, forthwith pay to the Indenture Trustee all sums so held
      in trust by such Paying Agent;
  
                      (iv)    immediately resign as a Paying Agent and
      forthwith pay to the Indenture Trustee all sums held by it in
      trust for the payment of Notes if at any time it ceases to meet
      the standards required to be met by a Paying Agent at the time of
      its appointment; and
  
                      (v)     comply with all requirements of the Code
      and any state or local tax law with respect to the withholding
      from any payments made by it on any Notes of any applicable
      withholding taxes imposed thereon and with respect to any
      applicable reporting requirements in connection therewith.
  
                      (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 in whole pursuant to Section 10.1(a) or
 (b) 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 March 31, in each calendar year, beginning
 in 2000, the Issuer shall furnish to the Indenture Trustee an Opinion of
 Counsel either stating that, in the opinion of such counsel, such action
 has been taken with respect to the recording, filing, re-recording and
 refiling of this Indenture, any indentures supplemental hereto and any
 other requisite documents and with respect to the execution and filing of
 any financing statements and continuation statements as is necessary to
 maintain the lien and security interest created by this Indenture and
 reciting the details of such action or stating that in the opinion of such
 counsel no such action is necessary to maintain such lien and security
 interest.  Such Opinion of Counsel shall also describe the recording,
 filing, re-recording and refiling of this Indenture, any indentures
 supplemental hereto and any other requisite documents and the execution and
 filing of any financing statements and continuation statements that shall,
 in the opinion of such counsel, be required to maintain the lien and
 security interest of this Indenture until March 31 in the following
 calendar year.
  
           SECTION 3.7  Performance of Obligations; Servicing of
 Receivables.  (a)  The Issuer shall not take any action and shall use its
 best efforts not to permit any action to be taken by others that would
 release any Person from any of such Person's material covenants or
 obligations under any instrument or agreement included in the Trust Estate
 or that would result in the amendment, hypothecation, subordination,
 termination or discharge of, or impair the validity or effectiveness of,
 any such instrument or agreement, except as expressly provided in this
 Indenture and the other Basic Documents.
  
                (b)  The Issuer may contract with other Persons to assist it
 in performing its duties under this Indenture, and any performance of such
 duties by a Person identified to the Indenture Trustee in an Officer's
 Certificate of the Issuer shall be deemed to be action taken by the Issuer. 
 Initially, the Issuer has contracted with the Servicer and the
 Administrator to assist the Issuer in performing its duties under this
 Indenture.
  
                (c)  The Issuer shall punctually perform and observe all of
 its obligations and agreements contained in this Indenture, the Basic
 Documents and in the instruments and agreements included in the Trust
 Estate, including, but not limited to, filing or causing to be filed all
 financing statements and continuation statements required to be filed under
 the Relevant UCC by the terms of this Indenture and the Sale and Servicing
 Agreement in accordance with and within the time periods provided for
 herein and therein.  Except as otherwise expressly provided therein, the
 Issuer shall not waive, amend, modify, supplement or terminate any Basic
 Document or any provision thereof without the consent of the Indenture
 Trustee or the Holders of at least a majority of the principal amount of
 the Notes Outstanding.
  
                (d)  If the Issuer shall have knowledge of the occurrence of
 an Event of Servicing Termination under the Sale and Servicing Agreement,
 the Issuer shall promptly notify the Indenture Trustee and the Rating
 Agencies thereof and shall specify in such notice the action, if any, the
 Issuer is taking in respect of such default.  If an Event of Servicing
 Termination shall arise from the failure of the Servicer to perform any of
 its duties or obligations under the Sale and Servicing Agreement with
 respect to the Receivables, the Issuer shall take all reasonable steps
 available to it to remedy such failure.
  
                (e)  As promptly as possible after the giving of notice of
 termination to the Servicer of the Servicer's rights and powers pursuant to
 Section 8.1 of the Sale and Servicing Agreement, the Issuer shall (subject
 to the rights of the Indenture Trustee to direct such appointment pursuant
 to Section 8.2 of the Sale and Servicing Agreement) appoint a successor
 servicer (the "Successor Servicer"), and such Successor Servicer shall
 accept its appointment by a written assumption in a form acceptable to the
 Indenture Trustee.  In the event that a Successor Servicer has not been
 appointed 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 applicable state law) or assert any
      claim against any present or former Noteholder by reason of the
      payment of the taxes levied or assessed upon the Issuer;
  
                      (iii)   dissolve or liquidate in whole or in
      part; or
  
                      (iv)    (A) permit the validity or effectiveness
      of this Indenture to be impaired, or permit the lien of this
      Indenture to be amended, hypothecated, subordinated, terminated
      or discharged, or permit any Person to be released from any
      covenants or obligations with respect to the Notes under this
      Indenture except as may be expressly permitted hereby, (B) permit
      any lien, charge, excise, claim, security interest, mortgage or
      other encumbrance (other than the lien of this Indenture) to be
      created on or extend to or otherwise arise upon or burden the
      assets of the Issuer or any part thereof or any interest therein
      or the proceeds thereof or (C) permit the lien of this Indenture
      not to constitute a valid first priority (other than with respect
      to any such tax, mechanics' or other lien) security interest in
      the Trust Estate.
  
           SECTION 3.9  Annual Statement as to Compliance.  The Issuer shall
 deliver to the Indenture Trustee, on or before March 31 of each year
 (commencing with the year 2000), an Officer's Certificate stating, as to
 the Authorized Officer signing such Officer's Certificate, that:

                      (i)     a review of the activities of the Issuer
      during such year (or with respect to the Officer's Certificate to
      be delivered in the year 2000, such longer period) 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.
  
           SECTION 3.14  Servicer's Obligations.  The Issuer shall cause the
 Servicer to comply with the Sale and Servicing Agreement, including
 Sections 3.7, 3.9, 3.10, 3.11, 3.12, 3.13, 3.14 and 4.11 and Article VII
 thereof.
  
           SECTION 3.15  Guarantees, Loans, Advances and Other Liabilities. 
 Except as contemplated by this Indenture and the other Basic Documents, the
 Issuer shall not make any loan or advance or credit to, or guarantee
 (directly or indirectly or by an instrument having the effect of assuring
 another's payment or performance on any obligation or capability of so
 doing or otherwise), endorse or otherwise become contingently liable,
 directly or indirectly, in connection with the obligations, stocks or
 dividends of, or own, purchase, repurchase or acquire (or agree
 contingently to do so) any stock, obligations, assets or securities of, or
 any other interest in, or make any capital contribution to, any other
 Person.
  
           SECTION 3.16  Capital Expenditures.  The Issuer shall not make
 any expenditure (by long-term or operating lease or otherwise) for capital
 assets (either realty or personalty).
  
           SECTION 3.17  Further Instruments and Acts.  Upon request of the
 Indenture Trustee, the Issuer shall execute and deliver such further
 instruments and do such further acts as may be reasonably necessary or
 proper to carry out more effectively the purpose of this Indenture.
  
           SECTION 3.18  Restricted Payments.  The Issuer shall not,
 directly or indirectly, (i) make any distribution (by reduction of capital
 or otherwise), whether in cash, property, securities or a combination
 thereof, to the Owner Trustee or any owner of a beneficial interest in the
 Issuer or otherwise with respect to any ownership or equity interest or
 security in or of the Issuer or to the Servicer, (ii) redeem, purchase,
 retire or otherwise acquire for value any such ownership or equity interest
 or security or (iii) set aside or otherwise segregate any amounts for any
 such purpose; provided, however, that the Issuer may make, or cause to be
 made, (x) payments to the Servicer, the Owner Trustee and the
 Certificateholders as contemplated by, and to the extent funds are
 available for such purpose under, the Sale and Servicing Agreement or the
 Trust Agreement and (y) payments to the Indenture Trustee pursuant to
 Section 1(a)(ii) of the Administration Agreement.  The Issuer shall not,
 directly or indirectly, make payments to or distributions from the
 Collection Account except in accordance with this Indenture and the other
 Basic Documents.
  
           SECTION 3.19  Notice of Events of Default.  The Issuer shall give
 the Indenture Trustee and the Rating Agencies prompt written notice of each
 Event of Default hereunder and of each default on the part of any party to
 the Sale and Servicing Agreement or the Purchase Agreement with respect to
 any of the provisions thereof.
  
           SECTION 3.20  Removal of Administrator.  For so long as any Notes
 are Outstanding, the Issuer shall not remove the Administrator without
 cause unless the Rating Agency Condition shall have been satisfied in
 connection therewith.



                                 ARTICLE IV

                         SATISFACTION AND DISCHARGE
  
           SECTION 4.1  Satisfaction and Discharge of Indenture.  This
 Indenture shall cease to be of further effect with respect to the Notes
 except as to (i) rights of registration of transfer and exchange, (ii)
 substitution of mutilated, destroyed, lost or stolen Notes, (iii) rights of
 Noteholders to receive payments of principal thereof and interest thereon,
 (iv) Sections 3.3, 3.4, 3.5, 3.8, 3.10, 3.12 and 3.13 hereof, (v) the
 rights, obligations and immunities of the Indenture Trustee hereunder
 (including the rights of the Indenture Trustee under Section 6.7 and the
 obligations of the Indenture Trustee under Section 4.3), and (vi) the
 rights of Noteholders as beneficiaries hereof with respect to the property
 so deposited with the Indenture Trustee payable to all or any of them, and
 the Indenture Trustee, on demand of and at the expense of the Issuer, shall
 execute proper instruments acknowledging satisfaction and discharge of this
 Indenture with respect to the Notes, when:
  
           (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 and 3.3 hereof;
  
                      (iii)   the obligations of the Issuer to the
      Indenture Trustee under Section 6.7 hereof; and
  
                      (iv)    the rights, powers, trusts and
      immunities of the Indenture Trustee hereunder and the duties of
      the Indenture Trustee hereunder.
  
                (b)  The satisfaction, discharge and defeasance of the Notes
 pursuant to subsection (a) of this Section 4.2 is subject to the
 satisfaction of all of the following conditions:
  
                      (i)     the Issuer has deposited or caused to be
      deposited irrevocably (except as provided in Section 4.4 hereof)
      with the Indenture Trustee as trust funds in trust, specifically
      pledged as security for, and dedicated solely to, the benefit of
      the Holders of the Notes, which, through the payment of interest
      and principal in respect thereof in accordance with their terms
      will provide, not later than one day prior to the due date of any
      payment referred to below, money in an amount sufficient, in the
      opinion of a nationally recognized firm of independent certified
      public accountants expressed in a written certification thereof
      delivered to the Indenture Trustee, to pay and discharge the
      entire indebtedness on the Notes Outstanding, for principal
      thereof and interest thereon to the date of such deposit (in the
      case of Notes that have become due and payable) or to the
      maturity of such principal and interest, as the case may be;
  
                      (ii)    such deposit will not result in a breach
      or violation of, or constitute an event of default under, any
      other agreement or instrument to which the Issuer is bound;
  
                      (iii)   no Event of Default with respect to the
      Notes shall have occurred and be continuing on the date of such
      deposit or on the ninety-first (91st) day after such date;
  
                      (iv)    the Issuer has delivered to the
      Indenture Trustee an Opinion of Counsel to the effect that the
      satisfaction, discharge and defeasance of the Notes pursuant to
      this Section 4.2 will not cause any Noteholder to be treated as
      having sold or exchanged any of its Notes for purposes of Section
      1001 of the Code; and
  
                      (v)     the Issuer has delivered to the
      Indenture Trustee an Officer's Certificate and an Opinion of
      Counsel, each stating that all conditions precedent relating to
      the defeasance contemplated by this Section 4.2 have been
      complied with.

           SECTION 4.3  Application of Trust Money.  All monies deposited
 with the Indenture Trustee pursuant to Section 4.1 shall be held in trust
 and applied by it, in accordance with the provisions of the Notes and this
 Indenture, to the payment, either directly or through any Paying Agent, as
 the Indenture Trustee may determine, to the Holders of the particular Notes
 for the payment or redemption of which such monies have been deposited with
 the Indenture Trustee, of all sums due and to become due thereon for
 principal and interest, but such monies need not be segregated from other
 funds except to the extent required herein or in the Sale and Servicing
 Agreement or required by law.
  
           SECTION 4.4  Repayment of Monies Held by Paying Agent.  In
 connection with the satisfaction and discharge of this Indenture with
 respect to the Notes, all monies then held by any Paying Agent other than
 the Indenture Trustee under the provisions of this Indenture with respect
 to such Notes shall, upon demand of the Issuer, be paid to the Indenture
 Trustee to be held and applied according to Section 3.3 and thereupon such
 Paying Agent shall be released from all further liability with respect to
 such monies.



                                  ARTICLE V

                                  REMEDIES
  
           SECTION 5.1  Events of Default.  "Event of Default," wherever
 used herein, means the occurrence of any one of the following events
 (whatever the reason for such Event of Default and whether it shall be
 voluntary or involuntary or be effected by operation of law or pursuant to
 any judgment, decree or order of any court or any order, rule or regulation
 of any administrative or governmental body):
  
                      (i)     default in the payment of any interest
      on any Note when the same becomes due and payable, and such
      default shall continue for a period of five (5) days or more; or
  
                      (ii)    default in the payment of the principal
      of or any installment of the principal of any Note when the same
      becomes due and payable, including with respect to each Class of
      Notes, the Final Payment Date for such Class; or
  
                      (iii)   default in the observance or performance
      of any material covenant or agreement of the Issuer made in this
      Indenture (other than a covenant or agreement, a default in the
      observance or performance of which is elsewhere in this Section
      5.1 specifically dealt with), or any representation or warranty
      of the Issuer made in this Indenture or in any certificate or
      other writing delivered pursuant hereto or in connection herewith
      proving to have been incorrect in any material respect as of the
      time when the same shall have been made, and such default shall
      continue or not be cured, or the circumstance or condition in
      respect of which such misrepresentation or warranty was incorrect
      shall not have been eliminated or otherwise cured, for a period
      of sixty (60) days or in the case of a materially incorrect
      representation and warranty thirty (30) days, after there shall
      have been given, by registered or certified mail, to the Issuer
      by the Indenture Trustee or to the Issuer and the Indenture
      Trustee by the Holders of not less than 25% of the principal
      amount of the Notes Outstanding, a written notice specifying such
      default or incorrect representation or warranty and requiring it
      to be remedied and stating that such notice is a notice of
      Default hereunder; or
  
                      (iv)    the filing of a decree or order for
      relief by a court having jurisdiction in the premises in respect
      of the Issuer or any substantial part of the Trust Estate in an
      involuntary case under any applicable federal or state
      bankruptcy, insolvency or other similar law now or hereafter in
      effect, or appointing a receiver, liquidator, assignee,
      custodian, trustee, sequestrator or similar official of the
      Issuer or for any substantial part of the Trust Estate, or
      ordering the winding-up or liquidation of the Issuer's affairs,
      and such decree or order shall remain unstayed and in effect for
      a period of sixty (60) consecutive days; or
  
                      (v)     the commencement by the Issuer of a
      voluntary case under any applicable federal or state bankruptcy,
      insolvency or other similar law now or hereafter in effect, or
      the consent by the Issuer to the entry of an order for relief in
      an involuntary case under any such law, or the consent by the
      Issuer to the appointment or taking possession by a receiver,
      liquidator, assignee, custodian, trustee, sequestrator or similar
      official of the Issuer or for any substantial part of the Trust
      Estate, or the making by the Issuer of any general assignment for
      the benefit of creditors, or the failure by the Issuer generally
      to pay its debts as such debts become due, or the taking of any
      action by the Issuer in furtherance of any of the foregoing.
  
 The Issuer shall deliver to the Indenture Trustee, within five (5) days
 after the occurrence thereof, written notice in the form of an Officer's
 Certificate of any Default which with the giving of notice and the lapse of
 time would become an Event of Default under clause (iii), its status and
 what action the Issuer is taking or proposes to take with respect thereto. 
  
           SECTION 5.2  Acceleration of Maturity; Rescission and Annulment. 
 (a)  If an Event of Default should occur and be continuing, then and in
 every such case the Indenture Trustee or the Holders of Notes representing
 not less than a majority of the principal amount of the Notes Outstanding
 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 Indenture
      Trustee pursuant to Section 6.7) and of the Noteholders allowed
      in such Proceedings;
  
                      (ii)    unless prohibited by applicable law and
      regulations, to vote on behalf of the Holders of Notes in any
      election of a trustee, a standby trustee or Person performing
      similar functions in any such Proceedings;
  
                      (iii)   to collect and receive any monies or
      other property payable or deliverable on any such claims and to
      pay all amounts received with respect to the claims of the
      Noteholders and of the Indenture Trustee on their behalf; and
  
                      (iv)    to file such proofs of claim and other
      papers or documents as may be necessary or advisable in order to
      have the claims of the Indenture Trustee or the Holders of Notes
      allowed in any judicial proceedings relative to the Issuer, its
      creditors and its property;
  
 and any trustee, receiver, liquidator, custodian or other similar official
 in any such Proceeding is hereby authorized by each of such Noteholders to
 make payments to the Indenture Trustee and, in the event that the Indenture
 Trustee shall consent to the making of payments directly to such
 Noteholders, to pay to the Indenture Trustee such amounts as shall be
 sufficient to cover reasonable compensation to the Indenture Trustee, each
 predecessor Indenture Trustee and their respective agents, attorneys and
 counsel, and all other amounts due and owing to the Indenture Trustee
 pursuant to Section 6.7. 
  
                (e)  Nothing herein contained shall be deemed to authorize
 the Indenture Trustee to authorize or consent to or vote for or accept or
 adopt on behalf of any Noteholder any plan of reorganization, arrangement,
 adjustment or composition affecting the Notes or the rights of any Holder
 thereof or to authorize the Indenture Trustee to vote in respect of the
 claim of any Noteholder in any such proceeding except, as aforesaid, to
 vote for the election of a trustee in bankruptcy or similar Person.
  
                (f)  All rights of action and of asserting claims under this
 Indenture, or under any of the Notes, may be enforced by the Indenture
 Trustee without the possession of any of the Notes or the production
 thereof in any trial or other Proceedings relative thereto, and any such
 action or Proceedings instituted by the Indenture Trustee shall be brought
 in its own name as trustee of an express trust, and any recovery of
 judgment, subject to the payment of the expenses, disbursements and
 compensation of the Indenture Trustee, each predecessor Indenture Trustee
 and their respective agents and attorneys, shall be for the ratable benefit
 of the Holders of the Notes.
  
                (g)  In any Proceedings brought by the Indenture Trustee
 (and also any Proceedings involving the interpretation of any provision of
 this Indenture to which the Indenture Trustee shall be a party), the
 Indenture Trustee shall be held to represent all the Noteholders, and it
 shall not be necessary to make any Noteholder a party to any such
 Proceedings.
  
           SECTION 5.4  Remedies; Priorities.  (a)  If an Event of Default
 shall have occurred and be continuing, the Indenture Trustee may 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(g).
  
 The Indenture Trustee may fix a record date and payment date for any
 payment to Noteholders pursuant to this Section 5.4.  At least fifteen (15)
 days before such record date, the Issuer shall mail to each Noteholder and
 the Indenture Trustee a notice that states the record date, the payment
 date and the amount to be paid. 
  
           SECTION 5.5  Optional Preservation of the Receivables.  If the
 Notes have been declared to be due and payable under Section 5.2 following
 an Event of Default, and such declaration and its consequences have not
 been rescinded and annulled, the Indenture Trustee may, but need not, elect
 to maintain possession of the Trust Estate and apply proceeds as if there
 had been no declaration of acceleration; provided, however, that Total
 Available Funds shall be applied in accordance with such declaration of
 acceleration in the manner specified in Section 4.6(c) of the Sale and
 Servicing Agreement.  It is the desire of the parties hereto and the
 Noteholders that there be at all times sufficient funds for the payment of
 principal of and interest on the Notes, and the Indenture Trustee shall
 take such desire into account when determining whether or not to maintain
 possession of the Trust Estate.  In determining whether to maintain
 possession of the Trust Estate, the Indenture Trustee may, but need not,
 obtain and rely upon an opinion of an Independent investment banking or
 accounting firm of national reputation as to the feasibility of such
 proposed action and as to the sufficiency of the Trust Estate for such
 purpose.
  
           SECTION 5.6  Limitation of Suits.  No Holder of any Note shall
 have any right to institute any Proceeding, judicial or otherwise, with
 respect to this Indenture or for the appointment of a receiver or trustee,
 or for any other remedy hereunder, unless:
  
                (a)  such Holder has previously given written notice to the
 Indenture Trustee of a continuing Event of Default;
  
                (b)  the Holders of not less than 25% of the principal
 amount of the Notes Outstanding have made written request to the Indenture
 Trustee to institute such Proceeding in respect of such Event of Default in
 its own name as Indenture Trustee hereunder;
  
                (c)  such Holder or Holders have offered to the Indenture
 Trustee reasonable indemnity against the costs, expenses and liabilities to
 be incurred in complying with such request;

                (d)  the Indenture Trustee for sixty (60) days after its
 receipt of such notice, request and offer of indemnity has failed to
 institute such Proceedings; and
  
                (e)  no direction inconsistent with such written request has
 been given to the Indenture Trustee during such 60-day period by the
 Holders of a majority of the principal amount of the Notes Outstanding.
  
 It is understood and intended that no one or more Holders of Notes shall
 have any right in any manner whatever by virtue of, or by availing of, any
 provision of this Indenture to affect, disturb or prejudice the rights of
 any other Holders of Notes or to obtain or to seek to obtain priority or
 preference over any other Holders or to enforce any right under this
 Indenture, except in the manner herein provided. 
  
           In the event the Indenture Trustee shall receive conflicting or
 inconsistent requests and indemnity from two or more groups of Holders of
 Notes, each representing less than a majority of the principal amount of
 the Notes Outstanding, the Indenture Trustee in its sole discretion may
 determine what action, if any, shall be taken, notwithstanding any other
 provisions of this Indenture. 
  
           SECTION 5.7  Unconditional Rights of Noteholders To Receive
 Principal and Interest.  Notwithstanding any other provisions in this
 Indenture, the Holder of any Note shall have the right, which is absolute
 and unconditional, to receive payment of the principal of and interest, 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 Estate, and to vest in such Person or Persons, in such
 capacity and for the benefit of the Noteholders, such title to the Trust
 Estate, or any part hereof, and, subject to the other provisions of this
 Section, such powers, duties, obligations, rights and trusts as the
 Indenture Trustee may consider necessary or desirable.  No co-trustee or
 separate trustee hereunder shall be required to meet the terms of
 eligibility as a successor trustee under Section 6.11 and no notice to
 Noteholders of the appointment of any co-trustee or separate trustee shall
 be required under Section 6.8 hereof.
  
                (b)  Every separate trustee and co-trustee shall, to the
 extent permitted by law, be appointed and act subject to the following
 provisions and conditions:
  
                      (i)     all rights, powers, duties and
      obligations conferred or imposed upon the Indenture Trustee shall
      be conferred or imposed upon and exercised or performed by the
      Indenture Trustee and such separate trustee or co-trustee jointly
      (it being understood that such separate trustee or co-trustee
      shall not be authorized to act separately without the Indenture
      Trustee joining in such act), except to the extent that under any
      law of any jurisdiction in which any particular act or acts are
      to be performed the Indenture Trustee shall be incompetent or
      unqualified to perform such act or acts, in which event such
      rights, powers, duties and obligations (including the holding of
      title to the Trust Estate or any portion thereof in any such
      jurisdiction) shall be exercised and performed singly by such
      separate trustee or co-trustee, but solely at the direction of
      the Indenture Trustee;
  
                      (ii)    no trustee hereunder shall be personally
      liable by reason of any act or omission of any other trustee
      hereunder; and
  
                      (iii)   the Indenture Trustee may at any time
      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, 2000, the Indenture Trustee shall mail to each Noteholder as
 required by TIA Section 313(c) a brief report dated as of such date that
 complies with TIA Section 313(a).  The Indenture Trustee also shall comply
 with TIA Section 313(b).
  
                (b)  A copy of each report at the time of its mailing to
 Noteholders shall be filed by the Indenture Trustee with the Commission and
 each stock exchange, if any, on which the Notes are listed.  The Issuer
 shall notify the Indenture Trustee if and when the Notes are listed on any
 stock exchange.



                                ARTICLE VIII

                    ACCOUNTS, DISBURSEMENTS AND RELEASES
  
           SECTION 8.1  Collection of Money.  Except as otherwise expressly
 provided herein, the Indenture Trustee may demand payment or delivery of,
 and shall receive and collect, directly and without intervention or
 assistance of any fiscal agent or other intermediary, all money and other
 property payable to or receivable by the Indenture Trustee pursuant to this
 Indenture and the Sale and Servicing Agreement.  The Indenture Trustee
 shall apply all such money received by it as provided in this Indenture and
 the Sale and Servicing Agreement.  Except as otherwise expressly provided
 in this Indenture, if any default occurs in the making of any payment or
 performance under any agreement or instrument that is part of the Trust
 Estate, the Indenture Trustee may take such action as may be appropriate to
 enforce such payment or performance, including the institution and
 prosecution of appropriate Proceedings.  Any such action shall be without
 prejudice to any right to claim a Default or Event of Default under this
 Indenture and any right to proceed thereafter as provided in Article V. 
  
           SECTION 8.2  Trust Accounts, the Reserve Account, the
 Supplemental Reserve Account, the Negative Carry 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, (i) 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, 4.12 and
 5.1 of the Sale and Servicing Agreement and (ii) for the exclusive benefit
 of the Noteholders, the Negative Carry Account as provided in Sections
 4.1(c) and 4.12 of the Sale and Servicing Agreement.
  
                (b)  On or before each Payment Date, the Servicer shall
 deposit in the Collection Account all amounts required to be deposited
 therein with respect to the related Collection Period as provided in
 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 Pre-Funding
 Account, the Payahead Account, the Reserve Account, the Supplemental
 Reserve Account, the Negative Carry Account and the Yield Supplement
 Account shall be invested by the Indenture Trustee at the direction of the
 Servicer in Permitted Investments as provided in Sections 4.1, 4.7 and 5.1
 of the Sale and Servicing Agreement.  All income or other gain (net of
 losses and investment expenses) from investments of monies deposited in the
 Collection Account, the Pre-Funding Account, the Payahead Account, the
 Reserve Account, the Supplemental Reserve Account, the Negative Carry
 Account and the Yield Supplement Account shall be withdrawn by the
 Indenture Trustee from such accounts and distributed (but only under the
 circumstances set forth in the Sale and Servicing Agreement in the case of
 the Pre-Funding Account, the Reserve Account, the Supplemental Reserve
 Account, the Negative Carry Account and the Yield Supplement Account) as
 provided in Sections 4.1, 4.7, 4.8, 4.9 and 5.1 of the Sale and Servicing
 Agreement.  The Servicer shall not direct the Indenture Trustee to make any
 investment of any funds or to sell any investment held in any of the Trust
 Accounts, the Reserve Account, the Supplemental Reserve Account, the
 Negative Carry 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, the
 Negative Carry 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 Pre-Funding Account, the Payahead Account, the Reserve Account, the
 Supplemental Reserve Account, the Negative Carry 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, the Negative Carry Account or
 the Yield Supplement Account, 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 such 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.
  
                (c)  In the event that on or prior to the Payment Date on
 which the Pre-Funding Period ends (or, if the Pre-Funding Period does not
 end on a Payment Date, the immediately succeeding Payment Date) the
 Remaining Pre-Funded Amount has been withdrawn from the Pre-Funding
 Account and deposited to the Collection Account by the Indenture Trustee
 at the direction of the Servicer pursuant to Section 4.8(b) of the Sale and
 Servicing Agreement, the Remaining Pre-Funded Amount shall be treated as a 
 part of the Available Funds and the Principal Distribution Amount for such
 Payment Date. 
  
           SECTION 10.2  Form of Redemption Notice.  Notice of redemption
 under Section 10.1(a) shall be given by the Indenture Trustee by first-
 class mail, postage prepaid, or by facsimile mailed or transmitted promptly
 following receipt of notice from the Issuer or Servicer pursuant to Section
 10.1(a), but not later than ten (10) days prior to the applicable
 Redemption Date, to each Holder of Notes as of the close of business on the
 Record Date preceding the applicable Redemption Date, at such Holder's
 address or facsimile number appearing in the Note Register.
  
           All notices of redemption shall state: 
  
                (i)  the Redemption Date; 
  
                (ii)  the Redemption Price; and 
  
                (iii)  the place where such Notes are to be surrendered for
           payment of the Redemption Price (which shall be the office or
           agency of the Issuer to be maintained as provided in Section
           3.2). 
  
 Notice of redemption of the Notes shall be given by the Indenture Trustee
 in the name and at the expense of the Issuer.  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 1999-1, 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 1999-1 
  
                               By: WILMINGTON TRUST COMPANY, 
                                   not in its individual capacity but solely 
                                   as Owner Trustee 
  
  
  
                               By:                   
                                   Name:  
                                   Title: 
  
  
                               BANK OF TOKYO - MITSUBISHI 
                                TRUST COMPANY, 
                               not in its individual capacity but solely as 
                               Indenture Trustee 
  
  
  
  
                               By:                    
                                   Name:  
                                   Title:  



 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 1999-1, 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
 _______________, 1999. 
  
  
  
                               ________________________
                               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
 _______________, 1999. 
  
  
  
                               ________________________
                               Notary Public in and for  
                               the State of New York. 
  
 [Seal] 
  
 My commission expires: 
  
 _______________________   



                                 SCHEDULE A 
  
  
  
          [To be Provided to the Indenture Trustee at the Closing] 



                                                              SCHEDULE I 
  
                       List of Permitted Investments 
  
 Account(s)               Permitted Investments 
  
 Collection Account          [                ] 
  
 Negative Carry Account      [                ] 
  
 Payahead Account            [                ] 
  
 Pre-Funding Account         [                ] 
  
 Reserve Account             [                ] 
  
 Supplemental Reserve        [                ] 
 Account 
  
 Yield Supplement Account    [                ] 



                                                                EXHIBIT A-1 
  
  
                           Form of Class A-1 Note 
  
 UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
 DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE ISSUER OR
 ITS AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY NOTE
 ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
 REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
 TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
 REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE
 OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED
 OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN. 
  
 THE PRINCIPAL OF THIS NOTE IS PAYABLE IN INSTALLMENTS AS SET FORTH HEREIN. 
 ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY
 BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF. 
  
  
 REGISTERED                                                $[             ] 
  
 No. R-[  ]                                       CUSIP NO. [             ] 
  
  
                        MMCA AUTO OWNER TRUST 1999-1 
  
                  [       ]% CLASS A-1 ASSET BACKED NOTES 
  
           MMCA Auto Owner Trust 1999-1, 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-1 Notes pursuant to 
 Section 2.8 of the Indenture dated as of January [   ], 1999 (as amended, 
 supplemented or otherwise modified and in effect from time to time, the 
 "Indenture"), between the Issuer and Bank of Tokyo-Mitsubishi Trust Company,
 a New York banking corporation, as Indenture Trustee (in such capacity the 
 "Indenture Trustee"); provided, however, that if not paid prior to such date,
 the entire unpaid principal amount of this Class A-1 Note shall be due and
 payable on the earlier of the [               ] Payment Date (the "Class A-
 1 Final Payment Date") and the Redemption Date, if any, pursuant to Section
 10.1(a) or (b) of the Indenture.  In addition, the unpaid principal amount
 of this Class A-1 Note may be redeemed in whole or in part on the
 Redemption Date, if any, pursuant to Section 10.1(c) 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: [               ], 1999 
  
                          MMCA AUTO OWNER TRUST 1999-1, 
  
                          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: [               ], 1999 

                               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 [        ]% Class A-1 Asset Backed Notes,
 which, together with the [        ]% Class A-2 Asset-Backed Notes, the
 [        ]% Class A-3 Asset-Backed Notes and the [        ]% Class A-4
 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 February 15, 1999. 
  
           As described above, the entire unpaid principal amount of this
 Class A-1 Note shall be due and payable on the earlier of the Class A-1
 Final Payment Date and the Redemption Date, if any, pursuant to Section
 10.1(a) or (b) of the Indenture.  In addition, the unpaid principal amount
 of this Class A-1 Note may be redeemed in whole or in part on the
 Redemption Date, if any, pursuant to Section 10.1(c) 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. [              ] 
  
  
                        MMCA AUTO OWNER TRUST 1999-1 
  
                  [        ]% CLASS A-2 ASSET BACKED NOTES 
  
           MMCA Auto Owner Trust 1999-1, 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 January [  ], 1999 (as
 amended, supplemented or otherwise modified and in effect from time to
 time, the "Indenture"), between the Issuer and Bank of Tokyo-Mitsubishi
 Trust Company, a New York banking corporation, as Indenture Trustee (in
 such capacity the "Indenture Trustee"); provided, however, that if not paid
 prior to such date, the entire unpaid principal amount of this Class A-2
 Note shall be due and payable on the earlier of the [               ]
 Payment Date (the "Class A-2 Final Payment Date") and the Redemption Date,
 if any, pursuant to Section 10.1(a) or (b) of the Indenture.  In addition,
 the unpaid principal amount of this Class A-2 Note may be redeemed in whole
 or in part on the Redemption Date, if any, pursuant to Section 10.1(c) 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: [               ], 1999 
  
                          MMCA AUTO OWNER TRUST 1999-1, 
  
                          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: [               ], 1999 

                               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 [        ]% Class A-2 Asset Backed Notes,
 which, together with the [        ]% Class A-1 Asset-Backed Notes, the
 [        ]% Class A-3 Asset-Backed Notes and the [        ]% Class A-4
 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 February 15, 1999. 
  
           As described above, the entire unpaid principal amount of this
 Class A-2 Note shall be due and payable on the earlier of the Class A-2
 Final Payment Date and the Redemption Date, if any, pursuant to Section
 10.1(a) or (b) of the Indenture.  In addition, the unpaid principal amount
 of this Class A-2 Note may be redeemed in whole or in part on the
 Redemption Date, if any, pursuant to Section 10.1(c) 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. [               ] 
  
  
                        MMCA AUTO OWNER TRUST 1999-1 
  
                  [        ]% CLASS A-3 ASSET BACKED NOTES 
  
           MMCA Auto Owner Trust 1999-1, 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 January [  ], 1999 (as
 amended, supplemented or otherwise modified and in effect from time to
 time, the "Indenture"), between the Issuer and Bank of Tokyo-Mitsubishi
 Trust Company, a New York banking corporation, as Indenture Trustee (in
 such capacity the "Indenture Trustee"); provided, however, that if not paid
 prior to such date, the entire unpaid principal amount of this Class A-3
 Note shall be due and payable on the earlier of the [               ]
 Payment Date (the "Class A-3 Final Payment Date") and the Redemption Date,
 if any, pursuant to Section 10.1(a) or (b) of the Indenture.  In addition,
 the unpaid principal amount of this Class A-3 Note may be redeemed in whole
 or in part on the Redemption Date, if any, pursuant to Section 10.1(c) 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: [               ], 1999 
  
                          MMCA AUTO OWNER TRUST 1999-1, 
  
                          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: [               ], 1999 

                               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 [        ]% Class A-3 Asset Backed Notes,
 which, together with the [        ]% Class A-1 Asset-Backed Notes, the
 [        ]% Class A-2 Asset-Backed Notes and the [        ]% Class A-4
 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 February 15, 1999. 
  
           As described above, the entire unpaid principal amount of this
 Class A-3 Note shall be due and payable on the earlier of the Class A-3
 Final Payment Date and the Redemption Date, if any, pursuant to Section
 10.1(a) or (b) of the Indenture.  In addition, the unpaid principal amount
 of this Class A-3 Note may be redeemed in whole or in part on the
 Redemption Date, if any, pursuant to Section 10.1(c) 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 A-4 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. [               ] 
  
  
                        MMCA AUTO OWNER TRUST 1999-1 
  
                  [        ]% CLASS A-4 ASSET BACKED NOTES 
  
           MMCA Auto Owner Trust 1999-1, 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-4 Notes pursuant to 
 Section 2.8 of the Indenture dated as of January [  ], 1999 (as amended, 
 supplemented or otherwise modified and in effect from time to time, the 
 "Indenture"), between the Issuer and Bank of Tokyo-Mitsubishi Trust Company,
 a New York banking corporation, as Indenture Trustee (in such capacity the 
 "Indenture Trustee"); provided, however, that if not paid prior to such 
 date, the entire unpaid principal amount of this Class A-4 Note shall be 
 due and payable on the earlier of the [               ] Payment Date 
 (the "Class A-4 Final Payment Date") and the Redemption Date, if any, 
 pursuant to Section 10.1(a) or (b) of the Indenture.  In addition, the 
 unpaid principal amount of this Class A-4 Note may be redeemed in whole 
 or in part on the Redemption Date, if any, pursuant to Section 10.1(c) 
 of the Indenture. 









Capitalized terms
 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-4 Note at the rate
 per annum shown above on each Payment Date until the principal of this
 Class A-4 Note is paid or made available for payment, on the principal
 amount of this Class A-4 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-4 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-4 Note shall be paid in the manner specified on
 the reverse hereof. 
  
           The principal of and interest on this Class A-4 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-4 Note shall be
 applied first to interest due and payable on this Class A-4 Note as
 provided above and then to the unpaid principal of this Class A-4 Note. 
  
           Reference is made to the further provisions of this Class A-4
 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-4 Note. 

           Unless the certificate of authentication hereon has been executed
 by the Indenture Trustee whose name appears below by manual signature, this
 Class A-4 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: [               ], 1999 
  
                          MMCA AUTO OWNER TRUST 1999-1, 
  
                          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: [               ], 1999 

                               BANK OF TOKYO-MITSUBISHI 
                                 TRUST COMPANY 
                               not in its individual capacity but solely as
                               Indenture Trustee 
  
                          By:  ___________________________ 
                               Authorized Officer



           This Class A-4 Note is one of a duly authorized issue of Notes of
 the Issuer, designated as its [        ]% Class A-4 Asset Backed Notes,
 which, together with the [        ]% Class A-1 Asset-Backed Notes, the
 [        ]% Class A-2 Asset-Backed Notes and the [        ]% Class A-3
 Asset-Backed Notes (collectively, the "Notes"), are issued under the
 Indenture, to which Indenture and all indentures supplemental thereto
 reference is hereby made for a statement of the respective rights and
 obligations thereunder of the Issuer, the Indenture Trustee and the Holders
 of the Notes.  The Notes are subject to all terms of the Indenture. 
  
           The Class A-4 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-4 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 February 15, 1999. 
  
           As described above, the entire unpaid principal amount of this
 Class A-4 Note shall be due and payable on the earlier of the Class A-4
 Final Payment Date and the Redemption Date, if any, pursuant to Section
 10.1(a) or (b).  In addition, the unpaid principal amount of this Class A-4
 Note may be redeemed in whole or in part on the Redemption Date, if any,
 pursuant to Section 10.1(c) 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. 
  
           Payments of interest on this Class A-4 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-4 Note, shall be made by
 check mailed to the Person whose name appears as the Registered Holder of
 this Class A-4 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-4 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-4 Note be submitted for notation of payment.  Any reduction in the
 principal amount of this Class A-4 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-4 Note and of any Class A-4 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-4 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-4
 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-4 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-4 Note may be registered on
 the Note Register upon surrender of this Class A-4 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-4 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-4 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-4 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-4 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-4 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-4 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-4 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-4 Note and of any Class A-4 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-4 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-4 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-4 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-4 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) 
  
  
  
  
                              [To be included] 
  



                                                                Exhibit 4.4 


  
           This ADMINISTRATION AGREEMENT, dated as of January __, 1999 (as
 the same may be amended, supplemented or otherwise modified from time to
 time and in effect, this "Agreement"), is by and among MMCA AUTO OWNER
 TRUST 1999-1, 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 [        ]% Class A-1 Asset Backed
 Notes, [        ]% Class A-2 Asset Backed Notes, [        ]% Class A-3 
 Asset Backed Notes and [        ]% Class A-4 Asset Backed Notes
 (collectively, the "Notes") pursuant to the Indenture, dated as of January
 __, 1999 (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 January __, 1999 (as amended, supplemented or otherwise
 modified and in effect from time to time, the "Sale and Servicing
 Agreement"), among the Issuer, Mitsubishi Motors Credit of America Inc., as
 servicer, and MMCA Auto Receivables, Inc., as seller (the "Seller"), (ii) a
 Letter of Representations dated January __, 1999 (as amended, supplemented
 or otherwise modified and in effect from time to time, the "Note Depository
 Agreement"), among the Issuer, the Indenture Trustee and The Depository
 Trust Company ("DTC") relating to the Notes, and (iii) the Indenture (the
 Sale and Servicing Agreement, the Note Depository Agreement and the
 Indenture being referred to hereinafter collectively as the "Related
 Agreements"); 
  
           WHEREAS, pursuant to the Related Agreements, the Issuer and the
 Owner Trustee are required to perform certain duties in connection with (a)
 the Notes and the collateral therefor pledged pursuant to the Indenture
 (the "Collateral") and (b) the beneficial interests in the Issuer (the
 registered holders of such interests being referred to herein as the
 "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 4.11 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, the Negative Carry
      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 Issuer under the Pennsylvania Motor Vehicle
 Sales Finance Act.  In addition, the Administrator shall promptly notify
 the Indenture Trustee and the Owner Trustee in writing of any amendment to
 the Pennsylvania Motor Vehicle Sales Finance Act that would affect the
 duties or obligations of the Indenture Trustee or the Owner Trustee under
 any Basic Document and shall assist the Indenture Trustee or the Owner
 Trustee in 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 Issuer'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 Issuer or the Owner Trustee set forth
 in Section 3.4(b) and (c), Section 5.5(a), (b), (c) and (d), the
 penultimate sentence of Section 5.5 and Section 5.6(a) of the Trust
 Agreement with respect to, among other things, accounting and reports to
 Owners. 
  
           (iv) The Administrator will provide prior to January 15, 2000, 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 as follows: 
  
      (a)  if to the Issuer or the Owner Trustee, to: 
  
           MMCA Auto Owner Trust 1999-1 
           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 1999-1 
  
                     By:  WILMINGTON TRUST COMPANY,  
                          not in its  individual capacity but solely as
                          Owner Trustee 
  
  
  
                     By:_________________________________________________   
                          Name:  
                          Title:  
  
  
                     BANK OF TOKYO - MITSUBISHI TRUST  
                     COMPANY, not in its individual capacity but solely as
                     Indenture Trustee 
  
  
  
                     By:_______________________________________________     
                          Name:  
                          Title:     
  
  
                     MITSUBISHI  MOTORS CREDIT OF AMERICA, INC.,
                     as Administrator 
  
  
  
                     By:______________________________________________      
                          Name:  
                          Title:  


                                                                  EXHIBIT A 
  
                             POWER OF ATTORNEY 
  
 STATE OF DELAWARE        } 
                          } 
 COUNTY OF NEW CASTLE     } 
  
  
      KNOW ALL MEN BY THESE PRESENTS, that Wilmington Trust Company, a
 banking corporation, not in its individual capacity but solely as owner
 trustee (the "Owner Trustee") for MMCA AUTO OWNER TRUST 1999-1 (the
 "Issuer"), does hereby make, constitute and appoint Mitsubishi Motors
 Credit of America, Inc., as administrator under the Administration
 Agreement dated as of January __, 1999 (the "Administration Agreement"),
 among the Issuer, Mitsubishi Motors Credit of America, Inc. and Bank of
 Tokyo - Mitsubishi Trust Company, as Indenture Trustee, as the same may be
 amended from time to time, and its agents and attorneys, as Attorneys-in-
 Fact to execute on behalf of the Owner Trustee or the Issuer all such
 documents, reports, filings, instruments, certificates and opinions as it
 should be the duty of the Owner Trustee or the Issuer to prepare, file or
 deliver pursuant to the Related Agreements, or pursuant to Section 5.5(a),
 (b), (c) or (d) of the Trust Agreement, including, without limitation, to
 appear for and represent the Owner Trustee and the Issuer in connection
 with the preparation, filing and audit of federal, state and local tax
 returns pertaining to the Issuer, and with full power to perform any and
 all acts associated with such returns and audits that the Owner Trustee
 could perform, including without limitation, the right to distribute and
 receive confidential information, defend and assert positions in response
 to audits, initiate and defend litigation, and to execute waivers of
 restrictions on assessments of deficiencies, consents to the extension of
 any statutory or regulatory time limit, and settlements. 
  
      All powers of attorney for this purpose heretofore filed or executed
 by the Owner Trustee are hereby revoked. 
  
      Capitalized terms that are used and not otherwise defined herein shall
 have the meanings ascribed thereto in the Administration Agreement. 

  
      EXECUTED this ____  day of January __, 1999. 
  
                                    WILMINGTON TRUST COMPANY, 
                                    not in its individual capacity but
                                    solely as Owner Trustee 
  

                                    ______________________________________  
                                    Name: 
                                    Title:


 STATE OF DELAWARE        } 
                          } 
 COUNTY OF NEW CASTLE     } 
  
  
      Before me, the undersigned authority, on this day personally appeared
 ______________________________, known to me to be the person whose name is
 subscribed to the foregoing instruments, and acknowledged to me that he/she
 signed the same for the purposes and considerations therein expressed. 
  
 Sworn to before me this _____  
 day of January __, 1999. 
  
  
  
 _________________________________
 Notary Public - State of Delaware






                                                               Exhibit 10.1

  
                             PURCHASE AGREEMENT 
  
  
           This PURCHASE AGREEMENT, dated as of January __, 1999 (as
 amended, supplemented or otherwise modified and in effect from time to
 time, this "Agreement"), by and between MITSUBISHI MOTORS CREDIT OF
 AMERICA, INC., a Delaware corporation (the "Seller"), having its principal
 executive office at 6363 Katella Avenue, Cypress, California 90630-5205,
 and MMCA AUTO RECEIVABLES, 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 Initial Receivables (such capitalized term and the
 other capitalized terms used herein have the meanings assigned thereto
 pursuant to Article I hereof) and certain additional property related
 thereto are to be sold by the Seller to the Purchaser on the Closing Date
 and the Subsequent Receivables and certain additional property related
 thereto are to be sold by the Seller to the Purchaser from time to time
 during the Pre-Funding Period, which Receivables and other property related
 thereto will be sold by the Purchaser, pursuant to the Sale and Servicing
 Agreement, to the MMCA Auto Owner Trust 1999-1 to be created pursuant to
 the Trust Agreement, which Trust will issue notes secured by such
 Receivables and certain other property of the Trust, pursuant to the
 Indenture, 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, for purposes of this Agreement, the
 First-Tier Initial  Assignment or any First-Tier Subsequent  Assignment, as
 the context may require. 
  
           "Closing" shall have the meaning specified in Section 2.3. 
  
           "Closing Date" shall mean January __, 1999. 
  
           "Cutoff Date" shall mean the Initial Cutoff Date or any
 Subsequent Cutoff Date, as the context may require. 
  
           "First-Tier Initial  Assignment" shall mean the document of
 assignment in substantially the form attached to this Agreement as Exhibit
 A-1. 
  
           "First-Tier Subsequent  Assignment" shall mean any document of
 assignment in substantially the form attached to this Agreement as Exhibit
 A-2. 
  
           "Indenture" shall mean the Indenture, dated as of January __,
 1999, between the Trust and Bank of Tokyo - Mitsubishi Trust Company, a New
 York banking corporation, as Indenture Trustee, as the same may from time
 to time be amended, supplemented or otherwise modified and in effect. 
  
           "Initial Cutoff Date" shall mean January 1, 1999. 
  
           "Initial Receivable" shall mean, for purposes of this Agreement,
 each motor vehicle retail installment sale contract described in the
 Schedule of Initial Receivables attached hereto as Exhibit B and all rights
 and obligations thereunder and any amendments, modifications or supplements
 to such motor vehicle retail installment sale contract. 
  
           "Initial Receivables Purchase Price" shall mean $[             ]. 
  
           "Officer's Certificate" shall mean, for purposes of this
 Agreement, a certificate signed by the chairman, the president, any
 executive vice president, vice president or the treasurer of the Seller,
 and delivered to the Purchaser. 
  
           "Prospectus" shall have the meaning assigned to such term in the
 Underwriting Agreement. 
  
           "Purchaser" shall mean MMCA Auto Receivables, Inc., a Delaware
 corporation, and its successors and assigns. 
  
           "Receivable" shall mean, for purposes of this Agreement, any
 Initial Receivable or Subsequent Receivable, as the context may require. 

           "Relevant UCC" shall mean the Uniform Commercial Code, as in
 effect from time to time in the relevant jurisdictions. 
  
           "Repurchase Event" shall have the meaning specified in Section
 6.2. 
  
           "Sale and Servicing Agreement" shall mean the Sale and Servicing
 Agreement, dated as of January __, 1999, among Mitsubishi Motors Credit of
 America, Inc., as servicer, the Purchaser, as seller, and the Trust, as
 purchaser, as the same may from time to time be amended, supplemented or
 otherwise modified and in effect. 
  
           "Schedule of Initial Receivables" shall mean, for purposes of
 this Agreement, the list of Initial Receivables (which list may be in the
 form of microfiche or compact disk) annexed hereto as Exhibit B. 
  
           "Schedule of Receivables" shall mean, for purposes of this
 Agreement, the Schedule of Initial Receivables or any Schedule of
 Subsequent Receivables, as the context may require. 
  
           "Schedule of Subsequent Receivables" shall mean, for purposes of
 this Agreement, any list of Subsequent Receivables (which list may be in
 the form of microfiche or compact disk) attached as Schedule A to the
 related First-Tier Subsequent  Assignment. 
  
           "Seller" shall mean Mitsubishi Motors Credit of America, Inc., a
 Delaware corporation, and its successors and assigns. 
  
           "Subsequent Cutoff Date", with respect to any Subsequent
 Receivable, shall have the meaning specified in the related First-Tier
 Subsequent  Assignment. 
  
           "Subsequent Receivable" shall mean, for purposes of this
 Agreement, each motor vehicle retail installment sale contract described in
 a Schedule of Subsequent Receivables attached as Schedule A to a First-Tier
 Subsequent Assignment and all rights and obligations thereunder and any
 amendments, modifications or supplements to such motor vehicle retail
 installment sale contract. 
  
           "Subsequent Receivables Purchase Price" shall have the meaning
 specified in Section 2.2(a). 
  
           "Subsequent Transfer Date" shall mean, with respect to any
 Subsequent Receivable, the Business Day during the Pre-Funding Period on
 which such Subsequent Receivable is to be conveyed by the Seller to the
 Purchaser pursuant to Section 2.1(b) and the related First-Tier Subsequent 
 Assignment is executed and delivered by the Seller to the Purchaser
 pursuant to Section 4.1(b)(iii)(A). 
  
           "Trust" shall mean the MMCA Auto Owner Trust 1999-1 created by
 the Trust Agreement. 
  
           "Trust Agreement" shall mean the Amended and Restated Trust
 Agreement, dated as of January __, 1999, 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,
 dated January __, 1999 by and between Merrill Lynch, Pierce, Fenner & Smith
 Incorporated, as representative of the several underwriters, and the
 Purchaser, as the same may be from time to time amended, supplemented or
 otherwise modified and in effect. 

           "Yield Supplement Agreement" shall mean the Yield Supplement
 Agreement to be entered into by the Seller and the Purchaser on the Closing
 Date, as the same may be from time to time 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 and each Subsequent Transfer Date, subject to
 the terms and conditions of this Agreement, the Seller agrees to sell to
 the Purchaser, and the Purchaser agrees to purchase from the Seller, the
 Receivables set forth in the related Schedule of Receivables and the other
 property relating thereto (as described below). 
  
                (a)  Sale of Initial Receivables.  On the Closing Date, and
 simultaneously with the transactions to be consummated pursuant to the
 Indenture, the Sale and Servicing Agreement and the Trust Agreement, the
 Seller shall sell, transfer, assign and otherwise convey to the Purchaser,
 without recourse (subject to the obligations herein), all right, title and
 interest of the Seller, whether now owned or hereafter acquired, in, to and
 under the following, collectively: (i) the Initial Receivables; (ii) with
 respect to Initial Receivables that are Actuarial Receivables, monies due
 thereunder on or after the Initial Cutoff Date (including Payaheads) and,
 with respect to Initial Receivables that are Simple Interest Receivables,
 monies received thereunder on or after the Initial Cutoff Date; (iii) the
 security interests in Financed Vehicles granted by Obligors pursuant to the
 Initial Receivables and any other interest of the Seller in such Financed
 Vehicles; (iv) rights to receive proceeds with respect to the Initial
 Receivables from claims on any physical damage, theft, credit life or
 disability insurance policies covering the related Financed Vehicles or
 related Obligors; (v) rights to receive proceeds with respect to the
 Initial Receivables from recourse to Dealers thereon pursuant to the Dealer
 Agreements; (vi) all of the Seller's rights to the Receivable Files that
 relate to the Initial Receivables; (vii) payments and proceeds with respect
 to the Initial Receivables held by the Seller; (viii) all property
 (including the right to receive Liquidation Proceeds and Recoveries and
 Financed Vehicles and the proceeds thereof acquired by the Seller pursuant
 to the terms of an Initial Receivable that is a Final Payment Receivable),
 guarantees and other collateral securing an Initial Receivable (other than
 an Initial Receivable 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 Initial Receivables in effect
 as of the Initial Cutoff Date; and (x) all present and future claims,
 demands, causes of action and choses in action in respect of any or all of
 the foregoing and all payments on or under and all proceeds of every kind
 and nature whatsoever in respect of any or all of the foregoing, including
 all proceeds of the conversion thereof, voluntary or involuntary, into cash
 or other liquid property, all cash proceeds, accounts, accounts receivable,
 notes, drafts, acceptances, chattel paper, checks, deposit accounts,
 insurance proceeds, condemnation awards, rights to payment of any and every
 kind and other forms of obligations and receivables, instruments and other
 property which at any time constitute all or part of or are included in the
 proceeds of any of the foregoing.
  
      It is the intention of the Seller and the Purchaser that the transfer
 and assignment of the Initial Receivables and the other property described
 in clauses (i) through (x) of this Section 2.1(a) shall constitute a sale
 of the Initial Receivables and such other property from the Seller to the
 Purchaser, conveying good title thereto free and clear of any liens, and
 the Initial Receivables and such other property shall not be part of the
 Seller's estate in the event of the filing of a bankruptcy petition by or
 against the Seller under any bankruptcy or similar law. 
  
                (b)  Sale of Subsequent Receivables.  Subject to
 satisfaction of the conditions set forth in Section 4.1(b), 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 Subsequent Receivables listed on
 Schedule A to the related First Tier Subsequent  Assignment,  (ii) with
 respect to the Subsequent Receivables that are Actuarial Receivables,
 monies due thereunder on or after the related Subsequent Cutoff Date
 (including Payaheads) and, with respect to the Subsequent Receivables that
 are Simple Interest Receivables, monies received thereunder on or after the
 related Subsequent Cutoff Date; (iii) the security interests in Financed
 Vehicles granted by Obligors pursuant to the Subsequent Receivables and any
 other interest of the Seller in such Financed Vehicles; (iv) rights to
 receive proceeds with respect to the Subsequent Receivables from claims on
 any physical damage, theft, credit life or disability insurance policies
 covering the related Financed Vehicles or related Obligors; (v) rights to
 receive proceeds with respect to the Subsequent Receivables from recourse
 to Dealers thereon pursuant to the related Dealer Agreements; (vi) all of
 the Seller's rights to the Receivable Files that relate to the Subsequent
 Receivables; (vii) payments and proceeds with respect to the Subsequent
 Receivables held by the Seller; (viii) all property (including the right to
 receive Liquidation Proceeds and Recoveries and Financed Vehicles and the
 proceeds thereof acquired by the Seller pursuant to the terms of a
 Subsequent Receivable that is a Final Payment Receivable), guarantees and
 other collateral securing a Subsequent Receivable (other than a Subsequent
 Receivable 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 Subsequent Receivables in effect as of the
 related Subsequent Cutoff Date; and (x) all present and future claims,
 demands, causes of action and choses in action in respect of any or all of
 the foregoing and all payments on or under and all proceeds of every kind
 and nature whatsoever in respect of any or all of the foregoing, including
 all proceeds of the conversion thereof, voluntary or involuntary, into cash
 or other liquid property, all cash proceeds, accounts, accounts receivable,
 notes, drafts, acceptances, chattel paper, checks, deposit accounts,
 insurance proceeds, condemnation awards, rights to payment of any and every
 kind and other forms of obligations and receivables, instruments and other
 property which at any time constitute all or part of or are included in the
 proceeds of any of the foregoing.
  
      It is the intention of the Seller and the Purchaser that each transfer
 and assignment of the Subsequent Receivables and the other property
 described in clauses (i) through (x) of this Section 2.1(b) shall
 constitute a sale of the Subsequent Receivables and such other property
 from the Seller to the Purchaser, conveying good title thereto free and
 clear of any liens, and the Subsequent Receivables and such other property
 shall not be part of the Seller's estate in the event of the filing of a
 bankruptcy petition by or against the Seller under any bankruptcy or
 similar law. 
  
           SECTION 2.2.  Payment of the Purchase Price
  
                (a)  Initial Receivables Purchase Price.  In consideration
 for the Initial Receivables, the other property described in Section 2.1(a)
 and delivery of the Yield Supplement Agreement, the Purchaser shall, on or
 prior to the Closing Date, pay to or upon the order of the Seller the
 Initial Receivables Purchase Price.  An amount equal to $[               ]
 of the Initial Receivables Purchase Price shall be paid to the Seller in
 cash.  The remainder of the Initial Receivables Purchase Price shall be
 paid by crediting the Seller with a contribution to the capital of the
 Purchaser.  The portion of the Initial Receivables Purchase Price to be
 paid in cash shall be by federal wire transfer (same day) funds.
  
                (b)  Subsequent Receivables Purchase Price.  In
 consideration for the Subsequent Receivables and the other property related
 thereto described in Section 2.1(b) to be sold, transferred, assigned and
 otherwise conveyed to the Purchaser on the related Subsequent Transfer
 Date, the Purchaser shall, on or prior to the related Subsequent Transfer
 Date, pay to or upon the order of the Seller an amount (the related
 "Subsequent Receivables Purchase Price") equal to the aggregate Principal
 Balance of the Subsequent Receivables as of the related Subsequent Cutoff
 Date, plus any premium or minus any discount agreed upon by the Seller and
 the Purchaser.  Any Subsequent Receivables Purchase Price shall be payable
 as follows:  (i)  cash in the amount released to the Purchaser from the
 Pre-Funding Account pursuant to Section 4.8(a) of the Sale and Servicing
 Agreement shall be paid to or upon the order of the Seller on the related
 Subsequent Transfer Date by federal wire transfer (same day funds) and the
 balance paid in cash as and when amounts are released to, or otherwise
 realized by, the Purchaser from the Reserve Account and the Negative Carry
 Account in accordance with the Sale and Servicing Agreement; or (ii) as
 otherwise agreed by the Seller and the Purchaser.
  
           SECTION 2.3.  The Closing.  The sale and purchase of the
 Receivables shall take place at a closing (the "Closing") at the offices of
 Skadden, Arps, Slate, Meagher & Flom LLP, 919 Third Avenue, New York, New
 York 10022 on the Closing Date, simultaneously with the closings under: 
 (a) the Sale and Servicing Agreement pursuant to which the Purchaser will
 assign all of its right, title and interest in, to and under the Initial
 Receivables, the Yield Supplement Agreement and other property described in
 Section 2.1(a) to the Trust in exchange for the Notes and the Certificates;
 (b) the Indenture, pursuant to which the Trust will issue the Notes and
 pledge all of its right, title and interest in, to and under the Trust
 Property to secure the Notes; (c) the Trust Agreement, pursuant to which
 the Trust will issue the Certificates; and (d) the Underwriting Agreement,
 pursuant to which the Purchaser will sell to the underwriters named therein
 the Notes.
  
                                 ARTICLE III

                       REPRESENTATIONS AND WARRANTIES 
  
           SECTION 3.1.  Representations and Warranties of the Purchaser. 
 The Purchaser hereby represents and warrants to the Seller as of the date
 hereof and as of the Closing Date and as of each Subsequent Transfer 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 and each
 Subsequent Transfer Date:
  
                (i)  Organization, etc.  The Seller has been duly
      incorporated and is validly existing as a corporation in good standing
      under the laws of the State of Delaware, with the power and authority
      to own its properties and to conduct its business as such properties
      are currently owned and such business is presently conducted, and is
      duly qualified to transact business and is in good standing in each
      jurisdiction in the United States of America in which the conduct of
      its business or the ownership or lease of its property requires such
      qualification.
  
                (ii)  Power and Authority; Binding Obligation.  The Seller
      has full power and authority to sell and assign the property sold and
      assigned to the Purchaser hereunder on the Closing Date and the
      property to be sold and assigned to the Purchaser hereunder on each
      Subsequent Transfer Date and has duly authorized such sales and
      assignments to the Purchaser by all necessary corporate action.  This
      Agreement and the First-Tier Initial  Assignment has been, and each
      First-Tier Subsequent  Assignment has been or will be on or before the
      related Subsequent Transfer Date, duly authorized, executed and
      delivered by the Seller, and in each case shall constitute the legal,
      valid, binding and enforceable obligation of the Seller except as the
      same may be limited by insolvency, bankruptcy, reorganization or other
      laws relating to or affecting the enforcement of creditors' rights or
      by general equity principles.
  
                (iii)  No Violation.  The execution, delivery and
      performance by the Seller of this Agreement and the consummation of
      the transactions contemplated hereby and the fulfillment of the terms
      hereof will not conflict with, result in any breach of any of the
      terms and provisions of, or constitute (with or without notice or
      lapse of time or both) a default under, the certificate of
      incorporation or bylaws of the Seller, or conflict with, or breach any
      of the terms or provisions of, or constitute (with or without notice
      or lapse of time or both) a default under, any indenture, agreement,
      mortgage, deed of trust or other instrument to which the Seller is a
      party or by which the Seller is bound or any of its properties are
      subject, or result in the creation or imposition of any lien upon any
      of its properties pursuant to the terms of any such indenture,
      agreement, mortgage, deed of trust or other instrument (other than
      this Agreement), or violate any law, order, rule or regulation,
      applicable to the Seller or its properties, of any federal or state
      regulatory body, any court, administrative agency, or other
      governmental instrumentality having jurisdiction over the Seller or
      any of its properties.
  
                (iv)  No Proceedings.  No proceedings or investigations are
      pending to which the Seller is a party or of which any property of the
      Seller is the subject, and, to the best knowledge of the Seller, no
      such proceedings or investigations are threatened or contemplated by
      governmental authorities or threatened by others, other than such
      proceedings or investigations which will not have a material adverse
      effect upon the general affairs, financial position, net worth or
      results of operations (on an annual basis) of the Seller and do not
      (i) assert the invalidity of this Agreement, (ii) seek to prevent the
      consummation of any of the transactions contemplated by this Agreement
      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 in the case of the Initial
 Receivables and as of the applicable Subsequent Transfer Date in the case
 of the Subsequent Receivables except to the extent otherwise provided in
 the following representations and warranties, but shall survive the sale,
 transfer, and assignment of the Receivables to the Purchaser hereunder and
 the subsequent assignment and transfer of the Receivables pursuant to the
 Sale and Servicing Agreement:
  
                (i)  Characteristics of Receivables.  Each Receivable (a)
      shall have been (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 related Schedule of Receivables shall be true and correct in all
      material respects as of the opening of business on the related Cutoff
      Date, and no selection procedures believed to be adverse to the
      Noteholders or the Certificateholders shall have been utilized in
      selecting the Receivables from those receivables which meet the
      criteria contained herein.  The compact disk or other listing
      regarding the Receivables made available to the Purchaser and its
      assigns is true and correct in all respects.
  
                (iii)  Compliance with Law.  Each Receivable and the sale of
      the related Financed Vehicle shall have complied at the time it was
      originated or made, and shall comply at the execution of this
      Agreement (with respect to each Initial Receivable) or the related
      Subsequent Transfer Date (with respect to each Subsequent Receivable),
      in all material respects with all requirements of applicable Federal,
      state, and local laws, and regulations thereunder, including, without
      limitation, usury laws, the Federal Truth-in-Lending Act, the Equal
      Credit Opportunity Act, the Fair Credit Reporting Act, the Fair Credit
      Billing Act, the Fair Debt Collection Practices Act, the Federal Trade
      Commission Act, the Magnuson-Moss Warranty Act, the Federal Reserve
      Board's Regulations B, M and Z, the Soldiers' and Sailors' Civil
      Relief Act of 1940, the Texas Consumer Credit Code, and State
      adaptations of the Uniform Consumer Credit Code, and other consumer
      credit laws and equal credit opportunity and disclosure laws.
  
                (iv)  Binding Obligation.  Each Receivable shall represent
      the genuine, legal, valid and binding payment obligation in writing of
      the Obligor, enforceable by the holder thereof in accordance with its
      terms, except as enforceability may be limited by bankruptcy,
      insolvency, reorganization, or other similar laws affecting the
      enforcement of creditors' rights generally and by general principles
      of equity.
  
                (v)  No Government Obligor.  None of the Receivables is due
      from the United States of America or any state or from any agency,
      department, or instrumentality of the United States of America or any
      state.
  
                (vi)  Security Interest in Financed Vehicle.  Immediately
      prior to the sale, assignment, and transfer thereof, each Receivable
      shall be secured by a valid, subsisting and enforceable perfected
      first priority security interest in the 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 (with respect to each Initial Receivable) or
      the related Subsequent Transfer Date (with respect to each Subsequent
      Receivable) which is prior to such security interest).
  
                (vii)  Receivables in Force.  No Receivable shall have been
      satisfied, subordinated, or rescinded, nor shall any Financed Vehicle
      have been released from the Lien granted by the related Receivable in
      whole or in part, which security interest is assignable from the
      Seller to the Purchaser.
  
                (viii)  No Waiver.  No provision of a Receivable shall have
      been waived in such a manner that such Receivable fails to meet all of
      the representations and warranties made by the Seller in this Section
      3.2(b) with respect thereto.
  
                (ix)  No Defenses.  No right of rescission, setoff,
      counterclaim, or defense shall have been asserted or threatened with
      respect to any Receivable.
  
                (x)  No Liens.  To the best of the Seller's knowledge, no
      liens or claims shall have been filed for work, labor, or materials
      relating to a Financed Vehicle that shall be liens prior to, or equal
      or coordinate with, the security interest in the Financed Vehicle
      granted by the Receivable.
  
                (xi)  No Default; Repossession.  Except for payment defaults
      continuing for a period of not more than thirty (30) days or payment
      defaults of 10% or less of a payment, in each case as of the related
      Cutoff Date, or the failure of the Obligor to maintain satisfactory
      physical damage insurance covering the Financed Vehicle, no default,
      breach, violation, or event permitting acceleration under the terms of
      any Receivable shall have occurred; no continuing condition that with
      notice or the lapse of time would constitute a default, breach,
      violation, or event permitting acceleration under the terms of any
      Receivable shall have arisen; the Seller shall not have waived any of
      the foregoing; and no Financed Vehicle shall have been repossessed as
      of the related Cutoff Date.
  
                (xii)  Insurance.  The Seller, in accordance with its
      customary procedures, shall have determined whether or not the Obligor
      has maintained physical damage insurance (which insurance shall not be
      force placed insurance) covering the Financed Vehicle.
  
                (xiii)  Title.  It is the intention of the Seller that each
      transfer and assignment of Receivables herein contemplated constitute
      a sale of such Receivables from the Seller to the Purchaser and that
      the beneficial interest in and title to such Receivables not be part
      of the Seller's estate in the event of the filing of a bankruptcy
      petition by or against the Seller under any bankruptcy law.  No
      Receivable has been sold, transferred, assigned, or pledged by the
      Seller to any Person other than the Purchaser.  Immediately prior to
      each transfer and assignment of Receivables herein contemplated, the
      Seller had good and marketable title to such Receivables free and
      clear of all Liens, encumbrances, security interests, and rights of
      others and, immediately upon the transfer thereof, the Purchaser shall
      have good and marketable title to such Receivables, free and clear of
      all Liens, encumbrances, security interests, and rights of others; and
      the transfer has been perfected by all necessary action under the
      Relevant UCC.
  
                (xiv)  Valid Assignment.  No Receivable shall have been
      originated in, or shall be subject to the laws of, any jurisdiction
      under which the sale, transfer, and assignment of such Receivable
      under this Agreement shall be unlawful, void, or voidable.  The Seller
      has not entered into any agreement with any account debtor that
      prohibits, restricts or conditions the assignment of any portion of
      the Receivables.
  
                (xv)  All Filings Made.  All filings (including, without
      limitation, filings under the Relevant UCC) necessary in any
      jurisdiction to give the Purchaser a first priority perfected security
      interest in the Receivables shall be made within ten (10) days of the
      Closing Date (with respect to the Initial Receivables) or ten (10)
      days of the related Subsequent Transfer Date (with respect to the
      Subsequent Receivables).
  
                (xvi)  Chattel Paper.  Each Receivable constitutes "chattel
      paper" as defined in the Relevant UCC.
  
                (xvii)  One Original.  There shall be only one original
      executed copy of each Receivable in existence.
  
                (xviii)  Principal Balance.  Each Receivable had an original
      principal balance (net of unearned precomputed finance charges) of not
      more than $60,000, and a remaining Principal Balance as of the related
      Cutoff Date of not less than $100.
  
                (xix)  No Bankrupt Obligors.  None of the Receivables shall
      be due from any Obligor who, as of the related Cutoff Date, was the
      subject of a proceeding under the Bankruptcy Code of the United States
      or was bankrupt.
  
                (xx)  New and Used Vehicles.  Approximately [      ]% of the
      Pool Balance of the Initial Receivables, constituting approximately [  
         ]% of the total number of the Initial Receivables, as of the
      Initial Cutoff Date, relate to new automobiles and light- or medium-
      duty trucks financed at new vehicle rates.  Approximately [      ]% of
      the Pool Balance of the Initial Receivables, constituting
      approximately [      ]% of the total number of Initial Receivables, as
      of the Initial Cutoff Date, relate to used automobiles and light- or
      medium-duty trucks.  Approximately [      ]% of the Pool Balance of
      the Initial Receivables, constituting approximately [      ]% of the
      total number of the Initial Receivables, as of the Initial 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.  Approximately [      ]% of the Pool
      Balance of the Initial Receivables, constituting approximately [     
      ]% of the total number of Initial Receivables as of the Initial 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 [                         ].
  
                (xxii)  Maturity of Receivables.  Each Receivable shall have
      a remaining maturity, as of the related Cutoff Date, of not more than
      sixty-one (61) months, and an original maturity of not more than
      sixty-one (61) months.
  
                (xxiii)  Weighted Average Remaining Maturity of
      Receivables.  The weighted average remaining maturity of the
      Receivables as of the Closing Date and each Subsequent Transfer Date
      (after giving effect to the Subsequent Receivables sold to the
      Purchaser on such Subsequent Transfer Date pursuant to Section 2.1(b))
      shall not be more than [        ] months.
  
                (xxiv)  Annual Percentage Rate.  Each Receivable shall have
      an APR of at least 0% and not more than 30%. 
  
                (xxv)  Scheduled Payments.  Each Receivable shall have a
      first Scheduled Payment due on or prior to [               ], and no
      Receivable shall have a payment of which more than 10% of such payment
      is more than 30 days overdue as of the related Cutoff Date.
  
                (xxvi)  Location of Receivable Files.  The Receivable Files
      shall be kept at one or more of the locations listed in Schedule A
      hereto.
  
                (xxvii)  Capped Receivables and Simple Interest Receivables. 
      Except to the extent that there has been no material adverse effect on
      Noteholders or Certificateholders, each Capped Receivable has been
      treated consistently by the Seller as a Simple Interest Receivable and
      payments with respect to each Simple Interest Receivable have been
      allocated consistently in accordance with the Simple Interest Method.
  
                (xxviii)  Other Data.  The tabular data and the numerical
      data relating to the characteristics of the Initial Receivables
      contained in the Prospectus and is true and correct in all material
      respects.
  
                (xxix)  Last Scheduled Payments.  The average Last Scheduled
      Payment of the Final Payment Receivables as of the Closing Date and
      each Subsequent Transfer Date as a percentage of the aggregate
      original Principal Balances of the Final Payment Receivables (after
      giving effect to the Final Payment Receivables sold to the Purchaser
      on such Subsequent Transfer Date pursuant to Section 2.1(b)), in each
      case as of the related dates of origination, shall not be greater than
      [        ]%.
  
                (xxx)  Receivable Yield Supplement Amounts.  An amount equal
      to the sum of all projected Yield Supplement Amounts for all future
      Payment Dates with respect to each Receivable, assuming that future
      Scheduled Payments on such Receivable are made on their scheduled due
      dates, has been deposited to the Yield Supplement Account on or prior
      to the Closing Date or the related Subsequent Transfer Date.
  
                                  ARTICLE IV

                                  CONDITIONS
  
           SECTION 4.1.  Conditions to Obligations of the Purchaser.  
  
                (a)  Initial Receivables.  The obligation of the Purchaser
 to purchase the Initial Receivables is subject to the satisfaction of the
 following conditions:
  
                (i)  Representations and Warranties True.  The
      representations and warranties of the Seller hereunder shall be true
      and correct on the Closing Date with the same effect as if then made,
      and the Seller shall have performed all obligations to be performed by
      it hereunder on or prior to the Closing Date.
  
                (ii)  Computer Files Marked.  The Seller shall, at its own
      expense, on or prior to the Closing Date, indicate in its computer
      files that the Initial Receivables have been sold to the Purchaser
      pursuant to this Agreement and deliver to the Purchaser the Schedule
      of Initial Receivables certified by an officer of the Seller to be
      true, correct and complete.
  
                (iii)  Documents to be delivered by the Seller at the
      Closing.
  
                     (A)   The First-Tier Initial  Assignment.  At the
           Closing, the Seller will execute and deliver the First-Tier
           Initial Assignment in substantially the form of Exhibit A-1
           hereto.  
                      
                     (B)   The Yield Supplement Agreement.  At the
           Closing, the Seller will execute and deliver the Yield
           Supplement Agreement.  The Yield Supplement Agreement shall
           be substantially in the form of Exhibit D to the Sale and
           Servicing Agreement.
  
                     (C)   Evidence of UCC Filing.  Within ten (10) 
           days of the Closing Date, the Seller shall record and file,
           at its own expense, a UCC-1 financing statement in each
           jurisdiction in which required by applicable law, executed
           by the Seller, as seller or debtor, and naming the
           Purchaser, as purchaser or secured party, naming the Initial
           Receivables and the other property conveyed under Section
           2.1(a) as collateral, meeting the requirements of the laws
           of each such jurisdiction and in such manner as is necessary
           to perfect the sale, transfer, assignment and conveyance of
           the Initial Receivables to the Purchaser.  The Seller shall
           deliver a file-stamped copy, or other evidence satisfactory
           to the Purchaser of such filing, to the Purchaser within ten
           (10) days of the Closing Date.
  
                     (D)   Other Documents.  Such other documents as
           the Purchaser may reasonably request.
  
                (iv)  Other Transactions.  The transactions contemplated by
      the Sale and Servicing Agreement, the Indenture, the Trust Agreement
      and the Underwriting Agreement shall be consummated on the Closing
      Date.
  
                (b)  Subsequent Receivables.  The obligation of the
 Purchaser to purchase any Subsequent Receivables is subject to the
 satisfaction of the following conditions:
  
                (i)    Representations and Warranties True.  The
      representations and warranties of the Seller under Section 3.2(b) with
      respect to such Subsequent Receivables shall be true and correct as of
      the date as of which such representations and warranties are made, and
      the Seller shall have performed all obligations to be performed by it
      hereunder on or prior to the related Subsequent Transfer Date.
  
                (ii)  Computer Files Marked.  The Seller shall, at its own
      expense, on or prior to the related Subsequent Transfer Date, indicate
      in its computer files that such Subsequent Receivables have been sold
      to the Purchaser pursuant to this Agreement and the related First-Tier
      Subsequent  Assignment and deliver to the Purchaser the related
      Schedule of Subsequent Receivables certified by an officer of the
      Seller to be true, correct and complete.

                (iii)  Documents to be delivered by the Seller on the
      related Subsequent Transfer Date.
  
                     (A)   The First-Tier Subsequent  Assignment.  On
           or prior to the related Subsequent Transfer Date, the Seller
           will execute and deliver the related First-Tier Subsequent 
           Assignment in substantially the form of Exhibit A-2 hereto.
  
                     (B)   Evidence of UCC Filing.  Within ten (10) 
           days of the related Subsequent Transfer Date, the Seller
           shall record and file, at its own expense, a UCC-1 financing
           statement in each jurisdiction in which required by
           applicable law, executed by the Seller, as seller or debtor,
           and naming the Purchaser, as purchaser or secured party,
           naming such Subsequent Receivables and the other property
           conveyed under Section 2.1(b) as collateral, meeting the
           requirements of the laws of each such jurisdiction and in
           such manner as is necessary to perfect the sale, transfer,
           assignment and conveyance of such Subsequent Receivables to
           the Purchaser.  The Seller shall deliver a file-stamped
           copy, or other evidence satisfactory to the Purchaser of
           such filing, to the Purchaser within ten (10) days of the
           related Subsequent Transfer Date.
  
                     (C)   Officer's Certificate. The Seller shall have
           delivered to the Purchaser an Officer's Certificate
           confirming the satisfaction of each condition precedent
           specified in this Section 4.1(b) (substantially in the
           form attached as Annex A to the form of First-Tier
           Subsequent  Assignment attached hereto as Exhibit A-2).
  
                     (D)   Other Documents.  Such other documents as
           the Purchaser may reasonably request.
  
                (iv)  As of the related Subsequent Transfer Date:  (A) the
      Seller was not insolvent and will not become insolvent as a result of
      the transfer of such Subsequent Receivables on the related Subsequent
      Transfer Date, (B) the Seller did not intend to incur or believe that
      it would incur debts that would be beyond the Seller's ability to pay
      as such debts matured, (C) such transfer was not made by the Seller
      with actual intent to hinder, delay or defraud any Person and (D) the
      assets of the Seller did not constitute unreasonably small capital to
      carry out its business as conducted.
  
                (v)  No selection procedures believed by the Seller to be
      adverse to the interests of the Purchaser, the Trust, the Noteholders
      or the Certificateholders shall have been utilized in selecting the
      Subsequent Receivables.
  
                (vi)  The addition of the Subsequent Receivables will not
      result in a material adverse tax consequence to the Purchaser, the
      Trust, the Noteholders or the Certificateholders.
  
                (vii)  All the conditions to the transfer of the Subsequent
      Receivables to the Purchaser specified in Section 2.1(c) of the Sale
      and Servicing Agreement shall have been satisfied.
  
           SECTION 4.2.  Conditions to Obligation of the Seller.  The
 obligation of the Seller to sell the Initial Receivables to the Purchaser
 on the Closing Date and any Subsequent Receivables to the Purchaser on the
 related Subsequent Transfer Date is subject to the satisfaction of the
 following conditions:

                (a)  Representations and Warranties True.  The
 representations and warranties of the Purchaser hereunder shall be true and
 correct on the Closing Date or the related Subsequent Transfer Date with
 the same effect as if then made, and the Purchaser shall have performed all
 obligations to be performed by it hereunder on or prior to the Closing Date
 or the related Subsequent Transfer Date.
  
                (b)  Receivables Purchase Prices.  (i) On or prior to the
 Closing Date, the Purchaser shall deliver to the Seller the Receivables
 Purchase Price, as provided in Section 2.2(a); and (ii) on or prior to each
 Subsequent Transfer Date, the Purchaser shall deliver to the Seller the
 related Subsequent Receivables Purchase Price, as provided in Section
 2.2(b).
  
                                   ARTICLE V

                            COVENANTS OF THE SELLER
  
           The Seller agrees with the Purchaser as follows; provided, that
 to the extent that any provision of this Article V conflicts with any
 provision of the Sale and Servicing Agreement, the Sale and Servicing
 Agreement shall govern: 
  
           SECTION 5.1.  Protection of Right, Title and Interest.
  
                (a)  The Seller shall execute and file such financing
 statements and cause to be executed and filed such continuation statements,
 all in such manner and in such places as may be required by law fully to
 preserve, maintain, and protect the interest of the Purchaser under this
 Agreement in, to and under the Receivables and the other property conveyed
 hereunder and in the proceeds thereof.  The Seller shall deliver (or cause
 to be delivered) to the Purchaser file-stamped copies of, or filing
 receipts for, any document filed as provided above, as soon as available
 following such filing.
  
                (b)  The Seller shall not change its name, identity, or
 corporate structure in any manner that would, could, or might make any
 financing statement or continuation statement filed by the Seller in
 accordance with paragraph (a) above seriously misleading within the meaning
 of Section 9-402(7) of the Relevant UCC, unless it shall have given the
 Purchaser at least sixty (60) days' prior written notice thereof and shall
 have promptly filed appropriate amendments to all previously filed
 financing statements or continuation statements.
  
                (c)  The Seller shall give the Purchaser at least sixty (60)
 days' prior written notice of any relocation of its principal executive
 office if, as a result of such relocation, the applicable provisions of the
 Relevant UCC would require the filing of any amendment of any previously
 filed financing or continuation statement or of any new financing statement
 and shall promptly file any such amendment, continuation statement or new
 financing statement.  The Seller shall at all times maintain each office
 from which it shall service Receivables, and its principal executive
 office, within the United States of America.
  
                (d)  The Seller shall maintain accounts and records as to
 each Receivable accurately and in sufficient detail to permit the reader
 thereof to know at any time the status of such Receivable, including
 payments and recoveries made and payments owing (and the nature of each).
  
                (e)  The Seller shall maintain its computer systems so that,
 from and after the time of sale hereunder of the Receivables to the
 Purchaser, the Seller's master computer records (including any back-up
 archives) that refer to a Receivable shall indicate clearly the interest of
 the Purchaser in such Receivable and that such Receivable is owned by the
 Purchaser (or, upon sale of the Receivables to the Trust, by the Trust). 
 Indication of the Purchaser's ownership of a Receivable shall be deleted
 from or modified on the Seller's computer systems when, and only when, the
 Receivable shall have been paid in full or repurchased.
  
                (f)  If at any time the Seller shall propose to sell, grant
 a security interest in, or otherwise transfer any interest in any
 automobile or light- 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.  [Reserved]
  
           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.
  
           SECTION 5.7.    Transfer of Subsequent Receivables.  The Seller
 agrees to transfer to the Purchaser, pursuant to Section 2.1(b), Subsequent
 Receivables with an aggregate Principal Balance as of the related Cutoff
 Dates approximately equal to $[                          ], subject only to
 the availability of such Subsequent Receivables.

                                  ARTICLE VI

                           MISCELLANEOUS PROVISIONS
  
           SECTION 6.1.  Obligations of Seller.  The obligations of the
 Seller under this Agreement shall not be affected by reason of any
 invalidity, illegality or irregularity of any Receivable.
  
           SECTION 6.2.  Repurchase Events.  The Seller hereby covenants and
 agrees with the Purchaser for the benefit of the Purchaser, the Indenture
 Trustee, the Owner Trustee, the Noteholders and the Certificateholders,
 that the occurrence of a breach of any of the Seller's representations and
 warranties contained in Section 3.2(b) shall constitute an event obligating
 the Seller to repurchase Receivables hereunder (each, a "Repurchase Event")
 at a price equal to the Purchase Amount from the Purchaser or from the
 Trust.  Subject to Section 5.5(a), the repurchase obligation of the Seller
 shall constitute the sole remedy to the Purchaser, the Indenture Trustee,
 the Owner Trustee, the Noteholders and the Certificateholders against the
 Seller with respect to any Repurchase Event.
  
           SECTION 6.3.  Purchaser's Assignment of Repurchased Receivables. 
 With respect to all Receivables repurchased by the Seller pursuant to
 Section 6.2 of this Agreement, the Purchaser shall assign, without
 recourse, representation or warranty, to the Seller all the Purchaser's
 right, title and interest in, to and under such Receivables, and all
 security and documents relating thereto.
  
           SECTION 6.4.  Trust.  The Seller acknowledges that:
  
                (a)  The Purchaser will, pursuant to the Sale and Servicing
 Agreement, sell the Initial Receivables to the Trust on the Closing Date
 and the  Subsequent Receivables to the Trust on the related Subsequent
 Transfer Dates and assign its rights under this Agreement and the Yield
 Supplement Agreement to the Owner Trustee for the benefit of the
 Noteholders and the Certificateholders, and  that the representations and
 warranties contained in this Agreement and the rights of the Purchaser
 under this Agreement, including under Sections 6.2 and 6.3 are intended to
 benefit the Trust, the Noteholders and the Certificateholders.  The Seller
 hereby consents to such sale and assignment.
  
                (b)  The Trust will, pursuant to the Indenture, pledge the
 Receivables and its rights under this Agreement and the Yield Supplement
 Agreement to the Indenture Trustee for the benefit of the Noteholders, and
 the representations and warranties contained in this Agreement and the
 rights of the Purchaser under this Agreement, including under Sections 6.2
 and 6.3, are intended to benefit the Noteholders.  The Seller hereby
 consents to such pledge.
  
           SECTION 6.5.  Amendment.  This Agreement may be amended from time
 to time by a written amendment duly executed and delivered by the Seller
 and the Purchaser; provided, however, that any such amendment that
 materially adversely affects the rights of the Noteholders or the
 Certificateholders under the Indenture, Sale and Servicing Agreement or
 Trust Agreement shall be consented to by the Holders of Notes evidencing
 not less than 51% of the then Outstanding Notes and the Holders of
 Certificates evidencing not less than 51% of the Certificate Balance.
  
           SECTION 6.6.  Accountants' Letters.
  
                (a)  Ernst & Young LLP will perform certain procedures
 regarding the characteristics of the Receivables described in the Schedule
 of Initial Receivables set forth as Exhibit B hereto and will compare those
 characteristics to the information with respect to the Initial Receivables
 contained in the Prospectus.
  
                (b)  Seller will cooperate with the Purchaser and Ernst &
 Young LLP in making available all information and taking all steps
 reasonably necessary to permit such accountants to complete the procedures
 set forth in Section 6.6(a) above and to deliver the letters required of
 them under the Underwriting Agreement.
  
                (c)  Ernst & Young LLP will deliver to the Purchaser a
 letter, dated the date of the Prospectus, in the form previously agreed to
 by the Seller and the Purchaser, with respect to the financial and
 statistical information contained in the Prospectus under the caption
 "Delinquency Experience", "Net Credit Loss and Repossession Experience" and
 "Final Payment Receivables:  Loss Experience on Returned Vehicles" and with
 respect to such other information as may be agreed in the forms of such
 letters.
  
           SECTION 6.7.  Waivers.  No failure or delay on the part of the
 Purchaser in exercising any power, right or remedy under this Agreement or
 any Assignment shall operate as a waiver thereof, nor shall any single or
 partial exercise of any such power, right or remedy preclude any other or
 further exercise thereof or the exercise of any other power, right or
 remedy.
  
           SECTION 6.8.  Notices.  All communications and notices pursuant
 hereto to either party shall be in writing or by confirmed facsimile or
 telecopy 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 each Assignment
 shall be governed by, and construed in accordance with, the internal laws
 of the State of New York.
  
           SECTION 6.14.  Agreements of Purchaser.
  
                (a)  The Purchaser will not commingle any of its assets with
 those of the Seller or the ultimate parent of the Purchaser.
  
                (b)  The Purchaser will maintain separate corporate records
 and books of account from those of the Seller or the ultimate parent of the
 Purchaser.
  
                (c)  The Purchaser will conduct its business from an office
 separate from the Seller or the ultimate parent of the Purchaser.
  
           SECTION 6.15.  Counterparts.  This Agreement may be executed in
 two or more counterparts and by different parties on separate counterparts,
 each of which shall be an original, but all of which together shall
 constitute one and the same instrument.


           IN WITNESS WHEREOF, the parties hereby have caused this Purchase
 Agreement to be executed by their respective officers thereunto duly
 authorized as of the date and year first above written. 
  
  
                          MITSUBISHI MOTORS CREDIT OF 
                            AMERICA, INC., as Seller 
  
  
                          By:_____________________________ 
                             Name: 
                             Title: 
  
  
                          MMCA AUTO RECEIVABLES, INC.,  
                            as Purchaser 
  
  
                          By:________________________________
                             Name: 
                             Title: 
  
  

                                                                            
                                                              EXHIBIT A-1 
  

                   FORM OF FIRST-TIER INITIAL ASSIGNMENT 
  
           For value received, in accordance with the Purchase Agreement
 dated as of January __, 1999, 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 Initial Receivables; (ii) with respect to Initial Receivables that
 are Actuarial Receivables, monies due thereunder on or after the Initial
 Cutoff Date (including Payaheads) and, with respect to the Initial
 Receivables that are Simple Interest Receivables, monies received
 thereunder on or after the Initial Cutoff Date; (iii) the security
 interests in Financed Vehicles granted by Obligors pursuant to the Initial
 Receivables and any other interest of the Seller in such Financed Vehicles;
 (iv) rights to receive proceeds with respect to the Initial Receivables
 from claims on any physical damage, theft, credit life or disability
 insurance policies covering the related Financed Vehicles or related
 Obligors; (v) rights to receive proceeds with respect to the Initial
 Receivables from recourse to Dealers thereon pursuant to the Dealer
 Agreements; (vi) all of the Seller's rights to the Receivable Files that
 relate to the Initial Receivables; (vii) payments and proceeds with respect
 to the Initial Receivables held by the Seller; (viii) all property
 (including the right to receive Liquidation Proceeds and Recoveries and
 Financed Vehicles and the proceeds thereof acquired by the Seller pursuant
 to the terms of an Initial Receivable that is a Final Payment Receivable),
 guarantees and other collateral securing an Initial Receivable (other than
 an Initial Receivable 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 Initial Receivables in effect
 as of the Initial Cutoff Date; and (x) all present and future claims,
 demands, causes of action and choses in action in respect of any or all of
 the foregoing and all payments on or under and all proceeds of every kind
 and nature whatsoever in respect of any or all of the foregoing, including
 all proceeds of the conversion thereof, voluntary or involuntary, into cash
 or other liquid property, all cash proceeds, accounts, accounts receivable,
 notes, drafts, acceptances, chattel paper, checks, deposit accounts,
 insurance proceeds, condemnation awards, rights to payment of any and every
 kind and other forms of obligations and receivables, instruments and other
 property which at any time constitute all or part of or are included in the
 proceeds of any of the foregoing.  The foregoing sale does not constitute
 and is not intended to result in any assumption by the Purchaser of any
 obligation of the undersigned to the Obligors, insurers or any other Person
 in connection with the Initial Receivables, the related Receivable Files,
 any insurance policies or any agreement or instrument relating to any of
 them. 
  
           This First-Tier Initial  Assignment is made pursuant to and upon
 the representations, warranties and agreements on the part of the
 undersigned contained in the Purchase Agreement and is to be governed by
 the Purchase Agreement. 
  
           Capitalized terms used and not otherwise defined herein shall
 have the meanings assigned to such terms in, or incorporated by reference
 into, the Purchase Agreement. 

  
           IN WITNESS WHEREOF, the undersigned has caused this First-Tier
 Initial  Assignment to be duly executed as of January __, 1999. 
  
  
                          MITSUBISHI MOTORS CREDIT 
                            OF AMERICA, INC. 
  
  
  
                          By: _______________________ 
                              Name: 
                              Title: 
  

                                                                            
                                                                EXHIBIT A-2 
  
                  FORM OF FIRST-TIER SUBSEQUENT ASSIGNMENT 
  
           For value received, in accordance with the Purchase Agreement,
 dated as of January __, 1999, 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 Subsequent Receivables, with an aggregate Principal Balance of
 $_______________ as of  _______________, ________ (the "Subsequent Cutoff
 Date"), set forth in the Schedule of Subsequent Receivables attached hereto
 as Schedule A; (ii) with respect to the Subsequent Receivables that are
 Actuarial Receivables, monies due thereunder on or after the Subsequent
 Cutoff Date (including Payaheads) and, with respect to the Subsequent
 Receivables that are Simple Interest Receivables, monies received
 thereunder on or after the Subsequent Cutoff Date; (iii) the security
 interests in Financed Vehicles granted by Obligors pursuant to the
 Subsequent Receivables and any other interest of the Seller in Financed
 Vehicles; (iv) rights to receive proceeds with respect to the Subsequent
 Receivables from claims on any physical damage, theft, credit life or
 disability insurance policies covering the Subsequent Financed Vehicles or
 the related Obligors; (v) rights to receive proceeds with respect to the
 Subsequent Receivables from recourse to Dealers thereon pursuant to Dealer
 Agreements; (vi) all of the Seller's rights to the Receivable Files that
 relate to the Subsequent Receivables; (vii) payments and proceeds with
 respect to the Subsequent Receivables held by the Seller; (viii) all
 property (including the right to receive Liquidation Proceeds and
 Recoveries and Financed Vehicles and the proceeds thereof acquired by the
 Seller pursuant to the terms of a Subsequent Receivable that is a Final
 Payment Receivable), guarantees and other collateral securing a Subsequent
 Receivable (other than a Subsequent Receivable 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
 Subsequent Receivables in effect as of the Subsequent Cutoff Date; and (x)
 all present and future claims, demands, causes of action and choses in
 action in respect of any or all of the foregoing and all payments on or
 under and all proceeds of every kind and nature whatsoever in respect of
 any or all of the foregoing, including all proceeds of the conversion
 thereof, voluntary or involuntary, into cash or other liquid property, all
 cash proceeds, accounts, accounts receivable, notes, drafts, acceptances,
 chattel paper, checks, deposit accounts, insurance proceeds, condemnation
 awards, rights to payment of any and every kind and other forms of
 obligations and receivables, instruments and other property which at any
 time constitute all or part of or are included in the proceeds of any of
 the foregoing.  The foregoing sale does not constitute and is not intended
 to result in any assumption by the Purchaser of any obligation of the
 undersigned to the Obligors, insurers or any other Person in connection
 with the Subsequent Receivables, the related Receivable Files, any
 insurance policies or any agreement or instrument relating to any of them. 
  
           This First-Tier Subsequent Assignment is made pursuant to and
 upon the representations, warranties and agreements on the part of the
 undersigned contained in the Purchase Agreement (including the Officer's
 Certificate of the Seller accompanying this First-Tier Subsequent 
 Assignment)  and is to be governed by the Purchase Agreement. 
  
           Capitalized terms used and not otherwise defined herein shall
 have the meanings assigned to such terms in, or incorporated by reference
 into, the Purchase Agreement. 

  
           IN WITNESS WHEREOF, the undersigned has caused this First-Tier
 Subsequent  Assignment to be duly executed as of _______________,  ______. 
  
  
                          MITSUBISHI MOTORS CREDIT 
                            OF AMERICA, INC. 
  
  
  
                          By: _______________________ 
                              Name: 
                              Title: 
  
  

                                                                 SCHEDULE A 
  
  
                    [SCHEDULE OF SUBSEQUENT RECEIVABLES] 
  

                                                                    ANNEX A 
  
                                                    
                           OFFICERS' CERTIFICATE 
  
  
           The undersigned officer of Mitsubishi Motors Credit of America,
 Inc., a Delaware corporation (the "Seller"), does hereby certify, pursuant
 to Section 4.1(b)(iii)(C) of the Purchase Agreement, dated as of January
 __, 1999 (as amended, supplemented or otherwise modified and in effect from
 time to time, the "Purchase Agreement"), between the Seller and MMCA Auto
 Receivables, Inc., a Delaware corporation (the "Purchaser"),   that all of
 the conditions precedent to the transfer to the Purchaser of the Subsequent
 Receivables listed on Schedule A to the First-Tier Subsequent  Assignment
 delivered herewith, and the other property and rights related to such
 Subsequent Receivables as described in Section 2.1(b) of the Purchase
 Agreement, have been satisfied on or prior to the related Subsequent
 Transfer Date. 
  
           Capitalized terms used but not defined herein shall have the
 meanings assigned to such terms in the Purchase Agreement. 
  
           IN WITNESS WHEREOF, the undersigned have caused this certificate
 to be duly executed this ______ day of _______________, ________. 
  
  
                               By:_________________________________
                                 Name: 
                                 Title: 


                                                                  EXHIBIT B 
  
  
                     [SCHEDULE OF INITIAL RECEIVABLES] 
  
  
  
  

                                                                 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 

  
                                    January __, 1999 
  
 MMCA Auto Receivables, Inc. 
 6363 Katella Avenue 
 Cypress, California  90630-5205 
  
                Re:  MMCA Auto Owner Trust 1999-1 
  
 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 January __, 1999 (as amended, supplemented or otherwise modified and
 in effect from time to time, the "Purchase Agreement"), between Mitsubishi
 Motors Credit of America, Inc., as seller (the "Seller"), and MMCA Auto
 Receivables, 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 1999-1 (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:  
                                  Title:  
  
  
 Agreed and accepted as of 
 the date first above written: 
  
 MMCA AUTO RECEIVABLES, INC., 
   as Purchaser 
  
  
 By:___________________________
    Name:  
    Title:  





                                                                 Exhibit 25
 --------------------------------------------------------------------------

                                  FORM T-1

                     SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C. 20549

                          STATEMENT OF ELIGIBILITY
                 UNDER THE TRUST INDENTURE ACT OF 1939 OF A
                  CORPORATION DESIGNATED TO ACT AS TRUSTEE

                    CHECK IF AN APPLICATION TO DETERMINE
                    ELIGIBILITY OF A TRUSTEE PURSUANT TO
                             SECTION 305(b) (2)

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

                   Bank of Tokyo-Mitsubishi Trust Company
            (Exact name of trustee as specified in its charter)

New York                                        13-5643426
(State of incorporation                         (I.R.S. employer
if not a U.S. national bank)                    identification no.)

1251 Avenue of the Americas                     10020
(Address of principal executive office)         (Zip Code)


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

                        MMCA Auto Receivables, Inc.
            (Exact name of obligor as specified in its charter)

Delaware                                        33-0570905
(State of other jurisdiction of                 (I.R.S. employer
incorporation or organization)                  identification no.)

6363 Katella Avenue
Cypress, CA                                     90630-5205
(Address of principal executive offices)        (Zip Code)

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

                        ....% Asset Backed Notes...
                    (Title of the indenture securities)
 --------------------------------------------------------------------------



1.      General Information.  Furnish the following information as to the 
Trustee:

        (a) Name and address of each examining or supervising authority to
which it is subject.

                  Name                                Address
                  ----                                -------

     Superintendent of Banks of          2 Rector Street, New York, NY, 10006,
     the State of New York               and Albany, N.Y. 12203

     Federal Reserve Bank of New York    33 Liberty Plaza, New York, NY, 10045

     Federal Deposit Insurance           Washington, D.C. 20429
     Corporation

        (b) Whether it is authorized to exercise corporate trust powers.

        Yes

2.      Affiliations with Obligor.

        If the obligor is an affiliate of the trustee, describe each such
affiliation.

        None.

16.     List of Exhibits.

        Attached herewith pursuant to Rule 7a-29 under the Trust Indenture
        Act of 1939 (the "Act") and 17 C.F.R. 229.10 (d).

        1.     A copy of the Organization Certificate of Bank of
               Tokyo-Mitsubishi Trust Company as now in effect, which
               contains the authority to commence business and a grant of
               powers to exercise corporate trust powers.*

        4.     A copy of the existing By-laws of the Trustee.*

        6.     The consent of the Trustee required by Section 321(b) of the
               Act.*

        7.     A copy of the latest report of condition of the Trustee
               published pursuant to law or to the requirements of its
               supervising or examining authority.

- -------------
 *      Exhibit previously filed with the Securities and Exchange
        Commission with Registration No. 333-32937 and incorporated herein 
        by reference thereto.



                                     SIGNATURE

               Pursuant to the requirements of the Act, the Trustee, Bank
        of Tokyo-Mitsubishi Trust Company, a corporation organized and
        existing under the laws of the State of New York, has duly caused
        this statement of eligibility to be signed on its behalf by the
        undersigned, thereunto duly authorized, all in The City of New
        York, and State of New York, on the 26th day of October 1998.

                                    BANK OF TOKYO-MITSUBISHI TRUST COMPANY


                                    By: /s/ Tadahiro Yamada 
                                        ___________________________________
                                        Name:  T. Yamada
                                        Title: Vice President



                           EXHIBIT 7 TO FORM T-1

          BANK OF TOKYO-MITSUBISHI TRUST COMPANY AND SUBSIDIARIES
                        CONSOLIDATED BALANCE SHEETS


<TABLE>
<CAPTION>

                                                          December 31, 1997 and 1996
- ---------------------------------------------------------------------------------------------
($ In thousands, except share data)                                 1997         1996
- ---------------------------------------------------------------------------------------------
ASSETS:
<S>                                                               <C>            <C>       
Cash and due from banks                                           $  692,239     $  607,218
Interest-bearing deposits placed (note 10)                         1,386,691      1,514,135
Federal funds sold                                                   167,000              -
Available for sale securities (note 2)                               503,301        530,329
Loans, net of unearned Income (note 3)                             4,632,042      4,486,341
  Less allowance for loan losses (note 3)                            119,907        110,382
- ---------------------------------------------------------------------------------------------
    Loans, net                                                     4,512,135      4,375,959
- ---------------------------------------------------------------------------------------------
Bank premises and equipment net of accumulated                                              
  depreciation of $6,627 and $6,168, respectively                      9,305          8,729
Customers' liability on acceptances                                      541          3,836
Accrued interest receivable                                           64,818         78,125
Other assets                                                          33,441         40,705
- ---------------------------------------------------------------------------------------------
Total assets                                                      $7,369,471     $7,159,036
- ---------------------------------------------------------------------------------------------
LIABILITIES:
Deposits:
  Noninterest-bearing deposits in domestic offices                $1,35l,563     $1,280,248
  Interest-bearing deposits in domestic offices (note 6)             519,102        562,538
  Interest-bearing deposits in overseas offices (note 6)           1,989,833      1,794,506
- ---------------------------------------------------------------------------------------------
Total deposits:                                                    3,860,498      3,637,292
- ---------------------------------------------------------------------------------------------
Federal funds purchased (overnight) and securities sold
  under agreements to repurchase                                     265,406        355,474
Other borrowed funds (including term Federal funds
  purchased of $150,000 in 1997 & $149,000 in 1996)                1,946,274      2,016,381
Acceptances outstanding                                                  541          3,836
Accrued interest payable                                              42,353         50,092
Accrued taxes and other liabilities (note 5)                         186,866        122,673
- ---------------------------------------------------------------------------------------------
  Liabilities other than capital notes                             6,301,938      6,185,748
Capital notes and subordinated debt (note 7)                         313,286        277,281
- ---------------------------------------------------------------------------------------------
  Total liabilities                                                6,615,224      6,463,029
- ---------------------------------------------------------------------------------------------
STOCKHOLDERS EQUITY (NOTE 4):
Preferred stock (par value $100); 1,000,000 shares                                          
  authorized, none outstanding                                             -              -
Common stock (par value $100); authorized 1,485,000                                         
  shares; issued 1,329,219 shares:                                   132,922        132,922
Surplus                                                              311,494        311,494
Undivided profits                                                    303,912        248,266
Net unrealized gain on available-for-sale securities                   5,919          3,325
- ---------------------------------------------------------------------------------------------
  Total stockholders equity                                          754,247        696,007
- ---------------------------------------------------------------------------------------------
  Total liabilities and stockholder's equity                      $7,369,471     $7,159,036
- ---------------------------------------------------------------------------------------------

</TABLE>




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