<PAGE>
                                                                     EXHIBIT 4.2



                 Volkswagen Public Auto Loan Securitization, LLC

                                     Seller,

                                 VW Credit, Inc.
                                    Servicer

                                       and

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

                                     Trustee

                            on behalf of the Holders



                     FORM OF POOLING AND SERVICING AGREEMENT



                          Dated as of ________ __, 200_

                   VOLKSWAGEN AUTO LOAN ENHANCED TRUST 200_-_

                    ____% Asset Backed Certificates, Class A

                    ____% Asset Backed Certificates, Class B



<PAGE>


                                TABLE OF CONTENTS
<Table>
<Caption>
                                                                                                                PAGE
<S>                                                                                                             <C>
ARTICLE I             DEFINITIONS................................................................................  1

         Section 1.1           Definitions.......................................................................  1

         Section 1.2           Other Interpretative Provisions..................................................  19

         Section 1.3           Calculations.....................................................................  19

         Section 1.4           References.......................................................................  19

         Section 1.5           Action by or Consent of Holders..................................................  19

ARTICLE II            THE TRUST PROPERTY........................................................................  19

         Section 2.1           Conveyance of Trust Property.....................................................  19

         Section 2.2           Representations and Warranties as to Each Receivable.............................  20

         Section 2.3           Representations and Warranties as to the Receivables in the Aggregate............  23

         Section 2.4           Repurchase upon Breach...........................................................  23

         Section 2.5           Custodian of Receivable Files....................................................  24

ARTICLE III           ADMINISTRATION AND SERVICING OF TRUST PROPERTY............................................  27

         Section 3.1           Duties of Servicer...............................................................  27

         Section 3.2           Collection of Receivable Payments................................................  28

         Section 3.3           Realization upon Receivables.....................................................  28

         Section 3.4           Physical Damage Insurance........................................................  29

         Section 3.5           Maintenance of Security Interests in Financed Vehicles...........................  30

         Section 3.6           Covenants of Servicer............................................................  30

         Section 3.7           Purchase by Servicer upon Breach.................................................  30

         Section 3.8           Servicing Compensation...........................................................  31

        Section 3.9           Servicer's Report.................................................................  31

        Section 3.10          Annual Statement as to Compliance.................................................  32

        Section 3.11          Annual Independent Certified Public Accountants' Report...........................  32

        Section 3.12          Access to Certain Documentation and Information Regarding Receivables.............  33

        Section 3.13          Reports to the Commission.........................................................  33

        Section 3.14          Reports to the Rating Agency......................................................  33
</Table>

                                      -i-

<PAGE>


                                TABLE OF CONTENTS
                                   (continued)
<Table>
<Caption>
                                                                                                                PAGE
<S>                                                                                                             <C>
        Section 3.15          Servicer Expenses.................................................................  33

RTICLE IV            DISTRIBUTIONS; RESERVE ACCOUNT; STATEMENTS TO HOLDERS......................................  33

        Section 4.1           Establishment of Accounts.........................................................  33

        Section 4.2           Collections.......................................................................  34

        Section 4.3           [RESERVED]........................................................................  36

        Section 4.4           Additional Deposits; Net Deposits.................................................  36

        Section 4.5           Distributions.....................................................................  36

        Section 4.6           Reserve Account...................................................................  38

        Section 4.7           Statements to Holders.............................................................  40

ARTICLE V             THE CERTIFICATES..........................................................................  42

         Section 5.1           The Certificates.................................................................  42

         Section 5.2           Authentication of Certificates...................................................  42

         Section 5.3           Registration of Transfer and Exchange of Certificates............................  42

         Section 5.4           Mutilated, Destroyed, Lost or Stolen Certificates................................  43

         Section 5.5           Persons Deemed Owners............................................................  43

         Section 5.6           Access to List of Holders' Names and Addresses...................................  43

         Section 5.7           Maintenance of Office or Agency..................................................  44

         Section 5.8           Book Entry Certificates..........................................................  44

         Section 5.9           Notices to Clearing Agency.......................................................  45

         Section 5.10          Definitive Certificates..........................................................  45

ARTICLE VI            SELLER....................................................................................  46

         Section 6.1           Representations and Warranties of Seller.........................................  46

         Section 6.2           Merger or Consolidation of, or Assumption of the Obligations of, Seller..........  47

         Section 6.3           Limitation on Liability of Seller and Others.....................................  48

ARTICLE VII           SERVICER..................................................................................  48

         Section 7.1           Representations and Warranties of Servicer.......................................  48

         Section 7.2           Indemnities of Servicer..........................................................  50

         Section 7.3           Merger or Consolidation of or Assumption of the Obligations of Servicer..........  51
</Table>


                                       ii
<PAGE>

                                TABLE OF CONTENTS
                                   (continued)
<Table>
<Caption>
                                                                                                                PAGE
<S>                                                                                                             <C>
         Section 7.4           Limitation on Liability of Servicer and Others...................................  51

         Section 7.5           VW Credit, Inc...................................................................  52

         Section 7.6           Servicer May Own Certificates....................................................  52

         Section 7.7           Existence........................................................................  52

ARTICLE VIII          SERVICING TERMINATION.....................................................................  52

         Section 8.1           Servicer Termination Events......................................................  52

         Section 8.2           Trustee to Act; Appointment of Successor Servicer................................  54

         Section 8.3           Effect of Servicing Transfer.....................................................  55

         Section 8.4           Notification to Holders..........................................................  56

         Section 8.5           Waiver of Past Servicer Termination Events.......................................  56

         Section 8.6           Transfer of Accounts.............................................................  56

ARTICLE IX            TRUSTEE...................................................................................  56

         Section 9.1           Acceptance by Trustee............................................................  56

         Section 9.2           Duties of Trustee................................................................  56

         Section 9.3           Trustee's Certificate............................................................  58

         Section 9.4           Trustee's Assignment of Purchased Receivables....................................  58

         Section 9.5           Certain Matters Affecting Trustee................................................  59

         Section 9.6           Trustee Not Liable for Certificates or Receivables...............................  60

         Section 9.7           Trustee May Own Certificates.....................................................  62

         Section 9.8           Trustee's Fees and Expenses......................................................  62

         Section 9.9           Eligibility Requirements for Trustee.............................................  62

         Section 9.10          Resignation or Removal of Trustee................................................  62

         Section 9.11          Successor Trustee................................................................  63

         Section 9.12          Merger or Consolidation of or Assumption of Obligations of Trustee...............  64

         Section 9.13          Appointment of Co-Trustee or Separate Trustee....................................  64

         Section 9.14          Representations and Warranties of Trustee........................................  65

         Section 9.15          Reports by Trustee...............................................................  66

         Section 9.16          Tax Returns......................................................................  67

         Section 9.17          Trustee May Enforce Claims Without Possession of Certificates....................  67
</Table>


                                      iii
<PAGE>

                                TABLE OF CONTENTS
                                   (continued)
<Table>
<Caption>
                                                                                                                PAGE
<S>                                                                                                             <C>

ARTICLE X             TERMINATION...............................................................................  67

         Section 10.1          Termination of the Trust.........................................................  67

         Section 10.2          Optional Purchase of All Receivables.............................................  68

ARTICLE XI            MISCELLANEOUS PROVISIONS..................................................................  68

         Section 11.1          Amendment........................................................................  68

         Section 11.2          Protection of Title to Trust Property............................................  70

         Section 11.3          Limitation on Rights of Holders..................................................  71

         Section 11.4          Governing Law....................................................................  72

         Section 11.5          Notices..........................................................................  72

         Section 11.6          Severability of Provisions.......................................................  73

         Section 11.7          Assignment.......................................................................  73

         Section 11.8          Certificates Nonassessable and Fully Paid........................................  73

         Section 11.9          Intention of Parties.............................................................  73

         Section 11.10         Counterparts.....................................................................  74

         Section 11.11         Further Assurances...............................................................  74

         Section 11.12         No Waiver; Cumulative Remedies...................................................  74
</Table>


                                       iv
<PAGE>

                                    SCHEDULE

SCHEDULE A      LOCATION OF RECEIVABLE FILES

                                    EXHIBITS

EXHIBIT A       FORM OF CLASS A CERTIFICATE
EXHIBIT B       FORM OF CLASS B CERTIFICATE
EXHIBIT C       FORM OF SERVICER'S REPORT


                                       v
<PAGE>


                  POOLING AND SERVICING AGREEMENT dated as of ____________,
200_, between Volkswagen Public Auto Loan Securitization, LLC, a Delaware
limited liability company, as Seller, VW Credit, Inc., a Delaware corporation,
as Servicer, and __________, a ______________________, as trustee hereunder.

                  In consideration of the premises and of the mutual agreements
herein contained, and other good and valuable consideration, the receipt of
which is 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 capitalized words and phrases, unless the context otherwise requires,
have the following meanings:

                  "Accounts" means collectively the Collection Account, the
Class A Distribution Account, the Class B Distribution Account and the Payahead
Account.

                  "Account Property" means all amounts and investments held from
time to time in any Account or the Reserve Account, as the case may be (whether
in the form of deposit accounts, instruments, certificated securities, book
entry securities, uncertificated securities or otherwise), and all proceeds of
the foregoing.

                  "Actuarial Receivable" means a Receivable that provides for
(i) amortization of the loan over a series of fixed level payment monthly
installments and (ii) each monthly installment, including the monthly
installment representing the final payment on the Receivable, to consist of an
amount of interest equal to 1/12 of the Contract Rate of the loan multiplied by
the unpaid principal balance of the loan, and an amount of principal equal to
the remainder of the monthly installment.

                  "Acquired Receivable" means a Receivable acquired by a the
Transferor through a bulk purchase of Receivables or the acquisition of a
financial institution that owned the Receivable.

                  "Additional Servicing" means, for each Distribution Date, an
amount equal to the lesser of (i) the amount by which (A) the aggregate amount
of the Servicing Fee for such Distribution Date and all prior Distribution Dates
exceeds (B) the aggregate amount of Additional Servicing paid to the Servicer on
all prior Distribution Dates and (ii) the amount, if any, by which (A) the sum
of Available Interest and Available Principal for such Distribution Date exceed
(B) the sum, without duplication of (x) the Servicing Fee paid on such
Distribution Date with respect to the related Collection Period and any accrued
and unpaid Servicing Fee for prior Collection Periods, (y) all amounts required
to be distributed to the Holders on such


<PAGE>


Distribution Date and (z) the amount, if any, deposited in the Reserve Account
on such Distribution Date.

                  "Administration Agreement" means the Administration Agreement
dated as of _______, 200_ by and among the Trust, the Administrator and the
Indenture Trustee as amended, restated and otherwise modified from time to time

                  "Administrator" means VW Credit in its capacity as
administrator of the Trust under the Administration Agreement, and any successor
thereto.

                  "Affiliate" means, with respect to any specified Person, any
other Person controlling, controlled by or under common control with such
specified Person. For the purposes of this definition, "control" when used with
respect to any specified Person means the power to direct the management and
policies of such Person, directly or indirectly, whether through the ownership
of voting securities, by contract or otherwise; and the terms "controlling" and
"controlled" have meanings correlative to the foregoing. A Person shall not be
deemed to be an Affiliate of any specified Person solely because such other
Person has the contractual right or obligation to manage such specified Person
or act as servicer with respect to the financial assets of such specified Person
unless such other Person controls the specified Person through equity ownership
or otherwise.

                  "Agreement" means this Pooling and Servicing Agreement,
including its schedules and exhibits, as amended, modified or supplemented from
time to time.

                  "Authorized Officer" means any officer within the Corporate
Trust Office of Trustee, including any vice president, assistant vice president,
secretary, assistant secretary or any other officer of Trustee customarily
performing functions similar to those performed by any of the above designated
officers and also, with respect to a particular matter, any other officer to
whom such matter is referred because of such officer's knowledge of and
familiarity with the particular subject.

                  "Available Interest" means, for any Distribution Date, the sum
of the following amounts for the related Collection Period: (a) that portion of
the Collections on the Receivables received during the such Collection Period
that is allocable to interest in accordance with Servicer's customary servicing
procedures, (b) all Liquidation Proceeds received during the related Collection
Period and (c) the Purchase Amounts, to the extent allocable to accrued
interest, of all Receivables that are purchased by Servicer as of the last day
of the related Collection Period. "Available Interest" for any Distribution Date
shall exclude all payments and proceeds of any Receivables the Purchase Amount
of which has been distributed on a prior Distribution Date.

                  "Available Principal" means, for any Distribution Date the sum
of the following amounts with respect to the related Collection Period: (a) that
portion of all Collections on the Receivables received during such Collection
Period that is allocable to principal in accordance


                                       2
<PAGE>

with Servicer's customary servicing procedures; and (b) the Purchase Amounts, to
the extent attributable to principal, of all Receivables purchased by Servicer
as of the last day of the related Collection Period. "Available Principal" on
any Distribution Date shall exclude all payments and proceeds of any Receivables
the Purchase Amount of which has been distributed on a prior Distribution Date.

                  "Available Reserve Amount" is defined in Section 4.6.

                  "Book Entry Certificate" means beneficial interests in the
definitive Certificates described in Section 5.8, the ownership of which shall
be evidenced, and transfers of which shall be made, through book entries by a
Clearing Agency as described in Section 5.8.

                  "Business Day" means a day that is not a Saturday or a Sunday
and that in the States of New York, Illinois, Michigan and the State in which
the Corporate Trust Office is located is neither a legal holiday nor a day on
which banking institutions are authorized by law, regulation or executive order
to be closed.

                  "Certificate" means any Class A Certificate or Class B
Certificate.

                  "Certificate Owner" means, with respect to a Book Entry
Certificate, the Person who is the owner of such Book Entry Certificate, as
reflected on the books of the Clearing Agency, or on the books of a Person
maintaining an account with such Clearing Agency (directly or as an indirect
participant, in accordance with the rules, regulations and procedures of such
Clearing Agency).

                  "Certificate Register" means the register maintained by
Trustee for the registration of Certificates and of transfers and exchanges of
Certificates as provided in Section 5.3.

                  "Class A Certificate" means a certificate executed by Trustee
on behalf of the Trust and authenticated by Trustee substantially in the form of
Exhibit A.

                  "Class A Certificate Balance" means, at any time, the original
Class A Certificate Balance, as reduced by all amounts allocable to principal on
the Class A Certificates distributed to Class A Holders prior to such time.

                  "Class A Certificate Rate" means ____% per annum, calculated
on the basis of a 360-day year consisting of twelve 30-day months.

                  "Class A Distribution Account" means the account established,
maintained and designated as the "Class A Distribution Account" pursuant to
Section 4.1.

                  "Class A Holder" means the Person in whose name a Class A
Certificate is registered in the Certificate Register, except that, solely for
the purpose of giving any consent, request or waiver pursuant to this Agreement,
the interest evidenced by any Class A Certificate



                                       3
<PAGE>

registered in the name of the Transferor, Servicer, or any Person actually known
to an Authorized Officer of Trustee to be an Affiliate, the Transferor, or
Servicer, shall not be taken into account in determining whether the requisite
percentage necessary to effect any such consent, request or waiver shall have
been obtained.

                  "Class A Interest Carryover Shortfall" means, (a) with respect
to the initial Distribution Date, zero, and (b) with respect to any other
Distribution Date, the excess of Class A Monthly Interest for the preceding
Distribution Date and any outstanding Class A Interest Carryover Shortfall on
such preceding Distribution Date, over the amount in respect of interest that is
actually deposited in the Class A Distribution Account on such preceding
Distribution Date, plus 30 days of interest on such excess, to the extent
permitted by law, in an amount equal to the product of one-twelfth multiplied by
the Class A Certificate Rate multiplied by the amount of such excess.

                  "Class A Interest Distributable Amount" means, with respect to
any Distribution Date, the sum of (a) the Class A Monthly Interest for such
Distribution Date and (b) the Class A Interest Carryover Shortfall for such
Distribution Date.

                  "Class A Monthly Interest" means, for any Distribution Date,
an amount equal to one-twelfth (or the actual number of days from and including
the Closing Date to but excluding _____________, 200_ divided by 360, for the
initial Distribution Date) of the Class A Certificate Rate multiplied by the
Class A Certificate Balance as of the close of business on the immediately
preceding Distribution Date, after giving effect to all payments of principal to
the Class A Certificates on or prior to such Distribution Date (or, in the case
of the first Distribution Date, the Original Class A Certificate Balance).

                  "Class A Monthly Principal" means, with respect to any
Distribution Date, the Class A Percentage of Available Principal for such
Distribution Date plus the Class A Percentage of Realized Losses with respect to
the related Collection Period.

                  "Class A Percentage" means _____%.

                  "Class A Pool Factor" means, with respect to any Distribution
Date, the Class A Certificate Balance as of the close of business on such
Distribution Date (after giving effect to any payments to be made on such
Distribution Date) divided by the Original Class A Certificate Balance,
expressed as a seven-digit decimal.

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

                  "Class A Principal Distributable Amount" means, with respect
to any Distribution Date, the sum of Class A Monthly Principal for such
Distribution Date and, in the case of any


                                       4
<PAGE>

Distribution Date other than the initial Distribution Date, the Class A
Principal Carryover Shortfall as of the close of business on the preceding
Distribution Date; provided that the Class A Principal Distributable Amount
shall not exceed the Class A Certificate Balance prior to such Distribution
Date. In addition, on the Final Scheduled Distribution Date, the Class A
Principal Distributable Amount shall include, to the extent not included under
the preceding sentence, the amount that is necessary (after giving effect to the
other amounts to be deposited in the Class A Distribution Account on such
Distribution Date and allocable to principal) to reduce the Class A Certificate
Balance to zero.

                  "Class B Certificate" means a certificate executed by Trustee
on behalf of the Trust and authenticated by Trustee substantially in the form of
Exhibit B.

                  "Class B Certificate Balance" means, at any time, the Original
Class B Certificate Balance, as reduced by all amounts allocable to principal on
the Class B Certificates distributed to Class B Holders prior to such time.

                  "Class B Certificate Owner" means, with respect to a Book
Entry Certificate representing a beneficial interest in the Class B
Certificates, the Person who is the owner of such Book Entry Certificate, as
reflected on the books of the Clearing Agency, or on the books of a Person
maintaining an account with such Clearing Agency (directly or as an indirect
participant in accordance with the rules, regulations and procedures of such
Clearing Agency).

                  "Class B Certificate Rate" means ____% per annum, calculated
on the basis of a 360-day year consisting of twelve 30-day months.

                  "Class B Distribution Account" means the account established,
maintained and designated as the "Class B Distribution Account" pursuant to
Section 4.1.

                  "Class B Holder" means the Person in whose name a Class B
Certificate is registered in the Certificate Register, except that, solely for
the purpose of giving any consent, request or waiver pursuant to this Agreement,
the interest evidenced by any Class B Certificate registered in the name of the
Transferor, Servicer, or any Person actually known to an Authorized Officer of
Trustee to be an Affiliate of the Transferor or Servicer, shall not be taken
into account in determining whether the requisite percentage necessary to effect
any such consent, request or waiver shall have been obtained.

                  "Class B Interest Carryover Shortfall" means, (a) with respect
to the initial Distribution Date, zero, and (b) with respect to any other
Distribution Date, the excess of Class B Monthly Interest for the preceding
Distribution Date and any outstanding Class B Interest Carryover Shortfall on
such preceding Distribution Date, over the amount in respect of interest that is
actually deposited in the Class B Distribution Account on such preceding
Distribution Date, plus 30 days of interest on such excess, to the extent
permitted by law, in an amount equal to the product of one-twelfth multiplied by
the Class B Certificate Rate multiplied by the amount of such excess.


                                       5
<PAGE>


                  "Class B Interest Distributable Amount" means, with respect to
any Distribution Date, the sum of (a) the Class B Monthly Interest for such
Distribution Date and (b) the Class B Interest Carryover Shortfall for such
Distribution Date.

                  "Class B Monthly Interest" means, for any Distribution Date,
an amount equal to one-twelfth (or the actual number of days from and including
the Closing Date to but excluding __________, 200_ divided by 360, for the
initial Distribution Date) of the Class B Certificate Rate multiplied by the
Class B Certificate Balance as of the close of business on the immediately
preceding Distribution Date, after giving effect to all payments of principal to
the Class B Certificates on or prior to such Distribution Date (or, in the case
of the first Distribution Date, the Certificate Balance on the Closing Date).

                  "Class B Monthly Principal" means, with respect to any
Distribution Date, the Class B Percentage of Available Principal for such
Distribution Date plus the Class B Percentage of Realized Losses with respect to
the related Collection Period.

                  "Class B Percentage" means __%.

                  "Class B Pool Factor" means, with respect to any Distribution
Date, the Class B Certificate Balance as of the close of business on such
Distribution Date (after giving effect to any payments to be made on such
Distribution Date) divided by the Original Class B Certificate Balance,
expressed as a seven-digit decimal.

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

                  "Class B Principal Distributable Amount" means, with respect
to any Distribution Date, the sum of Class B Monthly Principal for such
Distribution Date and, in the case of any Distribution Date other than the
initial Distribution Date, the Class B Principal Carryover Shortfall as of the
close of business on the preceding Distribution Date; provided that the Class B
Principal Distributable Amount shall not exceed the Class B Certificate Balance
prior to such Distribution Date. In addition, on the Final Scheduled
Distribution Date, the Class B Principal Distributable Amount shall include, to
the extent not included under the preceding sentence, the amount that is
necessary (after giving effect to the other amounts to be deposited in the Class
B Distribution Account on such Distribution Date and allocable to principal) to
reduce the Class B Certificate Balance to zero.

                  "Clearing Agency" means an organization registered as a
"clearing agency" pursuant to Section 17A of the Exchange Act, as amended.


                                       6
<PAGE>


                  "Clearing Agency Participant" means a broker, dealer, bank,
other financial institution or other Person for whom from time to time a
Clearing Agency effects book-entry transfers of securities deposited with the
Clearing Agency.

                  "Closing Date" means the date of the initial issuance of the
Certificates hereunder.

                  "Code" means the Internal Revenue Code of 1986 and the
Treasury Regulations promulgated thereunder.

                  "Collection Account" means the segregated account or accounts
established, maintained and designated as the "Collection Account" pursuant to
Section 4.1.

                  "Collection Period" means, (a) in the case of the initial
Collection Period, the period from [but not including] the Cutoff Date to and
including ___________ __, 200_ and (b) thereafter, each calendar month during
the term of this Pooling and Servicing Agreement. With respect to any
Determination Date, Deposit Date or Distribution Date, the "related Collection
Period" means the Collection Period preceding the month in which such
Determination Date, Deposit Date or Distribution Date occurs.

                  "Collections" means all collections on the Receivables and any
proceeds from Insurance Policies and lender's single interest insurance
policies.

                  "Commission" means the Securities and Exchange Commission.

                  "Contract Rate" means, with respect to a Receivable, the rate
per annum of interest charged on the outstanding principal balance of such
Receivable.

                  "Corporate Trust Office" means the principal office of Trustee
at which at any particular time its corporate trust business shall be
administered, which office at date of execution of this Agreement is located at
____________, Attention: ______________, Telephone: _______________, Facsimile:
________________ or at such other address as Trustee may designate from time to
time by notice to the Holders, the Transferor, Seller and Servicer, or the
principal corporate trust office of any successor Trustee (the address of which
the successor Trustee will notify the Holders, the Transferor, Seller and
Servicer).

                  "Custodian" means Servicer in its capacity as agent of the
Trustee, as custodian of the Receivable Files and the Transferor acting as agent
for Servicer for the purpose of maintaining custody of the Receivables Files.

                  "Cutoff Date" means the [opening] of business on ___________
__, 200__.

                  "Cutoff Date Principal Balance" means, with respect to any
Receivable, the Initial Principal Balance of such Receivable minus the sum of
the portion of all payments received



                                       7
<PAGE>

under such Receivable from or on behalf of the related Obligor on or prior to
the Cutoff Date and allocable to principal in accordance with the terms of the
Receivable.

                  "Dealer" means, with respect to any Receivable, the seller of
the related Financed Vehicle.

                  "Dealer Agreement" means an agreement between an Originator
and a Dealer pursuant to which such Originator acquires Motor Vehicle Loans from
the Dealer or gives such Dealer the right to induce persons to apply to such
Originator for loans in connection with the retail sale of Motor Vehicles by
such Dealer.

                  "Dealer Recourse" means, with respect to any Dealer, any
rights and remedies against such Dealer under the related Dealer Agreement
(other than with respect to any breach of representation or warranty thereunder)
with respect to credit losses on a Receivable secured by a Financed Vehicle sold
by such Dealer.

                  "Defaulted Receivable" means, with respect to any Collection
Period, a Receivable (other than a Purchased Receivable) which Servicer has
determined to charge off during such Collection Period in accordance with its
customary servicing practices; provided that any Receivable which Servicer is
obligated to repurchase or purchase shall be deemed to have become a Defaulted
Receivable during a Collection Period if Servicer fails to deposit the related
Purchase Amount on the related Deposit Date when due.

                  "Definitive Certificates" is defined in Section 5.8.

                  "Delivery" when used with respect to Account Property means:

                           (a) with respect to bankers' acceptances, commercial
                  paper, negotiable certificates of deposit and other
                  obligations that constitute "instruments" within the meaning
                  of Section 9-102(47) of the UCC and are susceptible of
                  physical delivery, transfer thereof to Trustee or its nominee
                  or custodian by physical delivery to Trustee or its nominee or
                  custodian endorsed to, or registered in the name of, Trustee
                  or its nominee or custodian or endorsed in blank, and, with
                  respect to a "certificated security" (as defined in Section
                  8-102 of the UCC) transfer thereof (i) by delivery of such
                  certificated security endorsed to, or registered in the name
                  of, Trustee or its nominee or custodian or endorsed in blank
                  to a "financial intermediary" (as defined in Section 8-313 of
                  the UCC) and the making by such financial intermediary of
                  entries on its books and records identifying such certificated
                  securities as belonging to Trustee or its nominee or custodian
                  and the sending by such financial intermediary of a
                  confirmation of the purchase of such certificated security by
                  Trustee or its nominee or custodian, or (ii) by delivery
                  thereof to a "clearing corporation" (as defined in Section
                  8-102(3) of the UCC) and the making by such clearing
                  corporation of appropriate entries on its books reducing the
                  appropriate securities account of the transferor and


                                       8
<PAGE>

                  increasing the appropriate securities account of a financial
                  intermediary by the amount of such certificated security, the
                  identification by the clearing corporation of the certificated
                  securities for the sole and exclusive account of the financial
                  intermediary, the maintenance of such certificated securities
                  by such clearing corporation or a "custodian bank" (as defined
                  in Section 8-102(4) of the UCC) or the nominee of either
                  subject to the clearing corporation's exclusive control, the
                  sending of a confirmation by the financial intermediary of the
                  purchase by Trustee or its nominee or custodian of such
                  securities and the making by such financial intermediary of
                  entries on its books and records identifying such certificated
                  securities as belonging to Trustee or its nominee or custodian
                  (all of the foregoing, "Physical Property"), and, in any
                  event, any such Physical Property in registered form shall be
                  in the name of Trustee or its nominee or custodian; and such
                  additional or alternative procedures as may hereafter become
                  appropriate to effect the complete transfer of ownership of
                  any such Account Property to Trustee or its nominee or
                  custodian, consistent with changes in applicable law or
                  regulations or the interpretation thereof;

                           (b) with respect to any securities issued by the U.S.
                  Treasury, the Federal Home Loan Mortgage Corporation or by the
                  Federal National Mortgage Association that is a book-entry
                  security held through the Federal Reserve System pursuant to
                  Federal book-entry regulations, the following procedures, all
                  in accordance with applicable law, including applicable
                  Federal regulations and Articles 8 and 9 of the UCC:
                  book-entry registration of such Account Property to an
                  appropriate book-entry account maintained with a Federal
                  Reserve Bank by a financial intermediary which is also a
                  "depository" pursuant to applicable Federal regulations and
                  issuance by such financial intermediary of a deposit advice or
                  other written confirmation of such book-entry registration to
                  Trustee or its nominee or custodian of the purchase by Trustee
                  or its nominee or custodian of such book-entry securities; the
                  making by such financial intermediary of entries in its books
                  and records identifying such book entry security held through
                  the Federal Reserve System pursuant to Federal book-entry
                  regulations as belonging to Trustee or its nominee or
                  custodian and indicating that such custodian holds such
                  Account Property solely as agent for Trustee or its nominee or
                  custodian; and such additional or alternative procedures as
                  may hereafter become appropriate to effect complete transfer
                  of ownership of any such Account Property to Trustee or its
                  nominee or custodian, consistent with changes in applicable
                  law or regulations or the interpretation thereof; and

                           (c) with respect to any item of Account Property that
                  is an uncertificated security under Article 8 of the UCC and
                  that is not governed by clause (b) above, registration on the
                  books and records of the issuer thereof in the name of the
                  financial intermediary, the sending of a confirmation by the
                  financial intermediary of the purchase by Trustee or its
                  nominee or custodian of such uncertificated security, the
                  making by such financial intermediary of entries on its



                                       9
<PAGE>

                  books and records identifying such uncertificated certificates
                  as belonging to Trustee or its nominee or custodian.

                  "Deposit Date" means, with respect to any Collection Period,
the Business Day preceding the related Distribution Date.

                  "Depository Agreement" means the agreement among Seller,
Servicer, Trustee and the initial Clearing Agency, dated the Closing Date.

                  "Determination Date" with respect to any Collection Period,
means the tenth day of the calendar month following such Collection Period (or,
if the tenth day is not a Business Day, the next succeeding Business Day).

                  "Direct Loan" means motor vehicle promissory notes and
security agreements executed by an Obligor in favor of a motor vehicle lender.

                  "Distribution Date" means the _____ day of each month (or, if
the ___ day is not a Business Day, the next succeeding Business Day), commencing
_______ __, 200_.

                  "Dollar" and the sign "$" mean lawful money of the United
States.

                  "Eligible Deposit Account" means either (a) a segregated
account with an Eligible Institution or (b) a segregated trust account with the
corporate trust department of a depository institution organized under the laws
of the United States of America or any one of the states thereof or the District
of Columbia (or any domestic branch of a foreign bank), having corporate trust
powers and acting as trustee for funds deposited in such account, so long as the
long-term unsecured debt of such depository institution shall have a credit
rating from each Rating Agency in one of its generic rating categories which
signifies investment grade. Any such accounts (other than the Reserve Account)
may be maintained with ___________, or any of its Affiliates, if such accounts
meet the requirements described in clause (a) of the preceding sentence.

                  "Eligible Institution" means a depository institution (which
may be Servicer or any Affiliate of Servicer or Trustee) organized under the
laws of the United States of America or any one of the states thereof or the
District of Columbia (or any domestic branch of a foreign bank), which (a) has
(i) either a long-term senior unsecured debt rating of AA or a short-term senior
unsecured debt or certificate of deposit rating of A-1+ or better by S&P and
(ii) (A) a short-term senior unsecured debt rating of A-1 or better by S&P and
(B) a short-term senior unsecured debt rating of P-1 or better by Moody's, or
any other long-term, short-term or certificate of deposit rating acceptable to
the Rating Agencies and (b) whose deposits are insured by the Federal Deposit
Insurance Corporation. If so qualified, Servicer, any Affiliate of Servicer or
Trustee may be considered an Eligible Institution.

                  "Eligible Investments" shall mean any one or more of the
following types of investments:


                                       10
<PAGE>

                           (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 (including any Affiliate
                  of the Transferor Seller, Trustee or any Affiliate of the
                  Trustee) or trust company incorporated under the laws of the
                  United States of America or any state thereof or the District
                  of Columbia (or any domestic branch of a foreign bank) and
                  subject to supervision and examination by Federal or state
                  banking or depository institution authorities (including
                  depository receipts issued by any such institution or trust
                  company as custodian with respect to any obligation referred
                  to in clause (a) above or a portion of such obligation for the
                  benefit of the holders of such depository receipts); provided
                  that at the time of the investment or contractual commitment
                  to invest therein (which shall be deemed to be made again each
                  time funds are reinvested following each Distribution Date),
                  the commercial paper or other short-term senior 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) of such depository institution
                  or trust company shall have a credit rating from S&P of A-1+
                  and from Moody's of P-1;

                           (c) commercial paper (including commercial paper of
                  any Affiliate of the Transferor Seller) having, at the time of
                  the investment or contractual commitment to invest therein, a
                  rating from S&P of A-1+ and from Moody's of P-1;

                           (d) investments in money market funds (including
                  funds for which Trustee or any of its Affiliates or any of
                  Seller's or Transferor's Affiliates is investment manager or
                  advisor) having a rating from S&P of AAA-m or AAAm-and from
                  Moody's of Aaa;

                           (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) referred to in clause (b)
                  above; and

                           (g) any other investment with respect to which each
                  Rating Agency has provided written notice that such investment
                  would not cause such Rating Agency to downgrade or withdraw
                  its then current rating on the Class A Certificates or the
                  Class B Certificates.


                                       11
<PAGE>

                  "Eligible Servicer" means a Person which, at the time of its
appointment as Servicer, (a) has a net worth of not less than $50,000,000, (b)
is servicing a portfolio of motor vehicle retail installment sales contracts
and/or motor vehicle loans, (c) is legally qualified, and has the capacity, to
service the Receivables, (d) has demonstrated the ability to service a portfolio
of 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 (e) is qualified and entitled to use pursuant to a
license or other written agreement, and agrees to maintain the confidentiality
of, the software which Servicer uses in connection with performing its duties
and responsibilities under this 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.

                  "ERISA" means the Employment Retirement Income Security Act of
1974.

                  "Exchange Act" means the Securities Exchange Act of 1934.

                           "Final Scheduled Distribution Date" means the _______
__ Distribution Date.

                  "Final Scheduled Maturity Date" means the last day of the
Collection Period immediately preceding the Collection Period during which the
Final Scheduled Distribution Date falls.

                  "Financed Vehicle" means, with respect to a Receivable, the
Motor Vehicle, together with all accessories and accessions thereto, securing or
purporting to secure the indebtedness under such Receivable.

                  "Fitch" means Fitch Ratings, or its successor.

                  "GAAP" is defined in Section 11.1(c).

                  "Holder" means the Person in whose name a Certificate is
registered in the Certificate Register, except that, solely for the purpose of
giving any consent, request or waiver pursuant to this Agreement, the interest
evidenced by any Certificate registered in the name of the Transferor, Servicer
or any Person actually known to an Authorized Officer of Trustee to be an
Affiliate of the Transferor or Servicer, shall not be taken into account in
determining whether the requisite percentage necessary to effect any such
consent, request or waiver shall have been obtained.

                  "Initial Principal Balance" means, in respect of a Receivable,
the amount advanced under the Receivable toward the purchase price of the
Financed Vehicle and related costs, including accessories, service and warranty
contracts, insurance premiums, other items customarily financed as part of
retail motor vehicle loans and/or retail installment sales contracts and other
fees charged by the Transferor or Dealer and included in the amount to be
financed, the total of which is shown as the initial principal balance in the
note and security agreement or retail installment sale contract evidencing and
securing such Receivable.


                                       12
<PAGE>


                  "Insurance Policies" means, all credit life and disability
insurance policies maintained by the Obligors and all Physical Damage Insurance
Policies.

                  "Lien" means a security interest, lien, charge, pledge,
preference, participation interest or encumbrance of any kind, other than liens
for taxes not yet due and payable, mechanics' or materialmen's liens and other
liens for work, labor or materials, and any other liens that may attach by
operation of law.

                  "Liquidation Proceeds" means, with respect to any Receivable
which has become a Defaulted Receivable, (a) insurance proceeds received by
Servicer with respect to the Insurance Policies, (b) amounts received by
Servicer in connection with such Defaulted Receivable pursuant to the exercise
of rights under that Receivable and (c) the monies collected by Servicer (from
whatever source, including proceeds of a sale of a Financed Vehicle or a
deficiency balance recovered after the charge-off of the related Receivable or
as a result of any Dealer Recourse) on such Defaulted Receivable net of any
expenses incurred by Servicer in connection therewith and any payments required
by law to be remitted to the Obligor.

                  "Majority Holders" means Holders of Certificates evidencing
not less than a majority of the aggregate outstanding principal balance of the
Class A Certificates and the Class B Certificates taken together as a single
class.

                  "Minimum Specified Reserve Balance" with respect to any
Distribution Date means the lesser of (i) $______ and (ii) the aggregate
outstanding Class A Certificate Balance and Class B Certificate Balance (after
giving effect to any distributions on the Certificates on such Distribution
Date).

                  "Moody's" means Moody's Investors Service, Inc.

                  "Motor Vehicle" means a new or used automobile or light duty
truck.

                  "Motor Vehicle Loan" means a Direct Loan or retail installment
sales contract secured by a Motor Vehicle originated by the Transferor or
another financial institution.

                  "Obligor" means, with respect to a Receivable, the borrower or
co-borrowers under the related Receivable and any co-signer of the Receivable or
other Person who owes or may be primarily or secondarily liable for payments
under such Receivable.

                  "Officer's Certificate" means a certificate signed by the
chairman, the president, any vice president or the treasurer of the Transferor
or Servicer, as the case may be, and delivered to Trustee.

                  "Opinion of Counsel" means a written opinion of counsel (who
may be an employee of the Transferor or Servicer or any of their Affiliates)
reasonably acceptable in form to Trustee.


                                       13
<PAGE>


                  "Original Certificate Balance" means the sum of the Original
Class A Certificate Balance and the Original Class B Certificate Balance.

                  "Original Class A Certificate Balance" means $_________.

                  "Original Class B Certificate Balance" means $_________.

                           "Original Pool Balance" means the Pool Balance as of
the Cutoff Date.

                  "Originator" means, with respect to any Direct Loan or retail
installment sales contract, the Transferor that was the lender with respect to
such Direct Loan or that acquired such Direct Loan or retail installment sales
contract from a Dealer or other Person.

                  "Payaheads" means early payments by or on behalf of Obligors
on Precomputed Receivables which, in accordance with the Servicer's customary
practices, do not constitute scheduled payments or full prepayments and are
applied to principal and interest in a subsequent period.

                  "Payahead Account" means the account designated as such,
established and maintained pursuant to Section 4.1.

                  "Person" means a legal person, including any individual,
corporation, estate, partnership, limited liability company, joint venture,
association, joint stock company, trust, unincorporated organization, or
government or any agency or political subdivision thereof, or any other entity
of whatever nature.

                  "Physical Damage Insurance Policy" means a theft and physical
damage insurance policy maintained by the Obligor under a Receivable, providing
coverage against loss or damage to or theft of the related Financed Vehicle.

                  "Pool Balance" means, at any time, the aggregate Principal
Balance of the Receivables (excluding Defaulted Receivables) at such time.

                  "Pool Factor" means, with respect to any Collection Period,
the Pool Balance as of the last day of such Collection Period divided by the
Original Pool Balance, expressed as a seven-digit decimal.

                  "Precomputed Receivable" means (i) an Actuarial Receivable,
(ii) a Rule of 78's Receivable or (iii) a Sum of Periodic Balances Receivable.

                  "Principal Balance" means, as of any time, for any Receivable,
the principal balance of such Receivable under the terms of the Receivable
determined in accordance with the Servicer's customary practices.


                                       14
<PAGE>

                  "Purchase Agreement" means each Purchase Agreement dated as of
________ __, 200_ by and between the Transferor and the Seller, as amended,
restated or otherwise modified from time to time.

                  "Purchase Amount" of any Receivable means, with respect to any
Deposit Date, an amount equal to the sum of (a) the outstanding Principal
Balance of such Receivable as of the last day of the preceding Collection Period
and (b) the amount of accrued and unpaid interest on such Principal Balance at
the related Contract Rate from the date a payment was last made by or on behalf
of the Obligor through and including the last day of such preceding Collection
Period, in each case after giving effect to the receipt of monies collected on
such Receivable in such preceding Collection Period.

                  "Purchased Receivable" means, at any time, a Motor Vehicle
Loan included in the Schedule of Receivables as to which payment of the Purchase
Amount has previously been made by the Transferor or Servicer pursuant to this
Agreement.

                  "Rating Agencies" means Moody's, S&P and Fitch.

                  "Rating Agency Condition" means, with respect to any action,
that each Rating Agency shall have been given 10 days' prior notice thereof (or
such shorter period as shall be acceptable to the Rating Agencies) and that none
of the Rating Agencies shall have notified the Transferor Seller, Servicer or
Trustee in writing that such action will, in and of itself, result in a
reduction or withdrawal of the then current rating on the Class A Certificates
or the Class B Certificates.

                  "Realized Losses" means, for any Collection Period, the
aggregate Principal Balances of any Receivables that became Defaulted
Receivables during such Collection Period.

                  "Receivable" means each Motor Vehicle Loan described in the
Schedule of Receivables, but excluding (i) Defaulted Receivables to the extent
the Principal Balances thereof have been deposited in the Collection Account and
(ii) any Purchased Receivables.

                  "Receivable File" is defined in Section 2.5.

                  "Record Date" means, subject to Section 1.4, with respect to
any Distribution Date, the last day of the related Collection Period.

                  "Related Agreements" means the Certificates, the Depository
Agreement and the underwriting agreement between Seller and the underwriter(s)
of the Certificates. The Related Agreements to be executed by any party are
referred to herein as "such party's Related Agreements", "its Related
Agreements" or by a similar expression.

                  "Required Rating" means a rating with respect to short term
deposit obligations of at least P-1 by Moody's and at least A-1 by S&P.


                                       15
<PAGE>


                  "Reserve Account" means the account established, maintained
and designated as the "Reserve Account" pursuant to Section 4.6.

                  "Reserve Account Initial Deposit" means cash or Eligible
Investments having a value of at least $------------.

                  "Reserve Account Property" is defined in Section 4.6.

                  "Rule of 78's Receivable" means a Receivable that provides for
the payment by the Obligor of a specified total amount of payments, payable in
equal monthly installments on each due date, which total represents the
principal amount financed and add-on interest in an amount calculated at the
stated Contract Rate for the term of the Receivable and allocated to each
monthly payment based upon a fraction, the numerator of which is the number of
payments scheduled to have been made prior to the due date for such monthly
payments on such Receivable and the denominator of which is the sum of all such
numbers of payments to be made until the maturity of such Receivable.

                  "S&P" means Standard & Poor's Ratings Services, a division of
The McGraw-Hill Companies, Inc.

                  "Schedule of Receivables" means, with respect to the Motor
Vehicle Loans to be conveyed to Seller by the Transferor and to Trustee by
Seller, the list identifying such retail Motor Vehicle Loans delivered to
Trustee on the Closing Date.

                  "Securities Intermediary" is defined in Section 4.6 of this
Agreement.

                  "Seller" means Volkswagen Public Auto Loan Securitization,
LLC, in its capacity as seller of the Receivables to the Trust under this
Agreement, or any successor pursuant to Section 6.3.

                  "Servicer" means VW Credit, Inc., in its capacity as servicer
of the Receivables under this Agreement, any successor pursuant to Section 7.3
or any successor Servicer appointed and acting pursuant to Section 8.2.

                  "Servicer Termination Event" means an event specified in
Section 8.1.

                  "Servicer's Report" is defined in Section 3.9.

                  "Servicing Fee" means, with respect to any Distribution Date,
an amount equal to the product of (a) one-twelfth of the Servicing Fee Rate,
multiplied by (b) the Pool Balance as of the beginning of the first day of the
preceding Collection Period.

                  "Servicing Fee Rate" shall be ___% per annum, calculated on
the basis of a 360-day year consisting of twelve 30-day months.


                                       16
<PAGE>

                  "Servicing Officer" means any individual 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 to Trustee by Servicer, as such list may be amended from time to time
by Servicer in writing.

                  "Simple Interest Method" means the method of allocating a
fixed level payment monthly installments between principal and interest,
pursuant to which such installment is allocated first to accrued and unpaid
interest at the Contract Rate on the unpaid principal balance and the remainder
of such installment is allocable to principal.

                  "Simple Interest Receivable" means 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 Account Balance" means, for any
Distribution Date, the greater of (a) ___% of the sum of the Class A Certificate
Balance plus the Class B Certificate Balance on such Distribution Date (after
giving effect to all payments on the Certificates to be made on or prior to such
Distribution Date), and (b) the Minimum Specified Reserve Balance as of such
Distribution Date.

                  "Sum of Periodic Balances Receivable" means a Receivable that
provides for the payment by the obligor of a specified total amount of payments,
payable in equal monthly installments on each due date, which total represents
the principal amount financed and add-on interest in an amount calculated at the
stated Contract Rate for the term of the Receivable and allocated to each
monthly payment based upon a fraction, the numerator of which is the principal
balance of such Receivable immediately prior to the due date for such monthly
payment and the denominator of which is the sum of all principal balances for
each monthly payment to be made until the maturity of such Receivable.

                  "Supplemental Servicing Fee" is defined in Section 3.8.

                  "Transferor" means                                          .
                                     -----------------------------------------

                  "Trust" means the trust created by this Agreement, which shall
be known as Volkswagen Auto Loan Enhanced Trust 200_-_.

                  "Trustee" means _________, a ___________, as Trustee under
this Agreement and any successor Trustee appointed and acting pursuant to this
Agreement.

                  "Trust Property" means:

                           (a) all right, title and interest of Seller in and to
                  the Receivables, and all moneys received thereon [on or] after
                  the Cutoff Date;


                                       17
<PAGE>

                           (b) all right, title and interest of Seller in the
                  security interests in the Financed Vehicles granted by
                  Obligors pursuant to the Receivables and any other interest of
                  Seller in the Financed Vehicles and any other property that
                  shall secure the Receivables;

                           (c) the interest of Seller in any proceeds with
                  respect to the Receivables from claims on any Insurance
                  Policies covering Financed Vehicles or the Obligors or from
                  claims under any lender's single interest insurance policy
                  naming the Transferor as an insured;

                           (d) rebates of premiums relating to Insurance
                  Policies and rebates of other items such as extended
                  warranties financed under the Receivables, in each case, to
                  the extent the Servicer would, in accordance with its
                  customary practices, apply such amounts to the Principal
                  Balance of the related Receivable;

                           (e) the interest of Seller in any proceeds from (i)
                  any Receivable repurchased by a Dealer, pursuant to a Dealer
                  Agreement, as a result of a breach of representation or
                  warranty in the related Dealer Agreement, (ii) a default by an
                  Obligor resulting in the repossession of the Financed Vehicle
                  under the applicable Motor Vehicle Loan or (iii) any Dealer
                  Recourse or other rights relating to the Receivables under
                  Dealer Agreements;

                           (f) all right, title and interest in all funds on
                  deposit from time to time in the Collection Account, the
                  Payahead Account, the Class A Distribution Account and the
                  Class B Distribution Account (including the Account Property
                  related thereto) and in all investments and proceeds thereof
                  (but excluding all investment income thereon);

                           (g) all right, title and interest of Seller under
                  each Purchase Agreement, including the right of Seller to
                  cause the Transferor to repurchase Receivables from Seller;

                           (h) all right, title and interest of Seller in any
                  instrument or document relating to the Receivables; and

                           (i) the proceeds of any and all of the foregoing.

                  Notwithstanding anything to the contrary contained herein, the
                  Trust Property shall not include, and the Trust shall not have
                  any right to, the Reserve Account or any funds actually or
                  deemed to be deposited in such account or any investments
                  therein.

                  "UCC" means the Uniform Commercial Code as in effect in the
relevant jurisdiction.


                                       18
<PAGE>

                  Section 1.2 Other Interpretative Provisions. For purposes of
this Agreement, unless the context otherwise requires: (a) accounting terms not
otherwise defined in this Agreement, and accounting terms partly defined in this
Agreement to the extent not defined, shall have the respective meanings given to
them under generally accepted accounting principles; (b) terms defined in
Article 9 of the UCC as in effect in the relevant jurisdiction and not otherwise
defined in this Agreement are used as defined in that Article; (c) the words
"hereof," "herein" and "hereunder" and words of similar import refer to this
Agreement as a whole and not to any particular provision of this Agreement; (d)
references to any Article, Section, Schedule, Appendix or Exhibit are references
to Articles, Sections, Schedules, Appendices and Exhibits in or to this
Agreement and references to any paragraph, subsection, clause or other
subdivision within any Section or definition refer to such paragraph,
subsection, clause or other subdivision of such Section or definition; (e) the
term "including" means "including without limitation"; (f) except as otherwise
expressly provided herein, references to any law or regulation refer to that law
or regulation as amended from time to time and include any successor law or
regulation; (g) references to any Person include that Person's successors and
assigns; and (h) headings are for purposes of reference only and shall not
otherwise affect the meaning or interpretation of any provision hereof.

                  Section 1.3 Calculations. All calculations of the amount of
interest accrued on the Certificates during any Collection Period and all
calculations of the amount of the Servicing Fee payable with respect to a
Collection Period shall be made on the basis of a 360-day year consisting of
twelve 30-day months.

                  Section 1.4 References. All references to the Record Date
prior to the first Record Date in the life of the Trust shall be to the Closing
Date. All references to the first day of a Collection Period shall refer to the
opening of business on such day. All references to the last day of a Collection
Period shall refer to the close of business on such day. All references herein
to the close of business means the close of business, Detroit, Michigan time.

                  Section 1.5 Action by or Consent of Holders. Whenever any
provision of this Agreement refers to action to be taken, or consented to, by
Holders, such provision shall be deemed to refer to Holders of record as of the
Record Date immediately preceding the date on which such action is to be taken,
or consented to, by Holders.

                                   ARTICLE II

                               THE TRUST PROPERTY.

                  Section 2.1 Conveyance of Trust Property. In consideration of
Trustee's delivery to Seller or its designee of authenticated Certificates, in
authorized denominations, in an aggregate amount equal to the Original
Certificate Balance, Seller hereby sells, transfers, assigns and conveys to
Trustee, upon the terms and conditions hereof, in trust for the benefit of the
Holders, the Trust Property, without recourse (except to the extent of the
Servicer's obligations under this Agreement and the Related Agreements). The
sale, transfer, assignment, setting over

                                       19
<PAGE>


and conveyance made hereunder shall not constitute and is not intended to result
in an assumption by Trustee, any Holder or any Certificate Owner of any
obligation of the Transferor 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 as to Each
Receivable. The Servicer hereby makes the following representations and
warranties as to each Receivable on which Trustee shall rely in accepting the
Trust Property in trust and authenticating the Certificates. Unless otherwise
indicated, such representations and warranties shall speak as of the Closing
Date, but shall survive the sale, transfer and assignment of the Receivables and
the other Trust Property to the Trust.

                           (a) Characteristics of Receivables. The Receivable
                  has been fully and properly executed by the parties thereto
                  and (i) is a Direct Loan made by an Originator or has been
                  originated by a Dealer in the ordinary course of such Dealer's
                  business and has been purchased by an Originator, in either
                  case, in the ordinary course of such Originator's business and
                  in accordance with such Originator's underwriting standards to
                  finance the retail sale by a Dealer of the related Financed
                  Vehicle or has otherwise been acquired by the Transferor, (ii)
                  the Originator of which has underwriting standards that
                  require physical damage insurance to be maintained on the
                  related Financed Vehicle, (iii) is secured by a valid,
                  subsisting, binding and enforceable first priority security
                  interest in favor of the Transferor in the Financed Vehicle
                  (subject to administrative delays and clerical errors on the
                  part of the applicable government agency and to any statutory
                  or other lien arising by operation of law after the Closing
                  Date which is prior to such security interest), which security
                  interest is assignable together with such Receivable, and has
                  been so assigned to Seller, and subsequently assigned by
                  Seller to Trustee, (iv) contains customary and enforceable
                  provisions such that the rights and remedies of the holder
                  thereof are adequate for realization against the collateral of
                  the benefits of the security, (v) provided, at origination,
                  for level monthly payments (provided that the amount of the
                  last payment may be different), which fully amortize the
                  Initial Principal Balance over the original term, (vi)
                  provides for interest at the Contract Rate specified in the
                  Schedule of Receivables, (vii) was originated in the United
                  States, and (viii) constitutes "chattel paper" as defined in
                  the UCC.

                           (b) Individual Characteristics. The Receivables have
                  the following individual characteristics as of the Cutoff
                  Date: (i) each Receivable is secured by a Motor Vehicle; (ii)
                  each Receivable has a Contract Rate of at least ____% and not
                  more than ___%; (iii) each Receivable had a remaining number
                  of scheduled payments, as of the Cutoff Date, of not less than
                  ______ and not more than _____; (iv) each Receivable had an
                  initial Principal Balance of not less than $_______ and not
                  more than $_____; (v) no Receivable was more than 30 days past
                  due as of the Cutoff Date; (vi) no Financed Vehicle had been
                  repossessed as


                                       20
<PAGE>

                  of the Cutoff Date; (vii) no Receivable is subject to a force
                  placed Physical Damage Insurance Policy on the related
                  Financed Vehicle; [(viii) each Receivable is a Simple Interest
                  Receivable;] and (ix) the Dealer of the Financed Vehicle has
                  no participation in, or other right to receive, any proceeds
                  of the Receivable. The Receivables were selected using
                  selection procedures that were not intended by the Transferor
                  or Seller to be adverse to the Holders.

                           (c) Schedule of Receivables. The information with
                  respect to each Receivable set forth in the Schedule of
                  Receivables, including (without limitation) the identity and
                  address of the Obligor, account number, the Initial Principal
                  Balance, the maturity date and the Contract Rate, was true and
                  correct in all material respects as of the close of business
                  on the Cutoff Date.

                           (d) Compliance with Law. The Receivable complied at
                  the time it was originated or made, and will comply as of the
                  Closing Date, in all material respects with all requirements
                  of applicable federal, state and local laws, and regulations
                  thereunder, including, to the extent applicable, usury laws,
                  the Federal Truth in Lending Act, the Equal Credit Opportunity
                  Act, the Fair Credit Billing Act, the Fair Credit Reporting
                  Act, the Federal Trade Commission Act, the Magnuson-Moss
                  Warranty Act, the Fair Debt Collection Practices Act, Federal
                  Reserve Board Regulations B and Z and any other consumer
                  credit, consumer protection, equal opportunity and disclosure
                  laws.

                           (e) Binding Obligation. The Receivable constitutes
                  the genuine, legal, valid and binding payment obligation in
                  writing of the Obligor, enforceable in all material respects
                  by the holder thereof in accordance with its terms, subject to
                  the effect of bankruptcy, insolvency, reorganization, or other
                  similar laws affecting the enforcement of creditors' rights
                  generally, and the Receivable is not subject to any right of
                  rescission, setoff, counterclaim or defense, including the
                  defense of usury.

                           (f) Lien in Force. Neither Seller nor the Transferor
                  has taken any action which would have the effect of releasing
                  the related Financed Vehicle from the Lien granted by the
                  Receivable in whole or in part.

                           (g) No Amendment or Waiver. No material provision of
                  the Receivable has been amended, waived, altered or modified
                  in any respect, except such waivers as would be permitted
                  under this Agreement, and no amendment, waiver, alteration or
                  modification causes such Receivable not to conform to the
                  other representations or warranties contained in this Section.

                           (h) No Liens. Neither Seller nor the Transferor has
                  received notice of any Liens or claims, including Liens for
                  work, labor, materials or unpaid state or

                                       21
<PAGE>


                  federal taxes, relating to the Financed Vehicle securing the
                  Receivable, that are or may be prior to or equal to the Lien
                  granted by the Receivable.

                           (i) No Default. Except for payment delinquencies
                  continuing for a period of not more than 30 days as of the
                  Cutoff Date, to the knowledge of Seller, no default, breach,
                  violation or event permitting acceleration under the terms of
                  the Receivable exists and no continuing condition that with
                  notice or lapse of time, or both, would constitute a default,
                  breach, violation or event permitting acceleration under the
                  terms of the Receivable has arisen.

                           (j) Insurance. The Receivable requires the Obligor to
                  insure the Financed Vehicle under a Physical Damage Insurance
                  Policy, pay the premiums for such insurance and keep such
                  insurance in full force and effect.

                           (k) Good Title. No Receivable has been sold,
                  transferred, assigned, or pledged by Seller to any Person
                  other than the Trust. Immediately prior to the transfer and
                  assignment herein contemplated, Seller had good and marketable
                  title to the Receivable free and clear of any Lien and had
                  full right and power to transfer and assign the Receivable to
                  the Trust and immediately upon the transfer and assignment of
                  the Receivable to the Trust, the Trust shall have good and
                  marketable title to the Receivable, free and clear of any
                  Lien; and the Trust's interest in the Receivable resulting
                  from the transfer has been perfected under the UCC.

                           (l) Obligations. The Transferor has duly fulfilled
                  all obligations on its part to be fulfilled under, or in
                  connection with, the Receivable.

                           (m) Possession. There is only one original executed
                  Receivable, and immediately prior to the Closing Date, the
                  Transferor will have possession of such original executed
                  Receivable.

                           (n) [No Government Obligor. The Obligor on the
                  Receivable is not the United States of America or any state
                  thereof or any local government, or any agency, department,
                  political subdivision or instrumentality of the United States
                  of America or any state thereof or any local government.]

                           (o) Marking Records. By the Closing Date, Seller
                  shall have caused the portions of Seller's and the
                  Transferor's electronic master record of Motor Vehicle Loans
                  relating to the Receivables to be clearly and unambiguously
                  marked to show that the Receivable is owned by Trustee in
                  accordance with the terms of this Agreement.

                           (p) No Assignment. As of the Closing Date, Seller
                  shall not have taken any action to convey any right to any
                  Person that would result in such Person having a right to
                  payments received under the Insurance Policies or Dealer


                                       22
<PAGE>

                  Agreements, or payments due under the Receivable, that is
                  senior to, or equal with, that of Trustee.

                           (q) Lawful Assignment. The Receivable has not been
                  originated in, and is not subject to the laws of, any
                  jurisdiction under which the sale, transfer or assignment of
                  such Receivable hereunder or pursuant to transfers of the
                  Certificates are unlawful, void or voidable. Neither Seller
                  nor the Transferor has entered into any agreement with any
                  obligor that prohibits, restricts or conditions the assignment
                  of any portion of the Receivables.

                  Section 2.3 Representations and Warranties as to the
Receivables in the Aggregate. The Servicer hereby makes the following
representations and warranties as to the Receivables on which Trustee shall rely
in accepting the Trust Property in trust and authenticating the Certificates.
Unless otherwise indicated, such representations and warranties shall speak as
of the Closing Date, but shall survive the sale, transfer and assignment of the
Receivables and the other Trust Property to the Trust.

                           (a) Amounts. The Original Pool Balance was
                  $______________.

                           (b) Aggregate Characteristics. The Receivables had
                  the following characteristics in the aggregate as of the
                  Cutoff Date: (i) approximately ___% of the Original Pool
                  Balance was attributable to loans for purchases of new
                  Financed Vehicles, and approximately ___% of the Original Pool
                  Balance was attributable to loans for purchases of used
                  Financed Vehicles; (ii) approximately ___%, ___%, ___% and
                  ____% of the Original Pool Balance was attributable to
                  Receivables the mailing addresses of the Obligors with respect
                  to which are located in the States of __________, __________,
                  __________, and ___________, respectively, and no other state
                  accounts for more than 5% of the Original Pool Balance; (iii)
                  the weighted average Contract Rate of the Receivables was
                  ____%; (iv) there are Receivables being conveyed by Seller to
                  the Trust; (v) the average Cutoff Date Principal Balance of
                  the Receivables was $________; and (vi) the weighted average
                  original term and weighted average remaining term of the
                  Receivables were ______ months and ___ months, respectively.

                  Section 2.4 Repurchase upon Breach. Seller, Servicer or
Trustee, as the case may be, shall inform the other parties to this Agreement
promptly, in writing, upon the discovery of any breach or failure to be true of
the representations or warranties made by Servicer in Section 2.2, provided that
the failure to give such notice shall not affect any obligation of The Servicer.
If the breach or failure shall not have been cured by the last day of the
Collection Period which includes the 60th day (or if Servicer elects, the 30th
day) after the date on which Servicer becomes aware of, or receives written
notice from Trustee or the Servicer of, such breach or failure, and such breach
or failure materially and adversely affects the interests of Trustee and the
Holders in any Receivable, Servicer shall purchase each such affected


                                       23
<PAGE>


Receivable from Trustee as of such last day of such Collection Period at a
purchase price equal to the Purchase Amount for such Receivable as of such last
day of such Collection Period. Notwithstanding the foregoing, any such breach or
failure with respect to the representations and warranties contained in Section
2.2 will not be deemed to have such a material and adverse effect with respect
to a Receivable if the facts resulting in such breach or failure do not affect
the ability of the Trust to receive and retain payment in full on such
Receivable. In consideration of the repurchase of a Receivable hereunder,
Servicer shall remit the Purchase Amount of such Receivable, no later than the
close of business on the next Deposit Date, in the manner specified in Section
4.4. The sole remedy of the Trust, Trustee or the Holders with respect to a
breach or failure to be true of the representations or warranties made by
Servicer pursuant to Section 2.2 shall be to require Servicer to purchase
Receivables pursuant to this Section.

                  Section 2.5 Custodian of Receivable Files. (a) Custody. To
assure uniform quality in servicing the Receivables and to reduce administrative
costs, Trustee, upon the execution and delivery of this Agreement, revocably
appoints the Custodian, as agent, and the Custodian accepts such appointment, to
act as agent on behalf of Trustee to maintain custody of the following documents
or instruments, which are hereby constructively delivered to Trustee with
respect to each Receivable (collectively, a "Receivable File"):

                           (i) the fully executed original of the Receivable;

                           (ii) any documents customarily delivered to or held
                           by Servicer evidencing the existence of any Physical
                           Damage Insurance Policies;

                           (iii) the original credit application, fully executed
                           by the Obligor;

                           (iv) the original certificate of title, or such other
                           documents as the Transferor, as appropriate, keeps on
                           file, in accordance with its customary procedures,
                           evidencing the security interest of the Transferor in
                           the Financed Vehicle;

                           (v) originals or true copies of all documents,
                           instruments or writings relating to extensions,
                           amendments or waivers of the Receivable; and

                           (vi) any and all other documents or electronic
                           records that the Transferor or Servicer, as the case
                           may be, keeps on file, in accordance with its
                           customary procedures, relating to the Receivable, any
                           Insurance Policies, the Obligor or the Financed
                           Vehicle.

                           (b) Safekeeping. Servicer, in its capacity as
                  Custodian, shall hold the Receivable Files as agent on behalf
                  of Trustee for the benefit of all present and future Holders,
                  and maintain such accurate and complete accounts, records and
                  computer systems pertaining to each Receivable as shall enable
                  Servicer and Trustee to comply with the terms and provisions
                  of this Agreement applicable to them. In performing its duties
                  as Custodian hereunder, the Custodian shall act

                                       24
<PAGE>

                  with reasonable care, exercising the degree of skill,
                  attention and care that Custodian exercises with respect to
                  receivable files relating to other similar motor vehicle loans
                  owned and/or serviced by the Custodian and that is consistent
                  with industry standards. In accordance with its customary
                  practice with respect to its retail installment sale
                  contracts, Custodian 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, and shall maintain the Receivable Files in such a
                  manner as shall enable Trustee to verify, if Trustee so
                  elects, the accuracy of the record keeping of Custodian.
                  Custodian shall promptly report to 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. The
                  Custodian hereby acknowledges receipt of the Receivable File
                  for each Receivable listed on the Schedule of Receivables.
                  Nothing herein shall be deemed to require Trustee to verify
                  the accuracy of the record keeping of the Custodian.

                           (c) Maintenance of and Access to Records. The
                  Custodian shall maintain each Receivable File at the location
                  specified in Schedule A to this Agreement, or at such other
                  office of the Custodian within the United States (or, in the
                  case of any successor Custodian, within the State in which its
                  principal place of business is located) as shall be specified
                  to Trustee by 30 days' prior written notice. Upon Trustee's
                  reasonable request, the Custodian shall make available to
                  Trustee or its agents (or, when requested in writing by
                  Trustee, to its attorneys or auditors) the Receivable Files
                  and the related accounts, records and computer systems
                  maintained by the Custodian at such times during the normal
                  business hours of the Custodian for purposes of inspecting,
                  auditing or making copies or abstracts of the same.

                           (d) Release of Documents. Upon written instructions
                  from Trustee, Custodian shall release any document in the
                  Receivable Files to Trustee or its agent or designee, as the
                  case may be, at such place or places as Trustee may designate,
                  as soon thereafter as is practicable. Any document so released
                  shall be handled by Trustee with due care and returned to the
                  Custodian for safekeeping as soon as Trustee or its agent or
                  designee, as the case may be, shall have no further need
                  therefor.

                           (e) Title to Receivables. The Custodian agrees that,
                  in respect of any Receivable File held by the Custodian
                  hereunder, the Custodian will not at any time have or in any
                  way attempt to assert any interest in such Receivable File or
                  the related Receivable, other than solely for the purpose of
                  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.


                                       25
<PAGE>

                           (f) Instructions; Authority to Act. The Custodian
                  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 Trustee. A
                  certified copy of excerpts of certain resolutions of the Board
                  of Directors of 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 Custodian of written notice to the contrary given by
                  Trustee.

                           (g) Custodian's Indemnification. Custodian shall
                  indemnify and hold harmless Trustee, its officers, directors,
                  employees and agents and the Holders 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 Trustee or the Holders as the result of any
                  act or omission of Custodian relating to the maintenance and
                  custody of the Receivable Files; provided that the Custodian
                  shall not be liable hereunder to the extent that such
                  liabilities, obligations, losses, compensatory damages,
                  payments, costs or expenses result from the willful
                  misfeasance, bad faith or negligence of Trustee.
                  Indemnification under this Section 2.5(g) shall include
                  reasonable fees and expenses of counsel and expenses of
                  litigation and shall survive termination of this Agreement and
                  the resignation or removal of Trustee. If Custodian shall have
                  made any indemnity payments to Trustee pursuant to this
                  Section and Trustee thereafter shall collect any of such
                  amounts from Persons other than Custodian, Trustee shall
                  immediately upon receipt thereof repay such amounts to
                  Custodian, without interest.

                           (h) Effective Period and Termination. Servicer's
                  appointment as Custodian shall become effective as of the
                  Cutoff Date and shall continue in full force and effect until
                  terminated pursuant to this subsection (h). If Servicer shall
                  resign as Servicer in accordance with Section 7.5 or if all of
                  the rights and obligations of Servicer shall have been
                  terminated under Section 8.1, the appointment of Servicer as
                  Custodian hereunder may be terminated by Trustee or by the
                  Majority Holders, in the same manner as Trustee or such
                  Holders may terminate the rights and obligations of Servicer
                  under Section 8.1. Trustee may terminate Servicer's
                  appointment as Custodian hereunder at any time with cause, or
                  with 30 days' prior written notice without cause, upon written
                  notification to Servicer. As soon as practicable after any
                  termination of such appointment Servicer shall deliver, or
                  cause to be delivered, the Receivable Files to Trustee,
                  Trustee's agent or Trustee's designee at such place or places
                  as Trustee may reasonably designate. Notwithstanding any
                  termination of Servicer as Custodian hereunder (other than in
                  connection with a termination resulting from the termination
                  of Servicer, as such, pursuant to Section 8.1), from and after
                  the date of such termination, and for so long as Servicer is
                  acting as such pursuant to this Agreement, Trustee shall
                  provide, or cause the successor Custodian to provide, access
                  to the Receivable Files to Servicer, at such times as Servicer
                  shall



                                       26
<PAGE>

                  reasonably request, for the purpose of carrying out its duties
                  and responsibilities with respect to the servicing of the
                  Receivables hereunder.

                           (i) Delegation. Custodian may, at any time without
                  notice or consent, delegate any or all of its duties to the
                  Transferor; provided that no such delegation shall relieve
                  Custodian of its responsibility with respect to such duties
                  and Custodian shall remain obligated and liable to Trustee and
                  the Holders for its duties hereunder as if Custodian alone
                  were performing such duties.

                                  ARTICLE III

                 ADMINISTRATION AND SERVICING OF TRUST PROPERTY.

                  Section 3.1 Duties of Servicer. (a) Servicer is hereby
authorized to act as agent for the Trust and in such capacity shall manage,
service, administer and make collections on the Receivables (other than
Purchased Receivables), and perform the other actions required by Servicer under
this Agreement, with reasonable care. Without limiting the standard set forth in
the preceding sentence, Servicer shall use a degree of skill, attention and care
that is not less than Servicer exercises with respect to comparable Motor
Vehicle Loans that it services for itself or others and that is consistent with
prudent industry standards. Servicer's duties shall include 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, sending payment coupons or monthly invoices to Obligors,
reporting required tax information to Obligors, accounting for Collections,
monitoring the status of Physical Damage Insurance Policies with respect to the
Financed Vehicles as provided in Section 3.4(a), furnishing monthly and annual
statements to Trustee with respect to distributions, providing collection and
repossession services in the event of Obligor default and performing the other
duties specified herein. Servicer shall also administer and enforce all rights
and responsibilities of the holder of the Receivables provided for in the
Physical Damage Insurance Policies as provided in Section 3.4(b) and the Dealer
Agreements. Without limiting the generality of the foregoing, Servicer is hereby
authorized and empowered by Trustee to execute and deliver, on behalf of itself,
the Trust, Trustee and the Holders, 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 that notwithstanding
the foregoing, 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 of any
Receivable from the Obligor, except in connection with a de minimis deficiency
which Servicer would not attempt to collect in accordance with its customary
procedures. If Servicer shall commence a legal proceeding to enforce a
Receivable, Trustee shall thereupon be deemed to have automatically assigned
such Receivable to Servicer, which assignment shall be solely for purposes of
collection. Trustee shall furnish Servicer with any powers of attorney and other
documents or instruments necessary or appropriate to enable Servicer to carry
out its servicing and administrative duties hereunder.


                                       27
<PAGE>

                           (b) Servicer may, at any time without notice (except
                  that Servicer shall give written notice to each Rating Agency
                  of any delegation outside the ordinary course of business of
                  the substantial portion of its servicing business) or consent,
                  delegate specific duties to subcontractors who are in the
                  business of performing such duties; provided that no such
                  delegation shall relieve Servicer of its responsibility with
                  respect to such duties and Servicer shall remain obligated and
                  liable to Trustee and the Holders for servicing and
                  administering the Receivables in accordance with this
                  Agreement as if Servicer alone were performing such duties.

                  Section 3.2 Collection of Receivable Payments. (a) 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
otherwise act with respect to the Receivables, the Physical Damage Insurance
Policies, the Dealer Agreements and the other Trust Property in such manner as
will, in the reasonable judgment of Servicer, maximize the amount to be received
by the Trust with respect thereto, in accordance with the standard of care
required by Section 3.1. Servicer shall be entitled to amend or modify any
Receivable in accordance with its customary procedures if Servicer believes in
good faith that such amendment or modification is in the best interests of the
Trust; provided that Servicer may not, unless ordered by a court of competent
jurisdiction or otherwise required by applicable law, (i) extend a Receivable
beyond the Final Scheduled Maturity Date, or (ii) reduce the Principal Balance
or Contract Rate of any Receivable. If Servicer fails to comply with the
provisions of the preceding sentence, Servicer shall be required to purchase the
Receivable or Receivables affected thereby, for the Purchase Amount, in the
manner specified in Section 4.7 as of the close of business for the Collection
Period in which such failure occurs. Servicer may, in its discretion (in
accordance with its customary standards, policies and procedures), waive any
prepayment charge, late payment charge, extension fee or any other fee that may
be collected in the ordinary course of servicing a Receivable.

                           (b) If in the course of collecting payments under the
                  Receivables, Servicer determines to set off any obligation of
                  Servicer to an Obligor against an amount payable by the
                  Obligor with respect to such Receivable, Servicer shall
                  deposit the amount so set off in the Collection Account, no
                  later than the close of business on the Deposit Date for the
                  Collection Period in which the set-off occurs. All references
                  herein to payments or Liquidation Proceeds collected by
                  Servicer shall include amounts set-off by Servicer.

                  Section 3.3 Realization upon Receivables. On behalf of the
Trust, Servicer shall charge off a Receivable as a Defaulted Receivable in
accordance with its customary standards (and, in no event later than ___ days
after a Receivable shall have become delinquent) and shall use reasonable
efforts to repossess and liquidate the Financed Vehicle securing any Defaulted
Receivable as soon as feasible after default, in accordance with the standard of
care required by Section 3.1. In taking such action, Servicer shall follow such
customary and usual practices and procedures as it shall deem necessary or
advisable in its servicing of Motor Vehicle


                                       28
<PAGE>


Loans, and as are otherwise consistent with the standard of care required under
Section 3.1, which shall include exercising any rights under the Dealer
Agreements and selling the Financed Vehicle at public or private sale. 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 or
pursuing any deficiency claim against the related Obligor, but only out of the
cash proceeds of such Financed Vehicle or 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, 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 of the related Receivable by an amount
equal to or greater than the amount of such expenses.

                  If 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 Trustee to Servicer of the rights under such Dealer Agreement.
If, however, in any enforcement suit or legal proceeding, it is held that
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, Trustee,
on behalf of the Trust, at Servicer's expense, shall take such steps as Servicer
deems necessary to enforce the Dealer Agreement, including bringing suit in its
name or the names of the Holders.

                  Section 3.4 Physical Damage Insurance. (a) The Receivables
require that each Financed Vehicle be insured under a Physical Damage Insurance
Policy. Servicer shall monitor or cause to be monitored, the status of such
physical damage insurance coverage to the extent consistent with its customary
servicing procedures. If Servicer shall determine that an Obligor has failed to
obtain or maintain a Physical Damage Insurance Policy covering the related
Financed Vehicle, Servicer shall use its reasonable efforts to enforce the
rights of the holder of the Receivable under the Receivable to require the
Obligor to obtain such physical damage insurance, provided that Servicer shall
not be required to take such actions if there is in place a lender's single
interest policy with respect to the related Financed Vehicle that complies with
Servicer's customary requirements. It is understood that Servicer will not
"force-place" any Physical Damage Insurance Policy on any Financed Vehicle.

                           (b) Servicer may sue to enforce or collect upon the
                  Physical Damage Insurance Policies, in its own name, if
                  possible, or as agent for the Trust. If Servicer elects to
                  commence a legal proceeding to enforce a Physical Damage
                  Insurance Policy, the act of commencement shall be deemed to
                  be an automatic assignment of the rights of the Trust under
                  such Physical Damage Insurance Policy to Servicer for purposes
                  of collection only. If, however, in any enforcement suit or
                  legal proceeding it is held that Servicer may not enforce a
                  Physical Damage Insurance Policy on the grounds that it is not
                  a real party in interest or a holder entitled to enforce the
                  Physical Damage Insurance Policy, Trustee, on behalf of the
                  Trust, at Servicer's expense, shall take such steps as
                  Servicer deems necessary to enforce such Physical Damage
                  Insurance Policy, including bringing suit in its name or the
                  name of Trustee for the benefit of the


                                       29
<PAGE>


                  Holders. Servicer shall make all claims and enforce its rights
                  under any lender's single interest insurance policy (to the
                  extent such claims or rights relate to Receivables) for the
                  benefit of the Trust and shall treat as Collections all
                  related proceeds of such policies.

                  Section 3.5 Maintenance of Security Interests in Financed
Vehicles. Servicer, in accordance with the standard of care required under
Section 3.1, shall take such reasonable steps as are necessary to maintain
perfection of the security interest created by each Receivable in the related
Financed Vehicle for the benefit of the Trust. Trustee, on behalf of the Trust,
hereby authorizes Servicer, and Servicer hereby agrees, to take such reasonable
steps as are necessary to re-perfect such security interest on behalf of the
Trust in the event Servicer receives notice of the relocation of a Financed
Vehicle. If there has been a Servicer Termination Event, upon the request of
Trustee, Servicer, at its expense, shall promptly and duly execute and deliver
such documents and instruments, and take such other reasonable actions as may be
necessary, as evidenced by an Opinion of Counsel delivered to Trustee to perfect
the Trust's interest in the Trust Property against all other Persons, including
the delivery of the Receivables and the Receivable Files to Trustee, its agent,
or its designee, the endorsement and delivery of the Physical Damage Insurance
Policies or the notification of the insurers thereunder, the execution of
transfer instruments, and the endorsement to Trustee and the delivery of the
certificates of title to the Financed Vehicles to the appropriate department or
departments of motor vehicles (or other appropriate governmental agency).

                  Section 3.6 Covenants of Servicer. Servicer makes the
following covenants on which Trustee relies in accepting the Trust Property in
trust and in executing and authenticating the Certificates:

                           (a) Security Interest to Remain in Force. Servicer
                  shall not release any Financed Vehicle from the security
                  interest granted by the related Receivable in whole or in
                  part, except upon payment in full of the Receivable or as
                  otherwise contemplated herein.

                           (b) No Impairment. Servicer shall not impair in any
                  material respect the rights of the Holders in the Receivables,
                  the Dealer Agreements or the Physical Damage Insurance
                  Policies or, subject to clause (c), otherwise amend or alter
                  the terms thereof if, as a result of such amendment or
                  alteration, the interests of the Trust and the Holders
                  hereunder would be materially adversely affected.

                           (c) Amendments. Servicer shall not amend or otherwise
                  modify any Receivable (including the grant of any extension
                  thereunder), except in accordance with Section 3.2.

                  Section 3.7 Purchase by Servicer upon Breach. Seller, Servicer
or Trustee, as the case may be, shall inform the other parties promptly, in
writing, upon the discovery of any breach by Servicer of its covenants under
Section 3.5 or 3.6; provided that the failure to give

                                       30
<PAGE>


such notice shall not affect any obligation of Servicer. Unless the breach shall
have been cured by the last day of the Collection Period which includes the 60th
day (or the 30th day, if Servicer so elects) after the date on which Servicer
becomes aware of, or receives written notice of, such breach, and such breach or
failure materially and adversely affects the interests of Trustee and the
Holders in any Receivable, Servicer shall purchase such Receivable from Trustee
as of the last day of the Collection Period at a purchase price equal to the
Purchase Amount for such Receivable as of the last day of such Collection
Period; provided that in the case of a breach of the covenant contained in
Section 3.6(c), Servicer shall be obligated to purchase the affected Receivable
or Receivables on the Deposit Date immediately succeeding the Collection Period
during which Servicer becomes aware of, or receives written notice of, such
breach. In consideration of the purchase of a Receivable hereunder, Servicer
shall remit the Purchase Amount of such Receivable in the manner specified in
Section 5.4. The sole remedy of the Trust, Trustee or the Holders against
Servicer with respect to a breach pursuant to Section 3.5 or 3.6 shall be to
require Servicer to repurchase Receivables pursuant to this Section.

                  Section 3.8 Servicing Compensation. The servicing fee for (a)
the _____ 200_ Distribution Date shall equal $________ and (b) for each
Distribution Date thereafter shall equal the product of (i) one-twelfth, (ii)
the Servicing Fee Rate and (iii) the Pool Balance as of the opening of business
on the first day of the related Collection Period (the "Servicing Fee").
Servicer shall also be entitled to retain any late fees, extension fees,
prepayment charges (including, in the case of any Rule of 78's Receivable or Sum
of Periodic Balances Receivable that is prepaid in full, amounts received in
excess of the outstanding Principal Balance of such Receivable and accrued
interest thereon calculated as if such Receivable were an Actuarial Receivable)
and certain non-sufficient funds charges and other administrative fees or
similar charges allowed by applicable law with respect to Receivables collected
(from whatever source) on the Receivables and shall be paid any interest earned
on deposits in the Accounts (the "Supplemental Servicing Fee"). It is understood
and agreed that Available Interest or Available Principal shall not include any
amounts retained by Servicer which constitute Supplemental Servicing Fees. The
Servicing Fee in respect of a Collection Period (together with any portion of
the Servicing Fee that remains unpaid from prior Distribution Dates), if the
Rating Agency Condition is satisfied, may be paid at the beginning of such
Collection Period out of Collections for such Collection Period. As provided in
Section 4.5, as additional compensation, Servicer shall be entitled to receive
on each Distribution Date, any Additional Servicing for such Distribution Date.

                  Section 3.9 Servicer's Report. (a) On each Determination Date,
Servicer shall deliver to Trustee, each Paying Agent and Seller, with a copy to
the Rating Agencies, a Servicer's Report substantially in the form of Exhibit C
(a "Servicer's Report") containing, among other things, (i) all information
necessary to make the deposits, transfers and distributions required by Sections
4.4, 4.5 and 4.6, (ii) all information necessary for sending statements to
Holders pursuant to Section 4.7, (iii) all information necessary to prepare the
certificate described in Section 9.3, (iv) all information necessary to
determine if there has been a Servicer Termination Event under Section 8.1, and
(v) all information necessary to reconcile all deposits to, and withdrawals
from, the Collection Account for such Distribution Date and the related


                                       31
<PAGE>



Collection Period. Servicer also shall separately identify (by account number of
the Receivable as it appears in the Schedule of Receivables) to Trustee in a
written notice or a list in computer readable form the Receivables to be
purchased by Servicer, as the case may be, on the related Deposit Date, and each
Receivable which became a Defaulted Receivable during the related Collection
Period.

                           (b) Servicer shall provide Trustee with a database
                  file for the Receivables at or prior to the Closing Date (but
                  with information as of the close of business on the Cutoff
                  Date).

                  Section 3.10 Annual Statement as to Compliance. (a) Servicer
shall deliver to Trustee and each Rating Agency, on or before ___________ of
each year, beginning on ___________, 200_, an Officer's Certificate, dated as of
_______________ of such year, stating that (i) a review of the activities of
Servicer during the preceding 12-month period (or, in the case of the first such
report, during the period from the Closing Date to ___________, 200_) and of its
performance 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, Servicer
has fulfilled all its obligations in all material respects under this Agreement
throughout such year, or, if there exists any uncured default in the fulfillment
of any such obligation, specifying each such default known to such officer and
the nature and status thereof.

                           (b) Servicer shall deliver to Trustee and each Rating
                  Agency, promptly after having obtained knowledge thereof, but
                  in no event later than five 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, a Servicer Termination Event under Section
                  8.1.

                  Section 3.11 Annual Independent Certified Public Accountants'
Report. The Servicer shall cause a firm of independent certified public
accountants (who may also render other services to the Servicer or Seller), to
deliver to Seller, Trustee and each Rating Agency within 120 days following the
end of each fiscal year of the Servicer, a report to the effect that such firm
has examined the Servicer's assertion that it has complied with the minimum
servicing standards set forth in the Mortgage Banker's Association of America's
Uniform Single Attestation Program for Mortgage Bankers ("USAP") for the
previous twelve months ended June 30, and that such examination (1) included
test relating to the servicing or administration of the Receivables in
accordance with the requirements of the USAP, to the extent the procedures in
such program apply to the servicing or administration of the Receivables and (2)
except as described in the report, disclosed no exceptions or errors in the
records relating to the servicing or administration of the Receivables that, in
the firm's opinion, paragraph six of such program requires such firm to report.

         Such report will also indicate that the firm is independent of Servicer
within the meaning of the Code of Professional Ethics of the American Institute
of Certified Public Accountants.


                                       32
<PAGE>

                  Section 3.12 Access to Certain Documentation and Information
Regarding Receivables. Servicer shall provide Trustee and the Holders with
access to the Receivable Files (in the case of the Holders, only in such cases
where it shall be required by applicable statutes or regulations to give access
to such documentation as demonstrated by evidence satisfactory to Servicer in
its reasonable judgment). Such access shall be afforded without charge, but only
upon reasonable request and during normal business hours at the offices of
Servicer. Nothing in this Section shall affect the obligation of Servicer to
observe any applicable law prohibiting disclosure of information regarding the
Obligors, and the failure of Servicer to provide access to information as a
result of such obligation shall not constitute a breach of this Section. Any
Holder, by its acceptance of a Certificate, shall be deemed to have agreed to
keep any information obtained by it pursuant to this Section confidential and
not to use such information for any other purpose, except as required by
applicable law.

                  Section 3.13 Reports to the Commission. 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.

                  Section 3.14 Reports to the Rating Agency. Servicer shall
deliver to each Rating Agency 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 other information reasonably requested
by such Rating Agency to monitor this transaction.

                  Section 3.15 Servicer Expenses. Servicer shall be required to
pay all expenses incurred by it in connection with its activities hereunder,
including fees and disbursements of the Trustee, independent accountants, taxes
imposed on Servicer and expenses incurred in connection with distributions and
reports to Holders.

                                   ARTICLE IV

             DISTRIBUTIONS; RESERVE ACCOUNT; STATEMENTS TO HOLDERS.

                  Section 4.1 Establishment of Accounts. (a) Trustee, on behalf
of the Trust and for the benefit of the Holders, shall establish and maintain in
the name of Trustee one or more segregated Eligible Deposit Accounts
(collectively, the "Collection Account"), bearing a designation clearly
indicating that the funds deposited therein are held for the benefit of the
Holders. Trustee, on behalf of the Trust and for the benefit of the Class A
Holders, shall establish and maintain in the name of Trustee an Eligible Deposit
Account (the "Class A Distribution Account"), bearing a designation clearly
indicating that the funds deposited therein are held for the benefit of the
Class A Holders. Trustee, on behalf of the Trust and for the benefit of the
Class B Holders, shall establish and maintain in the name of Trustee an Eligible
Deposit Account (the "Class B Distribution Account"), bearing a designation
clearly indicating that the funds deposited therein are held for the benefit of
the Class B Holders. Trustee on behalf of the Trust and for the benefit of the
Holders, shall establish and maintain in the name of Trustee an Eligible Deposit
Account (the "Payahead Account"), bearing a designation clearly indicating that

                                       33
<PAGE>

the funds therein are held for the benefit of the Holders. The Collection
Account, the Class A Distribution Account, the Class B Distribution Account, and
the Payahead Account shall be initially established and maintained with the
trust department of Trustee.

                           (b) Funds on deposit in the Collection Account, the
                  Class A Distribution Account, the Class B Distribution
                  Account, and the Payahead Account shall be invested by Trustee
                  in Eligible Investments selected by Servicer (pursuant to
                  standing instructions or otherwise) and confirmed in writing
                  by Servicer to Trustee; provided that, it is understood and
                  agreed that neither Servicer nor Trustee shall be liable for
                  any loss arising from such investment in Eligible Investments.
                  All such Eligible Investments shall be held by Trustee for the
                  benefit of the beneficiaries of the applicable Account;
                  provided that on each Distribution Date all interest and other
                  investment income (net of losses and investment expenses) on
                  funds on deposit therein shall be withdrawn from the Accounts
                  at the written direction of Servicer and shall be paid to
                  Servicer and shall not be available or otherwise subject to
                  any claims or rights of the Holders. Other than as permitted
                  by each Rating Agency, funds on deposit in the Accounts with
                  respect to any Collection Period or Distribution Date shall be
                  invested only in Eligible Investments that, except for money
                  market funds, will mature so that such funds will be available
                  at the close of business on the related Deposit Date. Funds
                  deposited in an Account on a Deposit Date which immediately
                  precedes a Distribution Date upon the maturity of any Eligible
                  Investments are not required to be (but may be) invested
                  overnight. No Eligible Investment with a stated maturity shall
                  be disposed of prior to that maturity unless a default occurs
                  with respect to that Eligible Investment and Servicer directs
                  Trustee in writing to dispose of it.

                           (c) Trustee shall possess all right, title and
                  interest in all funds on deposit from time to time in the
                  Accounts and in all proceeds thereof (excluding all income
                  thereon) and all such funds, investments and proceeds shall be
                  part of the Trust Property. The Accounts shall be under the
                  sole dominion and the exclusive custody and control of
                  Trustee, and Trustee shall have sole signature authority with
                  respect thereto. If, at any time, any of the Accounts ceases
                  to be an Eligible Deposit Account, Trustee (or Servicer on its
                  behalf) shall within 10 Business Days (or such longer period
                  as to which each Rating Agency may consent) establish a new
                  Account as an Eligible Deposit Account and shall transfer any
                  cash and/or any investments that are in the existing Account
                  which is no longer an Eligible Deposit Account to such new
                  Account.

                  Section 4.2 Collections. (a) Subject to the provisions of the
succeeding sentence and of subsections (b) and (c), Servicer shall remit to the
Collection Account all payments (other than amounts constituting Supplemental
Servicing Fees) by or on behalf of the Obligors on the Receivables, including
all Liquidation Proceeds received by Servicer during any Collection Period, as
soon as practicable, but in no event after the close of business on the

                                       34
<PAGE>


second Business Day, after receipt thereof. Subject to the provisions of
subsections (b) and (c), on the Closing Date, Servicer shall deposit in the
Collection Account all payments by or on behalf of the Obligors on the
Receivables received by Servicer after the Cutoff Date and on or prior to the
second Business Day immediately preceding the Closing Date.

                           (b) Notwithstanding the provisions of subsection (a),
                  if _________ is the Servicer and (i) Servicer shall have the
                  Required Rating or (ii) Trustee otherwise shall have received
                  written notice from each of the Rating Agencies that the then
                  outstanding rating on the Class A Certificates and the Class B
                  Certificates would not be lowered or withdrawn as a result,
                  Servicer may deposit all amounts referred to in subsection (a)
                  for any Collection Period into the Collection Account not
                  later than the close of business on the Deposit Date with
                  respect to such Collection Period; provided that if (x) a
                  Servicer Termination Event has occurred and is continuing, (y)
                  Servicer has been terminated as such pursuant to Section 8.1
                  or (z) Servicer ceases to have the Required Rating, Servicer
                  shall deposit such amounts (including any amounts then being
                  held by Servicer) into the Collection Account as provided in
                  Section 4.2(a). Notwithstanding the foregoing, the provisions
                  of the proviso to the preceding sentence shall not be
                  applicable to a successor Servicer solely by reason of the
                  occurrence of an event specified in clauses (x), (y) and (z)
                  of such proviso with respect to the outgoing Servicer. Pending
                  the deposit of the amounts referred to in subsection (a) into
                  the Collection Account, such amounts may be employed by
                  Servicer at its own risk and for its own benefit and need not
                  be segregated from Servicer's own funds. Any losses resulting
                  from Servicer's actions shall be borne exclusively by the
                  Servicer. Servicer shall promptly notify Trustee in writing if
                  it shall obtain or lose the Required Rating.

                           (c) Notwithstanding the provisions of subsections (a)
                  and (b), Servicer may retain, or will be entitled to be
                  reimbursed, from amounts otherwise payable into, or on deposit
                  in, the Collection Account with respect to a Collection Period
                  any amounts previously deposited in the Collection Account but
                  later determined to have resulted from mistaken deposits or
                  postings or checks returned for insufficient funds, in each
                  case, with respect to which Servicer has not been previously
                  reimbursed hereunder. The amount to be retained or reimbursed
                  hereunder shall not be included in Collections with respect to
                  the related Distribution Date.

                           (d) With respect to each Precomputed Receivable,
                  collections and payments by or on behalf of an obligor (other
                  than any amounts constituting Supplemental Servicing Fees) for
                  each Collection Period shall be applied to the scheduled
                  payment on such Precomputed Receivable for such Collection
                  Period.

To the extent such collections and payments on a Precomputed Receivable during a
Collection Period exceed the scheduled payment on such Precomputed Receivable
and are insufficient to

                                       35
<PAGE>


prepay the Precomputed Receivable in full, collections shall be treated as
Payaheads until such later Collection Period as such Payaheads may be
transferred to the Collection Account and applied either to the scheduled
payments due or to prepay the Precomputed Receivable in full in accordance with
Section 4.5.

                  Section 4.3 [RESERVED].

                  Section 4.4 Additional Deposits; Net Deposits. (a) On or prior
to each Deposit Date, Servicer shall remit to the Collection Account, in
next-day or immediately available funds, the aggregate Purchase Amounts of the
Receivables to be purchased by it under an obligation that arose during the
preceding Collection Period pursuant to Section 2.4, 3.7 or 10.2, respectively.

                           (b) Servicer may make the remittances to be made by
                  it pursuant to this Article IV net of amounts to be
                  distributed to it pursuant to Section 4.5 (but subject to the
                  priorities set forth therein), for so long as (i) no Servicer
                  Termination Event has occurred and is continuing and (ii)
                  Servicer has not been terminated as such pursuant to Section
                  8.1; provided that Servicer shall account for all of such
                  amounts in the related Servicer's Report as if such amounts
                  were deposited and distributed separately; and provided that,
                  if an error is made by Servicer in calculating the amount to
                  be deposited or retained by it and a shortfall in the amount
                  deposited in the Collection Account results, Servicer shall
                  make a payment of the deficiency to the Collection Account,
                  immediately upon becoming aware, or receiving notice from
                  Trustee, of such error.

         Section 4.5 Distributions. (a) On each Determination Date, Servicer
shall calculate all amounts required to determine the amounts to be deposited on
the related Distribution Date in the Class A Distribution Account and the Class
B Distribution Account which calculations shall be set forth in the Servicer's
Report delivered to Trustee on or before such Determination Date.

                           (b) On or before each Distribution Date, Servicer
                  shall instruct Trustee in writing (based on the information
                  contained in Servicer's Report delivered on the related
                  Determination Date pursuant to Section 3.9) to, and the
                  Trustee shall:

                           (i) withdraw from the Payahead Account and deposit in
                           the Collection Account, in immediately available
                           funds, (x) with respect to each Precomputed
                           Receivable for which the payments made by or on
                           behalf of the obligor for the related Collection
                           Period are less than the scheduled payment for the
                           related Collection Period, the amount of Payaheads,
                           if any, made with respect to such Receivable which,
                           when added to the amount of such payments, is equal
                           to the amount of such scheduled payment, (y) with
                           respect to each Precomputed Receivable for which
                           prepayments insufficient to prepay the Receivable in
                           full have been made


                                       36
<PAGE>

                           by or on behalf of the Obligor for the related
                           Collection Period, the amount of Payaheads, if any,
                           made with respect to such Receivable which, when
                           added to the amount of such prepayments, is equal to
                           an amount sufficient to prepay such Receivable in
                           full, and (z) the amount of all Payaheads, if any,
                           made with respect to any Purchased Receivable; and

                           (ii) withdraw from the Collection Account and deposit
                           in the Payahead Account (or receive from the
                           Servicer, which will remit to the Trustee for deposit
                           in the Payahead Account, as the case may be), in
                           immediately available funds, the aggregate amount of
                           collections on Precomputed Receivables treated as
                           Payaheads pursuant to Section 4.2 for the Collection
                           Period related to such Distribution Date.

                           (c) On each Distribution Date, based on the related
                  Servicer's Report, Trustee will make the following deposits
                  and distributions from the Collection Account by a.m.
                  (___________, ________ time), to the extent of the sum of
                  Available Interest and any Available Reserve Amount (and, in
                  the case of shortfalls in the Class A Interest Distributable
                  Amount occurring under clause (ii), the Class B Percentage of
                  Available Principal to the extent of such shortfalls), in the
                  following priority:

                           (i) to Servicer, any unpaid Servicing Fee for the
                           related Collection Period and all unpaid Servicing
                           Fees from prior Collection Periods;

                           (ii) to the Class A Distribution Account, the Class A
                           Interest Distributable Amount for such Distribution
                           Date; and

                           (iii) to the Class B Distribution Account, the Class
                           B Interest Distributable Amount for such Distribution
                           Date.

On each Distribution Date, based on the related Servicer's Report, Trustee will
make the following deposits and distributions, to the extent of the portion of
Available Principal, Available Interest and Available Reserve Amount remaining
after the application of clauses (i), (ii) and (iii), in the following priority:

                           (i) to the Class A Distribution Account, the Class A
                           Principal Distributable Amount for such Distribution
                           Date;

                           (ii) to the Class B Distribution Account, the Class B
                           Principal Distributable Amount for such Distribution
                           Date;

                           (iii) to the Reserve Account, any amounts remaining,
                           until the amount on deposit in the Reserve Account
                           equals the Specified Reserve Account Balance;


                                       37
<PAGE>


                           (iv) to the Servicer, the Additional Servicing for
                           such Distribution Date; and

                           (v) to the Transferor, any amounts remaining.

                           (d) On each Distribution Date, all amounts on deposit
                  in the Class A Distribution Account will be distributed to the
                  Class A Holders (determined as of the related Record Date) by
                  Trustee and all amounts on deposit in the Class B Distribution
                  Account will be distributed to the Class B Holders (determined
                  as of the related Record Date) by Trustee. Except as provided
                  in Section 10.1, payments under this paragraph shall be made
                  to the Holders by check mailed by Trustee to each Holder's
                  respective address of record (or, in the case of Certificates
                  registered in the name of a Clearing Agency, or its nominee,
                  by wire transfer of immediately available funds). To the
                  extent that Trustee is required to wire funds to the Holders
                  from the Class A Distribution Account or the Class B
                  Distribution Account, as applicable, it shall request the bank
                  maintaining the Class A Distribution Account or the Class B
                  Distribution Account, as applicable, to make a wire transfer
                  of the amount to be distributed and the bank maintaining the
                  Class A Distribution Account or the Class B Distribution
                  Account, as applicable, shall promptly deliver to Trustee a
                  confirmation of such wire transfer. To the extent that Trustee
                  is required to make payments to Holders by check hereunder, it
                  shall request the bank maintaining the Class A Distribution
                  Account or the Class B Distribution Account, as applicable, to
                  provide it with a supply of checks to make such payments. The
                  bank shall, if a request is made by Trustee for a wire
                  transfer by ___________ a.m. (______ _______, time) on any
                  Distribution Date, wire such funds in accordance with such
                  instructions by _________ a.m. (_____ ________, time) on such
                  Distribution Date, and it will otherwise act in compliance
                  with the provisions of this paragraph and the other provisions
                  of this Agreement applicable to it as the bank maintaining the
                  Class A Distribution Account or the Class B Distribution
                  Account, as applicable. Servicer shall take all necessary
                  action (including requiring an agreement to such effect) to
                  ensure that any bank maintaining the Class A Distribution
                  Account or the Class B Distribution Account, as applicable,
                  agrees to comply, and complies, with the provisions of this
                  paragraph and the other provisions of this Agreement
                  applicable to it as the bank maintaining the Class A
                  Distribution Account or the Class B Distribution Account, as
                  applicable.

                  Section 4.6 Reserve Account. (a) Servicer shall establish and
maintain in the name of the Trustee an Eligible Deposit Account (the "Reserve
Account"). The Reserve Account shall be initially established and maintained
with the Trustee (the "Securities Intermediary"). On the Closing Date, Servicer
shall deposit or cause to be deposited in the Reserve Account an amount equal to
the Reserve Account Initial Deposit.


                                       38
<PAGE>

                           (b) Trustee shall, at the written direction of
                  Administrator, direct the Securities Intermediary to invest
                  funds on deposit in the Reserve Account in Eligible
                  Investments selected by Administrator and confirmed in writing
                  by Administrator to Trustee; provided that it is understood
                  and agreed that none of Trustee, Securities Intermediary or
                  Administrator shall be liable for any loss arising from such
                  investment in Eligible Investments. Funds on deposit in the
                  Reserve Account shall be invested in Eligible Investments that
                  will mature so that all such funds will be available at the
                  close of business on each Deposit Date; provided that to the
                  extent permitted by the Rating Agencies following written
                  request by Administrator, funds on deposit in the Reserve
                  Account may be invested in Eligible Investments that mature
                  later than the next Deposit Date. Funds deposited in the
                  Reserve Account on a Deposit Date upon the maturity of any
                  Eligible Investments are not required to be (but may be)
                  invested overnight.

                           (c) On each Distribution Date, any amounts on deposit
                  in the Collection Account with respect to the preceding
                  Collection Period after payments to Servicer, the Class A
                  Distribution Account and the Class B Distribution Account have
                  been made will be deposited into the Reserve Account until the
                  amount of the Reserve Account is equal to the Specified
                  Reserve Account Balance.

                           (d) The Reserve Account shall be under the sole
                  custody and control of Trustee. If, at any time, the Reserve
                  Account ceases to be an Eligible Deposit Account, Trustee
                  shall within 10 Business Days (or such longer period, not to
                  exceed 30 calendar days, as to which each Rating Agency may
                  consent) establish a new Reserve Account as an Eligible
                  Deposit Account and shall transfer any cash and/or any
                  investments that are in the existing account which is no
                  longer an Eligible Deposit Account to such new Reserve
                  Account.

                           (e) On each Distribution Date, the amount available
                  in the Reserve Account (the "Available Reserve Amount") will
                  equal the lesser of (i) the amount on deposit in the Reserve
                  Account (exclusive of investment earnings) and (ii) the
                  Specified Reserve Account Balance. On each Deposit Date,
                  Trustee will withdraw funds from the Reserve Account to the
                  extent that (A) the sum of the amounts required to be
                  distributed to Holders and the accrued and unpaid Servicing
                  Fees payable to Servicer on such Distribution Date exceeds (B)
                  the amount on deposit in the Collection Account with respect
                  to the preceding Collection Period (net of net investment
                  income). The aggregate amount to be withdrawn from the Reserve
                  Account on any Deposit Date shall not exceed the Available
                  Reserve Amount with respect to the related Distribution Date.
                  Trustee will deposit the proceeds of such withdrawal into the
                  Collection Account on or before such Distribution Date with
                  respect to which such withdrawal was made.


                                       39
<PAGE>

                           (f) Amounts on deposit in the Reserve Account will be
                  released to Transferor on each Distribution Date to the extent
                  that the amount credited to the Reserve Account would exceed
                  the Specified Reserve Account Balance. Upon any distribution
                  to Transferor of amounts from the Reserve Account, the Holders
                  will not have any rights in, or claims to, such amounts.
                  Amounts distributed to Transferor from the Reserve Account in
                  accordance with this Section shall not be available under any
                  circumstances to the Trust, Trustee or the Holders and
                  Transferor shall in no event thereafter be required to refund
                  any such distributed amounts.

                           (g) Investment earnings attributable to the Reserve
                  Account Property and proceeds therefrom shall be held by
                  Trustee for the benefit of Transferor. Investment earnings
                  attributable to the Reserve Account Property shall not be
                  available to pay the distributions provided for in Section 4.5
                  and shall not otherwise be subject to any claims or rights of
                  the Holders or Servicer. Trustee shall cause all investment
                  earnings attributable to the Reserve Account to be distributed
                  on each Distribution Date to Transferor.

                           (h) Transferor may at any time, without consent of
                  Holders, sell, transfer, convey or assign in any manner its
                  rights to and interests in distributions from the Reserve
                  Account provided that (i) the Rating Agencies confirm in
                  writing that such action will not result in a reduction or
                  withdrawal of the rating of the Class A Certificates or the
                  Class B Certificates, (ii) Transferor provides to Trustee an
                  Opinion of Counsel from independent counsel that such action
                  will not cause Trust to be classified as an association (or
                  publicly traded partnership) taxable as a corporation for
                  federal income tax purposes and (iii) such transferee or
                  assignee agrees in writing to take positions for federal
                  income tax purposes consistent with the federal income tax
                  positions agreed to be taken by Transferor.

                  Section 4.7 Statements to Holders. On each Distribution Date,
Servicer shall provide to Trustee (with a copy to each Rating Agency) written
instructions for Trustee to forward to each Holder of record a statement setting
forth at least the following information as to the Certificates to the extent
applicable:

                           (a) the amount of the distribution allocable to
                  principal on the Class A Certificates and the Class B
                  Certificates;

                           (b) the amount of the distribution allocable to
                  interest on the Class A Certificates and the Class B
                  Certificates;

                           (c) the amount of the Servicing Fee paid to Servicer
                  with respect to the related Collection Period;


                                       40
<PAGE>

                           (d) the Class A Certificate Balance, the Class A Pool
                  Factor, the Class B Certificate Balance and the Class B Pool
                  Factor as of such Distribution Date, after giving effect to
                  payments allocated to principal reported under clause (a);

                           (e) the Pool Balance as of the close of business on
                  the last day of the preceding Collection Period;

                           (f) the amount of Defaulted Receivables and
                  Liquidation Proceeds, if any, for such Collection Period;

                           (g) the aggregate Purchase Amount of Receivables
                  purchased by Servicer with respect to the related Collection
                  Period;

                           (h) the Class A Interest Carryover Shortfall, the
                  Class B Interest Carryover Shortfall, the Class A Principal
                  Carryover Shortfall and the Class B Principal Carryover
                  Shortfall, if any, in each case as applicable to each of the
                  Class A Certificates and the Class B Certificates, and the
                  change in such amounts from the preceding statement;

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

                           (j) the Specified Reserve Account Balance as of the
                  close of business on such Distribution Date; and

                           (k) the number, and aggregate principal amount
                  outstanding, of Receivables past due 31-60, 61-90 and over 90
                  days.

Each amount set forth pursuant to clauses (a), (b) and (c) shall be expressed in
the aggregate and as a dollar amount per $1,000 of original denomination of a
Certificate.

                  Within a reasonable period of time after the end of each
calendar year, but not later than the latest date permitted by law, Servicer
shall furnish a report to the Trust and Trustee shall furnish, or cause to be
furnished, to each Person who at any time during such calendar year shall have
been a Holder, a statement based upon such report as to the sum of the amounts
determined in clauses (a) and (b) above for such calendar year, or, in the event
such Person shall have been a Holder during a portion of such calendar year, for
the applicable portion of such year, and such other information as is available
to Servicer as Servicer deems necessary or desirable to enable the Holders to
prepare their federal income tax returns. The obligation of the Trustee set
forth in this paragraph shall be deemed to have been satisfied to the extent
that substantially comparable information shall be provided pursuant to any
requirement of the Code.


                                       41
<PAGE>

                                   ARTICLE V

                                THE CERTIFICATES.

                  Section 5.1 The Certificates. Trustee shall, upon written
order or request signed in the name of Seller by one of its officers authorized
to do so and delivered to an Authorized Officer of Trustee, execute on behalf of
the Trust, authenticate and deliver the Certificates to or upon the order of
Seller in the aggregate principal amount and denominations as set forth in such
written order or request. The Certificates shall be issuable in denominations of
$1,000 and integral multiples thereof; provided that one Class A Certificate and
one Class B Certificate may be issued in a denomination that represents the
residual amount of the original Class A Certificate Balance and the Original
Class B Certificate Balance, respectively. Upon initial issuance, the Class A
Certificates and the Class B Certificates shall be in the form of Exhibit A and
Exhibit B, respectively, which are incorporated by reference herein, and shall
be issued as provided in Section 5.8, in an aggregate amount equal to the
Original Class A Certificate Balance and the Original Class B Certificate
Balance, respectively. The Certificates shall be executed by Trustee on behalf
of the Trust by manual or facsimile signature of an Authorized Officer of
Trustee under Trustee's seal imprinted thereon and attested by the manual or
facsimile signature of an Authorized Officer of 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 valid and binding obligations of the Trust, notwithstanding that
such individuals 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 such Certificates.

                  Section 5.2 Authentication of Certificates. No Certificate
shall entitle the Holder thereof 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 the form
of Certificates attached hereto as Exhibit A and Exhibit B, executed by Trustee
by manual signature. Such authentication shall constitute conclusive evidence,
and the only evidence, that such Certificate has been duly authenticated and
delivered hereunder. All Certificates shall be dated the date of their
authentication.

                  Section 5.3 Registration of Transfer and Exchange of
Certificates. Trustee shall maintain, or cause to be maintained, at the office
or agency to be maintained by it in accordance with Section 5.7, a Certificate
Register in which, subject to such reasonable regulations as it may prescribe,
Trustee shall provide for the registration of Certificates and of transfers and
exchanges of Certificates as herein provided. Upon surrender for registration of
transfer of any Class A Certificate or Class B Certificate at such office or
agency, Trustee shall execute, authenticate and deliver, in the name of the
designated transferee or transferees, one or more new Class A Certificates or
Class B Certificates, as the case may be, in authorized denominations of a like
aggregate amount. At the option of a Holder, Class A Certificates or Class B
Certificates may be exchanged for other Class A Certificates or Class B
Certificates, as the case may be, of authorized denominations of a like
aggregate amount at the office or agency



                                       42
<PAGE>

maintained by Trustee in accordance with Section 5.7. Every Certificate
presented or surrendered for registration of transfer or exchange shall be
accompanied by a written instrument of transfer duly executed by the Holder and
in a form satisfactory to Trustee. No service charge shall be made for any
registration of transfer or exchange of Certificates, but Trustee 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. All
Certificates surrendered for registration of transfer or exchange shall be
cancelled and disposed of in accordance with the customary procedures of
Trustee.

                  The Class B Certificates and any beneficial interest in such
Class B Certificates may not be acquired (a) with the assets of an employee
benefit plan (as defined in Section 3(3) of ERISA) that is subject to the
provisions of Title I of ERISA, (b) by a plan described in Section 4975(e)(1) of
the Code or (c) by any entity whose underlying assets include plan assets by
reason of a plan's investment in the entity. By accepting and holding a Class B
Certificate or interest therein, the Holder thereof or Class B Certificate Owner
thereof shall be deemed to have represented and warranted that it is not subject
to the foregoing limitation.

                  The preceding provisions of this Section 5.3 notwithstanding,
Trustee shall not make and need not register any transfer or exchange of
Certificates for a period of fifteen (15) days preceding any Distribution Date
for any payment with respect to the Certificates.

                  Section 5.4 Mutilated, Destroyed, Lost or Stolen Certificates.
If (a) any mutilated Class A Certificate or Class B Certificate shall be
surrendered to Trustee, or if Trustee shall receive evidence to its satisfaction
of the destruction, loss or theft of any Class A Certificate or Class B
Certificate and (b) there shall be delivered to Trustee such security or
indemnity as may be required to save Trustee harmless, then in the absence of
notice that such Class A Certificate or Class B Certificate shall have been
acquired by a bona fide purchaser, Trustee shall execute, authenticate and
deliver, in exchange for or in lieu of any such mutilated, destroyed, lost or
stolen Class A Certificate or Class B Certificate, a new Class A Certificate or
Class B Certificate of like tenor and denomination. In connection with the
issuance of any new Certificate under this Section 5.4, Trustee may require the
payment of a sum sufficient to cover any tax or other governmental charge that
may be imposed in connection herewith. Any replacement Certificate issued
pursuant to this Section 5.4 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 5.5 Persons Deemed Owners. Prior to due presentation
of a Certificate for registration of transfer, Trustee may treat the Person in
whose name any Certificate shall be registered as the owner of such Certificate
for the purpose of receiving distributions pursuant to Section 4.5 and for all
other purposes, and Trustee shall not be bound by any notice to the contrary.

                  Section 5.6 Access to List of Holders' Names and Addresses.
Trustee shall furnish or cause to be furnished to Servicer, within fifteen days
after receipt by Trustee of a



                                       43
<PAGE>

request therefor from Servicer in writing, in such form as Servicer may
reasonably require, a list of the names and addresses of the Holders as of the
most recent Record Date. If Definitive Certificates have been issued, Trustee,
upon written request of (a) three or more Holders or (b) one or more Holders
evidencing not less than 25% of the aggregate outstanding principal balance of
the Certificates, will, within five Business Days after the receipt of such
request, afford such Holders access during normal business hours to the most
current list of Holders for purposes of communicating with other Holders with
respect to their rights under the Agreement. Each Holder, by receiving and
holding a Certificate, shall be deemed to have agreed not to hold Seller,
Servicer or Trustee accountable by reason of the disclosure of such Holder's
name and address, regardless of the source from which such information was
derived.

                  Section 5.7 Maintenance of Office or Agency. Trustee shall
maintain, or cause to be maintained, at its expense, in _________, an office or
agency where Certificates may be surrendered for registration of transfer or
exchange and where notices and demands to or upon Trustee in respect of the
Certificates and this Agreement may be served. Trustee initially designates its
office located at ________ for such purposes. Trustee shall give prompt written
notice to Servicer and to Holders of any change in the location of any such
office or agency.

                  Section 5.8 Book Entry Certificates. Upon original issuance,
the Class A Certificates and the Class B Certificates, other than the Class A
Certificate representing the residual amount of the Original Class A Certificate
Balance and the Class B Certificate representing the residual amount of the
Original Class B Certificate Balance, which shall be issued upon the written
order of Seller, shall be issued in the form of one or more typewritten
Certificates representing the Book Entry Certificates, to be delivered to the
initial Clearing Agency, by, or on behalf of, Seller. Such Certificates shall
initially be registered on the Certificate Register in the name of CEDE & Co.,
the nominee of the initial Clearing Agency, and no Certificate Owner will
receive a Definitive Certificate representing such Certificate Owner's interest
in the Class A Certificates or the Class B Certificates, as the case may be,
except as provided in Section 5.10. Unless and until definitive, fully
registered Certificates ("Definitive Certificates") have been issued to the
Holders pursuant to Section 5.10:

                           (a) the provisions of this Section 5.8 shall be in
                  full force and effect;

                           (b) Seller, Servicer and Trustee may deal with the
                  Clearing Agency for all purposes (including the making of
                  distributions on the Certificates and the taking of actions by
                  the Holders) as the authorized representative of the
                  Certificate Owners;

                           (c) to the extent that the provisions of this Section
                  5.8 conflict with any other provisions of this Agreement, the
                  provisions of this Section 5.8 shall control;

                           (d) the rights of Certificate Owners shall be
                  exercised only through the Clearing Agency and shall be
                  limited to those established by law, the rules,


                                       44
<PAGE>


                  regulations and procedures of the Clearing Agency and
                  agreements between such Certificate Owners and the Clearing
                  Agency and all references in this Agreement to actions by
                  Holders shall refer to actions taken by the Clearing Agency
                  upon instructions from the Clearing Agency Participants, and
                  all references in this Agreement to distributions, notices,
                  reports and statements to Holders shall refer to
                  distributions, notices, reports and statements to the Clearing
                  Agency or its nominee, as registered holder of the
                  Certificates, as the case may be, for distribution to
                  Certificate Owners in accordance with the rules, regulations
                  and procedures of the Clearing Agency; and

                           (e) pursuant to the Depository Agreement, the initial
                  Clearing Agency will make book-entry transfers among the
                  Clearing Agency Participants and receive and transmit
                  distributions of principal and interest on the Certificates to
                  the Clearing Agency Participants, for distribution by such
                  Clearing Agency Participants to the Certificate Owners or
                  their nominees.

                  For purposes of any provision of this Agreement requiring or
permitting actions with the consent of, or at the direction of, Holders of
Certificates evidencing specified percentages of the aggregate outstanding
principal balance of such Certificates, such direction or consent may be given
by Certificate Owners having interests in the requisite percentage, acting
through the Clearing Agency.

                  Section 5.9 Notices to Clearing Agency. Whenever notice or
other communication to the Holders is required under this Agreement unless and
until Definitive Certificates shall have been issued to Certificate Owners
pursuant to Section 5.10, Trustee shall give all such notices and communications
specified herein to be given to Holders to the Clearing Agency.

                  Section 5.10 Definitive Certificates. If (a) (i) Servicer
advises Trustee in writing that the Clearing Agency is no longer willing or able
properly to discharge its responsibilities under the Depository Agreement and
(ii) Trustee or Servicer is unable to locate a qualified successor, (b)
Servicer, at its option, advises Trustee in writing that it elects to terminate
the book-entry system through the Clearing Agency or (c) after the occurrence of
a Servicer Termination Event, Certificate Owners representing in the aggregate
not less than a majority of the aggregate outstanding principal balance of the
Certificates, advise Trustee and the Clearing Agency through the Clearing Agency
Participants in writing that the continuation of a book-entry system through the
Clearing Agency is no longer in the Certificate Owners' best interests, Trustee
shall notify the Clearing Agency which shall be responsible to notify the
Certificate Owners of the occurrence of any such event and of the availability
of Definitive Certificates to Certificate Owners requesting the same. Upon
surrender to Trustee by the Clearing Agency of the Certificates registered in
the name of the nominee of the Clearing Agency, accompanied by re-registration
instructions from the Clearing Agency for registration, Trustee shall execute,
on behalf of the Trust, authenticate and deliver Definitive Certificates in
accordance with such instructions. Seller shall arrange for, and will bear all
costs of, the printing

                                       45
<PAGE>


and issuance of such Definitive Certificates. Neither Seller, Servicer nor
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 Certificates, Trustee shall recognize the
Holders of the Definitive Certificates as Holders hereunder.

                                   ARTICLE VI

                                     SELLER.

                  Section 6.1 Representations and Warranties of Seller. Seller
makes the following representations and warranties, on which Trustee relies in
accepting the Receivables and the other Trust Property in trust and executing
and authenticating the Certificates. Such representations are made as of the
execution and delivery of this Agreement, but shall survive the sale, transfer
and assignment of the Receivables and the other Trust Property to the Trust.

                           (a) Organization and Good Standing. Seller has been
                  duly organized and is validly existing as a Delaware limited
                  liability company 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
                  presently owned and such business is presently conducted and
                  had at all relevant times, and has, full power, authority and
                  legal right to acquire, own and sell the Receivables and the
                  other Trust Property.

                           (b) Power and Authority. Seller has the power,
                  authority and legal right to execute and deliver this
                  Agreement and the Related Agreements to which it is a party
                  and to carry out their respective terms and to sell and assign
                  the property to be sold and assigned to and deposited with
                  Trustee as Trust Property; and the execution, delivery and
                  performance of this Agreement and the Related Agreements to
                  which it is a party have been duly authorized by Seller by all
                  necessary limited liability company action.

                           (c) No Consent Required. No approval, authorization,
                  consent, license or other order or action of, or filing or
                  registration with, any governmental authority, bureau or
                  agency is required in connection with the execution, delivery
                  or performance of this Agreement or the Related Agreements to
                  which it is a party or the consummation of the transactions
                  contemplated hereby or thereby, other than (i) as may be
                  required under the blue sky or securities laws of any State or
                  the Securities Act of 1933, as amended, and (ii) the filing of
                  UCC financing statements.

                           (d) Valid Sale; Binding Obligation. Seller intends
                  this Agreement to effect a valid sale, transfer, and
                  assignment of the Receivables and the other Trust Property
                  conveyed by Seller to the Trust hereunder, enforceable against
                  creditors of and purchasers from Seller; and each of this
                  Agreement and the Related

                                       46
<PAGE>

                  Agreements to which it is a party constitutes a legal, valid
                  and binding obligation of Seller, enforceable against Seller
                  in accordance with its respective terms, subject, as to
                  enforceability, to applicable bankruptcy, insolvency,
                  reorganization, conservatorship, receivership, liquidation and
                  other similar laws affecting enforcement of the rights of
                  creditors generally and to equitable limitations on the
                  availability of specific remedies.

                           (e) No Violation. The execution, delivery and
                  performance by Seller of this Agreement and the Related
                  Agreements to which it is a party and the consummation of the
                  transactions contemplated hereby and thereby will not conflict
                  with, result in any material breach of any of the terms and
                  provisions of, constitute (with or without notice or lapse of
                  time) a material default under or result in the creation or
                  imposition of any Lien upon any of its material properties
                  pursuant to the terms of, (i) the organic documents of Seller,
                  (ii) any material indenture, contract, lease, mortgage, deed
                  of trust or other instrument or agreement to which Seller is a
                  party or by which Seller is bound, or (iii) any law, order,
                  rule or regulation applicable to Seller of any federal or
                  state regulatory body, any court, administrative agency, or
                  other governmental instrumentality having jurisdiction over
                  Seller.

                           (f) No Proceedings. There are no proceedings or
                  investigations pending, or, to the knowledge of Seller,
                  threatened, before any court, regulatory body, administrative
                  agency, or other tribunal or governmental instrumentality
                  having jurisdiction over Seller or its properties: (i)
                  asserting the invalidity of this Agreement or any Related
                  Agreement, (ii) seeking to prevent the issuance of the
                  Certificates or the consummation of any of the transactions
                  contemplated by this Agreement or any Related Agreement, (iii)
                  seeking any determination or ruling that might materially and
                  adversely affect the performance by Seller of its obligations
                  under, or the validity or enforceability of, this Agreement or
                  any Related Agreement or (iv) that may materially and
                  adversely affect the federal or state income, excise,
                  franchise or similar tax attributes of the Certificates.

                           (g) Chief Executive Office. The chief executive
                  office of Seller is _______________.

                  Section 6.2 Merger or Consolidation of, or Assumption of the
Obligations of, Seller. Any Person (a) into which Seller may be merged or
consolidated, (b) that may result from any merger, conversion or consolidation
to which Seller is a party, or (c) that may succeed by purchase and assumption
to all or substantially all of the business of Seller, where Seller in any of
the foregoing cases is not the surviving entity, which corporation or other
entity shall execute an agreement of assumption to perform every obligation of
Seller under this Agreement, shall be the successor to Seller hereunder without
the execution or filing of any document or any further act by any of the parties
to this Agreement; provided that (x) Servicer shall have delivered to Trustee an
Officer's Certificate and an Opinion of Counsel each stating that such


                                       47
<PAGE>


merger, conversion, consolidation or succession and such agreement of assumption
comply with this Section, and (y) Servicer shall have delivered to 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 fully to preserve and protect the
interest of Trustee 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 interest. Seller shall
promptly inform Trustee and each Rating Agency of any such merger, conversion,
consolidation or purchase and assumption, where Seller is not the surviving
entity.

                  Section 6.3 Limitation on Liability of Seller and Others.
Seller and any director or officer or employee or agent of 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
under this Agreement or any Related Agreement (provided that such reliance shall
not limit in any way Seller's obligations under Section 3.2). 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.

                                  ARTICLE VII

                                    SERVICER.

                  Section 7.1 Representations and Warranties of Servicer.
Servicer makes the following representations and warranties on which Trustee
relies in accepting the Receivables and the other Trust Property in trust and in
authenticating the Certificates. These representations are made as of the
Closing Date, but shall survive the sale, transfer and assignment of the
Receivables and the other Trust Property to the Trust.

                           (a) Organization and Good Standing. Servicer has been
                  duly organized 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 presently owned and such
                  business is presently conducted, and had at all relevant
                  times, and shall have, the power, authority and legal right to
                  service the Receivables and the other Trust Property.

                           (b) Due Qualification. Servicer shall be duly
                  qualified to do business as a foreign corporation in good
                  standing, and shall have 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. Servicer has the power,
                  authority and legal right to execute and deliver this
                  Agreement and the Related Agreements to which

                                       48
<PAGE>


                  it is a party and to carry out their respective terms; and the
                  execution, delivery and performance of this Agreement and the
                  Related Agreements to which it is a party have been duly
                  authorized by Servicer by all necessary corporate action.

                           (d) No Consent Required. No approval, authorization,
                  consent, license or other order or action of, or filing or
                  registration with, any governmental authority, bureau or
                  agency is required in connection with the execution, delivery
                  or performance of this Agreement, the Related Agreements to
                  which it is a party or the consummation of the transactions
                  contemplated hereby or thereby, other than the filing of UCC
                  financing statements.

                           (e) Binding Obligation. Each of this Agreement and
                  the Related Agreements to which it is a party constitutes a
                  legal, valid and binding obligation of Servicer, enforceable
                  against Servicer in accordance with its respective terms,
                  subject, as to enforceability, to applicable bankruptcy,
                  insolvency, reorganization, conservatorship, receivership,
                  liquidation and other similar laws affecting enforcement of
                  the rights of creditors of banks generally and to equitable
                  limitations on the availability of specific remedies.

                           (f) No Violation. The execution, delivery and
                  performance by Servicer of this Agreement and the Related
                  Agreements to which it is a party and the consummation of the
                  transactions contemplated hereby and thereby will not conflict
                  with, result in any material breach of any of the terms and
                  provisions of, constitute (with or without notice or lapse of
                  time) a material default under, or result in the creation or
                  disposition of any Lien upon any of its material properties
                  pursuant to the terms of, (i) the articles of association or
                  bylaws of Servicer, (ii) any material indenture, contract,
                  lease, mortgage, deed of trust or other instrument or
                  agreement to which Servicer is a party or by which Servicer is
                  bound, or (iii) any law, order, rule or regulation applicable
                  to Servicer of any federal or state regulatory body, any
                  court, administrative agency, or other governmental
                  instrumentality having jurisdiction over Servicer.

                           (g) No Proceedings. There are no proceedings or
                  investigations pending, or, to Servicer's knowledge,
                  threatened, before any court, regulatory body, administrative
                  agency, or tribunal or other governmental instrumentality
                  having jurisdiction over Servicer or its properties: (i)
                  asserting the invalidity of this Agreement, any Related
                  Agreement or the Certificates, (ii) seeking to prevent the
                  issuance of the Certificates or the consummation of any of the
                  transactions contemplated by this Agreement or any Related
                  Agreement, (iii) seeking any determination or ruling that
                  might materially and adversely affect the performance by
                  Servicer of its obligations under, or the validity or
                  enforceability of, this Agreement, any Related Agreement or
                  the Certificates, or (iv) that may materially and adversely
                  affect the federal or state income, excise, franchise or
                  similar tax attributes of the Certificates.


                                       49
<PAGE>


                  Section 7.2 Indemnities of Servicer. (a) Servicer shall be
liable in accordance herewith only to the extent of the obligations specifically
undertaken by Servicer under this Agreement.

                           (b) Servicer shall indemnify, defend and hold
                  harmless Trustee, Seller, the Holders and any of the officers,
                  directors, employees and agents of Trustee or Seller from any
                  and all costs, expenses, losses, claims, damages and
                  liabilities (including reasonable attorneys' fees and
                  expenses) to the extent arising out of, or imposed upon any
                  such Person through, the gross negligence, willful misfeasance
                  or bad faith (other than errors in judgment) of Servicer in
                  the performance of its obligations and duties under this
                  Agreement or in the performance of the obligations and duties
                  of any subservicer under any subservicing agreement.

                           (c) Servicer shall indemnify, defend and hold
                  harmless Trustee and its officers, directors, employees and
                  agents from and against any taxes that may at any time be
                  asserted against any such Person with respect to the
                  transactions contemplated in this Agreement or in the other
                  Related Agreements, including any sales, gross receipts,
                  general corporation, tangible or intangible personal property,
                  privilege, or license taxes, or any taxes of any kind which
                  may be asserted (but not including any Federal or other income
                  taxes arising out of transactions contemplated by this
                  Agreement and the other Related Agreements) against the Trust,
                  and costs and expenses in defending against the same.

                           (d) Servicer shall indemnify, defend and hold
                  harmless Trustee, Seller and the Holders or any of the
                  officers, directors, employees and agents of Trustee or Seller
                  from any and all costs, expenses, losses, claims, damages and
                  liabilities (including reasonable attorneys' fees and
                  expenses) to the extent arising out of or imposed upon any
                  such Person as a result of any compensation payable to any
                  subcustodian or subservicer (including any fees payable in
                  connection with the release of any Receivable File from the
                  custody of such subservicer or in connection with the
                  termination of the servicing activities of such subservicer
                  with respect to any Receivable) whether pursuant to the terms
                  of any subservicing agreement or otherwise.

                           (e) Servicer shall indemnify, defend and hold
                  harmless Trustee, Seller and the Holders or any of the
                  directors, officers, employees and agents of Trustee and
                  Seller from and 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 Servicer
                  or any Affiliate thereof of any Financed Vehicle.

Indemnification under this Section shall survive the resignation or removal of
Trustee and the termination of this Agreement and shall include reasonable fees
and expenses of counsel and other expenses of litigation. If Servicer shall have
made any indemnity payments pursuant to


                                       50
<PAGE>


this Section 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 Servicer, without interest.

                  Section 7.3 Merger or Consolidation of or Assumption of the
Obligations of Servicer. Any corporation or other entity (a) into which Servicer
may be merged or consolidated, (b) that may result from any merger, conversion,
or consolidation to which Servicer is a party, (c) that may succeed by purchase
and assumption to all or substantially all of the business of Servicer or (d)
50% of the voting stock of which is owned directly or indirectly by VW Credit,
where, in the case of clauses (a), (b) and (c), Servicer is not the surviving
entity, which corporation or other entity in any of the foregoing cases shall
execute an agreement of assumption to perform every obligation of Servicer under
this Agreement, shall be the successor to Servicer under this Agreement without
any further act on the part of any of the parties to this Agreement; provided
that, unless VW Credit is the surviving party to such transaction (x) Servicer
shall have delivered to 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, and (y) Servicer
shall have delivered to 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 fully to preserve and protect the interest of Trustee 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 interest. Servicer shall promptly inform Trustee and each
Rating Agency of any such merger, conversion, consolidation or purchase and
assumption where Servicer is not the surviving entity.

                  Section 7.4 Limitation on Liability of Servicer and Others.
Neither Servicer nor any of its directors, officers, employees or agents shall
be under any liability to the Trust or the Holders, except as provided under
this Agreement, for any action taken or for refraining from the taking of any
action by Servicer or any subservicer pursuant to this Agreement or for errors
in judgment; provided that this provision shall not protect Servicer or any such
Person against any liability that would otherwise be imposed by reason of
willful misfeasance, bad faith or gross negligence in the performance of duties
(except for errors in judgment) or by reason of reckless disregard of
obligations and duties under this Agreement. Servicer or any subservicer and any
of their respective directors, officers, employees or agents may rely in good
faith on any document of any kind prima facie properly executed and submitted by
any Person respecting any matters arising under this Agreement.

                  Except as provided in this Agreement, Servicer shall not be
under any obligation to appear in, prosecute or defend any legal action that
shall 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 that Servicer may (but shall not be required to) undertake
any reasonable action that it may deem necessary or desirable in respect of this
Agreement and the Related Agreements to protect the interests of the Holders
under this Agreement and the Related


                                       51
<PAGE>


Agreements. In such event, the legal expense and costs of such action and any
liability resulting therefrom shall be expenses, costs and liabilities of the
Servicer.

                  Section 7.5 VW Credit, Inc. Not To Resign as Servicer. Subject
to the provisions of Section 7.3, VW Credit, Inc. hereby agrees not to resign
from the obligations and duties hereby imposed on it as Servicer under this
Agreement except upon determination that the performance of its duties hereunder
shall no longer be permissible under applicable law or if such resignation is
required by regulatory authorities. Notice of any such determination permitting
the resignation of VW Credit, Inc. as Servicer shall be communicated to Trustee
at the earliest practicable time (and, if such communication is not in writing,
shall be confirmed in writing at the earliest practicable time) and any such
determination shall be evidenced by an Opinion of Counsel to such effect
delivered to Trustee concurrently with or promptly after such notice. No such
resignation shall become effective until the earlier of Trustee or a successor
Servicer having assumed the responsibilities and obligations of the resigning
Servicer in accordance with Section 8.2 or the date upon which any regulatory
authority requires such resignation.

                  Section 7.6 Servicer May Own Certificates. Servicer, and any
Affiliate of Servicer, may, in its individual or any other capacity, become the
owner or pledgee of Certificates with the same rights as it would have if it
were not Servicer or an Affiliate thereof, except as otherwise provided in the
definition of "Holder", "Class A Holder" and "Class B Holder" in Section 1.1.
Certificates so owned by or pledged to 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 Certificates, except as
otherwise provided in the definitions of "Class A Holder" and "Class B Holder".

                  Section 7.7 Existence. Subject to the provisions of Section
7.3, during the term of this Agreement, VW Credit, Inc. will keep in full force
and effect its existence, rights and franchises as a corporation under the laws
of the jurisdiction of its organization.

                                  ARTICLE VIII

                             SERVICING TERMINATION.

                  Section 8.1 Servicer Termination Events. (a) Any one of the
following events shall constitute a "Servicer Termination Event":

                           (i) any failure by Servicer to deliver to Trustee a
                           Servicer's Report for any Collection Period, which
                           failure shall continue beyond the related Deposit
                           Date;

                           (ii) any failure by Servicer to deliver to any
                           Account or the Reserve Account any payment or deposit
                           required to be so delivered or paid under the terms
                           of the Certificates and this Agreement, or to direct
                           Trustee to


                                       52
<PAGE>


                           make any required distribution from any Account or
                           the Reserve Account, which failure shall continue
                           unremedied for a period of five Business Days after
                           written notice is received from the Trustee by
                           Servicer or after discovery of such failure by
                           Servicer (or, in the case of a payment or deposit to
                           be made no later than a Deposit Date immediately
                           preceding a Distribution Date, the failure to make
                           such payment or deposit by such Distribution Date);

                           (iii) any failure on the part of Servicer to duly
                           observe or to perform in any material respect any
                           other covenants or agreements set forth in the
                           Certificates or in this Agreement, which failure
                           shall (A) materially and adversely affect the rights
                           of Holders (which determination shall be made without
                           regard to whether funds are available to the Holders
                           pursuant to the Reserve Account) and (B) continue
                           unremedied for a period of 60 days after the date on
                           which written notice of such failure, requiring the
                           same to be remedied, shall have been given (1) to
                           Servicer by Trustee, or (2) to Trustee and Servicer
                           by the Holders of Certificates representing not less
                           than 25% of the outstanding principal amount of the
                           Certificates (or for such longer period, not in
                           excess of 120 days, as may be reasonably necessary to
                           remedy such default; provided that such default is
                           capable of remedy within 120 days and Servicer
                           delivers an Officer's Certificate to Trustee to such
                           effect and to the effect that Servicer has commenced
                           or will promptly commence, and will diligently
                           pursue, all reasonable efforts to remedy such
                           default);

                           (iv) 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 Servicer, Seller,
                           Transferor, or any of their respective successors, in
                           any bankruptcy, receivership, conservatorship,
                           insolvency 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 60 consecutive days; or

                           (v) the consent by Servicer, Seller, Transferor, or
                           any of their respective successors, to the
                           appointment of a conservator, receiver, liquidator or
                           trustee in any bankruptcy, receivership,
                           conservatorship, insolvency or similar proceedings of
                           or relating to such Person or relating to
                           substantially all of its property, the admission in
                           writing by such Person of its inability to pay its
                           debts generally as they become due, the filing by
                           such Person of a petition to take advantage of any
                           applicable bankruptcy, receivership, conservatorship,
                           insolvency or similar statute, the making by such
                           Person of an assignment for the benefit of its
                           creditors or the voluntary suspension by such Person
                           of payment of its obligations.


                                       53
<PAGE>


Upon the occurrence of any Servicer Termination Event, and so long as a Servicer
Termination Event shall not have been remedied, either Trustee, or the Majority
Holders, by notice then given in writing to Servicer, may terminate all of the
rights and obligations of Servicer (other than the obligations set forth in
Section 7.2) under this Agreement. On or after the receipt by Servicer of such
written notice, all authority and power of Servicer under this Agreement,
whether with respect to the Certificates or the Trust Property or otherwise,
shall pass to and be vested in Trustee or such successor Servicer as may be
appointed under Section 8.2 pursuant to this Section 8.1; and thereupon Trustee
shall be authorized and empowered to execute and deliver, on behalf of 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 or the Physical Damage
Insurance Policies, the certificates of title to the Financed Vehicles, or
otherwise. Servicer shall cooperate with Trustee or any successor Servicer in
effecting the termination of its responsibilities and rights as Servicer under
this Agreement, including the transfer to Trustee or any successor Servicer for
administration of all cash amounts that are at the time held by Servicer for
deposit, shall have been deposited by Servicer in the Collection Account, or
thereafter shall be received with respect to a Receivable, all Receivable Files
and all information or documents that Trustee or such successor Servicer may
require. In addition, 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 and shall transfer to the successor
Servicer all other records, correspondence and documents necessary for the
continued servicing of the Receivables in the manner and at such times as the
successor Servicer shall reasonably request. All reasonable out-of-pocket costs
and expenses incurred by the successor Servicer in connection with the transfer
of servicing shall be paid by the predecessor Servicer upon presentation of
reasonable documentation of such costs and expenses.

                           (b) If any of the foregoing Servicer Termination
                  Events occur, Trustee shall have no obligation to notify
                  Holders 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 Trustee to Act; Appointment of Successor Servicer.
Upon Servicer's resignation pursuant to Section 7.5 or upon Servicer's receipt
of notice of termination as Servicer pursuant to Section 8.1, Trustee shall be
the successor in all respects to Servicer in its capacity as Servicer under this
Agreement, and shall be subject to all the responsibilities, duties and
liabilities relating thereto placed on Servicer by the terms and provisions of
this Agreement, except that Trustee, when acting as successor Servicer, shall
not be obligated to purchase Receivables pursuant to Section 3.7 unless the
obligation to repurchase arose after the date of the notice of termination given
to Servicer pursuant to Section 8.1, and neither Trustee nor any successor
Servicer shall be liable for any acts or omissions of the terminated Servicer or
for any breach by such Servicer of any of its representations or warranties
contained herein or in any related documents or agreements. As compensation
therefor, Trustee shall be entitled to the same Servicing Fees (whether payable
out of the Collection Account or otherwise) and Supplemental Servicing Fees as
Servicer would have been entitled to under this Agreement if no


                                       54
<PAGE>


such notice of termination or resignation had been given. Notwithstanding the
above, Trustee may appoint, or petition a court of competent jurisdiction to
appoint, an Eligible Servicer as the successor to the terminated Servicer under
this Agreement; provided that Trustee shall continue to be the successor to
Servicer until another successor Servicer shall have assumed the
responsibilities and obligations of Servicer. In connection with such
appointment, 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 shall in no event be greater than the Servicing Fees and
Supplemental Servicing Fees payable to VW Credit, Inc. as Servicer hereunder.
Trustee and such successor shall take such action, consistent with this
Agreement, as shall be necessary to effectuate any such succession. No Servicer
shall resign or be relieved of its duties under this Agreement 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, 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 Sections 7.2 and 9.8 after
                  the transfer of servicing hereunder, the predecessor Servicer
                  shall have no further obligations with respect to the
                  management, administration, servicing, custody or collection
                  of the Receivables and the successor Servicer shall have all
                  of such obligations, except that the predecessor 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
                  predecessor 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 predecessor Servicer shall continue to cooperate with
                  the successor Servicer by providing information and in the
                  enforcement of the Dealer Agreements and the Physical Damage
                  Insurance Policies.

                           (c) A transfer of servicing hereunder shall not
                  affect the rights and duties of the parties hereunder other
                  than those relating to the management, administration,
                  servicing, custody or collection of the Receivables and the
                  other Trust Property. The successor Servicer shall, upon its
                  appointment pursuant to Section 8.2 and as part of its duties
                  and responsibilities under this Agreement, promptly take all
                  action it deems necessary or appropriate so that the
                  predecessor Servicer (in whatever capacity) is paid or
                  reimbursed all amounts it is entitled to receive under this
                  Agreement on each Distribution Date subsequent to the date on
                  which it is terminated as Servicer hereunder. Without limiting
                  the generality of the foregoing, the predecessor Servicer will
                  be entitled to receive all accrued and unpaid Servicing Fees
                  and Supplemental Servicing Fees through and including the
                  effective date of the termination of the predecessor Servicer.


                                       55
<PAGE>


                           (d) Any successor Servicer shall provide 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 shall affect the obligation of the
                  successor Servicer to observe any applicable law prohibiting
                  disclosure of information regarding the Obligors, and the
                  failure of Servicer to provide access to information as a
                  result of such obligation shall not constitute a breach of
                  this Section.

                  Section 8.4 Notification to Holders. Upon any notice of a
Servicer Termination Event or upon any termination of, or appointment of a
successor to, Servicer pursuant to this Article VIII, Trustee shall give prompt
written notice thereof to Holders at their respective addresses of record, and
to each Rating Agency.

                  Section 8.5 Waiver of Past Servicer Termination Events. The
Majority Holders may, on behalf of all Holders of Certificates, waive any
Servicer Termination Event hereunder and its consequences, except an event
resulting from the failure to make any required deposits or payments to the
Collection Account in accordance with this Agreement. Upon any such waiver of a
past Servicer Termination Event, 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.

                  Section 8.6 Transfer of Accounts. Notwithstanding the
provisions of Section 8.1, if any of the Accounts or the Reserve Account is
maintained with Servicer or an Affiliate of Servicer and a Servicer Termination
Event shall occur and be continuing, Servicer shall promptly, and in any event
within five Business Days, give notice to Trustee of such Servicer Termination
Event, and Trustee, within _____ days after the receipt of such notice, shall
establish new Eligible Deposit Accounts conforming with the requirements of this
Agreement and promptly shall transfer all funds in any such Accounts or the
Reserve Account to such new Eligible Deposit Accounts.

                                   ARTICLE IX

                                    TRUSTEE.

                  Section 9.1 Acceptance by Trustee. Trustee hereby acknowledges
its acceptance of all right, title and interest in and to the Receivables and
the other Trust Property conveyed by Seller pursuant to this Agreement and
hereby declares that Trustee holds and shall hold such right, title and
interest, upon the trust set forth in this Agreement.

                  Section 9.2 Duties of Trustee. (a) Trustee, both prior to and
after the curing of a Servicer Termination Event, undertakes to perform only
such duties as are specifically set forth


                                       56
<PAGE>

in this Agreement and no implied covenants or obligations shall be read into
this Agreement against Trustee. If a Servicer Termination Event, of which an
Authorized Officer of Trustee has actual knowledge, shall have occurred and
shall not have been cured (the appointment of a successor Servicer (including
Trustee) to constitute a cure for the purposes of this Article), Trustee shall
exercise such of the rights and powers vested in it by this Agreement, and shall
use the same degree of care and skill in their exercise, as a prudent man would
exercise or use under the circumstances in the conduct of his own affairs;
provided that if Trustee assumes the duties of Servicer pursuant to Section 8.2,
Trustee in performing such duties shall use the degree of skill and attention
required by Section 3.1.

                           (b) Trustee, upon receipt of all resolutions,
                  certificates, statements, opinions, reports, documents,
                  orders, or other instruments furnished to Trustee that are
                  required specifically to be furnished pursuant to any
                  provision of this Agreement, shall examine them to determine
                  whether they conform to the requirements of this Agreement.

                           (c) No provision of this Agreement shall be construed
                  to relieve Trustee from liability for its own negligent
                  action, its own negligent failure to act, its own willful
                  misfeasance or its own bad faith; provided that:

                           (i) Prior to the occurrence of a Servicer Termination
                           Event, and after the curing of all such Servicer
                           Termination Events that may have occurred, the duties
                           and obligations of Trustee shall be determined solely
                           by the express provisions of this Agreement, Trustee
                           shall not be liable except for the performance of
                           such duties and obligations as are specifically set
                           forth in this Agreement, no implied covenants or
                           obligations shall be read into this Agreement against
                           Trustee, the permissible right of Trustee (solely in
                           its capacity as such) to do things enumerated in this
                           Agreement shall not be construed as a duty and, in
                           the absence of bad faith on the part of Trustee, or
                           manifest error, Trustee (solely in its capacity as
                           such) may conclusively rely on the truth of the
                           statements and the correctness of the opinions
                           expressed in any certificates or opinions furnished
                           to Trustee and conforming to the requirements of this
                           Agreement;

                           (ii) Trustee shall not be personally liable for an
                           error of judgment made in good faith by an officer of
                           Trustee, unless it shall be proved that Trustee shall
                           have been negligent in performing its duties in
                           accordance with the terms of this Agreement; and

                           (iii) Trustee shall not be personally liable with
                           respect to any action taken, suffered, or omitted to
                           be taken in good faith in accordance with the
                           direction of the Majority Holders, as set forth in
                           Section 8.1, relating to the time, method and place
                           of conducting any proceeding or any remedy


                                       57
<PAGE>


                           available to Trustee, or exercising any trust or
                           power conferred upon Trustee, under this Agreement.

                           (d) Except for the willful misfeasance, bad faith or
                  negligence of Trustee, Trustee shall not be required to expend
                  or risk its own funds or otherwise incur any 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 for believing that the repayment of
                  such funds or indemnity satisfactory to it against such risk
                  or liability shall not be reasonably assured to it, and none
                  of the provisions contained in this Agreement shall in any
                  event require Trustee to perform, or be responsible for the
                  manner of performance of, any of the obligations of Servicer
                  under this Agreement except during such time, if any, as
                  Trustee shall be the successor to, and be vested with the
                  rights, duties, powers and privileges of, Servicer in
                  accordance with the terms of this Agreement.

                           (e) Except for actions expressly authorized by this
                  Agreement, Trustee shall take no action reasonably likely to
                  impair the security interests created or existing under any
                  Receivable or Financed Vehicle or to impair the value of any
                  Receivable or Financed Vehicle.

                           (f) Trustee shall have no power to vary the corpus of
                  the Trust including (i) accepting any substitute obligation
                  for a Receivable initially assigned to Trustee under this
                  Agreement, (ii) adding any other investment, obligation or
                  security, or (iii) withdrawing any Receivable, except for a
                  withdrawal permitted under this Agreement.

                  Section 9.3 Trustee's Certificate. As soon as practicable
after each Deposit Date on which Receivables shall be assigned to Seller
pursuant to Section 2.4 or 10.2 or to Servicer pursuant to Section 3.7, as
applicable, Trustee shall execute a certificate, prepared by Servicer, including
its date and the date of the Agreement, and accompanied by a copy of Servicer's
Report for the related Collection Period. Trustee's certificate shall operate,
as of such Deposit Date, as an assignment pursuant to Section 9.4.

                  Section 9.4 Trustee's Assignment of Purchased Receivables.
With respect to all Receivables repurchased by Servicer pursuant to Section 2.4
or Section 10.2, or purchased by Servicer pursuant to Section 3.7 or Section
10.2, Trustee shall assign, without recourse, representation or warranty, to
Servicer, all of Trustee's right, title and interest in and to such Receivables,
and all security and documents and all other Trust Property conveyed pursuant to
Section 2.1 with respect to such Receivables. Such assignment shall be a sale
and assignment outright, and not for security. If, in any enforcement suit or
legal proceeding, it is held that Servicer, may not enforce any such Receivable
on the ground that it shall not be a real party in interest or a holder entitled
to enforce the Receivable, Trustee shall, at the expense of Servicer, take such
steps as Servicer, deems necessary to enforce the Receivable, including bringing
suit in Trustee's name or the names of the Holders.


                                       58
<PAGE>


                  Section 9.5 Certain Matters Affecting Trustee. Except as
otherwise provided in Section 9.2:

                           (a) Trustee may conclusively rely and shall be
                  protected in acting or refraining from acting upon, any
                  resolution, certificate of auditors or accountants or any
                  other certificate, statement, instrument, opinion, report,
                  notice, request, direction, consent, order, appraisal, bond,
                  note or other paper or document believed by it to be genuine
                  and to have been signed or presented by the proper party or
                  parties.

                           (b) Trustee may consult with counsel knowledgeable in
                  the area and any opinion of Counsel shall be full and complete
                  authorization and protection in respect of any action taken or
                  suffered or omitted by it under this Agreement in good faith
                  and in accordance with such written opinion of Counsel a copy
                  of which shall be provided to Seller and Servicer.

                           (c) 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 in relation to this Agreement, at the request,
                  order or direction of any of the Holders pursuant to the
                  provisions of this Agreement, unless such Holders shall have
                  offered to Trustee security or indemnity satisfactory to
                  Trustee against the costs, expenses, and liabilities that may
                  be incurred therein or thereby. Nothing contained in this
                  Agreement, however, shall relieve Trustee of the obligations,
                  upon the occurrence of a Servicer Termination Event that is
                  not timely cured or waived pursuant to Section 8.5, to
                  exercise such of the rights and powers vested in it by this
                  Agreement, and to use the same degree of care and skill in
                  their exercise as a prudent man would exercise or use under
                  the circumstances in the conduct of his own affairs; provided
                  that if Trustee assumes the duties of Servicer pursuant to
                  Section 8.2, Trustee in performing such duties shall use the
                  degree of skill and attention required by Section 3.1.

                           (d) Trustee shall not be personally liable for any
                  action taken, suffered or omitted by it in good faith and
                  believed by it to be authorized or within the discretion,
                  rights or powers conferred upon it by this Agreement.

                           (e) Prior to the occurrence of a Servicer Termination
                  Event and after the curing of all Servicer Termination Events
                  that may have occurred, Trustee shall not be bound to make any
                  investigation into the facts of any matters stated in any
                  resolution, certificate, statement, instrument, opinion,
                  report, notice, request, consent, direction, order, approval,
                  bond, note or other paper or document, unless requested in
                  writing so to do by the Majority Holders; provided that if the
                  payment within a reasonable time to Trustee of the costs,
                  expenses, or liabilities likely to be incurred by it in the
                  making of an investigation requested by the


                                       59
<PAGE>
                  Holders is, in the opinion of Trustee, not reasonably assured
                  to Trustee by the security afforded to it by the terms of this
                  Agreement, Trustee may require indemnity satisfactory to it
                  against such cost, expense, or liability as a condition to so
                  proceeding. The reasonable expense of every such examination
                  shall be paid by Servicer, or, if paid by Trustee, shall be
                  reimbursed by Servicer upon demand. Nothing in this clause (e)
                  shall affect the obligation of Servicer to observe any
                  applicable law prohibiting disclosure of information regarding
                  the Obligors; provided further, that Trustee shall be entitled
                  to make such further inquiry or investigation into such facts
                  or matter as it may reasonably see fit, and if Trustee shall
                  determine to make such further inquiry or investigation it
                  shall be entitled to examine the books and records of
                  Servicer, personally or by agent or attorney, at the sole cost
                  and expense of Servicer.

                           (f) Trustee may execute any of the trusts or powers
                  hereunder or perform any duties under this Agreement either
                  directly or by or through agents, attorneys, nominees or a
                  custodian, and shall not be liable for the acts of such
                  agents, attorney, nominees or custodians except for (i) acts
                  of ________ or any successor agent carrying out Trustee's
                  obligations with respect to the preparation of Servicer
                  Reports and (ii) acts of any other agent, attorney, nominee or
                  custodian if (A) Trustee has not acted with due care in their
                  appointment or (B) Seller has not consented to their
                  appointment.

                           (g) Trustee shall not be required to make any initial
                  or periodic examination of any documents or records related to
                  the Receivables or Financed Vehicles for the purpose of
                  establishing the presence or absence of defects, the
                  compliance by Seller with its representations and warranties
                  or for any other purpose.

                           (h) Trustee shall not be construed to be a guarantor
                  of the performance of Servicer, nor shall Trustee have any
                  duty to monitor the performance of Servicer other than as
                  expressly stated in this Agreement.

                           (i) Trustee shall not be required to take notice or
                  be deemed to have notice of any Servicer Termination Event
                  hereunder, except a Servicer Termination Event under Section
                  8.1(a)(i) or (ii), unless Trustee shall be specifically
                  notified in writing of such Servicer Termination Event by
                  Servicer, Seller or any Holder. All notices or other
                  instruments required by this Agreement to be delivered to
                  Trustee shall be delivered at the Corporate Trust Office and,
                  in the absence of such notice so delivered, Trustee may
                  conclusively assume there is no Servicer Termination Event
                  except as aforesaid.

                  Section 9.6 Trustee Not Liable for Certificates or
Receivables. Trustee assumes no responsibility for the correctness of the
recitals contained herein and in the Certificates (other than the certificate of
authentication on the Certificates). Except as expressly

                                       60
<PAGE>


provided herein, Trustee makes no representations as to the validity or
sufficiency of this Agreement or of the Certificates (other than Trustee's
execution of, and the certificate of authentication on, the Certificates), or of
any Receivable or related document, or for the validity of the execution by
Seller and Servicer of this Agreement or of any supplements hereto or
instruments of further assurance, or for the sufficiency of the Trust Property
hereunder, and Trustee shall not be bound to ascertain or inquire as to the
performance or observance of any covenants, conditions or agreements on the part
of Servicer under this Agreement except as herein set forth; but Trustee may
require Servicer to provide full information and advice as to the performance of
the aforesaid covenants, condition and agreements. Trustee (solely in its
capacity as such) shall have no obligation to perform any of the duties of
Servicer, except as explicitly set forth in this Agreement. Trustee shall have
no liability in connection with compliance of Servicer with statutory or
regulatory requirements to the Receivables. Trustee shall not make or be deemed
to have made any representations or warranties with respect to the Receivables
or the validity or sufficiency of any assignment of the Receivables to the Trust
or Trustee. Trustee (solely in its capacity as such) shall at no time have any
responsibility or liability for, or with respect to, the legality, validity or
enforceability of any security interest in any Financed Vehicle or (prior to the
time, if any, that Servicer is terminated as custodian hereunder) any
Receivable, or the perfection and priority of such a security interest or the
maintenance of any such perfection and priority, the efficacy of the Trust or
its ability to generate funds sufficient to provide for the payments to be
distributed to Holders under this Agreement, the existence, condition, location,
and ownership of any Financed Vehicle, the existence and enforceability of the
Insurance Policies, the existence and contents of any Receivable or any computer
or other record thereof, the validity of the assignment of any Receivable to the
Trust or of any intervening assignment, the completeness of any Receivable, the
performance or enforcement of any Receivable, the compliance by Seller with any
warranty or representation made under this Agreement or in any related document
and the accuracy, of any such warranty or representation, prior to Trustee's
receipt of notice or other discovery of any noncompliance therewith or any
breach thereof, any investment of monies by Servicer or any loss resulting
therefrom (it being understood that Trustee shall remain responsible for any
Trust Property that it may hold), the acts or omissions of Seller, Servicer, or
any Obligor, any action of Servicer taken in the name of Trustee, or any action
by Trustee taken at the instruction, of Servicer (provided that such instruction
is not in express violation of the terms and provisions of this Agreement);
provided that the foregoing shall not relieve Trustee of its obligation to
perform its duties under this Agreement. Except with respect to a claim based on
the failure of Trustee to perform its duties under this Agreement (whether in
its capacity as Trustee or as successor Servicer) or based on Trustee's willful
misconduct, negligence, or bad faith, or based on Trustee's breach of a
representation and warranty contained in Section 9.14, no recourse shall be had
to Trustee (whether in its individual capacity or as Trustee) for any claim
based on any provision of this Agreement, the Certificates, or any Receivable or
assignment thereof against Trustee in its individual capacity; Trustee shall not
have any personal obligation, liability, or duty whatsoever to any Holder or any
other Person with respect to any such claim. Trustee shall not be accountable
for the use or application by Seller of the proceeds of such Certificates, or
for the use or application of any funds paid to Servicer in respect of the
Receivables prior to the time

                                       61
<PAGE>


such amounts are deposited in the Collection Account (whether or not the
Collection Account is maintained with Trustee). Trustee shall have no liability
for any losses from the investment or reinvestment in Eligible Investments made
in accordance with Section 4.1.

                  Section 9.7 Trustee May Own Certificates. Trustee in its
individual or any other capacity may become the owner or pledgee of Certificates
with the same rights as it would have if it were not Trustee.

                  Section 9.8 Trustee's Fees and Expenses. Servicer agrees to
pay to Trustee, and Trustee shall be entitled to, reasonable compensation (which
shall not be limited by any provision of law in regard to the compensation of a
trustee of an express trust) for all services rendered by it in the execution of
the trusts created by this Agreement and in the exercise and performance of any
of the powers and duties under this Agreement as Trustee, and Servicer shall pay
or reimburse Trustee upon its request for all reasonable expenses (including
expenses incurred in connection with notices or other communications to
Holders), disbursements and advances (including the reasonable compensation and
the reasonable expenses and disbursements of its counsel and of all persons not
regularly in its employ) incurred or made by Trustee in accordance with any of
the provisions of this Agreement (including the reasonable fees and expenses of
its agents, any co-trustee and counsel) or in defense of any action brought
against it in connection with this Agreement except any such expense,
disbursement or advance as may arise from its negligence, willful misfeasance,
or bad faith. Servicer's covenant to pay the expenses, disbursements and
advances provided for in the preceding sentence shall survive the termination of
this Agreement.

                  Section 9.9 Eligibility Requirements for Trustee. Trustee
shall at all times be organized and doing business under the banking laws of the
United States or of any state thereof, shall be authorized under such laws to
exercise corporate trust powers, shall have a consolidated net worth of at least
$50,000,000 and shall be subject to supervision or examination by federal or
state banking authorities. If Trustee 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 9.9,
the consolidated net worth of such Trustee shall be deemed to be its
consolidated capital and surplus as set forth in its most recent consolidated
report of condition so published. In case at any time Trustee shall cease to be
eligible in accordance with the provisions of this Section 9.9, Trustee shall
resign immediately in the manner and with the effect specified in Section 9.10.

                  Section 9.10 Resignation or Removal of Trustee. (a) Trustee
may at any time resign and be discharged from the trusts hereby created by
giving 30 days' prior written notice thereof to Servicer. Upon receiving such
notice of resignation, Servicer shall promptly appoint a successor Trustee, by
written instrument, in duplicate, one copy of which instrument shall be
delivered to the resigning Trustee and one copy to the successor Trustee. If no
successor Trustee shall have been so appointed and have accepted appointment
within 30 days after the giving of such notice of resignation, the resigning
Trustee may petition any court of competent jurisdiction for the appointment of
a successor Trustee; provided, however, that such right to appoint or to


                                       62
<PAGE>

petition for the appointment of any such successor shall in no event relieve the
resigning Trustee from any obligations otherwise imposed on it under this
Agreement and the Related Agreements until such successor has in fact assumed
such appointment.

                           (b) If at any time Trustee shall cease to be eligible
                  in accordance with the provisions of Section 9.9 and shall
                  fail to resign after written request therefor by Servicer, or
                  if at any time Trustee shall be legally unable to act, or
                  shall be adjudged bankrupt or insolvent, or a receiver,
                  conservator or liquidator of Trustee or of its property shall
                  be appointed, or any public officer shall take charge or
                  control of Trustee or of its property or affairs for the
                  purpose of rehabilitation, conservation or liquidation, then
                  Servicer may remove Trustee. If Trustee is removed under the
                  authority of the immediately preceding sentence, Servicer
                  shall promptly appoint a successor trustee by written
                  instrument, in duplicate, one copy of which instrument shall
                  be delivered to Trustee so removed, the successor Trustee, the
                  Holders at their respective addresses of record and the Rating
                  Agencies.

                           (c) Any resignation or removal of Trustee and
                  appointment of a successor Trustee pursuant to any of the
                  provisions of this Section 9.10 shall not become effective
                  until acceptance of appointment by the successor Trustee
                  pursuant to Section 9.11.

                           (d) The respective obligations of Seller and Servicer
                  described in this Agreement shall survive the removal or
                  resignation of Trustee as provided in this Agreement.

                  Section 9.11 Successor Trustee. (a) Any successor Trustee
appointed pursuant to Section 9.10 shall execute, acknowledge, and deliver to
Servicer and to its predecessor Trustee an instrument accepting such appointment
under this Agreement, and thereupon the resignation or removal of the
predecessor Trustee shall become effective and such successor Trustee, without
any further act, deed or conveyance, shall become fully vested with all rights,
powers, duties, and obligations of its predecessor under this Agreement, with
like effect as if originally named as Trustee. The predecessor Trustee shall
deliver to the successor Trustee all documents and statements held by it under
this Agreement, and Servicer and the predecessor Trustee shall execute and
deliver such instruments and do such other things as may reasonably be required
for fully and certainly vesting and confirming in the successor Trustee all such
rights, powers, duties, and obligations.

                           (b) No successor Trustee shall accept appointment as
                  provided in this Section 9.11 unless at the time of such
                  acceptance such successor Trustee shall be eligible pursuant
                  to Section 9.9.

                           (c) Upon acceptance of appointment by a successor
                  Trustee pursuant to this Section 9.11, Servicer shall mail
                  notice of such acceptance by the


                                       63
<PAGE>


                  successor Trustee under this Agreement to all Holders at their
                  respective addresses of record and to the Rating Agencies. If
                  Servicer shall fail to mail such notice within 10 days after
                  acceptance of appointment by the successor Trustee, the
                  successor Trustee shall cause such notice to be mailed at the
                  expense of Servicer.

                           (d) No predecessor Trustee shall be liable for the
                  acts or omissions of any successor Trustee.

                  Section 9.12 Merger or Consolidation of or Assumption of
Obligations of Trustee. Any corporation or banking association which is eligible
to be a successor Trustee under Section 9.9 (a) into which Trustee may be merged
or consolidated, (b) that may result from any merger, conversion or
consolidation to which Trustee shall be a party, or (c) that may succeed by
purchase and assumption to the business of Trustee, where Trustee is not the
surviving entity, which corporation or banking association executes an agreement
of assumption to perform every obligation of Trustee under this Agreement, shall
be the successor of Trustee hereunder, 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. Trustee shall promptly notify Servicer
and each Rating Agency of any such merger, conversion, consolidation or purchase
and assumption where Trustee is not the surviving entity.

                  Section 9.13 Appointment of Co-Trustee or Separate Trustee.
(a) Notwithstanding any other provisions of this Agreement, at any time, for the
purpose of meeting any legal requirements of any jurisdiction in which any part
of the Trust Property or any Financed Vehicle may at the time be located,
Servicer and Trustee acting jointly shall have the power and shall execute and
deliver all instruments to appoint one or more Persons approved by Trustee to
act as co-trustee, jointly with Trustee, or separate trustee or separate
trustees, of all or any part of the Trust, and to vest in such Person, in such
capacity and for the benefit of the Holders, such title to the Trust, or any
part thereof, and, subject to the other provisions of this Section 9.13, such
powers, duties, obligations, rights, and trusts as Servicer and Trustee may
consider necessary or desirable. If Servicer shall not have joined in such
appointment within 15 days after the receipt by it of a request so to do, or in
case a Servicer Termination Event shall have occurred and be continuing, 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 9.9 and no notice to Holders of the
appointment of any co-trustee or separate trustee shall be required pursuant to
Section 9.11. Notwithstanding the appointment of a co-trustee or separate
trustee hereunder, Trustee shall not be relieved of any of its obligations under
this Agreement.

                           (b) 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 Trustee shall be conferred
                           upon and exercised or performed by


                                       64
<PAGE>


                           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 Trustee joining in such act),
                           except to the extent that under any law of any
                           jurisdiction in which any particular act or acts are
                           to be performed (whether as Trustee under this
                           Agreement or as successor to Servicer under this
                           Agreement), 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 Property
                           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 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.

                           (iii) Servicer and Trustee acting jointly 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
                  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 in
                  particular to the provisions of this Article. 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 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, Trustee. Each such instrument shall be filed
                  with Trustee and a copy thereof given to Servicer.

                           (d) Any separate trustee or co-trustee may, at any
                  time, appoint 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 Trustee, to the extent
                  permitted by law, without the appointment of a new or
                  successor trustee. Trustee shall promptly notify Servicer and
                  each Rating Agency of any appointment made pursuant to this
                  Section 9.13.

                  Section 9.14 Representations and Warranties of Trustee.
Trustee makes the following representations and warranties on which Seller,
Servicer, and Holders may rely:


                                       65
<PAGE>


                           (a) Organization and Good Standing. Trustee is a
                  __________________________ duly organized, validly existing,
                  and in good standing under the laws of ____________.

                           (b) Power and Authority. Trustee has full power,
                  authority and legal right to execute, deliver, and perform
                  this Agreement and the Related Agreements and has taken all
                  necessary action to authorize the execution, delivery, and
                  performance by it of this Agreement and the Related Agreements
                  to which it is a party.

                           (c) Enforceability. This Agreement and the Related
                  Agreements to which it is a party have been duly executed and
                  delivered by Trustee and this Agreement and such Related
                  Agreements constitute legal, valid and binding obligations of
                  Trustee enforceable against Trustee in accordance with their
                  respective terms, except as such enforceability may be limited
                  by applicable bankruptcy, insolvency, reorganization,
                  moratorium or other similar laws now or hereafter in effect
                  affecting the enforcement of creditors' rights generally and
                  except as such enforceability may be limited by equitable
                  limitations on the availability of specific remedies.

                           (d) No Consent Required. No approval, authorization,
                  consent, license or other order or action of, or filing or
                  registration with, any governmental authority, bureau or
                  agency is required in connection with the execution, delivery
                  or performance by Trustee of this Agreement, the Related
                  Agreements or the consummation of the transactions
                  contemplated hereby or thereby.

                           (e) No Violation. The execution, delivery and
                  performance by Trustee of this Agreement and the Related
                  Agreements and the consummation of the transactions
                  contemplated hereby and thereby will not conflict with, result
                  in any breach of the terms and provisions of, constitute (with
                  or without notice or lapse of time) a default under, or result
                  in the creation or disposition of any Lien upon any of its
                  properties pursuant to the terms of, (i) the articles of
                  association or by-laws of Trustee, (ii) any indenture,
                  contract, lease, mortgage, deed of trust or other instrument
                  or agreement to which Trustee is a party or by which Trustee
                  is bound or to which any of its properties are subject, or
                  (iii) any law, order, rule or regulation applicable to Trustee
                  or its properties of any federal or state regulatory body, any
                  court, administrative agency or other governmental
                  instrumentality having jurisdiction over Trustee or any of its
                  properties.

                  Section 9.15 Reports by Trustee. Trustee shall provide to any
Holder or Certificate Owner who so requests in writing (addressed to the
Corporate Trust Office) a copy of any Servicer's Report, the annual statement
described in Section 3.10, and the annual accountant's examination described in
Section 3.11. Trustee may require any Holder or

                                       66
<PAGE>


Certificate Owner requesting such report to pay a reasonable sum to cover the
cost of Trustee's complying with such request.

                  Section 9.16 Tax Returns. Servicer shall prepare or shall
cause to be prepared any tax returns on Form 1065 (or other applicable form)
required to be filed by the Trust and shall remit such returns to Trustee for
signature at least five days before such returns are due to be filed. Trustee,
upon request, will furnish Servicer with all such information actually known to
an Authorized Officer of Trustee as may be reasonably required in connection
with the preparation of all tax returns of the Trust, and shall, upon request,
execute such returns. Servicer shall prepare the tax returns of the Trust in
accordance with the Code and any regulations (including, to the extent
applicable by their terms, proposed regulations) thereunder.

                  Section 9.17 Trustee May Enforce Claims Without Possession of
Certificates. All rights of action and claims under this Agreement or the
Certificates may be prosecuted and enforced by Trustee without the possession of
any of the Certificates or the production thereof in any proceeding relating
thereto, and any such proceeding instituted by Trustee shall be brought in its
own name as trustee. Any recovery of judgment shall, after provision for the
payment of the reasonable compensation, expenses, disbursements and advances of
Trustee, its agents and counsel, be for the ratable benefit of the Holders in
respect of which such judgment has been obtained.

                                   ARTICLE X

                                  TERMINATION.

                  Section 10.1 Termination of the Trust. (a) The Trust, and the
respective obligations and responsibilities of Seller, Servicer and Trustee
hereunder, shall terminate (except as otherwise expressly provided herein) upon
the earliest of: (i) the Distribution Date next succeeding the purchase by
Servicer at its option, pursuant to Section 10.2, of the Receivables (other than
Defaulted Receivables) remaining in the Trust, (ii) the payment to Holders of
all amounts required to be paid to them pursuant to this Agreement or (iii) the
Distribution Date next succeeding the month which is six months after the
maturity or the liquidation of the last Receivable held in the Trust and the
disposition of any amounts received upon liquidation of any property remaining
in the Trust; provided that in no event shall the Trust created by this
Agreement continue beyond the expiration of 21 years from the death of the last
survivor of the descendants living on the date of this Agreement of Rose Kennedy
of the Commonwealth of Massachusetts. Servicer shall promptly notify Trustee of
any prospective termination pursuant to this Section 10.1.

                           (b) Notice of any termination, specifying the
                  Distribution Date upon which the Holders may surrender the
                  Certificates to Trustee for payment of the final distribution
                  and cancellation, shall be given promptly by Trustee by letter
                  to Holders of record and the Rating Agencies mailed not
                  earlier than the 15th day and not later than the 25th day of
                  the month next preceding the specified


                                       67
<PAGE>


                  Distribution Date stating the amount of any such final payment
                  and that the Record Date otherwise applicable to such
                  Distribution Date is not applicable, payments being made only
                  upon presentation and surrender of the Certificates at the
                  office of Trustee therein specified. Upon presentation and
                  surrender of the Certificates, Trustee shall cause to be
                  distributed to Holders amounts distributable on such
                  Distribution Date pursuant to Section 4.5. Amounts remaining
                  in the Trust after distribution, or after setting aside all
                  funds required for distribution, to the Holders shall be
                  distributed to the Transferor.

                           (c) In the event that all of the Holders shall not
                  surrender their Certificates for cancellation within six
                  months after the date specified in the above-mentioned written
                  notice, Trustee shall give a second written notice to the
                  remaining Holders to surrender their Certificates for
                  cancellation and receive the final distribution with respect
                  thereto. Trustee shall after giving such notice to deliver or
                  cause to be delivered to Servicer the Certificate Register. If
                  within one year after the second notice all the Certificates
                  shall not have been surrendered for cancellation, Servicer may
                  take appropriate steps, or may appoint an agent to take
                  appropriate steps, to contact the remaining Holders concerning
                  surrender of their Certificates, and the cost thereof shall be
                  paid out of the funds and other assets that shall remain
                  subject to this Agreement. Any funds remaining in the Trust
                  after exhaustion of such remedies shall be distributed by
                  Trustee to the Transferor.

                  Section 10.2 Optional Purchase of All Receivables. If the Pool
Factor shall be .1000000 or less as of the last day of any Collection Period,
Servicer shall have the option to purchase the remaining Trust Property on any
Distribution Date occurring in a subsequent Collection Period. To exercise such
option, Servicer shall deposit the aggregate Purchase Amount for the remaining
Receivables (other than Defaulted Receivables) into the Collection Account on
the Deposit Date occurring in the month in which such repurchase is to be
effected. The payment shall be made in the manner specified in Section 4.4, and
shall be distributed pursuant to Section 4.5. Upon such payment Servicer shall
succeed to and own all interests in and to the Trust Property (subject to the
rights of the Holders to receive a final distribution on the related
Distribution Date).

                                   ARTICLE XI

                            MISCELLANEOUS PROVISIONS.

                  Section 11.1 Amendment. (a) This Agreement may be amended by
Seller, Servicer and Trustee, without the consent of any of the Holders, for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions of this Agreement or modifying in any manner the rights of the
Holders; provided that such action shall not, as evidenced by an Opinion of
Counsel to Seller delivered to Trustee, materially and adversely affect the
interests of any Holder.


                                       68
<PAGE>


                           (b) [This Agreement may be amended by Seller,
                  Servicer and Trustee without the consent of any of the Holders
                  to add, modify or eliminate such provisions as may be
                  necessary or advisable in order to enable (i) the transfer to
                  the Trust of all or any portion of the Receivables to be
                  derecognized under generally accepted accounting principles
                  ("GAAP") by Seller to the Trust, (ii) the Trust to avoid
                  becoming a member of Seller's consolidated group under GAAP;
                  or (iii) the Seller, the Transferor or any of their Affiliates
                  to otherwise comply with or obtain more favorable treatment
                  under any law or regulation or any accounting rule or
                  principle; it being a condition to any such amendment that
                  each Rating Agency will have notified the Seller, the Servicer
                  and the Trustee in writing that the amendment will not result
                  in a reduction or withdrawal of the rating of any outstanding
                  Certificates with respect to which it is a Rating Agency.]

                           (c) This Agreement may also be amended from time to
                  time by Seller, Servicer and Trustee, with the consent of the
                  Majority Holders, 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 Holders; provided that no such amendment shall (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 shall be required to be made on any
                  Certificate without the consent of all adversely affected
                  Holders, (ii) reduce the percentage of the aggregate
                  outstanding principal balance of the Certificates, the Holders
                  of which are required to consent to any such amendment,
                  without the consent of all Holders, (iii) materially and
                  adversely affect the interests of either the Class A Holders
                  or the Class B Holders without the consent of the Holders of
                  Class A Certificates or Class B Certificates, as the case may
                  be, evidencing not less than a majority of the aggregate
                  outstanding principal balance of the Class A Certificates or
                  the Class B Certificates, as the case may be, or (iv) cause
                  either Rating Agency to downgrade or withdraw its rating of
                  the Class A Certificates or the Class B Certificates without
                  the consent of Holders of Class A Certificates or Class B
                  Certificates, as the case may be, evidencing more than 66 2/3%
                  of the aggregate outstanding principal balance of the Class A
                  Certificates or the Class B Certificates, as the case may be.
                  Promptly after the execution of any such amendment or consent,
                  Trustee shall furnish written notification of the substance of
                  such amendment or consent to each Holder.

                           (d) It shall not be necessary for the consent of
                  Holders 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
                  of evidencing the authorization of the execution thereof by
                  Holders shall be subject to such reasonable requirements as
                  Trustee may prescribe.


                                       69
<PAGE>


                           (e) Notice of any amendment of this Agreement shall
                  be sent by Servicer to each Rating Agency, at such address as
                  such Rating Agency may from time to time specify in writing.

                           (f) In connection with any amendment pursuant to this
                  Section 11.1 Trustee shall be entitled to receive an Opinion
                  of Counsel to the effect that such amendment is authorized or
                  permitted by the Agreement.

                  Section 11.2 Protection of Title to Trust Property. (a)
Servicer 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 Holders and Trustee under this Agreement in the Trust Property
and in the proceeds thereof. Servicer shall deliver (or cause to be delivered)
to Trustee file-stamped copies of, or filing receipts for, any document filed as
provided above, as soon as available following such filing. If Servicer fails to
perform its obligations under this subsection, Trustee may (but shall not be
obligated to) do so, at the expense of Servicer.

                           (b) Neither Seller nor 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 Servicer in accordance with
                  subsection (a) misleading within the meaning of the UCC,
                  unless it shall have given Trustee at least 60 days' prior
                  written notice thereof and shall have promptly filed
                  appropriate amendments to all previously filed financing
                  statements or continuation statements.

                           (c) Seller and Servicer shall give Trustee at least
                  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 UCC would require the filing
                  of any amendment of any previously filed financing or
                  continuation statement or of any new financing statement.
                  Seller and 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) 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 in respect of such
                  Receivable.

                           (e) Servicer shall maintain its computer systems so
                  that, from and after the time of sale under this Agreement of
                  the Receivables to Trustee, Servicer's master computer records
                  (including archives) that shall refer to a Receivable




                                       70
<PAGE>

                  indicate clearly that such Receivable is owned by the Trust.
                  Indication of the Trust's ownership of a Receivable shall be
                  deleted from or modified on Servicer's computer systems when,
                  and only when, the Receivable shall be paid or shall become a
                  Purchased Receivable.

                           (f) If at any time Seller, the Transferor or Servicer
                  shall propose to sell, grant a security interest in or
                  otherwise transfer any interest in motor vehicle loans and/or
                  retail installment sales contracts to any prospective
                  purchaser, lender or other transferee, Seller, Transferor
                  Servicer, as the case may be, shall give to such prospective
                  purchaser, lender or other transferee computer tapes, records
                  or printouts (including any restored from 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.

                           (g) Upon request, Servicer, at its expense, shall
                  furnish to Trustee, within thirty days, a list of all
                  Receivables then held as part of the Trust, together with a
                  reconciliation of such list to each Schedule of Receivables
                  and to each of Servicer's Reports furnished pursuant to
                  Section 3.9 indicating removal of Receivables from the Trust.

                           (h) Servicer shall deliver to Trustee upon the
                  Closing Date, and upon the execution and delivery of each
                  amendment, if any, of this Agreement an Opinion of Counsel to
                  Servicer either (i) stating that, in the opinion of such
                  counsel, no filings or other action, other than the filings
                  required in the appropriate filing offices as described in
                  such opinion, are necessary to perfect and maintain (A) the
                  security interest of Trustee in the Financed Vehicles, subject
                  to the exceptions stated therein, and (B) the interest of
                  Trustee in the Receivables and the proceeds thereof against
                  third parties, subject to the exceptions stated therein, and
                  reciting the details of such filings or referring to prior
                  Opinions of Counsel in which such details are given, or (ii)
                  stating that, in the opinion of such counsel, no such action
                  shall be necessary to perfect or complete the perfected status
                  of such interest.

                           (i) Servicer shall permit Trustee and its agents, at
                  the expense of Trustee (except after a Servicer Termination
                  Event, in which case such cost will be at the expense of
                  Servicer), at any time to inspect, audit and make copies of
                  and abstracts from Servicer's records regarding any
                  Receivables then or previously included in the Trust.

                  Section 11.3 Limitation on Rights of Holders. (a) The death or
incapacity of any Holder shall not operate to terminate this Agreement or the
Trust, or entitle the Holder's legal representatives or heirs to claim an
accounting or to take any action or commence any proceeding in any court for a
partition or winding up of the Trust, or otherwise affect the rights,
obligations and liabilities of the parties to this Agreement or any of them.


                                       71
<PAGE>


                           (b) No Holder shall have any right to vote (except as
                  expressly provided herein) or in any manner otherwise control
                  the operation and management of the Trust or the obligations
                  of the parties to this Agreement, nor shall anything set forth
                  in this Agreement, or contained in the terms of the
                  Certificates, be construed so as to constitute the Holders as
                  partners or members of an association; nor shall any Holder be
                  under any liability to any third party by reason of any action
                  taken pursuant to any provision of this Agreement.

                           (c) No Holder shall have any right by virtue or by
                  availing itself of any provisions of this Agreement to
                  institute any suit, action or proceeding in equity or at law
                  upon or under or with respect to this Agreement, unless such
                  Holder previously shall have given to Trustee a written notice
                  of default and of the continuance thereof, as hereinbefore
                  provided, and unless, with respect to the Class A
                  Certificates, Class A Holders evidencing not less than a
                  majority of the aggregate outstanding principal balance of the
                  Class A Certificates or, with respect to the Class B
                  Certificates, Class B Holders evidencing not less than a
                  majority of the aggregate outstanding principal balance of the
                  Class B Certificates, shall have made written request upon
                  Trustee to institute such action, suit or proceeding in its
                  own name as Trustee under the Agreement and shall have offered
                  to Trustee such reasonable indemnity as it may require against
                  the costs, expenses and liabilities to be incurred therein or
                  thereby, and Trustee, for _ days after its receipt of such
                  notice, request and offer of indemnity satisfactory to it,
                  shall have neglected or refused to institute any such action,
                  suit or proceeding; no one or more Holders of Certificates
                  shall have any right in any manner whatever by virtue or by
                  availing itself or themselves of any provisions of this
                  Agreement to affect, disturb or prejudice the rights of the
                  Holders of any other of the Certificates, or to obtain or seek
                  to obtain priority over or preference to any other such Holder
                  or to enforce any right under this Agreement, except in the
                  manner provided in this Agreement and for the equal, ratable
                  and common benefit of all Class A Holders or Class B Holders,
                  as the case may be. For the protection and enforcement of the
                  provisions of this Section 11.3, each Holder and Trustee shall
                  be entitled to such relief as can be given either at law or in
                  equity.

                  Section 11.4 Governing Law. THIS AGREEMENT SHALL BE CONSTRUED
IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS
CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS; EXCEPT THAT
THE GRANT OF A SECURITY INTEREST IN THE RESERVE ACCOUNT PROPERTY AND THE
PERFECTION, EFFECT OF PERFECTION, AND PRIORITY OF SUCH SECURITY INTEREST SHALL
BE GOVERNED BY THE LAWS OF THE STATE OF ______________.

                  Section 11.5 Notices. All demands, notices, and communications
under this Agreement shall be in writing, personally delivered, or sent by
telecopier, overnight mail or


                                       72
<PAGE>

mailed by certified mail, return receipt requested, and shall be deemed to have
been duly given upon receipt (a) in the case of Seller to _____________,
Attention: _______________; (b) in the case of Servicer, to _______________,
Attention: ______________; (c) in the case of Trustee, at the Corporate Trust
Office, facsimile number: ______________; (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, facsimile number: (212) 553-3850];
(e) in the case of [Standard & Poor's, at the following address: Standard &
Poor's Ratings Services, a division of The McGraw-Hill Companies, Inc., 25
Broadway, 20th Floor, New York, New York 10004, Attention: Asset Backed
Surveillance Department, facsimile number: (212) 208-0030]; and (f) in the case
of Fitch, to __________________. Any notice required or permitted to be mailed
to a Holder shall be given by first class mail, postage prepaid, at the address
of record of such Holder. Any notice so mailed within the time prescribed in
this Agreement shall be conclusively presumed to have been duly given, whether
or not the Holder shall receive such notice.

                  Section 11.6 Severability of Provisions. If any one or more of
the covenants, provisions or terms of this Agreement shall be for any reason
whatsoever held invalid, then such covenants, provisions or terms shall be
deemed severable from the remaining covenants, provisions or terms of this
Agreement, and shall in no way affect the validity or enforceability of the
other provisions of this Agreement or of the Certificates or the rights of the
Holders thereof.

                  Section 11.7 Assignment. Notwithstanding anything to the
contrary contained herein, except as provided in Section 2.5, 3.1, 6.3 and 7.3,
this Agreement may not be assigned by Seller or Servicer. This Agreement may not
be assigned by Trustee except as provided by Sections 9.10 through 9.13.

                  Section 11.8 Certificates Nonassessable and Fully Paid. The
interests represented by the Certificates shall be nonassessable for any losses
or expenses of the Trust or for any reason whatsoever, and, upon authentication
thereof by Trustee pursuant to Section 5.1, each Certificate shall be deemed
fully paid.

                  Section 11.9 Intention of Parties. (a) The execution and
delivery of this Agreement shall constitute an acknowledgment by Seller and
Trustee, on behalf of the Holders, that it is intended that the assignment and
transfer herein contemplated constitute a sale and assignment outright, and not
for security, of the Receivables and the other Trust Property, conveying good
title thereto free and clear of any liens, from Seller to the Trust, and that
the Receivables and the other Trust Property shall not be a part of Seller's
estate in the event of the insolvency, receivership, conservatorship or the
occurrence of another similar event, of, or with respect to, Seller. In the
event that such conveyance is determined to be made as security for a loan made
by the Trust or the Holders to the Seller, the parties intend that Seller shall
have granted to Trustee a security interest in all of Seller's right, title and
interest in and to the Trust Property conveyed to the Trust pursuant to Section
2.1, and that this Agreement shall constitute a security agreement under
applicable law.

                                       73
<PAGE>


                           (b) The execution and delivery of this Agreement
                  shall constitute an acknowledgment by Seller and Trustee on
                  behalf of the Holders that they intend that the Trust be
                  classified (for Federal tax purposes) as a grantor trust under
                  Subpart E, Part I of Subchapter J of the Internal Revenue Code
                  of which the Holders are owners, rather than as an association
                  taxable as a corporation. The powers granted and obligations
                  undertaken in this Agreement shall be construed so as to
                  further such intent.

                  Section 11.10 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 11.11 Further Assurances. Seller and 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 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 UCC of any applicable
jurisdiction.

                  Section 11.12 No Waiver; Cumulative Remedies. No failure to
exercise and no delay in exercising, on the part of the Trustee or the Holders,
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.


                                       74
<PAGE>


                  IN WITNESS WHEREOF, the parties have caused this Agreement to
be duly executed by their respective officers thereunto duly authorized as of
the day and year first above written.

                                       VOLKSWAGEN PUBLIC AUTO LOAN
                                       SECURITIZATION, LLC


                                       By:
                                          -------------------------------------
                                          Name:
                                               --------------------------------
                                          Title:
                                                -------------------------------


                                       VW CREDIT, INC., Servicer
                                       By:
                                          -------------------------------------
                                          Name:
                                               --------------------------------
                                          Title:
                                                -------------------------------


                                                                     , Trustee
                                       ------------------------------
                                       By:
                                          -------------------------------------
                                          Name:
                                               --------------------------------
                                          Title:
                                                -------------------------------


<PAGE>


                                   SCHEDULE A

                          LOCATION OF RECEIVABLE FILES


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



<PAGE>


                           FORM OF CLASS A CERTIFICATE

                                                                       EXHIBIT A

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

                    _____% ASSET BACKED CERTIFICATE, CLASS A

Evidencing a fractional undivided interest in the Trust, as defined below, the
property of which includes a pool of fixed rate simple interest retail motor
vehicle loans and/or retail installment sales contracts (the "Receivables")
secured by the new and used automobiles and light duty trucks financed thereby
(the "Financed Vehicles") and sold to the Trust by VOLKSWAGEN PUBLIC AUTO LOAN
SECURITIZATION, LLC.

THIS CERTIFICATE REPRESENTS A FRACTIONAL UNDIVIDED INTEREST IN THE TRUST AND
DOES NOT REPRESENT AN INTEREST IN OR OBLIGATION OF
_____________________________. THIS CERTIFICATE AND THE RECEIVABLES ARE NOT
DEPOSITS AND ARE NOT INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE
CORPORATION OR ANY OTHER GOVERNMENTAL AGENCY.

UNLESS THIS CERTIFICATE 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 CERTIFICATE
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.

NUMBER                                                      CUSIP
                                                                  -------------


--------------------------------------------------------------------------------
                                                     Original Certificate Amount


<PAGE>


                  THIS CERTIFIES THAT ___________________ is the registered
owner of a ______________ dollars, nonassessable, fully paid, fractional
undivided interest in Volkswagen Auto Loan Enhanced Trust 200_-_ (the "Trust")
formed pursuant to a Pooling and Servicing Agreement dated as of ___________,
200_ (the "Agreement") among Volkswagen Public Auto Loan Securitization, LLC, a
Delaware limited liability company (the "Seller"), VW Credit, Inc. (the
"Servicer") and _____________, a _______________, as trustee (the "Trustee").

                  To the extent not otherwise defined herein, the capitalized
terms used herein have the meanings assigned to them in the Agreement. This
Certificate is one of the duly authorized Certificates designated as "_____%
Asset Backed Certificates, Class A" (herein called the "Class A Certificates").
Also issued under the Agreement are Certificates designated as "_____% Asset
Backed Certificates, Class B" (the "Class B Certificates"). The Class A
Certificates and the Class B Certificates are hereinafter collectively called
the "Certificates." This Certificate is issued under and is subject to the
terms, provisions, and conditions of the Agreement, to which the Holder of this
Certificate by virtue of the acceptance hereof assents and by which such Holder
is bound. The Trust Property includes (as more fully described in the Agreement)
a pool of Receivables, certain monies received under the Receivables after
___________ __, 200_ (the "Cutoff Date"), security interests in the Financed
Vehicles, and proceeds of the foregoing.

                  Subject to the terms and conditions of the Agreement
(including the availability of funds for distributions) and until the
obligations created by the Agreement shall have terminated in accordance
therewith, there will be distributed, but only from funds on deposit in the
Class A Distribution Account, on the _th day of each month or, if such _th day
is not a Business Day, the next succeeding Business Day (each such date, a
"Distribution Date"), commencing _________ __, 200_, to the Person in whose name
this Certificate is registered at the close of business on the last day of the
preceding Collection Period (the "Record Date"), such Holder's fractional
undivided interest in the amounts to be distributed to Class A Holders pursuant
to the Agreement on such Distribution Date.

                  Distributions on this Certificate will be made by Trustee by
check mailed to the Holder of record at its address as it appears in the
Certificate Register without the presentation or surrender of this Certificate
or the making of any notation hereon, except that with respect to a Certificate
registered in the name of a Clearing Agency or its nominee, distributions will
be made by wire transfer of immediately available funds. Except as otherwise
provided in the Agreement and notwithstanding the above, the final distribution
on this Certificate will be made after due notice by Trustee of the pendency of
such distribution and only upon presentation and surrender of this Certificate
at the office or agency maintained for that purpose by Trustee.

                  This Certificate does not purport to summarize the Agreement
and reference is hereby made to the Agreement for information with respect to
the rights, benefits, obligations and duties evidenced thereby.

<PAGE>


                  Unless the certificate of authentication hereon shall have
been executed by an authorized officer of Trustee, by manual signature, this
Certificate shall not entitle the holder hereof to any benefit under the
Agreement or be valid for any purpose.

                  Each Holder, by its acceptance of a Certificate or a
beneficial interest in a Certificate, acknowledges and agrees that they intend
that the Trust be classified (for Federal tax purposes) as a grantor trust under
Subpart E, Part I of Subchapter J of the Internal Revenue Code of which the
Holders are owners, rather than as an association taxable as a corporation.

                  IN WITNESS WHEREOF, Trustee, on behalf of the Trust, and not
in its individual capacity, has caused this Certificate to be duly executed.

                                     VOLKSWAGEN AUTO LOAN ENHANCED TRUST 200_-_


                                     By:                                      ,
                                        --------------------------------------
                                     as Trustee


                                     By:
                                        ---------------------------------------
                                     Authorized Officer


                                     DATED:

                                     [SEAL]

                                     ATTEST:

                                     Authorized Officer


Trustee's Certificate of Authentication:

                  This is one of the Class A Certificates referred to in the
within-mentioned Agreement.

                                                                              ,
                                     -----------------------------------------
                                        as Trustee


                                     By:
                                        ---------------------------------------
                                        Authorized Officer


<PAGE>


                           FORM OF CLASS B CERTIFICATE

                                                                       EXHIBIT B

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

                    _____% ASSET BACKED CERTIFICATE, CLASS B

Evidencing a fractional undivided interest in the Trust, as defined below, the
property of which includes a pool of fixed rate simple interest retail motor
vehicle loans and/or retail installment sales contracts (the "Receivables")
secured by the new and used automobiles and light duty trucks financed thereby
(the "Financed Vehicles") and sold to the Trust by Volkswagen Public Auto Loan
Securitization, LLC.

THIS CERTIFICATE REPRESENTS A FRACTIONAL UNDIVIDED INTEREST IN THE TRUST AND
DOES NOT REPRESENT AN INTEREST IN OR OBLIGATION OF _________________________
THIS CERTIFICATE AND THE RECEIVABLES ARE NOT DEPOSITS AND ARE NOT INSURED OR
GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER
GOVERNMENTAL AGENCY.

UNLESS THIS CERTIFICATE 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 CERTIFICATE
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.

NUMBER                                                      CUSIP
                                                                  -------------


--------------------------------------------------------------------------------
                                                     Original Certificate Amount



<PAGE>


                  THIS CERTIFIES THAT ________________ is the registered owner
of a _________________ dollars, nonassessable, fully paid, fractional undivided
interest in the Volkswagen Auto Loan Enhanced Trust 200_-_ (the "Trust") formed
pursuant to a Pooling and Servicing Agreement dated as of ________ __, 200_ (the
"Agreement") among Volkswagen Public Auto Loan Securitization, LLC, a Delaware
limited liability company (the "Seller"), VW Credit, Inc. (the "Servicer") and
_____________, a _____________, as trustee (the "Trustee").

                  To the extent not otherwise defined herein, the capitalized
terms used herein have the meanings assigned to them in the Agreement. This
Certificate is one of the duly authorized Certificates designated as "_____%
Asset Backed Certificates, Class B" (herein called the "Class B Certificates").
Also issued under the Agreement are Certificates designated as "_____% Asset
Backed Certificates, Class A" (the "Class A Certificates"). The Class A
Certificates and the Class B Certificates are hereinafter collectively called
the "Certificates." This Certificate is issued under and is subject to the
terms, provisions, and conditions of the Agreement, to which the Holder of this
Certificate by virtue of the acceptance hereof assents and by which such Holder
is bound. The Trust Property includes (as more fully described in the Agreement)
a pool of Receivables, certain monies received under the Receivables after
________ __, 200_ (the "Cutoff Date"), security interests in the Financed
Vehicles, and proceeds of the foregoing. The rights of the Holder of the Class B
Certificates are subordinated to the rights of the Holders of the Class A
Certificates to the extent set forth in the Agreement.

                  Subject to the terms and conditions of the Agreement
(including the availability of funds for distributions and the subordination of
the Class B Certificates) and until the obligations created by the Agreement
shall have terminated in accordance therewith, there will be distributed, but
only from funds on deposit in the Class B Distribution Account, on the _th day
of each month or, if such _th day is not a Business Day, the next succeeding
Business Day (each such date, a "Distribution Date"), commencing _______ _,
200_, to the Person in whose name this Certificate is registered at the close of
business on the last day of the preceding Collection Period (the "Record Date"),
such Holder's fractional undivided interest in the amounts to be distributed to
Class B Holders pursuant to the Agreement on such Distribution Date.

                  Distributions on this Certificate will be made by Trustee by
check mailed to the Holder of record at its address as it appears in the
Certificate Register without the presentation or surrender of this Certificate
or the making of any notation hereon, except that with respect to a Certificate
registered in the name of a Clearing Agency or its nominee, distributions will
be made by wire transfer of immediately available funds. Except as otherwise
provided in the Agreement and notwithstanding the above, the final distribution
on this Certificate will be made after due notice by Trustee of the pendency of
such distribution and only upon presentation and surrender of this Certificate
at the office or agency maintained for that purpose by Trustee.

                  This Certificate does not purport to summarize the Agreement
and reference is hereby made to the Agreement for information with respect to
the rights, benefits, obligations and duties evidenced thereby.

<PAGE>


                  Unless the certificate of authentication hereon shall have
been executed by an authorized officer of Trustee, by manual signature, this
Certificate shall not entitle the holder hereof to any benefit under the
Agreement or be valid for any purpose.

                  Each Holder, by its acceptance of a Certificate or a
beneficial interest in a Certificate, acknowledges and agrees that they intend
that the Trust be classified (for Federal tax purposes) as a grantor trust under
Subpart E, Part I of Subchapter J of the Internal Revenue Code of which the
Holders are owners, rather than as an association taxable as a corporation.

                  IN WITNESS WHEREOF, Trustee, on behalf of the Trust, and not
in its individual capacity, has caused this Certificate to be duly executed.

                                     VOLKSWAGEN AUTO LOAN ENHANCED TRUST 200_-_


                                     By:                           , as Trustee
                                        ---------------------------

                                     By:
                                        ---------------------------------------
                                        Authorized officer


                                     DATED:

                                     [SEAL]

                                     ATTEST:

                                     Authorized Officer


Trustee's Certificate of Authentication:

                  This is one of the Class B Certificates referred to in the
within-mentioned Agreement.

                                                                   , as Trustee
-------------------------------------------------------------------


                                     By:
                                        ---------------------------------------
                                        Authorized Officer


<PAGE>

                                                                       EXHIBIT C

                            Form of Servicer's Report