<PAGE>

                                                                     EXHIBIT 4.2



                                                                [Execution Copy]



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

                      AMENDED AND RESTATED TRUST AGREEMENT


                                     between


                     LONG BEACH ACCEPTANCE RECEIVABLES CORP.


                                       and


                            WILMINGTON TRUST COMPANY
                                  Owner Trustee


                            Dated as of March 1, 2004


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

<PAGE>


                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                              Page
                                                                                                              ----
<S>                                                                                                           <C>


Article I. Definitions.........................................................................................1

     SECTION 1.1.          Capitalized Terms...................................................................1
     SECTION 1.2.          Other Definitional Provisions.......................................................3

Article II. Organization.......................................................................................3

     SECTION 2.1.          Name................................................................................3
     SECTION 2.2.          Office..............................................................................3
     SECTION 2.3.          Purposes and Powers.................................................................4
     SECTION 2.4.          Appointment of Owner Trustee........................................................7
     SECTION 2.5.          Initial Capital Contribution to the Trust...........................................7
     SECTION 2.6.          Declaration of Trust................................................................7
     SECTION 2.7.          Title to Owner Trust Estate.........................................................8
     SECTION 2.8.          Situs of Trust......................................................................8
     SECTION 2.9.          Representations and Warranties of the Transferor....................................8
     SECTION 2.10.         Covenants of the Certificateholders................................................10
     SECTION 2.11.         Federal Income Tax Treatment of the Trust..........................................11
     SECTION 2.12.         Derivatives Contracts..............................................................14

Article III. Certificates and Transfer of Interest............................................................15

     SECTION 3.1.          Initial Ownership..................................................................15
     SECTION 3.2.          The Certificates...................................................................15
     SECTION 3.3.          Authentication of Certificates.....................................................15
     SECTION 3.4.          Registration of Certificates.......................................................16
     SECTION 3.5.          Mutilated, Destroyed, Lost or Stolen Certificates..................................17
     SECTION 3.6.          Persons Deemed Certificateholders..................................................18
     SECTION 3.7.          Transfer of Certificates...........................................................18
     SECTION 3.8.          Disposition In Whole But Not In Part...............................................20

Article IV. Voting Rights and Other Actions...................................................................20

     SECTION 4.1.          Prior Notice to Certificateholders with Respect to Certain Matters.................20
     SECTION 4.2.          Action by Certificateholders with Respect to Certain Matters.......................20
     SECTION 4.3.          Restrictions on Certificateholders' Power..........................................21
     SECTION 4.4.          Rights of Note Insurer.............................................................21

Article V. Authority and Duties of Owner Trustee..............................................................22

     SECTION 5.1.          General Authority..................................................................22
     SECTION 5.2.          General Duties.....................................................................22
     SECTION 5.3.          Action upon Instruction............................................................23
     SECTION 5.4.          No Duties Except as Specified in this Agreement or in Instructions.................24
</TABLE>

                                       i
<PAGE>

<TABLE>
<CAPTION>
                                                                                                              Page
                                                                                                              ----
<S>                                                                                                           <C>

     SECTION 5.5.          No Action Except under Specified Documents or Instructions.........................24
     SECTION 5.6.          Restrictions.......................................................................24

Article VI. Concerning the Owner Trustee......................................................................24

     SECTION 6.1.          Acceptance of Trusts and Duties....................................................24
     SECTION 6.2.          Furnishing of Documents............................................................26
     SECTION 6.3.          Representations and Warranties.....................................................26
     SECTION 6.4.          Reliance; Advice of Counsel........................................................27
     SECTION 6.5.          Not Acting in Individual Capacity..................................................28
     SECTION 6.6.          Owner Trustee Not Liable for Certificates or Receivables...........................28
     SECTION 6.7.          Owner Trustee May Own Notes........................................................28
     SECTION 6.8.          Payments from Owner Trust Estate...................................................28
     SECTION 6.9.          Doing Business in Other Jurisdictions..............................................29

Article VII. Compensation of Owner Trustee....................................................................29

     SECTION 7.1.          Owner Trustee's Fees and Expenses..................................................29
     SECTION 7.2.          Indemnification....................................................................29
     SECTION 7.3.          Payments to the Owner Trustee......................................................29
     SECTION 7.4.          Non-recourse Obligations...........................................................30

Article VIII. Termination of Trust Agreement..................................................................30

     SECTION 8.1.          Termination of Trust Agreement.....................................................30

Article IX. Successor Owner Trustees and Additional Owner Trustees............................................31

     SECTION 9.1.          Eligibility Requirements for Owner Trustee.........................................31
     SECTION 9.2.          Resignation or Removal of Owner Trustee............................................31
     SECTION 9.3.          Successor Owner Trustee............................................................32
     SECTION 9.4.          Merger or Consolidation of Owner Trustee...........................................33
     SECTION 9.5.          Appointment of Co-Indenture Trustee or Separate Indenture Trustee..................33

Article X. Miscellaneous......................................................................................34

     SECTION 10.1.         Supplements and Amendments.........................................................34
     SECTION 10.2.         No Legal Title to Owner Trust Estate in Certificateholders.........................36
     SECTION 10.3.         Limitations on Rights of Others....................................................36
     SECTION 10.4.         Notices............................................................................36
     SECTION 10.5.         Severability.......................................................................37
     SECTION 10.6.         Separate Counterparts..............................................................38
     SECTION 10.7.         Assignments........................................................................38
     SECTION 10.8.         No Recourse........................................................................38
     SECTION 10.9.         Headings...........................................................................38
     SECTION 10.10.        GOVERNING LAW......................................................................38
</TABLE>

                                       ii
<PAGE>

<TABLE>
<CAPTION>
                                                                                                              Page
                                                                                                              ----
<S>                                                                                                           <C>

     SECTION 10.11.        Servicer...........................................................................38
     SECTION 10.12.        Limitation on Liability............................................................39
     SECTION 10.13.        No Petition........................................................................39
     SECTION 10.14.        Bankruptcy Matters.................................................................39
     SECTION 10.15.        Effect of Policy Expiration Date...................................................39
</TABLE>


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

EXHIBITS

Exhibit A            -     Form of Certificate of Trust

Exhibit B-1          -     Form of Class R Certificate

EXHIBIT B-2          -     Form of Class C Certificate

Exhibit C            -     Form of Transferee's Certificate for Qualified Institutional Buyers

Exhibit D            -     Form of Transferee's Certificate for Institutional Accredited Investors

Exhibit E            -     Form of Transferor's Certificate

Exhibit F            -     Form of ERISA Certificate

Exhibit G            -     Form of Flow Through Entity Certificate
</TABLE>

                                      iii
<PAGE>

                  AMENDED AND RESTATED TRUST AGREEMENT dated as of March 1, 2004
between LONG BEACH ACCEPTANCE RECEIVABLES CORP., a Delaware corporation (the
"Transferor"), and Wilmington Trust Company, a Delaware banking corporation,
acting hereunder not in its individual capacity but solely as Owner Trustee (in
such capacity, the "Owner Trustee").

                  WHEREAS, the Transferor and the Owner Trustee have entered
into a Trust Agreement dated as of February 1, 2004 (the "Original Trust
Agreement"); and

                  WHEREAS, the Transferor and the Owner Trustee wish to amend
and restate the Original Trust Agreement by entering into this Agreement.

                  NOW THEREFORE, in consideration of the covenants and
agreements contained herein, the parties hereto agree as follows:

                                   ARTICLE I.

                                   Definitions

                  SECTION 1.1.      Capitalized Terms. For all purposes of this
Agreement, the following terms shall have the meanings set forth below, terms
defined in the singular shall include the plural:

                  "Agreement" shall mean this Amended and Restated Trust
Agreement, as the same may be further amended and supplemented from time to
time.

                  "Certificate" shall mean each of the Class C Certificate and
the Class R Certificate.

                  "Certificate of Trust" shall mean the Certificate of Trust in
the form of Exhibit A to be filed for the Trust pursuant to Section 3810(a) of
the Statutory Trust Act.

                  "Certificate Register" and "Certificate Registrar" shall mean
the register mentioned and the registrar appointed pursuant to Section 3.4.

                  "Certificateholder" or "Holder" shall mean the person in whose
name a Certificate is registered on the Certificate Register.

                  "Class C Certificate" means the certificate substantially in
the form of Exhibit B-2 attached hereto.

                  "Class R Certificate" means a trust certificate evidencing the
entire beneficial interest in the Trust, substantially in the form of Exhibit
B-1 attached hereto.

                  "Derivative Contract" means any ISDA Master Agreement,
together with the related Schedule and Confirmation, entered into by the Trust
and a Derivative Counterparty in accordance with Section 2.12.

<PAGE>

                  "Derivative Counterparty" means any counterparty to a
Derivative Contract as provided in Section 2.12.

                  "Instructing Party" shall have the meaning assigned to such
term in Section 5.3.

                  "Nonrecourse Debt Minimum Gain" means "nonrecourse debt
minimum gain" as defined in Treasury Regulation 1.704-2(i)(2).

                  "Non-Registered Trust Certificate" means a Certificate other
than a Registered Trust Certificate.

                  "Owner Trust Estate" shall mean all right, title and interest
of the Trust in and to the property and rights assigned to the Trust pursuant to
Article II of the Sale and Servicing Agreement, all funds on deposit from time
to time in Collection Account, the Supplemental Enhancement Account or the Note
Account and all other property of the Trust from time to time, including any
rights of the Owner Trustee and the Trust pursuant to the Sale and Servicing
Agreement and the Spread Account Agreement.

                  "Percentage Interest" means with respect to any Certificate,
the percentage portion of the Certificate evidenced thereby as stated on the
face of such Certificate.

                  "Registered Trust Certificate" means a Certificate that was
sold pursuant to a registration statement that has been filed and has become
effective under the Securities Act.

                  "Secretary of State" means the Secretary of State of the State
of Delaware.

                  "Statutory Trust Act" shall mean Chapter 38 of Title 12 of the
Delaware Code, 12 Del. Code ss. 3801 et. seq. as the same may be amended from
time to time.

                  "Transferee's Certificate" means a certificate in the form of
Exhibits C or D hereto.

                  "Transferor's Certificate" means a certificate in the form of
Exhibit E hereto.

                  "Treasury Regulations" means regulations, including proposed
or temporary regulations, promulgated under the Code. References herein to
specific provisions of proposed or temporary regulations shall include analogous
provisions of final Treasury Regulations or other successor Treasury
Regulations.

                  "Trust" means the trust established by this Agreement.

                  "Trust Minimum Gain" means "partnership minimum gain" as
defined in Treasury Regulations 1.704-2(b)(2) and 1.704-(d). In accordance with
Treasury Regulations Section 1.704-2(d), the amount of Trust Minimum Gain is
determined by first computing, for each nonrecourse liability of the Trust, any
gain the Trust would realize if it disposed of the property subject to the
liability for no consideration other than full satisfaction of the liability,
and then aggregating the separately computed gains. A Certificateholder's share
of Trust Minimum Gain shall be determined in accordance with Treasury Regulation
Section 1.704-2(g)(1).

                                       2
<PAGE>

                  "WTC" means Wilmington Trust Company, a Delaware banking
corporation, in its individual capacity.

         SECTION 1.2. Other Definitional Provisions.

                  (a) Capitalized terms used herein and not otherwise defined
         herein have the meanings assigned to them in Annex A to the Sale and
         Servicing Agreement.

                  (b) All terms defined in this Agreement shall have the defined
         meanings when used in any certificate or other document made or
         delivered pursuant hereto unless otherwise defined therein.

                  (c) As used in this Agreement and in any certificate or other
         document made or delivered pursuant hereto or thereto, accounting terms
         not defined in this Agreement or in any such certificate or other
         document, and accounting terms partly defined in this Agreement or in
         any such certificate or other document to the extent not defined, shall
         have the respective meanings given to them under generally accepted
         accounting principles as in effect on the date of this Agreement or any
         such certificate or other document, as applicable. To the extent that
         the definitions of accounting terms in this Agreement or in any such
         certificate or other document are inconsistent with the meanings of
         such terms under generally accepted accounting principles, the
         definitions contained in this Agreement or in any such certificate or
         other document shall control.

                  (d) The words "hereof," "herein," "hereunder" and words of
         similar import when used in this Agreement shall refer to this
         Agreement as a whole and not to any particular provision of this
         Agreement; Section and Exhibit references contained in this Agreement
         are references to Sections and Exhibits in or to this Agreement unless
         otherwise specified; and the term "including" shall mean "including
         without limitation."

                  (e) The definitions contained in this Agreement are applicable
         to the singular as well as the plural forms of such terms and to the
         masculine as well as to the feminine and neuter genders of such terms.

                                  ARTICLE II.

                                  Organization

         SECTION 2.1. Name. There is hereby formed a trust to be known as "Long
Beach Acceptance Auto Receivables Trust 2004-A," in which name the Owner Trustee
may conduct the business of the Trust, make and execute contracts and other
instruments on behalf of the Trust and sue and be sued on behalf of the Trust.

         SECTION 2.2. Office. The principal office of the Trust, and such
additional offices as the Class R Certificateholder may direct the Owner Trustee
to establish, shall be located at such place or places inside or outside the
State of Delaware as the Class R Certificateholder may unanimously designate
from time to time. The Class R Certificateholder hereby designates the office of
the Owner Trustee at Rodney Square North, 1100 North Market Street, Wilmington,
Delaware 19890-0001, Attention: Corporate Trust Administration as the principal
office of the Trust.

                                       3
<PAGE>

         SECTION 2.3. Purposes and Powers. The Trust and the parties to this
Agreement shall be subject to the following provisions regarding the purposes,
powers and procedures of the Trust:

                  (a) The purpose of the Trust is to engage solely in the
         following activities:

                           (i) to acquire the Owner Trust Estate pursuant to
                  Article II of the Sale and Servicing Agreement;

                           (ii) to issue the Notes pursuant to the Indenture and
                  the Class C Certificate and the Class R Certificate pursuant
                  to this Agreement, to sell and exchange the Notes and to
                  transfer the Class R Certificate to the Transferor and sell
                  the Class C Certificate and to pay interest on and principal
                  of the Notes and distributions on the Certificates;

                           (iii) with the proceeds of the sale of the Notes and
                  the Class C Certificate, to fund the Spread Account and the
                  Supplemental Enhancement Account, and to pay the balance to
                  the Transferor pursuant to the Sale and Servicing Agreement;

                           (iv) to assign, grant, transfer, pledge, mortgage and
                  convey the Pledged Property to the Indenture Trustee pursuant
                  to the Indenture for the benefit of the Note Insurer, the
                  Certificateholders and the Noteholders and to hold, manage and
                  distribute to the Certificateholders pursuant to the terms of
                  the Sale and Servicing Agreement and the Spread Account
                  Agreement any portion of the Pledged Property released from
                  the Lien of the Indenture;

                           (v) at the direction of the Transferor and subject to
                  the requirements set forth in Section 2.12 hereof, to enter
                  into Derivative Contracts for the benefit of the Class R
                  Certificateholder;

                           (vi) to enter into and perform its obligations under
                  the Basic Documents to which it is a party;

                           (vii) to engage in those activities, including
                  entering into agreements, that are necessary, suitable or
                  convenient to accomplish the foregoing or are incidental
                  thereto or connected therewith; and

                           (viii) subject to compliance with the Basic
                  Documents, to engage in such other activities as may be
                  required in connection with conservation of the Owner Trust
                  Estate and the making of distributions to the
                  Certificateholders and the Noteholders.

The Trust is hereby authorized to engage in the foregoing activities. The Trust
shall not engage in any activity other than in connection with the foregoing or
other than as required or authorized by the terms of this Agreement or the Basic
Documents.

                                       4
<PAGE>

                  (b) The Trust's only assets shall be the Owner Trust Estate.
         Other than the Notes, the Trust shall not secure any indebtedness with
         any of the Owner Trust Estate.

                  (c) Other than with respect to the transfer to the Trust of
         the Trust Assets, the Trust shall not do any of the following: acquire
         any obligations of, make loans or advances to, borrow funds from,
         assume or guarantee the obligations or liabilities of, have its
         obligations or liabilities guaranteed by, or hold itself out as
         responsible for the debts and obligations of the Owner Trustee, the
         Certificateholders, LBAC, LBARC-WI, the Indenture Trustee or any other
         person or entity.

                  (d) The Owner Trustee shall not manage, control, use, sell,
         dispose of or otherwise deal with any part of the Owner Trust Estate
         except in accordance with the specific limitations set forth in this
         Agreement and the other Basic Documents to which the Trust is a party.

                  (e) The Trust shall, in all dealings with the public, identify
         itself under the name of the Trust and as a separate and distinct
         entity from any other Person or entity. All transactions and agreements
         between the Trust and third parties shall be conducted in the name of
         the Trust as an entity separate and independent from the Owner Trustee,
         the Indenture Trustee, the Transferor, LBAC and any Certificateholder.

                  (f) All transactions and agreements between the Trust, on the
         one hand, and any of WTC, the Owner Trustee, the Indenture Trustee, the
         Trust Collateral Agent, the Custodian, the Transferor, LBAC, the Class
         R Certificateholder and the Class C Certificateholder, on the other
         hand, shall reflect the separate legal existence of each entity and
         will be formally documented in writing. The pricing and other material
         terms of all such transactions and agreements shall be on terms
         substantially similar to those that would be available on an
         arm's-length basis with unaffiliated third parties.

                  (g) The Trust shall not commingle its funds and other assets
         with those of any other Person or business entity and shall maintain
         its assets and liabilities in such a manner that it shall not be costly
         or difficult to segregate, ascertain or identify its individual assets
         and liabilities from those of any other person or entity. The Owner
         Trustee shall hold the Owner Trust Estate on behalf of the Trust.

                  (h) The Trust shall pay its liabilities and losses as they
         become due from the Owner Trust Estate, provided, however, that none of
         the Owner Trust Estate shall be used to pay the liabilities (including
         liability in respect of guaranties) and losses of WTC, the Transferor,
         LBAC, the Indenture Trustee, the Trust Collateral Agent, the Custodian
         or any Certificateholder. The Trust has been structured to maintain
         capital in an amount reasonably sufficient to meet the anticipated
         needs of the Trust.

                  (i) The Trust shall not share any of the same officers or
         other employees with the Servicer, the Transferor, LBAC, the Indenture
         Trustee, the Trust Collateral Agent, the Custodian or any
         Certificateholder.

                                       5
<PAGE>

                  (j) The Trust shall not, jointly with the Servicer, the
         Transferor, LBAC, the Indenture Trustee, the Trust Collateral Agent,
         the Custodian or any Certificateholder contract or do business with
         vendors or service providers or share overhead expenses.

                  (k) The Trust shall maintain its own bank accounts, books and
         records and annual financial statements prepared in accordance with
         generally accepted accounting principles, separate from those of WTC,
         the Owner Trustee, the Indenture Trustee, the Trust Collateral Agent,
         the Custodian, the Transferor, LBAC, LBARC-WI and any
         Certificateholder. The foregoing will reflect that the assets and
         liabilities of and all transactions and transfers of funds involving
         the Trust shall be separate from those of each such other entity, and
         the Trust shall pay or bear the cost of the preparation of its own
         financial statements and shall not pay or bear the cost of the
         preparation of the financial statements of any such other entity.
         Neither the accounting records nor the financial statements of the
         Trust will indicate that the Owner Trust Estate is available to pay
         creditors of WTC, the Indenture Trustee, the Trust Collateral Agent,
         the Custodian, the Transferor, LBAC, LBARC-WI or any Certificateholder
         or any other person or entity.

                  (l) The Owner Trustee shall not have the power to commence a
         voluntary proceeding in bankruptcy relating to the Trust without the
         prior approval of the Certificateholders and the Transferor and the
         delivery to the Owner Trustee by each of the Certificateholders and the
         Transferor of a certificate stating that such entity reasonably
         believes that the Trust is insolvent.

                  (m) Each of the Owner Trustee and the Transferor covenants and
         agrees that it will not at any time institute against any
         Certificateholder, or join in any institution against any
         Certificateholder of any bankruptcy, reorganization, arrangement,
         insolvency or liquidation proceeding or other proceeding under any
         United States of America federal or state bankruptcy or similar law in
         connection with any obligations relating to the Certificates or this
         Agreement. The Owner Trustee and the Transferor each covenants and
         agrees that it will not, in any capacity, seek the substantive
         consolidation of the assets of the Trust with any Certificateholder.

                  (n) The Certificates cannot be transferred other than pursuant
         to Section 3.7.

                  (o) The Owner Trustee may, pursuant to Section 5.2 of this
         Agreement, delegate certain administrative duties relating to the Trust
         to specified entities (other than the Class R Certificateholder), which
         will be authorized to prepare on behalf of the Trust all documents,
         reports, filings, instruments, certificates and opinions as it shall be
         the duty of the Trust to prepare, file and deliver. However, the Owner
         Trustee may not delegate any such administrative duties to the Class R
         Certificateholder, and the Class R Certificateholder may not perform
         any of the Trust's duties or obligations.

                  (p) The Class R Certificate shall entitle the Class R
         Certificateholder only to the benefits and distributions as are
         expressly set forth in this Agreement.

                                       6
<PAGE>

                  (q) The Class C Certificate shall entitle the Class C
         Certificateholder only to the benefits and distributions as are
         expressly set forth in this Agreement.

                  (r) The Trust and this Agreement may not be revoked or
         terminated except in accordance with Section 8.1 of this Agreement and
         in no event shall any Certificateholder have the ability to terminate
         the Trust unilaterally.

                  (s) The Trust shall not consensually merge or consolidate with
         any of WTC, the Owner Trustee, the Transferor, LBAC, LBARC-WI or any
         Certificateholder.

                  (t) Neither the Transferor nor any Certificateholder shall
         request or instruct the Owner Trustee to take or refrain from taking
         any action if such action or inaction would be contrary to any
         obligation of the Trust or the Owner Trustee under this Agreement or
         contrary to the limited purposes of the Trust, and the Owner Trustee
         shall be under no obligation to comply with any such request or
         instruction if given.

         SECTION 2.4. Appointment of Owner Trustee. The Transferor hereby
appoints the Owner Trustee as trustee of the Trust effective as of the date
hereof, to have all the rights, powers and duties set forth herein.

         SECTION 2.5. Initial Capital Contribution to the Trust. The Transferor
hereby sells, assigns, transfers, conveys and sets over to the Owner Trustee, as
of the date hereof, the sum of $1. The Owner Trustee hereby acknowledges receipt
in trust from the Transferor, as of the date hereof, of the foregoing
contribution, which shall constitute the initial property of the Trust. The
Transferor shall pay organizational expenses of the Trust as they may arise.

         SECTION 2.6. Declaration of Trust. The Owner Trustee hereby declares
that it will hold the Owner Trust Estate for the use and benefit of the
Certificateholders in trust upon and subject to the conditions set forth herein,
subject to the obligations of the Trust under the Basic Documents. It is the
intention of the parties hereto that the Trust constitute a statutory trust
under the Statutory Trust Act and that this Agreement constitute the governing
instrument of such statutory trust. Effective as of the date hereof, the Owner
Trustee shall have all rights, powers and duties set forth herein and to the
extent not inconsistent herewith, in the Statutory Trust Act with respect to
accomplishing the purposes of the Trust. The Owner Trustee shall file the
Certificate of Trust with the Secretary of State.

         No Certificateholder shall have any personal liability for any
liability or obligation of the Trust.

         SECTION 2.7. Title to Owner Trust Estate

                  (a) Legal title to all the Owner Trust Estate shall be vested
         at all times in the Trust as a separate legal entity except where
         applicable law in any jurisdiction requires title to any part of the
         Owner Trust Estate to be vested in a trustee or trustees, in which case
         title shall be deemed to be vested in the Owner Trustee, a co-trustee
         and/or a separate trustee, as the case may be.

                                       7
<PAGE>

                  (b) No Certificateholder shall have legal title to any part of
         the Owner Trust Estate. The Class R Certificateholder shall be entitled
         to receive distributions with respect to its undivided ownership
         interest therein only in accordance with the Sale and Servicing
         Agreement and the Spread Account Agreement. The Class C
         Certificateholder shall be entitled to receive distributions with
         respect to its undivided ownership interest therein only in accordance
         with the Sale and Servicing Agreement. No transfer, by operation of law
         or otherwise, of any right, title or interest by the Class R
         Certificateholder of its ownership interest in the Owner Trust Estate
         shall operate to terminate this Agreement or the trusts hereunder or
         entitle any transferee to an accounting or to the transfer to it of
         legal title to any part of the Owner Trust Estate.

         SECTION 2.8. Situs of Trust. The Trust shall be administered in the
State of Delaware.

         SECTION 2.9. Representations and Warranties of the Transferor. The
Transferor makes the following representations and warranties on which the Owner
Trustee relies in accepting the Trust Assets in trust and issuing the
Certificates and upon which the Note Insurer relies in issuing the Policy:

                  (a) Organization and Good Standing. The Transferor is duly
         organized and validly existing as a Delaware corporation with power and
         authority to own its properties and to conduct its business as such
         properties are currently owned and such business is presently conducted
         and is proposed to be conducted pursuant to this Agreement and the
         Basic Documents to which it is a party.

                  (b) Due Qualification. The Transferor is duly qualified to do
         business as a foreign corporation in good standing, and has obtained
         all necessary licenses and approvals, in all jurisdictions in which the
         ownership or lease of its property, the conduct of its business and the
         performance of its obligations under this Agreement and the Basic
         Documents to which it is a party requires such qualification.

                  (c) Power; Authority; Execution; Enforceability. The
         Transferor has the corporate power and authority to execute and deliver
         this Agreement and to carry out its terms; the Transferor has full
         power and authority to sell and assign the property to be conveyed and
         assigned to and deposited with the Trust and the Transferor has duly
         authorized such conveyance and assignment and deposit to the Trust by
         all necessary corporate action; and the execution, delivery and
         performance of this Agreement and the other Basic Documents to which it
         is a party has been duly authorized by the Transferor by all necessary
         corporate action. The Transferor has duly executed this Agreement and
         the other Basic Documents to which it is a party, and this Agreement
         and the other Basic Documents to which it is a party constitute the
         legal, valid and binding obligations of the Transferor, enforceable
         against the Transferor in accordance with their terms.

                  (d) No Consent Required. No consent, license, approval or
         authorization or registration or declaration with, any Person or with
         any governmental authority, bureau or agency is required to be obtained
         by the Transferor in connection with the execution, delivery or
         performance of this Agreement and the Basic Documents to which the
         Transferor is a party, except for such as have been obtained, effected
         or made.

                                       8
<PAGE>

                  (e) No Violation. The consummation of the transactions
         contemplated by this Agreement and the other Basic Documents and the
         fulfillment of the terms hereof and thereof do not conflict with,
         result in any breach of any of the terms and provisions of, or
         constitute (with or without notice or lapse of time) a default under,
         the certificate of incorporation or by-laws of the Transferor, or any
         indenture, agreement or other instrument to which the Transferor is a
         party or by which it is bound; nor result in the creation or imposition
         of any Lien upon any of its properties pursuant to the terms of any
         such indenture, agreement or other instrument (other than pursuant to
         the Basic Documents); nor violate any law or, to the best of the
         Transferor's knowledge, any order, rule or regulation applicable to the
         Transferor of any court or of any federal or state regulatory body,
         administrative agency or other governmental instrumentality having
         jurisdiction over the Transferor or its properties.

                  (f) No Proceedings. There are no proceedings or investigations
         pending or, to its knowledge threatened against it before any court,
         regulatory body, administrative agency or other tribunal or
         governmental instrumentality having jurisdiction over it or its
         properties (A) asserting the invalidity of this Agreement or any of the
         Basic Documents to which the Transferor is a party, (B) seeking to
         prevent the issuance of the Certificates or the Notes or the
         consummation of any of the transactions contemplated by this Agreement
         or any of the Basic Documents to which the Transferor is a party, (C)
         seeking any determination or ruling that might materially and adversely
         affect its performance of its obligations under, or the validity or
         enforceability of, this Agreement or any of the Basic Documents to
         which the Transferor is a party, or (D) seeking to adversely affect the
         federal income tax or other federal, state or local tax attributes of
         the Notes or the Certificates.

                  (g) No Liens. Upon the conveyance, assignment or other
         transfer of any of the Trust Assets by the Transferor to the Trust
         pursuant to the Sale and Servicing Agreement, the Transferor will have
         conveyed to the Trust good title, free and clear of any lien,
         encumbrance or other interests of others (including without limitation,
         any claim of any creditor of the Transferor or any of its Affiliates)
         of any nature and the Trust will have the right to Grant and deliver
         the Pledged Property to the Indenture Trustee in accordance with the
         Indenture and upon the Grant and delivery of the Pledged Property by
         the Trust to the Indenture Trustee in the manner contemplated by the
         Indenture, and assuming the validity and binding effect of the
         Indenture, the Indenture Trustee will have obtained a valid first
         priority security interest therein, prior to all liens.

                  (h) Records. Immediately upon the sale or other delivery of
         any Trust Assets to the Trust pursuant to the Sale and Servicing
         Agreement, the Transferor will make any appropriate notations on its
         records to indicate that the Trust Assets have been transferred to the
         Trust pursuant to the Sale and Servicing Agreement and, to the extent
         it constitutes Pledged Property, has been pledged by the Trust to the
         Indenture Trustee to secure payment of the Notes.

                                       9
<PAGE>

                  (i) No Bankruptcy Petition. The Transferor has no present
         intent to cause a voluntary bankruptcy of the Trust.

                  (j) Separate Entity. The Transferor will hold itself out to
         the public under its own name as a separate and distinct entity and
         conduct its business so as not to mislead others as to the identity of
         the entity under which those others are concerned. Without limiting the
         generality of the foregoing, all oral and written communications,
         including without limitation, all letters, invoices, contracts,
         statements and applications will be made solely in the name of the
         Trust if they are made on behalf of the Trust and solely in the name of
         the Transferor if they are made on behalf of the Transferor.

                  (k) Financial Statements. The Transferor will disclose in all
         financial statements that the assets of the Trust are not available to
         the Transferor's creditors.

         SECTION 2.10. Covenants of the Certificateholders. Each
Certificateholder, by its acceptance of a Certificate, agrees:

                  (a) to be bound by the terms and conditions of the
         Certificates of which such Certificateholder is the beneficial owner
         and of this Agreement and the other Basic Documents, including any
         supplements or amendments hereto and thereto and to perform the
         obligations of a Certificateholder as set forth therein or herein, in
         all respects as if it were a signatory hereto. This undertaking is made
         for the benefit of the Trust, the Owner Trustee and the Note Insurer;

                  (b) until one year and one day after the completion of the
         events specified in Section 8.1(d), not to, for any reason, institute
         proceedings for the Trust to be adjudicated a bankrupt or insolvent, or
         consent to the institution of bankruptcy or insolvency proceedings
         against the Trust, or file a petition seeking or consenting to
         reorganization or relief under any applicable federal or state law
         relating to bankruptcy, or consent to the appointment of a receiver,
         liquidator, assignee, trustee, sequestrator (or other similar official)
         of the Trust or a substantial part of its property, or cause or permit
         the Trust to make any assignment for the benefit of its creditors, or
         admit in writing its inability to pay its debts generally as they
         become due, or declare or effect a moratorium on its debt or take any
         action in furtherance of any such action; and

                  (c) with respect to the Class R Certificateholder, to execute
         and deliver such instruments of conveyance, assignment, grant,
         confirmation, as well as any financing statements, in each case, as the
         Note Insurer shall consider reasonably necessary in order to perfect
         the security interests of the Collateral Agent in the collateral
         pledged under the Spread Account Agreement.

         SECTION 2.11. Federal Income Tax Treatment of the Trust.

         (a) The Trust will be treated as a partnership (rather than disregarded
as a separate entity) for federal income tax purposes. Therefore, the following
provisions shall apply:

                  (i) A separate capital account (a "Capital Account") shall be
         established and maintained for each Certificateholder by the Class R
         Certificateholder, in accordance with Treasury Regulations Section
         1.704-1(b)(2)(iv). No Certificateholder shall be entitled to interest
         on its Capital Account or any capital contribution made by such
         Certificateholder to the Trust.

                                       10
<PAGE>

                  (ii) Upon termination of the Trust pursuant to Article VII,
         any amounts available for distribution to Certificateholders shall be
         distributed to the Certificateholders with positive Capital Account
         balances in accordance with such balances. For purposes of this Section
         2.11, the Capital Account of each Certificateholder shall be determined
         after all adjustments made in accordance with this Section 2.11
         resulting from the Trust's operations and from all sales and
         dispositions of all or any part of the assets of the Trust. Any
         distributions pursuant to this Section 2.11 shall be made by the end of
         the Taxable Year in which the termination occurs (or, if later, within
         90 days after the date of the termination).

                  (iii) No Certificateholder shall be required to restore any
         deficit balance in its Capital Account. Furthermore, no
         Certificateholder shall be liable for the return of the Capital Account
         of, or of any capital contribution made to the Trust by, another
         Certificateholder.

                  (iv) Profit and loss of the Trust for each Taxable Year shall
         be allocated to the Certificateholders in accordance with their
         respective Percentage Interests.

                  (v) Notwithstanding any provision to the contrary, (i) any
         expense of the Trust that is a "nonrecourse deduction" within the
         meaning of Treasury Regulations Section 1.704-2(b)(1) shall be
         allocated in accordance with the Certificateholders' respective
         Percentage Interests, (ii) any expense of the Trust that is a "partner
         nonrecourse deduction" within the meaning of Treasury Regulations
         Section 1.704-2(i)(2) shall be allocated in accordance with Treasury
         Regulations Section 1.704-2(i)(1), (iii) if there is a net decrease in
         Trust Minimum Gain within the meaning of Treasury Regulations Section
         1.704-2(f)(1) for any Taxable Year, items of gain and income shall be
         allocated among the Certificateholders in accordance with Treasury
         Regulations Section 1.704-2(f) and the ordering rules contained in
         Treasury Regulations Section 1.704-2(i), and (iv) if there is a net
         decrease in Certificateholder Nonrecourse Debt Minimum Gain within the
         meaning of Treasury Regulations Section 1.704-2(i)(4) for any Taxable
         Year, items of gain and income shall be allocated among the
         Certificateholders in accordance with Treasury Regulations Section
         1.704-2(i)(4) and the ordering rules contained in Treasury Regulations
         Section 1.704-2(j). A Certificateholder's "interest in partnership
         profits" for purposes of determining its share of the nonrecourse
         liabilities of the Trust within the meaning of Treasury Regulations
         Section 1.752-3(a)(3) shall be such Certificateholder's Percentage
         Interest.

                                       11
<PAGE>

                  (vi) If a Certificateholder receives in any Taxable Year an
         adjustment, allocation, or distribution described in subparagraphs (4),
         (5), or (6) of Treasury Regulations Section 1.704-1(b)(2)(ii)(d) that
         causes or increases a negative balance in such Certificateholder's
         Capital Account that exceeds the sum of such Certificateholder's shares
         of Trust Minimum Gain and Certificateholder Nonrecourse Debt Minimum
         Gain, as determined in accordance with Treasury Regulations Sections
         1.704-2(g) and 1.704-2(i), such Certificateholder shall be allocated
         specially for such Taxable Year (and, if necessary, later Taxable
         Years) items of income and gain in an amount and manner sufficient to
         eliminate such negative Capital Account balance as quickly as possible
         as provided in Treasury Regulations Section 1.704-1(b)(2)(ii)(d). After
         the occurrence of an allocation of income or gain to a
         Certificateholder in accordance with this Section 6.01(c)(vi), to the
         extent permitted by Regulations Section 1.704-1(b), items of expense or
         loss shall be allocated to such Certificateholder in an amount
         necessary to offset the income or gain previously allocated to such
         Certificateholder under this Section 6.01(c)(vi).

                  (vii) Loss shall not be allocated to a Certificateholder to
         the extent that such allocation would cause a deficit in such
         Certificateholder's Capital Account (after reduction to reflect the
         items described in Treasury Regulations Section
         1.704-1(b)(2)(ii)(d)(4), (5) and (6)) to exceed the sum of such
         Certificateholder's shares of Trust Minimum Gain and Certificateholder
         Nonrecourse Debt Minimum Gain. Any loss in excess of that limitation
         shall be allocated to all the Certificateholders in accordance with
         their respective Percentage Interests. After the occurrence of an
         allocation of loss to a Certificateholder in accordance with this
         Section 6.01(c)(vii), to the extent permitted by Treasury Regulations
         Section 1.704-1(b), profit shall be allocated to such Certificateholder
         in an amount necessary to offset the loss previously allocated to such
         Certificateholder under this Section 6.01(c)(vii).

                  (viii) If a Certificateholder transfers any part or all of its
         Percentage Interest and the transferee is admitted as a
         Certificateholder as provided herein (a "Transferee
         Certificateholder"), the distributive shares of the various items of
         profit and loss allocable among the Certificateholders during such
         Taxable Year shall be allocated between the transferor and the
         Transferee Certificateholder (at the election of the Certificateholders
         (including the transferor, but excluding the Transferee
         Certificateholder)) either (i) as if the Taxable Year had ended on the
         date of the transfer or (ii) based on the number of days of such
         Taxable Year that each was a Certificateholder without regard to the
         results of Trust activities in the respective portions of such Taxable
         Year in which the transferor and Transferee Certificateholder were
         Certificateholders.

                  (ix) "Profit" and "loss" and any items of income, gain,
         expense or loss referred to in this Section 2.11 shall be determined in
         accordance with federal income tax accounting principles as modified by
         Treasury Regulations Section 1.704-1(b)(2)(iv), excepting that that
         profits and losses shall not include items of income, gain, and expense
         that are specially allocated pursuant to Sections 2.11(a)(v),
         2.11(a)(vi) or 2.11(a)(vii) hereof. All allocations of income, profits,
         gains, expenses, and losses (and all items contained therein) for
         federal income tax purposes shall be identical to all allocations of
         such items set forth in this Section 2.11, except as otherwise required
         by Section 704(c) of the Code and Section 1.704-1(b)(4) of the Treasury
         Regulations.

                                       12
<PAGE>

                  (x) The taxable year of the Trust (the "Taxable Year") shall
         be the calendar year or such other taxable year as may be required by
         Section 706(b) of the Code.

                  (xi) As provided in Section 5.7(c) of the Sale and Servicing
         Agreement, at the Servicer's expense, the Class R Certificateholder
         shall (i) cause a firm of nationally recognized accountants to prepare,
         and file or cause to file such tax returns relating to the Trust
         (including a partnership information return, IRS Form 1065) as are
         required by applicable federal, state, and local law, (ii) cause such
         returns to be signed in the manner required by law, (iii) make such
         elections as may from time to time be required or appropriate under any
         applicable law so as to maintain the Trust's classification as a
         partnership for tax purposes, (iv) prepare and deliver, or cause to be
         prepared and delivered, to the Certificateholders, no later than 120
         days after the close of each Taxable Year (or no later than April
         l5th), a Schedule K-1, a copy of the Trust's informational tax return
         (IRS Form 1065), and such other reports (collectively, the "Annual Tax
         Reports") setting forth in sufficient detail all such information and
         data with respect to the transactions effected by or involving the
         Trust during such Taxable Year as shall enable each Certificateholder
         to prepare its federal, state, and local income tax returns in
         accordance with the laws then prevailing, and (v) collect, or cause to
         be collected, any withholding tax with respect to income or
         distributions to Certificateholders.

                  (xii) The Class R Certificateholder shall be designated as the
         tax matters partner for the Trust within the meaning of Section
         6231(a)(7) of the Code (the "Tax Matters Partner"). The Tax Matters
         Partner shall have the right and obligation to take all actions
         authorized and required, respectively, by the Code for the Tax Matters
         Partner. The Tax Matters Partner shall have the right to retain
         professional assistance in respect of any audit or controversy
         proceeding initiated with respect to the Trust by the Internal Revenue
         Service or any state or local taxing authority, and except as provided
         in Section 2.11(xi), all expenses and fees incurred by the Tax Matters
         Partner on behalf of the Trust shall constitute expenses of the Trust.
         In the event the Tax Matters Partner receives notice of a final
         partnership adjustment under Section 6223(a)(2) of the Code, the Tax
         Matters Partner shall either (i) file a court petition for judicial
         review of such adjustment within the period provided under Section
         6226(a) of the Code, a copy of which petition shall be mailed to all
         other Certificateholders on the date such petition is filed, or (ii)
         mail a written notice to all other Certificateholders, within such
         period, that describes the Tax Matters Partner's reasons for
         determining not to file such a petition.

         (b) Except as otherwise provided in this Section 2.11, the
Certificateholders shall instruct the Class R Certificateholder in writing as to
whether to make any available election under the Code or any applicable state or
local tax law on behalf of the Trust. However, neither the Owner Trustee nor any
Certificateholder will, under any circumstances, and at any time, make an
election on IRS Form 8832 or otherwise, to classify the Trust as an association
taxable as a corporation for federal, state or any other applicable tax purpose.
Further, neither the Owner Trustee nor any Certificateholder will, under any
circumstances, and at any time, cause the Trust to engage in any activity which
would cause the Trust to become an association or publicly traded partnership,
taxable as corporation for federal income tax purposes.

                                       13
<PAGE>

         SECTION 2.12. Derivatives Contracts.

                  (a) The Trust, at the direction of the Transferor, shall
         execute and deliver Derivative Contracts in such form as the Transferor
         shall approve, as evidenced conclusively by the Trust's execution
         thereof, such Derivative Contracts being solely for the benefit of the
         Class R Certificateholder; provided, however, that neither the
         execution and delivery of any such Derivative Contract nor the
         consummation of any transaction contemplated thereunder shall give rise
         to a non-exempt prohibited transaction described in Section 406 of
         ERISA or 4975(c)(1) of the Code. Any such Derivative Contract shall
         constitute a fully prepaid agreement. Any acquisition of a Derivative
         Contract shall be accompanied by (i) an Opinion of Counsel provided by,
         and at the expense of, the Transferor to the effect that the existence
         of the Derivative Contract will not cause the Trust to be characterized
         as a publicly traded partnership taxable as a corporation for federal
         income tax purposes; (ii) the prior written consent of the Note Insurer
         to the acquisition of such Derivative Contract, such consent not to be
         unreasonably withheld; provided that such consent shall not be deemed
         to be unreasonably withheld if the proposed Derivative Contract does
         not satisfy the requirements set forth in clauses (b) and (c) below;
         and (iii) confirmation from the Rating Agencies that the then-current
         rating of the Notes will not be qualified, reduced or withdrawn as a
         result of the acquisition of such Derivative Contract. Prior to the
         acquisition of any Derivative Contracts by the Trust, the Trust at the
         direction and expense of the Transferor, shall establish and maintain
         in its own name an Eligible Account (the "Derivative Contract
         Collection Account"), bearing a designation clearly indicating that the
         funds deposited therein are held for the benefit of the Trust on behalf
         of the Class R Certificateholder. All collections, proceeds and other
         amounts in respect of the Derivative Contracts payable by the
         Derivative Counterparty shall be deposited into the Derivative Contract
         Collection Account for distribution to the Class R Certificateholder on
         the Distribution Date following receipt thereof by the Trust.

                  (b) No Derivative Contract shall provide for any payment
         obligation on the part of the Trust. Each Derivative Contract must (i)
         contain a non-petition covenant provision from the Derivative
         Counterparty, (ii) limit payment dates thereunder to Payment Dates and
         (iii) contain a provision limiting any cash payments due to the
         Derivative Counterparty on any day under such Derivative Contract
         solely to funds available therefore in the Collection Account to make
         payments to the Holder of the Class R Certificates on such Payment
         Date.

                  (c) Each Derivative Contract must (i) provide for the direct
         payment of any amounts by the Derivative Counterparty thereunder to the
         Certificate Account at least one Business Day prior to the related
         Payment Date, (ii) provide that in the event of the occurrence of an
         Event of Default, such Derivative Contract shall terminate upon the
         direction of a majority Percentage Interest of the Class R
         Certificateholders, (iii) prohibit the Derivative Counterparty from
         "setting-off" or "netting" other obligations of the Trust and its
         Affiliates against such Derivative Counterparty's payment obligations
         thereunder and (iv) satisfy the Rating Agency Condition.

                                       14
<PAGE>

                                  ARTICLE III.

                      Certificates and Transfer of Interest

         SECTION 3.1. Initial Ownership. Upon the formation of the Trust by the
contribution by the Transferor pursuant to Section 2.5 and until the issuance of
the Certificates, the Transferor shall be the sole beneficiary of the Trust.

         SECTION 3.2. The Certificates. The Certificates shall be executed on
behalf of the Trust by manual or facsimile signature of an authorized officer of
the Owner Trustee. A Certificate bearing the manual or facsimile signatures of
individuals who were, at the time when such signatures shall have been affixed,
authorized to sign on behalf of the Trust, shall be validly issued and entitled
to the benefit of this Agreement, notwithstanding that such individuals or any
of them shall have ceased to be so authorized prior to the authentication and
delivery of such Certificate or did not hold such offices at the date of
authentication and delivery of such Certificate. A transferee of a Certificate
shall become a Certificateholder, and shall be entitled to the rights and
subject to the obligations of a Certificateholder hereunder, upon due
registration of such Certificate in such transferee's name pursuant to Section
3.4.

         SECTION 3.3. Authentication of Certificates.

                  (a) Concurrently with the conveyance of the Receivables to the
         Trust pursuant to the Sale and Servicing Agreement, the Owner Trustee
         shall cause the Class R Certificate to be executed on behalf of the
         Trust, authenticated and delivered to or upon the written order of the
         Transferor, signed by its chairman of the board, its president or any
         vice president, its treasurer or any assistant treasurer without
         further corporate action by the Transferor, in authorized
         denominations. No Class R Certificate shall entitle its holder to any
         benefit under this Agreement, or shall be valid for any purpose, unless
         there shall appear on such Class R Certificate a certificate of
         authentication substantially in the form set forth in Exhibit B-1,
         executed by the Owner Trustee or WTC as the Owner Trustee's
         authentication agent, by manual signature; such authentication shall
         constitute conclusive evidence that such Class R Certificate shall have
         been duly authenticated and delivered hereunder. Each Class R
         Certificate shall be dated the date of its authentication.

                  (b) Concurrently with the conveyance of the Receivables to the
         Trust pursuant to the Sale and Servicing Agreement, and the execution,
         authentication and delivery of the Class R Certificate, the Owner
         Trustee shall cause the Class C Certificate to be executed on behalf of
         the Trust, authenticated and delivered to or upon the written order of
         the Transferor, signed by its chairman of the board, its president or
         any vice president, its treasurer or any assistant treasurer without
         further corporate action by the Transferor, in authorized
         denominations. No Class C Certificate shall entitle its holder to any
         benefit under this Agreement or the Sale and Servicing Agreement, or
         shall be valid for any purpose, unless there shall appear on such Class
         C Certificate a certificate of authentication substantially in the form
         set forth in Exhibit B-2, executed by the Owner Trustee or WTC as the
         Owner Trustee's authentication agent, by manual signature; such
         authentication shall constitute conclusive evidence that such Class C
         Certificate shall have been duly authenticated and delivered hereunder.
         Each Class C Certificate shall be dated the date of its authentication.

                                       15
<PAGE>

         SECTION 3.4. Registration of Certificates

                  (a) The Certificate Registrar shall keep or cause to be kept,
         at the office or agency maintained pursuant to Section 2.2, a
         Certificate Register in which, subject to such reasonable regulations
         as it may prescribe, the Owner Trustee shall provide for the
         registration of the Certificates and of transfers and exchanges of the
         Certificates as herein provided. WTC shall be the initial Certificate
         Registrar.

                  (b) The Certificate Registrar shall provide the Trust
         Collateral Agent with the name and address of the Certificateholders on
         the Closing Date. Upon any transfer of a Certificate, the Certificate
         Registrar shall notify the Trust Collateral Agent of the name and
         address of the transferee in writing, by facsimile, on the day of such
         transfer.

                  (c) Upon surrender for registration of transfer of a
         Certificate at the office or agency maintained pursuant to Section 2.2,
         the Owner Trustee shall execute, authenticate and deliver (or shall
         cause WTC as its authenticating agent to authenticate and deliver), in
         the name of the designated transferee, a new Certificate dated the date
         of authentication by the Owner Trustee or any authenticating agent.

                  (d) A Certificate presented or surrendered for registration of
         transfer or exchange shall be accompanied by a written instrument of
         transfer in form satisfactory to the Owner Trustee and the Certificate
         Registrar duly executed by the Certificateholder or his attorney duly
         authorized in writing, with such signature guaranteed by an "eligible
         guarantor institution" meeting the requirements of the Certificate
         Registrar, which requirements include membership or participation in
         the Securities Transfer Agent's Medallion Program ("STAMP") or such
         other "signature guarantee program" as may be determined by the
         Certificate Registrar in addition to, or in substitution for, STAMP,
         all in accordance with the Exchange Act. Each Certificate surrendered
         for registration of transfer or exchange shall be canceled and
         subsequently disposed of by the Owner Trustee in accordance with its
         customary practice.

                  (e) No service charge shall be made for any registration of
         transfer or exchange of a Certificate, but the Owner Trustee or the
         Certificate Registrar may require payment of a sum sufficient to cover
         any tax or governmental charge that may be imposed in connection with
         any transfer or exchange of such Certificate.

                  (f) In furtherance of and in limitation of the foregoing, each
         Certificateholder, by acceptance of its Certificate, specifically
         acknowledges that it has no right to or interest in any monies at any
         time held in the Supplemental Enhancement Account or the Spread Account
         prior to the release of such monies pursuant to Section 5.6(c) or
         Section 5.6(d) of the Sale and Servicing Agreement, such monies being
         held in trust for the benefit of the Class A Noteholders and the Note
         Insurer. Notwithstanding the foregoing, in the event that it is ever
         determined that provisions of the Sale and Servicing Agreement and the
         Spread Account Agreement shall be considered to constitute a security
         agreement and the Transferor and each Certificateholder hereby grant to
         the Collateral Agent for the benefit of the Class A Noteholders and the
         Note Insurer a first priority perfected security interest in such
         amounts, to be applied as set forth in Section 3.03 of the Spread
         Account Agreement and Section 5.6 of the Sale and Servicing Agreement.
         In addition, the Class R Certificateholder, by acceptance of its
         Certificate, hereby appoints the Transferor as its agent to pledge a
         first priority perfected security interest in the Spread Account, and
         any amounts held therein from time to time to the Collateral Agent
         pursuant to the Spread Account Agreement and agrees to execute and
         deliver such instruments of conveyance, assignment, grant and
         confirmation, as well as financing statements, in each case as the Note
         Insurer shall consider reasonably necessary in order to perfect the
         Collateral Agent's Security Interest in the Collateral (as such terms
         are defined in the Spread Account Agreement).

                                       16
<PAGE>

         SECTION 3.5. Mutilated, Destroyed, Lost or Stolen Certificates. If (a)
any mutilated Certificate shall be surrendered to the Certificate Registrar, or
if the Certificate Registrar shall receive evidence to its satisfaction of the
destruction, loss or theft of any Certificate and (b) there shall be delivered
to the Certificate Registrar, the Owner Trustee and (unless a Note Insurer
Default shall have occurred and be continuing) the Note Insurer, such security
or indemnity as may be required by them to save each of them harmless, then in
the absence of notice that such Certificate shall have been acquired by a bona
fide purchaser, the Owner Trustee on behalf of the Trust shall execute and the
Owner Trustee, or WTC, as the Owner Trustee's authenticating agent, shall
authenticate and deliver, in exchange for or in lieu of any such mutilated,
destroyed, lost or stolen Certificate, a new Certificate of like class, tenor
and denomination. In connection with the issuance of any new Certificate under
this Section, the Owner Trustee or the Certificate Registrar may require the
payment of a sum sufficient to cover any tax or other governmental charge that
may be imposed in connection therewith. Any duplicate Certificate issued
pursuant to this Section shall constitute conclusive evidence of an ownership
interest in the Trust, as if originally issued, whether or not the lost, stolen
or destroyed Certificate shall be found at any time.

         SECTION 3.6. Persons Deemed Certificateholders. Every Person by virtue
of becoming a Certificateholder in accordance with this Agreement shall be
deemed to be bound by the terms of this Agreement. Prior to due presentation of
a Certificate for registration of transfer, the Owner Trustee, the Certificate
Registrar and the Note Insurer and any agent of the Owner Trustee, the
Certificate Registrar and the Note Insurer, may treat the person in whose name
any Certificate shall be registered in the Certificate Register as the owner of
such Certificate for the purpose of receiving distributions pursuant to the Sale
and Servicing Agreement and the Spread Account Agreement and for all other
purposes whatsoever, and none of the Owner Trustee, the Certificate Registrar or
the Note Insurer nor any agent of the Owner Trustee, the Certificate Registrar
or the Note Insurer shall be bound by any notice to the contrary.

         SECTION 3.7. Transfer of Certificates.

                  (a) No transfer of a Certificate shall be made unless (I) such
         transfer (x) is made pursuant to an effective registration statement
         under the Securities Act and any applicable state securities laws or
         (y) is exempt from the registration requirements under the Securities
         Act and such state securities laws and (II) such transfer is to a
         Person that satisfies the requirements of paragraph (a)(2)(i) or
         (a)(2)(ii) of Rule 3a-7 as then in effect or any successor rule ("Rule
         3a-7") under the Investment Company Act.

                                       17
<PAGE>

                  (b) Each prospective purchaser of a Non-Registered Certificate
         not held in book-entry form (other than with respect to the initial
         transfer of any such Certificate by the Transferor) shall deliver a
         completed and duly executed Transferee's Certificate (in the form of
         Exhibit C hereto for "qualified institutional buyers" as defined in
         Rule 144A of the Securities Act ("Rule 144A") or Exhibit D hereto for
         "accredited investors" as defined in Rule 501(a)(1), (2), (3) or (7) of
         Regulation D promulgated under the Securities Act) to the Owner Trustee
         and to the Transferor for inspection prior to effecting any requested
         transfer. Each prospective seller of a Non-Registered Certificate
         (other than with respect to the initial transfer of any such
         Certificate by the Transferor) shall deliver a completed and duly
         executed Transferor's Certificate (in the form of Exhibit E hereto) to
         the Owner Trustee for inspection prior to effecting any requested
         transfer. The Transferor and the Owner Trustee may conclusively rely
         upon the information contained in any such Transferee's Certificate or
         Transferor's Certificate in the absence of actual knowledge to the
         contrary.

                  (c) In connection with any transfer, the Owner Trustee may
         (except in the case of (x) the initial transfer of any such Certificate
         by the Transferor, (y) a transfer to a "qualified institutional buyer"
         who delivers a Transferee's Certificate in the form of Exhibit C
         hereto, or (z) a transfer to a "accredited investor" who delivers a
         Transferee's Certificate in the form of Exhibit D hereto) require an
         opinion of counsel satisfactory to the Owner Trustee and the Transferor
         to the effect that such transfer may be effected without registration
         under the Securities Act, which opinion of counsel, if so required,
         shall be addressed to the Transferor and the Owner Trustee and shall be
         secured at the expense of the holder of a Certificate. The Owner
         Trustee may conclusively rely upon the representation of any purchaser
         made to the Owner Trustee, and upon such opinion of counsel, and shall
         be fully protected in so doing.

                  (d) No transfer of a Certificate shall be made to any Person
         unless the Owner Trustee has received a certificate (substantially in
         the form of Exhibit F hereto) from such transferee to the effect that
         such transferee is not a Plan, and is not acting on behalf of or
         investing the assets of a Plan. The preparation and delivery of the
         certificate referred to above shall not be an expense of the Trust, the
         Owner Trustee or the Transferor but shall be borne by the transferee.
         Each transferee of a beneficial ownership interest in a book-entry
         Certificate shall be deemed to represent that it is not a Plan and is
         not acting on behalf of or investing the assets of a Plan.

                  (e) No transfer of a Certificate shall be made to any Person
         unless the Owner Trustee and Transferor have received a certificate
         (substantially in the form of Exhibit G hereto) from such transferee to
         the effect that (i) such transferee is acquiring such certificate for
         its own behalf and is not acting as agent or custodian for any other
         Person or entity in connection with such acquisition, (ii) if the
         transferee is a partnership, grantor trust or S corporation for federal
         income tax purposes (a "Flow Through Entity"), any certificate (and
         interest in the Trust in the aggregate) owned by such Flow Through
         Entity will represent less than 50% of the value of the assets owned by
         such Flow Through Entity and no special allocation of income, gain,
         loss, deduction or credit from such certificate will be made among the
         beneficial owners of such Flow Through Entity, and (iii) the transferee
         is a United States Person within the meaning of the Code.

                                       18
<PAGE>

                  (f) No transfer, pledge or encumbrance of the Class R
         Certificate shall be made to any Person unless (A) such Person is a
         Rated Entity, a Bankruptcy Remote Entity or a statutory trust
         established under Chapter 38 of Title 12 of the Delaware Code, 12 Del.
         C. ss. 3801 et seq. that is a Bankruptcy Remote Entity, or (B) such
         pledge is made to GCFP pursuant to the Credit and Security Agreement;
         provided, however, that in the event GCFP forecloses on its security
         interest in the Class R Certificate, the Class R Certificate may be
         registered in the name of a Person that is not a Bankruptcy Remote
         Entity for a period not to exceed two (2) Business Days. Each
         Certificate shall at all times be registered in the name of a single
         holder.

                  (g) The Certificates shall bear legends stating that they have
         not been registered under the Securities Act and are subject to the
         restrictions on transfer described herein. By purchasing a Certificate,
         each purchaser shall be deemed to have agreed to these restrictions on
         transfer.

                  (h) In order to preserve the exemption for resales and
         transfers provided by Rule 144A, the Transferor shall provide to any
         Holder of a Non-Registered Certificate and any prospective purchaser
         designated by such Holder, upon request of such Holder or such
         prospective purchaser, such information required by Rule 144A as will
         enable the resale of such Non-Registered Certificate to be made
         pursuant to Rule 144A. The Owner Trustee shall cooperate with the
         Transferor in providing the Transferor such information regarding the
         Non-Registered Certificates, the Trust Assets and other matters
         regarding the Trust as the Transferor shall reasonably request to meet
         its obligations under the preceding sentence.

                  (i) Notwithstanding any provision of this Agreement to the
         contrary, any transfer of Certificates that causes the total number of
         beneficial owners of Certificates to exceed ninety-nine (99) shall be
         null and void and the Certificate Register shall be amended to reflect
         such voided transfer.

         SECTION 3.8. Disposition In Whole But Not In Part.Each of the Class C
Certificate and the Class R Certificate may be transferred in whole but not in
part. Any attempted transfer of any Certificate that would divide the beneficial
ownership in the Trust shall be void.

                                  ARTICLE IV.

                         Voting Rights and Other Actions

         SECTION 4.1. Prior Notice to Certificateholders with Respect to Certain
Matters. With respect to the following matters, the Owner Trustee shall not take
action unless at least thirty (30) days before the taking of such action, the
Owner Trustee shall have notified the Certificateholders and the Note Insurer in
writing of the proposed action and the Certificateholders shall not have
notified the Owner Trustee in writing prior to the 30th day after such notice is
given that any Certificateholder has withheld consent or provided alternative
direction:

                                       19
<PAGE>

                  (a) the election by the Trust to file an amendment to the
         Certificate of Trust (unless such amendment is required to be filed
         under the Statutory Trust Act or unless such amendment would not
         materially and adversely affect the interests of the
         Certificateholders);

                  (b) the amendment of the Indenture by a supplemental indenture
         in circumstances where the consent of any Noteholder is required;

                  (c) the amendment of the Indenture by a supplemental indenture
         in circumstances where the consent of any Noteholder is not required
         and such amendment materially adversely affects the interest of any
         Certificateholder; or

                  (d) except pursuant to Section 13.1 of the Sale and Servicing
         Agreement, the amendment, change or modification of the Sale and
         Servicing Agreement, except to cure any ambiguity or defect or to amend
         or supplement any provision in a manner that would not materially
         adversely affect the interests any Certificateholder.

         The Owner Trustee shall notify each Certificateholder in writing of any
appointment of a successor Note Registrar or Trust Collateral Agent within five
Business Days after receipt of notice thereof.

         SECTION 4.2. Action by Certificateholders with Respect to Certain
Matters. The Owner Trustee shall not have the power, except upon the direction
of the Controlling Party or, after the Class A Notes and Reimbursement
Obligations have been paid and full and the expiration of the Policy in
accordance with its terms, each Certificateholder in accordance with the Basic
Documents, to (a) remove the Servicer under the Sale and Servicing Agreement
pursuant to Section 9.1 thereof or (b) except as expressly provided in the Basic
Documents, sell the Receivables after the termination of the Indenture. The
Owner Trustee shall take the actions referred to in the preceding sentence only
upon written instructions signed by the Controlling Party or each
Certificateholder, as applicable and the furnishing of indemnification
satisfactory to the Owner Trustee by each Certificateholder. To the fullest
extent permitted by applicable law, the Owner Trustee shall not have the power
to, and shall not, commence any proceeding or other actions contemplated by
Section 2.10 (b).

         SECTION 4.3. Restrictions on Certificateholders' Power.

                  (a) No Certificateholder shall direct the Owner Trustee to
         take or refrain from taking any action if such action or inaction would
         be contrary to any obligation of the Trust or the Owner Trustee under
         this Agreement or any of the Basic Documents or would be contrary to
         Section 2.3 nor shall the Owner Trustee be obligated to follow any such
         direction, if given.

                                       20
<PAGE>

                  (b) No Certificateholder 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 or any Basic Document, unless such
         Certificateholder is the Instructing Party pursuant to Section 5.3 and
         unless such Certificateholder previously shall have given to the Owner
         Trustee a written notice of default and of the continuance thereof, as
         provided in this Agreement, and also unless such Certificateholder
         shall have made written request upon the Owner Trustee to institute
         such action, suit or proceeding in its own name as Owner Trustee under
         this Agreement and shall have offered to the Owner Trustee such
         reasonable indemnity as it may require against the costs, expenses and
         liabilities to be incurred therein or thereby, and the Owner Trustee,
         for thirty (30) days after its receipt of such notice, request, and
         offer of indemnity, shall have neglected or refused to institute any
         such action, suit, or proceeding, and during such 30-day period no
         request or waiver inconsistent with such written request has been given
         to the Owner Trustee pursuant to and in compliance with this Section or
         Section 5.3. For the protection and enforcement of the provisions of
         this Section, the Certificateholders and the Owner Trustee shall be
         entitled to such relief as can be given either at law or in equity.

         SECTION 4.4. Rights of Note Insurer. Notwithstanding anything to the
contrary in the Basic Documents, without the prior written consent of the Note
Insurer (so long as no Note Insurer Default shall have occurred and be
continuing), the Owner Trustee shall not (i) remove the Servicer, (ii) initiate
any claim, suit or proceeding by the Trust or compromise any claim, suit or
proceeding brought by or against the Trust, other than with respect to the
enforcement of any Receivable or any rights of the Trust thereunder, (iii)
authorize the merger or consolidation of the Trust with or into any other
statutory trust or other entity (other than in accordance with Section 3.10 of
the Indenture) or (iv) amend the Certificate of Trust (except as may be required
by the Statutory Trust Act).

                                   ARTICLE V.

                      Authority and Duties of Owner Trustee

         SECTION 5.1. General Authority.

                  (a) The Owner Trustee is authorized and directed to execute
         and deliver the Basic Documents to which the Trust is named as a party
         and each certificate or other document attached as an exhibit to or
         contemplated by the Basic Documents to which the Trust is named as a
         party and any amendment thereto, in each case, in such form as the
         Transferor shall approve as evidenced conclusively by the Owner
         Trustee's execution thereof, and on behalf of the Trust, to direct the
         Indenture Trustee to authenticate and deliver the Class A-1 Notes in
         the aggregate principal amount of $208,000,000 and the Class A-2 Notes
         in the aggregate principal amount of $92,000,000. In addition to the
         foregoing, the Owner Trustee is authorized, but shall not be obligated,
         to take all actions required of the Trust pursuant to the Basic
         Documents. The Owner Trustee is further authorized from time to time to
         take such action as the Instructing Party recommends with respect to
         the Basic Documents so long as such activities are consistent with the
         terms of the Basic Documents.

                                       21
<PAGE>

                  (b) The Owner Trustee shall sign on behalf of the Trust any
         applicable tax returns of the Trust, unless applicable law requires a
         Certificateholder to sign such documents.

         SECTION 5.2. General Duties(a). It shall be the duty of the Owner
Trustee:

                  (i) to discharge (or cause to be discharged) all of its
         responsibilities pursuant to the terms of this Agreement and to
         administer the Trust in the interest of the Certificateholders, subject
         to the Basic Documents and in accordance with the provisions of this
         Agreement; and

                  (ii) to execute on behalf of the Trust any license, approval,
         authorization or registration required by any governmental authority,
         bureau or agency, as notified by the Servicer and presented to the
         Owner Trustee in final execution form, with respect to which the
         failure to maintain any such license, approval, authorization or
         registration would have an adverse effect on the validity and
         enforceability of the Indenture, the Certificates, the Notes or the
         Owner Trust Estate.

         Notwithstanding the foregoing, the Owner Trustee shall be deemed to
have discharged its duties and responsibilities hereunder and under the Basic
Documents to the extent the Servicer has agreed in the Sale and Servicing
Agreement to perform any act or to discharge any duty of the Trust or the Owner
Trustee hereunder or under any Basic Document, and the Owner Trustee shall not
be liable for the default or failure of the Servicer to carry out its
obligations under the Sale and Servicing Agreement.

         SECTION 5.3. Action upon Instruction.

                  (a) Subject to Article IV and the terms of the Spread Account
         Agreement, the Note Insurer (so long as a Note Insurer Default shall
         not have occurred and be continuing) or the Class C Certificateholder
         (or if the Class C Certificate Balance has been reduced to zero and all
         amounts due to the Class C Certificateholder have been paid, the Class
         R Certificateholder) (if a Note Insurer Default shall have occurred and
         be continuing) (the "Instructing Party") shall have the exclusive right
         to direct the actions of the Owner Trustee in the management of the
         Trust, so long as such instructions are not inconsistent with the
         express terms set forth herein or in any Basic Document. The
         Instructing Party shall not instruct the Owner Trustee in a manner
         inconsistent with this Agreement or the Basic Documents.

                  (b) The Owner Trustee shall not be required to take any action
         hereunder or under any Basic Document if the Owner Trustee shall have
         reasonably determined, or shall have been advised by counsel, that such
         action is likely to result in liability on the part of the Owner
         Trustee or is contrary to the terms hereof or of any Basic Document or
         is otherwise contrary to law.

                                       22
<PAGE>

                  (c) Whenever the Owner Trustee is unable to decide between
         alternative courses of action permitted or required by the terms of
         this Agreement or any Basic Document, the Owner Trustee shall promptly
         give notice (in such form as shall be appropriate under the
         circumstances) to the Instructing Party requesting instruction as to
         the course of action to be adopted, and to the extent the Owner Trustee
         acts in good faith in accordance with any written instruction of the
         Instructing Party received, the Owner Trustee shall not be liable on
         account of such action to any Person. If the Owner Trustee shall not
         have received appropriate instruction within ten days of such notice
         (or within such shorter period of time as reasonably may be specified
         in such notice or may be necessary under the circumstances) it may, but
         shall be under no duty to, take or refrain from taking such action, not
         inconsistent with this Agreement or the Basic Documents, as it shall
         deem to be in the best interests of the Certificateholders, and shall
         have no liability to any Person for such action or inaction.

                  (d) In the event that the Owner Trustee is unsure as to the
         application of any provision of this Agreement or any Basic Document or
         any such provision is ambiguous as to its application, or is, or
         appears to be, in conflict with any other applicable provision, or in
         the event that this Agreement permits any determination by the Owner
         Trustee or is silent or is incomplete as to the course of action that
         the Owner Trustee is required to take with respect to a particular set
         of facts, the Owner Trustee may give notice (in such form as shall be
         appropriate under the circumstances) to the Instructing Party
         requesting instruction and, to the extent that the Owner Trustee acts
         or refrains from acting in good faith in accordance with any such
         instruction received, the Owner Trustee shall not be liable, on account
         of such action or inaction, to any Person. If the Owner Trustee shall
         not have received appropriate instruction within 10 days of such notice
         (or within such shorter period of time as reasonably may be specified
         in such notice or may be necessary under the circumstances) it may, but
         shall be under no duty to, take or refrain from taking such action, not
         inconsistent with this Agreement or the Basic Documents, as it shall
         deem to be in the best interests of the Certificateholders, and shall
         have no liability to any Person for such action or inaction.

         SECTION 5.4. No Duties Except as Specified in this Agreement or in
Instructions. The Owner Trustee shall not have any duty or obligation to manage,
make any payment with respect to, register, record, sell, dispose of, or
otherwise deal with the Owner Trust Estate, or to otherwise take or refrain from
taking any action under, or in connection with, any document contemplated hereby
to which the Owner Trustee is a party, except as expressly provided by the terms
of this Agreement or in any document or written instruction received by the
Owner Trustee pursuant to Section 5.3; and no implied duties or obligations
shall be read into this Agreement or any Basic Document against the Owner
Trustee. The Owner Trustee shall have no responsibility for filing any financing
or continuation statement in any public office at any time or to otherwise
perfect or maintain the perfection of any security interest or lien granted to
it hereunder or to prepare or file any Commission filing for the Trust or to
record this Agreement or any Basic Document. WTC nevertheless agrees that it
will, at its own cost and expense, promptly take all action as may be necessary
to discharge any Liens on any part of the Owner Trust Estate that result from
actions by, or claims against, WTC and that are not related to the ownership or
the administration of the Owner Trust Estate.

                                       23
<PAGE>

         SECTION 5.5. No Action Except under Specified Documents or
Instructions. The Owner Trustee shall not manage, control, use, sell, dispose of
or otherwise deal with any part of the Owner Trust Estate except (i) in
accordance with the powers granted to and the authority conferred upon the Owner
Trustee pursuant to this Agreement, (ii) in accordance with the Basic Documents
and (iii) in accordance with any document or instruction delivered to the Owner
Trustee pursuant to Section 5.3.

         SECTION 5.6. Restrictions. The Owner Trustee shall not take any action
(a) that is inconsistent with the purposes of the Trust set forth in Section 2.3
or (b) that, to the actual knowledge of the Owner Trustee, would result in the
Trust's becoming taxable as a corporation for Federal income tax purposes. The
Instructing Party shall not direct the Owner Trustee to take action that would
violate the provisions of this Section.

                                  ARTICLE VI.

                          Concerning the Owner Trustee

         SECTION 6.1. Acceptance of Trusts and Duties. The Owner Trustee accepts
the trusts hereby created and agrees to perform its duties hereunder with
respect to such trusts but only upon the terms of this Agreement. The Owner
Trustee also agrees to disburse all moneys actually received by it constituting
part of the Owner Trust Estate upon the terms of the Basic Documents and this
Agreement. The Owner Trustee shall not be answerable or accountable hereunder or
under any Basic Document under any circumstances, except (i) for its own willful
misconduct, bad faith or negligence, (ii) in the case of the inaccuracy of any
representation or warranty contained in Section 6.3 expressly made by the Owner
Trustee, (iii) for liabilities arising from the failure of WTC to perform
obligations expressly undertaken by it in the last sentence of Section 5.4
hereof, (iv) for any investments issued by the Owner Trustee or any branch or
Affiliate thereof in its commercial capacity or (v) for taxes, fees or other
charges on, based on or measured by, any fees, commissions or compensation
received by the Owner Trustee. In particular, but not by way of limitation (and
subject to the exceptions set forth in the preceding sentence):

                  (a) the Owner Trustee shall not be liable for any error of
         judgment made in good faith by a Responsible Officer of the Owner
         Trustee;

                  (b) the Owner Trustee shall not be liable with respect to any
         action taken or omitted to be taken by it in accordance with the
         instructions of the Instructing Party, the Servicer or any
         Certificateholder;

                  (c) no provision of this Agreement or any Basic Document shall
         require the Owner Trustee to expend or risk funds or otherwise incur
         any financial liability in the performance of any of its rights or
         powers hereunder or under any Basic Document if the Owner Trustee shall
         have reasonable grounds for believing that repayment of such funds or
         adequate indemnity against such risk or liability is not reasonably
         assured or provided to it;

                  (d) under no circumstances shall the Owner Trustee be liable
         for indebtedness evidenced by or arising under any of the Basic
         Documents, including the principal of and interest on the Notes;

                                       24
<PAGE>

                  (e) the Owner Trustee shall not be responsible for or in
         respect of the validity or sufficiency of this Agreement or for the due
         execution hereof by the Transferor or for the form, character,
         genuineness, sufficiency, value or validity of any of the Owner Trust
         Estate or for or in respect of the validity or sufficiency of the Basic
         Documents, other than the certificate of authentication on a
         Certificate, and the Owner Trustee shall in no event assume or incur
         any liability, duty or obligation to the Note Insurer, Indenture
         Trustee, Trust Collateral Agent, the Collateral Agent, any Noteholder
         or to any Certificateholder, other than as expressly provided for
         herein and in the Basic Documents;

                  (f) the Owner Trustee shall not be liable for the default or
         misconduct of the Note Insurer, the Indenture Trustee, the Trust
         Collateral Agent or the Servicer under any of the Basic Documents or
         otherwise and the Owner Trustee shall have no obligation or liability
         to perform the obligations under this Agreement or the Basic Documents
         that are required to be performed by the Indenture Trustee under the
         Indenture or the Trust Collateral Agent or the Servicer under the Sale
         and Servicing Agreement;

                  (g) the Owner Trustee shall be under no obligation to exercise
         any of the rights or powers vested in it by this Agreement, or to
         institute, conduct or defend any litigation under this Agreement or
         otherwise or in relation to this Agreement or any Basic Document, at
         the request, order or direction of the Instructing Party or a
         Certificateholder, unless such Instructing Party or such
         Certificateholder has offered to the Owner Trustee security or
         indemnity reasonably satisfactory to it against the costs, expenses and
         liabilities that may be incurred by the Owner Trustee therein or
         thereby. The right of the Owner Trustee to perform any discretionary
         act enumerated in this Agreement or in any Basic Document shall not be
         construed as a duty, and the Owner Trustee shall not be answerable for
         other than its negligence, bad faith or willful misconduct in the
         performance of any such act;

                  (h) with respect to the Note Insurer or Instructing Party, the
         Owner Trustee undertakes to perform or observe only such of the
         covenants and obligations of the Owner Trustee as are expressly set
         forth in this Agreement, and no implied covenants or obligations with
         respect to the Note Insurer or Instructing Party shall be read into
         this Agreement or the other Basic Documents against the Owner Trustee.
         The Owner Trustee shall not be deemed to owe any fiduciary duty to the
         Note Insurer or Instructing Party, and shall not be liable to any such
         person for the failure of the Trust to perform its obligations to such
         persons other than in accordance with Section 10.12 of this Agreement
         in the performance of its express obligations under this Agreement; and

                  (i) notwithstanding anything to the contrary herein or in any
         other document, the Owner Trustee shall not be required to execute,
         deliver or certify on behalf of the Trust, the Servicer, the Transferor
         or any other Person any filings, certificates, affidavits or other
         instruments required by the SEC or required under the Sarbanes-Oxley
         Act of 2002. Notwithstanding any Person's right to instruct the Owner
         Trustee, neither the Owner Trustee nor any agent, employee, director or
         officer of the Owner Trustee shall have any obligation to execute any
         certificates or other documents required by the SEC or required
         pursuant to the Sarbanes-Oxley Act of 2002 or the rules and regulations
         promulgated thereunder, and the refusal to comply with any such
         instructions shall not constitute a default or breach under this
         Agreement or any other document in connection herewith.

                                       25
<PAGE>

         SECTION 6.2. Furnishing of Documents. The Owner Trustee shall furnish
to each Certificateholder promptly upon receipt of a written request therefor,
duplicates or copies of all reports, notices, requests, demands, certificates,
financial statements and any other instruments furnished to the Owner Trustee
under the Basic Documents.

         SECTION 6.3. Representations and Warranties. The Owner Trustee and WTC
hereby represent and warrant to the Transferor, each Certificateholder and the
Note Insurer (which shall have relied on such representations and warranties in
issuing the Policy), that:

                  (a) It is a Delaware banking corporation, duly organized and
         validly existing in good standing under the laws of the State of
         Delaware and it holds all grants, authorizations, consents, orders and
         approvals from all governmental authorities necessary under the laws of
         the State of Delaware to carry on its true business as now conducted.
         It has all requisite corporate power and authority to execute, deliver
         and perform its obligations under this Agreement.

                  (b) It has taken all corporate action necessary to authorize
         the execution and delivery by it of this Agreement, and this Agreement
         will be executed and delivered by one of its officers who is duly
         authorized to execute and deliver this Agreement on its behalf.

                  (c) Neither the execution nor the delivery by it of this
         Agreement, nor the consummation by it of the transactions contemplated
         hereby nor compliance by it with any of the terms or provisions hereof
         will contravene any Delaware state or federal law, governmental rule or
         regulation governing the banking or trust powers of the Owner Trustee
         or any judgment or order binding on it, or constitute any default under
         its charter documents or by-laws or any indenture, mortgage, contract,
         agreement or instrument to which it is a party or by which any of its
         properties may be bound, or result in the creation or imposition of any
         lien, charge or encumbrance on the Trust Assets resulting from actions
         by or claims against the Owner Trustee in its individual capacity
         except as expressly contemplated by this Agreement or Indenture.

                  (d) No consent, approval, authorization or order of, or filing
         with, any court or regulatory, supervisory or government agency or body
         is required by the Owner Trustee under Delaware law in connection with
         the execution, delivery and performance by the Owner Trustee of this
         Agreement or the consummation by the Owner Trustee of the transactions
         contemplated hereby (except for the filing of the Certificate of Trust
         with the Secretary of State).

                  (e) The Owner Trustee has no present intent to cause a
         voluntary bankruptcy of the Trust.

                                       26
<PAGE>

         SECTION 6.4. Reliance; Advice of Counsel.

                  (a) The Owner Trustee shall incur no liability to anyone in
         acting upon any signature, instrument, notice, resolution, request,
         consent, order, certificate, report, opinion, bond or other document or
         paper believed by it to be genuine and believed by it to be signed by
         the proper party or parties. The Owner Trustee may accept a certified
         copy of a resolution of the board of directors or other governing body
         of any corporate party as conclusive evidence that such resolution has
         been duly adopted by such body and that the same is in full force and
         effect. As to any fact or matter the method of the determination of
         which is not specifically prescribed herein, the Owner Trustee may for
         all purposes hereof rely on a certificate, signed by the president or
         any vice president or by the treasurer, secretary or other authorized
         officers of the relevant party, as to such fact or matter, and such
         certificate shall constitute full protection to the Owner Trustee for
         any action taken or omitted to be taken by it in good faith in reliance
         thereon.

                  (b) In the exercise or administration of the trusts hereunder
         and in the performance of its duties and obligations under this
         Agreement or the Basic Documents, the Owner Trustee (i) may act
         directly or through its agents or attorneys pursuant to agreements
         entered into with any of them, and the Owner Trustee shall not be
         liable for the conduct or misconduct of such agents or attorneys if
         such agents or attorneys shall have been selected by the Owner Trustee
         with reasonable care, and (ii) may consult with counsel, accountants
         and other skilled persons to be selected with reasonable care and
         employed by it. The Owner Trustee shall not be liable for anything
         done, suffered or omitted in good faith by it in accordance with the
         written opinion or advice of any such counsel, accountants or other
         such persons and according to such opinion not contrary to this
         Agreement or any Basic Document.

         SECTION 6.5. Not Acting in Individual Capacity. Except as provided in
Article II and this Article VI, in accepting the trusts hereby created WTC acts
solely as Owner Trustee hereunder and not in its individual capacity and all
Persons having any claim against the Owner Trustee by reason of the transactions
contemplated by this Agreement or any Basic Document shall look only to the
Owner Trust Estate for payment or satisfaction thereof.

         SECTION 6.6. Owner Trustee Not Liable for Certificates or Receivables.
The recitals contained herein and in the Certificates (other than the signature
and countersignature of the Owner Trustee on the Certificates) shall be taken as
the statements of the Transferor and the Owner Trustee assumes no responsibility
for the correctness thereof. The Owner Trustee makes no representations as to
the validity or sufficiency of this Agreement, of any Basic Document or of the
Certificates (other than the signature and countersignature of the Owner Trustee
on the Certificates) or the Notes, or of any Receivable or related documents.
The Owner Trustee shall at no time have any responsibility or liability for or
with respect to the legality, validity and enforceability of any Receivable, or
the perfection and priority of any security interest created by any Receivable
in any Financed Vehicle or the maintenance of any such perfection and priority,
or for or with respect to the sufficiency of the Owner Trust Estate or its
ability to generate the payments to be distributed to each Certificateholder
under this Agreement or the Noteholders under the Indenture, including, without
limitation: the existence, condition and ownership of any Financed Vehicle; the
existence and enforceability of any insurance thereon; the existence and
contents of any Receivable on any computer or other record thereof; the validity
of the assignment of any Receivable to the Trust or of any intervening
assignment; the completeness of any Receivable; the performance or enforcement
of any Receivable; the compliance by the Transferor, the Servicer or any other
Person with any warranty or representation made under any Basic Document or in
any related document or the accuracy of any such warranty or representation or
any action of the Indenture Trustee or the Servicer or any subservicer taken in
the name of the Owner Trustee.

                                       27
<PAGE>

         SECTION 6.7. Owner Trustee May Own Notes. The Owner Trustee in its
individual capacity may become the owner or pledgee of the Notes and may deal
with any Certificateholder, the Transferor, the Indenture Trustee and the
Servicer in banking transactions with the same rights as it would have if it
were not Owner Trustee.

         SECTION 6.8. Payments from Owner Trust Estate. All payments to be made
by the Owner Trustee under this Agreement or any of the Basic Documents to which
the Trust or the Owner Trustee is a party shall be made only from the income and
proceeds of the Owner Trust Estate and only to the extent that the Owner Trust
shall have received income or proceeds from the Owner Trust Estate to make such
payments in accordance with the terms hereof. WTC, or any successor thereto, in
its individual capacity, shall not be liable for any amounts payable under this
Agreement or any of the Basic Documents to which the Trust or the Owner Trustee
is a party.

         SECTION 6.9. Doing Business in Other Jurisdictions. Notwithstanding
anything contained to the contrary, neither WTC or any successor thereto, nor
the Owner Trustee shall be required to take any action in any jurisdiction other
than in the State of Delaware if the taking of such action will, even after the
appointment of a co-trustee or separate trustee in accordance with Section 9.5
hereof, (i) require the consent or approval or authorization or order of or the
giving of notice to, or the registration with or the taking of any other action
in respect of, any state or other governmental authority or agency of any
jurisdiction other than the State of Delaware; (ii) result in any fee, tax or
other governmental charge under the laws of the State of Delaware becoming
payable by WTC (or any successor thereto); or (iii) subject WTC (or any
successor thereto) to personal jurisdiction in any jurisdiction other than the
State of Delaware for causes of action arising from acts unrelated to the
consummation of the transactions by WTC (or any successor thereto) or the Owner
Trustee, as the case may be, contemplated hereby.

                                  ARTICLE VII.

                          Compensation of Owner Trustee

         SECTION 7.1. Owner Trustee's Fees and Expenses. The Owner Trustee shall
receive as compensation for its services hereunder such fees as have been
separately agreed upon before the date hereof between LBAC and the Owner
Trustee, and the Owner Trustee shall be entitled to be reimbursed by LBAC for
its other reasonable expenses hereunder, including the reasonable compensation,
expenses and disbursements of such agents, representatives, experts and counsel
as the Owner Trustee may employ in connection with the exercise and performance
of its rights and its duties hereunder and under the Basic Documents.

                                       28
<PAGE>

         SECTION 7.2. Indemnification. Each of the Owner Trustee and WTC and its
officers, directors, successors, assigns, agents and servants shall be
indemnified by the Servicer in and to the extent set forth in Section 8.2(a)(v)
of the Sale and Servicing Agreement.

         SECTION 7.3. Payments to the Owner Trustee. Any amounts paid to the
Owner Trustee pursuant to this Article VII shall be deemed not to be a part of
the Owner Trust Estate immediately after such payment.

         SECTION 7.4. Non-recourse Obligations. Notwithstanding anything in this
Agreement or any Basic Document, the Owner Trustee agrees in its individual
capacity and in its capacity as Owner Trustee for the Trust that all obligations
of the Trust to the Owner Trustee individually or as Owner Trustee for the Trust
shall be recourse to the Owner Trust Estate only and specifically shall not be
recourse to the assets of any Certificateholder.

                                 ARTICLE VIII.

                         Termination of Trust Agreement

         SECTION 8.1. Termination of Trust Agreement.

                  (a) This Agreement shall terminate and the Trust shall wind up
         and dissolve and be of no further force or effect upon the latest of
         (i) the maturity or other liquidation of the last Receivable and the
         subsequent distribution of amounts in respect of such Receivables as
         provided in the Basic Documents, (ii) the payment to each
         Certificateholder of all amounts required to be paid to it pursuant to
         this Agreement and the Sale and Servicing Agreement and the payment to
         the Note Insurer of all amounts payable or reimbursable to it pursuant
         to the Sale and Servicing Agreement, (iii) the expiration of the Policy
         in accordance with its terms; or (iv) payment to the Note Insurer in
         full of all Reimbursement Obligations; provided, however, that the
         rights to indemnification under Section 7.2 and the rights under
         Section 7.1 shall survive the termination of the Trust. The Servicer
         shall promptly notify the Owner Trustee and the Note Insurer of any
         prospective termination pursuant to this Section. The bankruptcy,
         liquidation, dissolution, death or incapacity of a Certificateholder,
         shall not (x) operate to terminate this Agreement or the Trust, nor (y)
         entitle such Certificateholder's legal representatives or heirs to
         claim an accounting or to take any action or proceeding in any court
         for a partition or winding up of all or any part of the Trust or Owner
         Trust Estate nor (z) otherwise affect the rights, obligations and
         liabilities of the parties hereto.

                  (b) Neither the Transferor nor any Certificateholder shall be
         entitled to revoke or terminate the Trust.

                  (c) Notice of any termination of the Trust, specifying the
         Payment Date upon which each Certificateholder shall surrender its
         Certificate to the Trust Collateral Agent for payment of the final
         distribution and cancellation, shall be given by the Owner Trustee by
         letter to such Certificateholder mailed within five Business Days of
         receipt of notice of such termination from the Servicer given pursuant
         to Section 10.1(c) of the Sale and Servicing Agreement, stating (i) the
         Payment Date upon or with respect to which final payment of such
         Certificates shall be made upon presentation and surrender of such
         Certificates at the office of the Trust Collateral Agent therein
         designated, (ii) the amount of any such final payment, (iii) that the
         Record Date otherwise applicable to such Payment Date is not
         applicable, payments being made only upon presentation and surrender of
         such Certificates at the office of the Trust Collateral Agent therein
         specified and (iv) interest will cease to accrue on such Certificates.
         The Owner Trustee shall give such notice to the Trust Collateral Agent
         at the time such notice is given to the related Certificateholder. Upon
         presentation and surrender of such Certificates, the Trust Collateral
         Agent shall cause to be distributed to each Certificateholder amounts
         distributable on such Payment Date pursuant to Section 5.6 of the Sale
         and Servicing Agreement.

                                       29
<PAGE>

         In the event that any Certificateholder shall not surrender its
Certificates for cancellation within six months after the date specified in the
above mentioned written notice, the Trust Collateral Agent shall give a second
written notice to such Certificateholder to surrender its Certificates for
cancellation and receive the final distribution with respect thereto. If within
one year after the second notice all the Certificates shall not have been
surrendered for cancellation, the Trust Collateral Agent may take appropriate
steps, or may appoint an agent to take appropriate steps, to contact the
Certificateholders concerning surrender of the 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, subject to applicable escheat laws, by the
Trust Collateral Agent to the Transferor.

                  (d) Upon the winding up of the Trust and its dissolution, the
         Owner Trustee shall cause the Certificate of Trust to be canceled by
         filing a certificate of cancellation with the Secretary of State in
         accordance with the provisions of Section 3810 of the Statutory Trust
         Act.

                                  ARTICLE IX.

             Successor Owner Trustees and Additional Owner Trustees

         SECTION 9.1. Eligibility Requirements for Owner Trustee. The Owner
Trustee shall at all times be a corporation or national banking association (i)
satisfying the provisions of Section 3807(a) of the Statutory Trust Act; (ii)
authorized to exercise corporate trust powers; (iii) having a combined capital
and surplus of at least $50,000,000 and subject to supervision or examination by
Federal or State authorities; and (iv) acceptable to the Note Insurer in its
sole discretion, so long as a Note Insurer Default shall not have occurred and
be continuing. If such entity 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, the combined capital
and surplus of such entity shall be deemed to be its combined capital and
surplus as set forth in its most recent report of condition so published. In
case at any time the Owner Trustee shall cease to be eligible in accordance with
the provisions of this Section, the Owner Trustee shall resign immediately in
the manner and with the effect specified in Section 9.2.

                                       30
<PAGE>

         SECTION 9.2. Resignation or Removal of Owner Trustee. The Owner Trustee
may at any time resign and be discharged from the trusts hereby created by
giving sixty days' written notice thereof to the Transferor, the
Certificateholders, the Note Insurer and the Servicer. Upon receiving such
notice of resignation, the Class R Certificateholder shall, with the prior
written consent of the Note Insurer, promptly appoint a successor Owner Trustee
by written instrument, in duplicate, one copy of which instrument shall be
delivered to the resigning Owner Trustee and one copy to the successor Owner
Trustee, provided that the Class R Certificateholder shall have received written
confirmation from each of the Rating Agencies that the proposed appointment will
not result in an increased capital charge to the Note Insurer by either of the
Rating Agencies. If no successor Owner Trustee shall have been so appointed and
have accepted appointment within thirty (30) days after the giving of such
notice of resignation, the resigning Owner Trustee or the Note Insurer may
petition any court of competent jurisdiction for the appointment of a successor
Owner Trustee.

         If at any time the Owner Trustee shall cease to be eligible in
accordance with the provisions of Section 9.1 and shall fail to resign after
written request therefor by the Class R Certificateholder, or if at any time the
Owner Trustee shall be legally unable to act, or shall be adjudged bankrupt or
insolvent, or a receiver of the Owner Trustee or of its property shall be
appointed, or any public officer shall take charge or control of the Owner
Trustee or of its property or affairs for the purpose of rehabilitation,
conservation or liquidation, then the Class R Certificateholder with the consent
of the Note Insurer (so long as a Note Insurer Default shall not have occurred
and be continuing) may remove the Owner Trustee. If the Class R
Certificateholder shall remove the Owner Trustee under the authority of the
immediately preceding sentence, the Class R Certificateholder shall, with the
prior written consent of the Note Insurer, promptly appoint a successor Owner
Trustee by written instrument, in duplicate, one copy of which instrument shall
be delivered to the outgoing Owner Trustee so removed, one copy to the Note
Insurer and one copy to the successor Owner Trustee and payment of all fees owed
to the outgoing Owner Trustee.

         Any resignation or removal of the Owner Trustee and appointment of a
successor Owner Trustee pursuant to any of the provisions of this Section shall
not become effective until acceptance of appointment by the successor Owner
Trustee pursuant to Section 9.3 and payment of all fees and expenses owed to the
outgoing Owner Trustee. The Class R Certificateholder shall provide notice of
such resignation or removal of the Owner Trustee to the Class C
Certificateholder and each of the Rating Agencies.

         SECTION 9.3. Successor Owner Trustee. Any successor Owner Trustee
appointed pursuant to Section 9.2 shall execute, acknowledge and deliver to the
Transferor, the Certificateholders, the Servicer, the Note Insurer and to its
predecessor Owner Trustee an instrument accepting such appointment under this
Agreement, and thereupon the resignation or removal of the predecessor Owner
Trustee shall become effective and such successor Owner Trustee, without any
further act, deed or conveyance, shall become fully vested with all the rights,
powers, duties and obligations of its predecessor under this Agreement, with
like effect as if originally named as Owner Trustee. The predecessor Owner
Trustee shall upon payment of its fees and expenses deliver to the successor
Owner Trustee all documents and statements and monies held by it under this
Agreement; and the Transferor, the Certificateholders and the predecessor Owner
Trustee shall execute and deliver such instruments and do such other things as
may reasonably be required for fully and certainly vesting and confirming in the
successor Owner Trustee all such rights, powers, duties and obligations.

                                       31
<PAGE>

         No successor Owner Trustee shall accept appointment as provided in this
Section unless at the time of such acceptance such successor Owner Trustee shall
be eligible pursuant to Section 9.1.

         Upon acceptance of appointment by a successor Owner Trustee pursuant to
this Section, (i) the Servicer shall mail notice of the successor of such Owner
Trustee to the Certificateholders, the Indenture Trustee, the Noteholders and
the Rating Agencies and (ii) the successor Owner Trustee shall file an amendment
to the Certificate of Trust with the secretary of State identifying its name and
principal place of business in the State of Delaware. If the Servicer shall fail
to mail such notice within ten (10) days after acceptance of appointment by the
successor Owner Trustee, the successor Owner Trustee shall cause such notice to
be mailed at the expense of the Servicer.

         SECTION 9.4. Merger or Consolidation of Owner Trustee. Any corporation
into which the Owner Trustee may be merged or converted or with which it may be
consolidated, or any corporation resulting from any merger, conversion or
consolidation to which the Owner Trustee shall be a party, or any corporation
succeeding to all or substantially all of the corporate trust business of the
Owner Trustee, shall be the successor of the Owner Trustee hereunder, provided
such corporation shall be eligible pursuant to Section 9.1, without the
execution or filing of any instrument or any further act on the part of any of
the parties hereto, anything herein to the contrary notwithstanding; provided
further that the Owner Trustee (i) shall mail notice of such merger or
consolidation to the Rating Agencies and (ii) shall file an amendment to the
Certificate of Trust as required under Section 9.3, above.

         SECTION 9.5. Appointment of Co-Indenture Trustee or Separate Indenture
Trustee. 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 Owner Trust Estate or any Financed Vehicle may at the time be
located, the Servicer and the Owner Trustee acting jointly shall have the power
and shall execute and deliver all instruments to appoint one or more Persons
approved by the Owner Trustee and the Note Insurer to act as co-trustee, jointly
with the Owner Trustee, or separate trustee or separate trustees, of all or any
part of the Owner Trust Estate, and to vest in such Person, in such capacity,
such title to the Trust, or any part thereof, and, subject to the other
provisions of this Section, such powers, duties, obligations, rights and trusts
as the Servicer and the Owner Trustee may consider necessary or desirable. If
the Servicer shall not have joined in such appointment within 15 days after the
receipt by it of a request so to do, the Owner Trustee subject, unless a Note
Insurer Default shall have occurred and be continuing, to the approval of the
Note Insurer (which approval shall not be unreasonably withheld) 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 9.1 and no notice of the appointment of any
co-trustee or separate trustee shall be required pursuant to Section 9.3.

         Each separate trustee and co-trustee shall, to the extent permitted by
law, be appointed and act subject to the following provisions and conditions:

                                       32
<PAGE>

                  (i) all rights, powers, duties and obligations conferred or
         imposed upon the Owner Trustee shall be conferred upon and exercised or
         performed by the Owner Trustee and such separate trustee or co-trustee
         jointly (it being understood that such separate trustee or co-trustee
         is not authorized to act separately without the Owner Trustee joining
         in such act), except to the extent that under any law of any
         jurisdiction in which any particular act or acts are to be performed,
         the Owner Trustee shall be incompetent or unqualified to perform such
         act or acts, in which event such rights, powers, duties and obligations
         (including the holding of title to the Trust or any portion thereof in
         any such jurisdiction) shall be exercised and performed singly by such
         separate trustee or co-trustee, but solely at the direction of the
         Owner Trustee;

                  (ii) no trustee under this Agreement shall be personally
         liable by reason of any act or omission of any other trustee under this
         Agreement; and

                  (iii) the Servicer and the Owner Trustee acting jointly may at
         any time accept the resignation of or remove any separate trustee or
         co-trustee.

         Any notice, request or other writing given to the Owner Trustee shall
be deemed to have been given to each of the then separate trustees and
co-trustees, as effectively as if given to each of them. Every instrument
appointing any separate trustee or co-trustee shall refer to this Agreement and
the conditions of this Article. Each separate trustee and co-trustee, upon its
acceptance of the trusts conferred, shall be vested with the estates or property
specified in its instrument of appointment, either jointly with the Owner
Trustee or separately, as may be provided therein, subject to all the provisions
of this Agreement, specifically including every provision of this Agreement
relating to the conduct of, affecting the liability of, or affording protection
to, the Owner Trustee. Each such instrument shall be filed with the Owner
Trustee and a copy thereof given to the Servicer and the Note Insurer.

         Any separate trustee or co-trustee may at any time appoint the Owner
Trustee, its agent or attorney-in-fact with full power and authority, to the
extent not prohibited by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name. If any separate trustee or co-trustee
shall die, become incapable of acting, resign or be removed, all of its estates,
properties, rights, remedies and trusts shall vest in and be exercised by the
Owner Trustee, to the extent permitted by law, without the appointment of a new
or successor trustee.

                                   ARTICLE X.

                                  Miscellaneous

         SECTION 10.1. Supplements and Amendments.

                  (a) This Agreement may be amended by the Transferor and the
         Owner Trustee, with the prior written consent of the Note Insurer (so
         long as a Note Insurer Default shall not have occurred and be
         continuing) and with prior written notice to the Rating Agencies,
         without the consent of any of the Noteholders or the Certificateholders
         (so long as such Certificates are outstanding), (i) to cure any
         ambiguity or defect or (ii) to correct, supplement or modify any
         provisions in this Agreement; provided, however, that such action shall
         not, as evidenced by an Opinion of Counsel which may be based upon a
         certificate of the Servicer, delivered to the Owner Trustee, the Rating
         Agencies and the Note Insurer, adversely affect in any material respect
         the interests of any Noteholder or Certificateholder.

                                       33
<PAGE>

                  (b) This Agreement may also be amended from time to time, with
         the prior written consent of the Note Insurer (so long as a Note
         Insurer Default shall not have occurred and be continuing) by the
         Transferor and the Owner Trustee, with prior written notice to the
         Rating Agencies, to the extent such amendment materially and adversely
         affects the interests of the Class A Noteholders, with the consent of
         the Class A Noteholders evidencing not less than 50% of the outstanding
         Class A Note Balance to the extent such amendment materially and
         adversely affects the interests of the Class C Certificateholder, with
         the consent of the Class C Certificateholder and, to the extent such
         amendment materially and adversely affects the interests of the Class R
         Certificateholder, the consent of the Class R Certificateholder (which
         consent of the Class R Certificateholder given pursuant to this Section
         or pursuant to any other provision of this Agreement shall be
         conclusive and binding on such Class R Certificateholder and any future
         Class R Certificateholder) for the purpose of adding any provisions to
         or changing in any manner or eliminating any of the provisions of this
         Agreement or of modifying in any manner the rights of the Noteholders
         or any Certificateholder; provided, however, that, subject to the
         express rights of the Note Insurer under the Basic Documents, no such
         amendment shall (a) 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 for the
         benefit of the Noteholders or any Certificateholder or (b) reduce the
         aforesaid percentage of the Class A Note Balance or the
         Certificateholders required to consent to any such amendment, without
         the consent of the Noteholders of all the outstanding Class A Notes,
         the Class C Certificateholder or the Class R Certificateholder, as the
         case may be.

         Promptly after the execution of any such amendment or consent, the
Owner Trustee shall furnish written notification of the substance of such
amendment or consent to the Certificateholders, the Indenture Trustee and each
of the Rating Agencies.

         It shall not be necessary for the consent of Certificateholders, the
Noteholders or the Indenture Trustee pursuant to this Section to approve the
particular form of any proposed amendment or consent, but it shall be sufficient
if such consent shall approve the substance thereof. The manner of obtaining
such consents (and any other consents of any Certificateholder provided for in
this Agreement or in any other Basic Document) and of evidencing the
authorization of the execution thereof by any Certificateholder shall be subject
to such reasonable requirements as the Owner Trustee may prescribe. Promptly
after the execution of any amendment to the Certificate of Trust, the Owner
Trustee shall cause the filing of such amendment with the Secretary of State.

         Prior to the execution of any amendment to this Agreement or the
Certificate of Trust, the Owner Trustee and the Note Insurer shall be entitled
to receive and rely upon an Opinion of Counsel stating that the execution of
such amendment is authorized or permitted by this Agreement and that all
conditions precedent to the execution and delivery of such amendment have been
satisfied. The Owner Trustee may, but shall not be obligated to, enter into any
such amendment which affects the Owner Trustee's own rights, duties or
immunities under this Agreement or otherwise.

                                       34
<PAGE>

         SECTION 10.2. No Legal Title to Owner Trust Estate in
Certificateholders. No Certificateholder shall have legal title to any part of
the Owner Trust Estate. Each Certificateholder shall be entitled to receive
distributions in accordance with this Agreement and the Sale and Servicing
Agreement. No transfer, by operation of law or otherwise, of any right, title or
interest of any Certificateholder to and in its ownership interest in the Owner
Trust Estate shall operate to terminate this Agreement or the trusts hereunder
or entitle any transferee to an accounting or to the transfer to it of legal
title to any part of the Owner Trust Estate.

         SECTION 10.3. Limitations on Rights of Others. The provisions of this
Agreement are solely for the benefit of the Owner Trustee, the Transferor, the
Certificateholders, the Servicer and, to the extent expressly provided herein,
the Note Insurer, the Indenture Trustee and the Noteholders, and nothing in this
Agreement, whether express or implied, shall be construed to give to any other
Person any legal or equitable right, remedy or claim in the Owner Trust Estate
or under or in respect of this Agreement or any covenants, conditions or
provisions contained herein.

         SECTION 10.4. Notices.

                  (a) Unless otherwise expressly specified or permitted by the
         terms hereof, all notices shall be in writing and shall be deemed given
         upon receipt personally delivered, sent by facsimile transmission (with
         appropriate confirmation) delivered by overnight courier or mailed
         first class mail or certified mail, in each case return receipt
         requested, and shall be deemed to have been duly given upon receipt:

                           (i) if to the Owner Trustee, addressed to:

                           Wilmington Trust Company
                           Rodney Square North
                           1100 North Market Street
                           Wilmington, Delaware 19890-0001
                           Attention:  Corporate Trust Administration
                           (Telecopy Number:  (302) 651-8882)

                           (ii) if to the Transferor, addressed to:

                           Long Beach Acceptance Receivables Corp.
                           One Mack Centre Drive
                           Paramus, New Jersey 07652
                           Attention:  General Counsel
                           (Telecopy Number:  (201) 262-6868)

                                       35
<PAGE>

                           (iii) if to the Note Insurer, addressed to

                           Financial Security Assurance Inc.
                           350 Park Avenue, New York, NY 10022
                           Attention:  Transaction Oversight
                           Re:   Long Beach Acceptance Auto Receivables Trust
                                 2004-A
                           Telex No.:  (212) 688-3101
                           Confirmation:  (212) 826-0100
                           Telecopy Nos.:  (212) 339-3518, (212) 339-3529

                           (in each case in which notice or other communication
                           to Financial Security refers to an Event of Default,
                           a claim on the Policy or with respect to which
                           failure on the part of Financial Security to respond
                           shall be deemed to constitute consent or acceptance,
                           then a copy of such notice or other communication
                           should also be sent to the attention of the General
                           Counsel and the Head-Financial Guaranty Group "URGENT
                           MATERIAL ENCLOSED").



                           (iv) in the case of the Rating Agencies, addressed
                           to:

                           Moody's Investors Service, Inc.
                           99 Church Street
                           New York, New York 10007
                           Attention:  ABS Monitoring Department

                           and

                           Standard & Poor's Ratings Service
                           55 Water Street, 40th Floor
                           New York, New York 10041
                           Attention:  Asset Backed Surveillance Department

                  (b) Any notice required or permitted to be given to a Class R
         Certificateholder shall be given by first-class mail, postage prepaid,
         at the address of the Class R Certificateholder in the register
         maintained by the Owner Trustee. Any notice so mailed within the time
         prescribed in this Agreement shall be conclusively presumed to have
         been duly given, whether or not the Class R Certificateholder receives
         such notice.

         SECTION 10.5. Severability. Any provision of this Agreement that is
prohibited or unenforceable in any jurisdiction shall, as to such jurisdiction,
be ineffective to the extent of such prohibition or unenforceability without
invalidating the remaining provisions hereof, and any such prohibition or
unenforceability in any jurisdiction shall not invalidate or render
unenforceable such provision in any other jurisdiction.

         SECTION 10.6. Separate Counterparts. This Agreement may be executed by
the parties hereto in separate counterparts, each of which when so executed and
delivered shall be an original, but all such counterparts shall together
constitute but one and the same instrument.

                                       36
<PAGE>

         SECTION 10.7. Assignments. This Agreement shall inure to the benefit of
and be binding upon the parties hereto and their respective successors and
permitted assigns.

         SECTION 10.8. No Recourse.

                  (a) The Class R Certificateholder by accepting a Class R
         Certificate acknowledges that such Class R Certificate represents a
         beneficial interest in the Trust only and does not represent interests
         in or obligations of the Transferor, the Servicer, the Owner Trustee,
         the Indenture Trustee, the Note Insurer or any Affiliate thereof and no
         recourse may be had against such parties or their assets, except as may
         be expressly set forth or contemplated in this Agreement, the Class R
         Certificate or the Basic Documents.

                  (b) The Class C Certificateholder by accepting a Class C
         Certificate acknowledges that such Class C Certificate represents a
         right to receive interest and cashflow in accordance with the terms of
         the Sale and Servicing Agreement and a beneficial interest in the Trust
         and does not represent interests in or obligations of the Transferor,
         the Servicer, the Owner Trustee, the Indenture Trustee, the Note
         Insurer or any Affiliate thereof and no recourse may be had against
         such parties or their assets, except as may be expressly set forth or
         contemplated in this Agreement, the Class C Certificate or the Basic
         Documents.

         SECTION 10.9. Headings. The headings of the various Articles and
Sections herein are for convenience of reference only and shall not define or
limit any of the terms or provisions hereof.

         SECTION 10.10. GOVERNING LAW. THIS AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE WITH, AND THIS AGREEMENT AND ALL MATTERS ARISING OUT OF OR RELATING
IN ANY WAY TO THIS AGREEMENT SHALL BE GOVERNED BY, THE LAWS OF THE STATE OF
DELAWARE, WITHOUT REFERENCE TO ITS CONFLICT OF LAW PROVISIONS.

         SECTION 10.11. Servicer. The Servicer is authorized to prepare, or
cause to be prepared, execute and deliver on behalf of the Trust all such
documents, reports, filings, instruments, certificates and opinions as it shall
be the duty of the Trust or Owner Trustee to prepare, file or deliver pursuant
to the Basic Documents. Upon written request, the Owner Trustee shall execute
and deliver to the Servicer a limited power of attorney appointing the Servicer
the Trust's agent and attorney-in-fact to prepare, or cause to be prepared,
execute and deliver all such documents, reports, filings, instruments,
certificates and opinions.

         SECTION 10.12. Limitation on Liability. With respect to the Note
Insurer, the Owner Trustee undertakes to perform or observe only such of the
covenants and obligations of the Owner Trustee as are expressly set forth in
this Agreement, and no implied covenants or obligations with respect to the Note
Insurer shall be read into this Agreement or the other Basic Documents against
the Owner Trustee. The Owner Trustee shall not be deemed to owe any fiduciary
duty to the Note Insurer, and shall not be liable to any such person for the
failure of the Trust to perform its obligations to such persons other than as a
result of the gross negligence or willful misconduct of the Owner Trustee in the
performance of its express obligations under this Agreement.

                                       37
<PAGE>

         SECTION 10.13. No Petition. The Owner Trustee (not in its individual
capacity but solely as Owner Trustee), by entering into this Agreement, each
Certificateholder, by accepting its Certificate, and the Indenture Trustee and
each Noteholder by accepting the benefits of this Agreement, hereby covenant and
agree that they will not at any time institute against the Transferor, or join
in any institution against the Transferor of, any bankruptcy, reorganization,
arrangement, insolvency or liquidation proceedings, or other proceedings under
any United States federal or state bankruptcy or similar law in connection with
any obligations relating to the Certificates, the Notes, this Agreement or any
other Basic Documents.

         SECTION 10.14. Bankruptcy Matters. To the fullest extent permitted by
law, no Certificateholder nor any party to this Agreement shall take any action
to cause the Trust to dissolve in whole or in part or file a voluntary petition
or otherwise initiate proceedings to have the Trust adjudicated bankrupt or
insolvent, or consent to the institution of bankruptcy or insolvency proceedings
against the Trust as debtor under any applicable federal or state law relating
to bankruptcy, insolvency or other relief for debts with respect to the Trust;
or seek or consent to the appointment of any trustee, receiver, conservator,
assignee, sequestrator, custodian, liquidator (or other similar official) of the
Trust or of all or any substantial part of the properties and assets of the
Trust, or cause the Trust to make any general assignment for the benefit or
creditors of the Trust or take any action in furtherance of any of the above
actions unless each Certificateholder and the Indenture Trustee shall have
provided their written consent.

         SECTION 10.15. Effect of Policy Expiration Date. Notwithstanding
anything to the contrary set forth herein, all references to any right of the
Note Insurer to direct, appoint, consent to, accept, approve of, take or omit to
take any action under this Agreement or any other Basic Document shall be
inapplicable at all times after the Policy Expiration Date, and if such
reference provides for another party or parties to take or omit to take any such
action following a Note Insurer Default, such party or parties shall also be
entitled to take or omit to take such action following the Policy Expiration
Date and (ii) if such reference does not provide for another party or parties to
take or omit to take any such action following a Note Insurer Default, then the
Indenture Trustee acting at the direction of the Majorityholders shall have the
right to take or omit to take any such action following the Policy Expiration
Date. In addition, any other provision of this Agreement or any other Basic
Document which is operative based in whole or in part on whether a Note Insurer
Default has or has not occurred shall, at all times on or after the Policy
Expiration Date, be deemed to refer to whether or not the Policy Expiration Date
has occurred.


                                       38
<PAGE>



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


                                  WILMINGTON TRUST COMPANY, as Owner Trustee


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



                                  LONG BEACH ACCEPTANCE RECEIVABLES CORP.


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















                                [Trust Agreement]



<PAGE>

                                                                       EXHIBIT A

                         [FORM OF CERTIFICATE OF TRUST]



                              CERTIFICATE OF TRUST
                                       OF
               LONG BEACH ACCEPTANCE AUTO RECEIVABLES TRUST 2004-A

         This Certificate of Trust of LONG BEACH ACCEPTANCE AUTO RECEIVABLES
TRUST 2004-A (the "Trust") is being duly executed and filed by the undersigned,
as trustee, to form a statutory trust under the Statutory Trust Act (12 Del.
C.ss.3801 et seq.) (the "Act").

         1. Name. The name of the statutory trust formed hereby is LONG BEACH
ACCEPTANCE AUTO RECEIVABLES TRUST 2004-A.

         2. Owner Trustee. The name and business address of the trustee of the
Trust in the State of Delaware is Wilmington Trust Company, Rodney Square North,
1100 North Market Street, Wilmington, Delaware 19890-0001, Attention: Corporate
Trust Administration.

         3. Effective Date. This Certificate of Trust will be effective upon
filing.

         IN WITNESS WHEREOF, the undersigned, being the sole trustee of the
Trust, has executed this Certificate of Trust in accordance with Section 3811(a)
of the Act.



                                WILMINGTON TRUST COMPANY, as Owner Trustee


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




<PAGE>

                                                                     EXHIBIT B-1

                          [FORM OF CLASS R CERTIFICATE]

THIS CLASS R CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE
SECURITIES ACT OF 1933, AS AMENDED, OR THE APPLICABLE SECURITIES LAWS OF ANY
STATE. ACCORDINGLY, ANY TRANSFER OF THIS CLASS R CERTIFICATE IS SUBJECT TO
CERTAIN RESTRICTIONS SET FORTH IN SECTION 3.7 OF THE TRUST AGREEMENT. BY ITS
ACCEPTANCE OF THIS CLASS R CERTIFICATE THE HOLDER OF THIS CLASS R CERTIFICATE IS
DEEMED TO REPRESENT TO THE TRANSFEROR AND THE OWNER TRUSTEE (I) THAT IT IS AN
INSTITUTIONAL INVESTOR THAT IS AN "ACCREDITED INVESTOR" AS DEFINED IN RULE
501(A)(1), (2), (3) OR (7) OF REGULATION D PROMULGATED UNDER THE SECURITIES ACT
(AN "INSTITUTIONAL ACCREDITED INVESTOR") AND THAT IT IS ACQUIRING THIS CLASS R
CERTIFICATE FOR ITS OWN ACCOUNT (AND NOT FOR THE ACCOUNT OF OTHERS) OR AS A
FIDUCIARY OR AGENT FOR OTHERS (WHICH OTHERS ALSO ARE INSTITUTIONAL ACCREDITED
INVESTORS UNLESS THE HOLDER IS A BANK ACTING IN ITS FIDUCIARY CAPACITY) FOR
INVESTMENT AND NOT WITH A VIEW TO, OR FOR OFFER OR SALE IN CONNECTION WITH, THE
PUBLIC DISTRIBUTION HEREOF OR (II) THAT IT IS A "QUALIFIED INSTITUTIONAL BUYER"
AS DEFINED IN RULE 144A UNDER THE SECURITIES ACT AND IS ACQUIRING THIS CLASS R
CERTIFICATE FOR ITS OWN ACCOUNT (AND NOT FOR THE ACCOUNT OF OTHERS) OR AS A
FIDUCIARY OR AGENT FOR OTHERS (WHICH OTHERS ALSO ARE QUALIFIED INSTITUTIONAL
BUYERS).

NO SALE, PLEDGE OR OTHER TRANSFER OF THIS CLASS R CERTIFICATE MAY BE MADE BY ANY
PERSON UNLESS EITHER (I) SUCH SALE, PLEDGE OR OTHER TRANSFER IS MADE TO THE
TRANSFEROR, (II) SUCH SALE, PLEDGE OR OTHER TRANSFER IS MADE TO AN INSTITUTIONAL
ACCREDITED INVESTOR THAT EXECUTES A CERTIFICATE, SUBSTANTIALLY IN THE FORM
SPECIFIED IN THE TRUST AGREEMENT, TO THE EFFECT THAT IT IS AN INSTITUTIONAL
ACCREDITED INVESTOR ACTING FOR ITS OWN ACCOUNT (AND NOT FOR THE ACCOUNT OF
OTHERS) OR AS A FIDUCIARY OR AGENT FOR OTHERS (WHICH OTHERS ALSO ARE
INSTITUTIONAL ACCREDITED INVESTORS UNLESS THE HOLDER IS A BANK ACTING IN ITS
FIDUCIARY CAPACITY), (III) SO LONG AS THIS CLASS R CERTIFICATE IS ELIGIBLE FOR
RESALE PURSUANT TO RULE 144A UNDER THE SECURITIES ACT, SUCH SALE, PLEDGE OR
OTHER TRANSFER IS MADE TO A PERSON WHO THE TRANSFEROR REASONABLY BELIEVES AFTER
DUE INQUIRY IS A "QUALIFIED INSTITUTIONAL BUYER" (AS DEFINED IN RULE 144A),
ACTING FOR ITS OWN ACCOUNT (AND NOT FOR THE ACCOUNT OF OTHERS) OR AS A FIDUCIARY
OR AGENT FOR OTHERS (WHICH OTHERS ALSO ARE QUALIFIED INSTITUTIONAL BUYERS) TO
WHOM NOTICE IS GIVEN THAT THE SALE, PLEDGE OR TRANSFER IS BEING MADE IN RELIANCE
ON RULE 144A, OR (IV) SUCH SALE, PLEDGE OR OTHER TRANSFER IS OTHERWISE MADE IN A
TRANSACTION EXEMPT FROM THE REGISTRATION REQUIREMENTS OF THE SECURITIES ACT, IN
WHICH CASE (A) THE OWNER TRUSTEE SHALL REQUIRE THAT BOTH THE PROSPECTIVE
TRANSFEROR AND THE PROSPECTIVE TRANSFEREE CERTIFY TO THE OWNER TRUSTEE AND THE
TRANSFEROR IN WRITING THE FACTS SURROUNDING SUCH TRANSFER, WHICH CERTIFICATION
SHALL BE IN FORM AND SUBSTANCE SATISFACTORY TO THE OWNER TRUSTEE AND THE
TRANSFEROR, AND (B) THE OWNER TRUSTEE MAY REQUIRE A WRITTEN OPINION OF COUNSEL
(WHICH SHALL NOT BE AT THE EXPENSE OF THE TRUST, THE TRANSFEROR OR THE OWNER
TRUSTEE) SATISFACTORY TO THE TRANSFEROR AND THE OWNER TRUSTEE TO THE EFFECT THAT
SUCH TRANSFER WILL NOT VIOLATE THE SECURITIES ACT. NO SALE, PLEDGE OR OTHER
TRANSFER MAY BE MADE TO ANY ONE PERSON FOR CLASS R CERTIFICATES WITH A FACE
AMOUNT OF LESS THAN $100,000 AND, IN THE CASE OF ANY PERSON ACTING ON BEHALF OF
ONE OR MORE THIRD PARTIES (OTHER THAN A BANK (AS DEFINED IN SECTION 3(A)(2) OF
THE SECURITIES ACT) ACTING IN ITS FIDUCIARY CAPACITY), FOR CLASS R CERTIFICATES
WITH A FACE AMOUNT OF LESS THAN $100,000 FOR EACH SUCH THIRD PARTY.

<PAGE>

NO TRANSFER OF THIS CLASS R CERTIFICATE SHALL BE PERMITTED TO BE MADE TO ANY
PERSON UNLESS THE OWNER TRUSTEE HAS RECEIVED A CERTIFICATE FROM SUCH TRANSFEREE
TO THE EFFECT THAT SUCH TRANSFEREE IS NOT (A) AN EMPLOYEE BENEFIT PLAN (AS
DEFINED IN SECTION 3(3) OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974,
AS AMENDED ("ERISA")) THAT IS SUBJECT TO THE PROVISIONS OF TITLE I OF ERISA OR
(B) A PLAN (AS DEFINED IN SECTION 4975(e)(1) OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE")) THAT IS SUBJECT TO SECTION 4975 OF THE CODE
(EACH, A "BENEFIT PLAN"), AND IS NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS
OF A BENEFIT PLAN. EACH TRANSFEREE OF A BENEFICIAL OWNERSHIP INTEREST IN THIS
CLASS R CERTIFICATE SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A BENEFIT PLAN
AND IS NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS OF A BENEFIT PLAN.

NO TRANSFER OR SALE OF THIS CLASS R CERTIFICATE SHALL BE PERMITTED TO BE MADE IF
THE TRANSFER OR SALE INCREASES THE NUMBER OF CERTIFICATEHOLDERS TO MORE THAN
NINETY-NINE (99).

THE HOLDER OF THIS CLASS R CERTIFICATE REPRESENTS, BY VIRTUE OF ITS ACCEPTANCE
HEREOF, (I) THAT IT IS ACQUIRING THIS CLASS R CERTIFICATE FOR ITS OWN BEHALF AND
IS NOT ACTING AS AGENT OR CUSTODIAN FOR ANY OTHER PERSON OR ENTITY IN CONNECTION
WITH SUCH ACQUISITION, (II) IF THE HOLDER IS A PARTNERSHIP, GRANTOR TRUST OR S
CORPORATION FOR FEDERAL INCOME TAX PURPOSES (A "FLOW-THROUGH ENTITY"), ANY CLASS
R CERTIFICATE OWNED BY SUCH FLOW-THROUGH ENTITY WILL REPRESENT LESS THAN 50% OF
THE VALUE OF ALL THE ASSETS OWNED BY SUCH FLOW-THROUGH ENTITY AND NO SPECIAL
ALLOCATION OF INCOME, GAIN, LOSS, DEDUCTION OR CREDIT FROM SUCH CLASS R
CERTIFICATE WILL BE MADE AMONG THE BENEFICIAL OWNERS OF SUCH FLOW-THROUGH
ENTITY, AND (III) THE HOLDER IS A UNITED STATES PERSON WITHIN THE MEANING OF THE
CODE.

                                     B-1-2
<PAGE>


TRANSFER OF THIS CLASS R CERTIFICATE IS SUBJECT TO CERTAIN RESTRICTIONS SET
FORTH IN SECTION 3.7 OF THE AGREEMENT.






                                     B-1-3
<PAGE>


               LONG BEACH ACCEPTANCE AUTO RECEIVABLES TRUST 2004-A

                   UNDER AMENDED AND RESTATED TRUST AGREEMENT

                            DATED AS OF MARCH 1, 2004

Certificate Number:

         Wilmington Trust Company, a Delaware banking corporation, not in its
individual capacity but solely as trustee (the "Owner Trustee") under an Amended
and Restated Trust Agreement, dated as of March 1, 2004, between Long Beach
Acceptance Receivables Corp., a Delaware corporation (the "Transferor") and the
Owner Trustee (the "Trust Agreement"), hereby certifies that LONG BEACH
ACCEPTANCE RECEIVABLES CORP. is the Holder of this Class R Certificate
representing the entire beneficial interest in the Long Beach Acceptance Auto
Receivables Trust (the "Trust") created by the Trust Agreement. This Class R
Certificate is issued pursuant to and is entitled to the benefits of the Trust
Agreement, and the Class R Certificateholder by acceptance hereof agrees to be
bound by the terms of the Trust Agreement. Reference is hereby made to the Trust
Agreement for a statement of the rights and obligations of the Class R
Certificateholder hereof. The Owner Trustee may treat the person shown on the
register maintained by the Owner Trustee pursuant to the Trust Agreement as the
absolute Class R Certificateholder hereof for all purposes.

         Capitalized terms used herein without definition have the meanings
ascribed to them in or by reference to the Trust Agreement.

         The Class R Certificateholder hereof, by its acceptance of this Class R
Certificate, warrants and represents to, and agrees with, the Owner Trustee that
it shall not transfer this Class R Certificate except in accordance with the
Trust Agreement.

         The Class R Certificateholder, by acceptance of its Class R
Certificate, specifically acknowledges that it has no right to or interest in
any monies at any time held pursuant to the Spread Account Agreement prior to
the release of such monies pursuant to Section 5.6 of the Sale and Servicing
Agreement, such monies being held in trust for the benefit of the Class A
Noteholders and the Note Insurer. Notwithstanding the foregoing, in the event
that it is ever determined that provisions of the Sale and Servicing Agreement
and the Spread Account Agreement shall be considered to constitute a security
agreement and the Transferor and the Class R Certificateholder hereby grant to
the Collateral Agent for the benefit of the Class A Noteholders and the Note
Insurer a first priority perfected security interest in such amounts, to be
applied as set forth in Section 3.03 of the Spread Account Agreement. In
addition the Class R Certificateholder, by acceptance of its Class R
Certificate, hereby appoints the Transferor as its agent to pledge a first
priority perfected security interest in the Spread Account, and any amounts held
therein from time to time to the Collateral Agent pursuant to the Spread Account
Agreement and agrees to execute and deliver such instruments of conveyance,
assignment, grant and confirmation, as well as financing statements, in each
case as the Note Insurer shall consider reasonably necessary in order to perfect
the Collateral Agent's Security Interest in the Collateral (as such terms are
defined in the Spread Account Agreement).

                                     B-1-4
<PAGE>

         This Class R Certificate and the Trust Agreement shall in all respects
be governed by, and construed in accordance with, the laws of the State of
Delaware, without regard to conflict-of-law principles.


                                     B-1-5
<PAGE>


         IN WITNESS WHEREOF, the Trust, pursuant to the Trust Agreement, has
caused this Class R Certificate to be issued as of the date hereof.


                                          LONG BEACH ACCEPTANCE AUTO
                                          RECEIVABLES TRUST 2004-A


                                          By:  Wilmington Trust Company,
                                               not in its individual capacity
                                               but solely as Owner Trustee


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


Dated:  March 18, 2004


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

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


                                                 By:  Wilmington Trust Company,
                                                      Authenticating Agent


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


Dated:  March 18, 2004


                                     B-1-6
<PAGE>


                                   ASSIGNMENT

         FOR VALUE RECEIVED the undersigned hereby sells, assigns and transfers
unto

PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE


--------------------------------------------------------------------------------
(Please print or typewrite name and address, including postal zip code, of
assignee)


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

the within Class R Certificate, and all rights thereunder, hereby irrevocably
constituting and appointing


_____________________________________ Attorney to transfer said Class R
Certificate on the books of the Certificate Registrar, with full power of
substitution in the premises.



Dated:


                                                                             *
                                                    -------------------------

                                                                             *
                                                    -------------------------



* NOTICE: The signature to this assignment must correspond with the name as it
appears upon the face of the within Class R Certificate in every particular,
without alteration, enlargement or any change whatever.

                                     B-1-7
<PAGE>

                                                                     EXHIBIT B-2

                          [FORM OF CLASS C CERTIFICATE]

THIS CLASS C CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE
SECURITIES ACT OF 1933, AS AMENDED, OR THE APPLICABLE SECURITIES LAWS OF ANY
STATE. ACCORDINGLY, ANY TRANSFER OF THIS CLASS C CERTIFICATE IS SUBJECT TO
CERTAIN RESTRICTIONS SET FORTH IN SECTION 3.7 OF THE TRUST AGREEMENT. BY ITS
ACCEPTANCE OF THIS CLASS C CERTIFICATE THE HOLDER OF THIS CLASS C CERTIFICATE IS
DEEMED TO REPRESENT TO THE TRANSFEROR AND THE OWNER TRUSTEE (I) THAT IT IS AN
INSTITUTIONAL INVESTOR THAT IS AN "ACCREDITED INVESTOR" AS DEFINED IN RULE
501(A)(1), (2), (3) OR (7) OF REGULATION D PROMULGATED UNDER THE SECURITIES ACT
(AN "INSTITUTIONAL ACCREDITED INVESTOR") AND THAT IT IS ACQUIRING THIS CLASS C
CERTIFICATE FOR ITS OWN ACCOUNT (AND NOT FOR THE ACCOUNT OF OTHERS) OR AS A
FIDUCIARY OR AGENT FOR OTHERS (WHICH OTHERS ALSO ARE INSTITUTIONAL ACCREDITED
INVESTORS UNLESS THE HOLDER IS A BANK ACTING IN ITS FIDUCIARY CAPACITY) FOR
INVESTMENT AND NOT WITH A VIEW TO, OR FOR OFFER OR SALE IN CONNECTION WITH, THE
PUBLIC DISTRIBUTION HEREOF OR (II) THAT IT IS A "QUALIFIED INSTITUTIONAL BUYER"
AS DEFINED IN RULE 144A UNDER THE SECURITIES ACT AND IS ACQUIRING THIS CLASS C
CERTIFICATE FOR ITS OWN ACCOUNT (AND NOT FOR THE ACCOUNT OF OTHERS) OR AS A
FIDUCIARY OR AGENT FOR OTHERS (WHICH OTHERS ALSO ARE QUALIFIED INSTITUTIONAL
BUYERS).

<PAGE>

NO SALE, PLEDGE OR OTHER TRANSFER OF THIS CLASS C CERTIFICATE MAY BE MADE BY ANY
PERSON UNLESS EITHER (I) SUCH SALE, PLEDGE OR OTHER TRANSFER IS MADE TO THE
TRANSFEROR, (II) SUCH SALE, PLEDGE OR OTHER TRANSFER IS MADE TO AN INSTITUTIONAL
ACCREDITED INVESTOR THAT EXECUTES A CERTIFICATE, SUBSTANTIALLY IN THE FORM
SPECIFIED IN THE TRUST AGREEMENT, TO THE EFFECT THAT IT IS AN INSTITUTIONAL
ACCREDITED INVESTOR ACTING FOR ITS OWN ACCOUNT (AND NOT FOR THE ACCOUNT OF
OTHERS) OR AS A FIDUCIARY OR AGENT FOR OTHERS (WHICH OTHERS ALSO ARE
INSTITUTIONAL ACCREDITED INVESTORS UNLESS THE HOLDER IS A BANK ACTING IN ITS
FIDUCIARY CAPACITY), (III) SO LONG AS THIS CLASS C CERTIFICATE IS ELIGIBLE FOR
RESALE PURSUANT TO RULE 144A UNDER THE SECURITIES ACT, SUCH SALE, PLEDGE OR
OTHER TRANSFER IS MADE TO A PERSON WHO THE TRANSFEROR REASONABLY BELIEVES AFTER
DUE INQUIRY IS A "QUALIFIED INSTITUTIONAL BUYER" (AS DEFINED IN RULE 144A),
ACTING FOR ITS OWN ACCOUNT (AND NOT FOR THE ACCOUNT OF OTHERS) OR AS A FIDUCIARY
OR AGENT FOR OTHERS (WHICH OTHERS ALSO ARE QUALIFIED INSTITUTIONAL BUYERS) TO
WHOM NOTICE IS GIVEN THAT THE SALE, PLEDGE OR TRANSFER IS BEING MADE IN RELIANCE
ON RULE 144A, OR (IV) SUCH SALE, PLEDGE OR OTHER TRANSFER IS OTHERWISE MADE IN A
TRANSACTION EXEMPT FROM THE REGISTRATION REQUIREMENTS OF THE SECURITIES ACT, IN
WHICH CASE (A) THE OWNER TRUSTEE SHALL REQUIRE THAT BOTH THE PROSPECTIVE
TRANSFEROR AND THE PROSPECTIVE TRANSFEREE CERTIFY TO THE OWNER TRUSTEE AND THE
TRANSFEROR IN WRITING THE FACTS SURROUNDING SUCH TRANSFER, WHICH CERTIFICATION
SHALL BE IN FORM AND SUBSTANCE SATISFACTORY TO THE OWNER TRUSTEE AND THE
TRANSFEROR, AND (B) THE OWNER TRUSTEE MAY REQUIRE A WRITTEN OPINION OF COUNSEL
(WHICH SHALL NOT BE AT THE EXPENSE OF THE TRUST, THE TRANSFEROR OR THE OWNER
TRUSTEE) SATISFACTORY TO THE TRANSFEROR AND THE OWNER TRUSTEE TO THE EFFECT THAT
SUCH TRANSFER WILL NOT VIOLATE THE SECURITIES ACT. NO SALE, PLEDGE OR OTHER
TRANSFER MAY BE MADE TO ANY ONE PERSON FOR CLASS C CERTIFICATES WITH A FACE
AMOUNT OF LESS THAN $100,000 AND, IN THE CASE OF ANY PERSON ACTING ON BEHALF OF
ONE OR MORE THIRD PARTIES (OTHER THAN A BANK (AS DEFINED IN SECTION 3(A)(2) OF
THE SECURITIES ACT) ACTING IN ITS FIDUCIARY CAPACITY), FOR CLASS C CERTIFICATES
WITH A FACE AMOUNT OF LESS THAN $100,000 FOR EACH SUCH THIRD PARTY.

NO TRANSFER OF THIS CLASS C CERTIFICATE SHALL BE PERMITTED TO BE MADE TO ANY
PERSON UNLESS THE OWNER TRUSTEE HAS RECEIVED A CERTIFICATE FROM SUCH TRANSFEREE
TO THE EFFECT THAT SUCH TRANSFEREE IS NOT (A) AN EMPLOYEE BENEFIT PLAN (AS
DEFINED IN SECTION 3(3) OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974,
AS AMENDED ("ERISA")) THAT IS SUBJECT TO THE PROVISIONS OF TITLE I OF ERISA OR
(B) A PLAN (AS DEFINED IN SECTION 4975(e)(1) OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE")) THAT IS SUBJECT TO SECTION 4975 OF THE CODE
(EACH, A "BENEFIT PLAN"), AND IS NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS
OF A BENEFIT PLAN. EACH TRANSFEREE OF A BENEFICIAL OWNERSHIP INTEREST IN THIS
CLASS C CERTIFICATE SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A BENEFIT PLAN
AND IS NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS OF A BENEFIT PLAN.

NO TRANSFER OR SALE OF THIS CLASS C CERTIFICATE SHALL BE PERMITTED TO BE MADE IF
THE TRANSFER OR SALE INCREASES THE NUMBER OF CERTIFICATEHOLDERS TO MORE THAN
NINETY-NINE (99).

                                      B-2-2

<PAGE>

THE HOLDER OF THIS CLASS C CERTIFICATE REPRESENTS, BY VIRTUE OF ITS ACCEPTANCE
HEREOF, (I) THAT IT IS ACQUIRING THIS CLASS C CERTIFICATE FOR ITS OWN BEHALF AND
IS NOT ACTING AS AGENT OR CUSTODIAN FOR ANY OTHER PERSON OR ENTITY IN CONNECTION
WITH SUCH ACQUISITION, (II) IF THE HOLDER IS A PARTNERSHIP, GRANTOR TRUST OR S
CORPORATION FOR FEDERAL INCOME TAX PURPOSES (A "FLOW-THROUGH ENTITY"), ANY CLASS
C CERTIFICATE OWNED BY SUCH FLOW-THROUGH ENTITY WILL REPRESENT LESS THAN 50% OF
THE VALUE OF ALL THE ASSETS OWNED BY SUCH FLOW-THROUGH ENTITY AND NO SPECIAL
ALLOCATION OF INCOME, GAIN, LOSS, DEDUCTION OR CREDIT FROM SUCH CLASS C
CERTIFICATE WILL BE MADE AMONG THE BENEFICIAL OWNERS OF SUCH FLOW-THROUGH
ENTITY, AND (III) THE HOLDER IS A UNITED STATES PERSON WITHIN THE MEANING OF THE
CODE.

TRANSFER OF THIS CLASS C CERTIFICATE IS SUBJECT TO CERTAIN RESTRICTIONS SET
FORTH IN SECTION 3.7 OF THE AGREEMENT.


                                      B-2-3

<PAGE>

               LONG BEACH ACCEPTANCE AUTO RECEIVABLES TRUST 2004-A

                   UNDER AMENDED AND RESTATED TRUST AGREEMENT

                            DATED AS OF MARCH 1, 2004

     Certificate No. 1    Initial Principal Balance:     Certificate Rate: 6.00%
                                 $6,818,181.80

First Payment Date: April 15, 2004


         Wilmington Trust Company, a Delaware banking corporation, not in its
individual capacity but solely as trustee (the "Owner Trustee") under an Amended
and Restated Trust Agreement, dated as of March 1, 2004, between Long Beach
Acceptance Receivables Corp., a Delaware corporation (the "Transferor") and the
Owner Trustee (the "Trust Agreement"), hereby certifies that
[_______________________________] is the Holder of this Class C Certificate
representing the right to receive interest and principal distributions in
accordance with the terms of the Sale and Servicing Agreement. This 6.00% Class
C Certificate is issued pursuant to and is entitled to the benefits of the Trust
Agreement, and the Class C Certificateholder by acceptance hereof agrees to be
bound by the terms of the Trust Agreement. Reference is hereby made to the Trust
Agreement for a statement of the rights and obligations of the Class C
Certificateholder hereof. The Owner Trustee may treat the person shown on the
register maintained by the Owner Trustee pursuant to the Trust Agreement as the
absolute Class C Certificateholder hereof for all purposes.

         Capitalized terms used herein without definition have the meanings
ascribed to them in or by reference to the Trust Agreement.

         The Class C Certificateholder hereof, by its acceptance of this Class C
Certificate, warrants and represents to, and agrees with, the Owner Trustee that
it shall not transfer this Class C Certificate except in accordance with the
Trust Agreement.

         The Class C Certificateholder, by acceptance of its Class C
Certificate, specifically acknowledges that it has no right to or interest in
any monies at any time held pursuant to the Sale and Servicing Agreement or the
Spread Account Agreement prior to the release of such monies pursuant to
Sections 5.6(c) or 5.6(d) of the Sale and Servicing Agreement, such monies being
held in trust for the benefit of the Class A Noteholders and the Note Insurer.
Notwithstanding the foregoing, in the event that it is ever determined that
provisions of the Sale and Servicing Agreement and the Spread Account Agreement
shall be considered to constitute a security agreement and the Transferor and
the Class C Certificateholder hereby grant to the Collateral Agent for the
benefit of the Class A Noteholders and the Note Insurer a first priority
perfected security interest in such amounts, to be applied as set forth in
Section 3.03 of the Spread Account Agreement and Section 5.6 of the Sale and
Servicing Agreement.

                                      B-2-4
<PAGE>


         This Class C Certificate and the Trust Agreement shall in all respects
be governed by, and construed in accordance with, the laws of the State of
Delaware, without regard to conflict-of-law principles.


                                      B-2-5

<PAGE>


         IN WITNESS WHEREOF, the Trust, pursuant to the Trust Agreement, has
caused this Class C Certificate to be issued as of the date hereof.


                                           LONG BEACH ACCEPTANCE AUTO
                                           RECEIVABLES TRUST 2004-A


                                           By:  Wilmington Trust Company,
                                                not in its individual capacity
                                                but solely as Owner Trustee


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


Dated:  March 18, 2004



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

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


                                            By:  Wilmington Trust Company,
                                                 Authenticating Agent


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

Dated:  March 18, 2004

                                      B-2-6
<PAGE>

                                   ASSIGNMENT

         FOR VALUE RECEIVED the undersigned hereby sells, assigns and transfers
unto

PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE



--------------------------------------------------------------------------------
(Please print or typewrite name and address, including postal zip code, of
assignee)



--------------------------------------------------------------------------------
the within Class C Certificate, and all rights thereunder, hereby irrevocably
constituting and appointing


_____________________________________ Attorney to transfer said Class C
Certificate on the books of the Certificate Registrar, with full power of
substitution in the premises.



Dated:


                                                                              *
                                               -------------------------------

                                                                              *
                                               -------------------------------



* NOTICE: The signature to this assignment must correspond with the name as it
appears upon the face of the within Class C Certificate in every particular,
without alteration, enlargement or any change whatever.




                                     B-2-7
<PAGE>

                                                                       EXHIBIT C


                    [FORM OF "QUALIFIED INSTITUTIONAL BUYER"
                            TRANSFEREE'S CERTIFICATE]

                                     [Date]

Wilmington Trust Company
Rodney Square North
1100 North Market Street
Wilmington, DE  19890-0001
Attn:  Corporate Trust Administration

Long Beach Acceptance Receivables Corp.
One Mack Centre Drive
Paramus, NJ  07652
Attn:  President

         Re: Long Beach Acceptance Auto Receivables Trust 2004-A

Ladies and Gentlemen:

         In connection with the proposed purchase by the buyer listed below (the
"Buyer") of the Class [C][R] Certificates (as defined below) issued pursuant to
the Amended and Restated Trust Agreement, dated as of March 1, 2004 (the "Trust
Agreement"), between Long Beach Acceptance Receivables Corp., as Transferor (the
"Transferor") and Wilmington Trust Company, as trustee (the "Owner Trustee"),
relating to Long Beach Acceptance Auto Receivables Trust 2004-A (the " Class
[C][R] Certificates"), the Buyer advises you as follows: (i) the Buyer is a
"qualified institutional buyer" as that term is defined in Rule 144A under the
Securities Act of 1933, as amended (the "1933 Act") and is acquiring beneficial
ownership of the Class [C][R] Certificates for its own account or for the
account of not more than _ persons, each of which is a "qualified institutional
buyer"; and (ii) the Buyer satisfies the requirements of paragraph (a)(2)(ii) of
Rule 3a-7 under the Investment Company Act of 1940, as amended (the "1940 Act").
In addition to the foregoing, you may rely on the information provided in Annex
1 or 2, as applicable, attached hereto and incorporated herein.

         The Buyer understands that the Class [C][R] Certificates have not been
registered under the 1933 Act or the securities laws of any state. The Buyer
acknowledges that it has independently conducted such investigation and
evaluation of the merits and the risks involved in an investment in the Class
[C][R] Certificates and has received such information (whether from the
Transferor, the Owner Trustee, the transferor from which it proposes to purchase
Class [C][R] Certificates, or from any other source) as the Buyer has deemed
necessary and advisable in order to make its investment decision. The Buyer has
had any questions arising from such investigation and evaluation answered by the
Transferor to the satisfaction of the Buyer. The Buyer is a sophisticated
institutional investor, having such knowledge and experience in financial and
business matters generally, and with respect to asset-backed securities and
investments in "non-prime" automobile loans specifically, that it is capable of
independently evaluating the merits and risks of investment in the Class [C][R]
Certificates. In the normal course of its business, the Buyer invests in or
purchases securities similar to the Class [C][R] Certificates. The Buyer is
aware that it may be required to bear the economic risk of an investment in the
Class [C][R] Certificates for an indefinite period of time, and it is able to
bear such risk for an indefinite period.

<PAGE>


                     Very truly yours,

                     [BUYER]

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

                     Taxpayer ID:
                                   ---------------------------------------------

                     Name in which Class [C][R] Certificate is to be Registered:


                     -----------------------------------------------------------
                     Address for Notices:



                     -----------------------------------------------------------
                     Payment Instructions:


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



                                      C-2
<PAGE>


                                                            ANNEX 1 TO EXHIBIT C


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A


             [For Buyers Other Than Registered Investment Companies]

         The undersigned hereby certifies as follows to the parties listed in
the "Qualified Institutional Buyer" Transferee's Certificate to which this
certification relates with respect to the Rule 144A Securities described
therein:

         1. As indicated below, the undersigned is the President, Chief
Financial Officer, Senior Vice President or other executive officer of the
Buyer.

         2. In connection with purchases by the Buyer, the Buyer is a "qualified
institutional buyer" as that term is defined in Rule 144A under the Securities
Act of 1933 ("Rule 144A") because (i) the Buyer owned and/or invested on a
discretionary basis $_________________1 in securities (except for the excluded
securities referred to below) as of the end of the Buyer's most recent fiscal
year (such amount being calculated in accordance with Rule 144A) and (ii) the
Buyer satisfies the criteria in the category marked below.

/ /      Corporation, etc. The Buyer is a corporation (other than a bank,
savings and loan association or similar institution), Massachusetts or similar
business trust, partnership, or charitable organization described in Section
501(c)(3) of the Internal Revenue Code of 1986, as amended.

/ /      Bank. The Buyer (a) is a national bank or banking institution organized
under the laws of any State, territory or the District of Columbia, the business
of which is substantially confined to banking and is supervised by the State or
territorial banking commission or similar official or is a foreign bank or
equivalent institution, and (b) has an audited net worth of at least $25,000,000
as demonstrated in its latest annual financial statements, a copy of which is
attached hereto.

/ /      Savings and Loan. The Buyer (a) is a savings and loan association,
building and loan association, cooperative bank, homestead association or
similar institution, which is supervised and examined by a State or Federal
authority having supervision over any such institutions or is a foreign savings
and loan association or equivalent institution and (b) has an audited net worth
of at least $25,000,000 as demonstrated in its latest annual financial
statements, a copy of which is attached hereto.

/ /      Broker-dealer. The Buyer is a dealer registered pursuant to Section 15
of the Securities Exchange Act of 1934.

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

1    Buyer must own and/or invest on a discretionary basis at least $100,000,000
in securities unless Buyer is a dealer, and, in that case, Buyer must own and/or
invest on a discretionary basis at least $10,000,000 in securities.

                                      C-3
<PAGE>

/ /      Insurance Company. The Buyer is an insurance company whose primary and
predominant business activity is the writing of insurance or the reinsuring of
risks underwritten by insurance companies and which is subject to supervision by
the insurance commissioner or a similar official or agency of a State, territory
or the District of Columbia.

/ /      State or Local Plan. The Buyer is a plan established and maintained by
a State, its political subdivisions, or any agency or instrumentality of the
State or its political subdivisions, for the benefit of its employees.

/ /      ERISA Plan. The Buyer is an employee benefit plan within the meaning of
Title I of the Employee Retirement Income Security Act of 1974.

/ /      Investment Advisor. The Buyer is an investment advisor registered under
the Investment Advisers Act of 1940.

/ /      Small Business Investment Company. Buyer is a small business investment
company licensed by the U.S. Small Business Administration under Section 301(c)
or (d) of the Small Business Investment Act of 1958.

/ /      Business Development Company.  Buyer is a business development company
as defined in Section 202(a)(22) of the Investment Advisors Act of 1940.

/ /      Trust Fund. The Buyer is a trust fund whose trustee is a bank or trust
company and whose participants are exclusively State or Local Plans or ERISA
Plans as defined above, and no participant of the Buyer is an individual
retirement account or an H.R. 10 (Keogh) plan.

         3. The term "securities" as used herein does not include (i) securities
of issuers that are affiliated with the Buyer, (ii) securities that are part of
an unsold allotment to or subscription by the Buyer, if the Buyer is a dealer,
(iii) bank deposit notes and certificates of deposit, (iv) loan participations,
(v) repurchase agreements, (vi) securities owned but subject to a repurchase
agreement and (vii) currency, interest rate and commodity swaps.

         4. For purposes of determining the aggregate amount of securities owned
and/or invested on a discretionary basis by the Buyer, the Buyer used the cost
of such securities to the Buyer and did not include any of the securities
referred to in the preceding paragraph, except (i) where the Buyer reports its
securities holdings in its financial statements on the basis of their market
value, and (ii) no current information with respect to the cost of those
securities has been published. If clause (ii) in the preceding sentence applies,
the securities may be valued at market. Further, in determining such aggregate
amount, the Buyer may have included securities owned by subsidiaries of the
Buyer, but only if such subsidiaries are consolidated with the Buyer in its
financial statements prepared in accordance with generally accepted accounting
principles and if the investments of such subsidiaries are managed under the
Buyer's direction. However, such securities were not included if the Buyer is a
majority-owned, consolidated subsidiary of another enterprise and the Buyer is
not itself a reporting company under the Securities Exchange Act of 1934.

         5. The Buyer acknowledges that it is familiar with Rule 144A and
understands that the seller to it and other parties related to the Class [C][R]
Certificates are relying and will continue to rely on the statements made herein
because one or more sales to the Buyer may be in reliance on Rule 144A.

                                      C-4
<PAGE>

         6. Until the date of purchase of the Rule 144A Securities, the Buyer
will notify each of the parties to which this certification is made of any
changes in the information and conclusions herein. Until such notice is given,
the Buyer's purchase of Rule 144A Securities will constitute a reaffirmation of
this certification as of the date of such purchase. In addition, if the Buyer is
a Bank or Savings and Loan as provided above, the Buyer agrees that it will
furnish to such parties updated annual financial statements promptly after they
become available.


                                     -----------------------------------
                                     Print Name of Buyer

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

                                     Date:



                                      C-5
<PAGE>

                                                            ANNEX 2 TO EXHIBIT C


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

              [For Buyers that are Registered Investment Companies]

         The undersigned hereby certifies as follows to the parties listed in
the "Qualified Institutional Buyer" Transferee's Certificate to which this
certification relates with respect to the Rule 144A Securities described
therein:

         1. As indicated below, the undersigned is the President, Chief
Financial Officer or Senior Vice President of the Buyer or, if the Buyer is a
"qualified institutional buyer" as that term is defined in Rule 144A under the
Securities Act of 1933 ("Rule 144A") because Buyer is part of a Family of
Investment Companies (as defined below), is such an officer of the Adviser.

         2. In connection with purchases by Buyer, the Buyer is a "qualified
institutional buyer" as defined in SEC Rule 144A because (i) the Buyer is an
investment company registered under the Investment Company Act of 1940, and (ii)
as marked below, the Buyer alone, or the Buyer's Family of Investment Companies,
owned at least $100,000,000 in securities (other than the excluded securities
referred to below) as of the end of the Buyer's most recent fiscal year. For
purposes of determining the amount of securities owned by the Buyer or the
Buyer's Family of Investment Companies, the cost of such securities was used,
except (i) where the Buyer or the Buyer's Family of Investment Companies reports
its securities holdings in its financial statements on the basis of their market
value, and (ii) no current information with respect to the cost of those
securities has been published. If clause (ii) in the preceding sentence applies,
the securities may be valued at market.

                  / /      The Buyer owned $__________ in securities (other than
                  the excluded securities referred to below) as of the end of
                  the Buyer's most recent fiscal year (such amount being
                  calculated in accordance with Rule 144A).

                  / /      The Buyer is part of a Family of Investment Companies
                  which owned in the aggregate $__________ in securities (other
                  than the excluded securities referred to below) as of the end
                  of the Buyer's most recent fiscal year (such amount being
                  calculated in accordance with Rule 144A).

         3. The term "Family of Investment Companies" as used herein means two
or more registered investment companies (or series thereof) that have the same
investment adviser or investment advisers that are affiliated (by virtue of
being majority owned subsidiaries of the same parent or because one investment
adviser is a majority owned subsidiary of the other).

         4. The term "securities" as used herein does not include (i) securities
of issuers that are affiliated with the Buyer or are part of the Buyer's Family
of Investment Companies, (ii) bank deposit notes and certificates of deposit,
(iii) loan participations, (iv) repurchase agreements, (v) securities owned but
subject to a repurchase agreement and (vi) currency, interest rate and commodity
swaps.

                                      C-6
<PAGE>

         5. The Buyer is familiar with Rule 144A and understands that the
parties listed in the Qualified Institutional Buyer Transferee's Certificate to
which this certification relates are relying and will continue to rely on the
statements made herein because one or more sales to the Buyer will be in
reliance on Rule 144A. In addition, the Buyer will only purchase for the Buyer's
own account.

         6. Until the date of purchase of the Rule 144A Securities, the
undersigned will notify each of the parties to which this certification is made
of any changes in the information and conclusions herein. Until such notice is
given, the Buyer's purchase of Rule 144A Securities will constitute a
reaffirmation of this certification by the undersigned as of the date of such
purchase.


                                      ----------------------------------
                                      Print Name of Buyer or Adviser


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


                                      IF AN ADVISER:

                                      ----------------------------------
                                      Print Name of Buyer

                                      Date:




                                      C-7
<PAGE>

                                                                       EXHIBIT D


            [FORM OF "ACCREDITED INVESTOR" TRANSFEREE'S CERTIFICATE]

                                     [Date]

Wilmington Trust Company
Rodney Square North
1100 North Market Street
Wilmington, Delaware 19890-0001
Attn:  Corporate Trust Administration

Long Beach Acceptance Receivables Corp.
One Mack Centre Drive
Paramus, NJ 07652
Attn:  President

                  Re:      Long Beach Acceptance Auto Receivables Trust 2004-A

Dear Sirs:

         In connection with the proposed purchase by the buyer listed below (the
"Buyer") of Class [C][R] Certificates (as defined below) issued pursuant to the
Amended and Restated Trust Agreement, dated as of March 1, 2004 (the "Trust
Agreement"), between Long Beach Acceptance Receivables Corp., as Transferor (the
"Transferor"), and Wilmington Trust Company, as trustee (the "Owner Trustee"),
relating to Long Beach Acceptance Auto Receivables Trust 2004-A (the "Class
[C][R] Certificates"), the Buyer confirms that:

         1. The Buyer understands that the Class [C][R] Certificates have not
been registered under the Securities Act of 1933, as amended (the "1933 Act"),
and may not be sold except as permitted in the following sentence. The Buyer
agrees, on its own behalf and on behalf of any accounts for which it is acting
as hereinafter stated, that such Class [C][R] Certificates may be resold,
pledged or transferred only: (i) so long as such Class [C][R] Certificates are
eligible for resale pursuant to Rule 144A under the 1933 Act ("Rule 144A"), to a
person who the Buyer reasonably believes is a "qualified institutional buyer" as
defined in Rule 144A (a "QIB") that purchases for its own account or for the
account of a QIB, to whom notice is given that the resale, pledge or transfer is
being made in reliance on Rule 144A, (ii) pursuant to an exemption from
registration under the 1933 Act provided by Rule 144 (if applicable) under the
1933 Act or (iii) to an institution that is an "Accredited Investor" as defined
in Rule 501(a)(1), (2), (3) or (7) under the 1933 Act (an "Accredited Investor")
that is acquiring the Class [C][R] Certificates for investment purposes and not
for distribution, in each case in accordance with any applicable securities laws
of any state of the United States, and the Buyer will notify any purchaser of
the Class [C][R] Certificates from it of the above resale restrictions. The
Buyer further understands that in connection with any transfer of the Class
[C][R] Certificates to an Accredited Investor by it that the Transferor or Owner
Trustee may request, and if so requested the Buyer will furnish, such
certificates and other information as they may reasonably require to confirm any
such transfer with the foregoing restrictions.

<PAGE>


         2. The Buyer is an institutional investor which is an Accredited
Investor or, if the Class [C][R] Certificates are to be purchased for one or
more institutional accounts ("investor accounts") for which it is acting as
fiduciary or agent (except if it is a bank as defined in Section 3(a)(2) of the
1933 Act, or a savings and loan association or other institution as described in
Section 3(a)(5)(A) of the 1933 Act, whether acting in its individual or in a
fiduciary capacity), each such investor account is an institutional investor and
an Accredited Investor on a like basis. In the normal course of its business,
the Buyer invests in or purchases securities similar to the Class [C][R]
Certificates.

         3. The Buyer satisfies the requirements of paragraph (a)(2)(i) of Rule
3a-7 of the Investment Company Act of 1940, as amended.

         4. The Buyer acknowledges that it has independently conducted such
investigation and evaluation of the merits and the risks involved in an
investment in the Class [C][R] Certificates and has received such information
(whether from the Transferor, the Servicer, the transferor from which it
proposes to purchase Class [C][R] Certificates, or from any other source) as the
Buyer has deemed necessary and advisable in order to make its investment
decision. The Buyer has had any questions arising from such investigation and
evaluation answered by the Transferor to the satisfaction of the Buyer. The
Buyer is a sophisticated institutional investor, having such knowledge and
experience in financial and business matters generally, and with respect to
asset-backed securities and investments in "non-prime" automobile loans
specifically, that it is capable of independently evaluating the merits and
risks of investment in the Class [C][R] Certificates. In the normal course of
its business, the Buyer invests in or purchases securities similar to the Class
[C][R] Certificates. The Buyer is aware that it (or any investor account) may be
required to bear the economic risk of an investment in the Class [C][R]
Certificates for an indefinite period of time, and it (or such account) is able
to bear such risk for an indefinite period.

                                     Very truly yours,


                                     [BUYER]


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



                                      D-2
<PAGE>

                                                                       EXHIBIT E


                       [FORM OF TRANSFEROR'S CERTIFICATE]

                                     [Date]

Wilmington Trust Company
Rodney Square North
1100 North Market Street
Wilmington, Delaware 19890-0001
Attn:  Corporate Trust Administration

                  Re:      Long Beach Acceptance Auto Receivables Trust 2004-A

Ladies and Gentlemen:

         In connection with the disposition by the transferor listed below (the
"Transferor") of Class [C][R] Certificates (as defined below) issued pursuant to
the Amended and Restated Trust Agreement, dated as of March 1, 2004 (the "Trust
Agreement") between Long Beach Acceptance Receivables Corp., as Transferor (the
"Transferor"), and Wilmington Trust Company, as trustee (the "Owner Trustee"),
relating to Long Beach Acceptance Auto Receivables Trust 2004-A (the "Class
[C][R] Certificates"), the Transferor certifies that:

         (a) the Transferor understands that the Class [C][R] Certificates have
not been registered under the Securities Act of 1933, as amended (the "1933
Act"), and are being disposed of by the Transferor in a transaction that is
exempt from the registration requirements of the 1933 Act; and

         (b) the Transferor has not offered or sold any Class [C][R]
Certificates to, or solicited offers to buy any Class [C][R] Certificates from,
any person, or otherwise approached or negotiated with any person with respect
thereto, in a manner that would be deemed, or taken any other action which would
result in, a violation of Section 5 of the 1933 Act.

                                      Very truly yours,


                                      [Name of Transferor]


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

<PAGE>

                                                                       EXHIBIT F


                           [FORM OF ERISA CERTIFICATE]

                                     [Date]

Wilmington Trust Company
Rodney Square North
1100 North Market Street
Wilmington, Delaware 19890-0001
Attn:  Corporate Trust Administration

Long Beach Acceptance Receivables Corp.
One Mack Centre Drive
Paramus, NJ 07652
Attn:  President

                  Re:      Long Beach Acceptance Auto Receivables Trust 2004-A

Ladies and Gentlemen:

[NAME OF OFFICER] hereby certifies that:

         1. That he [she] is [Title of Officer] ____________________ of [Name of
Transferee] ___________________________________________ (the "Transferee"), a
[savings institution] [corporation] duly organized and existing under the laws
of [the State of ________] [the United States], on behalf of which he [she]
makes this affidavit.

         2. The Transferee (1) is not, and on _______________ [insert date of
transfer of Class [C][R] Certificate to Transferee] will not be, and on such
date will not be acting on behalf of or investing the assets of (a) an "employee
benefit plan" (as defined in Section 3(3) of the Employee Retirement Income
Security Act of 1974, as amended ("ERISA")) that is subject to the provisions of
Title I of ERISA or (b) a "plan" (as defined in Section 4975(e)(1) of the
Internal Revenue Code of 1986, as amended (the "Code")) that is subject to
Section 4975 of the Code (each, a "Benefit Plan").

         3. In connection with the proposed purchase by the Transferee of the
Class [C][R] Certificate issued pursuant to the Trust Agreement (the
"Agreement") between Long Beach Acceptance Receivables Corp., as Transferor (the
"Transferor"), and Wilmington Trust Company, as trustee (the "Owner Trustee"),
dated as of March 1, 2004, the Transferee hereby acknowledges that under the
terms of the Agreement no transfer of any Class [C][R] Certificate (as defined
in the Agreement) shall be permitted to be made to any person unless the Owner
Trustee has received a certificate from such transferee to the effect that such
transferee is not a Benefit Plan and is not acting on behalf of or investing the
assets of a Benefit Plan.

         [4. The Class [C][R] Certificates shall be registered in the name of
_______________________ as nominee for the Transferee.]

<PAGE>


         IN WITNESS WHEREOF, the Transferee has caused this instrument to be
executed on its behalf, pursuant to authority of its Board of Directors, by its
[Title of Officer] _______________, this__ day of ____________.



                                                     [Name of Transferee]


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




The undersigned hereby acknowledges that it is
holding and will hold the Class [C][R] Certificates
at the exclusive direction of and as nominee of the
Investor named above.

[Name of Nominee]


By:______________________________
     Name:
     Title:



                                      F-2
<PAGE>

                                                                       EXHIBIT G


                    [FORM OF FLOW THROUGH ENTITY CERTIFICATE]

                                     [Date]


Wilmington Trust Company
Rodney Square North
1100 North Market Street
Wilmington, Delaware 19890-0001
Attn:  Corporate Trust Administration

Long Beach Acceptance Receivables Corp.
One Mack Centre Drive
Paramus, NJ 07652
Attn:  President

                  Re:      Long Beach Acceptance Auto Receivables Trust 2004-A

Ladies and Gentlemen:

[NAME OF OFFICER] hereby certifies that:

         1. That he [she] is [Title of Officer] ____________ of [Name of
Transferee] _______________________________ (the "Transferee"), a [savings
institution] [corporation] duly organized and existing under the laws of [the
State of ____________] [the United States], on behalf of which he [she] makes
this affidavit.

         2. The Transferee (a) is acquiring the Class [C][R] Certificate (as
defined below) for its own behalf and is not acting as agent or custodian for
any other person or entity in connection with such acquisition, (b) if the
Transferee is a partnership, grantor trust or S corporation for federal income
tax purposes (a "Flow Through Entity"), any Class [C][R] Certificate owned by
such Flow Through Entity will represent less than 50% of the value of all the
assets owned by such Flow Through Entity and no special allocation of income,
gain, loss, deduction or credit from such Class [C][R] Certificate will be made
among the beneficial owners of such Flow Through Entity, and (c) the Transferee
is a United States person within the meaning of the Internal Revenue Code of
1986, as amended.

         3. The Transferee hereby acknowledges that under the terms of the
Amended and Restated Trust Agreement (the "Agreement") between Long Beach
Acceptance Receivables Corp., as Transferor (the "Transferor"), and Wilmington
Trust Company, as trustee (the "Owner Trustee"), dated as of March 1, 2004 no
transfer of any Class [C][R] Certificate (as defined in the Agreement) shall be
permitted to be made to any person unless the Owner Trustee has received a
certificate from such transferee to the effect that such transferee (a) is
acquiring the Class [C][R] Certificate for its own behalf and is not acting as
agent or custodian for any other person or entity in connection with such
acquisition, (b) if the transferee is a partnership, grantor trust or S
corporation for federal income tax purposes (a "Flow Through Entity"), any Class
[C][R] Certificate owned by such Flow Through Entity will represent less than
50% of the value of all the assets owned by such Flow Through Entity and no
special allocation of income, gain, loss, deduction or credit from such Class
[C][R] Certificate will be made among the beneficial owners of such Flow Through
Entity, and (c) the transferee is a United States person within the meaning of
the Internal Revenue Code of 1986 as amended.

<PAGE>


         [4. The Class [C][R] Certificates shall be registered in the name of as
nominee for the Transferee.]

         IN WITNESS WHEREOF, the Transferee has caused this instrument to be
executed on its behalf, pursuant to authority of its Board of Directors, by its
[Title of Officer) _____________________________, this ___ day of _____________.


                                                     [NAME OF TRANSFEREE]


                                                     By:________________________
                                                     Name:
                                                     Title:


The undersigned hereby acknowledges that it
is holding and will hold the Class [C][R]
Certificates at the exclusive direction of
and as nominee of the Investor named above.

[NAME OF NOMINEE]


By:______________________________
Name:
Title:

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

                                      G-2