Document:

Exhibit 4.2

                                                                EXECUTION COPY

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

                     AMENDED AND RESTATED TRUST AGREEMENT

                                    between

                             USAA ACCEPTANCE, LLC

                                 as Depositor

                                      and

                WACHOVIA BANK OF DELAWARE, NATIONAL ASSOCIATION

                               as Owner Trustee

                          Dated as of March 15, 2005

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

<PAGE>

<TABLE>

<CAPTION>

                               Table of Contents
                                                                                                               Page

                                   ARTICLE I

                             DEFINITIONS AND USAGE

                                  ARTICLE II

                           ORGANIZATION OF THE TRUST

<S>                      <C>                                                                                     <C>

SECTION 2.1.             Name.....................................................................................1
SECTION 2.2.             Offices..................................................................................1
SECTION 2.3.             Purposes and Powers......................................................................1
SECTION 2.4.             Appointment of Owner Trustee.............................................................2
SECTION 2.5.             Capital Contribution of Owner Trust Estate...............................................2
SECTION 2.6.             Declaration of Trust.....................................................................2
SECTION 2.7.             Liability of the Depositor and the Certificateholders....................................3
SECTION 2.8.             Title to Trust Property..................................................................3
SECTION 2.9.             Situs of Trust...........................................................................3
SECTION 2.10.            Representations and Warranties of the Depositor..........................................3
SECTION 2.11.            Federal Income Tax Matters...............................................................4

                                  ARTICLE III

                 TRUST CERTIFICATES AND TRANSFER OF INTERESTS

SECTION 3.1.             Initial Beneficial Ownership.............................................................5
SECTION 3.2.             The Certificates.........................................................................5
SECTION 3.3.             Authentication of Certificates...........................................................6
SECTION 3.4.             Registration of Certificates; Transfer and Exchange of Certificates......................6
SECTION 3.5.             Mutilated, Destroyed, Lost or Stolen Certificates........................................8
SECTION 3.6.             Persons Deemed Owners of Certificates....................................................8
SECTION 3.7.             Access to List of Certificateholders' Names and Addresses................................8
SECTION 3.8.             Maintenance of Office or Agency..........................................................9
SECTION 3.9.             Appointment of Certificate Paying Agent..................................................9
SECTION 3.10.            Certain Rights of Depositor..............................................................9
SECTION 3.11.            Book-Entry Certificates.................................................................10
SECTION 3.12.            Notices to Clearing Agency..............................................................11
SECTION 3.13.            Definitive Certificates.................................................................11
SECTION 3.14.            Authenticating Agents...................................................................11

                                      i

<PAGE>

                                  ARTICLE IV

                           ACTIONS BY OWNER TRUSTEE

SECTION 4.1.             Prior Notice to Certificateholders with Respect to Certain Matters......................12
SECTION 4.2.             Action by Certificateholders with Respect to Certain Matters............................12
SECTION 4.3.             Action by Certificateholders with Respect to Bankruptcy.................................13
SECTION 4.4.             Restrictions on Certificateholders' Power...............................................13
SECTION 4.5.             Majority Control........................................................................13

                                   ARTICLE V

                  APPLICATION OF TRUST FUNDS; CERTAIN DUTIES

SECTION 5.1.             Establishment of Certificate Distribution Account.......................................13
SECTION 5.2.             Application of Trust Funds..............................................................13
SECTION 5.3.             Method of Payment.......................................................................14
SECTION 5.4.             No Segregation of Monies; No Interest...................................................15
SECTION 5.5.             Accounting and Reports to Noteholders, Certificateholders, Internal Revenue
                         Service and Others......................................................................15
SECTION 5.6.             Signature on Returns; Tax Matters Partner...............................................15

                                  ARTICLE VI

                     AUTHORITY AND DUTIES OF OWNER TRUSTEE

SECTION 6.1.             General Authority.......................................................................15
SECTION 6.2.             General Duties..........................................................................16
SECTION 6.3.             Action upon Instruction.................................................................16
SECTION 6.4.             No Duties Except as Specified in this Agreement or in Instructions......................17
SECTION 6.5.             No Action Except Under Specified Documents or Instructions..............................17
SECTION 6.6.             Restrictions............................................................................18
SECTION 6.7.             Acceptance of Trusts and Duties.........................................................18
SECTION 6.8.             Furnishing of Documents.................................................................19
SECTION 6.9.             Representations and Warranties..........................................................19
SECTION 6.10.            Reliance; Advice of Counsel.............................................................20
SECTION 6.11.            Not Acting in Individual Capacity.......................................................20
SECTION 6.12.            Owner Trustee Not Liable for Certificates or Receivables................................20
SECTION 6.13.            Owner Trustee May Own Certificates and Notes............................................21

                                  ARTICLE VII

                  COMPENSATION AND INDEMNITY OF OWNER TRUSTEE

SECTION 7.1.             Owner Trustee's Fees and Expenses.......................................................21
SECTION 7.2.             Payments to Owner Trustee...............................................................21

                                      ii
<PAGE>

                                 ARTICLE VIII

                                  TERMINATION

SECTION 8.1.             Termination of the Trust................................................................21
SECTION 8.2.             Prepayment of Certificates..............................................................23

                                  ARTICLE IX

            SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES

SECTION 9.1.             Eligibility Requirements for Owner Trustee..............................................23
SECTION 9.2.             Resignation or Removal of Owner Trustee.................................................24
SECTION 9.3.             Successor Owner Trustee.................................................................25
SECTION 9.4.             Merger or Consolidation of Owner Trustee................................................25
SECTION 9.5.             Appointment of Co-Trustee or Separate Trustee...........................................25
SECTION 9.6.             Compliance with Statutory Trust Statute.................................................27

                                   ARTICLE X

                                 MISCELLANEOUS

SECTION 10.1.            Supplements and Amendments..............................................................27
SECTION 10.2.            No Legal Title to Owner Trust Estate in Certificateholders..............................28
SECTION 10.3.            Limitation on Rights of Others..........................................................28
SECTION 10.4.            Notices.................................................................................28
SECTION 10.5.            Severability............................................................................29
SECTION 10.6.            Separate Counterparts...................................................................29
SECTION 10.7.            Successors and Assigns..................................................................29
SECTION 10.8.            No Petition.............................................................................29
SECTION 10.9.            No Recourse.............................................................................29
SECTION 10.10.           Headings................................................................................29
SECTION 10.11.           GOVERNING LAW...........................................................................30

</TABLE>

EXHIBIT A             FORM OF CLASS B CERTIFICATE.........................A-1
EXHIBIT B             FORM OF CERTIFICATE OF TRUST........................B-1

APPENDIX A            Definitions and Usage.......................Appendix A-1

                                      iii
<PAGE>

         AMENDED AND RESTATED TRUST AGREEMENT, dated as of March 15, 2005 (as
from time to time amended, supplemented or otherwise modified and in effect,
this "Agreement"), between USAA ACCEPTANCE, LLC, a Delaware limited liability
company, as Depositor, having its principal office at 9830 Colonnade Blvd.,
Suite 600, San Antonio, Texas 78230; and WACHOVIA BANK OF DELAWARE, NATIONAL
ASSOCIATION, a national banking association (the "Bank"), not in its
individual capacity but solely as trustee under this Agreement (in such
capacity, the "Owner Trustee"), having its principal corporate trust office at
300 Delaware Avenue, Wilmington, Delaware 19801 for the purpose of
establishing the USAA Auto Owner Trust 2005-1.

         WHEREAS, the parties hereto intend to amend and restate that certain
Trust Agreement, dated as of March 9, 2005, between the Depositor and the
Owner Trustee, on the terms and conditions hereinafter set forth.

         NOW, THEREFORE, in consideration of the premises and mutual covenants
herein contained, the receipt and sufficiency of which are hereby
acknowledged, the Depositor and the Owner Trustee hereby agree as follows:

                                   ARTICLE I

                             DEFINITIONS AND USAGE

         Except as otherwise specified herein or as the context may otherwise
require, capitalized terms used but not otherwise defined herein are defined
in Appendix A hereto, which also contains rules as to usage that shall be
applicable herein.

                                  ARTICLE II

                           ORGANIZATION OF THE TRUST

         SECTION 2.1. Name. The Trust continued hereby shall be known as "USAA
Auto Owner Trust 2005-1", in which name the Owner Trustee may conduct the
business of the Trust, make and execute contracts and other instruments on
behalf of the Trust and sue and be sued on behalf of the Trust.

         SECTION 2.2. Offices. The office of the Trust shall be in care of the
Owner Trustee at the Corporate Trust Office or at such other address in the
State of Delaware as the Owner Trustee may designate by written notice to the
Certificateholders and the Depositor.

          SECTION 2.3. Purposes and Powers. (a) The purpose of the Trust is,
and the Trust shall have the power and authority, to engage in the following
activities:

                  (i) to acquire, hold and manage the Trust Property;

                  (ii) to issue the Notes pursuant to the Indenture, and the
         Certificates pursuant to this Agreement upon the written order of the
         Depositor;

<PAGE>

                  (iii) in exchange for the Notes and the Certificates, to
         acquire the Receivables and funds in the amount of the Reserve
         Initial Deposit;

                  (iv) to pay interest on and principal of the Notes and
         interest and distributions on the Certificates;

                  (v) to Grant the Owner Trust Estate (other than the
         Certificate Distribution Account and the proceeds thereof) to the
         Indenture Trustee pursuant to the Indenture;

                  (vi) to enter into and perform its obligations under the
         Basic Documents to which it is to be 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 interest and
         principal payments to the Noteholders and interest payments and
         distributions to the Certificateholders.

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

         SECTION 2.4. Appointment of Owner Trustee. Upon the execution of this
Agreement, the Owner Trustee shall continue as trustee of the Trust, to have
all the rights, powers and duties set forth herein.

         SECTION 2.5. Capital Contribution of Owner Trust Estate. As of March
9, 2005, the Depositor sold, assigned and transferred to the Owner Trustee the
sum of $1. The Owner Trustee hereby acknowledges receipt in trust from the
Depositor, as of such date, the foregoing contribution, which shall constitute
the initial Owner Trust Estate and shall be deposited in the Certificate
Distribution Account. The Depositor shall pay the organizational expenses of
the Trust as they may arise or shall, upon the request of the Owner Trustee,
promptly reimburse the Owner Trustee for any such expenses paid by the Owner
Trustee. On the Closing Date, the Depositor shall convey to the Trust the
Trust Property and the Reserve Initial Deposit and the Owner Trustee shall
cause the delivery to or upon the order of the Depositor the Notes and the
Certificates.

         SECTION 2.6. Declaration of Trust. The Owner Trustee hereby declares
that it will hold the Owner Trust Estate in trust upon and subject to the
conditions set forth herein for the use and benefit of the Certificateholders,
subject to the obligations of the Trust under the Basic Documents. It is the
intention of the parties hereto that (i) the Trust constitute a statutory
trust under the Statutory Trust Statute and that this Agreement constitute the
governing instrument of such statutory trust and (ii) for income and franchise
tax purposes, the Trust shall be treated as a partnership, with the assets of
the partnership being the Receivables and other assets held by the Trust, the
partners of the partnership being the Certificateholders and the Depositor,
and the

                                      2
<PAGE>

Notes constituting indebtedness of the partnership. The parties agree that,
unless otherwise required by the appropriate tax authorities, the Trust will
file or cause to be filed annual or other necessary returns, reports and other
forms consistent with the characterization of the Trust as a partnership for
such tax purposes. Effective as of the date hereof, the Owner Trustee shall
have all rights, powers and duties set forth herein and in the Statutory Trust
Statute with respect to accomplishing the purposes of the Trust. The Owner
Trustee has filed the Certificate of Trust with the Secretary of State.

         SECTION 2.7. Liability of the Depositor and the Certificateholders.
Neither the Depositor (except as otherwise provided herein) nor any
Certificateholder shall have any personal liability for any liability or
obligation of the Trust.

         SECTION 2.8. Title to Trust Property. Legal title to the entirety of
the Owner Trust Estate shall be vested at all times in the Trust as a separate
legal entity, except where applicable law in any jurisdiction requires title
to any part of the Owner Trust Estate to be vested in a trustee or trustees,
in which case title shall be deemed to be vested in the Owner Trustee, a
co-trustee and/or a separate trustee, as the case may be.

         SECTION 2.9. Situs of Trust. The Trust shall be administered by the
Owner Trustee in the State of Delaware. All bank accounts maintained by the
Owner Trustee on behalf of the Trust shall be located in the State of Delaware
or the State of New York. The Trust shall not have any employees in any state
other than the State of Delaware; provided, however, that nothing herein shall
restrict or prohibit the Bank, the Depositor or the Owner Trustee from having
employees within or without the State of Delaware. Payments will be received
by the Trust only in Delaware or New York, and payments will be made by the
Trust only from Delaware or New York. The principal office of the Trust shall
be in care of the Owner Trustee in the State of Delaware.

         SECTION 2.10. Representations and Warranties of the Depositor. The
Depositor hereby represents and warrants to the Owner Trustee that:

         (a)     The Depositor is duly formed and validly existing as a
limited liability company in good standing under the laws of the State of
Delaware, with power and authority to own its properties and to conduct its
business as such properties are currently owned and such business is presently
conducted.

         (b)      The Depositor has the power and authority to execute and
deliver this Agreement and to carry out its terms, and the Depositor has full
power and authority to sell and assign the property to be sold and assigned
to, and deposited with, the Trust, and the Depositor has duly authorized such
sale and assignment and deposit to the Trust by all necessary limited
liability company action; and the execution, delivery and performance of this
Agreement has been duly authorized by the Depositor by all necessary limited
liability company action.

         (c)      The Depositor has duly executed and delivered this
Agreement, and this Agreement constitutes a legal, valid and binding
obligation of the Depositor, enforceable against the Depositor, in accordance
with its terms, except as enforceability may be limited by bankruptcy,
insolvency, reorganization and other similar laws affecting the enforcement of

                                      3
<PAGE>

creditors' rights in general and by general equitable principles, regardless
of whether such enforceability is considered in a proceeding at law or in
equity.

         (d)      The consummation of the transactions contemplated by this
Agreement and the fulfillment of the terms hereof do not (i) conflict with,
result in any breach of any of the terms and provisions of, or constitute
(with or without notice or lapse of time or both) a default under, the limited
liability company agreement of the Depositor, or any indenture, agreement or
other instrument to which the Depositor is a party or by which it is bound,
(ii) 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) or (iii) violate any
law or, to the best of the Depositor's knowledge, any order, rule or
regulation applicable to the Depositor of any court or of any federal or state
regulatory body, administrative agency or other governmental instrumentality
having jurisdiction over the Depositor or its properties.

         (e)      There are no proceedings or investigations pending or, to
the Depositor's best knowledge, threatened before any court, regulatory body,
administrative agency or other governmental instrumentality having
jurisdiction over the Depositor or its properties (i) asserting the invalidity
of this Agreement, the Indenture, any of the other Basic Documents, the Notes
or the Certificates, (ii) seeking to prevent the issuance of the Notes or the
Certificates or the consummation of any of the transactions contemplated by
this Agreement, the Indenture or any of the other Basic Documents, (iii)
seeking any determination or ruling that might materially and adversely affect
the performance by the Depositor of its obligations under, or the validity or
enforceability of, this Agreement or (iv) which might adversely affect the
federal income tax attributes, or Applicable Tax State franchise or income tax
attributes, of the Notes and the Certificates.

         SECTION 2.11. Federal Income Tax Matters. The Certificateholders
acknowledge that it is their intent and that they understand it is the intent
of the Depositor and the Servicer that, for purposes of federal income, state
and local income and franchise tax and any other income taxes, the Trust will
be treated as a partnership and the Certificateholders and the Depositor will
be treated as partners in that partnership. The Depositor hereby agrees and
the Certificateholders by acceptance of a Certificate agree to such treatment
and each agrees to take no action inconsistent with such treatment. For
purposes of federal income, State and local income and franchise tax and any
other income taxes each month:

                  (a) gross ordinary income of the Trust for such month as
         determined for federal income tax purposes shall be allocated among
         the Certificateholders as of the Record Date occurring within such
         month, in proportion to their ownership of the Certificate Balance on
         such date, in an amount up to the sum of (i) the Accrued Class B
         Certificate Interest, (ii) the portion of the market discount on the
         Receivables accrued during such month that is allocable to the
         excess, if any, of the aggregate Initial Certificate Balance over the
         initial aggregate issue price of the Certificates, (iii) prepayment
         premium payable to the Certificateholders for such month and (iv) any
         other amounts of income payable to the Certificateholders for such
         month; and

                  (b) thereafter all remaining net income of the Trust
         (subject to the modifications set forth below) for such month as
         determined for federal income tax

                                      4
<PAGE>

          purposes (and each item of income, gain, credit, loss or deduction
          entering into the computation thereof) shall be allocated to the
          Depositor, to the extent thereof.

If the gross ordinary income of the Trust for any month is insufficient for
the allocations described in paragraph (a) above, subsequent gross ordinary
income shall first be allocated to make up such shortfall before any
allocation pursuant to paragraph (b) above. Net losses of the Trust, if any,
for any month as determined for federal income tax purposes (and each item of
income, gain, credit, loss or deduction entering into the computation thereof)
shall be allocated to the Depositor to the extent the Depositor is reasonably
expected to bear the economic burden of such net losses, and any remaining net
losses shall be allocated among the Certificateholders as of the Record Date
occurring within such month in proportion to their ownership of the
Certificate Balance on such Record Date. The Trust is authorized to modify the
allocations in this paragraph if necessary or appropriate, in its sole
discretion, for the allocations to fairly reflect the economic income, gain or
loss to the Certificateholders, or as otherwise required by the Code.

                                  ARTICLE III

                 TRUST CERTIFICATES AND TRANSFER OF INTERESTS

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

         SECTION 3.2. The Certificates. (a) The Certificates shall be issued
as Book-Entry Certificates, substantially in the form set forth in Exhibit A,
in minimum denominations of $1,000 and in integral multiples of $1,000 in
excess thereof (except for one Certificate which may be issued in a
denomination other than an integral multiple of $1,000).

         (b)      The Certificates shall be executed on behalf of the Trust by
the Owner Trustee by manual or facsimile signature of an authorized officer of
the Owner Trustee. Certificates bearing the manual or facsimile signatures of
individuals who were, at the time when such signatures shall have been
affixed, authorized to sign on behalf of the Owner Trustee, 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 Certificates or did not hold such
offices at the date of authentication and delivery of such Certificates.

         (c)      A transferee of a Certificate shall become a
Certificateholder, and shall be entitled to the rights and subject to the
obligations of a Certificateholder hereunder upon such transferee's acceptance
of a Certificate duly registered in such transferee's name pursuant to Section
3.4.

         (d)      Plans and persons investing on behalf of or with "plan
assets" of Plans may not acquire the Certificates. However, an insurance
company using the assets of its general account that include "plan assets" may
purchase the Certificates if:

                                      5
<PAGE>

                  (i) such insurance company is able to represent that, as of
         the date it acquires an interest in the Certificates, less than 25%
         of the assets of such general account constitute "plan assets" of a
         Benefit Plan Investor within the meaning of 29 C.F.R.
         ss.2510.3-101(f);

                  (ii) such insurance company agrees that if at any time
         during any calendar quarter while it is holding an interest in the
         Certificates, 25% or more of the assets of such general account
         constitute "plan assets" of a Benefit Plan Investor within the
         meaning of 29 C.F.R. ss.2510.3-101(f), and if, at that time, no
         appropriate exemption or exception applies to the operation of the
         Trust and its assets under ERISA, such insurance company will dispose
         of the Certificates then held in its general account;

                  (iii) neither such insurance company nor any affiliate is a
         Controlling Person of the Trust; and

                  (iv) the purchase satisfies the conditions for relief under
         Section I of PTCE 95-60.

         SECTION 3.3. Authentication of Certificates. Concurrently with the
initial sale of the Receivables to the Trust pursuant to the Sale and
Servicing Agreement, the Owner Trustee shall cause the Certificates, in an
aggregate principal balance equal to the Initial Certificate Balance, to be
executed on behalf of the Trust, authenticated and delivered to or upon the
written order of the Depositor, without further action by the Depositor, in
authorized denominations. No Certificate shall entitle its Certificateholder
to any benefit under this Agreement, or shall be valid for any purpose, unless
there shall appear on such Certificate a certificate of authentication
substantially in the form set forth in Exhibit A hereto, executed by the Owner
Trustee by manual signature; such authentication shall constitute conclusive
evidence that such Certificate shall have been duly authenticated and
delivered hereunder. All Certificates shall be dated the date of their
authentication.

         SECTION 3.4. Registration of Certificates; Transfer and Exchange of
Certificates. (a)The Certificate Registrar shall keep or cause to be kept, at
the office or agency maintained pursuant to Section 3.8, a Certificate
Register in which, subject to such reasonable regulations as it may prescribe,
the Trust shall provide for the registration of Certificates and of transfers
and exchanges of Certificates as herein provided. The Owner Trustee shall be
the initial Certificate Registrar. No transfer of a Certificate shall be
recognized except upon registration of such transfer in the Certificate
Register.

         (b)      With respect to each transfer of a Certificate, the
prospective transferee Certificate Owner shall be deemed to represent the
following:

                  (i) Either:

                  (A) (x) for the entire period during which such purchaser
                  or transferee holds its interest in the Certificates, no
                  portion of such purchaser's or transferee's assets
                  constitutes assets of any "employee benefit plan" within
                  the meaning of Section 3(3) of ERISA, whether or not
                  subject to Title I of ERISA, including any U.S.

                                      6
<PAGE>

                  governmental or non-U.S. pension plan, or any "plan"
                  subject to Section 4975 of the Code (each, a "Covered
                  Plan") or

                  (B) (1) the assets used by such purchaser or transferee to
                  acquire the Certificates (or any interest therein)
                  constitute assets of an insurance company general account,
                  (2) for the entire period during which such purchaser or
                  transferee holds its interest in the Certificates, less
                  than 25% of the assets of such insurance company general
                  account will constitute "plan assets" of any Covered Plan,
                  (3) neither such purchaser or transferee nor any affiliate
                  is a Controlling Person of the Trust and (4) the
                  acquisition and holding of the Certificates by such
                  purchaser or transferee will satisfy the requirements of
                  PTCE 95-60 and will not constitute a non-exempt prohibited
                  transaction under Section 406 of ERISA or Section 4975 of
                  the Code or a violation of any applicable Similar Law.

                  (ii) It is, and each account (if any) for which it is
         purchasing Certificates is, a Person who is (A) a citizen or resident
         of the United States, (B) a corporation or partnership organized in
         or under the laws of the United States, any state thereof or the
         District of Columbia, (C) an estate the income of which is includible
         gross income for United States tax purposes, regardless of its
         source, (D) a trust with respect to which a U.S. court is able to
         exercise primary supervision over the administration of such trust
         and one or more Persons meeting the conditions of clause (A), (B),
         (C) or (E) of this paragraph (ii) has the authority to control all
         substantial decisions of the trust or (E) a Person not described in
         clauses (A) through (D) above whose ownership of Certificates is
         effectively connected with such Person's conduct of a trade or
         business within the United States (within the meaning of the Code)
         and who provides the Owner Trustee and the Depositor with an IRS Form
         W-8 ECI (and such other certifications, representations, or opinions
         of counsel as may be requested by the Owner Trustee or the
         Depositor).

                  (iii) It understands that any purported transfer of any
         Certificate (or any interest therein) to any Person who does not meet
         the conditions of paragraphs (i) and (ii) above shall be, to the
         fullest extent permitted by law, void ab initio, and the purported
         transferee in such a transfer shall not be recognized by the Trust or
         any other Person as a Certificateholder for any purpose.

         (c)      Upon surrender for registration of transfer of any
Certificate at the office or agency maintained pursuant to Section 3.8 and
upon compliance with any provisions of this Agreement relating to such
transfer, the Owner Trustee shall execute, authenticate and deliver, in the
name of the designated transferee or transferees, one or more new Certificates
in authorized denominations and aggregate amount dated the date of
authentication by the Owner Trustee or any authenticating agent. At the option
of a Certificateholder, Certificates may be exchanged for other Certificates
of authorized denominations and aggregate amount upon surrender of the
Certificates to be exchanged at the office or agency maintained pursuant to
Section 3.8.

         Every Certificate presented or surrendered for registration of
transfer or exchange shall be accompanied by a written instrument of transfer
in form satisfactory to the Owner Trustee and the Certificate Registrar, duly
executed by the related Certificateholder or such Certificateholder's attorney
duly authorized in writing, with such signature guaranteed by a

                                      7
<PAGE>

member firm of the New York Stock Exchange or a commercial bank or trust
company. Each Certificate surrendered for registration of transfer or exchange
shall be cancelled and subsequently disposed of by the Certificate Registrar
in accordance with its customary practice.

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

         The preceding provisions of this Section 3.4 notwithstanding, the
Owner Trustee shall not make and the Certificate Registrar need not register
any transfer or exchange of Certificates for a period of fifteen (15) days
preceding any Payment Date for any payment with respect to the Certificates.

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

         SECTION 3.6. Persons Deemed Owners of Certificates. Prior to due
presentation of a Certificate for registration of transfer, the Owner Trustee,
the Certificate Registrar or any Certificate Paying Agent may treat the Person
in whose name any Certificate is registered in the Certificate Register as the
owner of such Certificate for the purpose of receiving interest or
distributions pursuant to this Agreement and for all other purposes
whatsoever, and none of the Owner Trustee, the Certificate Registrar or any
Certificate Paying Agent shall be bound by any notice to the contrary.

         SECTION 3.7. Access to List of Certificateholders' Names and
Addresses. The Owner Trustee shall furnish or cause to be furnished to the
Servicer, the Certificate Paying Agent and the Depositor, or to the Indenture
Trustee, within fifteen (15) days after receipt by the Owner Trustee of a
written request therefor from the Servicer, the Certificate Paying Agent or
the Depositor, or the Indenture Trustee, as the case may be, a list, in such
form as the requesting party may reasonably require, of the names and
addresses of the Certificateholders as of the most recent Record Date. The
Certificate Registrar shall also furnish to the Owner Trustee and the Paying
Agent a copy of such list at any time there is a change therein. If three or
more Certificateholders or one or more holders of Certificates evidencing not
less than 25% of the Certificate Balance apply in writing to the Owner
Trustee, and such application states that the

                                      8
<PAGE>

applicants desire to communicate with other Certificateholders with respect to
their rights under this Agreement or under the Certificates and such
application is accompanied by a copy of the communication that such applicants
propose to transmit, then the Owner Trustee shall, within five (5) Business
Days after the receipt of such application, afford such applicants access
during normal business hours to the current list of Certificateholders. Each
Certificateholder, by receiving and holding a Certificate, shall be deemed to
have agreed not to hold any of the Depositor, the Certificate Registrar or the
Owner Trustee accountable by reason of the disclosure of its name and address,
regardless of the source from which such information was derived.

         SECTION 3.8. Maintenance of Office or Agency. The Owner Trustee shall
maintain in the State of Delaware, an office or offices or agency or agencies
where Certificates may be surrendered for registration of transfer or exchange
and where notices and demands to or upon the Owner Trustee in respect of the
Certificates and the Basic Documents may be served. The Owner Trustee
initially designates its Corporate Trust Office as its principal corporate
trust office for such purposes. The Owner Trustee shall give prompt written
notice to the Depositor and to the Certificateholders of any change in the
location of the Certificate Register or any such office or agency.

         SECTION 3.9. Appointment of Certificate Paying Agent. The Certificate
Paying Agent shall make distributions to Certificateholders from the
Certificate Distribution Account pursuant to Section 5.2 and shall report the
amounts of such distributions to the Owner Trustee. Any Certificate Paying
Agent shall have the revocable power to withdraw funds from the Certificate
Distribution Account for the purpose of making the distributions referred to
above. The Owner Trustee may revoke such power and remove the Certificate
Paying Agent if the Owner Trustee determines in its sole discretion that the
Certificate Paying Agent shall have failed to perform its obligations under
this Agreement in any material respect. The Certificate Paying Agent shall
initially be the Owner Trustee. The Certificate Paying Agent shall be
permitted to resign as Certificate Paying Agent upon thirty (30) days' written
notice to the Owner Trustee. In the event that the Owner Trustee shall no
longer be the Certificate Paying Agent, the Owner Trustee shall appoint a
successor to act as Certificate Paying Agent (which shall be a bank or trust
company). The Owner Trustee shall cause such successor Certificate Paying
Agent to execute and deliver to the Owner Trustee an instrument in which such
successor Certificate Paying Agent shall agree with the Owner Trustee that as
Certificate Paying Agent, such successor Certificate Paying Agent will hold
all sums, if any, held by it for payment to the Certificateholders in trust
for the benefit of the Certificateholders entitled thereto until such sums
shall be paid to such Certificateholders. The Certificate Paying Agent shall
return all unclaimed funds to the Owner Trustee and upon removal of a
Certificate Paying Agent such Certificate Paying Agent shall also return all
funds in its possession to the Owner Trustee. The provisions of Sections 6.7,
6.9, 6.10, 7.1 and 7.2 shall apply to the Certificate Paying Agent. The Owner
Trustee may appoint a co-paying agent. Any reference in this Agreement to the
Certificate Paying Agent shall include any co-paying agent appointed by the
Owner Trustee unless the context requires otherwise.

         SECTION 3.10. Certain Rights of Depositor. The Depositor shall be
entitled to any amounts not needed on any Payment Date to make payments on the
Notes or the Certificates or to make deposits to the Reserve Account pursuant
to Section 4.6 of the Sale and Servicing Agreement, and to receive amounts
remaining in the Reserve Account following the payment in

                                      9
<PAGE>

full of the aggregate principal amount of the Notes and the Certificate
Balance and of all other amounts owing or to be distributed hereunder or under
the Indenture or the Sale and Servicing Agreement to Noteholders and
Certificateholders and the termination of the Trust. The Depositor may not
transfer any such rights in the Reserve Account unless (i) the Owner Trustee
and the Indenture Trustee shall have received an Opinion of Counsel that such
transfer shall not cause the Trust to be classified as an association (or
publicly traded partnership) taxable as a corporation, (ii) the transferee
agrees in writing to take positions for federal income tax purposes consistent
with the federal income tax positions previously taken by the Depositor and
(iii) the Rating Agency Condition is satisfied.

         SECTION 3.11. Book-Entry Certificates. The Certificates, upon
original issuance, shall be issued in the form of typewritten Certificate or
Certificates representing the Book-Entry Certificates, to be delivered to The
Depository Trust Company, the initial Clearing Agency, by, or on behalf of,
the Trust. The Book-Entry Certificate or Certificates shall be registered
initially on the Certificate Register in the name of Cede & Co., the nominee
of the initial Clearing Agency, and no Certificate Owner thereof shall receive
a Definitive Certificate (as defined below) representing such Certificate
Owner's beneficial interest in such Certificate, except as provided in Section
3.13. Unless and until definitive, fully registered Certificates (the
"Definitive Certificates") have been issued to Certificate Owners pursuant to
Section 3.13:

                  (i) the provisions of this Section 3.11 shall be in full
         force and effect;

                  (ii) the Certificate Registrar and the Owner Trustee shall
         be entitled to deal with the Clearing Agency for all purposes of this
         Agreement (including the payment of interest and distributions on the
         Book-Entry Certificates and the giving of instructions or directions
         hereunder) as the sole Certificateholder, and shall have no
         obligation to the Certificate Owners;

                  (iii) to the extent that the provisions of this Section 3.11
         conflict with any other provisions of this Agreement, the provisions
         of this Section 3.11 shall control;

                  (iv) the rights of Certificate Owners shall be exercised
         only through the Clearing Agency and shall be limited to those
         established by law and agreements between such Certificate Owners and
         the Clearing Agency and/or the Clearing Agency Participants pursuant
         to the Note Depository Agreement;

                  (v) the initial Clearing Agency shall make book-entry
         transfers among the Clearing Agency Participants and receive and
         transmit payments of principal of and interest on the Book-Entry
         Certificates to such Clearing Agency Participants; and

                  (vi) whenever this Agreement requires or permits actions to
         be taken based upon instructions or directions of holders of
         Certificates evidencing a specified percentage of the Certificate
         Balance, the Clearing Agency shall be deemed to represent such
         percentage only to the extent that it has received instructions to
         such effect from Certificate Owners and/or Clearing Agency
         Participants owning or representing, respectively, such required
         percentage of the beneficial interest in the Certificate Balance and
         has delivered such instructions to the Owner Trustee.

                                      10
<PAGE>

         SECTION 3.12. Notices to Clearing Agency. Whenever a notice or other
communication to the holders of Certificates is required under this Agreement,
unless and until Definitive Certificates shall have been issued to the
Certificate Owners pursuant to Section 3.13, the Owner Trustee shall give all
such notices and communications specified herein to be given to holders of
Certificates to the Clearing Agency, and shall have no obligation to such
Certificate Owners.

         SECTION 3.13. Definitive Certificates. With respect to any Book-Entry
Certificates, if (i) the Administrator advises the Owner Trustee in writing
that the Clearing Agency is no longer willing or able to properly discharge
its responsibilities with respect to such Book-Entry Certificates and the
Administrator is unable to locate a qualified successor, (ii) the
Administrator, at its option, advises the Owner Trustee in writing that it
elects to terminate the book-entry system through the Clearing Agency or (iii)
after the occurrence of an Event of Default or an Event of Servicing
Termination, Certificate Owners with respect to Book-Entry Certificates
evidencing beneficial interests aggregating not less than a majority of the
Certificate Balance advise the Owner Trustee and the Clearing Agency in
writing that the continuation of a book-entry system through the Clearing
Agency is no longer in the best interests of the Certificate Owners, then the
Clearing Agency shall notify all Certificate Owners and the Owner Trustee of
the occurrence of such event and of the availability of Definitive
Certificates to the Certificate Owners. Upon surrender to the Owner Trustee of
the typewritten Certificate or Certificates representing the Book-Entry
Certificates by the Clearing Agency, accompanied by registration instructions,
the Owner Trustee shall execute, authenticate and deliver the Definitive
Certificates in accordance with the written instructions of the Clearing
Agency. None of the Trust, the Certificate Registrar or the Owner Trustee
shall be liable for any delay in delivery of such instructions and may
conclusively rely on, and shall be protected in relying on, such instructions.
Upon the issuance of Definitive Certificates to Certificate Owners, the Owner
Trustee shall recognize the holders of such Definitive Certificates as
Certificateholders.

         SECTION 3.14. Authenticating Agents. (a) The Owner Trustee may
appoint one or more Persons (each, an "Authenticating Agent") with power to
act on its behalf and subject to its direction in the authentication of
Certificates in connection with issuance, transfers and exchanges under
Sections 3.3, 3.4 and 3.5, as fully to all intents and purposes as though each
such Authenticating Agent had been expressly authorized by those Sections to
authenticate such Certificates. For all purposes of this Agreement, the
authentication of Certificates by an Authenticating Agent pursuant to this
Section 3.14 shall be deemed to be the authentication of Certificates "by the
Owner Trustee."

         (b)      Any corporation into which any Authenticating Agent may be
merged or converted or with which it may be consolidated, or any corporation
resulting from any merger, consolidation or conversion to which any
Authenticating Agent shall be a party, or any corporation succeeding to all or
substantially all of the corporate trust business of any Authenticating Agent,
shall be the successor of such Authenticating Agent hereunder, without the
execution or filing of any further act on the part of the parties hereto or
such Authenticating Agent or such successor corporation.

         (c)      Any Authenticating Agent may at any time resign by giving
written notice of resignation to the Owner Trustee and the Depositor. The
Owner Trustee may at any time

                                      11
<PAGE>

terminate the agency of any Authenticating Agent by giving written notice of
termination to such Authenticating Agent, the Servicer and the Depositor. Upon
receiving such notice of resignation or upon such a termination, the Owner
Trustee may appoint a successor Authenticating Agent and shall give written
notice of any such appointment to the Depositor and the Servicer.

         (d)      The Servicer, pursuant to the Sale and Servicing Agreement,
agrees to pay to each Authenticating Agent from time to time reasonable
compensation for its services. The provisions of Section 6.4 shall be
applicable to any Authenticating Agent.

                                  ARTICLE IV

                           ACTIONS BY OWNER TRUSTEE

         SECTION 4.1. Prior Notice to Certificateholders with Respect to
Certain Matters. It is the intention of the Depositor and the
Certificateholders that the powers and duties of the Owner Trustee are
ministerial only and that any non-ministerial action (including the taking of
any legal action) may only be taken by the Owner Trustee in accordance with
this Section 4.1. With respect to the following matters, the Owner Trustee
shall not take action unless, (i) at least thirty (30) days before the taking
of such action, the Owner Trustee shall have notified the Certificateholders
of record as of the preceding Record Date and the Rating Agencies in writing
of the proposed action and (ii) Certificateholders holding not less than a
majority of the Certificate Balance shall not have notified the Owner Trustee
in writing prior to the 30th day after such notice is given that such
Certificateholders have withheld consent or provided alternative direction:

         (a)      the initiation of any material claim or lawsuit by the Trust
(except claims or lawsuits brought by the Servicer in connection with the
collection of the Receivables) and the settlement of any material action,
claim or lawsuit brought by or against the Trust (except with respect to the
aforementioned claims or lawsuits for collection by the Servicer of the
Receivables);

         (b)      the election by the Trust to file an amendment to the
Certificate of Trust (unless such amendment is required to be filed under the
Statutory Trust Statute);

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

         (d)      the amendment of the Indenture by a supplemental indenture
in circumstances where the consent of any Noteholder is not required and such
amendment would materially adversely affect the interests of the
Certificateholders; or

         (e)      the amendment, change or modification of the Sale and
Servicing Agreement or the Administration Agreement, except to cure any
ambiguity or to amend or supplement any provision in a manner or to add any
provision that would not materially adversely affect the interests of the
Certificateholders.

         SECTION 4.2. Action by Certificateholders with Respect to Certain
Matters. The Owner Trustee may not, except upon the occurrence of an Event of
Servicing Termination

                                      12
<PAGE>

subsequent to the payment in full of the Notes and in accordance with the
written direction of Certificateholders holding not less than a majority of
the Certificate Balance, (a) remove the Servicer under the Sale and Servicing
Agreement pursuant to Article VII thereof, (b) appoint a successor Servicer
pursuant to Article VII of the Sale and Servicing Agreement, (c) remove the
Administrator under the Administration Agreement pursuant to Section 9 thereof
or (d) appoint a successor Administrator pursuant to Section 9 of the
Administration Agreement.

         SECTION 4.3. Action by Certificateholders with Respect to Bankruptcy.
The Owner Trustee shall not have the power to commence a voluntary proceeding
in bankruptcy relating to the Trust unless the Notes have been paid in full
and each Certificateholder (other than the Depositor) approves of such
commencement in advance and delivers to the Owner Trustee a certificate
certifying that such Certificateholder reasonably believes that the Trust is
insolvent.

         SECTION 4.4. Restrictions on Certificateholders' Power. The
Certificateholders shall not direct the Owner Trustee to take or to refrain
from taking any action if such action or inaction would be contrary to any
obligation of the Trust or the Owner Trustee under this Agreement or any of
the other Basic Documents or would be contrary to Section 2.3, nor shall the
Owner Trustee be obligated to follow any such direction, if given.

         SECTION 4.5. Majority Control. Except as expressly provided herein,
any action that may be taken by the Certificateholders under this Agreement
may be taken by the Certificateholders holding not less than a majority of the
Certificate Balance. Except as expressly provided herein, any written notice
of the Certificateholders delivered pursuant to this Agreement shall be
effective if signed by holders of Certificates evidencing not less than a
majority of the Certificate Balance at the time of the delivery of such
notice.

                                   ARTICLE V

                  APPLICATION OF TRUST FUNDS; CERTAIN DUTIES

         SECTION 5.1. Establishment of Certificate Distribution Account.
Pursuant to Section 4.1(c) of the Sale and Servicing Agreement, there has been
established and there shall be maintained an Eligible Deposit Account, in the
name of the Trust, initially at the corporate trust department of the Bank,
which shall be designated as the "Certificate Distribution Account." Except as
expressly provided in Section 3.9, the Certificate Distribution Account shall
be under the sole dominion and control of the Owner Trustee. All monies
deposited from time to time in the Certificate Distribution Account pursuant
to the Sale and Servicing Agreement shall be applied as provided in the Basic
Documents. In the event that the Certificate Distribution Account is no longer
to be maintained at the corporate trust department of the Bank, the Servicer
shall, with the Owner Trustee's assistance as necessary, cause an Eligible
Account to be established as the Certificate Distribution Account within ten
(10) Business Days (or such longer period not to exceed thirty (30) days as to
which each Rating Agency may consent). The Certificate Distribution Account
shall be established and maintained pursuant to an account agreement which
specifies New York law as the governing law.

         SECTION 5.2. Application of Trust Funds. (a) On each Payment Date,
the Owner Trustee shall, based on the information contained in the Servicer's
Certificate delivered on the

                                      13
<PAGE>

relevant Determination Date pursuant to Section 3.9 of the Sale and Servicing
Agreement withdraw the amounts deposited into the Certificate Distribution
Account pursuant to Sections 4.6(c) (if applicable) and 4.6(d) of the Sale and
Servicing Agreement or, if applicable, Section 5.4(b) of the Indenture on or
prior to such Payment Date and make or cause to be made distributions and
payments in the following order of priority:

                  (i) first, to the Certificateholders, an amount equal to the
         Accrued Class B Certificate Interest, provided that if there are not
         sufficient funds available to pay the entire amount of the Accrued
         Class B Certificate Interest, the amounts available shall be applied
         to the payment of such interest on the Certificates on a pro rata
         basis; and

                  (ii) second, to the Certificateholders in reduction of the
         Certificate Balance, until the Certificate Balance has been reduced
         to zero; provided that if there are not sufficient funds available to
         reduce the Certificate Balance to zero, the amounts available shall
         be applied among Certificateholders to the reduction of the
         Certificate Balance on a pro rata basis.

         (b)      On each Payment Date, the Owner Trustee shall, or shall
cause the Certificate Paying Agent to, send to each Certificateholder as of
the related Record Date the statement provided to the Owner Trustee by the
Servicer pursuant to Section 4.9 of the Sale and Servicing Agreement with
respect to such Payment Date.

         (c)      In the event that any withholding tax is imposed on the
Trust's payment (or allocations of income) to a Certificateholder, such tax
shall reduce the amount otherwise distributable to such Certificateholder in
accordance with this Section 5.2. The Owner Trustee and each Certificate
Paying Agent is hereby authorized and directed to retain from amounts
otherwise distributable to the Certificateholders sufficient funds for the
payment of any such withholding tax that is legally owed by the Trust (but
such authorization shall not prevent the Owner Trustee or any Certificate
Paying Agent from contesting any such tax in appropriate proceedings, and
withholding payment of such tax, if permitted by law, pending the outcome of
such proceedings). The amount of any withholding tax imposed with respect to a
Certificateholder shall be treated as cash distributed to such
Certificateholder at the time it is withheld by the Trust and remitted to the
appropriate taxing authority. If there is a possibility that withholding tax
is payable with respect to a distribution (such as a distribution to a
non-U.S. Certificateholder), the Owner Trustee or any Certificate Paying Agent
may, in its sole discretion, withhold such amounts in accordance with this
paragraph (c). In the event that a Certificateholder wishes to apply for a
refund of any such withholding tax, the Owner Trustee shall reasonably
cooperate with such Certificateholder in making such claim so long as such
Certificateholder agrees to reimburse the Owner Trustee for any out-of-pocket
expenses incurred.

         SECTION 5.3. Method of Payment. Subject to Section 8.1(c),
distributions required to be made to Certificateholders on any Payment Date
shall be made to each Certificateholder of record on the preceding Record Date
either by wire transfer, in immediately available funds, to the account of
such Certificateholder at a bank or other entity having appropriate facilities
therefor, if (i) such Certificateholder shall have provided to the Certificate
Registrar appropriate written instructions at least five (5) Business Days
prior to such Payment Date and such

                                      14
<PAGE>

Certificateholder's Certificates in the aggregate evidence a denomination of
not less than $1,000,000, or (ii) such Certificateholder is the Depositor or,
if not, by check mailed to such Certificateholder at the address of such
Certificateholder appearing in the Certificate Register. Notwithstanding the
foregoing, the final distribution in respect of any Certificate (whether on
the applicable Final Scheduled Payment Date or otherwise) will be payable only
upon presentation and surrender of such Certificate at the office or agency
maintained for that purpose by the Owner Trustee pursuant to Section 3.8.

         SECTION 5.4. No Segregation of Monies; No Interest. Subject to
Sections 5.1 and 5.2, monies received by the Owner Trustee hereunder need not
be segregated in any manner except to the extent required by law, the
Indenture or the Sale and Servicing Agreement, and may be deposited under such
general conditions as may be prescribed by law, and the Owner Trustee shall
not be liable for any interest thereon.

         SECTION 5.5. Accounting and Reports to Noteholders,
Certificateholders, Internal Revenue Service and Others. The Trust shall,
based on information provided by or on behalf of the Depositor, (a) maintain
(or cause to be maintained) the books of the Trust on a calendar year basis on
the accrual method of accounting, (b) deliver (or cause to be delivered) to
each Certificateholder, as may be required by the Code, such information as
may be required (including Schedule K-1) to enable each Certificateholder to
prepare its federal and State income tax returns, (c) file (or cause to be
filed) such tax returns relating to the Trust (including a partnership
information return, IRS Form 1065), and make such elections, as may from time
to time be required or appropriate under any applicable State or federal
statute or rule or regulation thereunder so as to maintain the Trust's
characterization as a partnership for federal income tax purposes, (d) cause
such tax returns to be signed in the manner required by law and (e) collect
(or cause to be collected) any withholding tax as described in and in
accordance with Section 5.2(c) with respect to income or distributions to
Certificateholders. The Trust shall elect under Section 1278 of the Code to
include in income currently any market discount that accrues with respect to
the Receivables. The Trust shall not make the election provided under Section
754 of the Code.

         SECTION 5.6. Signature on Returns; Tax Matters Partner. (a) The
Servicer shall prepare (or cause to be prepared) and the Depositor shall sign,
on behalf of the Trust, the tax returns of the Trust, if any, unless
applicable law requires a Certificateholder to sign such documents.

         (b)      The Depositor shall be designated the "tax matters partner"
of the Trust pursuant to Section 6231(a)(7)(A) of the Code.

                                  ARTICLE VI

                     AUTHORITY AND DUTIES OF OWNER TRUSTEE

         SECTION 6.1. General Authority. The Owner Trustee is authorized and
directed to execute and deliver on behalf of the Trust the Basic Documents to
which the Trust is to be a party and each certificate or other document
attached as an exhibit to or contemplated by the Basic Documents to which the
Trust is to be a party and any amendment or other agreement, in

                                      15
<PAGE>

each case, in such form as the Depositor shall approve, as evidenced
conclusively by the Owner Trustee's execution thereof and the Depositor's
execution of this Agreement, and to direct the Indenture Trustee to
authenticate and deliver (i) Class A-1 Notes in the aggregate principal amount
of $229,000,000, (ii) Class A-2 Notes in the aggregate principal amount of
$237,000,000, (iii) Class A-3 Notes in the aggregate principal amount of
$393,000,000 and (iv) Class A-4 Notes in the aggregate principal amount of
$171,177,000. In addition to the foregoing, the Owner Trustee is authorized to
take all actions required of the Trust pursuant to the Basic Documents. The
Owner Trustee is further authorized from time to time to take such action on
behalf of the Trust as is permitted by the Basic Documents and which the
Servicer or the Administrator directs with respect to the Basic Documents,
except to the extent that this Agreement expressly requires the consent of
Certificateholders for such action.

         SECTION 6.2. General Duties. Subject to Section 4.1 hereof, it shall
be the duty of the Owner Trustee to discharge (or cause to be discharged) all
of its responsibilities pursuant to the terms of this Agreement and the other
Basic Documents to which the Trust is a party and to administer the Trust in
the interest of the Certificateholders, subject to the Lien of the Indenture
and in accordance with the provisions of this Agreement and the other Basic
Documents. Notwithstanding anything else to the contrary in this Agreement,
the Owner Trustee shall be deemed to have discharged its duties and
responsibilities hereunder and under the Basic Documents to the extent the
Administrator is required in the Administration Agreement to perform any act
or to discharge such duty of the Owner Trustee or the Trust hereunder or under
any other Basic Document, and the Owner Trustee shall not be held liable for
the default or failure of the Administrator to carry out its obligations under
the Administration Agreement. Except as expressly provided in the Basic
Documents, the Owner Trustee shall have no obligation to administer, service
or collect the Receivables or to maintain, monitor or otherwise supervise the
administration, servicing or collection of the Receivables.

         SECTION 6.3. Action upon Instruction. (a) Subject to Article IV, and
in accordance with the terms of the Basic Documents, the Certificateholders
may, by written instruction, direct the Owner Trustee in the management of the
Trust.

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

         (c)      Whenever the Owner Trustee is unable to decide between
alternative courses of action permitted or required by the terms of this
Agreement or any other Basic Document, the Owner Trustee shall promptly give
notice (in such form as shall be appropriate under the circumstances) to the
Certificateholders requesting instruction as to the course of action to be
adopted, and to the extent the Owner Trustee acts in good faith in accordance
with any written instruction of the Certificateholders received, the Owner
Trustee shall not be liable on account of such action to any Person. If the
Owner Trustee shall not have received appropriate instruction within ten (10)
days of such notice (or within such shorter period of time as reasonably may
be specified in such notice or may be necessary under the circumstances) it
may, but shall be under no duty to, take or refrain from taking such action,
not inconsistent with this Agreement or the

                                      16
<PAGE>

other Basic Documents, as it shall deem to be in the best interests of the
Certificateholders, and shall have no liability to any Person for such action
or inaction.

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

         SECTION 6.4. No Duties Except as Specified in this Agreement or in
Instructions. The Owner Trustee shall not have any duty or obligation to
manage, make any payment with respect to, register, record, sell, dispose of,
or otherwise deal with the Owner Trust Estate, or to otherwise take or refrain
from taking any action under, or in connection with, any document contemplated
hereby to which the Owner Trustee or the Trust is a party, except as expressly
provided by the terms of this Agreement or in any document or written
instruction received by the Owner Trustee pursuant to Section 6.3; and no
implied duties or obligations shall be read into this Agreement or any other
Basic Document against the Owner Trustee. The Owner Trustee shall have no
responsibility for filing any financing or continuation statement in any
public office at any time or to otherwise perfect or maintain the perfection
of any security interest or Lien granted to it hereunder or to prepare or file
any Commission filing for the Trust or to record this Agreement or any other
Basic Document. 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 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 breech
under any Basic Document. The Owner Trustee nevertheless agrees that it will,
at its own cost and expense, promptly take all action as may be necessary to
discharge any Lien (other than the Lien of the Indenture) on any part of the
Owner Trust Estate that results from actions by, or claims against, the Owner
Trustee that are not related to the ownership or the administration of the
Owner Trust Estate.

         SECTION 6.5. No Action Except Under Specified Documents or
Instructions. The Owner Trustee shall not manage, control, use, sell, dispose
of or otherwise deal with any part of the Owner Trust Estate except (i) in
accordance with the powers granted to and the authority conferred upon the
Owner Trustee pursuant to this Agreement, (ii) in accordance with the other
Basic Documents to which the Trust or the Owner Trust is a party and (iii) in
accordance with any document or instruction delivered to the Owner Trustee
pursuant to Section 6.3. Neither the

                                      17
<PAGE>

Depositor nor the Certificateholders shall direct the Trustee to take any
action that would violate the provisions of this Section 6.5.

         SECTION 6.6. Restrictions. The Owner Trustee shall not take any
action (a) that is inconsistent with the purposes of the Trust set forth in
Section 2.3 or (b) that, to the actual knowledge of the Owner Trustee, would
(i) affect the treatment of the Notes as indebtedness for federal income or
Applicable Tax State income or franchise tax purposes, (ii) be deemed to cause
a taxable exchange of the Notes for federal income or Applicable Tax State
income or franchise tax purposes or (iii) cause the Trust or any portion
thereof to be taxable as an association (or publicly traded partnership)
taxable as a corporation for federal income or Applicable Tax State income or
franchise tax purposes. The Certificateholders shall not direct the Owner
Trustee to take action that would violate the provisions of this Section 6.6.

         SECTION 6.7. Acceptance of Trusts and Duties. The Owner Trustee
accepts the trusts hereby created and agrees to perform its duties hereunder
with respect to such trusts but only upon the terms of this Agreement. The
Owner Trustee also agrees to disburse all monies actually received by it
constituting part of the Owner Trust Estate upon the terms of this Agreement
and the other Basic Documents to which the Owner Trustee is a party. The Owner
Trustee shall not be answerable or accountable hereunder or under any other
Basic Document under any circumstances, except (i) for its own willful
misconduct, bad faith or negligence or (ii) in the case of the inaccuracy of
any representation or warranty contained in Section 6.9 expressly made 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 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 good faith in
         accordance with the instructions of any Certificateholder, the
         Indenture Trustee, the Depositor, the Administrator or the Servicer;

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

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

                  (e) the Owner Trustee shall not be responsible for or in
         respect of the validity or sufficiency of this Agreement or for the
         due execution hereof by the Depositor or for the form, character,
         genuineness, sufficiency, value or validity of any of the Owner Trust
         Estate, or for or in respect of the validity or sufficiency of the
         other Basic Documents, other than the certificate of authentication
         on the Certificates, and the Owner Trustee

                                      18
<PAGE>

         shall in no event assume or incur any liability, duty, or obligation
         to any Noteholder or to any Certificateholder, other than as expressly
         provided for herein and in the other Basic Documents;

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

                  (g) the Owner Trustee shall be under no obligation to
         exercise any of the rights or powers vested in it by this Agreement,
         or to institute, conduct or defend any litigation under this
         Agreement or otherwise or in relation to this Agreement or any other
         Basic Document, at the request, order or direction of any of the
         Certificateholders, unless such Certificateholders have offered to
         the Owner Trustee reasonable security or indemnity against the costs,
         expenses and liabilities that may be incurred by the Owner Trustee
         therein or thereby.

         The right of the Owner Trustee to perform any discretionary act
enumerated in this Agreement or in any other Basic Document shall not be
construed as a duty, and the Owner Trustee shall not be answerable for other
than its willful misconduct, bad faith or negligence in the performance of any
such act.

         SECTION 6.8. Furnishing of Documents. The Owner Trustee shall furnish
to the Certificateholders, promptly upon receipt of a written request
therefor, duplicates or copies of all reports, notices, requests, demands,
certificates, financial statements and any other instruments furnished to the
Owner Trustee under the Basic Documents.

          SECTION 6.9. Representations and Warranties. (a) The Owner Trustee
hereby represents and warrants to the Depositor, for the benefit of the
Certificateholders, that:

                  (i) It is a national banking association duly organized and
         validly existing in good standing under the laws of the United States
         of America. It has all requisite corporate power and authority to
         execute, deliver and perform its obligations under this Agreement.

                  (ii) 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.

                  (iii) Neither the execution nor the delivery by it of this
         Agreement, nor the consummation by it of the transactions
         contemplated hereby nor compliance by it with any of the terms or
         provisions hereof will contravene any federal or Delaware State 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

                                      19
<PAGE>

         documents or by-laws or any indenture, mortgage, contract, agreement
         or instrument to which it is a party or by which any of its properties
         may be bound.

         SECTION 6.10. Reliance; Advice of Counsel. (a) The Owner Trustee may
rely upon, shall be protected in relying upon, and shall incur no liability to
anyone in acting upon, any signature, instrument, notice, resolution, request,
consent, order, certificate, report, opinion, bond, or other document or paper
believed by it to be genuine and believed by it to be signed by the proper
party or parties. The Owner Trustee may accept a certified copy of a
resolution of the board of directors or other governing body of any 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 determination of which is not specifically prescribed herein, the
Owner Trustee may for all purposes hereof rely on a certificate, signed by the
president or any vice president or by the treasurer or other authorized
officers of the relevant party, as to such fact or matter and such certificate
shall constitute full protection to the Owner Trustee for any action taken or
omitted to be taken by it in good faith in reliance thereon.

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

         SECTION 6.11. Not Acting in Individual Capacity. Except as provided
in this Article VI, in accepting the trusts hereby created, Wachovia Bank of
Delaware, National Association acts solely as Owner Trustee hereunder and not
in its individual capacity, and all Persons having any claim against the Owner
Trustee by reason of the transactions contemplated by this Agreement or any
other Basic Document shall look only to the Owner Trust Estate for payment or
satisfaction thereof.

         SECTION 6.12. Owner Trustee Not Liable for Certificates or
Receivables. The recitals contained herein and in the Certificates (other than
the signature and countersignature of the Owner Trustee on the Certificates)
shall be taken as the statements of the Depositor, and the Owner Trustee
assumes no responsibility for the correctness thereof. The Owner Trustee makes
no representations as to the validity or sufficiency of this Agreement, of any
other Basic Document or of the Certificates (other than the signature and
countersignature of the Owner Trustee on the Certificates) or the Notes, or of
any Receivable or related documents. The Owner Trustee shall at no time have
any responsibility or liability for or with respect to the legality, validity
and enforceability of any Receivable, or the perfection and priority of any
security interest created by any Receivable in any Financed Vehicle or the
maintenance of any such perfection and priority, or for or with respect to the
sufficiency of the Owner Trust Estate or its ability to generate the payments
to be distributed to Certificateholders under this Agreement or the
Noteholders under the Indenture, including, without limitation: the existence,
condition and

                                      20
<PAGE>

ownership of any Financed Vehicle; the existence and enforceability of any
insurance thereon; the existence and contents of any Receivable on any
computer or other record thereof; the validity of the assignment of any
Receivable to the Trust or any intervening assignment; the completeness of any
Receivable; the performance or enforcement of any Receivable; the compliance
by the Depositor or the Servicer with any warranty or representation made
under any Basic Document or in any related document, or the accuracy of any
such warranty or representation, or any action of the Indenture Trustee, the
Administrator or the Servicer or any subservicer taken in the name of the
Owner Trustee.

         SECTION 6.13. Owner Trustee May Own Certificates and Notes. Wachovia
Bank of Delaware, National Association, in its individual or any other
capacity, may become the owner or pledgee of Certificates or Notes and may
deal with the Depositor, the Servicer, the Administrator and the Indenture
Trustee in banking transactions with the same rights as they would have if it
was not the Owner Trustee.

                                  ARTICLE VII

                  COMPENSATION AND INDEMNITY OF OWNER TRUSTEE

         SECTION 7.1. Owner Trustee's Fees and Expenses. The Servicer,
pursuant to the Sale and Servicing Agreement, shall pay to the Owner Trustee
as compensation for its services hereunder such fees as have been separately
agreed upon prior to the date hereof between the Servicer and the Owner
Trustee, and the Servicer pursuant to the Sale and Servicing Agreement shall
reimburse the Owner Trustee 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. The Servicer shall indemnify the Owner Trustee pursuant to the Sale
and Servicing Agreement.

         SECTION 7.2. Payments to 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.

                                 ARTICLE VIII

                                  TERMINATION

         SECTION 8.1. Termination of the Trust. (a) The Trust shall dissolve
and wind up, (i) upon the maturity or other liquidation of the last remaining
Receivable and the disposition of any amounts received upon such maturity or
liquidation, (ii) upon the payment to the Noteholders and the
Certificateholders of all amounts required to be paid to them pursuant to the
terms of the Indenture, the Sale and Servicing Agreement, Article V and
Section 8.2, or (iii) upon the entry of an order for the dissolution of the
Trust from a court of competent jurisdiction. Any Insolvency Event,
liquidation, dissolution, death or incapacity with respect to any
Certificateholder or Certificate Owner shall not (x) operate to terminate this
Agreement or dissolve and/or terminate 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

                                      21
<PAGE>

any part of the Trust or Owner Trust Estate nor (z) otherwise affect the
rights, obligations and liabilities of the parties hereto. Upon dissolution of
the Trust, the Owner Trustee shall wind up the business and affairs of the
Trust as required by Section 3808 of the Statutory Trust Statute.

         (b)      Except as provided in Section 8.1(a), neither the Depositor
nor any Certificateholder shall be entitled to revoke or terminate the Trust.

         (c)      Notice of any dissolution of the Trust, specifying the
Payment Date upon which the Certificateholders shall surrender their
Certificates to the Certificate Paying Agent for payment of the final
distribution and cancellation, shall be given by the Owner Trustee by letter
to Certificateholders mailed within five (5) Business Days of receipt of
notice of such dissolution from the Servicer, stating (i) the Payment Date
upon or with respect to which final payment of the Certificates shall be made
upon presentation and surrender of the Certificates at the office of the
Certificate Paying Agent therein designated, (ii) the amount of any such final
payment (after reservation of sums sufficient to pay all claims and
obligations, if any, known to the Owner Trustee and payable by the Trust) and
(iii) that the Record Date otherwise applicable to such Payment Date is not
applicable, payments being made only upon presentation and surrender of the
Certificates at the office of the Certificate Paying Agent therein specified.
The Owner Trustee shall give such notice to the Certificate Registrar (if
other than the Owner Trustee) and the Certificate Paying Agent at the time
such notice is given to Certificateholders. Upon presentation and surrender of
the Certificates, the Certificate Paying Agent shall cause to be distributed
to Certificateholders amounts distributable on such Payment Date pursuant to
Section 5.2. Upon the satisfaction and discharge of the Indenture, and receipt
of a certificate from the Indenture Trustee stating that all Noteholders have
been paid in full and that the Indenture Trustee is aware of no claims
remaining against the Trust in respect of the Indenture and the Notes, the
Owner Trustee, in the absence of actual knowledge of any other claim against
the Trust, shall be deemed to have made reasonable provision to pay all claims
and obligations (including conditional, contingent or unmatured obligations)
for purposes of Section 3808(e) of the Statutory Trust Statute.

         In the event that all of the Certificateholders shall not surrender
their Certificates for cancellation within six (6) months after the date
specified in the above mentioned written notice, the Owner Trustee shall give
a second written notice to the remaining Certificateholders to surrender their
Certificates for cancellation and receive the final distribution with respect
thereto. If within one year after the second notice all the Certificates shall
not have been surrendered for cancellation, the Owner Trustee may take
appropriate steps, or may appoint an agent to take appropriate steps, to
contact the remaining Certificateholders concerning surrender of their
Certificates and the cost thereof shall be paid out of the funds and other
assets that shall remain subject to this Agreement. Subject to applicable
escheat laws, any funds remaining in the Trust after exhaustion of such
remedies shall be distributed by the Owner Trustee to the Depositor.

         (d)      Upon final distribution of any funds remaining in the Trust,
the Owner Trustee shall cause the Certificate of Trust to be cancelled by
filing a certificate of cancellation with the Secretary of State in accordance
with the provisions of Section 3810(d) of the Statutory Trust Statute
whereupon the Trust and this Agreement shall terminate.

                                      22
<PAGE>

         SECTION 8.2. Prepayment of Certificates. (a) The Certificates shall
be prepaid in whole, but not in part, at the direction of the Servicer
pursuant to Section 8.1 of the Sale and Servicing Agreement, on any Payment
Date on which the Servicer exercises its option to purchase the assets of the
Trust pursuant to said Section 8.1, and the amount paid by the Servicer shall
be treated as collections of Receivables and applied to pay the unpaid
principal amount of the Notes and the Certificate Balance plus accrued and
unpaid interest (including any overdue interest, to the extent lawful)
thereon. The Servicer shall furnish the Rating Agencies and the Owner Trustee
notice of such prepayment. If the Certificates are to be prepaid pursuant to
this Section 8.2(a), the Servicer shall furnish notice of such election to the
Owner Trustee not later than forty (40) days prior to the Prepayment Date and
the Trust shall deposit by 10:00 A.M. (New York City time) on the Prepayment
Date in the Certificate Distribution Account the Prepayment Price of the
Certificates to be redeemed, whereupon all such Certificates shall be due and
payable on the Prepayment Date.

         (b)      Notice of prepayment under Section 8.2(a) shall be given by
the Owner Trustee by first-class mail, postage prepaid, or by facsimile mailed
or transmitted immediately following receipt of notice from the Trust or
Servicer pursuant to Section 8.2(a), but not later than thirty (30) days prior
to the applicable Prepayment Date, to each Certificateholder as of the close
of business on the Record Date preceding the applicable Prepayment Date, at
such Certificateholder's address or facsimile number appearing in the
Certificate Register.

         All notices of prepayment shall state:

         (i)       the Prepayment Date;

         (ii)      the Prepayment Price; and

         (iii)      the place where such Certificates are to be surrendered for
payment of the Prepayment Price (which shall be the office or agency of the
Owner Trustee to be maintained as provided in Section 3.8).

         Notice of prepayment of the Certificates shall be given by the Owner
Trustee in the name and at the expense of the Trust. Failure to give notice of
prepayment, or any defect therein, to any Certificateholder shall not impair
or affect the validity of the prepayment of any other Certificate.

         (c)      Following notice of prepayment as required by Section
8.2(b), the Certificates shall on the Prepayment Date be paid by the Trust at
the Prepayment Price and (unless the Trust shall default in the payment of the
Prepayment Price) no interest shall accrue on the Prepayment Price for any
period after the date to which accrued interest is calculated for purposes of
calculating the Prepayment Price.

                                  ARTICLE IX

            SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES

         SECTION 9.1. Eligibility Requirements for Owner Trustee. (a) The
Owner Trustee shall at all times (i) be authorized to exercise corporate trust
powers; (ii) have a combined capital

                                      23
<PAGE>

and surplus of at least $50,000,000 and shall be subject to supervision or
examination by federal or state authorities; and (iii) shall have (or shall
have a parent that has) a long-term debt rating of investment grade by each of
the Rating Agencies or be otherwise acceptable to the Rating Agencies. If such
corporation shall publish reports of condition at least annually, pursuant to
law or to the requirements of the aforesaid supervising or examining
authority, then for the purpose of this Section 9.1, the combined capital and
surplus of such corporation shall be deemed to be its combined capital and
surplus as set forth in its most recent report of condition so published. In
case at any time the Owner Trustee shall cease to be eligible in accordance
with the provisions of this Section 9.1, the Owner Trustee shall resign
immediately in the manner and with the effect specified in Section 9.2.

         (b)      The Owner Trustee shall at all times be a corporation
satisfying the provisions of Section 3807(a) of the Statutory Trust Statute.

         SECTION 9.2. Resignation or Removal of Owner Trustee. (a) The Owner
Trustee may at any time resign and be discharged from the trusts hereby
created by giving written notice thereof to the Administrator. Upon receiving
such notice of resignation, the Administrator shall promptly appoint a
successor Owner Trustee by written instrument, in duplicate, one copy of which
instrument shall be delivered to the resigning Owner Trustee and one copy to
the applicable successor Owner Trustee. If no successor Owner Trustee shall
have been so appointed and have accepted appointment within thirty (30) days
after the giving of such notice of resignation, the resigning Owner Trustee
may petition any court of competent jurisdiction for the appointment of a
successor Owner Trustee; provided, however, that such right to appoint or to
petition for the appointment of any such successor shall in no event relieve
the resigning Owner Trustee from any obligations otherwise imposed on it under
the Basic Documents until such successor has in fact assumed such appointment.

         (b)      If at any time the Owner Trustee shall cease to be eligible
in accordance with the provisions of Section 9.1 or resigns pursuant to
Section 9.2 of this Agreement and the ineligible or non-resigning Owner
Trustee shall fail to resign after written request therefor by the
Administrator, or if at any time the Owner Trustee shall be legally unable to
act, or if at any time an Insolvency Event with respect to the Owner Trustee
shall have occurred and be continuing, then the Administrator may remove the
Owner Trustee. If the Administrator shall remove the Owner Trustee under the
authority of the immediately preceding sentence, the Administrator shall
promptly appoint a successor Owner Trustee, by written instrument, in
duplicate, one copy of which instrument shall be delivered to the outgoing
Owner Trustee so removed and one copy to the successor Owner Trustee, and
shall pay all fees owed to the outgoing Owner Trustee.

         (c)      Any resignation or removal of an Owner Trustee and
appointment of a successor Owner Trustee pursuant to any of the provisions of
this Section 9.2 shall not become effective until acceptance of appointment by
the successor Owner Trustee pursuant to Section 9.3, payment of all fees and
expenses owed to the outgoing Owner Trustee and the filing of a certificate of
amendment to the Certificate of Trust if required by the Statutory Trust
Statute. The Administrator shall provide notice of such resignation or removal
of the Owner Trustee to the Certificateholders, the Indenture Trustee, the
Noteholders and each of the Rating Agencies.

                                      24
<PAGE>

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

         (b)      No successor Owner Trustee shall accept appointment as
provided in this Section 9.3 unless, at the time of such acceptance, such
successor Owner Trustee shall be eligible pursuant to Section 9.1.

         (c)      Upon acceptance of appointment by a successor Owner Trustee
pursuant to this Section 9.3, the Administrator shall mail notice of the
successor of such Owner Trustee to all Certificateholders, the Servicer, the
Indenture Trustee, the Noteholders and the Rating Agencies. If the
Administrator shall fail to mail such notice within ten (10) days after
acceptance of such appointment by the successor Owner Trustee, the successor
Owner Trustee shall cause such notice to be mailed at the expense of the
Administrator.

         (d)      Any successor Owner Trustee appointed hereunder shall file
the amendments to the Certificate of Trust with the Secretary of State
identifying the name and principal place of business of such successor Owner
Trustee in the State of Delaware.

         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, 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, be the successor of the Owner
Trustee hereunder; provided that such corporation shall be eligible pursuant
to Section 9.1; and provided further, that (i) the Owner Trustee shall mail
notice of such merger or consolidation to the Rating Agencies not less than
fifteen (15) days prior to the effective date thereof and (ii) the Owner
Trustee shall file an amendment to the Certificate of Trust as required by
Section 9.3.

         SECTION 9.5. Appointment of Co-Trustee or Separate Trustee. (a)
Notwithstanding any other provisions of this Agreement, at any time, for the
purpose of meeting any legal requirements of any jurisdiction in which any
part of the Owner Trust Estate or any Financed Vehicle may at the time be
located, the Administrator 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 to act as co-trustee, jointly with the
Owner Trustee, or as separate trustee or separate trustees, of all or any part
of the Trust, and to vest in such Person, in

                                      25
<PAGE>

such capacity, such title to the Owner Trust Estate, or any part thereof, and,
subject to the other provisions of this Section 9.5, such powers, duties,
obligations, rights and trusts as the Administrator and the Owner Trustee may
consider necessary or desirable. If the Administrator shall not have joined in
such appointment within fifteen (15) days after the receipt by it of a request
so to do, the Owner Trustee alone shall have the power to make such
appointment. No co-trustee or separate trustee under this Agreement shall be
required to meet the terms of eligibility as a successor trustee pursuant to
Section 9.1 and no notice of the appointment of any co-trustee or separate
trustee shall be required pursuant to Section 9.3.

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

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

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

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

         (c)      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 IX. Each separate trustee and
co-trustee, upon its acceptance of the trusts conferred, shall be vested with
the estates or property specified in its instrument of appointment, either
jointly with the Owner Trustee or separately, as may be provided therein,
subject to all the provisions of this Agreement, specifically including every
provision of this Agreement relating to the conduct of, affecting the
liability of, or affording protection to, the Owner Trustee. Each such
instrument shall be filed with the Owner Trustee and a copy thereof given to
the Administrator.

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

                                      26
<PAGE>

         SECTION 9.6. Compliance with Statutory Trust Statute. Notwithstanding
anything herein to the contrary, the Trust shall at all times have at least
one trustee which meets the requirements of Section 3807(a) of the Statutory
Trust Statute.

                                   ARTICLE X

                                 MISCELLANEOUS

         SECTION 10.1. Supplements and Amendments. (a) This Agreement may be
amended by the Depositor and the Owner Trustee, with prior written notice to
the Rating Agencies and the Indenture Trustee, without the consent of any of
the Noteholders or the Certificateholders, to cure any ambiguity, to correct
or supplement any provisions in this Agreement inconsistent with any other
provision of this Agreement or for the purpose of adding any provisions to or
changing in any manner or eliminating any of the provisions in this Agreement;
provided, however, that such action shall not, as evidenced by an Opinion of
Counsel satisfactory to the Owner Trustee and the Indenture Trustee, adversely
affect in any material respect the interests of any Noteholder or
Certificateholder; and provided further that an Opinion of Counsel shall be
furnished to the Indenture Trustee and the Owner Trustee to the effect that
such amendment (A) will not materially adversely affect the federal or any
Applicable Tax State income or franchise taxation of any outstanding Note or
Certificate, or any Noteholder or Certificateholder and (B) will not cause the
Trust to be taxable as a corporation for federal or any Applicable Tax State
income or franchise tax purposes.

         (b)      This Agreement may also be amended from time to time by the
Depositor and the Owner Trustee, with prior written notice to the Rating
Agencies and the Indenture Trustee, with the consent of (i) the holders of
Notes evidencing not less than a majority of the principal amount of the Notes
Outstanding and (ii) the holders of Certificates evidencing not less than a
majority of the Certificate Balance, for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of this
Agreement or of modifying in any manner the rights of the Noteholders or the
Certificateholders; provided, however, that no such amendment shall (i)
increase or reduce in any manner the amount of, or accelerate or delay the
timing of, or change the allocation or priority of, collections of payments on
Receivables or distributions that are required to be made for the benefit of
the Noteholders or the Certificateholders, or (ii) reduce the aforesaid
percentage of the principal amount of the Notes Outstanding and the
Certificate Balance required to consent to any such amendment, without the
consent of all the Noteholders and Certificateholders affected thereby; and
provided further, that an Opinion of Counsel shall be furnished to the
Indenture Trustee and the Owner Trustee to the effect that such amendment (A)
will not materially adversely affect the federal or any Applicable Tax State
income or franchise taxation of any outstanding Note or Certificate, or any
Noteholder or Certificateholder and (B) will not cause the Trust to be taxable
as a corporation for federal or any Applicable Tax State income or franchise
tax purposes.

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

                                      27
<PAGE>

         (d)      It shall not be necessary for the consent of
Certificateholders, the Noteholders or the Indenture Trustee pursuant to this
Section 10.1 to approve the particular form of any proposed amendment or
consent, but it shall be sufficient if such consent shall approve the
substance thereof. The manner of obtaining such consents (and any other
consents of Certificateholders provided for in this Agreement or in any other
Basic Document) and of evidencing the authorization of the execution thereof
by Certificateholders shall be subject to such reasonable requirements as the
Owner Trustee may prescribe.

         (e)      Promptly after the execution of any amendment to the
Certificate of Trust, the Owner Trustee shall cause the filing of such
amendment with the Secretary of State.

         (f)      Prior to the execution of any amendment to this Agreement or
the Certificate of Trust, the Owner Trustee 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. The Owner Trustee may, but shall
not be obligated to, enter into any such amendment which affects the Owner
Trustee's own rights, duties or immunities under this Agreement or otherwise.

         (g)      In connection with the execution of any amendment to this
Agreement or any amendment to any other agreement to which the Trust is a
party, the Owner Trustee shall be entitled to receive and conclusively rely
upon an Opinion of Counsel to the effect that such amendment is authorized or
permitted by the Basic Documents and that all conditions precedent in the
Basic Documents for the execution and delivery thereof by the Trust or the
Owner Trustee, as the case may be, have been satisfied.

         SECTION 10.2. No Legal Title to Owner Trust Estate in
Certificateholders. Neither the Depositor nor the Certificateholders shall
have legal title to any part of the Owner Trust Estate. The Certificateholders
shall be entitled to receive distributions with respect to their beneficial
interests therein only in accordance with Articles V and VIII. No transfer, by
operation of law or otherwise, of any right, title, or interest of the
Certificateholders to and in their beneficial interest in the Owner Trust
Estate shall operate to terminate this Agreement or the trusts hereunder or
entitle any transferee to an accounting or to the transfer to it of legal
title to any part of the Owner Trust Estate.

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

         SECTION 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 by the intended recipient or three (3) Business Days
after mailing if mailed by certified mail, postage prepaid (except that notice
to the Owner Trustee shall be deemed given only upon actual receipt by the
Owner Trustee), if to the Owner Trustee, addressed to the respective Corporate
Trust Office; if to the Depositor, addressed to USAA Acceptance, LLC at the
address of its principal

                                      28
<PAGE>

executive office first above written; or, as to each party, at such other
address as shall be designated by such party in a written notice to each other
party.

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

         SECTION 10.5. Severability. Any provision of this Agreement or the
Certificates 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 or
thereof, 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.

         SECTION 10.7. Successors and Assigns. All covenants and agreements
contained herein shall be binding upon, and inure to the benefit of, the
Depositor, the Owner Trustee and its successors and each Certificateholder and
its successors and permitted assigns, all as herein provided. Any request,
notice, direction, consent, waiver or other instrument or action by a
Certificateholder shall bind the successors and assigns of such
Certificateholder.

         SECTION 10.8. No Petition. The Owner Trustee (not in its individual
capacity but solely as Owner Trustee), and the Depositor solely in relation to
the Trust, by entering into this Agreement, and each Certificateholder, by
accepting a Certificate, hereby covenants and agrees that it will not, until
after the Notes have been paid in full, institute against the Depositor or the
Trust, or join in any institution against the Depositor or the Trust of, any
bankruptcy, reorganization, arrangement, insolvency or liquidation
proceedings, or other proceedings under any United States federal or State
bankruptcy or similar law in connection with any obligations relating to the
Certificates, the Notes, this Agreement or any of the other Basic Documents.

         SECTION 10.9. No Recourse. Each Certificateholder, by accepting a
Certificate, acknowledges that such Certificateholder's Certificates represent
beneficial interests in the Trust only and do not represent interests in or
obligations of the Depositor, the Servicer, the Administrator, the Owner
Trustee, the Indenture Trustee or any Affiliate thereof, and no recourse may
be had against such parties or their assets, except as may be expressly set
forth or contemplated in this Agreement, the Certificates or the other Basic
Documents.

         SECTION 10.10. 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.

                                      29
<PAGE>

         SECTION 10.11. GOVERNING LAW. THIS AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF DELAWARE AND THE OBLIGATIONS, RIGHTS
AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH
SUCH LAWS.

                                      30
<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.

                                    USAA ACCEPTANCE, LLC,
                                    as Depositor

                                        By:  /s/ Edwin T. McQuiston
                                             ----------------------------
                                             Name:  Edwin T. McQuiston
                                             Title: Vice President

                                    WACHOVIA BANK OF DELAWARE,
                                    NATIONAL ASSOCIATION,
                                    as Owner Trustee

                                        By: /s/ Steven A. Finklea
                                            -----------------------------
                                             Name:  Steven A. Finklea, CCTS
                                             Title:  Vice President

                                      31
<PAGE>

                                   EXHIBIT A

                          FORM OF CLASS B CERTIFICATE

         [FOR BOOK-ENTRY CERTIFICATES] [UNLESS THIS CERTIFICATE IS PRESENTED
BY AN AUTHORIZED REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK
CORPORATION ("DTC"), TO THE ISSUER OR ITS AGENT FOR REGISTRATION OF TRANSFER,
EXCHANGE OR PAYMENT, AND ANY CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF
CEDE & CO. OR IN SUCH OTHER NAME AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO CEDE & CO. OR TO SUCH OTHER
ENTITY AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER,
PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS
WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST
HEREIN.]

         THE PRINCIPAL OF THIS CERTIFICATE IS PAYABLE IN INSTALLMENTS AS SET
FORTH IN THE TRUST AGREEMENT REFERRED TO BELOW. ACCORDINGLY, THE OUTSTANDING
PRINCIPAL BALANCE OF THIS CERTIFICATE AT ANY TIME MAY BE LESS THAN THE AMOUNT
SHOWN ON THE FACE HEREOF.

$
B-__                                                  CUSIP NO. 903278BW8

                         USAA AUTO OWNER TRUST 2005-1

                    CLASS B 4.56% ASSET BACKED CERTIFICATE

evidencing a beneficial interest in the Trust, as defined below. The property
of the Trust includes a pool of motor vehicle retail installment loans,
secured by security interests in the motor vehicles financed thereby, conveyed
by USAA Acceptance, LLC to the Trust. The property of the Trust has been
pledged to the Indenture Trustee pursuant to the Indenture to secure the
payment of the Notes issued thereunder.

(This Certificate is not a deposit, does not represent an interest in or
obligation of USAA Federal Savings Bank or any of its Affiliates and is not
insured by the Federal Deposit Insurance Corporation or any other entity.)

         THIS CERTIFIES THAT ___________ is the registered owner of
____________ ______________ dollars certificate principal balance of Class B
4.56% Asset Backed Certificates of USAA Auto Owner Trust 2005-1 (the "Trust")
formed by USAA Acceptance, LLC, a Delaware limited liability company (the
"Depositor").

         The Trust is governed pursuant to an Amended and Restated Trust
Agreement, dated as of March 15, 2005 (as from time to time amended,
supplemented or otherwise modified and in

                                     A-1
<PAGE>

effect, the "Trust Agreement"), between the Depositor and Wachovia Bank of
Delaware, National Association, a national banking association, not in its
individual capacity but solely as owner trustee (the "Owner Trustee"), a summary
of certain of the pertinent provisions of which is set forth below. To the
extent not otherwise defined herein, the capitalized terms used herein have the
meanings assigned to them in the Trust Agreement.

         This Certificate is one of the duly authorized Certificates
designated as "Class B 4.56% Asset Backed Certificates" (herein called the
"Class B Certificates" or "Certificates") which are issued under and are
subject to the terms, provisions and conditions of the Trust Agreement, to
which Trust Agreement the holder of this Certificate by virtue of the
acceptance hereof assents and by which such Certificateholder is bound. Also
issued under the Indenture, dated as of March 15, 2005 (as from time to time
amended, supplemented or otherwise modified and in effect, the "Indenture"),
between the Trust and JPMorgan Chase Bank, National Association, as indenture
trustee (in such capacity, the "Indenture Trustee"), are the Notes designated
as "Class A-1 3.0272% Asset Backed Notes", "Class A-2 3.55% Asset Backed
Notes", "Class A-3 3.90% Asset Backed Notes" and "Class A-4 4.13% Asset Backed
Notes" (collectively, the "Notes"). The property of the Trust includes (i) a
pool of motor vehicle retail installment loans for new and used automobiles
and light trucks and certain rights and obligations thereunder (the
"Receivables"); (ii) monies received thereunder on or after the Cut-off Date;
(iii) security interests in the Financed Vehicles granted by Obligors pursuant
to the Receivables and any other interest of the Trust in the Financed
Vehicles; (iv) rights to proceeds with respect to the Receivables from claims
on theft, physical damage, credit life, credit disability or other insurance
policies covering Financed Vehicles or Obligors; (v) all of the Seller's
rights to the Receivable Files; (vi) such amounts as from time to time may be
held in one or more accounts maintained pursuant to the Sale and Servicing
Agreement, dated as of March 1, 2005 (as from time to time amended,
supplemented or otherwise modified and in effect, the "Sale and Servicing
Agreement"), by and among the Trust, the Depositor, and USAA Federal Savings
Bank, as seller (in such capacity, the "Seller") and as servicer (in such
capacity, the "Servicer"); (vii) payments and proceeds with respect to the
Receivables held by the Servicer; (viii) all property (including the right to
receive Liquidation Proceeds) securing a Receivable (other than a Receivable
repurchased by the Servicer or purchased by the Seller); (ix) rebates of
premiums and other amounts relating to insurance policies and other items
financed under the Receivables in effect as of the Cut-off Date; and (x) all
present and future claims, demands, causes of action and choses in action in
respect of any or all of the foregoing and all payments on or under and all
proceeds of every kind and nature whatsoever in respect of any or all of the
foregoing, including all proceeds of the conversion thereof, voluntary or
involuntary, into cash or other liquid property, all cash proceeds, accounts,
accounts receivable, notes, drafts, acceptances, chattel paper, checks,
deposit accounts, insurance proceeds, condemnation awards, rights to payment
of any and every kind and other forms of obligations and receivables,
instruments and other property which at any time constitute all or part of or
are included in the proceeds of any of the foregoing. THE RIGHTS OF THE TRUST
IN THE FOREGOING PROPERTY OF THE TRUST HAVE BEEN PLEDGED TO THE INDENTURE
TRUSTEE TO SECURE THE PAYMENT OF THE NOTES.

         Under the Trust Agreement, there will be distributed on the 15th day
of each month, or if such 15th day is not a Business Day, the next Business
Day (each, a "Payment Date"), commencing April 15, 2005, to the Person in
whose name this Certificate is registered at the

                                     A-2
<PAGE>

close of business on the last day of the preceding month (the "Record Date")
such Certificateholder's percentage interest in the amount to be distributed
to Class B Certificateholders on such Payment Date pursuant to the Trust
Agreement. Following the occurrence and during the continuation of certain
events of default under the Indenture which result in an acceleration of the
Notes, no distributions or interest will be made on the Certificates until all
principal and interest on the Notes has been paid in full.

         THE HOLDER OF THIS CERTIFICATE ACKNOWLEDGES AND AGREES THAT ITS
RIGHTS TO RECEIVE DISTRIBUTIONS AND INTEREST IN RESPECT OF THIS CERTIFICATE
ARE SUBORDINATED TO THE RIGHTS OF THE NOTEHOLDERS AS DESCRIBED IN THE SALE AND
SERVICING AGREEMENT, THE INDENTURE AND THE TRUST AGREEMENT.

         It is the intent of the Depositor, the Servicer and the
Certificateholders that, for purposes of federal income, state and local
franchise and income tax and any other income taxes, the Trust will be treated
as a partnership and the Certificateholders (including the Depositor) will be
treated as partners in that partnership. The Depositor and the other
Certificateholders by acceptance of a Certificate agree to treat, and to take
no action inconsistent with the treatment of, the Certificates for such tax
purposes as partnership interests in the Trust.

         Each Certificateholder, by its acceptance of a Certificate, covenants
and agrees that such Certificateholder will not, until after the Notes have
been paid in full, institute against the Trust, or join in any institution
against the Trust of, any bankruptcy, reorganization, arrangement, insolvency
or liquidation proceedings, or other proceedings under any United States
federal or state bankruptcy or similar law in connection with any obligations
relating to the Notes, the Certificates, the Trust Agreement or any of the
other Basic Documents.

         Distributions on this Certificate will be made as provided in the
Trust Agreement by the Owner Trustee or the Certificate Paying Agent by wire
transfer or check mailed to the Certificateholder of record in the Certificate
Register without the presentation or surrender of this Certificate or the
making of any notation hereon. Except as otherwise provided in the Trust
Agreement and notwithstanding the above, the final distribution on this
Certificate will be made after due notice by the Owner Trustee of the pendency
of such distribution and only upon presentation and surrender of this
Certificate at the office or agency maintained for the purpose by the Owner
Trustee in New York, New York.

         Reference is hereby made to the further provisions of this
Certificate set forth on the reverse hereof, which further provisions shall
for all purposes have the same effect as if set forth at this place.

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

                                     A-3
<PAGE>

         This Certificate shall be construed in accordance with the laws of
the State of Delaware and the obligations, rights and remedies of the parties
hereunder shall be determined in accordance with such laws.

                                     A-4
<PAGE>

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

                                 USAA AUTO OWNER TRUST 2005-1

Dated:  March 15, 2005              By: Wachovia Bank of Delaware, National
                                        Association
                                        not in its individual capacity
                                        but solely as Owner Trustee

                                    By:__________________________________
                                             Authorized Officer

                 OWNER TRUSTEE'S CERTIFICATE OF AUTHENTICATION

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

Dated:  March 15, 2005

                                    Wachovia Bank of Delaware, National
                                    Association

                                    not in its individual capacity
                                    but solely as Owner Trustee

                                    By:__________________________________
                                              Authorized Officer

                                     A-5
<PAGE>

                           [REVERSE OF CERTIFICATE]

         The Certificates do not represent an obligation of, or an interest
in, the Depositor, the Seller, the Servicer, the Administrator, the Owner
Trustee or any Affiliates of any of them other than the Trust and no recourse
may be had against such parties or their assets, except as may be expressly
set forth or contemplated herein, in the Trust Agreement or in the other Basic
Documents. In addition, this Certificate is not guaranteed by any governmental
agency or instrumentality or by any other entity and is limited in right of
payment to certain collections with respect to the Receivables (and certain
other amounts), all as more specifically set forth herein and in the Sale and
Servicing Agreement.

         The Trust Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the rights and
obligations of the Depositor and the rights of the Certificateholders under
the Trust Agreement at any time by the Depositor and the Owner Trustee with
the consent of the Noteholders and the Certificateholders evidencing not less
than a majority of the principal amount of the Notes Outstanding and the
Certificate Balance, respectively. Any such consent by the holder of this
Certificate shall be conclusive and binding on such Certificateholder and on
all future holders of this Certificate and of any Certificate issued upon the
registration of transfer hereof or in exchange herefor or in lieu hereof
whether or not notation of such consent is made upon this Certificate. The
Trust Agreement also permits the amendment thereof, in certain limited
circumstances, without the consent of any of the Certificateholders.

         As provided in the Trust Agreement and subject to certain limitations
therein set forth, the Transfer of the Certificates are registrable in the
Certificate Register upon surrender of this Certificate for registration of
transfer at the offices or agencies maintained by the Owner Trustee in its
capacity as Certificate Registrar, or by any successor Certificate Registrar,
in Wilmington, Delaware, accompanied by a written instrument of transfer in
form satisfactory to the Owner Trustee and the Certificate Registrar duly
executed by the holder hereof or such holder's attorney duly authorized in
writing, and thereupon one or more new Certificates of authorized
denominations evidencing the same aggregate interest in the Trust will be
issued to the designated transferee.

         The Certificates are issuable as registered Certificates without
coupons in denominations of at least $1,000 and in integral multiples of
$1,000 in excess thereof (except one Certificate which may be issued in a
denomination other than an integral multiple of $1,000). Certificates are
exchangeable for new Certificates and authorized denominations evidencing the
same aggregate denomination, as requested by the Certificateholder
surrendering the same. No service charge will be made for any such
registration of transfer or exchange, but the Owner Trustee or the Certificate
Registrar may require payment of a sum sufficient to cover any tax or
governmental charge payable in connection therewith.

         The Owner Trustee, the Certificate Registrar and any agent of the
Owner Trustee or the Certificate Registrar may treat the Person in whose name
this Certificate is registered as the owner hereof for all purposes, and none
of the Owner Trustee, the Certificate Registrar or any such agent shall be
affected by any notice to the contrary.

                                     A-6
<PAGE>

         The Certificates may be acquired only by an entity that either: (A)
(x) for the entire period during which such purchaser or transferee holds its
interest in the Certificates, no portion of such purchaser's or transferee's
assets constitutes assets of any "employee benefit plan" within the meaning of
Section 3(3) of ERISA, whether or not subject to Title I of ERISA, including
any U.S. governmental or non-U.S. pension plan, or any "plan" subject to
Section 4975 of the Code (each, a "Covered Plan") or (B) (1) the assets used
by such purchaser or transferee to acquire the Certificates (or any interest
therein) constitute assets of an insurance company general account, (2) for
the entire period during which such purchaser or transferee holds its interest
in the Certificates, less than 25% of the assets of such insurance company
general account will constitute "plan assets" of any Covered Plan, (3) neither
such purchaser or transferee nor any affiliate is a Controlling Person of the
Trust and (4) the acquisition and holding of the Certificates by such
purchaser or transferee will satisfy the requirements of PTCE 95-60 and will
not constitute a non-exempt prohibited transaction under Section 406 of ERISA
or Section 4975 of the Code or a violation of any applicable Similar Law.

         In addition, the Certificates may not be acquired by or on behalf of
a Person other than (A) a citizen or resident of the United States, (B) a
corporation or partnership organized in or under the laws of the United
States, any state thereof or the District of Columbia, (C) an estate the
income of which is includible in gross income for United States tax purposes,
regardless of its source, (D) a trust with respect to which a U.S. court is
able to exercise primary supervision over the administration of such trust and
one or more Persons meeting the conditions of this paragraph has the authority
to control all substantial decisions of the trust or (E) a Person not
described in clauses (A) through (D) above whose ownership of the Certificates
is effectively connected with such Person's conduct of a trade or business
within the United States (within the meaning of the Code) and who provides the
Owner Trustee and the Depositor with an IRS Form W-8 ECI (and such other
certifications, representations, or opinions of counsel as may be requested by
the Owner Trustee or the Depositor).

         The Trust shall dissolve (i) upon the maturity or other liquidation
of the last remaining Receivable and the disposition of any amounts received
upon such maturity or liquidation, (ii) upon the payment to the Noteholders
and the Certificateholders of all amounts required to be paid to them pursuant
to the Indenture, the Trust Agreement and the Sale and Servicing Agreement, or
(iii) the entry of an order for the dissolution of the Trust by a court of
competent jurisdiction, and upon such dissolution any remaining assets of the
Trust shall be distributed to the Depositor. The Servicer of the Receivables
may at its option purchase the assets of the Trust at a price specified in the
Sale and Servicing Agreement, and such purchase of the Receivables and other
property of the Trust will effect an early retirement of the Notes and the
Certificates; however, such right of purchase is exercisable only as of the
last day of any Collection Period as of which the Pool Balance is less than or
equal to 10% of the Initial Pool Balance.

                                     A-7
<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 type name and address, including postal zip code, of
assignee)
_______________________________________________________________________________
the within Certificate, and all rights thereunder, hereby irrevocably
constituting and appointing

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

Dated:___________

                                                 */
                             -----------------------
                             Signature Guaranteed:

                                               */
                           -----------------------

*/NOTICE: The signature to this assignment must correspond with the name as it
appears upon the face of the within Certificate in every particular, without
alteration, enlargement or any change whatever. Such signature must be
guaranteed by a member firm of the New York Stock Exchange or a commercial
bank or trust company.

                                     A-8
<PAGE>

                                   EXHIBIT B

                         FORM OF CERTIFICATE OF TRUST

                            CERTIFICATE OF TRUST OF
                         USAA AUTO OWNER TRUST 2005-1

         This Certificate of Trust of USAA Auto Owner Trust 2005-1 (the
"Trust"), is being duly executed and filed by Wachovia Bank of Delaware,
National Association, a national banking association, as owner trustee (the
"Owner Trustee"), to form a statutory trust under the Delaware Statutory Trust
Act (12 Delaware Code, ss. 3801 et seq.) (the "Act").

         1. Name. The name of the statutory trust formed hereby is USAA Auto
Owner Trust 2005-1.

         2. Owner Trustee. The name and business address of the Owner Trustee
is Wachovia Bank of Delaware, National Association, 300 Delaware Avenue,
Wilmington, DE 19801.

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

         IN WITNESS WHEREOF, the undersigned, being the sole trustee of the
Trust, has executed this Certificate of Trust in accordance with Section
3811(a)(1) of the Act.

                              Wachovia Bank of Delaware, National Association,
                               not in its individual capacity but solely as
                               Owner Trustee

                              By:_______________________________________________
                                   Name:
                                   Title:

                                     B-1
<PAGE>

                                  APPENDIX A

                             Definitions and Usage

         (attached to the Sale and Servicing Agreement as Appendix A)

                                     Appendix A-1
<PAGE>Exhibit 10.1

                                                                 EXECUTION COPY

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

                         SALE AND SERVICING AGREEMENT

                                     among

                         USAA AUTO OWNER TRUST 2005-1,
                                  as Issuer,

                             USAA ACCEPTANCE, LLC,
                                 as Depositor,

                                      and

                          USAA FEDERAL SAVINGS BANK,
                            as Seller and Servicer

                           Dated as of March 1, 2005

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

<PAGE>

                               Table of Contents

<TABLE>
<CAPTION>
                                                                                                                Page

<S>                   <C>                                                                                        <C>

ARTICLE I             DEFINITIONS AND USAGE.......................................................................1

ARTICLE II            TRUST PROPERTY..............................................................................1

   SECTION 2.1        Conveyance of Trust Property; Intent of the Parties.........................................1
   SECTION 2.2        Representations and Warranties of the Depositor regarding the Receivables...................2
   SECTION 2.3        Repurchase upon Breach......................................................................5
   SECTION 2.4        Custody of Receivable Files.................................................................5
   SECTION 2.5        Duties of Servicer as Custodian.............................................................6
   SECTION 2.6        Instructions; Authority to Act..............................................................7
   SECTION 2.7        Custodian's Indemnification.................................................................7
   SECTION 2.8        Effective Period and Termination............................................................7

ARTICLE III           ADMINISTRATION AND SERVICING OF RECEIVABLES AND TRUST PROPERTY..............................7

   SECTION 3.1        Duties of Servicer..........................................................................7
   SECTION 3.2        Collection of Receivable Payments...........................................................8
   SECTION 3.3        Realization Upon Receivables................................................................9
   SECTION 3.4        Allocations of Collections..................................................................9
   SECTION 3.5        Maintenance of Security Interests in Financed Vehicles......................................9
   SECTION 3.6        Covenants of Servicer......................................................................10
   SECTION 3.7        Purchase of Receivables Upon Breach........................................................10
   SECTION 3.8        Servicer Fees..............................................................................11
   SECTION 3.9        Servicer's Certificate.....................................................................11
   SECTION 3.10       Annual Statement as to Compliance; Notice of Event of Servicing Termination................11
   SECTION 3.11       Annual Independent Certified Public Accountant's Report....................................12
   SECTION 3.12       Access to Certain Documentation and Information Regarding Receivables......................12
   SECTION 3.13       Servicer Expenses..........................................................................13
   SECTION 3.14       Insurance..................................................................................13

ARTICLE IV            DISTRIBUTIONS; RESERVE ACCOUNT; STATEMENTS TO NOTEHOLDERS AND CERTIFICATEHOLDERS...........13

   SECTION 4.1        Accounts...................................................................................13
   SECTION 4.2        Collections................................................................................14
   SECTION 4.3        Application of Collections.................................................................15
   SECTION 4.4        Advances...................................................................................15

<PAGE>

   SECTION 4.5        Additional Deposits........................................................................16
   SECTION 4.6        Distributions..............................................................................16
   SECTION 4.7        Reserve Account............................................................................20
   SECTION 4.8        Net Deposits...............................................................................22
   SECTION 4.9        Statements to Noteholders and Certificateholders...........................................22

ARTICLE V             THE DEPOSITOR..............................................................................23

   SECTION 5.1        Representations, Warranties and Covenants of Depositor.....................................23
   SECTION 5.2        Liability of Depositor; Indemnities........................................................24
   SECTION 5.3        Merger or Consolidation of, or Assumption of the Obligations of Depositor..................25
   SECTION 5.4        Limitation on Liability of Depositor and Others............................................25
   SECTION 5.5        Depositor May Own Notes or Certificates....................................................25

ARTICLE VI            THE SERVICER...............................................................................26

   SECTION 6.1        Representations of Servicer................................................................26
   SECTION 6.2        Indemnities of Servicer....................................................................27
   SECTION 6.3        Merger or Consolidation of, or Assumption of the Obligations of Servicer...................28
   SECTION 6.4        Limitation on Liability of Servicer and Others.............................................28
   SECTION 6.5        Delegation of Duties.......................................................................29
   SECTION 6.6        Servicer Not to Resign as Servicer.........................................................29
   SECTION 6.7        Servicer May Own Notes or Certificates.....................................................30

ARTICLE VII           SERVICING TERMINATION......................................................................30

   SECTION 7.1        Events of Servicing Termination............................................................30
   SECTION 7.2        Appointment of Successor Servicer..........................................................31
   SECTION 7.3        Repayment of Advances......................................................................32
   SECTION 7.4        Notification to Noteholders and Certificateholders.........................................32
   SECTION 7.5        Waiver of Past Events of Servicing Termination.............................................33

ARTICLE VIII          TERMINATION................................................................................33

   SECTION 8.1        Optional Purchase of All Receivables.......................................................33
   SECTION 8.2        Succession Upon Satisfaction and Discharge of Indenture....................................33

ARTICLE IX            MISCELLANEOUS PROVISIONS...................................................................34

   SECTION 9.1        Amendment..................................................................................34
   SECTION 9.2        Protection of Title to Trust Property......................................................35
   SECTION 9.3        GOVERNING LAW..............................................................................37
   SECTION 9.4        Notices....................................................................................37

<PAGE>

   SECTION 9.5        Severability of Provisions.................................................................38
   SECTION 9.6        Assignment.................................................................................38
   SECTION 9.7        Further Assurances.........................................................................38
   SECTION 9.8        No Waiver; Cumulative Remedies.............................................................38
   SECTION 9.9        Third-Party Beneficiaries..................................................................38
   SECTION 9.10       Actions by Noteholders or Certificateholders...............................................38
   SECTION 9.11       Limitation of Liability of Owner Trustee and Indenture Trustee.............................39
   SECTION 9.12       Savings Clause.............................................................................39

</TABLE>

Schedule A            Schedule of Receivables..............................A-1
Schedule B            Location of Receivable Files ........................B-1
Appendix A            Definitions and Usage.......................Appendix A-1

<PAGE>

         SALE AND SERVICING AGREEMENT, dated as of March 1, 2005 (as from time
to time amended, supplemented or otherwise modified and in effect, this
"Agreement"), among USAA AUTO OWNER TRUST 2005-1 (the "Issuer"), a Delaware
statutory trust, USAA ACCEPTANCE, LLC, a Delaware limited liability company
(the "Depositor") and USAA FEDERAL SAVINGS BANK, a federally chartered savings
association, as seller of the Receivables to the Depositor (in such capacity,
the "Seller") and servicer (in such capacity, the "Servicer").

         WHEREAS, the Issuer desires to purchase a portfolio of receivables
and related property consisting of motor vehicle installment loan contracts
originated by the Seller in the ordinary course of its business;

         WHEREAS, the Seller is concurrently selling such portfolio of
receivables and related property to the Depositor pursuant to the Receivables
Purchase Agreement, and the Depositor is willing to sell such portfolio of
receivables and related property to the Issuer; and

         WHEREAS, the Servicer is willing to service such receivables on
behalf of the Issuer.

         NOW, THEREFORE, in consideration of the premises and the mutual
covenants herein contained, and other good and valuable consideration, the
receipt and sufficiency of which is hereby acknowledged, the parties hereto,
intending to be legally bound, agree as follows:

                                   ARTICLE I

                             DEFINITIONS AND USAGE

         Except as otherwise specified herein or as the context may otherwise
require, capitalized terms used but not otherwise defined herein are defined
in Appendix A hereto, which also contains rules as to usage that shall be
applicable herein.

                                  ARTICLE II

                                TRUST PROPERTY

         SECTION 2.1 Conveyance of Trust Property; Intent of the Parties. In
consideration of the Issuer's delivery to, or upon the order of, the Depositor
of the Notes and the Certificates, the Depositor does hereby irrevocably sell,
transfer, assign and otherwise convey to the Issuer (i) without recourse
(subject to the obligations herein) all right, title and interest of the
Depositor, whether now owned or hereafter acquired, in and to the Trust
Property and (ii) funds in the amount of the Reserve Initial Deposit. The
sale, transfer, assignment and conveyance made hereunder shall not constitute
and is not intended to result in an assumption by the Issuer of any obligation
of the Depositor to the Obligors or any other Person in connection with the
Receivables and the other Trust Property or any agreement, document or
instrument related thereto. The Depositor and the Issuer intend that the sale,
transfer, assignment and conveyance of the Trust Property pursuant to this
Section 2.1 shall be a sale, and not a secured borrowing, for accounting
purposes.

<PAGE>

         SECTION 2.2 Representations and Warranties of the Depositor regarding
the Receivables. The Depositor makes the following representations and
warranties with respect to the Receivables, on which the Issuer relies in
purchasing the Receivables and pledging the same to the Indenture Trustee.
Such representations and warranties speak as of the execution and delivery of
this Agreement and as of the Transfer Date, but shall survive the sale,
transfer and assignment of the Receivables by the Depositor to the Issuer and
the pledge of the Receivables by the Issuer to the Indenture Trustee pursuant
to the Indenture.

         (i)      Schedule of Receivables. The information set forth in
                  Schedule A to this Agreement with respect to each Receivable
                  is true and correct in all material respects, and no
                  selection procedures adverse to the Securityholders have
                  been used in selecting the Receivables from all receivables
                  owned by the Seller which meet the selection criteria
                  specified herein.

         (ii)     No Sale or Transfer. No Receivable has been sold,
                  transferred, assigned or pledged by the Depositor to any
                  Person other than the Issuer.

         (iii)    Good Title. Immediately prior to the transfer and assignment
                  of the Receivables to the Issuer herein contemplated, the
                  Depositor had good and marketable title to each Receivable
                  free and clear of all Liens and rights of others; and,
                  immediately upon the transfer thereof, the Issuer, has
                  either (i) good and marketable title to each Receivable,
                  free and clear of all of all Liens and rights of others, and
                  the transfer has been perfected under applicable law or (ii)
                  a first priority perfected security interest in each
                  Receivable.

         (iv)     Receivable Files. The Receivable Files shall be kept at one
                  or more of the locations specified in Schedule B hereto.

         (v)      Characteristics of Receivables. Each Receivable (a) has been
                  originated for the retail financing of a Financed Vehicle by
                  an Obligor located in one of the States of the United States
                  or the District of Columbia; (b) contains customary and
                  enforceable provisions such that the rights and remedies of
                  the holder thereof are adequate for realization against the
                  collateral of the benefits of the security; and (c) provides
                  for fully amortizing level scheduled monthly payments
                  (provided that the payment in the last month in the life of
                  the Receivable may be different from the level scheduled
                  payment) and for accrual of interest at a fixed rate
                  according to the simple interest method.

         (vi)     Compliance with Law. Each Receivable and each sale of the
                  related Financed Vehicle complied at the time it was
                  originated or made, and complies on and after the Cut-off
                  Date, in all material respects with all requirements of
                  applicable federal, state, and local laws, and regulations
                  thereunder, including usury laws, the Federal
                  Truth-in-Lending Act, the Equal Credit Opportunity Act, the
                  Fair Credit Reporting Act, the Federal Trade Commission Act,
                  the Magnuson-Moss Warranty Act, Federal Reserve Board
                  Regulations B and Z, state adaptations of the National
                  Consumer Act and of the Uniform Consumer Credit Code, and
                  any

                                      2
<PAGE>

                  other consumer credit, equal opportunity, and disclosure
                  laws applicable to such Receivable and sale.

         (vii)    Binding Obligation. Each Receivable constitutes the legal,
                  valid, and binding payment obligation in writing of the
                  Obligor, enforceable by the holder thereof in all material
                  respects in accordance with its terms, subject, as to
                  enforcement, to applicable bankruptcy, insolvency,
                  reorganization, liquidation and other similar laws and
                  equitable principles relating to or affecting the
                  enforcement of creditors' rights.

         (viii)   No Government Obligor. No Receivable is due from the United
                  States of America or any state or from any agency,
                  department, instrumentality or political subdivision of the
                  United States of America or any state or local municipality
                  and no Receivable is due from a business except to the
                  extent that such receivable has a personal guaranty.

         (ix)     Security Interest in Financed Vehicle. Immediately prior to
                  the sale and assignment thereof to the Issuer as herein
                  contemplated, each Receivable was secured by a validly
                  perfected first priority security interest in the Financed
                  Vehicle in favor of the Seller as secured party or all
                  necessary and appropriate action with respect to such
                  Receivable had been taken to perfect a first priority
                  security interest in the related Financed Vehicle in favor
                  of the Seller as secured party, which security interest is
                  assignable and has been so assigned by the Seller to the
                  Depositor and by the Depositor to the Issuer.

         (x)      Receivables in Force. No Receivable has been satisfied,
                  subordinated, or rescinded, nor has any Financed Vehicle
                  been released from the Lien granted by the related
                  Receivable in whole or in part.

         (xi)     No Waiver. No provision of a Receivable has been waived in
                  such a manner that such Receivable fails either to meet all
                  of the representations and warranties made by the Depositor
                  herein with respect thereto pursuant to this Section 2.2.

         (xii)    No Amendments. No Receivable has been amended except
                  pursuant to instruments included in the Receivable Files and
                  no such amendment has caused such Receivable either to fail
                  to meet all of the representations and warranties made by
                  the Depositor herein with respect thereto pursuant to this
                  Section 2.2.

         (xiii)   No Defenses. As of the Cut-off Date, there are no rights of
                  rescission, setoff, counterclaim, or defense, and the
                  Depositor has no knowledge of the same being asserted or
                  threatened, with respect to any Receivable.

         (xiv)    No Liens. As of the Cut-off Date, the Depositor has no
                  knowledge of any Liens, claims that have been filed,
                  including Liens for work, labor, materials or unpaid taxes
                  relating to a Financed Vehicle, that would be Liens prior
                  to, or equal or coordinate with, the Lien granted by the
                  Receivable.

                                      3
<PAGE>

         (xv)     No Default. Except for payment defaults continuing for a
                  period of not more than thirty (30) days as of the Cut-off
                  Date, the Depositor has no knowledge that a default, breach,
                  violation, or event permitting acceleration under the terms
                  of any Receivable exists; the Depositor has no knowledge
                  that a continuing condition that with notice or lapse of
                  time would constitute a default, breach, violation, or event
                  permitting acceleration under the terms of any Receivable
                  exists; and the Depositor has not waived any of the
                  foregoing.

         (xvi)    Insurance. Each Receivable requires that the Obligor
                  thereunder obtain comprehensive and collision insurance
                  covering the Financed Vehicle.

         (xvii)   Lawful Assignment. No Receivable has been originated in, or
                  is subject to the laws of, any jurisdiction under which the
                  sale, transfer, and assignment of such Receivable under the
                  Agreement is unlawful, void or voidable.

         (xviii)  All Filings Made. No filings (other than UCC filings which
                  have been made) or other actions are necessary in any
                  jurisdiction to give the Issuer a first priority perfected
                  security interest in the Receivables and to give the
                  Indenture Trustee a first priority perfected security
                  interest in the Receivables.

         (xix)    One Original. With respect to any Receivable for which an
                  original executed copy exists, there is no more than one
                  original executed copy of such Receivable which, immediately
                  prior to the delivery thereof to the Servicer, as custodian
                  for the Indenture Trustee, was in the possession of the
                  Seller.

         (xx)     Security. Each Receivable is secured by a new or used
                  automobile or light-duty truck.

         (xxi)    Maturity of Receivables. Each Receivable has a remaining
                  maturity, as of the Cut-off Date, of not less than 6 months
                  and not more than 72 months and an original maturity of not
                  less than 9 months and not more than 72 months. No
                  Receivable has a scheduled maturity later than April 1,
                  2011.

         (xxii)   Annual Percentage Rate. Each Receivable is a
                  fully-amortizing simple interest contract which bears
                  interest at a fixed rate per annum and which provides for
                  level scheduled monthly payments (except for the last
                  payment, which may be minimally different from the level
                  payments) over its respective remaining term, is not secured
                  by any interest in real estate, and has not been identified
                  on the computer files of the Seller as relating to Obligors
                  who have requested a reduction in the periodic finance
                  charges, as of the Cut-off Date, by application of the
                  Servicemembers Civil Relief Act.

         (xxiii)  No Repossessions. Each Receivable is secured by a Financed
                  Vehicle that, as of the Cut-off Date, has not been
                  repossessed without reinstatement of such Receivable.

                                      4
<PAGE>

         (xxiv)   Obligor Not Subject to Bankruptcy Proceedings. Each
                  Receivable has been entered into by an Obligor who has not
                  been identified on the computer files of the Seller as being
                  a debtor in any bankruptcy proceeding as of the Cut-off
                  Date.

         (xxv)    No Overdue Payments. No Receivable has any payment that is
                  more than thirty (30) days past due as of the Cut-off Date.

         (xxvi)   Tangible Chattel Paper. The Receivables constitute "tangible
                  chattel paper" within the meaning of UCC Section 9-102.

         (xxvii)  Remaining Principal Balance. Each Receivable had a remaining
                  principal balance, as of the Cut-off Date, of at least
                  $800.00.

         SECTION 2.3 Repurchase upon Breach. Each of the Depositor, the
Servicer, the Issuer and the Owner Trustee shall inform the other parties to
this Agreement promptly, in writing, upon the discovery by it of any breach of
the Depositor's representations and warranties pursuant to Section 2.2. Unless
the breach shall have been cured by the last day of the second Collection
Period following written notice to the Indenture Trustee of such breach, the
Indenture Trustee shall enforce the obligation of the Depositor under this
Section 2.3 to repurchase any Receivable, the Issuer's interest in which is
materially and adversely affected by the breach as of such last day (or, at
the Depositor's option, the last day of the first Collection Period following
the discovery). In consideration of the purchase of the Receivable, the
Depositor shall remit the Purchase Amount (less any Liquidation Proceeds
deposited, or to be deposited, in the Collection Account with respect to such
Receivable pursuant to Section 3.3), in the manner specified in Section 4.5.
The sole remedy of the Issuer, the Owner Trustee, the Indenture Trustee, the
Noteholders or the Certificateholders with respect to a breach of the
Depositor's representations and warranties pursuant to Section 2.2 shall be to
require the Depositor to repurchase such Receivables pursuant to this Section
2.3. The obligation of the Depositor to repurchase under this Section 2.3
shall not be solely dependent upon the actual knowledge of the Depositor of
any breached representation or warranty. Neither the Owner Trustee nor the
Indenture Trustee shall have any duty to conduct an affirmative investigation
as to the occurrence of any condition requiring the repurchase of any
Receivable pursuant to this Section 2.3 or the eligibility of any Receivable
for purposes of this Agreement. Notwithstanding anything herein to the
contrary, the Depositor shall only be obligated to pay such Purchase Amount
and repurchase the related Receivable to the extent it receives the Purchase
Amount from the Seller pursuant to Section 7.02 of the Receivables Purchase
Agreement.

         SECTION 2.4 Custody of Receivable Files. To assure uniform quality in
servicing the Receivables and to reduce administrative costs, the Issuer, upon
the execution and delivery of this Agreement, hereby revocably appoints the
Servicer, and the Servicer hereby accepts such appointment, to act as the
agent of the Issuer and the Indenture Trustee as custodian of the following
documents or instruments, which are hereby constructively delivered to the
Indenture Trustee, as pledgee of the Issuer pursuant to the Indenture, with
respect to each Receivable:

                  (i) The original executed Receivable or, if no such original
         exists, a copy thereof.

                                      5
<PAGE>

                  (ii) The original credit application fully executed by the
         Obligor or a photocopy thereof or a record thereof on a computer
         file, diskette or on microfiche.

                  (iii) The notice of recorded Lien or such documents that the
         Servicer or the Depositor shall keep on file, in accordance with its
         customary procedures, evidencing the first priority perfected
         security interest of the Seller in the Financed Vehicle.

                  (iv) Any and all other documents (including any computer
         file, diskette or microfiche) that the Servicer or the Seller shall
         keep on file, in accordance with its customary procedures, relating
         to a Receivable, an Obligor (to the extent relating to a Receivable),
         or a Financed Vehicle.

         The Servicer acknowledges that it holds the documents and instruments
relating to the Receivables for the benefit of the Issuer and the Indenture
Trustee. The Issuer and the Indenture Trustee shall have no responsibility to
monitor the Servicer's performance as custodian and shall have no liability in
connection with the Servicer's performance of such duties hereunder.

         SECTION 2.5       Duties of Servicer as Custodian.

         (a)    Safekeeping. The Servicer shall hold the Receivable Files
for the benefit of the Issuer and the Indenture Trustee and shall maintain
such accurate and complete accounts, records and computer systems pertaining
to each Receivable File as shall enable the Servicer and the Issuer to comply
with the terms and conditions of this Agreement, and the Indenture Trustee to
comply with the terms and conditions of the Indenture. In performing its
duties as custodian, the Servicer shall act with reasonable care, using that
degree of skill and attention that the Servicer exercises with respect to the
receivable files relating to all comparable automotive receivables that the
Servicer services for itself or others. The Servicer shall conduct, or cause
to be conducted, periodic audits of the Receivable Files held by it under this
Agreement and of the related accounts, records and computer systems, in such a
manner as shall enable the Issuer or the Indenture Trustee to identify all
Receivables Files and such related accounts, records and computer systems and
verify the accuracy of the Servicer's record keeping. The Servicer shall
promptly report to the Issuer and the Indenture Trustee any failure on its
part to hold the Receivable Files and maintain its accounts, records, and
computer systems as herein provided and shall promptly take appropriate action
to remedy any such failure. Nothing herein shall be deemed to require an
initial review or any periodic review by the Issuer, the Owner Trustee or the
Indenture Trustee of the Receivable Files.

         (b)      Maintenance of and Access to Records. The Servicer shall
maintain each Receivable File at its offices specified in Schedule B to this
Agreement, or at such other office as shall be specified to the Issuer and the
Indenture Trustee by 30 days' prior written notice. The Servicer shall make
available to the Issuer and the Indenture Trustee or their duly authorized
representatives, attorneys, or auditors, the Receivable Files and the related
accounts, records and computer systems maintained by the Servicer during
normal business hours as the Issuer or the Indenture Trustee shall reasonably
request, which does not unreasonably interfere with the Servicer's normal
operations.

                                      6
<PAGE>

         (c)      Release of Documents. Upon written instructions from the
Indenture Trustee, the Servicer shall release or cause to be released any
document in the Receivable Files to the Indenture Trustee, the Indenture
Trustee's agent or the Indenture Trustee's designee, as the case may be, at
such place or places as the Indenture Trustee may reasonably designate, as
soon as is reasonably practicable, to the extent it does not unreasonably
interfere with the Servicer's normal operations. The Servicer shall not be
responsible for any loss occasioned by the failure of the Indenture Trustee or
its agent or designee to return any document or any delay in doing so.

         SECTION 2.6 Instructions; Authority to Act. All instructions from the
Indenture Trustee shall be in writing and signed by an Authorized Officer of
the Indenture Trustee, and the Servicer shall be deemed to have received
proper instructions with respect to the Receivable Files upon its receipt of
such written instructions.

         SECTION 2.7 Custodian's Indemnification. The Servicer, as custodian,
shall indemnify the Issuer, the Owner Trustee and the Indenture Trustee for
any and all liabilities, obligations, losses, compensatory damages, payments,
costs, or expenses of any kind whatsoever that may be imposed on, incurred, or
asserted against the Issuer, the Owner Trustee or the Indenture Trustee as the
result of any improper act or omission in any way relating to the maintenance
and custody by the Servicer as custodian of the Receivable Files; provided,
however, that the Servicer shall not be liable (i) to the Issuer for any
portion of any such amount resulting from the willful misfeasance, bad faith,
or negligence of the Indenture Trustee, the Owner Trustee or the Issuer, (ii)
to the Owner Trustee for any portion of any such amount resulting from the
willful misfeasance, bad faith, or negligence of the Indenture Trustee, the
Owner Trustee or the Issuer and (iii) to the Indenture Trustee for any portion
of any such amount resulting from the willful misfeasance, bad faith, or
negligence of the Indenture Trustee, the Owner Trustee or the Issuer.

         SECTION 2.8 Effective Period and Termination. The Servicer's
appointment as custodian shall become effective as of the Cut-off Date and
shall continue in full force and effect until terminated pursuant to this
Section 2.8. If the Bank shall resign as Servicer in accordance with the
provisions of this Agreement or if all of the rights and obligations of the
Servicer shall have been terminated under Section 7.1, the appointment of the
Servicer as custodian hereunder may be terminated by the Indenture Trustee, or
by the holders of Notes evidencing not less than a majority of the principal
amount of the Notes Outstanding (or if no Notes are Outstanding, by holders of
Certificates evidencing not less than a majority of the Certificate Balance),
in the same manner as the Indenture Trustee or such Securityholders may
terminate the rights and obligations of the Servicer under Section 7.1. As
soon as practicable after any termination of such appointment, the Servicer
shall deliver to the Indenture Trustee or the Indenture Trustee's agent the
Receivable Files and the related accounts and records maintained by the
Servicer at such place or places as the Indenture Trustee may reasonably
designate.

                                  ARTICLE III

        ADMINISTRATION AND SERVICING OF RECEIVABLES AND TRUST PROPERTY

         SECTION 3.1 Duties of Servicer. The Servicer shall manage, service,
administer and make collections on the Receivables with reasonable care, using
that degree of skill and attention

                                      7
<PAGE>

that the Servicer exercises with respect to all comparable new or used
automobile and light-duty truck receivables that it services for itself. The
Servicer's duties shall include collection and posting of all payments,
responding to inquiries of Obligors on such Receivables, investigating
delinquencies, sending payment coupons to Obligors, reporting tax information
to Obligors, accounting for collections, furnishing monthly and annual
statements to the Owner Trustee and the Indenture Trustee with respect to
distributions, making Advances pursuant to Section 4.4, preparing (or causing
to be prepared) the tax returns of the Trust in accordance with Section 5.6 of
the Trust Agreement and, if requested to do so, providing the certifications
required, pursuant to Section 5.1(b) hereof. The Servicer shall follow its
customary standards, policies and procedures in performing its duties as
Servicer. Without limiting the generality of the foregoing, the Servicer is
hereby authorized and empowered to execute and deliver, on behalf of itself,
the Issuer, the Owner Trustee, the Indenture Trustee, the Noteholders, the
Certificateholders, or any of them, any and all instruments of satisfaction or
cancellation, or partial or full release or discharge, and all other
comparable instruments, with respect to such Receivables or to the Financed
Vehicles securing such Receivables. If the Servicer shall commence a legal
proceeding to enforce a Receivable, the Issuer (in the case of a Receivable
other than a Purchased Receivable) shall thereupon be deemed to have
automatically assigned, solely for the purpose of collection, such Receivable
to the Servicer. If in any enforcement suit or legal proceeding it shall be
held that the Servicer may not enforce a Receivable on the ground that it
shall not be a real party in interest or a holder entitled to enforce the
Receivable, the Issuer shall, at the Servicer's expense and direction, take
steps to enforce the Receivable, including bringing suit in its name or the
names of the Indenture Trustee, the Noteholders, the Certificateholders, or
any of them. The Issuer shall furnish the Servicer with any powers of attorney
and other documents reasonably necessary or appropriate to enable the Servicer
to carry out its servicing and administrative duties hereunder.

         SECTION 3.2 Collection of Receivable Payments. The Servicer shall
make reasonable efforts to collect all payments called for under the terms and
provisions of the Receivables as and when the same shall become due and shall
follow such collection procedures as it follows with respect to all comparable
new or used automobile and light-duty truck receivables that it services for
itself. The Servicer shall not change the amount of or reschedule the due date
of any scheduled payment of a Receivable to a date more than 30 days from the
original due date of such scheduled payment, change the annual percentage rate
of or extend any Receivable or change any material term of a Receivable,
except as provided by the terms of the Receivable or of this Agreement or as
required by law or court order; provided, however, that the Servicer may
extend any Receivable that is in default or with respect to which default is
reasonably foreseeable and that would be acceptable to the Servicer with
respect to comparable new or used automobile and light-duty truck receivables
that it services for itself if (a) the amount on deposit in the Reserve
Account is greater than zero at the time of the extension, (b) the total
credit-related extensions granted on the Receivable will not exceed four
months in the aggregate, (c) the total number of credit-related extensions
granted on the Receivable will not exceed two, and (d) the maturity of such
Receivable will not be extended beyond April 1, 2011. If, as a result of
inadvertently rescheduling or extending payments, such rescheduling or
extension breaches any of the terms of the proviso to the preceding sentence,
then the Servicer shall be obligated to purchase such Receivable pursuant to
Section 3.7. For the purpose of such purchases pursuant to Section 3.7, notice
shall be deemed to have been received by the Servicer at such time as shall

                                      8
<PAGE>

make purchase mandatory as of the last day of the Collection Period during
which the discovery of such breach occurred.

         Notwithstanding anything to the contrary herein, the Servicer may
implement programs that grant payment extensions in respect of receivables
that are not delinquent. Any such program shall be implemented with the
approval of the senior officer's credit committee of the Servicer in
accordance with the Servicer's general lending and policy guidelines. Any such
payment extension may extend the maturity of the applicable receivable beyond
its original term to maturity. Notwithstanding anything to the contrary
herein, the Servicer may also reduce the interest rate on Receivables affected
by the application of the Servicemembers Civil Relief Act to a rate that is
lower than the maximum rate prescribed by the Servicemembers Civil Relief Act
and may readjust the payment schedule for any Receivable that is affected by
the application of the Servicemembers Civil Relief Act until the maturity of
the receivable.

         SECTION 3.3 Realization Upon Receivables. On behalf of the Issuer,
the Servicer shall use reasonable efforts, consistent with its customary
standards, policies and procedures, to repossess or otherwise convert the
ownership of the Financed Vehicle securing any Receivable as to which the
Servicer shall have determined to be a Defaulted Receivable or otherwise (and
shall specify any such Defaulted Receivable to the Indenture Trustee no later
than the Determination Date following the Collection Period in which the
Servicer shall have made such determination). The Servicer shall follow such
customary standards, policies and procedures as it shall deem necessary or
advisable in its servicing of comparable receivables, which may include
selling the Financed Vehicle at public or private sale. The Servicer shall be
entitled to recover from proceeds all reasonable expenses incurred by it in
the course of converting the Financed Vehicle into cash proceeds. The
Liquidation Proceeds (net of such expenses) realized in connection with any
such action with respect to a Receivable shall be deposited by the Servicer in
the Collection Account in the manner specified in Section 4.2 and shall be
applied to reduce (or to satisfy, as the case may be) the Purchase Amount of
the Receivable, if such Receivable is to be repurchased by the Depositor
pursuant to Section 2.3, or is to be purchased by the Servicer pursuant to
Section 3.7. The foregoing shall be subject to the provision that, in any case
in which the Financed Vehicle shall have suffered damage, the Servicer shall
not be required to expend funds in connection with the repair or the
repossession of such Financed Vehicle unless it shall determine in its
discretion that such repair and/or repossession will increase the Liquidation
Proceeds by an amount greater than the amount of such expenses.

         SECTION 3.4 Allocations of Collections. If an Obligor is obligated
under one or more Receivables and also under one or more other assets owned by
the Bank or assigned by the Bank to third parties, then any payment on any
such asset received from or on behalf of such Obligor shall, if identified as
being made with respect to a particular item or asset, be applied to such
item, and otherwise shall be allocated by the Bank in accordance with its
customary standards, policies and procedures.

         SECTION 3.5 Maintenance of Security Interests in Financed Vehicles.
The Servicer shall, in accordance with its customary procedures, take such
steps as are necessary to maintain perfection of the security interest created
by each Receivable in the related Financed Vehicle. The Issuer hereby
authorizes the Servicer to take such steps as are necessary to re-perfect such

                                      9
<PAGE>

security interest on behalf of the Issuer and the Indenture Trustee in the
event of the relocation of a Financed Vehicle or for any other reason, in
either case, when the Servicer has knowledge of the need for such
re-perfection. In the event that the assignment of a Receivable to the Issuer
is insufficient, without a notation on the related Financed Vehicle's
certificate of title, or without fulfilling any additional administrative
requirements under the laws of the state in which the Financed Vehicle is
located, to transfer to the Issuer a perfected security interest in the
related Financed Vehicle, the Servicer hereby agrees that the Servicer's
listing as the secured party on the certificate of title is deemed to be in
its capacity as agent of the Issuer and the Indenture Trustee and further
agrees to hold such certificate of title as the agent and custodian of the
Issuer and the Indenture Trustee; provided that the Servicer shall not, nor
shall the Issuer or the Indenture Trustee have the right to require that the
Servicer, make any such notation on the related Financed Vehicles' certificate
of title or fulfill any such additional administrative requirement of the laws
of the state in which a Financed Vehicle is located.

         SECTION 3.6 Covenants of Servicer. The Servicer shall not (i) release
the Financed Vehicle securing each such Receivable from the security interest
granted by such Receivable in whole or in part except in the event of payment
in full by or on behalf of the Obligor thereunder, (ii) impair the rights of
the Trust or the Indenture Trustee in the Receivables, or (iii) increase the
number of payments under a Receivable, increase the Amount Financed under a
Receivable or extend or forgive payments on a Receivable, except as provided
in Section 3.2. In the event that at the end of the scheduled term of any
Receivable, the outstanding principal amount thereof is such that the final
payment to be made by the related Obligor is larger than the regularly
scheduled payment of principal and interest made by such Obligor, the Servicer
may permit such Obligor to pay such remaining principal amount in more than
one payment of principal and interest; provided that the last such payment
shall be due on or prior to the Collection Period immediately preceding the
Class B Final Scheduled Payment Date.

         SECTION 3.7 Purchase of Receivables Upon Breach. (a) The Servicer,
the Depositor or the Owner Trustee, as the case may be, promptly shall inform
the other parties to this Agreement, in writing, upon the discovery of any
breach pursuant to Section 3.2, 3.5 or 3.6. Unless the breach shall have been
cured by the last day of the second Collection Period following such discovery
(or, at the Servicer's election, the last day of the first following
Collection Period), the Servicer shall purchase any Receivable materially and
adversely affected by such breach as determined by the Indenture Trustee
(which shall include any Receivable as to which a breach of Section 3.6 has
occurred) at the Purchase Amount (less any Liquidation Proceeds deposited, or
to be deposited, in the Collection Account with respect to such Receivable
pursuant to Section 3.3). In consideration of the purchase of such Receivable,
the Servicer shall remit the Purchase Amount in the manner specified in
Section 4.5. For purposes of this Section 3.7, the Purchase Amount shall
consist in part of a release by the Servicer of all rights of reimbursement
with respect to Outstanding Advances on the Receivable. The sole remedy of the
Issuer, the Owner Trustee, the Indenture Trustee, the Noteholders or the
Certificateholders with respect to a breach pursuant to Section 3.2, 3.5 or
3.6 shall be to require the Servicer to purchase Receivables pursuant to this
Section 3.7.

         (b)      With respect to all Receivables purchased pursuant to this
Section 3.7, the Issuer shall assign to the Servicer or the Depositor, as
applicable, without recourse, representation or

                                      10
<PAGE>

warranty, all of the Issuer's right, title and interest in and to such
Receivables and all security and documents relating thereto.

         SECTION 3.8 Servicer Fees. The Servicer shall be entitled to any
interest earned on the amounts deposited in the Collection Account during each
Collection Period plus all late fees, prepayment charges and other
administrative fees and expenses or similar charges, if any, allowed by
applicable law and the terms of the Receivables during each Collection Period
(the "Supplemental Servicing Fee"). The Servicer also shall be entitled to the
Servicing Fee, as provided herein.

         SECTION 3.9 Servicer's Certificate. On or prior to the Determination
Date for each Payment Date, the Servicer shall deliver to the Depositor, the
Owner Trustee, each Note Paying Agent and Certificate Paying Agent, the
Indenture Trustee and the Seller, with a copy to the Rating Agencies, a
Servicer's Certificate containing all information (including all specific
dollar amounts) necessary to make the transfers and distributions pursuant to
Sections 4.3, 4.4, 4.5, 4.6 and 4.7, and Section 8.2 of the Indenture for the
Collection Period preceding the date of such Servicer's Certificate, together
with the written statements to be furnished by the Owner Trustee to
Certificateholders pursuant to Section 4.9 and by the Indenture Trustee to the
Noteholders pursuant to Section 4.9 hereof and Section 6.6 of the Indenture.
Receivables purchased or to be purchased by the Servicer or the Depositor
shall be identified by the Servicer by the Seller's account number with
respect to such Receivable (as specified in the Schedule of Receivables).

         SECTION 3.10 Annual Statement as to Compliance; Notice of Event of
Servicing Termination. (a) The Servicer shall deliver to the Owner Trustee,
the Indenture Trustee and each Rating Agency on or before March 31 of each
year beginning March 31, 2006, an Officer's Certificate, with respect to the
preceding 12-month period (or such shorter period in the case of the first
such certificate), stating that (i) a review of the activities of the Servicer
during the preceding 12-month period (or such shorter period in the case of
the first such certificate) and of its performance under this Agreement has
been made under such officer's supervision and (ii) to the best of such
officer's knowledge, based on such review, the Servicer has fulfilled all its
obligations under this Agreement throughout such period, or, if there has been
a default in the fulfillment of any such obligation, specifying each such
default known to such officer and the nature and status thereof. A copy of
such Officer's Certificate and the report referred to in Section 3.11 may be
obtained by any Certificateholder by a request in writing to the Owner
Trustee, or by any Noteholder or Person certifying that it is a Note Owner by
a request in writing to the Indenture Trustee, in either case addressed to the
applicable Corporate Trust Office. Upon the telephone request of the Owner
Trustee, the Indenture Trustee shall promptly furnish the Owner Trustee a list
of Noteholders as of the date specified by the Owner Trustee. Notwithstanding
the foregoing in this Section 3.10(a), the Servicer, in its sole discretion,
may deliver, in addition to or in lieu of the Officer's Certificate referred
to above in this Section 3.10(a), the report on compliance with servicing
criteria that would be required to be filed in respect of the Trust under the
Exchange Act if periodic reports under Section 15(d) of the Exchange Act, or
any successor provision thereto, were required to be filed in respect of the
Trust.

                                      11
<PAGE>

         (b) The Servicer shall deliver to the Owner Trustee, the Indenture
Trustee and each Rating Agency promptly after having obtained knowledge
thereof, but in no event later than five (5) Business Days thereafter, written
notice in an Officer's Certificate of any event which with the giving of
notice or lapse of time, or both, would become an Event of Servicing
Termination under Section 7.1. The Seller shall deliver to the Owner Trustee,
the Indenture Trustee and each Rating Agency promptly after having obtained
knowledge thereof, but in no event later than five (5) Business Days
thereafter, written notice in an Officer's Certificate of any event which with
the giving of notice or lapse of time, or both, would become an Event of
Servicing Termination under clause (a)(ii) of Section 7.1.

         SECTION 3.11 Annual Independent Certified Public Accountant's Report.
The Servicer shall cause a firm of independent certified public accountants,
who may also render other services to the Servicer, the Seller or the
Depositor, to deliver to the Owner Trustee and the Indenture Trustee on or
before March 31 of each year beginning March 31, 2006 with respect to the
prior calendar year (or such shorter period in the case of the first such
report) a report addressed to the board of directors of the Servicer and to
the Owner Trustee and the Indenture Trustee, to the effect that such firm has
examined the automobile and light-duty truck receivable servicing functions of
the Servicer for such period, including the Servicer's procedures and records
relating to servicing of the Receivables under this Agreement and that, on the
basis of such examination, such firm is of the opinion that such servicing has
been conducted during such period in compliance with this Agreement except for
(a) such exceptions as such firm believes to be immaterial and (b) such other
exceptions as shall be set forth in such firm's report. In addition, such
report shall state that such firm has compared the mathematical calculations
of each amount set forth in the Servicer's Certificates forwarded by the
Servicer pursuant to Section 3.9 during the period covered by such report
(which shall be the preceding calendar year or such shorter period in the case
of the first such report) with the Servicer's computer reports which were the
source of such amounts and that on the basis of such comparison, such firm is
of the opinion that such amounts are in agreement, except for such exceptions
as such firm believes to be immaterial and such other exceptions as shall be
set forth in such statement. In addition, such report shall set forth the
procedures performed in conjunction with the examination and shall contain a
statement of such firm as to the accuracy of the amounts set forth in the
Servicer's Certificates delivered pursuant to Section 3.9 in such period.
Notwithstanding the foregoing in this Section 3.11, the Servicer, in its sole
discretion, may cause to be delivered, in lieu of the report referred to above
in this Section 3.11, the attestation report of a registered public accounting
firm that would be required to be filed in respect of the Trust under the
Exchange Act if periodic reports under Section 15(d) of the Exchange Act, or
any successor provision thereto, were required to be filed in respect of the
Trust.

         The report or attestation report, as applicable, will also indicate
that the firm is independent of the Servicer within the meaning of the Code of
Professional Ethics of the American Institute of Certified Public Accountants.

         SECTION 3.12 Access to Certain Documentation and Information
Regarding Receivables. The Servicer shall provide to the Certificateholders,
the Indenture Trustee and the Noteholders access to the Receivable Files in
such cases where the Certificateholders, the Indenture Trustee or the
Noteholders shall be required by applicable statutes or regulations to

                                      12
<PAGE>

review such documentation. Access shall be afforded without charge, but only
upon reasonable request and during the normal business hours at the respective
offices of the Servicer. Nothing in this Section 3.12 shall affect the
obligation of the Servicer to observe any applicable law prohibiting
disclosure of information regarding the Obligors, and the failure of the
Servicer to provide access to information as a result of such obligation shall
not constitute a breach of this Section 3.12.

         SECTION 3.13 Servicer Expenses. The Servicer shall be required to pay
all expenses incurred by it in connection with its activities hereunder,
including fees, expenses (including counsel fees and expenses) and
disbursements of the Owner Trustee and the Indenture Trustee, independent
accountants, taxes imposed on the Servicer and expenses incurred in connection
with distributions and reports to Noteholders and Certificateholders.

         SECTION 3.14 Insurance. The Servicer, in accordance with its
customary servicing procedures and underwriting standards, shall require that
each Obligor shall have obtained and shall maintain comprehensive and
collision insurance covering the related Financed Vehicle as of the execution
of the Receivable. The Servicer shall enforce its rights under the Receivables
to require the Obligors to maintain comprehensive and collision insurance, in
accordance with the Servicer's customary practices and procedures with respect
to comparable new or used automobile and light-duty truck receivables that it
services for itself or others.

                                  ARTICLE IV

         DISTRIBUTIONS; RESERVE ACCOUNT; STATEMENTS TO NOTEHOLDERS AND
                              CERTIFICATEHOLDERS

         SECTION 4.1 Accounts. (a) The Servicer shall, prior to the Closing
Date, cause to be established and maintained an Eligible Deposit Account in
the name "JPMorgan Chase Bank, National Association, as Indenture Trustee, as
secured party from USAA Auto Owner Trust 2005-1", initially at the corporate
trust department of the Indenture Trustee, which shall be designated as the
"Collection Account". The Collection Account shall be under the sole dominion
and control of the Indenture Trustee; provided, that the Servicer may make
deposits to and direct the Indenture Trustee in writing to make withdrawals
from the Collection Account in accordance with the terms of the Basic
Documents. The Collection Account will be established and maintained pursuant
to an account agreement which specifies New York law as the governing law. In
addition, the Collection Account shall be established and maintained at an
institution which agrees in writing that for so long as the Notes are
outstanding it will comply with entitlement orders (as defined in Article 8 of
the UCC) originated by the Indenture Trustee without further consent of the
Issuer. All monies deposited from time to time in the Collection Account shall
be held by the Indenture Trustee as secured party for the benefit of the
Noteholders and, after payment in full of the Notes, as agent of the Issuer
and as part of the Trust Property. All deposits to and withdrawals from the
Collection Account shall be made only upon the terms and conditions of the
Basic Documents.

         If the Servicer is required to remit collections pursuant to the
first sentence of Section 4.2, all amounts held in the Collection Account
shall, to the extent permitted by

                                      13
<PAGE>

applicable law, rules and regulations, be invested, as directed in writing by
the Servicer, by the bank or trust company then maintaining the Collection
Account in specified Permitted Investments that mature not later than the
Business Day immediately prior to the Payment Date for the Collection Period
to which such amounts relate and such Permitted Investments shall be held to
maturity. All interest and other income (net of losses and investment
expenses) on funds on deposit in the Collection Account shall be withdrawn
from the Collection Account at the written direction of the Servicer and shall
be paid to the Servicer. The Indenture Trustee shall not be liable for
investment losses in Permitted Investments made in accordance with directions
from the Servicer. In the event that the Collection Account is no longer to be
maintained at the corporate trust department of the Indenture Trustee, the
Servicer shall, with the Indenture Trustee's or Issuer's assistance as
necessary, cause an Eligible Deposit Account to be established as the
Collection Account within ten (10) Business Days (or such longer period not to
exceed thirty (30) calendar days as to which each Rating Agency may consent)
and give written notice of the location and account number of such account to
the Indenture Trustee.

          (b) The Servicer shall, prior to the Closing Date, establish and
maintain an administrative subaccount within the Collection Account at the bank
or trust company then maintaining the Collection Account, which subaccount shall
be designated as the "Principal Distribution Account". The Principal
Distribution Account is established and maintained solely for administrative
purposes.

          (c) The Servicer shall, prior to the Closing Date, cause an Eligible
Deposit Account to be established and maintained, in the name "USAA Auto Owner
Trust 2005-1 Certificate Distribution Account", initially at the corporate trust
department of the Owner Trustee, which shall be designated as the "Certificate
Distribution Account". The Certificate Distribution Account shall be under the
sole dominion and control of the Owner Trustee. All monies deposited from time
to time in the Certificate Distribution Account pursuant to this Agreement and
the Indenture shall be held by the Owner Trustee as part of the Trust Property
and shall be applied as provided in the Basic Documents. In the event that the
Certificate Distribution Account is no longer to be maintained at the corporate
trust department of the Owner Trustee, the Servicer shall cause an Eligible
Deposit Account to be established as the Certificate Distribution Account within
ten (10) Business Days (or such longer period not to exceed thirty (30) calendar
days as to which each Rating Agency may consent) and give written notice of the
location and account number of such account to the Owner Trustee. The
Certificate Distribution Account will be established and maintained pursuant to
an account agreement which specifies New York law as the governing law.

         SECTION 4.2 Collections. The Servicer shall remit to the Collection
Account within two (2) Business Days of the receipt thereof (i) all payments
by or on behalf of the Obligors (but excluding Purchased Receivables) and (ii)
all Liquidation Proceeds, both as collected during the Collection Period;
provided that the Bank, so long as it is acting as the Servicer and no Event
of Servicing Termination has occurred and is continuing, may make remittances
of collections on a less frequent basis than that specified in the immediately
preceding sentence. It is understood that such less frequent remittances may
be made only on the specific terms and conditions set forth below in this
Section 4.2 and only for so long as such terms and conditions are fulfilled.
Accordingly, notwithstanding the provisions of the first sentence of this
Section 4.2, the Servicer

                                      14
<PAGE>

shall remit collections received during a Collection Period to the Collection
Account in immediately available funds on the Business Day preceding the
related Payment Date but only for so long as the Monthly Remittance Condition
is satisfied. The Owner Trustee or the Indenture Trustee shall not be deemed
to have knowledge of any event or circumstance in the definition of Monthly
Remittance Condition that would require remittance by the Servicer to the
Collection Account within two (2) Business Days of receipt as aforesaid unless
the Owner Trustee or the Indenture Trustee has received written notice of such
event or circumstance from the Seller or the Servicer in an Officer's
Certificate or from the holders of Notes evidencing not less than 25% of the
principal amount of the Notes Outstanding or from the Certificateholders of
Certificates evidencing not less than 25% of the Certificate Balance or a
Trustee Officer in the Corporate Trust Office with knowledge hereof or
familiarity herewith has actual knowledge of such event or circumstance. For
purposes of this Article IV the phrase "payments by or on behalf of Obligors"
shall mean payments made by Persons other than the Servicer or by other means.

         SECTION 4.3 Application of Collections. For the purposes of this
Agreement, as of the close of business on the last day of each Collection
Period, all collections for the Collection Period with respect to each
Receivable (other than a Purchased Receivable) shall be applied by the
Servicer first to the amount of interest accrued on such Receivable to the
date of receipt, then to reduce the scheduled principal amount outstanding on
the Receivable to the extent of the remaining scheduled payment and then to
any outstanding fees under the terms of the Receivable. Amounts paid by the
Depositor, the Seller or the Servicer in respect of Purchased Receivables
shall be allocated first to any interest accrued on the related Receivable and
then to the Principal Balance of the related Receivable.

         SECTION 4.4 Advances. (a) As of each Determination Date, the Servicer
shall make a payment with respect to each Receivable (other than a Defaulted
Receivable) equal to the excess, if any, of (x) the product of the Principal
Balance of such Receivable as of the first day of the related Collection
Period and one-twelfth of the Annual Percentage Rate (as adjusted downward, as
the case may be, in accordance with the Servicemembers Civil Relief Act or
pursuant to Section 3.2) on such Receivable (calculated on the basis of a
360-day year of twelve 30-day months), over (y) the interest actually received
by the Servicer with respect to such Receivable from the Obligor or from
payment of the Purchase Amount during or with respect to such Collection
Period. The Servicer shall deposit all such Advances into the Collection
Account in immediately available funds no later than, 11:00 a.m. New York City
time, on the Determination Date. Notwithstanding the foregoing, the Servicer
may elect not to make any Advance with respect to a Receivable to the extent
that the Servicer, in its sole discretion, shall determine that such Advance
is not recoverable from subsequent payments on such Receivable or from
withdrawals from the Reserve Account. To the extent that the amount set forth
in clause (y) above with respect to a Receivable is greater than the amount
set forth in clause (x) above with respect thereto, such excess amount shall
be distributed to the Servicer pursuant to Section 4.6(b). In addition, in the
event that a Receivable becomes a Defaulted Receivable, Outstanding Advances
in respect of that Receivable shall be reimbursed to the extent of interest
Collections with respect to such Receivable and, if such amounts are
insufficient, from amounts on deposit in the Reserve Account, and if such
amounts are not sufficient, from amounts on deposit in the Collection Account.
The Servicer shall not make any advance with respect to principal of
Receivables.

                                      15
<PAGE>

         (b) The Servicer shall deposit in the Collection Account the
aggregate Advances on the Receivables pursuant to Section 4.4(a). To the
extent that the Servicer fails to make an Advance pursuant to Section 4.4(a)
on the date required, the Servicer shall so notify the Issuer and the
Indenture Trustee in writing specifying the amount of the Advance and the
Receivable to which such Advance related, and the Indenture Trustee shall
withdraw such amount (or, if determinable by the Servicer, such portion of
such amount as does not represent advances for delinquent interest) from the
Reserve Account and deposit such amount in the Collection Account.

         SECTION 4.5 Additional Deposits. (a) The Depositor and the Servicer
shall deposit in the Collection Account the aggregate Purchase Amounts with
respect to Purchased Receivables pursuant to Sections 2.3 and 3.7,
respectively, and the Servicer shall deposit therein all Purchase Amounts to
be paid under Section 8.1. All such deposits with respect to a Collection
Period shall be made, in immediately available funds, on the Business Day
preceding the Payment Date related to such Collection Period.

         (b) The Indenture Trustee, in accordance with the written
instructions of the Servicer, shall, on each Payment Date, make a withdrawal
from the Reserve Account (i) first, in an amount equal to the Reserve Account
Excess Amount for such Payment Date and (ii) second, in an amount equal to the
amount (if positive) calculated by the Servicer pursuant to the second
sentence of Section 4.6(b).

         SECTION 4.6 Distributions. (a) On each Payment Date, the Indenture
Trustee shall cause the transfer and distribution of the amounts set forth in
the Servicer's Certificate for such Payment Date from the Collection Account
to the Servicer, in immediately available funds, for repayment of Outstanding
Advances pursuant to Section 4.4(a).

         (b) The Servicer shall on or before each Determination Date calculate
the Available Collections, the Reserve Account Excess Amount, the Available
Funds, the Servicing Fee and all unpaid Servicing Fees from prior Collection
Periods, if any, the Accrued Class A Note Interest, the Accrued Class B
Certificate Interest, the Priority Note Principal Payment, if any, and the
Regular Principal Distribution Amount. In addition, the Servicer shall
calculate on or before each Determination Date the difference, if any, between
the Total Required Payment and the Available Funds and, pursuant to Section
4.5(b), the Indenture Trustee shall withdraw funds from the Reserve Account in
an amount equal to the lesser of such difference (if positive) or the balance
of such Reserve Account.

         (c) On each Payment Date, the Servicer shall instruct the Indenture
Trustee (based on the information contained in the Servicer's Certificate
delivered on or before the related Determination Date pursuant to Section
3.9), to make the following withdrawals from the Collection Account and make
deposits, distributions and payments, to the extent of Available Funds for
such Payment Date (plus funds, if any, deposited in the Collection Account
from the Reserve Account pursuant to Section 4.5(b)), in the following order
of priority:

                  (i) first, to the Servicer, the Servicing Fee and all unpaid
         Servicing Fees from prior Collection Periods;

                                      16
<PAGE>

                  (ii) second, to the Noteholders, the Accrued Class A Note
         Interest for such Payment Date; provided that if there are not
         sufficient funds available to pay the entire amount of the Accrued
         Class A Note Interest, the amounts available shall be applied to the
         payment of such interest on the Class A Notes on a pro rata basis;

                  (iii) third, to the Noteholders, the Priority Note Principal
         Payment, if any, for such Payment Date to be distributed in the same
         priority as described under Section 4.6(d) of this Agreement;

                  (iv) fourth, to the Certificate Distribution Account, the
         Accrued Class B Certificate Interest for such Payment Date;

                  (v) fifth, to the Principal Distribution Account, the
         Regular Principal Distribution Amount (less any amounts distributed
         under clause (iii) above) for such Payment Date;

                  (vi) sixth, if such Payment Date is a Final Scheduled
         Payment Date for any Class, to the Principal Distribution Account,
         the amount necessary to reduce the remaining principal amount of such
         Class to zero after giving effect to the amount, if any, to be
         applied on such Payment Date to such Class from funds deposited
         pursuant to clauses (iii) and (v) above;

                  (vii) seventh, to the Reserve Account, the amount, if any,
         required to reinstate the amount in the Reserve Account up to the
         Specified Reserve Balance for such Payment Date;

                  (viii) eighth, to the Indenture Trustee and the Owner
         Trustee, all amounts due for fees, expenses and indemnification
         pursuant to Section 6.7 of the Indenture and Section 7.1 of the Trust
         Agreement, respectively, and not previously paid; and

                  (ix)  ninth, to the Depositor, any remaining Available Funds
         for such Payment Date.

         Notwithstanding the foregoing in this Section 4.6(c),

                         (A) if the Class A Notes have been accelerated after
              an Event of Default specified in Section 5.1(iii) of the
              Indenture, then the Available Funds shall instead be applied in
              the following order of priority:

                              (1)  to the Indenture Trustee and the Owner
                                   Trustee, all amounts due for fees, expenses
                                   and indemnification under Section 6.7 of
                                   the Indenture, Section 7.1 of the Trust
                                   Agreement and Section 6.2 of this
                                   Agreement, respectively, and not previously
                                   paid;

                              (2)  to the Servicer, the Servicing Fee and all
                                   unpaid Servicing Fees from prior Collection
                                   Periods;

                                      17
<PAGE>

                              (3)  to the Noteholders, the Accrued Class A
                                   Note Interest for such Payment Date;
                                   provided that if there are not sufficient
                                   funds available to pay the entire amount of
                                   the Accrued Class A Note Interest, the
                                   amounts available shall be applied to the
                                   payment of such interest on the Class A
                                   Notes on a pro rata basis;

                              (4)  to the Noteholders, the Priority Note
                                   Principal Payment, if any, for such Payment
                                   Date to be distributed in the same manner
                                   as described under Section 4.6(d) of this
                                   Agreement;

                              (5)  to the Certificate Distribution Account,
                                   the Accrued Class B Certificate Interest
                                   for such Payment Date;

                              (6)  first, to the holders of the Class A-1
                                   Notes in reduction of principal until the
                                   principal amount of the Class A-1 Notes has
                                   been paid in full and then to the holders
                                   of the Class A-2 Notes, the Class A-3 Notes
                                   and the Class A-4 Notes on a pro rata basis
                                   in reduction of principal until the
                                   principal amount of such Class A Notes has
                                   been paid in full;

                              (7)  to the Certificate Distribution Account,
                                   the Certificate Balance of the Class B
                                   Certificates; and

                              (8)  to the Depositor, any remaining Available
                                   Funds for such Payment Date; and

                         (B) if the Class A Notes have been accelerated after
              an Event of Default specified in Section 5.1(i), (ii), (iv) or
              (v) of the Indenture, then the Available Funds shall instead be
              applied in the following order of priority:

                              (1)  to the Indenture Trustee and the Owner
                                   Trustee, all amounts due for fees, expenses
                                   and indemnification under Section 6.7 of
                                   the Indenture, Section 7.1 of the Trust
                                   Agreement and Section 6.2 of this
                                   Agreement, respectively, and not previously
                                   paid;

                              (2)  to the Servicer, the Servicing Fee and all
                                   unpaid Servicing Fees from prior Collection
                                   Periods;

                              (3)  to the Noteholders, the Accrued Class A
                                   Note Interest for such Payment Date;
                                   provided that if there are not sufficient
                                   funds available to pay the entire amount of
                                   the Accrued Class A Note Interest, the
                                   amounts available shall be applied to the
                                   payment of such interest on the Class A
                                   Notes on a pro rata basis;

                              (4)  first, to the holders of the Class A-1
                                   Notes in reduction of principal until the
                                   principal amount of the Class A-1 Notes has
                                   been paid in full and then to the holders
                                   of the Class A-2 Notes, the Class A-3

                                      18
<PAGE>

                                   Notes and the Class A-4 Notes on a pro rata
                                   basis in reduction of principal until the
                                   principal amount of such Class A Notes has
                                   been paid in full;

                              (5)  to the Certificate Distribution Account,
                                   the sum of (x) the Accrued Class B
                                   Certificate Interest for such Payment Date
                                   and (y) the Certificate Balance of the
                                   Class B Certificates; and

                              (6)  to the Depositor, any remaining Available
                                   Funds for such Payment Date.

         (d) If the Notes have not been accelerated because of an Event of
Default, then on each Payment Date the Servicer shall instruct the Indenture
Trustee (based on the information contained in the Servicer's Certificate
delivered on or before the related Determination Date pursuant to Section
3.9), to withdraw the funds deposited in the Principal Distribution Account on
such Payment Date and make distributions and payments in the following order
of priority:

                  (i)      first, to the holders of the Class A-1 Notes on a
                           pro rata basis in reduction of principal until the
                           principal amount of the Class A-1 Notes has been
                           paid in full;

                  (ii)     second, to the holders of the Class A-2 Notes on a
                           pro rata basis in reduction of principal until the
                           principal amount of the Class A-2 Notes has been
                           paid in full;

                  (iii)    third, to the holders of the Class A-3 Notes on a
                           pro rata basis in reduction of principal until the
                           principal amount of the Class A-3 Notes has been
                           paid in full;

                  (iv)     fourth, to the holders of the Class A-4 Notes on a
                           pro rata basis in reduction of principal until the
                           principal amount of the Class A-4 Notes has been
                           paid in full; and

                  (v)      fifth, to the Certificate Distribution Account in
                           reduction of the Certificate Balance of the Class B
                           Certificates until the Certificate Balance of the
                           Class B Certificates has been reduced to zero.

Any funds remaining on deposit in the Principal Distribution Account shall be
paid to the Indenture Trustee and the Owner Trustee to the extent, if any, of
amounts due to them hereunder that are unpaid and then to the Depositor.

                  If the Notes have been accelerated because of an Event of
Default, then on each Payment Date the Servicer shall instruct the Indenture
Trustee (based on the information contained in the Servicer's Certificate
delivered on or before the related Determination Date pursuant to Section
3.9), to withdraw the funds deposited in the Principal Distribution Account on
such Payment Date and pay them to the holders of the Class A-1 Notes until the
principal amount of the Class A-1 Notes has been paid in full and then to the
holders of the Class A-2

                                      19
<PAGE>

Notes, Class A-3 Notes and Class A-4 Notes on a pro rata basis in reduction of
principal until the principal amount of the Notes has been paid in full.

         SECTION 4.7 Reserve Account. (a) (i) The Servicer shall, prior to the
Closing Date, cause to be established and maintained an Eligible Deposit
Account in the name "JPMorgan Chase Bank, National Association, as Indenture
Trustee, as secured party from USAA Auto Owner Trust 2005-1", initially at the
corporate trust department of the Indenture Trustee, which shall be designated
as the "Reserve Account" (the Reserve Account, together with the Collection
Account (including the Principal Distribution Account), the "Trust Accounts").
The Reserve Account shall be under the sole dominion and control of the
Indenture Trustee; provided, that the Servicer may make deposits to the
Reserve Account in accordance with the Basic Documents. The Reserve Account
will be established and maintained pursuant to an account agreement which
specifies New York law as the governing law. In addition, the Reserve Account
shall be established and maintained at an institution which agrees in writing
that for so long as the Notes are Outstanding it will comply with entitlement
orders (as defined in Article 8 of the UCC) originated by the Indenture
Trustee without further consent of the Issuer. On the Closing Date, the
Depositor shall deposit the Reserve Initial Deposit into the Reserve Account.
The Reserve Account and all amounts, securities, investments, financial assets
and other property deposited in or credited to the Reserve Account (such
amounts, the "Reserve Account Property") shall be held by the Indenture
Trustee as secured party for the benefit of the Noteholders and, after payment
in full of the Notes, as agent of the Owner Trustee and as part of the Trust
Property, and all deposits to and withdrawals from there from shall be made
only upon the terms and conditions of the Basic Documents.

         The Reserve Account Property shall, to the extent permitted by
applicable law, rules and regulations, be invested, as directed in writing by
the Depositor, by the bank or trust company then maintaining the Reserve
Account in Permitted Investments that mature not later than the next Payment
Date or such later date that satisfies the Rating Agency Condition, and such
Permitted Investments shall be held to maturity. If JPMorgan Chase Bank,
National Association is the Indenture Trustee, in the absence of written
direction, all funds shall be retained uninvested. All interest and other
income (net of losses and investment expenses) on funds on deposit in the
Reserve Account shall be deposited therein. The Indenture Trustee shall not be
liable for investment losses in Permitted Investments made in accordance with
directions from the Depositor. In the event the Reserve Account is no longer
to be maintained at the corporate trust department of the Indenture Trustee,
the Servicer shall, with the Indenture Trustee's or Owner Trustee's assistance
as necessary, cause an Eligible Deposit Account to be established as the
Reserve Account within ten (10) Business Days (or such longer period not to
exceed thirty (30) calendar days as to which each Rating Agency may consent)
and give written notice of the location and account number of such account to
the Indenture Trustee.

                  (ii) With respect to Reserve Account Property:

                           (A) any Reserve Account Property that is a
                  "financial asset" as defined in Section 8-102(a)(9) of the
                  UCC shall be physically delivered to, or credited to an
                  account in the name of, the institution maintaining the
                  Reserve Account in accordance with such institution's
                  customary procedures such that such institution

                                      20
<PAGE>

                  establishes a "securities entitlement" in favor of the
                  Indenture Trustee with respect thereto; and

                           (B) any Reserve Account Property that is held in
                  deposit accounts shall be held solely in the name of the
                  Indenture Trustee at one or more depository institutions
                  having the Required Rating and each such deposit account
                  shall be subject to the exclusive custody and control of the
                  Indenture Trustee and the Indenture Trustee shall have sole
                  signature authority with respect thereto.

                  (iii) Except for any deposit accounts specified in clause
         (ii)(B) above, the Reserve Account shall only be invested in
         securities or in other assets which the institution maintaining the
         Reserve Account agrees to treat as "financial assets" as defined in
         Section 8-102(a)(9) of the UCC.

         (b) If the Servicer pursuant to Section 4.4 determines on or before
any Determination Date that it is required to make an Advance and does not do
so from its own funds, the Servicer shall promptly instruct the Indenture
Trustee in writing to draw funds, in an amount specified by the Servicer, from
the Reserve Account and deposit them in the Collection Account to cover any
shortfall. Such payment shall be deemed to have been made by the Servicer
pursuant to Section 4.4 for purposes of making distributions pursuant to this
Agreement, but shall not otherwise satisfy the Servicer's obligation to
deliver the amount of the Advances to the Indenture Trustee, and the Servicer
shall within two (2) Business Days replace any funds in the Reserve Account so
used.

         (c) Following the payment in full of the aggregate principal amount
of the Notes and the Certificate Balance and of all other amounts owing or to
be distributed hereunder or under the Indenture or the Trust Agreement to
Noteholders and Certificateholders, the Indenture Trustee and the Owner
Trustee and the termination of the Trust, any remaining Reserve Account
Property shall be distributed to the Depositor.

         (d) The Depositor shall be permitted to sell, transfer, convey or
assign in any manner its rights in the Reserve Account under Section 4.7(c),
together with its rights to receive amounts under Sections 4.6(c) and 4.6(d)
of this Agreement and Sections 5.4(b)(v), 8.2(c) and 8.2(d) of the Indenture
in accordance with the priority of payments, provided that each of the
following conditions shall be satisfied:

                   (i) the Rating Agency Condition is satisfied with respect
         to such action;

                  (ii) such action shall not, as evidenced by an Opinion of
         Counsel, cause the Issuer to be characterized as an association (or a
         publicly traded partnership) taxable as a corporation for federal
         income tax purposes; and

                  (iii) the transferee or assignee agrees in writing to take
         positions for federal income tax purposes consistent with the federal
         income tax positions taken previously by the Depositor.

                                      21
<PAGE>

         SECTION 4.8 Net Deposits. For so long as (i) the Bank shall be the
Servicer and (ii) the Servicer shall be entitled pursuant to Section 4.2 to
remit collections on a monthly basis rather than within two (2) Business Days
of receipt, the Bank may make the remittances pursuant to Sections 4.2 and 4.5
above, net of amounts to be distributed to the Bank pursuant to Section
4.6(c). Nonetheless, the Servicer shall account for all of the above described
remittances and distributions except for the Supplemental Servicing Fee in the
Servicer's Certificate as if the amounts were deposited and/or transferred
separately.

         SECTION 4.9 Statements to Noteholders and Certificateholders. On the
Business Day prior to each Payment Date, the Servicer shall provide to the
Indenture Trustee (with copies to the Rating Agencies and each Note Paying
Agent) for the Indenture Trustee to make available to each Noteholder of
record as of the most recent Record Date and to the Owner Trustee (with copies
to the Rating Agencies and to each Certificate Paying Agent) for the Owner
Trustee to forward to each Certificateholder of record as of the most recent
Record Date a statement based on information in the Servicer's Certificate
furnished pursuant to Section 3.9, setting forth for the Collection Period
relating to such Payment Date the following information as to the Notes and
the Certificates to the extent applicable:

                  (i) the amount of such distribution allocable to principal
         allocable to the Notes and to the Certificates;

                  (ii) the amount of such distribution allocable to interest
         allocable to the Notes and the Certificates;

                  (iii) the amount of such distribution allocable to draws
         from the Reserve Account, if any;

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

                  (v) the Specified Reserve Balance as of such Payment Date;

                  (vi) the amount of the Servicing Fee paid to the Servicer
         with respect to the related Collection Period and the amount of any
         unpaid Servicing Fees and the change in such amount from that of the
         prior Payment Date;

                  (vii) the amounts of the Class A Noteholders' Interest
         Carryover Shortfall and the Class B Certificateholders' Interest
         Carryover Shortfall, if any, on such Payment Date and the change in
         such amounts from the preceding Payment Date;

                  (viii) the aggregate outstanding principal amount of each
         Class of Notes, the Note Pool Factor for each Class of Notes, the
         Certificate Balance and the Certificate Pool Factor as of such
         Payment Date;

                  (ix) the amount of any previously due and unpaid payment of
         principal of the Notes or of the Certificate Balance, as applicable,
         and the change in such amount from that of the prior Payment Date;

                                      22
<PAGE>

                  (x) the Note Pool Factor and the Certificate Pool Factor for
         such Payment Date;

                  (xi) the balance of the Reserve Account on such Payment
         Date, after giving effect to distributions made on such Payment Date
         and the change in such balance from the preceding Payment Date;

                  (xii) the amount of the aggregate Realized Losses, if any,
         with respect to the related Collection Period;

                  (xiii) the aggregate Purchase Amount of Receivables
         repurchased by the Depositor or the Seller or purchased by the
         Servicer, if any, with respect to the related Collection Period;

                  (xiv) the amount of Advances, if any, on such Payment Date;

                  (xv) the aggregate Collections for the related Collection
         Period; and

                  (xvi) the aggregate Principal Balance of the Receivables
         that became designated as Defaulted Receivables during the related
         Collection Period.

         In addition, such statements may be posted by the Indenture Trustee
on its website at www.jpmorgan.com/sfr.

         Each amount set forth on the Payment Date statement pursuant to
clauses (i), (ii), (vi), (vii) and (ix) above shall be expressed as a dollar
amount per $1,000 of original principal amount of a Note or original
Certificate Balance of a Certificate, as applicable.

                                   ARTICLE V

                                 THE DEPOSITOR

         SECTION 5.1  Representations, Warranties and Covenants of Depositor.

         (a) The Depositor makes the following representations and warranties
on which the Issuer is deemed to have relied in acquiring the Trust Property.
The representations and warranties speak as of the execution and delivery of
this Agreement and shall survive the conveyance of the Trust Property, by the
Depositor to the Issuer and the pledge thereof by the Issuer to the Indenture
Trustee pursuant to the Indenture:

         (i) Organization and Good Standing. The Depositor is a limited
liability company duly formed, validly existing and in good standing under the
laws of the State of Delaware, with all requisite power and authority to own
its properties and to conduct its business as such properties are currently
owned and such business is presently conducted, and had at all relevant times,
and has, power, authority, and legal right to acquire and own the Receivables.

         (ii) Power and Authority. The Depositor has all requisite power and
authority to execute and deliver this Agreement and the other Basic Documents
to which it is a party and to carry out their terms; the Depositor has full
power and authority to sell and assign the property to

                                      23
<PAGE>

be sold, and assigned to and deposited with the Issuer, and the Depositor
shall have duly authorized such sale and assignment to the Issuer by all
necessary limited liability company action; and the execution, delivery, and
performance of this Agreement and the other Basic Documents to which the
Depositor is a party have been duly authorized, executed and delivered by the
Depositor by all necessary limited liability company action.

         (iii) Binding Obligations. This Agreement, when duly executed and
delivered by the other parties hereto, constitutes a legal, valid, and binding
obligation of the Depositor enforceable against the Depositor in accordance
with its terms, except as the enforceability hereof may be limited by
bankruptcy, insolvency, reorganization, or other similar laws affecting
creditors' rights in general and by general principles of equity, regardless
of whether such enforceability is considered in a proceeding in equity or at
law.

         (iv) No Violation. The consummation of the transactions contemplated
by this Agreement and the other Basic Documents to which the Depositor is a
party and the fulfillment of the terms hereof and thereof do not (i) 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
limited liability company agreement of the Depositor, or conflict with or
breach any of the material terms or provisions of, or constitute (with or
without notice or lapse of time) a default under, any indenture, agreement, or
other instrument to which the Depositor is a party or by which it is bound,
(ii) 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, or (iii) violate any law or, to the best of the Depositor's
knowledge, any order, rule, or regulation applicable to the Depositor of any
court or of any federal or state regulatory body, administrative agency, or
other governmental instrumentality having jurisdiction over the Depositor or
its properties.

         (v) No Proceedings. There are no proceedings or investigations
pending, or, to the best of the Depositor's knowledge, threatened, before any
court, regulatory body, administrative agency, or other governmental
instrumentality having jurisdiction over the Depositor or its properties (i)
asserting the invalidity of this Agreement, any of the other Basic Documents
or the Securities, (ii) seeking to prevent the issuance of the Securities or
the consummation of any of the transactions contemplated by this Agreement or
the other Basic Documents, (iii) seeking any determination or ruling that
might materially and adversely affect the performance by the Depositor of its
obligations under, or the validity or enforceability of, this Agreement, any
of the other Basic Documents or the Securities or (iv) relating to the
Depositor and which might adversely affect the federal income tax attributes
of the Securities.

         (b) The Depositor covenants that it shall provide, or cause the
Servicer to provide, in a timely manner the certifications required by Section
302 of the Sarbanes-Oxley Act of 2002.

         SECTION 5.2 Liability of Depositor; Indemnities. The Depositor shall
be liable in accordance herewith only to the extent of the obligations
specifically undertaken by the Depositor under this Agreement, and hereby
agrees to the following:

         (a) The Depositor shall indemnify, defend, and hold harmless the
Issuer, the Owner Trustee and the Indenture Trustee from and against any taxes
that may at any time be asserted against any such Person with respect to, and
as of the date of, the conveyance of the Receivables

                                      24
<PAGE>

to the Issuer or the issuance and original sale of the Notes and the
Certificates, including any sales, gross receipts, general corporation,
tangible personal property, privilege, or license taxes (but, in the case of
the Issuer, not including any taxes asserted with respect to ownership of the
Receivables or federal or state income taxes arising out of the transactions
contemplated by this Agreement and the other Basic Documents) and costs and
expenses in defending against the same.

         (b) The Depositor shall indemnify, defend, and hold harmless the
Issuer, the Owner Trustee, the Indenture Trustee, the Noteholders and the
Certificateholders from and against any loss, liability or expense incurred by
reason of (i) the Depositor's willful misfeasance, bad faith, or negligence in
the performance of its duties under this Agreement, or by reason of reckless
disregard of its obligations and duties under this Agreement and (ii) the
Depositor's violation of federal or State securities laws in connection with
the registration or the sale of the Notes or the Certificates.

         (c) Indemnification under this Section 5.2 shall survive the
resignation or removal of the Owner Trustee or the Indenture Trustee and the
termination of this Agreement and shall include, without limitation,
reasonable fees and expenses of counsel and expenses of litigation. If the
Depositor shall have made any indemnity payments pursuant to this Section 5.2
and the Person to or on behalf of whom such payments are made thereafter shall
collect any of such amounts from others, such Person shall promptly repay such
amounts to the Depositor, without interest.

         SECTION 5.3 Merger or Consolidation of, or Assumption of the
Obligations of Depositor. Any Person (i) into which the Depositor may be
merged or consolidated, (ii) resulting from any merger, conversion, or
consolidation to which the Depositor shall be a party, or (iii) succeeding to
the business of the Depositor, which Person in any of the foregoing cases
executes an agreement of assumption to perform every obligation of the
Depositor under this Agreement, will be the successor to the Depositor under
this Agreement without the execution or filing of any document or any further
act on the part of any of the parties to this Agreement. The Depositor shall
provide notice of any merger, conversion, consolidation, or succession
pursuant to this Section 5.3 to the Rating Agencies.

         SECTION 5.4 Limitation on Liability of Depositor and Others. The
Depositor and any officer or employee or agent of the Depositor may rely in
good faith on the advice of counsel or on any document of any kind, prima
facie properly executed and submitted by any Person respecting any matters
arising hereunder. The Depositor shall not be under any obligation to appear
in, prosecute, or defend any legal action that shall not be incidental to its
obligations under this Agreement, and that in its opinion may involve it in
any expense or liability.

         SECTION 5.5 Depositor May Own Notes or Certificates. The Depositor,
and any Affiliate of the Depositor, may in its individual or any other
capacity become the owner or pledgee of Notes or Certificates with the same
rights as it would have if it were not the Depositor or an Affiliate thereof,
except as otherwise expressly provided herein or in the other Basic Documents.
Except as set forth herein or in the other Basic Documents, Notes and
Certificates so owned by or pledged to the Depositor or any such Affiliate
shall have an equal and

                                      25
<PAGE>

proportionate benefit under the provisions of this Agreement and the other
Basic Documents, without preference, priority, or distinction as among all of
the Notes and Certificates.

                                  ARTICLE VI

                                 THE SERVICER

         SECTION 6.1 Representations of Servicer. The Servicer makes the
following representations on which the Issuer is deemed to have relied in
acquiring the Trust Property. The representations speak as of the execution
and delivery of this Agreement and shall survive the conveyance of the Trust
Property to the Issuer and the pledge thereof by the Issuer pursuant to the
Indenture:

         (a) Organization and Good Standing. The Servicer has been duly
organized and is validly existing as a federally chartered savings association
or corporation and is in good standing under the laws of the United States of
America or its state of incorporation, 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 had at all relevant times, and
has, power, authority, and legal right to acquire, own, sell, and service the
Receivables and to hold the Receivable Files as custodian on behalf of the
Indenture Trustee.

         (b) Power and Authority. The Servicer has the power and authority to
execute and deliver this Agreement and the other Basic Documents to which it
is a party and to carry out their terms; and the execution, delivery, and
performance of this Agreement and the other Basic Documents to which it is a
party shall have duly authorized, executed and delivered by the Servicer by
all necessary corporate action.

         (c) Binding Obligations. This Agreement constitutes a legal, valid,
and binding obligation of the Servicer enforceable in accordance with their
terms subject, as to enforcement, to applicable bankruptcy, insolvency,
reorganization, liquidation or other similar laws and equitable principles
relating to or affecting the enforcement of creditors' rights in general and
by general principles of equity regardless of whether such enforceability is
considered in a proceeding in equity or law.

         (d) No Violation. The consummation of the transactions contemplated
by this Agreement and the other Basic Documents to which the Servicer is a
party and the fulfillment of the terms hereof do not conflict with, result in
any breach of any of the terms and provisions of, nor constitute (i) (with or
without notice or lapse of time) a default under, the articles of association
or bylaws of the Servicer, or conflict with or breach any of the material
terms or provisions of, or constitute (with or without notice or lapse of
time) a default under, any indenture, agreement, or other instrument to which
the Servicer is a party or by which it shall be bound, (ii) 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 or (iii) violate
any law or, to the best of the Servicer's knowledge, any order, rule, or
regulation applicable to the Servicer of any court or of any federal or state
regulatory body, administrative agency, or other governmental instrumentality
having jurisdiction over the Servicer or its properties.

                                      26
<PAGE>

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

         (f) Fidelity Bond. The Servicer maintains a fidelity bond in such
form and amount as is customary for banks acting as custodian of funds and
documents in respect of retail automotive installment sales contracts.

         SECTION 6.2 Indemnities of Servicer. The Servicer shall be liable in
accordance herewith only to the extent of the obligations specifically
undertaken by the Servicer under this Agreement, and hereby agrees to the
following:

         (a) The Servicer shall defend, indemnify and hold harmless the
Issuer, the Owner Trustee, the Indenture Trustee, the Noteholders, the
Certificateholders and the Depositor from and against any and all costs,
expenses, losses, damages, claims and liabilities, arising out of or resulting
from the use, ownership or operation by the Servicer or any Affiliate thereof
of a Financed Vehicle.

         (b) The Servicer shall indemnify, defend and hold harmless the
Issuer, the Owner Trustee, the Depositor and the Indenture Trustee from and
against any taxes that may at any time be asserted against any such Person
with respect to the transactions contemplated herein or in the other Basic
Documents, if any, including, without limitation, any sales, gross receipts,
general corporation, tangible personal property, privilege, or license taxes
(but, in the case of the Issuer, not including any taxes asserted with respect
to, and as of the date of, the conveyance of the Receivables to the Issuer or
the issuance and original sale of the Notes and the Certificates, or asserted
with respect to ownership of the Receivables, or federal or state income taxes
arising out of the transactions contemplated by this Agreement and the other
Basic Documents) and costs and expenses in defending against the same.

         (c) The Servicer shall indemnify, defend and hold harmless the
Issuer, the Owner Trustee, the Indenture Trustee, the Noteholders, the
Certificateholders and the Depositor from and against any and all costs,
expenses, losses, claims, damages, and liabilities to the extent that such
cost, expense, loss, claim, damage, or liability arose out of, or was imposed
upon any such Person through, the negligence, willful misfeasance, or bad
faith of the Servicer in the performance of its duties under this Agreement or
any other Basic Document to which it is a party, or by reason of reckless
disregard of its obligations and duties under this Agreement or any other
Basic Document to which it is a party.

         (d) The Servicer shall indemnify, defend, and hold harmless the Owner
Trustee and the Indenture Trustee, as applicable, from and against all costs,
expenses, losses, claims,

                                      27
<PAGE>

damages, and liabilities arising out of or incurred in connection with the
acceptance or performance of the trusts and duties contained herein and in the
other Basic Documents, if any, except to the extent that such cost, expense,
loss, claim, damage, or liability: (i) shall be due to the willful
misfeasance, bad faith, or negligence (except for errors in judgment) of the
Owner Trustee or the Indenture Trustee, as applicable; (ii) in the case of the
Owner Trustee, shall arise from the Owner Trustee's breach of any of its
representations or warranties set forth in Section 6.9 of the Trust Agreement
or, in the case of the Indenture Trustee, from the Indenture Trustee's breach
of any of its representations or warranties set forth in the Indenture; or
(iii) in the case of the Indenture Trustee, shall arise out of or be incurred
in connection with the performance by the Indenture Trustee of the duties of a
Successor Servicer hereunder.

         (e) Indemnification under this Section 6.2 by the Bank (or any
successor thereto pursuant to Section 7.2) as Servicer, with respect to the
period such Person was the Servicer, shall survive the termination of such
Person as Servicer or a resignation by such Person as Servicer as well as the
termination of this Agreement or the resignation or removal of the Owner
Trustee or the Indenture Trustee and shall include reasonable fees and
expenses of counsel and expenses of litigation. If the Servicer shall have
made any indemnity payments pursuant to this Section 6.2 and the Person to or
on behalf of whom such payments are made thereafter shall collect any of such
amounts from others, such Person shall promptly repay such amounts to the
Servicer, without interest.

         SECTION 6.3 Merger or Consolidation of, or Assumption of the
Obligations of Servicer. Any Person (i) into which the Servicer may be merged
or consolidated, (ii) resulting from any merger, conversion, or consolidation
to which the Servicer shall be a party, (iii) succeeding to the business of
the Servicer or (iv) 50% or more of the equity of which is owned, directly or
indirectly, by the United Services Automobile Association, which Person in any
of the foregoing cases executes an agreement of assumption to perform every
obligation of the Servicer under this Agreement, will be the successor to the
Servicer under this Agreement without the execution or filing of any paper or
any further act on the part of any of the parties to this Agreement. The
Servicer shall provide notice of any merger, conversion, consolidation or
succession pursuant to this Section 6.3 to the Rating Agencies and the
Indenture Trustee.

         SECTION 6.4 Limitation on Liability of Servicer and Others. (a)
Neither the Servicer nor any of the directors or officers or employees or
agents of the Servicer shall be under any liability to the Issuer, the
Noteholders or the Certificateholders, except as provided under this
Agreement, for any action taken or for refraining from the taking of any
action pursuant to this Agreement or for errors in judgment; provided,
however, that this provision shall not protect the Servicer or any such Person
against any liability that would otherwise be imposed by reason of willful
misfeasance or bad faith in the performance of duties or by reason of reckless
disregard of obligations and duties under this Agreement, or by reason of
negligence in the performance of its duties under this Agreement. The Servicer
and any director, officer or employee or agent of the Servicer may rely in
good faith on any Opinion of Counsel or on any Officer's Certificate of the
Depositor or certificate of auditors believed to be genuine and to have been
signed by the proper party in respect of any matters arising under this
Agreement.

                                      28
<PAGE>

         (b) Except as provided in this Agreement, the Servicer shall not be
under any obligation to appear in, prosecute, or defend any legal action that
shall not be incidental to its duties to service the Receivables in accordance
with this Agreement, and that in its opinion may involve it in any expense or
liability; provided, however, that the Servicer may undertake any reasonable
action that it may deem necessary or desirable in respect of this Agreement
and the rights and duties of the parties to this Agreement and the interests
of the Noteholders and Certificateholders under this Agreement. In such event,
the legal expenses and costs of such action and any liability resulting
therefrom shall be expenses, costs and liabilities of the Issuer, and the
Servicer shall be entitled to be reimbursed therefor. Any amounts due the
Servicer pursuant to this subsection shall be payable on a Payment Date from
the Available Collections on deposit in the Collection Account only after all
payments required to be made on such date to the Noteholders, the
Certificateholders and the Servicer have been made, and deposits of any amount
required to be deposited into the Reserve Account pursuant to Section
4.6(c)(vi) to maintain the amount on deposit therein (exclusive of investment
income and earnings on amounts on deposit therein) at the Specified Reserve
Balance on such date have been made.

         (c) The Servicer and any director or officer or employee or agent of
the Servicer shall be indemnified by the Trust and held harmless against any
loss, liability, or expense including reasonable attorneys' fees and expenses
incurred in connection with any legal action relating to the performance of
the Servicer's duties under this Agreement, other than (i) any loss or
liability otherwise reimbursable pursuant to this Agreement; (ii) any loss,
liability, or expense incurred solely by reason of the Servicer's willful
misfeasance, negligence, or bad faith in the performance of its duties
hereunder or by reason of reckless disregard of its obligations and duties
under this Agreement; and (iii) any loss, liability, or expense for which the
Issuer is to be indemnified by the Servicer under this Agreement. Any amounts
due the Servicer pursuant to this subsection shall be payable on a Payment
Date from the Available Funds on deposit in the Collection Account only after
all payments required to be made on such date to the Noteholders, the
Certificateholders and the Servicer have been made, and deposits of any amount
required to be deposited into the Reserve Account pursuant to Section
4.6(c)(vi) to maintain the amount on deposit therein (exclusive of investment
income and earnings on amounts on deposit therein) at the Specified Reserve
Balance on such date have been made.

         SECTION 6.5 Delegation of Duties. The Servicer may at any time
perform specific duties as servicer under this Agreement through
sub-contractors; provided that no such delegation or subcontracting shall
relieve the Servicer of its responsibilities with respect to such duties as to
which the Servicer shall remain primarily responsible and the Servicer shall
be solely responsible for the fees of any such sub-contractors.

         SECTION 6.6 Servicer Not to Resign as Servicer. Subject to the
provisions of Section 6.3, the Servicer shall not resign from its obligations
and duties under this Agreement except upon determination that the performance
of its duties under this Agreement shall no longer be permissible under
applicable law. Notice of any such determination permitting the resignation of
the Servicer shall be communicated to the Owner Trustee and the

                                      29
<PAGE>

Indenture Trustee at the earliest practicable time (and, if such communication
is not in writing, shall be confirmed in writing at the earliest practicable
time) and any such determination shall be evidenced by an Opinion of Counsel
to such effect delivered to the Owner Trustee and the Indenture Trustee
concurrently with or promptly after such notice. No such resignation shall
become effective until the Indenture Trustee or a Successor Servicer shall
have (i) taken the actions required by Section 7.1(b) and (ii) assumed the
responsibilities and obligations of the Servicer in accordance with Section
7.2.

         SECTION 6.7 Servicer May Own Notes or Certificates. The Servicer, and
any Affiliate of the Servicer, may, in its individual or any other capacity,
become the owner or pledgee of Notes or Certificates with the same rights as
it would have if it were not the Servicer or an Affiliate thereof, except as
otherwise expressly provided herein or in the other Basic Documents. Except as
set forth herein or in the other Basic Documents, Notes and Certificates so
owned by or pledged to the Servicer or such Affiliate shall have an equal and
proportionate benefit under the provisions of this Agreement, without
preference, priority or distinction as among all of the Notes and
Certificates.

                                  ARTICLE VII

                             SERVICING TERMINATION

          SECTION 7.1  Events of Servicing Termination. (a) If any one of the
following events ("Events of Servicing Termination") shall occur and be
continuing:

                  (i) Any failure by the Servicer (or, so long as the Seller
         is the Servicer, the Seller) to deliver to the Owner Trustee or the
         Indenture Trustee any proceeds or payment required to be so delivered
         under the terms of the Notes and the Certificates and this Agreement
         that shall continue unremedied for a period of five (5) Business Days
         after written notice of such failure is received by the Servicer or
         the Seller, as the case may be, from the Owner Trustee or the
         Indenture Trustee or after discovery of such failure by an officer of
         the Servicer or the Seller, as the case may be; or

                  (ii) Failure on the part of the Servicer (or, so long as the
         Seller is the Servicer, the Seller) duly to observe or to perform in
         any material respect any other covenants or agreements, as the case
         may be, set forth in the Notes, the Certificates or in this
         Agreement, which failure shall (A) materially and adversely affect
         the rights of Noteholders or Certificateholders and (B) continue
         unremedied for a period of ninety (90) days after the date on which
         written notice of such failure, requiring the same to be remedied,
         shall have been given (1) to the Servicer or the Seller, as the case
         may be, by the Owner Trustee or the Indenture Trustee, or (2) to the
         Owner Trustee, the Indenture Trustee, the Seller and the Servicer by
         the Noteholders of Notes evidencing not less than 25% of the
         principal amount of the Notes or, if no Notes are outstanding, by
         Certificateholders of Certificates evidencing not less than 25% of
         the Certificate Balance; or

                  (iii) So long as the Bank or another depository institution
         is not the Servicer, the entry of a decree or order by a court or
         agency or supervisory authority having jurisdiction in the premises
         for the appointment of a conservator, receiver, or liquidator for the
         Servicer in any insolvency, readjustment of debt, marshalling of
         assets and liabilities, or similar proceedings, or for the winding up
         or liquidation of its respective

                                      30
<PAGE>

         affairs, and the continuance of any such decree or order unstayed
         and in effect for a period of sixty (60) consecutive days; or

                  (iv) So long as the Bank or another depository institution
         is not the Servicer, the consent by the Servicer to the appointment
         of a conservator or receiver or liquidator in any insolvency,
         readjustment of debt, marshalling of assets and liabilities, or
         similar proceedings of or relating to the Servicer of or relating to
         substantially all of its property; or the Servicer shall admit in
         writing its inability to pay its debts generally as they become due,
         file a petition to take advantage of any applicable insolvency or
         reorganization statute, make an assignment for the benefit of its
         creditors, or voluntary suspend payment of its obligations or become
         insolvent;

then the Indenture Trustee shall promptly notify each Rating Agency, and in
each and every case, so long as an Event of Servicing Termination shall not
have been remedied, either the Indenture Trustee or the holders of Notes
evidencing not less than a majority of the principal amount of the Notes
Outstanding (or, if no Notes are Outstanding, Certificates evidencing not less
than a majority of the Certificate Balance), by notice then given in writing
to the Servicer (and to the Indenture Trustee and the Owner Trustee if given
by the Noteholders and to the Owner Trustee if given by the
Certificateholders) (with a copy to the Rating Agencies) may terminate all of
the rights and obligations of the Servicer under this Agreement. On or after
the receipt by the Servicer of such written notice, all authority and power of
the Servicer under this Agreement, whether with respect to the Notes, the
Certificates or the Trust Property or otherwise, shall pass to and be vested
in the Indenture Trustee or such Successor Servicer as may be appointed under
Section 7.2; and, without limitation, the Indenture Trustee and the Owner
Trustee are hereby authorized and empowered to execute and deliver, on behalf
of the predecessor Servicer, as attorney-in-fact or otherwise, any and all
documents and other instruments, and to do or accomplish all other acts or
things necessary or appropriate to effect the purposes of such notice of
termination, whether to complete the transfer and endorsement of the
Receivables and related documents, or otherwise.

         (b) Upon termination of the Servicer under Section 7.1(a), the
predecessor Servicer shall cooperate with the Indenture Trustee, the Owner
Trustee and such Successor Servicer in effecting the termination of the
responsibilities and rights of the predecessor Servicer under this Agreement,
including the transfer to the Indenture Trustee or such Successor Servicer for
administration of all cash amounts that shall at the time be held by the
predecessor Servicer for deposit, or shall thereafter be received with respect
to a Receivable and the delivery of the Receivable Files and the related
accounts and records maintained by the Servicer. All reasonable costs and
expenses (including attorneys' fees) incurred in connection with transferring
the Receivable Files to the Successor Servicer and amending this Agreement to
reflect such succession as Servicer pursuant to this Section 7.1 shall be paid
by the predecessor Servicer upon presentation of reasonable documentation of
such costs and expenses.

         SECTION 7.2 Appointment of Successor Servicer. (a) Upon the
Servicer's receipt of notice of termination pursuant to Section 7.1 or the
Servicer's resignation in accordance with the terms of this Agreement, the
predecessor Servicer shall continue to perform its functions as Servicer under
this Agreement, in the case of termination, only until the date specified in
such

                                      31
<PAGE>

termination notice or, if no such date is specified in a notice of
termination, until receipt of such notice and, in the case of resignation,
until the later of (x) the date 90 days from the delivery to the Indenture
Trustee and the Owner Trustee of written notice of such resignation (or
written confirmation of such notice) in accordance with the terms of this
Agreement and (y) the date upon which the predecessor Servicer shall become
unable to act as Servicer, as specified in the notice of resignation and
accompanying Opinion of Counsel. In the event of the Servicer's resignation or
termination hereunder, the Issuer shall appoint a Successor Servicer, and the
Successor Servicer shall accept its appointment by a written assumption in
form acceptable to the Owner Trustee and the Indenture Trustee (with a copy to
each Rating Agency). In the event that a Successor Servicer has not been
appointed at the time when the predecessor Servicer has ceased to act as
Servicer in accordance with this Section 7.2, the Indenture Trustee without
further action shall automatically be appointed the Successor Servicer and the
Indenture Trustee shall be entitled to the Servicing Fee. The Indenture
Trustee may resign as the Servicer by giving written notice of such
resignation to the Issuer and in such event shall be released from such duties
and obligations, such release not to be effective until the date a Successor
Servicer enters into a written assumption as provided in this Section. Upon
delivery of any such notice to the Issuer, the Issuer shall obtain a new
servicer as the Successor Servicer in accordance with this Section.
Notwithstanding the above, if the Indenture Trustee shall be legally unable so
to act or if, within 30 days after the delivery of its notice of resignation,
the Issuer shall not have obtained a Successor Servicer, the Indenture Trustee
shall appoint, or petition a court of competent jurisdiction to appoint, any
established institution, having a net worth of not less than $100,000,000 and
whose regular business shall include the servicing of automotive receivables,
as the successor to the Servicer under this Agreement; provided that the
Rating Agency Condition shall be satisfied in connection with such
appointment.

         (b) Upon appointment, the Successor Servicer shall be the successor
in all respects to the predecessor Servicer and shall be subject to all the
responsibilities, duties, and liabilities arising thereafter relating thereto
placed on the predecessor Servicer, by the terms and provisions of this
Agreement.

         (c) In connection with such appointment, subject to Section 3.7(e) of
the Indenture, the Indenture Trustee may make such arrangements for the
compensation of such Successor Servicer out of payments on Receivables as it
and such Successor Servicer shall agree; provided, however, that no such
compensation shall be in excess of that permitted the predecessor Servicer
under this Agreement. The Indenture Trustee and such Successor Servicer shall
take such action, consistent with this Agreement, as shall be necessary to
effectuate any such succession.

         SECTION 7.3 Repayment of Advances. If the identity of the Servicer
shall change, the predecessor Servicer shall be entitled to receive to the
extent of available funds reimbursement for Outstanding Advances pursuant to
Section 4.3 and 4.4, in the manner specified in Section 4.6, with respect to
all Advances made by the predecessor Servicer.

         SECTION 7.4 Notification to Noteholders and Certificateholders. Upon
any termination of, or appointment of a successor to, the Servicer pursuant to
this Article VII, the Indenture Trustee shall give prompt written notice
thereof to Noteholders, and the Owner Trustee shall

                                      32
<PAGE>

give prompt written notice thereof to Certificateholders at their respective
addresses of record and to each Rating Agency.

         SECTION 7.5 Waiver of Past Events of Servicing Termination. The
holders of Notes evidencing not less than a majority of the principal amount
of the Notes (or, if no Notes are Outstanding, holders of Certificates
evidencing not less than a majority of the Certificate Balance) may, on behalf
of all Noteholders and Certificateholders, waive any Event of Servicing
Termination hereunder and its consequences, except an event resulting from the
failure to make any required deposits to or payments from any of the Trust
Accounts or the Certificate Distribution Account in accordance with this
Agreement, which shall require the unanimous vote of all Holders of
Outstanding Securities. Upon any such waiver of a past Event of Servicing
Termination, such Event of Servicing Termination shall cease to exist, and
shall be deemed to have been remedied for every purpose of this Agreement. No
such waiver shall extend to any subsequent or other event or impair any right
consequent thereon. The Issuer shall provide written notice of any such waiver
to the Rating Agencies.

                                 ARTICLE VIII

                                  TERMINATION

         SECTION 8.1 Optional Purchase of All Receivables. As of the last day
of any Collection Period as of which the Pool Factor shall be equal to or less
than the Optional Purchase Percentage, the Servicer shall have the option to
purchase the Trust Property from the Trust. To exercise such option, the
Servicer shall deposit pursuant to Section 4.5 in the Collection Account an
amount equal to the lesser of (i) the aggregate Purchase Amount for the
Receivables and (ii) the fair market value of the Receivables, and shall
succeed to all interests in and to the Trust. Notwithstanding the foregoing,
the Servicer shall not be permitted to exercise such option unless the amount
to be deposited in the Collection Account pursuant to the preceding sentence
is greater than or equal to the sum of the outstanding principal amount of the
Notes and the Certificate Balance and all accrued but unpaid interest
(including any over due interest) thereon. The amount deposited in the
Collection Account pursuant to this Section 8.1 shall be used on the next
Payment Date to make payments in full to Noteholders and Certificateholders in
the manner set forth in Article IV. The purchase of the Trust Property
pursuant to this Section shall not be permitted unless either (i) the
Servicer's long-term unsecured debt is rated at the time of such purchase at
least Baa3 by Moody's or (ii) the Servicer provides to the Indenture Trustee
and the Owner Trustee an Opinion of Counsel in form reasonably satisfactory to
the Indenture Trustee and the Owner Trustee and in form and substance
satisfactory to Moody's to the effect that such purchase will not constitute a
fraudulent transfer of assets of the Servicer under applicable state and
federal law; provided that this sentence may be deleted or modified with the
consent of Moody's and without the consent of any Securityholder, the
Indenture Trustee or the Owner Trustee.

         SECTION 8.2 Succession Upon Satisfaction and Discharge of Indenture.
Following the satisfaction and discharge of the Indenture and the payment in
full of the principal of and interest on the Notes, to the extent permitted by
applicable law and until the payment of all amounts owing or to be distributed
hereunder to the Certificateholders or the Depositor, the Indenture

                                      33
<PAGE>

Trustee will continue to carry out its obligations hereunder as agent for the
Owner Trustee, including without limitation making distributions from the
Collection Account in accordance with Section 4.6, and making withdrawals from
the Reserve Account in accordance with Section 4.5(b) and Section 4.7.

                                  ARTICLE IX

                           MISCELLANEOUS PROVISIONS

         SECTION 9.1 Amendment. (a) This Agreement may be amended by the
Depositor, the Servicer and the Issuer, with the consent of the Indenture
Trustee and the Owner Trustee to the extent that their respective rights or
obligations may be affected thereby (which consent may not be unreasonably
withheld), but without the consent of any of the Noteholders or the
Certificateholders, to cure any ambiguity, to correct or supplement any
provisions in this Agreement, or to add any provisions to or change or
eliminate any provisions or to modify the rights of the Noteholders or
Certificateholders; provided, however, that (i) such action shall not, as
evidenced by either an Opinion of Counsel or an Officer's Certificate
delivered to the Owner Trustee and the Indenture Trustee, materially and
adversely affect the interests of any Noteholder or Certificateholder and (ii)
the Rating Agency Condition shall be satisfied.

         (b) This Agreement may also be amended from time to time by the
Depositor, the Servicer and the Issuer, with the consent of the Indenture
Trustee and the Owner Trustee to the extent that their respective rights or
obligations may be affected thereby (which consent may not be unreasonably
withheld) and with the consent of (i) the Noteholders of Notes evidencing not
less than a majority of the principal amount of each Class of Notes and (ii)
the Certificateholders of Certificates evidencing not less than a majority of
the Certificate Balance (which consent of any holder of a Note or holder of a
Certificate given pursuant to this Section 9.1 or pursuant to any other
provision of this Agreement shall be conclusive and binding on such Note or
Certificate, as the case may be, and on all future holders of such Note or
holders of such Certificate, as the case may be, and of any Note or
Certificate, as applicable, issued upon the transfer thereof or in exchange
thereof or in lieu thereof whether or not notation of such consent is made
upon such Note or the Certificate), for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of this
Agreement, or of modifying in any manner the rights of the Noteholders or the
Certificateholders; provided, however, that no such amendment shall (A)
increase or reduce in any manner the amount of, or accelerate or delay the
timing of, or change the allocation or priority of, collections of payments on
Receivables or distributions that shall be required to be made on any Note or
Certificate or change any Note Interest Rate or any Certificate Rate or the
amount required to be on deposit in the Reserve Account, without the consent
of all Noteholders or Certificateholders or (B) reduce the aforesaid
percentage required to consent to any such amendment, without the consent of
the holders of all Notes and holders of all Certificates. Notwithstanding the
foregoing, the Depositor may decrease the Specified Reserve Balance upon
satisfaction of the Rating Agency Condition without the consent of any other
party hereto or any Noteholder or Certificateholder.

         (c) Prior to the execution of any such amendment the Servicer will
provide written notification of the substance of such amendment to each Rating
Agency.

                                      34
<PAGE>

         (d) Promptly after the execution of any such amendment, the Servicer
shall furnish written notification of the substance of such amendment to each
Certificateholder, the Indenture Trustee and each Rating Agency and the
Indenture Trustee will provide notification of the substance of such amendment
to each Noteholder. It shall not be necessary for the consent of Noteholders
or the Certificateholders pursuant to this Section 9.1 to approve the
particular form of any proposed amendment or consent, but it shall be
sufficient if such consent shall approve the substance thereof. The manner of
obtaining such consents (and any other consents of Noteholders and
Certificateholders provided for in this Agreement) and of evidencing the
authorization of the execution thereof by Noteholders and Certificateholders
shall be subject to such reasonable requirements as the Owner Trustee and the
Indenture Trustee may prescribe, including the establishment of record dates
pursuant to the Note Depository Agreement.

         (e) Prior to the execution of any amendment to this Agreement, the
Owner Trustee and the Indenture Trustee shall be entitled to receive and rely
upon an Opinion of Counsel stating that the execution of such amendment is
authorized or permitted by this Agreement and the Opinion of Counsel referred
to in Section 9.2(i)(1). The Owner Trustee or the Indenture Trustee may, but
shall not be obligated to, enter into any such amendment which affects such
Owner Trustee's or Indenture Trustee's own rights, duties or immunities under
this Agreement or otherwise.

         SECTION 9.2 Protection of Title to Trust Property. (a) The Depositor
and the Seller shall file such financing statements and cause to be filed such
continuation statements, all in such manner and in such places as may be
required by law fully to preserve, maintain, and protect the interest of the
Issuer and the Indenture Trustee for the benefit of the Noteholders in the
Receivables and in the proceeds thereof. The Depositor or the Seller, as
applicable, shall deliver (or cause to be delivered) to the Owner Trustee and
the Indenture Trustee file-stamped copies of, or filing receipts for, any
document filed as provided above, as soon as available following such filing.

         (b) None of the Depositor, the Seller or the Servicer shall change
its name, identity, or corporate structure in any manner that would, could, or
might make any financing statement or continuation statement filed by the
Seller or the Depositor in accordance with paragraph (a) above seriously
misleading within the meaning of ss. 9-506 of the UCC, unless it shall have
given the Owner Trustee and the Indenture Trustee at least 10 days' prior
written notice thereof, with a copy to the Rating Agencies, and shall have
promptly filed appropriate amendments to all previously filed financing
statements or continuation statements.

         (c) The Depositor, the Seller and the Servicer shall give the Owner
Trustee and the Indenture Trustee at least ten (10) days' prior written notice
of any relocation of its principal executive office or change in the
jurisdiction under whose laws it is formed if, as a result of such relocation
or change, the applicable provisions of the UCC would require the filing of
any amendment of any previously filed financing or continuation statement or
of any new financing statement and shall promptly file any such amendment or
new financing statement. The Servicer shall at all times maintain each office
from which it shall service Receivables, and its principal executive office,
within the United States of America.

                                      35
<PAGE>

         (d) The Servicer shall maintain accounts and records as to each
Receivable accurately and in sufficient detail to permit (i) the reader
thereof to know at any time the status of such Receivable, including payments
and recoveries made and payments owing (and the nature of each) and (ii)
reconciliation between payments or recoveries on (or with respect to) each
Receivable and the amounts from time to time deposited in the Collection
Account and the Reserve Account in respect of such Receivable.

         (e) The Servicer shall maintain its computer systems so that, from
and after the time of conveyance under this Agreement of the Receivables to
the Issuer, the Servicer's master computer records (including any back-up
archives) that refer to a Receivable shall indicate clearly, by numerical code
or otherwise, that such Receivable is owned by the Issuer and has been pledged
to the Indenture Trustee pursuant to the Indenture. Indication of the Issuer's
and the Indenture Trustee's interest in a Receivable shall not be deleted from
or modified on the Servicer's computer systems until, and only until, the
Receivable shall have been paid in full or repurchased.

         (f) If at any time the Seller or the Servicer shall propose to sell,
grant a security interest in, or otherwise transfer any interest in automotive
receivables to any prospective purchaser, lender, or other transferee, the
Servicer shall give to such prospective purchaser, lender, or other transferee
computer tapes, records, or print-outs (including any restored from back-up
archives) that, if they shall refer in any manner whatsoever to any
Receivable, shall indicate clearly that such Receivable has been conveyed to
and is owned by the Issuer and has been pledged to the Indenture Trustee.

         (g) The Servicer, upon receipt of reasonable prior notice, shall
permit the Owner Trustee, the Indenture Trustee and their respective agents at
any time during normal business hours to inspect, audit, and make copies of
and to obtain abstracts from the Servicer's records regarding any Receivable.

         (h) Upon request, the Servicer shall furnish to the Owner Trustee and
the Indenture Trustee, within five (5) Business Days, a list of all
Receivables (by contract number and name of Obligor) then owned by the Issuer,
together with a reconciliation of such list to the Schedule of Receivables and
to each of the Servicer's Certificates furnished before such request
indicating removal of Receivables from the Trust.

         (i) The Servicer shall deliver to the Owner Trustee and the Indenture
Trustee:

                  (1) promptly after the execution and delivery of this
         Agreement and of each amendment thereto, an Opinion of Counsel either
         (A) stating that, in the opinion of such Counsel and subject to
         customary qualifications and assumptions, all financing statements
         and continuation statements have been filed that are necessary fully
         to preserve and protect the interest of the Issuer and the Indenture
         Trustee in the Receivables, and reciting the details of such filings
         or referring to prior Opinions of Counsel in which such details are
         given, or (B) stating that, in the opinion of such Counsel, no such
         action shall be necessary to preserve and protect such interest; and

                                      36
<PAGE>

                  (2) within 120 days after the beginning of each calendar
         year beginning with the first calendar year beginning more than three
         months after the Cut-off Date, an Opinion of Counsel, dated as of a
         date during such 120-day period, either (A) stating that, in the
         opinion of such counsel and subject to customary qualifications and
         assumptions, all financing statements and continuation statements
         have been filed that are necessary fully to preserve and protect the
         interest of the Issuer and the Indenture Trustee in the Receivables,
         and reciting the details of such filings or referring to prior
         Opinions of Counsel in which such details are given, or (B) stating
         that, in the opinion of such Counsel, no such action shall be
         necessary to preserve and protect such interest.

         Each Opinion of Counsel referred to in clause (i)(1) or (i)(2) above
shall specify any action necessary (as of the date of such opinion) to be
taken in the following year to preserve and protect such interest.

         (j) For the purpose of facilitating the execution of this Agreement
and for other purposes, this Agreement may be executed in any number of
counterparts, each of which counterparts shall be deemed to be an original,
and all of which counterparts shall constitute but one and the same
instrument.

         SECTION 9.3 GOVERNING LAW. THIS AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK WITHOUT REFERENCE TO ITS
CONFLICTS OF LAW PROVISIONS (OTHER THAN SECTION 5-1401 OF THE GENERAL
OBLIGATIONS LAW), AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES
HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

         SECTION 9.4 Notices. All demands, notices, and communications under
this Agreement shall be in writing, personally delivered, sent by telecopier,
over night courier or mailed by certified mail, return receipt requested, and
shall be deemed to have been duly given upon receipt (a) in the case of the
Seller or the Servicer, at 10750 McDermott Freeway, San Antonio, Texas 78288,
Attention: Mike Broker, Vice President, or at such other address as shall be
designated by the Seller or the Servicer in a written notice to the Owner
Trustee and the Indenture Trustee, (b) in the case of the Depositor, at 9830
Colonnade Blvd., Suite 600, San Antonio, Texas 78230, Attention: Vice
President, Legal Counsel, (c) in the case of the Owner Trustee, at the
Corporate Trust Office of the Owner Trustee, Attention: Rita M. Ritrovato, (d)
in the case of the Indenture Trustee, at the Corporate Trust Office of the
Indenture Trustee, (e) in the case of Moody's Investors Service, Inc., at the
following address: Moody's Investors Service, Inc., ABS Monitoring Department,
99 Church Street, New York, New York 10007, and (f) in the case of Standard &
Poor's Ratings Services, a division of The McGraw-Hill Companies, Inc., at the
following address: Standard & Poor's Rating Services, a division of The
McGraw-Hill Companies, Inc., 55 Water Street, 40th Floor, New York, New York
10041, Attention: Asset Backed Surveillance Department. Any notice required or
permitted to be mailed to a Noteholder or Certificateholder shall be given by
first class mail, postage prepaid, at the address of such Person as shown in
the Note Register or the Certificate Register, as applicable. Any notice so
mailed within the time prescribed in this Agreement shall be conclusively
presumed to have been duly given, whether or not the Noteholder or
Certificateholder shall receive such notice.

                                      37
<PAGE>

         SECTION 9.5 Severability of Provisions. If any one or more of the
covenants, agreements, provisions, or terms of this Agreement shall be for any
reason whatsoever held invalid, then such covenants, agreements, provisions,
or terms shall be deemed severable from the remaining covenants, agreements,
provisions, or terms of this Agreement and shall in no way affect the validity
or enforceability of the other provisions of this Agreement or of the Notes,
the Certificates or the rights of the holders thereof.

         SECTION 9.6 Assignment. Notwithstanding anything to the contrary
contained herein, except as provided in Sections 6.3 and 7.2 and as provided
in the provisions of this Agreement concerning the resignation of the
Servicer, this Agreement may not be assigned by the Depositor or the Servicer
unless (i)(A) the Rating Agency Condition is satisfied and (B) the Indenture
Trustee and the Owner Trustee have consented thereto, which consent shall not
be unreasonably withheld or (ii) the Owner Trustee, the Indenture Trustee, the
Noteholders of Notes evidencing not less than 66 2/3% of the principal amount
of the Notes Outstanding and the Certificateholders of Certificates evidencing
not less than 66 2/3% of the Certificate Balance consent thereto. Any transfer
or assignment with respect to the Servicer of all its rights, obligations and
duties will not become effective until a successor Servicer has assumed the
Servicer's rights, duties and obligations under this Agreement. In the event
of a transfer or assignment pursuant to clause (ii) above, the Rating Agencies
shall be provided with notice of such transfer or assignment.

         SECTION 9.7 Further Assurances. The Depositor and the Servicer agree
to do and perform, from time to time, any and all acts and to execute any and
all further instruments required or reasonably requested by the Owner Trustee
or the Indenture Trustee more fully to effect the purposes of this Agreement.

         SECTION 9.8 No Waiver; Cumulative Remedies. No failure to exercise
and no delay in exercising, on the part of the Owner Trustee, the Indenture
Trustee, the Noteholders or the Certificateholders, any right, remedy, power
or privilege hereunder, shall operate as a waiver thereof; nor shall any
single or partial exercise of any right, remedy, power or privilege hereunder
preclude any other or further exercise thereof or the exercise of any other
right, remedy, power or privilege. The rights, remedies, powers and privileges
therein provided are cumulative and not exhaustive of any rights, remedies,
powers and privileges provided by law.

         SECTION 9.9 Third-Party Beneficiaries. This Agreement will inure to
the benefit of and be binding upon the parties hereto, the Indenture Trustee
and the Owner Trustee and their respective successors and permitted assigns
and each of the Indenture Trustee and the Owner Trustee may enforce the
provisions hereof as if they were parties thereto. Except as otherwise
provided in this Article IX, no other Person will have any right or obligation
hereunder. The parties hereto hereby acknowledge and consent to the pledge of
this Agreement by the Issuer to the Indenture Trustee for the benefit of the
Noteholders pursuant to the Indenture.

         SECTION 9.10 Actions by Noteholders or Certificateholders. (a)
Wherever in this Agreement a provision is made that an action may be taken or
a notice, demand, or instruction given by Noteholders or Certificateholders,
such action, notice, or instruction may be

                                      38
<PAGE>

taken or given by any Noteholder or Certificateholder, as applicable, unless
such provision requires a specific percentage of Noteholders or
Certificateholders.

         (b) Any request, demand, authorization, direction, notice, consent,
waiver, or other act by a Noteholder or Certificateholder shall bind such
Noteholder or Certificateholder and every subsequent holder of such Note or
Certificate issued upon the registration of transfer thereof or in exchange
therefor or in lieu thereof in respect of anything done or omitted to be done
by the Owner Trustee, the Indenture Trustee or the Servicer in reliance
thereon, whether or not notation of such action is made upon such Note or
Certificate.

         SECTION 9.11 Limitation of Liability of Owner Trustee and Indenture
Trustee. (a) Notwithstanding anything contained herein to the contrary, this
Agreement has been countersigned by Wachovia Bank of Delaware, National
Association not in its individual capacity but solely in its capacity as Owner
Trustee of the Issuer and in no event shall Wachovia Bank of Delaware,
National Association, in its individual capacity or, except as expressly
provided in the Trust Agreement, as Owner Trustee of the Issuer have any
liability for the representations, warranties, covenants, agreements or other
obligations of the Issuer hereunder or in any of the certificates, notices or
agreements delivered pursuant hereto, as to all of which recourse shall be had
solely to the assets of the Issuer. For all purposes of this Agreement, in the
performance of its duties or obligations hereunder or in the performance of
any duties or obligations of the Issuer hereunder, the Owner Trustee shall be
subject to, and entitled to the benefits of, the terms and provisions of
Articles VI and VII of the Trust Agreement.

         (b) Notwithstanding anything contained herein to the contrary, this
Agreement has been accepted by JPMorgan Chase Bank, National Association, not
in its individual capacity but solely as Indenture Trustee, and in no event
shall JPMorgan Chase Bank, National Association, have any liability for the
representations, warranties, covenants, agreements or other obligations of the
Issuer hereunder or in any of the certificates, notices or agreements
delivered pursuant hereto, as to all of which recourse shall be had solely to
the assets of the Issuer. For all purposes of this Agreement, in the
performance of its duties or obligations hereunder or in the performance of
any duties or obligations of the Issuer hereunder, the Indenture Trustee shall
be subject to, and entitled to the benefits of, the terms and provisions of
Article VI of the Indenture.

         SECTION 9.12 Savings Clause. It is the intention of the Depositor and
the Issuer that the transfer of the Trust Property contemplated herein
constitute an absolute transfer of the Trust Property, conveying good title to
the Trust Property from the Depositor to the Issuer. However, in the event
that such transfer is deemed to be a pledge or other transfer for security,
the Depositor hereby grants to the Issuer a first priority security interest
in all of the Depositor's right, title and interest in, to and under the Trust
Property, and all proceeds thereof, to secure a loan in an amount equal to all
amounts payable under the Notes and the Certificates, and in such event, this
Agreement shall constitute a security agreement under applicable law.

                                      39
<PAGE>

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

                         USAA AUTO OWNER TRUST 2005-1,
                         as Issuer

                         By: Wachovia Bank of Delaware, National Association,
                             not in its individual capacity but solely as Owner
                             Trustee

                             By:  /s/ Steven A. Finklea
                                  ---------------------------------------------
                             Name:  Steven A. Finklea, CCTS
                             Title:  Vice President

                         USAA FEDERAL SAVINGS BANK,
                         as Seller and Servicer

                         By:   /s/ Rosemary M. Elizalde
                              -----------------------------------------------
                         Name:  Rosemary M. Elizalde
                         Title:  Senior Vice President

                         USAA ACCEPTANCE, LLC,
                         as Depositor

                         By:   /s/ Edwin T. McQuiston
                              -----------------------------------------------
                         Name:  Edwin T. McQuiston
                         Title:  Vice President

<PAGE>

Accepted and agreed:

JPMORGAN CHASE BANK, NATIONAL ASSOCIATION,
     not in its individual capacity
     but solely as Indenture Trustee

By: /s/ Aranka R. Paul
    ------------------------------------
    Name:  Aranka R. Paul
    Title:  Assistant Vice President

WACHOVIA BANK OF DELAWARE, NATIONAL ASSOCIATION,
     not in its individual capacity
     but solely as Owner Trustee

By: /s/ Steven A. Finklea
    ------------------------------------
    Name:  Steven A. Finklea, CCTS
    Title:  Vice President

<PAGE>

                                  SCHEDULE A

                            SCHEDULE OF RECEIVABLES

                     [On File with the Indenture Trustee]

                                      A-1
<PAGE>

                                  SCHEDULE B

                         Location of Receivable Files

c/o USAA Federal Savings Bank
10750 McDermott Freeway
San Antonio, TX 78288

                                      B-1
<PAGE>

                                  APPENDIX A

                             DEFINITIONS AND USAGE

         The following rules of construction and usage shall be applicable to
any agreement or instrument that is governed by this Appendix:

         (a) All terms defined in this Appendix shall have the defined
meanings when used in any agreement or instrument governed hereby and in any
certificate or other document made or delivered pursuant thereto unless
otherwise defined therein.

         (b) As used herein, in any agreement or instrument governed hereby
and in any certificate or other document made or delivered pursuant thereto,
accounting terms not defined in this Appendix or in any such agreement,
instrument, certificate or other document, and accounting terms partly defined
in this Appendix or in any such agreement, instrument, 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 such agreement or instrument. To the extent that the definitions of
accounting terms in this Appendix or in any such agreement, instrument,
certificate or other document are inconsistent with the meanings of such terms
under generally accepted accounting principles, the definitions contained in
this Appendix or in any such instrument, certificate or other document shall
control.

         The words "hereof," "herein," "hereunder" and words of similar import
when used in an agreement or instrument refer to such agreement or instrument
as a whole and not to any particular provision or subdivision thereof;
references in an agreement or instrument to "Article," "Section" or another
subdivision or to an attachment are, unless the context otherwise requires, to
an article, section or subdivision of or an attachment to such agreement or
instrument; and the term "including" and its variations shall be deemed to be
followed by "without limitation."

         The definitions contained in this Appendix are equally applicable to
both the singular and plural forms of such terms and to the masculine as well
as to the feminine and neuter genders of such terms.

         Any agreement, instrument or statute defined or referred to below or
in any agreement or instrument that is governed by this Appendix means such
agreement or instrument or statute as from time to time amended, modified or
supplemented, including (in the case of agreements or instruments) by waiver
or consent and (in the case of statutes) by succession of comparable successor
statutes and includes (in the case of agreements or instruments) references to
all attachments thereto and instruments incorporated therein. References to a
Person are also to its permitted successors and assigns.

                                  Definitions

         "Accrued Class A Note Interest" shall mean, with respect to any
Payment Date, the sum of the Class A Noteholders' Monthly Accrued Interest for
such Payment Date and the Class A Noteholders' Interest Carryover Shortfall
for such Payment Date.

                                 Appendix A-1
<PAGE>

         "Accrued Class B Certificate Interest" shall mean, with respect to
any Payment Date, the sum of the Class B Certificateholders' Monthly Accrued
Interest for such Payment Date and the Class B Certificateholders' Interest
Carryover Shortfall for such Payment Date.

         "Act" shall have the meaning specified in Section 11.3(a) of the
Indenture.

         "Administration Agreement" shall mean the Administration Agreement,
dated as of March 15, 2005, by and among the Administrator, the Issuer and the
Indenture Trustee.

         "Administrator" shall mean the Bank, in its capacity as administrator
under the Administration Agreement, or any successor Administrator thereunder.

         "Advance" shall mean the amount of interest, as of a Determination
Date, which the Servicer is required to advance on the Receivables pursuant to
Section 4.4(a) of the Sale and Servicing Agreement.

         "Affiliate" shall mean, with respect to any specified Person, any
other Person controlling or controlled by or under common control with such
specified Person. For the purposes of this definition, "control" when used
with respect to any Person shall mean the power to direct the management and
policies of such Person, directly or indirectly, whether through the ownership
of voting securities, by contract or otherwise; and the terms "controlling"
and "controlled" shall have meanings correlative to the foregoing.

         "Amount Financed" shall mean, with respect to a Receivable, the
amount advanced under the Receivable toward the purchase price of the Financed
Vehicle and any related costs.

         "Annual Percentage Rate" or "APR" of a Receivable shall mean the
annual rate of finance charges stated in the Receivable.

         "Applicable Tax State" shall mean, as of any date of determination,
each State as to which any of the following is then applicable: (a) a State in
which the Owner Trustee maintains its Corporate Trust Office and (b) the State
of Texas.

         "Authenticating Agent" shall have the meaning specified in Section
2.14 of the Indenture or 3.14 of the Trust Agreement, as applicable.

         "Authorized Officer" shall mean, (i) with respect to the Issuer, any
officer within the Corporate Trust Office of the Owner Trustee, including any
vice president, assistant vice president, secretary, assistant secretary or
any other officer of the Owner Trustee customarily performing functions
similar to those performed by any of the above designated officers and, for so
long as the Administration Agreement is in full force and effect, any officer
of the Administrator who is authorized to act for the Administrator in matters
relating to the Issuer and to be acted upon by the Administrator pursuant to
the Administration Agreement; and (ii) with respect to the Indenture Trustee
or the Owner Trustee, any officer within the Corporate Trust Office of the
Indenture Trustee or the Owner Trustee, as the case may be, including any vice
president, assistant vice president, secretary, assistant secretary or any
other officer of the Indenture Trustee or the Owner Trustee, as the case may
be, customarily performing functions similar to those performed by any of the
above designated officers and also, with respect to a

                                 Appendix A-2
<PAGE>

particular matter, any other officer to whom such matter is referred because
of such officer's knowledge of and familiarity with the particular subject, in
each case having direct responsibility for the administration of the Indenture
or the Trust Agreement, as applicable, and shall also mean, with respect to
the Owner Trustee, any officer of the Administrator.

         "Available Collections" shall mean, for any Payment Date, the sum of
the following amounts with respect to the Collection Period preceding such
Payment Date: (i) all payments collected with respect to Receivables; (ii) all
Liquidation Proceeds attributable to Receivables which were designated as
Defaulted Receivables in prior Collection Periods in accordance with the
Servicer's customary servicing procedures; (iii) all Advances made by the
Servicer of interest due on the Receivables; (iv) the Purchase Amount received
with respect to each Receivable that became a Purchased Receivable during such
Collection Period; and (v) partial prepayments of any refunded item included
in the principal balance of a Receivable, such as extended warranty protection
plan costs, or physical damage, credit life, disability insurance premiums, or
any partial prepayment which causes a reduction in the Obligor's periodic
payment to an amount below the Scheduled Payment as of the Cut-off Date;
provided however, that in calculating the Available Collections the following
will be excluded: (i) amounts received on any Receivable to the extent that
the Servicer has previously made an unreimbursed Advance on such Receivable
and the amount received exceeds the accrued and unpaid interest on such
Receivable that has not been advanced; (ii) amounts received on any of the
Receivables to the extent that the Servicer has previously made an
unreimbursed Advance on a Receivable which is not recoverable from collections
on the particular Receivable; (iii) all payments and proceeds (including
Liquidation Proceeds) of any Receivables the Purchase Amount of which has been
included in Available Funds in a prior Collection Period; (iv) Liquidation
Proceeds with respect to a Receivable attributable to accrued and unpaid
interest thereon (but not including interest for the then current Collection
Period) but only to the extent of any unreimbursed Advances; and (v) amounts
constituting the Supplemental Servicing Fee.

         "Available Funds" shall mean, for any Payment Date, the sum of the
Available Collections for such Payment Date and the Reserve Account Excess
Amount for such Payment Date.

         "Bank" shall mean USAA Federal Savings Bank, a federally chartered
savings association.

         "Bankruptcy Code" shall mean the United States Bankruptcy Code, 11
U.S.C. 101 et seq., as amended.

         "Basic Documents" shall mean the Certificate of Trust, the Trust
Agreement, the Sale and Servicing Agreement, the Receivables Purchase
Agreement, the Indenture, the Administration Agreement, the Underwriting
Agreement, the Note Depository Agreement and the other documents and
certificates delivered in connection therewith.

         "Benefit Plan Investor" shall mean (a) any "employee benefit plan"
(as defined in Section 3(3) of ERISA), whether or not subject to the
provisions of Title I of ERISA, (b) any "plan" described in Section 4975(e)(1)
of the Code, and (c) any entity whose underlying assets included plan assets
by reason of a plan's investment in the entity.

                                 Appendix A-3
<PAGE>

         "Book-Entry Certificate" shall mean, a beneficial interest in any of
the Class B Certificates issued in book-entry form as described in Section 3.2
of the Trust Agreement.

         "Book-Entry Note" shall mean a beneficial interest in any of the
Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class A-4
Notes, in each case issued in book-entry form.

         "Business Day" shall mean any day other than a Saturday, a Sunday or
a day on which banking institutions or trust companies in the State of New
York, the State of Delaware or the State of Texas are authorized by law,
regulation or executive order to be closed.

         "Certificate Balance" shall mean, as the context so requires, (i)
with respect to all the Class B Certificates, an amount equal to, initially,
the Initial Certificate Balance of the Class B Certificates and, thereafter,
an amount equal to the Initial Certificate Balance of the Class B
Certificates, reduced by all amounts distributed to Class B Certificateholders
and allocable to principal or (ii) with respect to any Class B Certificate, an
amount equal to, initially, the initial denomination of such Class B
Certificate and, thereafter, an amount equal to such initial denomination,
reduced by all amounts distributed in respect of such Class B Certificate and
allocable to principal; provided, that, unless all of the Certificates are
owned by the Depositor or an Affiliate of the Depositor, in determining
whether the holders of Class B Certificates evidencing the requisite portion
or percentage of the Certificate Balance have given any request, demand,
authorization, direction, notice, consent, or waiver hereunder or under any
Basic Document, Class B Certificates owned by the Issuer, any other obligor
upon the Class B Certificates, the Depositor, the Seller, the Servicer or any
Affiliate of any of the foregoing Persons shall be disregarded and deemed to
be excluded from the Certificate Balance except that, in determining whether
the Indenture Trustee and Owner Trustee shall be protected in relying on any
such request, demand, authorization, direction, notice, consent, or waiver,
only Class B Certificates that a Trustee Officer of the Indenture Trustee, if
applicable, and an Authorized Officer of the Owner Trustee with direct
responsibility for the administration of the Trust Agreement, if applicable,
knows to be so owned shall be so disregarded. Class B Certificates so owned
that have been pledged in good faith may be regarded as included in the
Certificate Balance if the pledgee establishes to the satisfaction of the
Indenture Trustee or the Owner Trustee, as applicable, the pledgee's right so
to act with respect to such Class B Certificates and that the pledgee is not
the Issuer, any other obligor upon the Certificates, the Depositor, the
Seller, the Servicer or any Affiliate of any of the foregoing Persons.

         "Certificate Distribution Account" shall mean the account established
and maintained as such pursuant to Section 4.1(c) of the Sale and Servicing
Agreement.

         "Certificate of Trust" shall mean the Certificate of Trust in the
form of Exhibit B to the Trust Agreement filed for the Trust pursuant to
Section 3810(a) of the Statutory Trust Statute.

         "Certificate Owner" shall mean, with respect to any Book-Entry
Certificate, the Person who is the beneficial owner of the Book-Entry
Certificate, as reflected on the books of the Clearing Agency or on the books
of a Person maintaining an account with such Clearing Agency (directly as a
Clearing Agency Participant or as an indirect participant, in each case in
accordance with the rules of such Clearing Agency).

                                 Appendix A-4
<PAGE>

         "Certificate Paying Agent" shall mean any paying agent or co-paying
agent appointed pursuant to Section 3.9 of the Trust Agreement and shall
initially be the Owner Trustee.

         "Certificate Pool Factor" shall mean, as of the close of business on
the last day of a Collection Period, a seven-digit decimal figure calculated
by the Servicer and equal to the Certificate Balance of the Class B
Certificates (after giving effect to any reductions therein to be made on the
immediately following Payment Date) divided by the Initial Certificate Balance
of the Class B Certificates. Each Certificate Pool Factor will be 1.0000000 as
of the Closing Date; thereafter, each Certificate Pool Factor will decline to
reflect reductions in the Certificate Balance of the Class B Certificates.

         "Certificate Register" and "Certificate Registrar" shall have the
respective meanings specified in Section 3.4 of the Trust Agreement.

         "Certificateholder" or "holder of a Certificate" shall mean a Person
in whose name a Certificate is registered in the Certificate Register.

         "Certificates" shall mean the Class B Certificates.

         "Class" shall mean (i) a class of Notes, which may be the Class A-1
Notes, the Class A-2 Notes, the Class A-3 Notes or the Class A-4 Notes or (ii)
the Class B Certificates.

         "Class A Notes" shall mean, collectively, the Class A-1 Notes, the
Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes.

         "Class A Noteholder" shall mean a Noteholder.

         "Class A Noteholders' Interest Carryover Shortfall" shall mean, for
any Payment Date, the excess of the Accrued Class A Note Interest for the
preceding Payment Date over the amount in respect of interest that is actually
paid to Noteholders of Class A Notes on such preceding Payment Date, plus
interest on the amount of interest due but not paid to Noteholders of Class A
Notes on the preceding Payment Date, to the extent permitted by law, at the
respective Note Interest Rates borne by such Class A Notes for the related
Interest Period.

         "Class A Noteholders' Monthly Accrued Interest" shall mean, with
respect to any Payment Date, the aggregate interest accrued for the related
Interest Period on the Class A-1 Notes, the Class A-2 Notes, the Class A-3
Notes and the Class A-4 Notes at the respective Note Interest Rate for such
Class in accordance with its terms on the outstanding principal amount of the
Notes of each such Class on the immediately preceding Payment Date or the
Closing Date, as the case may be, after giving effect to all payments of
principal to the holders of the Notes of such Class on or prior to such
preceding Payment Date.

         "Class A-1 Final Scheduled Payment Date" shall mean the March 2006
Payment Date.

         "Class A-1 Noteholder" shall mean the Person in whose name a Class
A-1 Note is registered on the Note Register.

                                 Appendix A-5
<PAGE>

         "Class A-1 Notes" shall mean the $229,000,000 aggregate initial
principal amount Class A-1 3.0272% Asset Backed Notes issued by the Trust
pursuant to the Indenture, substantially in the form of Exhibit A-1 to the
Indenture.

         "Class A-1 Rate" shall mean 3.0272% per annum. Interest with respect
to the Class A-1 Notes shall be computed on the basis of actual days elapsed
in the applicable Interest Period divided by 360 for all purposes of the Basic
Documents.

         "Class A-2 Final Scheduled Payment Date" shall mean the September
2007 Payment Date.

         "Class A-2 Noteholder" shall mean the Person in whose name a Class
A-2 Note is registered on the Note Register.

         "Class A-2 Notes" shall mean the $237,000,000 aggregate initial
principal amount Class A-2 3.55% Asset Backed Notes issued by the Trust
pursuant to the Indenture, substantially in the form of Exhibit A-2 to the
Indenture.

         "Class A-2 Rate" shall mean 3.55% per annum. Interest with respect to
the Class A-2 Notes shall be computed on the basis of a 360-day year
consisting of twelve 30-day months for all purposes of the Basic Documents.

         "Class A-3 Final Scheduled Payment Date" shall mean the July 2009
Payment Date.

         "Class A-3 Noteholder" shall mean the Person in whose name a Class
A-3 Note is registered on the Note Register.

         "Class A-3 Notes" shall mean the $393,000,000 aggregate initial
principal amount Class A-3 3.90% Asset Backed Notes issued by the Trust
pursuant to the Indenture, substantially in the form of Exhibit A-3 to the
Indenture.

         "Class A-3 Rate" shall mean 3.90% per annum. Interest with respect to
the Class A-3 Notes shall be computed on the basis of a 360-day year
consisting of twelve 30-day months for all purposes of the Basic Documents.

         "Class A-4 Final Scheduled Payment Date" shall mean the November 2011
Payment Date.

         "Class A-4 Noteholder" shall mean the Person in whose name a Class
A-4 Note is registered on the Note Register.

         "Class A-4 Notes" shall mean the $171,177,000 aggregate initial
principal amount Class A-4 4.13% Asset Backed Notes issued by the Trust
pursuant to the Indenture, substantially in the form of Exhibit A-4 to the
Indenture.

         "Class A-4 Rate" shall mean 4.13% per annum. Interest with respect to
the Class A-4 Notes shall be computed on the basis of a 360-day year
consisting of twelve 30-day months for all purposes of the Basic Documents.

                                 Appendix A-6
<PAGE>

         "Class B Certificateholder" shall mean the Person in whose name a
Class B Certificate is registered in the Certificate Register.

         "Class B Certificateholders' Interest Carryover Shortfall" shall
mean, with respect to any Payment Date, the excess of the Accrued Class B
Certificate Interest for the preceding Payment Date over the amount in respect
of interest that is actually paid to Class B Certificateholders on such
preceding Payment Date, plus thirty (30) days of interest on such excess, to
the extent permitted by law, at the Class B Rate.

         "Class B Certificateholders' Monthly Accrued Interest" shall mean,
with respect to any Payment Date, thirty (30) days of interest (or, in the
case of the first Payment Date, interest accrued from and including the
Closing Date to but excluding such Payment Date) at the Class B Rate on the
Certificate Balance on the immediately preceding Payment Date or the Closing
Date, as the case may be, after giving effect to all distributions allocable
to the reduction of the Certificate Balance made on or prior to such preceding
Payment Date.

         "Class B Certificates" shall mean the $31,861,598 aggregate initial
principal balance Class B 4.56% Asset Backed Certificates evidencing the
beneficial interest of a Class B Certificateholder in the property of the
Trust, substantially in the form of Exhibit A to the Trust Agreement;
provided, however, that the Owner Trust Estate has been pledged to the
Indenture Trustee to secure payment of the Notes and that the rights of the
Class B Certificateholders to receive distributions on the Class B
Certificates are subordinated to the rights of the Noteholders as described in
the Sale and Servicing Agreement, the Indenture and the Trust Agreement.

         "Class B Final Scheduled Payment Date" shall mean the November 2011
Payment Date.

         "Class B Rate" shall mean 4.56% per annum. Interest with respect to
the Class B Certificates shall be computed on the basis of a 360-day year
consisting of twelve 30-day months for all purposes of the Basic Documents.

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

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

         "Closing Date" shall mean March 15, 2005.

         "Code" shall mean the Internal Revenue Code of 1986, as amended, and
Treasury Regulations promulgated thereunder.

         "Collateral" shall have the meaning specified in the Granting Clause
of the Indenture.

         "Collection Account" shall mean the account or accounts established
and maintained as such pursuant to Section 4.1(a) of the Sale and Servicing
Agreement.

                                 Appendix A-7
<PAGE>

         "Collection Period" shall mean, with respect to the first Payment
Date, the period from and including the Cut-off Date to and including March
31, 2005 and, with respect to each subsequent Payment Date, the calendar month
preceding the calendar month in which the Payment Date occurs.

         "Collections" shall mean all amounts collected by the Servicer (from
whatever source) on or with respect to the Receivables.

         "Commission" shall mean the Securities and Exchange Commission.

         "Computer Tape" shall mean the computer tape generated by the Seller
which provides information relating to the Receivables and which was used by
the Seller in selecting the Receivables conveyed to the Trust hereunder.

         "Controlling Person" shall mean a Person, other than a Benefit Plan
Investor, that has discretionary authority or control with respect to the
assets of the Trust or who provides investment advice for a direct or indirect
fee with respect to those assets, or any affiliate of such a Person.

         "Corporate Trust Office" shall mean, (i) with respect to the Owner
Trustee, the principal corporate trust office of the Owner Trustee located at
300 Delaware Avenue, Wilmington, Delaware 19801 or at such other address as
the Owner Trustee may designate from time to time by notice to the
Certificateholders and the Depositor, or the principal corporate trust office
of any successor Owner Trustee (the address of which the successor Owner
Trustee will notify the Certificateholders and the Depositor); and (ii) with
respect to the Indenture Trustee, the principal corporate trust office of the
Indenture Trustee located at 4 New York Plaza, 6th Floor, New York, New York
10004, Attention: Institutional Trust Services/Global Debt--USAA 2005-1 or at
such other address as the Indenture Trustee may designate from time to time by
notice to the Noteholders and the Issuer, or the principal corporate trust
office of any successor Indenture Trustee (the address of which the successor
Indenture Trustee will notify the Noteholders and the Issuer).

         "Covered Plan" shall mean any "employee benefit plan" within the
meaning of Section 3(3) of ERISA, whether or not subject to Title I of ERISA,
including any U.S. governmental or non-U.S. pension plan, or any "plan"
subject to Section 4975 of the Code.

         "Cut-off Date" shall mean March 1, 2005.

         "Default" shall mean any occurrence that is, or with notice or the
lapse of time or both would become, an Event of Default.

         "Defaulted Receivable" shall mean a Receivable (i) that the Servicer
determines is unlikely to be paid in full or (ii) with respect to which at
least 5% of a Scheduled Payment is 120 or more days delinquent as of the end
of a calendar month.

         "Definitive Certificates" shall have the meaning specified in Section
3.13 of the Trust Agreement.

                                 Appendix A-8
<PAGE>

         "Definitive Notes" shall have the meaning specified in Section 2.11
of the Indenture.

         "Depositor" shall mean USAA Acceptance, LLC, a Delaware limited
liability company.

         "Determination Date" shall mean, with respect to any Collection
Period, the second Business Day immediately preceding the Payment Date
following such Collection Period.

         "Eligible Deposit Account" shall mean either (i) a segregated account
with an Eligible Institution or (ii) a segregated trust account with the
corporate trust department of a depository institution organized under the
laws of the U.S. or any one of the states thereof or the District of Columbia
(or any domestic branch of a foreign bank), having corporate trust powers and
acting as trustee for funds deposited in such account, so long as any of the
securities of such depository institution have a credit rating from each
Rating Agency in one of its generic rating categories which signifies
investment grade.

         "Eligible Institution" shall mean either (i) the corporate trust
department of the Indenture Trustee or the Owner Trustee, as applicable; or
(ii) a depository institution organized under the laws of the U.S. or any one
of the states thereof or the District of Columbia (or any domestic branch of a
foreign bank), (1) which has either (A) a long-term unsecured debt rating of
at least "AA-" by Standard & Poor's and "Baa3" by Moody's or (B) a short-term
unsecured debt rating or certificate of deposit rating of "A-1+" by Standard &
Poor' and "Prime-1" by Moody's and (2) whose deposits are insured by the FDIC.

         "ERISA" shall mean the Employee Retirement Income Security Act of
1974, as amended.

         "Event of Default" shall have the meaning specified in Section 5.1 of
the Indenture.

         "Event of Servicing Termination" shall mean an event specified in
Section 7.1 of the Sale and Servicing Agreement.

         "Exchange Act" shall mean the Securities Exchange Act of 1934, as
amended.

         "Executive Officer" shall mean, with respect to any corporation or
depository institution, the Chief Executive Officer, Chief Operating Officer,
Chief Financial Officer, President, Executive Vice President, any Vice
President, the Secretary or the Treasurer of such corporation and, with
respect to any partnership, any general partner thereof.

         "FDIC" shall mean the Federal Deposit Insurance Corporation.

         "Final Scheduled Payment Date" shall mean, with respect to (i) the
Class A-1 Notes, the Class A-1 Final Scheduled Payment Date, (ii) the Class
A-2 Notes, the Class A-2 Final Scheduled Payment Date, (iii) the Class A-3
Notes, the Class A-3 Final Scheduled Payment Date, (iv) the Class A-4 Notes,
the Class A-4 Final Scheduled Payment Date, and (v) the Class B Certificates,
the Class B Final Scheduled Payment Date.

         "Financed Vehicle" shall mean a new or used automobile or light-duty
truck, together with all accessions thereto, securing an Obligor's
indebtedness under the respective Receivable.

                                 Appendix A-9
<PAGE>

         "Grant" shall mean to mortgage, pledge, bargain, sell, warrant,
alienate, remise, release, convey, assign, transfer, create, and to grant a
lien upon and a security interest in and right of set-off against, and to
deposit, set over and confirm pursuant to the Indenture. A Grant of the
Collateral or of any other agreement or instrument shall include all rights,
powers and options (but none of the obligations) of the granting party
thereunder, including the immediate and continuing right to claim for,
collect, receive and give receipt for principal and interest payments in
respect of the Collateral and all other monies payable thereunder, to give and
receive notices and other communications, to make waivers or other agreements,
to exercise all rights and options, to bring Proceedings in the name of the
granting party or otherwise, and generally to do and receive anything that the
granting party is or may be entitled to do or receive thereunder or with
respect thereto.

         "Indemnified Parties" shall have the meaning assigned to such term in
Section 7.2 of the Trust Agreement.

         "Indenture" shall mean the Indenture, dated as of March 15, 2005, by
and between the Trust and the Indenture Trustee.

         "Indenture Trust Estate" shall mean all money, instruments, rights
and other property that are subject or intended to be subject to the lien and
security interest of Indenture for the benefit of the Noteholders (including,
without limitation, all property and interests Granted to the Indenture
Trustee), including all proceeds thereof.

         "Indenture Trustee" shall mean JPMorgan Chase Bank, National
Association, a banking association organized under the laws of the United
States, not in its individual capacity but solely as Indenture Trustee under
the Indenture, or any successor Indenture Trustee under the Indenture.

         "Independent" shall mean, when used with respect to any specified
Person, that such Person (a) is in fact independent of the Issuer, any other
obligor on the Notes, the Seller and any Affiliate of any of the foregoing
Persons, (b) does not have any direct financial interest or any material
indirect financial interest in the Issuer, any such other obligor, the Seller
or any Affiliate of any of the foregoing Persons and (c) is not connected with
the Issuer, any such other obligor, the Seller or any Affiliate of any of the
foregoing Persons as an officer, employee, promoter, underwriter, trustee,
partner, director or person performing similar functions.

         "Independent Certificate" shall mean a certificate or opinion to be
delivered to the Indenture Trustee under the circumstances described in, and
otherwise complying with, the applicable requirements of Section 11.1 of the
Indenture, made by an Independent appraiser, firm of certified public
accountants or other expert appointed by an Issuer Order and approved by the
Indenture Trustee in the exercise of reasonable care, and such opinion or
certificate shall state that the signer has read the definition of
"Independent" in the Indenture and that the signer is Independent within the
meaning thereof.

         "Initial Certificate Balance" shall mean $31,861,598.

         "Initial Pool Balance" shall mean $1,062,038,598.38.

                                Appendix A-10
<PAGE>

         "Insolvency Event" shall mean, with respect to any Person, (i) the
making of a general assignment for the benefit of creditors, (ii) the filing
of a voluntary petition in bankruptcy, (iii) being adjudged a bankrupt or
insolvent, or having had entered against such Person an order for relief in
any bankruptcy or insolvency proceeding, (iv) the filing by such Person of a
petition or answer seeking reorganization, arrangement, composition,
readjustment, liquidation, dissolution or similar relief under any statute,
law or regulation, (v) the filing by such Person of an answer or other
pleading admitting or failing to contest the material allegations of a
petition filed against such Person in any proceeding specified in (vii) below,
(vi) seeking, consent to or acquiescing in the appointment of a trustee,
receiver or liquidator of such Person or of all or any substantial part of the
assets of such Person or (vii) the failure to obtain dismissal within 60 days
of the commencement of any proceeding against such Person seeking
reorganization, arrangement, composition, readjustment, liquidation,
dissolution or similar relief under any statute, law or regulation, or the
entry of any order appointing a trustee, liquidator or receiver of such Person
or of such Person's assets or any substantial portion thereof.

         "Interest Period" shall mean, with respect to any Payment Date (i)
with respect to the Class A-1 Notes, from and including the Closing Date (in
the case of the first Payment Date) or from and including the most recent
Payment Date on which interest has been paid to but excluding the following
Payment Date and (ii) with respect to each Class of Notes (other than the
Class A-1 Notes) and the Certificates, from and including the Closing Date (in
the case of the first Payment Date) or from and including the 15th day of the
calendar month preceding each Payment Date to but excluding the 15th day of
the calendar month of such Payment Date.

         "IRS" shall mean the Internal Revenue Service.

         "Issuer" shall mean the Trust unless a successor replaces it and,
thereafter, shall mean the successor.

         "Issuer Order" and "Issuer Request" shall mean a written order or
request signed in the name of the Issuer by any one of its Authorized Officers
and delivered to the Indenture Trustee.

         "Lien" shall mean a security interest, lien, charge, pledge, equity,
or encumbrance of any kind other than, in respect of a Receivable, tax liens,
mechanics' liens, and any liens which attach to the respective Receivable by
operation of law.

         "Liquidation Proceeds" shall mean with respect to any Receivable (a)
insurance proceeds received by the Servicer and (b) monies collected by the
Servicer on a Defaulted Receivable from whatever source, including but not
limited to proceeds of Financed Vehicles after repossession, net of any
payments required by law to be remitted to the Obligor.

         "Monthly Remittance Condition" shall mean either (a) the Servicer
obtains a short-term certificate of deposit rating of the Servicer from
Standard & Poor's and Moody's of "A-1+" and "Prime-1," respectively, or (b)
the Servicer provides the Indenture Trustee with a letter from each Rating
Agency to the effect that the current ratings assigned to the Securities by
such Rating Agency will not be adversely affected by the remittance of
Collections on a monthly, rather than a daily, basis.

         "Moody's" shall mean Moody's Investors Service, Inc.

                                Appendix A-11
<PAGE>

         "Note Depository Agreement" shall mean collectively (i) the Letter of
Representations, dated as of March 15, 2005 by and among the Issuer, JPMorgan
Chase Bank, National Association, as agent and The Depository Trust Company
regarding the Notes and (ii) the Letter of Representations, dated as of March
15, 2005 by and among the Issuer, Wachovia Bank of Delaware, National
Association, as agent and The Depository Trust Company regarding the
Certificates.

         "Note Interest Rate" shall mean the Class A-1 Rate, the Class A-2
Rate, the Class A-3 Rate or the Class A-4 Rate, as applicable.

         "Note Owner" shall mean, with respect to any Book-Entry Note, the
Person who is the beneficial owner of such Book-Entry Note, as reflected on
the books of the Clearing Agency or on the books of a Person maintaining an
account with such Clearing Agency (directly as a Clearing Agency Participant
or as an indirect participant, in each case in accordance with the rules of
such Clearing Agency).

         "Note Paying Agent" shall mean the Indenture Trustee or any other
Person that meets the eligibility standards for the Indenture Trustee
specified in Section 6.11 of the Indenture and is authorized by the Issuer to
make payments to and distributions from the Collection Account (including the
Principal Distribution Account), including payment of principal of or interest
on the Notes on behalf of the Issuer.

         "Note Pool Factor" shall mean, with respect to each Class of Notes as
of the close of business on the last day of a Collection Period, a seven-digit
decimal figure calculated by the Servicer and equal to the outstanding
principal balance of such Class of Notes (after giving effect to any
reductions thereof to be made on the immediately following Payment Date)
divided by the original outstanding principal balance of such Class of Notes.
The Note Pool Factor will be 1.0000000 as of the Closing Date; thereafter, the
Note Pool Factor will decline to reflect reductions in the outstanding
principal amount of such Class of Notes.

         "Note Register" and "Note Registrar" shall have the respective
meanings specified in Section 2.5 of the Indenture.

         "Noteholder" or "holder of a Note" shall mean the Person in whose
name a Note is registered on the Note Register.

         "Notes" shall mean the Class A-1 Notes, the Class A-2 Notes, the
Class A-3 Notes and the Class A-4 Notes, collectively.

         "Obligor" on a Receivable shall mean the purchaser or co-purchasers
of the Financed Vehicle or any other Person who owes payments under the
Receivable.

         "Officer's Certificate" shall mean (i) with respect to the Trust, a
certificate signed by any Authorized Officer of the Trust and (ii) with
respect to the Depositor, the Seller or the Servicer, a certificate signed by
the chairman of the board, the president, any executive or senior vice
president, any vice president, the treasurer or the controller of the
Depositor or the Servicer, as applicable.

                                Appendix A-12
<PAGE>

         "Opinion of Counsel" shall mean a written opinion of counsel which
counsel shall be acceptable to the Indenture Trustee, the Owner Trustee or the
Rating Agencies, as applicable.

         "Optional Purchase Percentage" shall mean 10%.

         "Outstanding" shall mean with respect to the Securities, as of the
date of determination, all Securities theretofore authenticated and delivered
under the Indenture or the Trust Agreement, as applicable, except:

                           (a) Securities theretofore (i) cancelled by the
                  Note Registrar or the Certificate Registrar, as applicable,
                  or (ii) delivered to the Note Registrar or the Certificate
                  Registrar, as applicable, for cancellation;

                           (b) Securities or portions thereof the payment for
                  which money in the necessary amount has been theretofore
                  deposited with (i)in the case of the Notes, the Indenture
                  Trustee or any Note Paying Agent in trust for the
                  Noteholders of such Notes (provided, however, that if such
                  Notes are to be prepaid, notice of such prepayment has been
                  duly given pursuant to the Indenture or provision for such
                  notice has been made, satisfactory to the Indenture Trustee)
                  or (ii) in the case of the Certificates, the Owner Trustee
                  or any Certificate Paying Agent in trust for the
                  Certificateholders of such Certificates (provided, however,
                  that if such Certificates are to be prepaid, notice of such
                  prepayment has been duly given pursuant to the Trust
                  Agreement or provision for such notice has been made,
                  satisfactory to the Owner Trustee); and

                           (c) Securities in exchange for or in lieu of which
                  other Securities have been authenticated and delivered
                  pursuant to the Indenture or the Trust Agreement, as
                  applicable, unless proof satisfactory to the Indenture
                  Trustee or the Owner Trustee, as applicable, is presented
                  that any such Securities are held by a protected purchaser;

provided, that in determining whether the holders of Notes or Certificates
evidencing the requisite principal amount of the Notes Outstanding or
Certificates Outstanding have given any request, demand, authorization,
direction, notice, consent, or waiver under any Basic Document, Securities
owned by the Issuer, any other obligor upon the Securities, the Depositor, the
Seller, the Servicer or any Affiliate of any of the foregoing Persons shall be
disregarded and deemed not to be Outstanding, except that, in determining
whether the Indenture Trustee or Owner Trustee, as applicable, shall be
protected in relying on any such request, demand, authorization, direction,
notice, consent, or waiver, only (i) Notes that a Responsible Officer of the
Indenture Trustee knows to be so owned and (ii) Certificates that a
Responsible Officer of the Owner Trustee knows to be so owned, shall be so
disregarded; provided, however, if the Issuer, any other obligor upon the
Securities, the Depositor, the Seller, the Servicer or any Affiliate of any of
the foregoing Persons owns an entire Class of Securities, such Securities
shall be deemed to be Outstanding. Notes owned by the Issuer, any other
obligor upon the Notes, the Depositor, the Seller, the Servicer or any
Affiliate of any of the foregoing Persons that have been pledged in good faith
may be regarded as Outstanding if the pledgee establishes to the satisfaction
of the Indenture Trustee the pledgee's right so to act with respect to such
Notes and that the pledgee is

                                Appendix A-13
<PAGE>

not the Issuer, any other obligor upon the Notes, the Depositor, the Seller,
the Servicer or any Affiliate of any of the foregoing Persons. Certificates
owned by the Issuer, any other obligor upon the Certificates, the Seller, the
Servicer or any Affiliate of any of the foregoing Persons that have been
pledged in good faith may be regarded as Outstanding if the pledgee
establishes to the satisfaction of the Owner Trustee the pledgee's right so to
act with respect to such Certificates and that the pledgee is not the Issuer,
any other obligor upon the Certificates, the Depositor, the Seller, the
Servicer or any Affiliate of any of the foregoing Persons.

         "Outstanding Advances" on the Receivables shall mean the sum, as of
the close of business on the last day of a Collection Period, of all Advances
as reduced as provided in Section 4.4(a) of the Sale and Servicing Agreement.

         "Owner Trustee" shall mean Wachovia Bank of Delaware, National
Association, a national banking association, not in its individual capacity
but solely as Owner Trustee under the Trust Agreement, or any successor Owner
Trustee under the Trust Agreement.

         "Owner Trust Estate" shall mean all right, title and interest of the
Trust in, to and under the property and rights assigned to the Trust pursuant
to Article II of the Sale and Servicing Agreement.

         "Payment Date" shall mean the fifteenth (15th) day of each calendar
month or, if such day is not a Business Day, the next succeeding Business Day.

         "Permitted Investments" shall mean, on any date of determination,
book-entry securities, negotiable instruments or securities represented by
instruments in bearer or registered form with maturities not exceeding the
Business Day preceding the next Payment Date which evidence:

                           (a) direct non-callable obligations of, and
                  obligations fully guaranteed as to timely payment by, the
                  United States of America;

                           (b) demand deposits, time deposits or certificates
                  of deposit of any depository institution or trust company
                  incorporated under the laws of the United States of America
                  or any state thereof (or any domestic branch of a foreign
                  bank) and subject to supervision and examination by federal
                  or State banking or depository institution authorities;
                  provided, however, that at the time of the investment or
                  contractual commitment to invest therein, the commercial
                  paper or other short-term unsecured debt obligations (other
                  than such obligations the rating of which is based on the
                  credit of a Person other than such depository institution or
                  trust company) thereof shall have a credit rating from each
                  of the Rating Agencies in the highest investment category
                  granted thereby;

                           (c) commercial paper having, at the time of the
                  investment or contractual commitment to invest therein, a
                  rating from each of the Rating Agencies in the highest
                  investment category granted thereby;

                           (d) investments in money market funds having a
                  rating from each of the Rating Agencies in the highest
                  investment category granted thereby (including

                                Appendix A-14
<PAGE>

                  funds for which the Indenture Trustee or the Owner Trustee
                  or any of their respective Affiliates is investment
                  manager or advisor);

                           (e) bankers' acceptances issued by any depository
                  institution or trust company referred to in clause (b)
                  above;

                           (f) repurchase obligations with respect to any
                  security that is a direct non-callable obligation of, or
                  fully guaranteed by, the United States of America or any
                  agency or instrumentality thereof the obligations of which
                  are backed by the full faith and credit of the United States
                  of America, in either case entered into with a depository
                  institution or trust company (acting as principal) described
                  in clause (b); and

                           (g) any other investment with respect to which the
                  Issuer or the Servicer has received written notification
                  from the Rating Agencies that the acquisition of such
                  investment as a Permitted Investment will not result in a
                  withdrawal or downgrading of the ratings on the Notes or the
                  Certificates.

         "Person" shall mean any individual, corporation, limited liability
company, estate, partnership, joint venture, association, joint stock company,
trust, unincorporated organization, or government or any agency or political
subdivision thereof.

         "Plan" means an employee benefit plan (as defined in Section 3(3) of
ERISA) that is subject to Title I of ERISA, a plan (as defined in Section
4975(e)(1) of the Code) and any entity whose underlying assets include plan
assets by reason of a plan's investment in the entity or otherwise.

         "Pool Balance" shall mean on any date of determination, the aggregate
outstanding Principal Balance of the Receivables (exclusive of Purchased
Receivables and Defaulted Receivables) as of such date of determination.

         "Pool Factor" as of the last day of a Collection Period shall mean a
seven-digit decimal figure equal to the Pool Balance at that time divided by
the Initial Pool Balance.

         "Predecessor Note" shall mean, with respect to any particular Note,
every previous Note evidencing all or a portion of the same debt as that
evidenced by such particular Note and, for purposes of this definition, any
Note authenticated and delivered under Section 2.6 of the Indenture in lieu of
a mutilated, lost, destroyed or stolen Note shall be deemed to evidence the
same debt as the mutilated, lost, destroyed or stolen Note.

         "Prepayment Date" shall mean (i) with respect to a prepayment of the
Certificates pursuant to Section 8.2(a) of the Trust Agreement or a
distribution to Certificateholders pursuant to Section 8.1(c) of the Trust
Agreement, the Payment Date specified by the Owner Trustee pursuant to said
Section 8.2(a) or 8.1(c), as applicable, and (ii) with respect to a prepayment
of the Notes pursuant to Section 10.1(a) of the Indenture, the Payment Date
specified by the Servicer pursuant to Section 10.1(a) or (b) of the Indenture,
as applicable.

                                Appendix A-15
<PAGE>

         "Prepayment Price" shall mean (i) in the case of the Certificates, an
amount equal to the Certificate Balance plus accrued and unpaid interest
thereon at the applicable Class B Rate plus interest on any overdue interest
at the applicable Class B Rate (to the extent lawful) to but excluding the
Prepayment Date and (ii) in the case of a Class of Notes to be prepaid, an
amount equal to the unpaid principal amount of such Class of Notes plus
accrued and unpaid interest thereon at the applicable Note Interest Rate plus
interest on any overdue interest at the applicable Note Interest Rate (to the
extent lawful) to but excluding the Prepayment Date.

         "Priority Note Principal Payment" shall mean, for each Payment Date,
a payment of principal equal to the excess, if any, of the aggregate principal
amount of the Class A Notes (before giving effect to any payments on that
Payment Date) over the Pool Balance at the end of the related Collection
Period.

         "Principal Balance" of a Receivable, as of any date of determination,
shall mean the Amount Financed minus that portion of all payments actually
received on or prior to such date allocable to principal.

         "Principal Distribution Account" shall mean the administrative
sub-account of the Collection Account established and maintained as such
pursuant to Section 4.1(b) of the Sale and Servicing Agreement.

         "Proceeding" shall mean any suit in equity, action at law or other
judicial or administrative proceeding.

         "Prospectus" shall have the meaning specified in the Underwriting
Agreement.

         "Prospectus Supplement" shall have the meaning specified in the
Underwriting Agreement.

         "Purchase Amount" with respect to a Purchased Receivable shall mean
the sum, as of the last day of the related Collection Period, of the Principal
Balance thereof plus the accrued interest thereon at the weighted average of
the Note Interest Rates and the Class B Rate through the end of the related
Collection Period.

         "Purchased Receivable" shall mean a Receivable purchased as of the
close of business on the last day of the respective Collection Period by the
Servicer pursuant to Section 3.7 of the Sale and Servicing Agreement, by the
Seller pursuant to Section 2.3 of the Sale and Servicing Agreement or by the
Servicer pursuant to Section 8.1 of the Sale and Servicing Agreement.

         "Rating Agency" shall mean each of the nationally recognized
statistical rating organizations designated by the Depositor to provide a
rating on the Notes or the Certificates which is then rating such Notes or
Certificates. If no such organization or successor is any longer in existence,
"Rating Agency" shall be a nationally recognized statistical rating
organization or other comparable Person designated by the Depositor, notice of
which designation shall be given to the Indenture Trustee, the Owner Trustee
and the Servicer.

         "Rating Agency Condition" shall mean, with respect to any action,
that each of the Rating Agencies shall have notified the Servicer, the
Depositor, the Owner Trustee and the

                                Appendix A-16
<PAGE>

Indenture Trustee in writing that such action will not result in a reduction
or withdrawal of the then current ratings of the Notes or the Certificates.

         "Receivable" shall mean a motor vehicle installment loan contract
listed on Schedule A to the Receivables Purchase Agreement and all proceeds
thereof and payments thereunder, which Receivable shall not have been released
by the Indenture Trustee and the Owner Trustee from the Trust.

         "Receivable Files" shall mean the documents specified in Section 2.4
of the Sale and Servicing Agreement.

         "Receivables Purchase Agreement" shall mean the Receivables Purchase
Agreement, dated as of March 1, 2005, by and between the Bank, as seller, and
the Depositor, as purchaser.

         "Record Date" shall mean, with respect to any Payment Date or
Prepayment Date and any Book-Entry Security, the close of business on the day
prior to such Payment Date or Prepayment Date or, with respect to any
Definitive Note or Definitive Certificate, the last day of the month preceding
the month in which such Payment Date or Prepayment Date occurs.

         "Recoveries" shall mean, with respect to any Collection Period, all
amounts received by the Servicer with respect to any Defaulted Receivable
during any Collection Period following the Collection Period in which such
Receivable became a Defaulted Receivable, net of any fees, costs and expenses
incurred by the Servicer in connection with the collection of such Receivable
and any payments required by law to be remitted to the Obligor.

         "Registered Noteholder" shall mean the Person in whose name a Note is
registered on the Note Register on the applicable Record Date.

         "Registration Statement" shall mean Registration Statement No.
333-122759 filed by the Depositor with the Securities and Exchange Commission
in the form in which it became effective on February 23, 2005.

         "Regular Principal Distribution Amount" shall mean, with respect to
any Payment Date, an amount equal to the sum of (i) the Collections on the
Receivables received during the related Collection Period and allocable to
principal and (ii) the aggregate Principal Balance (net of Liquidation
Proceeds received during the related Collection Period applied to principal)
of all Receivables that became designated as Defaulted Receivables in such
Collection Period; provided, however, that the Regular Principal Distribution
Amount shall not exceed the sum of the aggregate outstanding principal amount
of all of the Notes and the Certificate Balance on such Payment Date.

         "Related Agreements" shall have the meaning specified in the recitals
to the Administration Agreement.

         "Representatives" shall mean Banc of America Securities LLC and
Citigroup Global Markets Inc., as representatives of the several Underwriters.

                                Appendix A-17
<PAGE>

         "Repurchase Event" shall have the meaning specified in Section 7.02
of the Receivables Purchase Agreement.

         "Required Rating" shall mean a rating on (i) short-term unsecured
debt obligations of "Prime-1" by Moody's and (ii) short-term unsecured debt
obligations of "A-1+" by Standard & Poor's; and any requirement that
short-term unsecured debt obligations have the "Required Rating" shall mean
that such short-term unsecured debt obligations have the foregoing required
ratings from each of such Rating Agencies.

         "Reserve Account" shall mean the account established and maintained
as such pursuant to Section 4.7(a) of the Sale and Servicing Agreement.

         "Reserve Account Property" shall have the meaning specified in
Section 4.7(a) of the Sale and Servicing Agreement.

         "Reserve Account Excess Amount" shall mean, with respect to any
Payment Date, an amount equal to the excess, if any, of (i) the amount of cash
or other immediately available funds in the Reserve Account on such Payment
Date (prior to giving effect to any withdrawals therefrom relating to such
Payment Date) over (ii) the Specified Reserve Balance with respect to such
Payment Date.

         "Reserve Initial Deposit" shall mean $9,027,328.09.

         "Sale and Servicing Agreement" shall mean the Sale and Servicing
Agreement, dated as of March 1, 2005, by and among the Trust, as issuer, the
Depositor, and the Bank, as seller and servicer.

         "Schedule of Receivables" shall mean the list of Receivables attached
as Schedule A to the Receivables Purchase Agreement, the Sale and Servicing
Agreement and the Indenture (which Schedules may be in the form of microfiche,
disk or other means acceptable to the Indenture Trustee).

         "Scheduled Payment" shall mean, for any Collection Period for any
Receivable, the amount indicated in such Receivable as required to be paid by
the Obligor in such Collection Period (without giving effect to deferments of
payments pursuant to Section 3.2 of the Sale and Servicing Agreement or any
rescheduling in any insolvency or similar proceedings).

         "Secretary of State" shall mean the Secretary of State of the State
of Delaware.

         "Securities" shall mean the Notes and the Certificates, collectively.

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

         "Securityholders" shall mean the Noteholders and the
Certificateholders, collectively.

         "Seller" shall mean the Bank as the seller of the Receivables under
the Receivables Purchase Agreement and each successor to the Bank.

                                Appendix A-18
<PAGE>

         "Servicer" shall mean the Bank as the servicer of the Receivables
under the Sale and Servicing Agreement, and each successor to the Bank (in the
same capacity) pursuant to Section 6.3 of the Sale and Servicing Agreement.

         "Servicer's Certificate" shall mean a certificate completed and
executed by the Servicer by the chairman of the board, the president, any
executive vice president, any vice president, the treasurer, any assistant
treasurer, the controller, or any assistant controller of the Servicer
pursuant to Section 3.9 of the Sale and Servicing Agreement.

         "Servicing Fee" shall mean, with respect to a Collection Period, the
fee payable to the Servicer for services rendered during such Collection
Period, which shall be equal to one-twelfth of the Servicing Fee Rate
multiplied by the Pool Balance as of the first day of the Collection Period.

         "Servicing Fee Rate" shall mean 0.50% per annum.

         "Similar Laws" shall mean federal, state or local laws that impose
requirements similar to ERISA or Section 4975 of the Code.

         "Simple Interest Method" shall mean the method of allocating a fixed
level payment to principal and interest, pursuant to which the portion of such
payment that is allocated to interest is equal to the amount accrued from the
date of the preceding payment to the date of the current payment.

         "Specified Reserve Balance" shall mean for a Payment Date the greater
of (a) 1.25% of the Pool Balance as of the last day of the related Collection
Period and (b) 0.50% of the Pool Balance as of the Cut-off Date, but in any
event shall not be greater than the sum of the aggregate principal balance of
the Outstanding Notes and the principal balance of the Certificates as of the
current Payment Date. The Specified Reserve Balance may be reduced to a lesser
amount as determined by the Depositor, if each of Moody's and Standard &
Poor's shall have confirmed in writing to the Indenture Trustee that such
action will not result in a withdrawal or reduction in any of its ratings of
the Securities.

         "Standard & Poor's" shall mean Standard & Poor's Ratings Services, a
division of The McGraw-Hill Companies, Inc.

         "State" shall mean any state or commonwealth of the United States of
America, or the District of Columbia.

         "Statutory Trust Statute" shall mean Chapter 38 of Title 12 of the
Delaware Code, 12 Delaware Code ss. 3801 et seq., as amended.

         "Successor Servicer" shall mean an institution appointed as successor
Servicer pursuant to Section 7.2 of the Sale and Servicing Agreement.

         "Supplemental Servicing Fee" shall mean the fee payable to the
Servicer for certain services rendered during the respective Collection
Period, determined pursuant to and defined in Section 3.8 of the Sale and
Servicing Agreement.

                                Appendix A-19
<PAGE>

         "Total Required Payment" shall mean, with respect to any Payment
Date, the sum of the Servicing Fee and all unpaid Servicing Fees from prior
Collection Periods, the Accrued Class A Note Interest, the Accrued Class B
Certificate Interest and the Regular Principal Distribution Amount; provided,
however, that on any Final Scheduled Payment Date the amount required to be
paid pursuant to Section 4.6(c)(vi) of the Sale and Servicing Agreement shall
be included in the Total Required Payment; provided, further, that following
the occurrence and during the continuation of an Event of Default, on any
Payment Date until the Payment Date on which the outstanding principal amount
of all the Securities has been paid in full, the Total Required Payment shall
mean the sum of the fees, expenses and indemnification of the Indenture
Trustee and the Owner Trustee, the Servicing Fee and all unpaid Servicing Fees
from prior Collection Periods, the Accrued Class A Note Interest, the Accrued
Class B Certificate Interest and the amount necessary to reduce the
outstanding principal amount of all the Securities to zero.

         "Transfer Date" shall mean the Closing Date.

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

         "Trust" shall mean USAA Auto Owner Trust 2005-1, a Delaware statutory
trust governed by the Trust Agreement.

         "Trust Accounts" shall have the meaning specified in Section 4.7(a)
of the Sale and Servicing Agreement.

         "Trust Agreement" shall mean the Amended and Restated Trust Agreement
of the Trust dated as of March 15, 2005, by and between the Depositor and the
Owner Trustee, as amended and/or restated from time to time.

         "Trust Indenture Act" or "TIA" shall mean the Trust Indenture Act of
1939, as amended, unless otherwise specifically provided.

         "Trust Property" shall mean, collectively, (i) the Receivables; (ii)
monies received thereunder on or after the Cut-off Date; (iii) the security
interests in the Financed Vehicles granted by Obligors pursuant to the
Receivables and any other interest of the Issuer in the Financed Vehicles;
(iv) rights to receive proceeds with respect to the Receivables from claims on
any theft, physical damage, credit life, credit disability, or other insurance
policies covering Financed Vehicles or Obligors; (v) all of the Seller's
rights to the Receivable Files; (vi) the Trust Accounts and all amounts,
securities, investments, investment property and other property deposited in
or credited to any of the foregoing, all security entitlements relating to the
foregoing and all proceeds thereof; (vii) the Receivables Purchase Agreement;
(viii) payments and proceeds with respect to the Receivables held by the
Servicer; (ix) all property (including the right to receive Liquidation
Proceeds) securing a Receivable (other than a Receivable repurchased by the
Servicer or purchased by the Seller); (x) rebates of premiums and other
amounts relating to insurance policies and other items financed under the
Receivables in effect as of the Cut-off Date; and (xi) all present and future
claims, demands, causes of action and choses

                                Appendix A-20
<PAGE>

in action in respect of any or all of the foregoing and all payments on or
under and all proceeds of every kind and nature whatsoever in respect of any
or all of the foregoing, including all proceeds of the conversion thereof,
voluntary or involuntary, into cash or other liquid property, all cash
proceeds, accounts, accounts receivable, notes, drafts, acceptances, chattel
paper, checks, deposit accounts, insurance proceeds, condemnation awards,
rights to payment of any and every kind and other forms of obligations and
receivables, instruments and other property which at any time constitute all
or part of or are included in the proceeds of any of the foregoing.

         "Trustee Officer" shall mean, with respect to the Indenture Trustee,
any officer within the Corporate Trust Office of the Indenture Trustee and
also, with respect to a particular matter, any other officer to whom such
matter is referred because of such officer's knowledge of and familiarity with
the particular subject, in each case having direct responsibility for the
administration of the Indenture and the other Basic Documents on behalf of the
Indenture Trustee and, with respect to the Owner Trustee, any officer within
the Corporate Trust Office of the Owner Trustee with direct responsibility for
the administration of the Trust Agreement and the other Basic Documents on
behalf of the Owner Trustee.

         "UCC" shall mean the Uniform Commercial Code as in effect in any
relevant jurisdiction.

         "Underwriters" shall mean the underwriters named in Schedule I to the
Underwriting Agreement.

         "Underwriting Agreement" shall mean the Underwriting Agreement, dated
March 7, 2005 among the Seller, the Depositor and the Representatives.

         "Underwritten Securities" shall mean the Notes.

                                Appendix A-21

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00081-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00081-of-00352.parquet"}]]