Document:

<PAGE>

                                                                     Exhibit 4.1

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

                      CAPITAL ONE AUTO FINANCE TRUST 2003-A

                      AMENDED AND RESTATED TRUST AGREEMENT

                                     between

                        CAPITAL ONE AUTO RECEIVABLES, LLC

                                       and

                            WILMINGTON TRUST COMPANY
                              as the Owner Trustee

                            Dated as of June 3, 2003

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

                                                          2003-A Trust Agreement

<PAGE>

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                            Page
<S>                                                                         <C>
ARTICLE I     DEFINITIONS......................................................1

     SECTION 1.1.    Capitalized Terms.........................................1

     SECTION 1.2.    Other Interpretive Provisions.............................1

ARTICLE II    ORGANIZATION.....................................................2

     SECTION 2.1.    Name......................................................2

     SECTION 2.2.    Office....................................................2

     SECTION 2.3.    Purposes and Powers.......................................2

     SECTION 2.4.    Appointment of the Owner Trustee..........................3

     SECTION 2.5.    Initial Capital Contribution of Trust Estate..............3

     SECTION 2.6.    Declaration of Trust......................................3

     SECTION 2.7.    Organizational Expenses; Liabilities of the Holders.......4

     SECTION 2.8.    Title to the Trust Property...............................4

     SECTION 2.9.    Situs of the Trust........................................4

     SECTION 2.10.   Representations and Warranties of the Depositor...........4

     SECTION 2.11.   Federal Income Tax Allocations............................5

ARTICLE III   RESIDUAL INTERESTS AND TRANSFER OF RESIDUAL INTERESTS............6

     SECTION 3.1.    Ownership.................................................6

     SECTION 3.2.    The Certificates..........................................6

     SECTION 3.3.    Authentication of Certificates............................6

     SECTION 3.4.    Registration of Transfer and Exchange of
                     Certificates .............................................6

     SECTION 3.5.    Mutilated, Destroyed, Lost or Stolen Certificates.........7

     SECTION 3.6.    Persons Deemed Certificateholders.........................8

     SECTION 3.7.    Access to List of Certificateholders' Names
                     and Addresses ............................................8

     SECTION 3.8.    Maintenance of Office or Agency...........................8

     SECTION 3.9.    Appointment of Paying Agent...............................9

     SECTION 3.10.   Form of the Certificates..................................9

     SECTION 3.11.   Transfer Restrictions.....................................9

     SECTION 3.12.   Legending of Certificates................................11

ARTICLE IV    ACTIONS BY OWNER TRUSTEE........................................13
</TABLE>

                                       -i-

<PAGE>

                                TABLE OF CONTENTS
                                   (continued)

<TABLE>
<CAPTION>
                                                                            Page
<S>                                                                         <C>
     SECTION 4.1.    Prior Notice to Owners with Respect to Certain
                     Matters .................................................13

     SECTION 4.2.    Action by Residual Interestholders with Respect to
                     Certain Matters .........................................13

     SECTION 4.3.    Action with Respect to Bankruptcy........................13

     SECTION 4.4.    Restrictions on Residual Interestholders' Power..........14

     SECTION 4.5.    Residual Interestholder Control..........................14

     SECTION 4.6.    Note Insurer's Rights Regarding Actions, Proceedings
                     or Investigations .......................................15

ARTICLE V     APPLICATION OF TRUST FUNDS; CERTAIN DUTIES......................16

     SECTION 5.1.    Establishment of Residual Interest Distribution
                     Account .................................................16

     SECTION 5.2.    Application of Funds in Residual Interest
                     Distribution Account ....................................17

     SECTION 5.3.    Method of Payment........................................17

     SECTION 5.4.    No Segregation of Monies; No Interest....................18

     SECTION 5.5.    Accounting and Reports to the Noteholders,
                     Certificateholders, the Internal Revenue Service
                     and Others ..............................................18

     SECTION 5.6.    Signature on Returns; Tax Matters Partner................18

ARTICLE VI    AUTHORITY AND DUTIES OF OWNER TRUSTEE...........................18

     SECTION 6.1.    General Authority........................................18

     SECTION 6.2.    General Duties...........................................19

     SECTION 6.3.    Action upon Instruction..................................19

     SECTION 6.4.    No Duties Except as Specified in this Agreement or
                     in Instructions .........................................20

     SECTION 6.5.    No Action Except under Specified Documents or
                     Instructions ............................................20

     SECTION 6.6.    Restrictions.............................................20

ARTICLE VII   CONCERNING OWNER TRUSTEE........................................21

     SECTION 7.1.    Acceptance of Trusts and Duties..........................21

     SECTION 7.2.    Furnishing of Documents..................................22

     SECTION 7.3.    Representations and Warranties...........................22

     SECTION 7.4.    Reliance; Advice of Counsel..............................23

     SECTION 7.5.    Not Acting in Individual Capacity........................23
</TABLE>

                                      -ii-

<PAGE>

                                TABLE OF CONTENTS
                                   (continued)
<TABLE>
<CAPTION>
                                                                            page
<S>                                                                         <C>
     SECTION 7.6.    The Owner Trustee Not Liable for Certificates or
                     Receivables .............................................24

     SECTION 7.7.    The Owner Trustee May Own Certificates and Notes.........24

ARTICLE VIII  COMPENSATION OF OWNER TRUSTEE ..................................24

     SECTION 8.1.    The Owner Trustee's Fees and Expenses....................24

     SECTION 8.2.    Indemnification..........................................25

     SECTION 8.3.    Payments to the Owner Trustee............................25

ARTICLE IX    TERMINATION OF TRUST AGREEMENT..................................25

     SECTION 9.1.    Termination of Trust Agreement...........................25

     SECTION 9.2.    Dissolution of the Trust.................................26

ARTICLE X     SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES..........26

     SECTION 10.1.   Eligibility Requirements for the Owner Trustee...........26

     SECTION 10.2.   Resignation or Removal of the Owner Trustee..............27

     SECTION 10.3.   Successor Owner Trustee..................................28

     SECTION 10.4.   Merger or Consolidation of the Owner Trustee.............28

     SECTION 10.5.   Appointment of Co-Trustee or Separate Trustee............28

ARTICLE XI    MISCELLANEOUS...................................................30

     SECTION 11.1.   Supplements and Amendments...............................30

     SECTION 11.2.   No Legal Title to Owner Trust Estate in Residual
                     Interestholders .........................................31

     SECTION 11.3.   Limitations on Rights of Others..........................31

     SECTION 11.4.   Notices..................................................32

     SECTION 11.5.   Severability.............................................32

     SECTION 11.6.   Separate Counterparts....................................32

     SECTION 11.7.   Successors and Assigns...................................32

     SECTION 11.8.   No Petition..............................................32

     SECTION 11.9.   No Recourse..............................................33

     SECTION 11.10.  Headings.................................................34

     SECTION 11.11.  GOVERNING LAW............................................34

     SECTION 11.12.  Ratification.............................................34
</TABLE>

                                      -iii-

<PAGE>

                                TABLE OF CONTENTS
                                   (continued)
                                                                            Page

                                    EXHIBITS

Exhibit A   Form of Certificate

Exhibit B   Form of Transferor Certificate

Exhibit C   Form of Transferee Certificate

                                      -iv-

<PAGE>

                      AMENDED AND RESTATED TRUST AGREEMENT

     This AMENDED AND RESTATED TRUST AGREEMENT is made as of June 3, 2003 (as
from time to time amended, supplemented or otherwise modified and in effect,
this "Agreement") between CAPITAL ONE AUTO RECEIVABLES, LLC, a Delaware limited
liability company, as the Depositor (the "Depositor"), and WILMINGTON TRUST
COMPANY, a Delaware banking corporation, as the Owner Trustee (the "Owner
Trustee").

                             PRELIMINARY STATEMENTS

     WHEREAS, the Depositor and the Owner Trustee are parties to that certain
Trust Agreement dated as of April 15, 2003 (the "Original Trust Agreement"); and

     WHEREAS, the Depositor and the Owner Trustee desire to amend and restate
the Original Trust Agreement in its entirety on the terms and conditions
provided for in this Agreement.

     NOW, THEREFORE, in consideration of the mutual agreements, provisions and
covenants contained herein, the Original Trust Agreement is amended and restated
to read in its entirety, and the parties hereto agree, as follows:

                                   ARTICLE I

                                   DEFINITIONS

     SECTION 1.1. Capitalized Terms. Capitalized terms are used in this
Agreement as defined in the Indenture between the trust established by this
Agreement and JPMorgan Chase Bank, dated as of June 3, 2003, as the same may be
amended and supplemented from time to time.

     SECTION 1.2. Other Interpretive Provisions. All terms defined in this
Agreement shall have the defined meanings when used in any certificate or other
document delivered pursuant hereto unless otherwise defined therein. For
purposes of this Agreement and all such certificates and other documents, unless
the context otherwise requires: (a) accounting terms not otherwise defined in
this Agreement, and accounting terms partly defined in this Agreement to the
extent not defined, shall have the respective meanings given to them under
generally accepted accounting principles; (b) terms defined in Article 9 of the
UCC as in effect in the State of Delaware and not otherwise defined in this
Agreement are used as defined in that Article; (c) the words "hereof," "herein"
and "hereunder" and words of similar import refer to this Agreement as a whole
and not to any particular provision of this Agreement; (d) references to any
Article, Section, Schedule or Exhibit are references to Articles, Sections,
Schedules and Exhibits in or to this Agreement, and references to any paragraph,
subsection, clause or other subdivision within any Section or definition refer
to such paragraph, subsection, clause or other subdivision of such Section or
definition; (e) the term "including" means "including without limitation"; (f)
references to any law or regulation refer to that law or regulation as amended
from time to time and include any successor law or regulation; (g) references to
any Person include that Person's

                                                          2003-A Trust Agreement

<PAGE>

successors and assigns; and (h) headings are for purposes of reference only and
shall not otherwise affect the meaning or interpretation of any provision
hereof.

                                   ARTICLE II

                                  ORGANIZATION

     SECTION 2.1. Name. The trust created hereby shall be known as "CAPITAL ONE
AUTO FINANCE TRUST 2003-A".

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

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

        (a)  to issue the Notes pursuant to the Indenture and, if so requested
     by the Residual Interestholder, the Certificates pursuant to this
     Agreement, and to sell, transfer and exchange the Notes and the
     Certificates and to pay interest on and principal of the Notes and
     distributions to the Residual Interestholders;

        (b)  to acquire the property and assets set forth in the Contribution
     Agreement from the Depositor pursuant to the terms thereof, to make
     deposits to and withdrawals from the Reserve Fund and to pay the
     organizational, start-up and transactional expenses of the Trust;

        (c)  to assign, grant, transfer, pledge, mortgage and convey the Trust
     Estate pursuant to the Indenture and to hold, manage and distribute to the
     Residual Interestholders pursuant to the terms of the Contribution
     Agreement any portion of the Trust Estate released from the Lien of, and
     remitted to the Trust pursuant to, the Indenture;

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

        (e)  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

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

The Trust and the Owner Trustee on behalf of the Trust is hereby authorized to
engage in the foregoing activities; provided, however, that neither the Trust
nor officers of the Owner Trustee on behalf of the Trust shall have or exercise
any powers not permitted of "Qualifying SPEs"

                                        2                 2003-A Trust Agreement

<PAGE>

(within the meaning of the Statement of Financial Accounting Standard No. 140
("FAS 140")) under FAS 140 or any successor accounting standard thereto. 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 Transaction Documents.

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

     SECTION 2.5. Initial Capital Contribution of Trust Estate. The Owner
Trustee hereby acknowledges receipt in trust from the Depositor, as of the date
thereof, of the sum of $1 of the foregoing contribution, which shall constitute
the initial Owner Trust Estate and shall be deposited in the Residual Interest
Distribution Account.

     SECTION 2.6. Declaration of Trust. The Owner Trustee hereby declares that
it will hold the Trust Estate in trust upon and subject to the conditions set
forth herein for the use and benefit of the Residual Interestholders, subject to
the obligations of the Trust under the Transaction Documents. It is the
intention of the parties hereto that the Trust constitute a statutory trust
under the Statutory Trust Act and that this Agreement constitute the governing
instrument of such statutory trust. It is the intention of the parties hereto
that, solely for income and franchise tax purposes, until the Residual Interest
is held by a Person other than the Depositor, the Trust will be disregarded as
an entity separate from the Depositor and the Notes will be characterized as
debt. At such time that the Residual Interest is held by more than one Person,
it is the intention of the parties hereto that, solely 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 Residual Interestholders, and the Notes
being debt of the partnership. The Depositor and the Certificateholders by
acceptance of a Certificate agree to such treatment and agree to take no action
inconsistent with such treatment. The parties agree that, unless otherwise
required by appropriate tax authorities, until the Residual Interest is held by
more than one Person the Trust will not file or cause to be filed annual or
other necessary returns, reports and other forms consistent with the
characterization of the Trust as an entity separate from its owner. . Effective
as of the date hereof, the Owner Trustee shall have all rights, powers and
duties set forth herein and in the Statutory Trust Act with respect to
accomplishing the purposes of the Trust. The Owner Trustee filed the Certificate
of Trust with the Secretary of State of the State of Delaware as required by
Section 3810(a) of the Statutory Trust Act. Notwithstanding anything herein or
in the Statutory Trust Act to the contrary, it is the intention of the parties
hereto that the Trust constitute a "business trust" within the meaning of
Section 101(9)(A)(v) of the Bankruptcy Code.

     SECTION 2.7. Organizational Expenses; Liabilities of the Holders.

        (a)  The Depositor shall pay organizational expenses of the Trust as
     they may arise or shall, upon the request of the Owner Trustee, promptly
     reimburse the Owner Trustee for any such expenses paid by the Owner
     Trustee.

        (b)  No Residual Interestholder shall have any personal liability for
     any liability or obligation of the Trust.

                                        3                 2003-A Trust Agreement

<PAGE>

     SECTION 2.8. Title to the Trust Property. Legal title to all the Trust
Property 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 Trust Property to be vested in a trustee or trustee, 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 the Trust. The Trust will be located and administered
in the State of Delaware. All bank accounts maintained by the Owner Trustee on
behalf of the Trust shall be located in the State of Delaware or the State of
New York. 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
office of the Trust shall be in care of the Owner Trustee at the Corporate Trust
Office or at such other address as the Owner Trustee may designate by written
notice to the Residual Interestholder, the Seller and the Administrator.

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

        (a)  The Depositor is duly organized and validly existing as a Delaware
     limited liability company with power and authority to own its properties
     and to conduct its business as such properties are currently owned and such
     business is presently conducted.

        (b)  The Depositor is duly qualified to do business as a foreign limited
     liability company in good standing, and has obtained all necessary licenses
     and approvals, in all jurisdictions in which the ownership or lease of
     property or the conduct of its business shall require such qualifications,
     licenses and approvals, except where the failure to have such
     qualifications, licenses and approvals would not have a material adverse
     effect on the Depositor.

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

        (d)  The consummation of the transactions contemplated by this Agreement
     and the fulfillment of the terms hereof do not conflict with, result in any
     breach of any of the terms and provisions of, or constitute (with or
     without notice or lapse of time) a default under, the limited liability
     company agreement of the Depositor, or any material indenture, agreement or
     other instrument to which the Depositor is a party or by which it is bound;
     nor result in the creation or imposition of any lien upon any of its
     properties pursuant to the terms of any such indenture, agreement or other
     instrument (other than pursuant to the Transaction Documents); nor violate
     any law or, to the best of the Depositor's knowledge, any order, rule or
     regulation applicable to the Depositor of any court or of any Federal or
     state regulatory body, administrative agency or other governmental
     instrumentality having jurisdiction over the Depositor or its properties.

                                        4                 2003-A Trust Agreement

<PAGE>

        (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 Transaction
     Documents, the Notes or the Residual Interest, (ii) seeking to prevent the
     issuance of the Notes or the Residual Interest or the consummation of any
     of the transactions contemplated by this Agreement, the Indenture or any of
     the other Transaction Documents, (iii) seeking any determination or ruling
     that might materially and adversely affect the performance by the Depositor
     or its obligations under, or the validity or enforceability of, this
     Agreement or (iv) which might adversely affect the federal income tax
     attributes, or applicable state tax franchise or income tax attributes, of
     the Notes or the Residual Interest.

     SECTION 2.11. Federal Income Tax Allocations. If the Residual Interest is
held by more than one Person,

        (a)  amounts paid to Residual Interestholders pursuant to Section 5.2(a)
     shall be treated as "guaranteed payments" within the meaning of Section
     707(c) of the Code; and

        (b)  to the extent that the characterization provided for in paragraph
     (a) of this Section is not respected, gross ordinary income of the Trust
     for such month as determined for federal income tax purposes (and each item
     of income, gain, credit, loss or deduction entering into the computation
     thereof), to the extent thereof, shall be allocated among the Residual
     Interestholders as of the first Record Date following the end of such
     month, in proportion to their Residual Percentage Interests in the Trust on
     such date.

Net losses of the Trust, if any, for any month as determined for federal income
tax purposes (and each item of income, gain, loss, credit and deduction entering
into the computation thereof) shall be allocated to the Depositor to the extent
the Depositor is reasonably expected as determined by the Servicer to bear the
economic burden of such net losses, then net losses shall be allocated among the
Residual Interestholders as of the first Record Date following the end of such
month in proportion to their Residual Percentage Interests on such Record Date.
The Depositor is authorized to modify the allocations in this paragraph if
necessary or appropriate, in its sole discretion, for the allocations to fairly
reflect the economic income, gain or loss to the Depositor, the Residual
Interestholders, or as otherwise required by the Code. Notwithstanding anything
provided in this Section 2.11, if the Residual Interest is held solely by the
Depositor, the application of this Section 2.11 shall be disregarded.

                                  ARTICLE III

              RESIDUAL INTERESTS AND TRANSFER OF RESIDUAL INTERESTS

     SECTION 3.1. Ownership. As of the Closing Date, the Residual Interest shall
be an uncertificated interest. Until the issuance of Certificates pursuant to
Section 3.3, the Depositor as the initial Residual Interestholder shall be the
sole beneficiary of the Trust. The Depositor shall only sell, assign, pledge, or
otherwise transfer the Residual Interest if the Residual Interest is in
certificate form.

                                        5                 2003-A Trust Agreement

<PAGE>

     SECTION 3.2. The Certificates. The Depositor, in its sole discretion, may
`equest the Owner Trustee to issue a Certificate or Certificates to represent
the Residual Interest. The Certificates shall be executed by manual or facsimile
signature of an authorized officer of the Owner Trustee on behalf of the Trust.
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. If a transfer of the Certificates is permitted
pursuant to Section 3.11, a transferee of a Certificate shall become a
Certificateholder, and shall be entitled to the rights and subject to the
obligations of a Certificateholder hereunder upon such transferee's acceptance
of a Certificate duly registered in such transferee's name pursuant to Section
3.4.

     SECTION 3.3. Authentication of Certificates. Upon request by the Depositor
pursuant to Section 3.2, the Owner Trustee shall cause the Certificates in an
aggregate Residual Percentage Interest equal to 100% to be issued and executed
on behalf of the Trust, authenticated and delivered to or upon the written order
of the Depositor, signed by its chairman of the board, its president, its chief
financial officer, its chief accounting officer, any vice president, its
secretary, any assistant secretary, its treasurer or any assistant treasurer,
without further corporate action by the Depositor. No Certificate shall entitle
its Holder to any benefit under this Agreement, or 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, 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 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
     Owner Trustee shall provide for the registration of Certificates and of
     transfers and exchanges of Certificates as herein provided. Wilmington
     Trust Company shall be the initial Certificate Registrar (the "Certificate
     Registrar"). No certificate may be sold, transferred, assigned,
     participated, pledged, or otherwise disposed of to any Person except in
     accordance with the provisions of Section 3.11 and any attempted transfer
     in violation of Section 3.11 shall be null and void.

        (b)  Upon surrender for registration of transfer of any Certificate at
     the office or agency maintained pursuant to Section 3.8, and upon
     compliance with the 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 of a like class and Residual Percentage Interest
     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 the

                                        6                 2003-A Trust Agreement

<PAGE>

     same class in authorized denominations of a like aggregate amount upon
     surrender of the Certificates to be exchanged at the office or agency
     maintained pursuant to Section 3.8.

        (c)  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 Certificateholder or his attorney duly
     authorized in writing, with such signature guaranteed by a member firm of
     the New York Stock Exchange, a commercial bank or trust company or an
     "eligible guarantor institution" with membership or participation in STAMP
     or such other "signature guarantee program" as may be determined by the
     Certificate Registrar in addition to, or substitution for, STAMP, all in
     accordance with the Exchange Act. Each Certificate surrendered for
     registration of transfer or exchange shall be canceled and subsequently
     disposed of by the Owner Trustee or the Certificate Registrar in accordance
     with its customary practice.

        (d)  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.

        (e)  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 shall have been acquired by a protected purchaser,
the Owner Trustee shall execute and shall authenticate and deliver, in exchange
for or in lieu of any such mutilated, destroyed, lost or stolen Certificate, a
new Certificate of like class, tenor and Residual Percentage Interest. In
connection with the issuance of any new Certificate under this Section, the
Owner Trustee or the Certificate Registrar may require the payment of a sum
sufficient to cover any tax or other governmental charge that may be imposed in
connection therewith. Any duplicate Certificate issued pursuant to this Section
shall constitute conclusive evidence of a beneficial interest in the Trust, as
if originally issued, whether or not the lost, stolen or destroyed Certificate
shall be found at any time.

     SECTION 3.6. Persons Deemed Certificateholders. Every Person by virtue of
becoming a Certificateholder in accordance with this Agreement shall be deemed
to be bound by the terms of this Agreement. Prior to due presentation of a
Certificate for registration of transfer, the Owner Trustee, the Certificate
Registrar or any agent of the Owner Trustee or the Certificate Registrar may
treat the Person in whose name any Certificate shall be registered in the
Certificate Register as the owner of such Certificate for the purpose of
receiving distributions pursuant to Section 5.2 and for all other purposes
whatsoever, and none of the Owner Trustee,

                                        7                 2003-A Trust Agreement

<PAGE>

the Certificate Registrar or any agent of the Owner Trustee or the Certificate
Registrar 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
Depositor or the Indenture Trustee, within fifteen (15) days after receipt by
the Owner Trustee of a request therefor from the Servicer, the Depositor or the
Indenture Trustee in writing, a list, in such form as the Servicer, the
Depositor or the Indenture Trustee may reasonably require, of the names and
addresses of the Certificateholders as of the most recent Record Date. If
Holders of Certificates evidencing not less than 25% of the Residual Percentage
Interests apply in writing to the Owner Trustee, and such application states
that the applicants desire to communicate with other Certificateholders with
respect to their rights under this Agreement or under the Certificates and such
application is accompanied by a copy of the communication that such applicants
propose to transmit, then the Owner Trustee shall, within five 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 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 City of Wilmington, Delaware, an office or offices or agency or
agencies where Certificates may be surrendered for registration of transfer or
exchange and where notices and demands to or upon the Owner Trustee in respect
of the Certificates and the Transaction Documents may be served (the
"Certificate Register"). 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 Paying Agent. Paying Agent shall make
distributions to Residual Interestholders from the Residual Interest
Distribution Account pursuant to Section 5.2 and shall report the amounts of
such distributions to the Owner Trustee; provided that this reporting shall not
be required where the Owner Trustee is serving as Paying Agent. Any Paying Agent
shall have the revocable power, upon direction from the Administrator, with
written copy provided to the Owner Trustee, to withdraw funds from the Residual
Interest Distribution Account for the purpose of making the distributions
referred to above. The Owner Trustee may revoke such power and remove Paying
Agent if the Owner Trustee determines in its sole discretion that Paying Agent
shall have failed to perform its obligations under this Agreement in any
material respect. Paying Agent shall initially be the Owner Trustee. Paying
Agent shall be permitted to resign upon thirty (30) days' written notice to the
Owner Trustee and the Servicer. In the event that the Owner Trustee shall no
longer be Paying Agent, the Owner Trustee shall appoint a successor to act as
Paying Agent (which shall be a bank or trust company). The Owner Trustee shall
cause such successor Paying Agent or any additional Paying Agent appointed by
the Owner Trustee to execute and deliver to the Owner Trustee an instrument in
which such successor Paying Agent or additional Paying Agent shall agree with
the Owner Trustee that as Paying Agent, such successor Paying Agent or
additional Paying Agent will hold all sums, if any, held by it for payment to
the Residual Interestholders in trust for the benefit of the Residual

                                        8                 2003-A Trust Agreement

<PAGE>

Interestholders entitled thereto until such sums shall be paid to such Residual
Interestholders. Paying Agent shall return all unclaimed funds to the Owner
Trustee and upon removal of a Paying Agent such Paying Agent shall also return
all funds in its possession to the Owner Trustee. The provisions of Sections
7.1, 7.3, 7.4 and 8.1 shall apply to the Owner Trustee also in its role as
Paying Agent, for so long as the Owner Trustee shall act as Paying Agent and, to
the extent applicable, to any other paying agent appointed hereunder. Any
reference in this Agreement to Paying Agent shall include any co-paying agent
unless the context requires otherwise.

     SECTION 3.10. Form of the Certificates. Upon the request of the Depositor
pursuant to Section 3.2, the Certificates will be issued in the form of a
typewritten Certificate or Certificates representing Definitive Certificates and
shall be registered in the name of Capital One Auto Receivables, LLC as the
initial registered owner thereof. The Owner Trustee shall execute and
authenticate, or cause to be authenticated, the Definitive Certificates in
accordance with the instructions of the Depositor. Neither the Certificate
Registrar nor 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 Certificates, the Owner
Trustee and each Paying Agent shall recognize the Holders of the Certificates as
Certificateholders. The Certificates shall be printed, lithographed or engraved
or may be produced in any other manner as is reasonably acceptable to the Owner
Trustee, as evidenced by its execution thereof.

     SECTION 3.11. Transfer Restrictions. (a) No Certificate may be resold,
assigned or transferred (including by pledge or hypothecation) unless such
resale, assignment or transfer is (i) pursuant to an effective registration
statement under the Securities Act and any applicable state securities or "Blue
Sky" laws, (ii) pursuant to Rule 144A promulgated under the Securities Act
("Rule 144A") or (iii) pursuant to another exemption from the registration
requirements of the Securities Act and subject to the receipt by the Owner
Trustee and the Depositor of (A) a certification by both the prospective
transferor and the prospective transferee of the facts surrounding such
transfer, which certification shall be in form and substance satisfactory to the
Owner Trustee and the Depositor and (B) an opinion of counsel (which will not be
at the expense of the Depositor or the Owner Trustee), satisfactory to the
Depositor and the Owner Trustee, to the effect that the transfer is in
compliance with the Securities Act, and, in each case, in compliance with any
applicable securities or "Blue Sky" laws of any state of the United States. In
addition, each transferee shall provide to the Owner Trustee its tax
identification number, address, nominee name (if applicable) and wire transfer
instructions. Prior to any resale, assignment or transfer of the Certificates
described in clause (ii) above, each prospective purchaser of the Certificates
shall have acknowledged, represented and agreed as follows:

        (1)  It is a "qualified institutional buyer" as defined in Rule 144A
     ("QIB") and is acquiring the Certificates for its own institutional account
     (and not for the account of others) or as a fiduciary or agent for others
     (which others also are QIBs).

        (2)  It acknowledges that the Certificates have not been and will not be
     registered under the Securities Act or the securities laws of any
     jurisdiction.

        (3)  It is familiar with Rule 144A and is aware that the sale is being
     made in reliance on Rule 144A and it is not acquiring the Certificates with
     a view to, or for resale

                                        9                 2003-A Trust Agreement

<PAGE>

     in connection with, a distribution that would constitute a public offering
     within the meaning of the Securities Act or a violation of the Securities
     Act, and that, if in the future it decides to resell, assign, pledge or
     otherwise transfer any Certificates, such Certificates may be resold,
     assigned, pledged or transferred only (i) to the Depositor or any Affiliate
     thereof, (ii) so long as such Certificate is eligible for resale pursuant
     to Rule 144A, to a person whom it reasonably believes after due inquiry is
     a QIB acting for its own account (and not for the account of others) or as
     a fiduciary or agent for others (which others also are QIBs) to whom notice
     is given that the resale, pledge, assignment or transfer is being made in
     reliance on Rule 144A, (iii) pursuant to an effective registration
     statement under the Securities Act or (iv) in a sale, pledge or other
     transfer made in a transaction otherwise exempt from the registration
     requirements of the Securities Act, in which case (A) the Owner Trustee
     shall require that both the prospective transferor and the prospective
     transferee certify to the Owner Trustee and the Depositor in writing the
     facts surrounding such transfer, which certification shall be in form and
     substance satisfactory to the Owner Trustee and the Depositor and (B) the
     Owner Trustee shall require a written opinion of counsel (which will not be
     at the expense of the Depositor or the Owner Trustee) satisfactory to the
     Depositor and the Owner Trustee to the effect that such transfer will not
     violate the Securities Act, in each case in accordance with any applicable
     securities or "Blue Sky" laws of any state of the United States.

        (4)  It is aware that it (or any account for which it is purchasing) may
     be required to bear the economic risk of an investment in the Certificates
     for an indefinite period, and it (or such account) is able to bear such
     risk for an indefinite period.

        (5)  It understands that the Certificates will bear legends
     substantially as set forth in Section 3.12.

        (6)  If it is acquiring any Certificates for the account of one or more
     qualified institutional buyers, it represents that it has sole investment
     discretion with respect to each such account and that it has full power to
     make the foregoing acknowledgments, representations and agreements on
     behalf of each such account.

        (7)  It acknowledges that the Owner Trustee, the Depositor, and their
     Affiliates, and others will rely upon the truth and accuracy of the
     foregoing acknowledgments, representations and agreements.

     Each transferor of the Certificates shall be required to execute or to have
executed a representation letter substantially in the form of Exhibit B, and
each transferee shall be required to execute or to have executed a
representation letter substantially in the form of Exhibit C, or each may
deliver such other representations (or an opinion of counsel) as may be approved
by the Owner Trustee and the Depositor, to the effect that such transfer may be
made pursuant to an exemption from registration under the Securities Act and any
applicable state securities or "Blue Sky" laws.

     In addition, such prospective purchaser shall be responsible for providing
additional information or certification, as shall be reasonably requested by the
Owner Trustee or the Depositor, to support the truth and accuracy of the
foregoing acknowledgments, representations

                                       10                 2003-A Trust Agreement

<PAGE>

and agreements, it being understood that such additional information is not
intended to create additional restrictions on the transfer of the Certificates.
Neither the Depositor, the Trust nor the Owner Trustee shall be obligated to
register the Certificates under the Securities Act or any state securities or
"Blue Sky" laws.

     In determining compliance with the transfer restrictions contained in this
Section 3.11, the Owner Trustee may rely upon a written opinion of counsel
(which may include in-house counsel of the Transferor), the cost of obtaining
which shall be an expense of the Holder of the Certificate to be transferred.

        (a)  No Certificate may be acquired or held (i) by any "employee benefit
     plan" whether or not subject to ERISA or a "plan" described by Section
     4975(e)(1) of the Internal Revenue Code of 1986, as amended, or by any
     entity deemed to hold the assets of any of the foregoing by reason of an
     employee benefit plan's or other plan's investment in such entity (each, a
     "Benefit Plan"). Each Person who acquires any Certificate or interest
     therein shall certify that the foregoing conditions are satisfied.

     SECTION 3.12. Legending of Certificates. Each Certificate shall bear a
legend in substantially the following form, unless the Depositor determines
otherwise in accordance with applicable law:

     THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OR ANY
     OTHER APPLICABLE SECURITIES OR "BLUE SKY" LAWS OF ANY STATE OR OTHER
     JURISDICTION, AND MAY NOT BE RESOLD, ASSIGNED, PLEDGED OR OTHERWISE
     TRANSFERRED EXCEPT IN COMPLIANCE WITH THE REGISTRATION REQUIREMENTS OF THE
     SECURITIES ACT OR ANY OTHER APPLICABLE SECURITIES OR "BLUE SKY" LAWS,
     PURSUANT TO AN EXEMPTION THEREFROM OR IN A TRANSACTION NOT SUBJECT THERETO.
     IT AGREES, ON ITS OWN BEHALF AND ON BEHALF OF ANY ACCOUNTS FOR WHICH IT IS
     ACTING AS AGENT, THAT SUCH CERTIFICATE MAY BE RESOLD, ASSIGNED, PLEDGED OR
     TRANSFERRED ONLY (A) SO LONG AS THE CERTIFICATE IS ELIGIBLE FOR RESALE
     PURSUANT TO RULE 144A UNDER THE SECURITIES ACT, SUCH TO A PERSON WHOM THE
     TRANSFEROR REASONABLY BELIEVES AFTER DUE INQUIRY IS A QIB ACTING FOR ITS
     OWN ACCOUNT (AND NOT FOR THE ACCOUNT OF OTHERS) OR AS A FIDUCIARY OR AGENT
     FOR OTHERS (WHICH OTHERS ALSO ARE QIBS) TO WHOM NOTICE IS GIVEN THAT THE
     RESALE, ASSIGNMENT, PLEDGE OR TRANSFER IS BEING MADE IN RELIANCE ON RULE
     144A, (B) PURSUANT TO AN EFFECTIVE REGISTRATION STATEMENT UNDER THE
     SECURITIES ACT OR (C) SUCH RESALE, ASSIGNMENT, PLEDGE OR OTHER TRANSFER IS
     MADE IN A TRANSACTION EXEMPT FROM THE REGISTRATION REQUIREMENTS OF THE
     SECURITIES ACT AND OTHER SECURITIES OR "BLUE SKY" LAWS, IN WHICH CASE THE
     OWNER TRUSTEE SHALL REQUIRE (I) THAT BOTH THE PROSPECTIVE TRANSFEROR AND
     THE PROSPECTIVE TRANSFEREE CERTIFY TO THE OWNER TRUSTEE AND THE DEPOSITOR
     IN WRITING THE FACTS SURROUNDING SUCH TRANSFER, WHICH CERTIFICATION SHALL
     BE IN

                                       11                 2003-A Trust Agreement

<PAGE>

     FORM AND SUBSTANCE SATISFACTORY TO THE OWNER TRUSTEE AND (II) A WRITTEN
     OPINION OF COUNSEL (WHICH SHALL NOT BE AT THE EXPENSE OF THE OWNER TRUSTEE
     OR THE DEPOSITOR) SATISFACTORY TO THE OWNER TRUSTEE AND THE DEPOSITOR, TO
     THE EFFECT THAT SUCH TRANSFER WILL NOT VIOLATE THE SECURITIES ACT, IN EACH
     CASE IN ACCORDANCE WITH ANY APPLICABLE SECURITIES OR "BLUE SKY" LAWS OF ANY
     STATE OR JURISDICTION. ANY ATTEMPTED TRANSFER IN CONTRAVENTION OF THE
     IMMEDIATELY PRECEDING RESTRICTIONS WILL BE VOID AB INITIO AND THE PURPORTED
     TRANSFEROR WILL CONTINUE TO BE TREATED AS THE OWNER OF THE CERTIFICATE FOR
     ALL PURPOSES.

     NO CERTIFICATE OR INTEREST THEREIN MAY BE ACQUIRED OR HELD (IN THE INITIAL
     ACQUISITION OR THROUGH A TRANSFER) WITH PLAN ASSETS OF ANY "EMPLOYEE
     BENEFIT PLAN" WHETHER OR NOT SUBJECT TO THE EMPLOYEE RETIREMENT INCOME
     SECURITY ACT OF 1974, AS AMENDED ("ERISA"), ANY "PLAN" DESCRIBED BY SECTION
     4975(E)(1) OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED, OR ANY ENTITY
     DEEMED TO HOLD THE ASSETS OF ANY OF THE FOREGOING BY REASON OF AN EMPLOYEE
     BENEFIT PLAN'S OR OTHER PLAN'S INVESTMENT IN SUCH ENTITY (EACH, A "BENEFIT
     PLAN").

                                   ARTICLE IV

                            ACTIONS BY OWNER TRUSTEE

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

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

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

        (c)  the amendment, change or modification of the Contribution
     Agreement, the Servicing Agreement or the Administration Agreement, except
     to cure any ambiguity or defect or to amend or supplement any provision in
     a manner that would not materially adversely affect the interests of the
     Residual Interestholders; or

        (d)  the appointment pursuant to the Indenture of a successor Indenture
     Trustee or the consent to the assignment by the Note Registrar, Paying
     Agent or Indenture Trustee

                                       12                 2003-A Trust Agreement

<PAGE>

     or the Certificate Registrar of its obligations under the Indenture or this
     Agreement, as applicable.

The Owner Trustee shall notify the Residual Interestholders in writing of any
appointment of a successor Paying Agent or the Certificate Registrar within five
(5) Business Days thereof.

     SECTION 4.2. Action by Residual Interestholders with Respect to Certain
Matters. The Owner Trustee shall not have the power, except upon the direction
of the Residual Interestholders, to (a) except as expressly provided in the
Transactions Documents, remove the Servicer under the Servicing Agreement
pursuant to Section 5.01 thereof, (b) except as expressly provided in the
Transaction Documents, sell the Receivables after the termination of the
Indenture, (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. The Owner Trustee shall take the
actions referred to in the preceding sentence only upon written instructions
signed by the Residual Interestholders.

     SECTION 4.3. Action with Respect to Bankruptcy. (a) The Trust shall not
without the prior written consent of the Owner Trustee (i) institute any
proceedings to adjudicate the Trust a bankrupt or insolvent, (ii) consent to the
institution of bankruptcy or insolvency proceedings against the Trust, (iii)
file a petition seeking or consenting to reorganization or relief under any
applicable federal or state law relating to bankruptcy with respect to the
Trust, (iv) consent to the appointment of a receiver, liquidator, assignee,
trustee, sequestrator (or other similar official) of the Trust or a substantial
part of its property, (v) make any assignment for the benefit of the Trust's
creditors, (vi) cause the Trust to admit in writing its inability to pay its
debts generally as they become due, or (vii) take any action in furtherance of
any of the foregoing (any of the above foregoing actions, a "Bankruptcy
Action"). In considering whether to give or withhold written consent to any
Bankruptcy Action, the Owner Trustee, with the consent of the Residual
Interestholder (hereby given, and by accepting a Certificate any transferee is
deemed to give, which consent the Certificateholder believes to be in the best
interest of Certificateholder and the Trust), shall, for so long as any Note is
outstanding or remains unsatisfied, consider the interest of the Noteholders and
the Note Insurer and for as long as the Insurance Agreement is in effect
consider the interest of the Note Insurer in addition to the interests of the
Trust and whether the Trust is insolvent. The Owner Trustee shall have no duty
to give such written consent to Bankruptcy Action by the Trust if the Owner
Trustee shall not have been furnished (at the expense of the Trust or the Person
that requested that such letter be furnished to the Owner Trustee) a letter from
an independent accounting firm of national reputation stating that in the
opinion of such firm the Trust is then insolvent. The Owner Trustee (as such and
in its individual capacity) shall not be personally liable to any Person on
account of the Owner Trustee's good faith reliance on the provisions of this
Section or in connection with the Owner Trustee's giving prior written consent
to Bankruptcy Action by the Owner Trustee in accordance herewith, or withholding
such consent, in good faith, and neither the Trust nor the Residual
Interestholders shall have any claim for breach of fiduciary duty or otherwise
against the Owner Trustee (as such and in its individual capacity) for giving or
withholding its consent to any such Bankruptcy Action.

        (b)  For so long as any Note is outstanding and the Note Guaranty
     Insurance Policy is in effect, the parties hereto stipulate and agree (and
     by acceptance of a Certificate, each

                                       13                 2003-A Trust Agreement

<PAGE>

Certificateholder agrees) that no Residual Interestholder has power to commence
any Bankruptcy Action on the part of the Trust or to direct the Owner Trustee to
take any Bankruptcy Action on the party of the Trust. For so long as any Note is
outstanding and the Note Guaranty Insurance Policy is in effect, to the extent
permitted by applicable law, the consent of the Note Insurer and the Indenture
Trustee shall be obtained prior to taking any Bankruptcy Action by the Trust.

     SECTION 4.4. Restrictions on Residual Interestholders' Power. The Residual
Interestholders shall not direct the Owner Trustee to take or refrain from
taking any action if such action or inaction would be contrary to any obligation
of the Owner Trustee under this Agreement or any of the Transaction 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. Residual Interestholder Control. Except as expressly provided
herein, any action that may be taken by the Residual Interestholders under this
Agreement may be taken by the Holders of the Residual Interests evidencing not
less than a majority of the Residual Percentage Interests. Except as expressly
provided herein, any written notice of the Residual Interestholders delivered
pursuant to this Agreement shall be effective if signed by Residual
Interestholders of the Residual Interest evidencing not less than a majority of
the Residual Percentage Interests at the time of the delivery of such notice.

     SECTION 4.6. Note Insurer's Rights Regarding Actions, Proceedings or
Investigations. Following the occurrence and during a continuation of an Event
of Default under the Indenture and until the Class A Notes have been paid in
full, all amounts owed to the Note Insurer have been paid in full, the Insurance
Agreement has terminated and the Note Guaranty Insurance Policy has been
returned to the Note Insurer for cancellation, unless a Note Insurer Default has
occurred and is continuing, the following provisions shall apply:

        (a)  notwithstanding anything contained herein or in the other
     Transaction Documents to the contrary, the Note Insurer shall have the
     right to participate in, to direct the enforcement or defense of, and, at
     the Note Insurer's sole option, to institute or assume the defense of, any
     action, proceeding or investigation that could adversely affect the Trust,
     the Trust Property, the Trust Estate or the rights or obligations of the
     Note Insurer hereunder or under the Policy or the Transaction Documents,
     including (without limitation) any insolvency or bankruptcy proceeding in
     respect of the Servicer, the Transferor, the Seller or the Trust, it being
     understood that the Owner Trustee shall have the right to employ separate
     counsel in such action, proceeding or investigation. Following notice to
     the Owner Trustee, the Note Insurer shall have exclusive rights to
     determine, in its sole discretion, the actions necessary to preserve and
     protect the Trust, the Trust Property and the Trust Estate. All costs and
     expenses of the Note Insurer in connection with such action, proceeding or
     investigation, including (without limitation) any judgment or settlement
     entered into affecting the Note Insurer or the Note Insurer's interests,
     shall be included in Reimbursement Obligations;

        (b)  in connection with any action, proceeding or investigation that
     could adversely affect the Trust, the Trust Property, the Trust Estate or
     the rights or obligations of the Note Insurer hereunder or under either the
     Note Guaranty Insurance Policy or the

                                       14                 2003-A Trust Agreement

<PAGE>

     Transaction Documents, including (without limitation) any insolvency or
     bankruptcy proceeding in respect of the Servicer, the Transferor, the
     Seller or the Trust, the Owner Trustee hereby agrees to cooperate with, and
     to take such action as directed by, the Note Insurer, including (without
     limitation) entering into such agreement and settlement as the Note Insurer
     shall direct, in its sole discretion. The Owner Trustee's reasonable
     out-of-pocket costs and expenses (including attorneys' fees and expenses)
     with respect to any such action, proceeding or investigation shall be
     reimbursed pursuant to Section 8.1 of this Agreement;

        (c)  any judgment or settlement entered against or affecting the Trust,
     the Trust Property or the Trust Estate, on behalf of the Noteholders, in
     connection with any action, proceeding or investigation shall be paid from
     the Trust Estate pursuant to Section 5.05(c) of the Indenture;

        (d)  the Owner Trustee hereby agrees to provide the Note Insurer prompt
     written notice of any action, proceeding or investigation that names the
     Trust or the Owner Trustee as a party or that could adversely affect the
     Trust, the Trust Property, the Trust Estate or the rights or obligations of
     the Note Insurer hereunder or under the Note Guaranty Insurance Policy or
     the Transaction Documents including (without limitation) any insolvency or
     bankruptcy proceeding in respect of the Servicer, Transferor, the Seller or
     the Trust to the extent the Owner Trustee has actual knowledge of any such
     action, proceeding or investigation;

        (e)  notwithstanding anything contained herein or in any of the other
     Transaction Documents to the contrary, the Owner Trustee shall not, without
     the Note Insurer's prior written consent or unless directed by the Note
     Insurer, undertake or join any litigation or agree to any settlement of any
     action, proceeding or investigation affecting the Trust, the Trust
     Property, the Trust Estate or the Rights or obligations of the Note Insurer
     hereunder or under the Note Guaranty Insurance Policy or the Transaction
     Documents; provided that the Note Insurer shall respond promptly to any
     such request and the Owner Trustee shall not be liable for any actions if
     such response is not received within ten (10) days of notice to the Note
     Insurer;

        (f)  the Depositor as the initial Residual Interestholder, each
     Certificateholder, by acceptance of its Certificate, and the Owner Trustee
     agree that the Note Insurer shall have such rights as set forth in this
     Section, which are in addition to any rights of the Note Insurer pursuant
     to the other provisions of the Transaction Documents, that the rights set
     forth in this Section may be exercised by the Note Insurer, in its sole
     discretion, without the need for the consent or approval of any Noteholder,
     any Residual Interestholder, the Indenture Trustee or the Owner Trustee,
     notwithstanding any other provision contained herein or in any of the other
     Transaction Documents, and that nothing contained in this Section shall be
     deemed to be an obligation of the Note Insurer to exercise any of the
     rights provided for herein; and

        (g)  notwithstanding any provision in herein or in any of the other
     Transaction Documents to the contrary, in the event that a Note Insurer
     Default shall have occurred and be continuing or the Class A Notes have
     been paid in full, and amounts owed to the

                                       15                 2003-A Trust Agreement

<PAGE>

     Note Insurer have been paid in full, the Insurance Agreement has terminated
     and the Note Guaranty Insurance Policy has been returned to the Note
     Insurer for cancellation, the Note Insurer shall not have the right to take
     any action under this Agreement or to control or direct the actions of the
     Trust, the Seller, the Indenture Trustee or the Owner Trustee pursuant to
     the terms of this Agreement, nor shall the consent of the Note Insurer be
     required with respect to any action (or waiver of a right to take action)
     to be taken by the Trust, the Seller, the Indenture Trustee, the Owner
     Trustee or the Noteholders or the Certificateholders.

                                   ARTICLE V

                   APPLICATION OF TRUST FUNDS; CERTAIN DUTIES

     SECTION 5.1. Establishment of Residual Interest Distribution Account. The
Owner Trustee, for the benefit of the Residual Interestholders, shall establish
and maintain in the name of the Trust an Eligible Account (the "Residual
Interest Distribution Account"), bearing a designation clearly indicating that
the funds deposited therein are held for the benefit of the Residual
Interestholders. Except as otherwise provided herein, the Residual Interest
Distribution Account shall be under the sole dominion and control of the Owner
Trustee for the benefit of the Residual Interestholders.

     SECTION 5.2. Application of Funds in Residual Interest Distribution
Account. (a) On each Payment Date, the Owner Trustee will, or will cause the
Paying Agent to, based on the information contained in the Monthly Servicer's
Report delivered on the related Determination Date pursuant to Section 2.10 of
the Servicing Agreement and Section 5.05(c) of the Indenture, distribute to
Residual Interestholders, as of the related Record Date all amounts deposited in
the Residual Interest Distribution Account pursuant to the Servicing Agreement
on such Payment Date based upon each Residual Interestholder's Residual
Percentage Interest.

        (b)  In the event that any withholding tax is imposed on the Owner
     Trustee's payment (or allocations of income) to a Residual Interestholder,
     such tax shall reduce the amount otherwise distributable to the Residual
     Interestholder in accordance with this Section. The Owner Trustee is hereby
     authorized and directed to retain from amounts otherwise distributable to
     the Residual Interestholders sufficient funds for the payment of any tax
     that is legally owed by the Owner Trustee (but such authorization shall not
     prevent the Owner Trustee from contesting any such tax in appropriate
     proceedings, and withholding payment of such tax, if permitted by law,
     pending the outcome of such proceedings). The amount of any withholding tax
     imposed with respect to a Residual Interestholder shall be treated as cash
     distributed to such Residual Interestholder at the time it is withheld by
     the Owner Trustee 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-United States Residual
     Interestholder), the Owner Trustee may in its sole discretion withhold such
     amounts in accordance with this clause (b). In the event that a Residual
     Interestholder wishes to apply for a refund of any such withholding tax,
     the Owner Trustee shall reasonably cooperate with such Residual
     Interestholder in making such claim so long as such Residual Interestholder
     agrees to reimburse the Owner Trustee for any out-of-pocket expenses
     incurred.

                                       16                 2003-A Trust Agreement

<PAGE>

     SECTION 5.3. Method of Payment. Subject to Section 9.1(c), distributions
required to be made to Residual Interestholders on any Payment Date shall be
made to each Residual Interestholder of record on the preceding Record Date
either by wire transfer, in immediately available funds, to the account of such
Residual Interestholder at a bank or other entity having appropriate facilities
therefor, if (a) such Residual Interestholder shall have provided to the
Certificate Registrar appropriate written instructions at least five (5)
Business Days prior to such Payment Date (b) such Residual Interestholder is the
Depositor, or an Affiliate thereof, or, if not, by check mailed to such Residual
Interestholder at the address of such Residual Interestholder appearing in the
Certificate Register. Notwithstanding the foregoing, if the Residual Interest is
certificated the final distribution in respect of any Certificate 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 or any Paying Agent hereunder need
not be segregated in any manner except to the extent required by law or the
Indenture or the Servicing Agreement and may be deposited under such general
conditions as may be prescribed by law, and neither the Owner Trustee nor any
Paying Agent shall be liable for any interest thereon.

     SECTION 5.5. Accounting and Reports to the Noteholders, Certificateholders,
the Internal Revenue Service and Others. Subject to Section 2.6, the
Administrator shall (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 Residual Interestholder, as may be required
by the Code and applicable Treasury Regulations, such information as may be
required (including Schedule K-1) to enable each Residual Interestholder to
prepare its federal and state income tax returns, (c) prepare and file such tax
returns relating to the Trust (including a partnership information return, Form
1065, if applicable), 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 Residual Interestholders. The Owner
Trustee shall cooperate with the Administrator in making all elections pursuant
to this Section as directed in writing by the Administrator. 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 and shall elect under
Section 171 of the Code to amortize any bond premium 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) Notwithstanding
the provisions of Section 5.5 and subject to Section 2.6, the Depositor shall
sign on behalf of the Trust the tax returns of the Trust, unless applicable law
requires the Owner Trustee to sign such documents, in which case such documents
shall be signed by the Owner Trustee at the written direction of the Depositor.

                                       17                 2003-A Trust Agreement

<PAGE>

        (b)  Subject to Section 2.6, the Depositor shall be the "tax matters
     partner" of the Trust pursuant to Section 6231(a)(7)(A) of the Code and
     applicable Treasury Regulations.

                                   ARTICLE VI

                      AUTHORITY AND DUTIES OF OWNER TRUSTEE

     SECTION 6.1. General Authority. The Owner Trustee is authorized and
directed to execute and deliver the Transaction Documents to which the Trust is
named as a party and each certificate or other document attached as an exhibit
to or contemplated by the Transaction Documents to which the Trust is named as a
party and any amendment thereto, including without limitation, the Premium Fee
Letter (as defined in the Insurance Agreement), in each case, in such form as
the Depositor shall approve, as evidenced conclusively by the Owner Trustee's
execution thereof, and at the written direction of the Depositor, to direct the
Indenture Trustee to authenticate and deliver Class A-1 Notes in the aggregate
principal amount of $234,000,000, Class A-2 Notes in the aggregate principal
amount of $282,000,000, Class A-3-A Notes in the aggregate principal amount of
$190,000,000, Class A-3-B Notes in the aggregate principal amount of
$150,000,000, Class A-4-A Notes in the aggregate principal amount of
$150,000,000, Class A-4-B Notes in the aggregate principal amount of
$119,000,000 and Class B Notes in the aggregate principal amount of
$84,677,419.35. In addition to the foregoing, the Owner Trustee is authorized,
but shall not be obligated, to take all actions required of the Trust pursuant
to the Transaction Documents. The Owner Trustee is further authorized from time
to time to take such action as the Servicer or the Administrator recommends or
directs in writing with respect to the Transaction Documents, except to the
extent that this Agreement expressly requires the consent of Residual
Interestholders for such action.

     SECTION 6.2. General Duties. It shall be the duty of the Owner Trustee to
discharge (or cause to be discharged) all of its responsibilities pursuant to
the terms of this Agreement and the other Transaction Documents to which the
Trust is a party and to administer the Trust in the interest of Residual
Interestholders, subject to the Transaction Documents and in accordance with the
provisions of this Agreement. Notwithstanding the foregoing, the Owner Trustee
shall be deemed to have discharged its duties and responsibilities hereunder and
under the Transaction Documents to the extent the Administrator has agreed in
the Administration Agreement to perform any act or to discharge any duty of the
Trust or the Owner Trustee hereunder or under any Transaction Document, and the
Owner Trustee shall not be liable for the default or failure of the
Administrator to carry out its obligations under the Administration Agreement.
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 Transaction Documents, the Residual Interestholders may, by
written instruction, direct the Owner Trustee in the management of the Trust.
Such direction may be exercised at any time by written instruction of the
Residual Interestholders pursuant to Article IV.

        (b)  The Owner Trustee shall not be required to take any action
     hereunder or under any Transaction Document if the Owner Trustee shall have
     reasonably determined

                                       18                 2003-A Trust Agreement

<PAGE>

     or 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 Transaction Document or is otherwise contrary to law and a
     copy of such opinion has been provided to the Depositor and the Servicer.

        (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 Transaction Document or is unsure as to the application of any
     provision of this Agreement or any Transaction 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 shall
     promptly give notice (in such form as shall be appropriate under the
     circumstances) to the Residual Interestholders requesting instruction as to
     the course of action to be adopted or application of such provision, and to
     the extent the Owner Trustee acts or refrains from acting in good faith in
     accordance with any written instruction of the Residual Interestholders
     received, the Owner Trustee shall not be liable on account of such action
     or inaction to any Person. If the Owner Trustee receives two or more sets
     of conflicting instructions, the Owner Trustee shall act on the
     instructions from the group of Residual Interestholders holding the largest
     Residual Percentage Interest. If the Owner Trustee shall not have received
     appropriate instruction within ten days of such notice (or within such
     shorter period of time as reasonably may be specified in such notice or may
     be necessary under the circumstances) it may, but shall be under no duty
     to, take or refrain from taking such action, not inconsistent with this
     Agreement or the Transaction Documents, as it shall deem to be in the best
     interests of the Residual Interestholders, 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 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 Transaction 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 SEC filing (including any
filings required under the Sarbanes-Oxley Act, subject to Section 7.1(h) herein)
for the Trust or to record this Agreement or any Transaction Document.
Wilmington Trust Company nevertheless agrees that it will, at its own cost and
expense, promptly take all action as may be necessary to discharge any liens on
any part of the Owner Trust Estate that result from actions by, or claims
against, Wilmington Trust Company 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

                                       19                 2003-A Trust Agreement

<PAGE>

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 Transaction Documents and (iii) in accordance with any
document or instruction delivered to the Owner Trustee pursuant to Section 6.3.

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

                                  ARTICLE VII

                            CONCERNING OWNER TRUSTEE

     SECTION 7.1. Acceptance of Trusts and Duties. The Owner Trustee accepts the
trusts hereby created and agrees to perform its duties hereunder with respect to
such trusts but only upon the terms of this Agreement. The Owner Trustee also
agrees to disburse all moneys actually received by it constituting part of the
Owner Trust Estate upon the terms of the Transaction Documents and this
Agreement. The Owner Trustee shall not be personally liable or accountable
hereunder or under any Transaction Document under any circumstances, except (i)
for its own willful misconduct, bad faith or gross negligence, (ii) in the case
of the inaccuracy of any representation or warranty contained in Section 7.3
expressly made by Wilmington Trust Company in its individual capacity, (iii) for
liabilities arising from the failure of Wilmington Trust Company to perform
obligations expressly undertaken by it in the last sentence of Section 6.4 or
(iv) for taxes, fees or other charges on, based on or measured by, any fees,
commissions or compensation received by the Owner Trustee. In particular, but
not by way of limitation (and subject to the exceptions set forth in the
preceding sentence):

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

        (b)  The Owner Trustee shall not be personally liable with respect to
     any action taken or omitted to be taken by it in accordance with the
     instructions of the Depositor, the Servicer, the Administrator or any
     Residual Interestholder;

        (c)  No provision of this Agreement or any Transaction Document shall
     require the Owner Trustee to expend or risk funds or otherwise incur any
     personal liability in the performance of any of its rights or powers
     hereunder or under any Transaction 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;

                                       20                 2003-A Trust Agreement

<PAGE>

        (d)  Under no circumstances shall the Owner Trustee be personally liable
     for indebtedness evidenced by or arising under any of the Transaction
     Documents, including the principal of and interest on the Notes or amounts
     distributable on the Residual Interest;

        (e)  The Owner Trustee shall not be personally liable 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 Transaction Documents,
     other than the certificate of authentication on the Certificates, and the
     Owner Trustee shall in no event assume or incur any personal liability,
     duty or obligation to any Noteholder or to any Residual Interestholder,
     other than as expressly provided for herein and in the Transaction
     Documents;

        (f)  The Owner Trustee shall not be personally liable for the default or
     misconduct of the Indenture Trustee, the Servicer, the Custodian, or the
     Administrator under any of the Transaction Documents or otherwise and the
     Owner Trustee shall have no duty or personal liability to perform
     obligations under this Agreement or the Transaction Documents that are
     required to be performed by the Indenture Trustee under the Indenture, the
     Servicer or the Custodian under the Servicing Agreement or the
     Administrator under the Administration Agreement; and

        (g)  The Owner Trustee shall be under no duty 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 Transaction Document, at the request, order or
     written direction of any of the Residual Interestholders, unless such
     Residual Interestholders have offered to the Owner Trustee security or
     indemnity satisfactory to it against the costs, expenses and liabilities
     that may be incurred by the Owner Trustee therein or thereby. The right of
     the Owner Trustee to perform any discretionary act enumerated in this
     Agreement or in any Transaction Document shall not be construed as a duty,
     and the Owner Trustee shall not be answerable for other than its gross
     negligence, bad faith or willful misconduct in the performance of any such
     act.

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

     SECTION 7.2. Furnishing of Documents. The Owner Trustee shall furnish to
the Residual Interestholders promptly upon receipt of a written request
therefor, duplicates or copies

                                       21                 2003-A Trust Agreement

<PAGE>

of all reports, notices, requests, demands, certificates, financial statements
and any other instruments furnished to the Owner Trustee under the Transaction
Documents.

     SECTION 7.3. Representations and Warranties. Wilmington Trust Company
hereby represents and warrants to the Depositor, for the benefit of the Residual
Interestholders, that:

        (a)  It is a Delaware banking corporation duly organized and validly
     existing in good standing under the laws of the State of Delaware and
     having an office within the State of Delaware. It has all requisite
     corporate power and authority to execute, deliver and perform its
     obligations under this Agreement.

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

        (c)  This Agreement constitutes a legal, valid and binding obligation of
     the Owner Trustee, enforceable against the Owner Trustee in accordance with
     its terms, subject, as to enforceability, to applicable bankruptcy,
     insolvency, reorganization, conservatorship, receivership, liquidation and
     other similar laws affecting enforcement of the rights of creditors of
     banks generally and to equitable limitations on the availability of
     specific remedies.

        (d)  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 New York law, governmental rule or regulation governing the
     banking or trust powers of the Owner Trustee or any judgment or order
     binding on it, or constitute any default under its charter documents or
     by-laws or any indenture, mortgage, contract, agreement or instrument to
     which it is a party or by which any of its properties may be bound.

     SECTION 7.4. Reliance; Advice of Counsel. (a) The Owner Trustee shall incur
no personal liability to anyone in acting upon any signature, instrument,
notice, resolution, request, consent, order, certificate, report, opinion, bond
or other document or paper believed by it to be genuine and believed by it to be
signed by the proper party or parties. The Owner Trustee may accept a certified
copy of a resolution of the board of directors or other governing body of any
corporate party as conclusive evidence that such resolution has been duly
adopted by such body and that the same is in full force and effect. As to any
fact or matter the method of the determination of which is not specifically
prescribed herein, the Owner Trustee may for all purposes hereof rely on a
certificate, signed by the president or any vice president or by the treasurer,
secretary or other authorized officers of the relevant party, as to such fact or
matter, and such certificate shall constitute full protection to the Owner
Trustee for any action taken or omitted to be taken by it in good faith in
reliance thereon.

        (b)  In the exercise or administration of the trusts hereunder and in
     the performance of its duties and obligations under this Agreement or the
     Transaction Documents, the Owner Trustee (i) may act directly or through
     its agents or attorneys

                                       22                 2003-A Trust Agreement

<PAGE>

     pursuant to agreements entered into with any of them, but the Owner Trustee
     shall not be personally liable for the conduct or misconduct of such
     agents, custodians, nominees (including persons acting under a power of
     attorney) or attorneys selected with reasonable care and (ii) may consult
     with counsel, accountants and other skilled persons knowledgeable in the
     relevant area to be selected with reasonable care and employed by it at the
     expense of the Trust. The Owner Trustee shall not be personally 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.

     SECTION 7.5. Not Acting in Individual Capacity. Except as provided in this
Article VII, in accepting the trusts hereby created, Wilmington Trust Company
acts solely as the 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 Transaction Document shall
look only to the Owner Trust Estate for payment or satisfaction thereof.

     SECTION 7.6. The 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 personal representations
as to the validity or sufficiency of this Agreement, of any Transaction 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
personal 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 Residual Interestholders under this Agreement or the Noteholders under the
Indenture, including: the existence, condition and ownership of any Financed
Vehicle; the existence and enforceability of any insurance thereon; the
existence and contents of any Receivable on any computer or other record
thereof; the validity of the assignment of any Receivable to the Trust or of any
intervening assignment; the completeness of any Receivable; the performance or
enforcement of any Receivable; the compliance by the Depositor or the Servicer
with any warranty or representation made under any Transaction Document or in
any related document or the accuracy of any such warranty or representation or
any action of Indenture Trustee, the Administrator, or the Servicer or any
subservicer taken in the name of the Owner Trustee.

     SECTION 7.7. The Owner Trustee May Own Certificates and Notes. The Owner
Trustee in its individual or any other capacity may become the owner or pledgee
of the Residual Interest or Notes and may deal with the Depositor, the Indenture
Trustee and the Administrator in banking transactions with the same rights as it
would have if it were not the Owner Trustee.

                                       23                 2003-A Trust Agreement

<PAGE>

                                  ARTICLE VIII

                          COMPENSATION OF OWNER TRUSTEE

     SECTION 8.1. The Owner Trustee's Fees and Expenses. The Depositor shall
cause the Administrator to pay to the Owner Trustee pursuant to the Indenture
from time to time reasonable compensation for all services rendered by the Owner
Trustee under this Agreement (which compensation shall not be limited by any
provision of law in regard to the compensation of a trustee of an express
trust). Except as otherwise expressly provided for in this Agreement or the
Indenture, to the extent not paid pursuant to Section 5.05(c) of the Indenture,
the Depositor shall cause the Administrator to reimburse the Owner Trustee upon
its request for all reasonable expenses, disbursements and advances incurred or
made by the Owner Trustee in accordance with any provision of this Agreement
(including the reasonable compensation, expenses and disbursements of such
agents and counsel as the Owner Trustee may employ in connection with the
exercise and performance of its rights and its duties hereunder), except any
such expense may be attributable to its willful misconduct, gross negligence or
bad faith.

     SECTION 8.2. Indemnification. The Depositor shall cause the Administrator
to indemnify the Owner Trustee in its individual capacity and as trustee and its
successors, assigns, directors, officers, employees and agents from and against,
any and all loss, liability and expense, tax, penalty or claim (including
reasonable legal fees and expenses) of any kind and nature whatsoever which may
at any time be imposed on, incurred by, or asserted against the Owner Trustee in
its individual capacity and as trustee or any Indemnified Party in any way
relating to or arising out of this Agreement, the Transaction Documents, the
Owner Trust Estate, the administration of the Owner Trust Estate or the action
or inaction of the Owner Trustee hereunder, provided, however, that the
Administrator shall not be liable for or required to indemnify the Owner Trustee
from and against any of the foregoing expenses arising or resulting from any of
the matters described in the third sentence of Section 7.1.

     SECTION 8.3. Payments to the Owner Trustee. Any amounts paid to the Owner
Trustee pursuant to this Article VIII and the Administration Agreement shall be
deemed not to be a part of the Owner Trust Estate immediately after such
payment.

                                   ARTICLE IX

                         TERMINATION OF TRUST AGREEMENT

     SECTION 9.1. Termination of Trust Agreement. (a) The Trust shall wind up
and dissolve, and thereafter this Agreement (other than Article VIII) shall
terminate and be of no further force or effect, upon the final distribution by
the Owner Trustee of all moneys or other property or proceeds of the Owner Trust
Estate in accordance with the terms of the Indenture, the Contribution
Agreement, the Servicing Agreement and Article V. The bankruptcy, liquidation,
dissolution, death or incapacity of any Residual Interestholder shall not (x)
operate to terminate this Agreement or the Trust, nor (y) entitle such Residual
Interestholder's legal representatives or heirs to claim an accounting or to
take any action or proceeding in any court for a partition or winding up of all
or any part of the Trust or Owner Trust Estate nor (z) otherwise affect the
rights, obligations and liabilities of the parties hereto.

                                       24                 2003-A Trust Agreement

<PAGE>

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

        (c)  If the Residual Interest is certificated, notice of any dissolution
     of the Trust, specifying the Payment Date upon which the Certificateholders
     shall surrender their Certificates to the Paying Agent for payment of the
     final distribution and cancellation, shall be given by the Owner Trustee by
     letter to Certificateholders mailed within five (5) Business Days of
     receipt of notice of such termination from the Servicer given pursuant to
     Section 6.02 of the Indenture, stating (i) the Payment Date upon or with
     respect to which final payment of the Certificates shall be made upon
     presentation and surrender of the Certificates at the office of the Paying
     Agent therein designated, (ii) the amount of any such final payment and
     (iii) that the Record Date otherwise applicable to such Payment Date is not
     applicable, payments being made only upon presentation and surrender of the
     Certificates at the office of the Paying Agent therein specified. The Owner
     Trustee shall give such notice to the Certificate Registrar (if other than
     the Owner Trustee), the Paying Agent, the Note Insurer and the Swap
     Counterparty (unless the Interest Rate Swap Agreement has been terminated
     and all amounts owed to the Swap Counterparty have been paid in full) at
     the time such notice is given to Certificateholders. Upon presentation and
     surrender of the Certificates, the Paying Agent shall cause to be
     distributed to Certificateholders amounts distributable on such Payment
     Date pursuant to Section 5.2.

     If the Residual Interest is certificated and if all of the
Certificateholders shall not surrender their Certificates for cancellation
within sixty (60) days 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 sixty (60) days 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.
Any funds remaining after exhaustion of such remedies shall be distributed,
subject to applicable escheat laws, by the Owner Trustee to the Depositor.

     SECTION 9.2. Dissolution of the Trust. 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 Act. Upon receipt of a certificate from the
Indenture Trustee stating that all Noteholders have been paid in full, that the
Indenture Trustee is aware of no claims remaining against the Trust in respect
of the Indenture and the Notes and that the Indenture has been satisfied and
discharged, the Owner Trustee, in the absence of actual knowledge of any other
claim against the Trust and at the written direction of the Residual
Interestholder, 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 Act and
shall cause the Certificate of Trust to be cancelled by filing a certificate of
cancellation with the Delaware Secretary of State in accordance with the
provisions of Section 3810 of the Statutory Trust Act, at which time the Trust
shall terminate and this Agreement (other than Article VIII) shall be of no
further force or effect.

                                       25                 2003-A Trust Agreement

<PAGE>

                                   ARTICLE X

                     SUCCESSOR OWNER TRUSTEES AND ADDITIONAL
                                 OWNER TRUSTEES

     SECTION 10.1. Eligibility Requirements for the Owner Trustee. The Owner
Trustee shall at all times be a bank (i) authorized to exercise corporate trust
powers, (ii) having a combined capital and surplus of at least $50,000,000 and
(iii) subject to supervision or examination by Federal or state authorities. If
such bank shall publish reports of condition at least annually, pursuant to law
or to the requirements of the aforesaid supervising or examining authority, then
for the purpose of this Section, the combined capital and surplus of such
corporation shall be deemed to be its combined capital and surplus as set forth
in its most recent report of condition so published. The Owner Trustee shall at
all times be an institution satisfying the provisions of Section 3807(a) of the
Statutory Trust Act. In case at any time the Owner Trustee shall cease to be
eligible in accordance with the provisions of this Section, the Owner Trustee
shall resign immediately in the manner and with the effect specified in Section
10.2.

     SECTION 10.2. Resignation or Removal of the Owner Trustee. The Owner
Trustee may at any time resign and be discharged from the trusts hereby created
by giving written notice thereof to the Administrator and the Note Insurer. Upon
receiving such notice of resignation, the Administrator shall promptly appoint a
successor Owner Trustee reasonably acceptable to the Note Insurer by written
instrument, in duplicate, one copy of which instrument shall be delivered to the
resigning Owner Trustee and one copy to the successor Owner Trustee (with a copy
to the Note Insurer). If no successor Owner Trustee shall have been so appointed
and have accepted appointment within 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 reasonably
acceptable to the Note Insurer; 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 Transaction Documents until such successor has in fact assumed such
appointment.

     If at any time the Owner Trustee shall cease to be eligible in accordance
with the provisions of Section 10.1 and shall fail to resign after written
request therefor by the Administrator, or if at any time the Owner Trustee shall
be legally unable to act, or shall be adjudged bankrupt or insolvent, or a
receiver of the Owner Trustee or of its property shall be appointed, or any
public officer shall take charge or control of the Owner Trustee or of its
property or affairs for the purpose of rehabilitation, conservation or
liquidation, then the Administrator with notice to the Note Insurer 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 reasonably acceptable to the Note
Insurer 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 (with a copy to the Note Insurer) and payment of all
fees owed to the outgoing Owner Trustee.

     Any resignation or removal of the Owner Trustee and appointment of a
successor Owner Trustee pursuant to any of the provisions of this Section shall
not become effective until

                                       26                 2003-A Trust Agreement

<PAGE>

acceptance of appointment by the successor Owner Trustee reasonably acceptable
to the Note Insurer pursuant to Section 10.3 and payment of all fees and
expenses owed to the outgoing Owner Trustee. The Administrator shall provide
notice of such resignation or removal of the Owner Trustee to each of the Rating
Agencies and the Note Insurer.

     SECTION 10.3. Successor Owner Trustee. Any successor Owner Trustee
appointed pursuant to Section 10.2 shall execute, acknowledge and deliver to the
Administrator, the Note Insurer and to its predecessor Owner Trustee an
instrument accepting such appointment under this Agreement, and thereupon the
resignation or removal of the predecessor Owner Trustee shall become effective
and such successor Owner Trustee, without any further act, deed or conveyance,
shall become fully vested with all the rights, powers, duties and obligations of
its predecessor under this Agreement, with like effect as if originally named as
the Owner Trustee. The predecessor Owner Trustee shall upon payment of its fees
and expenses deliver to the successor Owner Trustee all documents and statements
and monies held by it under this Agreement; and the Administrator and the
predecessor Owner Trustee shall execute and deliver such instruments and do such
other things as may reasonably be required for fully and certainly vesting and
confirming in the successor Owner Trustee all such rights, powers, duties and
obligations.

     No successor Owner Trustee shall accept appointment as provided in this
Section unless at the time of such acceptance such successor Owner Trustee shall
be eligible pursuant to Section 10.1.

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

     SECTION 10.4. Merger or Consolidation of the 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 10.1; and
provided further that the Owner Trustee shall mail notice of such merger or
consolidation to the Rating Agencies.

     SECTION 10.5. Appointment of Co-Trustee or Separate Trustee.
Notwithstanding any other provisions of this Agreement, 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 separate trustee or separate trustees, of all or any part of the
Owner Trust Estate, and to vest in such

                                       27                 2003-A Trust Agreement

<PAGE>

Person, in such capacity, such title to the Trust, or any part thereof, and,
subject to the other provisions of this Section, such powers, duties,
obligations, rights and trusts as the Administrator and the Owner Trustee may
consider necessary or desirable. If the Administrator shall not have joined in
such appointment within fifteen (15) days after the receipt by it of a request
so to do, the Owner Trustee alone shall have the power to make such appointment.
No co-trustee or separate trustee under this Agreement shall be required to meet
the terms of eligibility as a successor trustee pursuant to Section 10.1 and no
notice of the appointment of any co-trustee or separate trustee shall be
required pursuant to Section 10.3.

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

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

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

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

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

     Any separate trustee or co-trustee may at any time appoint the Owner
Trustee, 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 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.

                                       28                 2003-A Trust Agreement

<PAGE>

                                   ARTICLE XI

                                  MISCELLANEOUS

     SECTION 11.1. Supplements and Amendments. (a) This Agreement may be amended
by the Depositor and the Owner Trustee, with prior written notice to the Note
Insurer, the Swap Counterparty (unless the Interest Rate Swap Agreement has been
terminated and all amounts owed to the Swap Counterparty have been paid in full)
and the Rating Agencies, without the consent of any of the Noteholders or the
Residual Interestholders:

               (i) to cure any ambiguity or defect, to correct or supplement any
          provisions in 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 or of modifying in any manner the rights
          of the Noteholders or the Residual Interestholders; provided that such
          action shall not adversely affect in any material respect the
          interests of any Noteholder, the Swap Counterparty or Residual
          Interestholder; provided further, however, that such amendment will
          not significantly change the permitted activities of the Trust as set
          forth herein.

               (ii) in connection with any such election, to modify or eliminate
          existing provisions set forth in this Agreement relating to the
          intended federal income tax treatment of the Notes or the Residual
          Interest and the Trust in the absence of the election; it being a
          condition to any such amendment that the Rating Agency Condition shall
          be satisfied; and

               (iii) to add, modify or eliminate such provisions as may be
          necessary or advisable in order to enable (a) the transfer to the
          Trust of all or any portion of the Receivables to be recognized as a
          sale under GAAP by the Depositor to the Trust, (b) the Trust to avoid
          becoming a member of the Depositor's consolidated group under GAAP or
          (c) the Depositor or any of its Affiliates to otherwise comply with or
          obtain more favorable treatment under any law or regulation or any
          accounting rule or principle.

     (b)  This Agreement may also be amended from time to time by the Depositor
and the Owner Trustee, with prior written notice to the Note Insurer, the Rating
Agencies and the Swap Counterparty (unless the Interest Rate Swap Agreement has
been terminated and all amounts owed to the Swap Counterparty have been paid in
full), with the consent of the Holders of Notes evidencing not less than a
majority of the Outstanding Amount of the Notes and, to the extent affected
thereby, the consent of the Residual Interestholders evidencing not less than a
majority of the Residual Percentage Interests 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 Residual Interestholders; provided that no such amendment shall (a) increase
or reduce in any manner the amount of, or accelerate or delay the timing of,
collections of payments on Receivables or distributions that shall be required
to be made for the benefit of the Noteholders or the Residual Interestholders or
(b) reduce the aforesaid percentage of the Outstanding Amount of the Notes and
the Residual Percentage Interests required to

                                       29                 2003-A Trust Agreement

<PAGE>

     consent to any such amendment, without the consent of the Holders of all
     the outstanding Notes and all Residual Interestholders; provided, further
     that the consent of the Note Insurer shall be obtained with respect to any
     amendment adversely affecting the Note Insurer or the bankruptcy-remote
     status of the Trust.

          (c)  Promptly after the execution of any such amendment or consent,
     the Administrator shall furnish written notification of the substance of
     such amendment or consent to each Residual Interestholder, the Indenture
     Trustee, the Note Insurer, the Swap Counterparty (unless the Interest Rate
     Swap Agreement has been terminated and all amounts owed to the Swap
     Counterparty have been paid in full) and each of the Rating Agencies.

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

          (e)  Prior to the execution of any amendment to this Agreement 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 and that all conditions precedent to the
     execution and delivery of such amendment have been satisfied. The Owner
     Trustee may, but shall not be obligated to, enter into any such amendment
     which affects the Owner Trustee's own rights, duties or immunities under
     this Agreement or otherwise.

          (f)  Notwithstanding the language set forth in this Section 11.1, the
     consent of the Note Insurer shall be required at all times with respect to
     any amendment of Section 4.6 of this Agreement.

     SECTION 11.2.  No Legal Title to Owner Trust Estate in Residual
Interestholders. The Residual Interestholders shall not have legal title to any
part of the Owner Trust Estate. The Residual Interestholders shall be entitled
to receive distributions with respect to their undivided beneficial interest
therein only in accordance with Articles V and IX. No transfer, by operation of
law or otherwise, of any right, title or interest of the Residual
Interestholders to and in their ownership interest in the Owner Trust Estate
shall operate to terminate this Agreement or the trusts hereunder or entitle any
transferee to an accounting or to the transfer to it of legal title to any part
of the Owner Trust Estate.

     SECTION 11.3.  Limitations on Rights of Others. Except for Section 2.7, the
provisions of this Agreement are solely for the benefit of the Owner Trustee,
the Depositor, the Administrator, the Residual Interestholders, the Servicer
and, to the extent expressly provided herein, the Indenture Trustee, the Swap
Counterparty and the Noteholders, and nothing in this Agreement, whether express
or implied, shall be construed to give to any other Person any legal

                               30                         2003-A Trust Agreement

<PAGE>

or equitable right, remedy or claim in the Owner Trust Estate or under or in
respect of this Agreement or any covenants, conditions or provisions contained
herein.

     SECTION 11.4.  Notices. (a) Unless otherwise expressly specified or
permitted by the terms hereof, all notices shall be in writing and shall be
deemed given by telecopy with receipt acknowledged by the recipient thereof or
upon receipt personally delivered, delivered by overnight courier or mailed
certified mail, return receipt requested, if to the Owner Trustee, addressed to
the Corporate Trust Office; if to the Depositor, addressed to 1680 Capital One
Drive, McLean, Virginia 22102, Attention: Manager of Securitization; Copy to:
Legal Department; Copy to: Mayer, Brown, Rowe & Maw; if to the Swap
Counterparty, addressed to Lehman Brothers Special Financing Inc., c/o Lehman
Brothers Inc., 745 Seventh Avenue, 28th Floor, New York, New York 10019,
Attention: Documentation Manager; if to the Note Insurer, addressed to Ambac
Assurance Corporation, One State Street Plaza, New York, New York 10004,
Attention: Structured Finance Department ABS 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 the
     Certificateholder receives such notice.

     SECTION 11.5.  Severability. Any provision of this Agreement that is
prohibited or unenforceable in any jurisdiction shall, as to such jurisdiction,
be ineffective to the extent of such prohibition or unenforceability without
invalidating the remaining provisions hereof, and any such prohibition or
unenforceability in any jurisdiction shall not invalidate or render
unenforceable such provision in any other jurisdiction.

     SECTION 11.6.  Separate Counterparts. This Agreement may be executed by the
parties hereto in separate counterparts, each of which when so executed and
delivered shall be an original, but all such counterparts shall together
constitute but one and the same instrument.

     SECTION 11.7.  Successors and Assigns. All covenants and agreements
contained herein shall be binding upon, and inure to the benefit of, the
Depositor, the Owner Trustee and its successors and each Residual Interestholder
and its successors and permitted assigns, all as herein provided. Any request,
notice, direction, consent, waiver or other instrument or action by a Residual
Interestholder shall bind the successors and assigns of such Residual
Interestholders.

     SECTION 11.8.  No Petition. The Owner Trustee (not in its individual
capacity but solely as the Owner Trustee), by entering into this Agreement, each
Certificateholder, by accepting a Certificate, and the Indenture Trustee and
each Noteholder or Note Owner, by accepting the benefits of this Agreement,
hereby covenants and agrees that they will not at any time institute against the
Depositor, or solicit or join in or cooperate with or encourage any institution
against the Depositor 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 Residual Interest, the Notes, this Agreement or any of the Transaction
Documents.

                               31                         2003-A Trust Agreement

<PAGE>

     SECTION 11.9.  No Recourse. (a) The Depositor as the initial Residual
Interestholder and each Certificateholder by accepting a Certificate
acknowledges that such the Residual Interest whether or not represented by a
Certificate or Certificates represent beneficial interests in the Trust only and
do not represent interests in or obligations of the Seller, the Administrator,
the Depositor, the Owner Trustee, the Indenture Trustee or any Affiliate thereof
and no recourse may be had against such parties or their assets, except as
expressly set forth or contemplated in this Agreement, the Certificates or the
Transaction Documents.

          (b)  In furtherance of and not in derogation of the foregoing, to the
     extent the Depositor enters into other securitization transactions, each
     Certificateholder, by accepting a Certificate, acknowledges and agrees that
     it shall have no right, title or interest in or to any assets or interests
     therein of the Depositor (other than the Trust Estate conveyed or purported
     to be conveyed by the Depositor to another securitization trust or other
     Person or Persons in connection therewith (whether by way of a sale,
     capital contribution or by virtue of the granting of a lien) ("Other
     Assets"). To the extent that, notwithstanding the agreements and provisions
     contained in the preceding sentences of this Section, a Certificateholder
     either (i) asserts an interest or claim to, or benefit from, Other Assets,
     whether asserted against or through the Depositor or any other Person owned
     by the Depositor, or (ii) is deemed to have any such interest, claim or
     benefit in or from Other Assets, whether by operation of law, legal
     process, pursuant to applicable provisions of insolvency laws or otherwise
     (including by virtue of Section 1111(b) of the Federal Bankruptcy Code or
     any successor provision having similar effect under the Bankruptcy Code),
     and whether deemed asserted against or through the Depositor or any other
     Person owned by the Depositor, then each Certificateholder, by accepting a
     Certificate, further acknowledges and agrees that any such interest, claim
     or benefit in or from Other Assets is and shall be expressly subordinated
     to the indefeasible payment in full of all obligations and liabilities of
     the Depositor which, under the terms of the relevant documents relating to
     the securitization of such Other Assets, are entitled to be paid from,
     entitled to the benefits of, or otherwise secured by such Other Assets
     (whether or not any such entitlement or security interest is legally
     perfected or otherwise entitled to priority of distribution or application
     under applicable law, including insolvency laws, and whether asserted
     against the Depositor or any other Person owned by the Depositor),
     including the payment of post-petition interest on such other obligations
     and liabilities. This subordination agreement shall be deemed a
     subordination agreement within the meaning of Section 510(a) of the
     Bankruptcy Code. Each Certificateholder, by acceptance of a Certificate,
     further acknowledges and agrees that no adequate remedy at law exists for a
     breach of this Section 11.9(b) and the terms of this Section 11.9(b) may be
     enforced by an action for specific performance. The provisions of this
     Section 11.9(b) shall be for the third party benefit of those entitled to
     rely thereon and shall survive the termination of this Agreement.

     SECTION 11.10.  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.

     SECTION 11.11.  GOVERNING LAW. THIS AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF

                               32                         2003-A Trust Agreement

<PAGE>

DELAWARE, WITHOUT REFERENCE TO ITS CONFLICT OF LAW PROVISIONS, AND THE
OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN
ACCORDANCE WITH SUCH LAWS.

     SECTION 11.12.  Ratification. The parties hereto and the Trust created
hereby ratify action taken by the Owner Trustee and/or the Depositor in
connection with the execution and delivery of the application for licensure as a
Pennsylvania Sales Finance Company and the Interest Rate Swap Agreement and all
action taken in connection therewith.

                  [Remainder of page intentionally left blank]

                               33                         2003-A Trust Agreement

<PAGE>

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

                                       WILMINGTON TRUST COMPANY,
                                       as the Owner Trustee

                                       By:      /s/  Donald G. MacKelcan
                                          --------------------------------------
                                                  Donald G. MacKelcan
                                                    Vice President

                                       34                 2003-A Trust Agreement

<PAGE>

                                       CAPITAL ONE AUTO RECEIVABLES, LLC,
                                       as the Depositor

                                       By:      /s/  Albert A. Ciafre
                                          --------------------------------------
                                                   Albert A. Ciafre
                                                Assistant Vice President

                                       35                 2003-A Trust Agreement

<PAGE>

                                                                       EXHIBIT A

                               FORM OF CERTIFICATE

                        100% RESIDUAL PERCENTAGE INTEREST

NUMBER
R-1

                      CAPITAL ONE AUTO FINANCE TRUST 2003-A
                                   CERTIFICATE

     Evidencing a beneficial interest in certain distributions of the Trust, as
defined below, the property of which includes a pool of Receivables sold to the
Trust by the Seller.

     (This Certificate does not represent an interest in or obligation of
Capital One Auto Receivables, LLC or any of its Affiliates, except to the extent
described below.)

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OR ANY OTHER
APPLICABLE SECURITIES OR "BLUE SKY" LAWS OF ANY STATE OR OTHER JURISDICTION, AND
MAY NOT BE RESOLD, ASSIGNED, PLEDGED OR OTHERWISE TRANSFERRED EXCEPT IN
COMPLIANCE WITH THE REGISTRATION REQUIREMENTS OF THE SECURITIES ACT OR ANY OTHER
APPLICABLE SECURITIES OR "BLUE SKY" LAWS, PURSUANT TO AN EXEMPTION THEREFROM OR
IN A TRANSACTION NOT SUBJECT THERETO. IT AGREES, ON ITS OWN BEHALF AND ON BEHALF
OF ANY ACCOUNTS FOR WHICH IT IS ACTING AS AGENT, THAT SUCH CERTIFICATE MAY BE
RESOLD, ASSIGNED, PLEDGED OR TRANSFERRED ONLY (A) SO LONG AS THE CERTIFICATE IS
ELIGIBLE FOR RESALE PURSUANT TO RULE 144A UNDER THE SECURITIES ACT, SUCH TO A
PERSON WHOM THE TRANSFEROR REASONABLY BELIEVES AFTER DUE INQUIRY IS A QIB ACTING
FOR ITS OWN ACCOUNT (AND NOT FOR THE ACCOUNT OF OTHERS) OR AS A FIDUCIARY OR
AGENT FOR OTHERS (WHICH OTHERS ALSO ARE QIBS) TO WHOM NOTICE IS GIVEN THAT THE
RESALE, ASSIGNMENT, PLEDGE OR TRANSFER IS BEING MADE IN RELIANCE ON RULE 144A,
(B) PURSUANT TO AN EFFECTIVE REGISTRATION STATEMENT UNDER THE SECURITIES ACT OR
(C) SUCH RESALE, ASSIGNMENT, PLEDGE OR OTHER TRANSFER IS MADE IN A TRANSACTION
EXEMPT FROM THE REGISTRATION REQUIREMENTS OF THE SECURITIES ACT AND OTHER
SECURITIES OR "BLUE SKY" LAWS, IN WHICH CASE THE OWNER TRUSTEE SHALL REQUIRE (I)
THAT BOTH THE PROSPECTIVE TRANSFEROR AND THE PROSPECTIVE TRANSFEREE CERTIFY TO
THE OWNER TRUSTEE AND THE DEPOSITOR IN WRITING THE FACTS SURROUNDING SUCH
TRANSFER, WHICH CERTIFICATION SHALL BE IN FORM AND SUBSTANCE SATISFACTORY TO THE
OWNER TRUSTEE AND (II) A WRITTEN OPINION OF COUNSEL (WHICH SHALL NOT BE AT THE
EXPENSE OF THE OWNER TRUSTEE OR THE DEPOSITOR) SATISFACTORY TO THE OWNER TRUSTEE
AND THE DEPOSITOR, TO THE EFFECT THAT SUCH TRANSFER WILL NOT VIOLATE THE
SECURITIES ACT, IN EACH CASE IN ACCORDANCE WITH ANY APPLICABLE SECURITIES OR
"BLUE SKY" LAWS OF

                                       A-1                2003-A Trust Agreement

<PAGE>

ANY STATE OR JURISDICTION. ANY ATTEMPTED TRANSFER IN CONTRAVENTION OF THE
IMMEDIATELY PRECEDING RESTRICTIONS WILL BE VOID AB INITIO AND THE PURPORTED
TRANSFEROR WILL CONTINUE TO BE TREATED AS THE OWNER OF THE CERTIFICATE FOR ALL
PURPOSES.

NO CERTIFICATE OR INTEREST THEREIN MAY BE ACQUIRED OR HELD (IN THE INITIAL
ACQUISITION OR THROUGH A TRANSFER) WITH PLAN ASSETS OF ANY "EMPLOYEE BENEFIT
PLAN" WHETHER OR NOT SUBJECT TO THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF
1974, AS AMENDED ("ERISA"), ANY "PLAN" DESCRIBED BY SECTION 4975(E)(1) OF THE
INTERNAL REVENUE CODE OF 1986, AS AMENDED, OR ANY ENTITY DEEMED TO HOLD THE
ASSETS OF ANY OF THE FOREGOING BY REASON OF AN EMPLOYEE BENEFIT PLAN'S OR OTHER
PLAN'S INVESTMENT IN SUCH ENTITY (EACH, A "BENEFIT PLAN").

                                       A-2                2003-A Trust Agreement

<PAGE>

     THIS CERTIFIES THAT CAPITAL ONE AUTO RECEIVABLES, LLC is the registered
owner of a 100% Residual Percentage Interest that is nonassessable, fully-paid,
beneficial interest in certain distributions of CAPITAL ONE AUTO FINANCE TRUST
2003-A (the "Trust") formed by Capital One Auto Receivables, LLC, a Delaware
limited liability company (the "Depositor").

     The Trust was created pursuant to a Trust Agreement dated as of April 15,
2003, as amended and restated by an Amended and Restated Trust Agreement dated
as of June 3, 2003 (the "Trust Agreement"), between the Depositor and Wilmington
Trust Company, as owner trustee (the "Owner Trustee"), a summary of certain of
the pertinent provisions of which is set forth below. To the extent not
otherwise defined herein, the capitalized terms used herein have the meanings
assigned to them in the Indenture among the Trust, and JPMorgan Chase Bank, as
the Indenture Trustee (the "Indenture Trustee"), dated as of June 3, 2003, as
the same may be amended or supplemented from time to time.

     This Certificate is one of the duly authorized Certificates designated as
Capital One Auto Finance Trust 2003-A Certificates (herein called the
"Certificates"). Also issued under the Indenture dated as of June 3, 2003,
between the Trust and the Indenture Trustee, are eight classes of Notes
designated as 1.25063% Class A-1 Notes (the "Class A-1 Notes"), 1.40% Class A-2
Notes (the "Class A-2 Notes"), 1.83% Class A-3-A Notes (the "Class A-3-A
Notes"), LIBOR + 0.16% Class A-3-B Notes (the "Class A-3-B Notes"), 2.47% Class
A-4-A Notes (the "Class A-4-A Notes"), LIBOR + 0.28% Class A-4-B Notes (the
"Class A-4-B Notes" and, together with the Class A-1 Notes, the Class A-2 Notes,
the Class A-3-A Notes, the Class A-3-B Notes, and the Class A-4-A Notes, the
"Class A Notes"), 0% Class B Notes (the "Class B Notes"; the Class B Notes and
the Class A Notes are collectively referred to as the "Notes"). This Certificate
is issued under and is subject to the terms, provisions and conditions of the
Trust Agreement, to which Trust Agreement the holder of this Certificate by
virtue of the acceptance hereof assents and by which such holder is bound.

     Under the Trust Agreement, there will be distributed on each Payment Date,
to the Person in whose name this Certificate is registered at the close of
business on the last day of the preceding month, such Certificateholder's
Residual Percentage Interest in the amount to be distributed to
Certificateholders on such date.

     The holder of this Certificate acknowledges and agrees that its rights to
receive distributions in respect of this Certificate are subordinated to the
rights of the Noteholders, the Swap Counterparty and the Note Insurer as
described in the Contribution Agreement, the Indenture, the Servicing Agreement
and the Trust Agreement, as applicable.

     It is the intent of the Depositor, the Servicer, the Administrator and the
Certificateholders that, for purposes of federal income, state and local income
and franchise tax, until the Certificates are held by other than the Depositor,
the Trust will be disregarded as an entity separate from its owner. At such time
that the Certificates are held by more than one person, it is the intent of the
Seller, the Servicer, the Administrator and the Certificateholders that, for
purposes of federal income, state and local income and franchise tax, the Trust
will be treated as a partnership, the assets of which are the assets held by the
Trust, and the Certificateholders will be treated as partners in that
partnership. The Seller and the other Certificateholders, by

                                       A-3                2003-A Trust Agreement

<PAGE>

acceptance of a Certificate, agree to treat, and to take no action inconsistent
with the treatment of, the Certificates as such for tax purposes.

     Each Certificateholder, by its acceptance of a Certificate, covenants and
agrees that such Certificateholder will not at any time institute against the
Depositor, or join in or encourage any institution against the Depositor 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, the Trust Agreement or any of the Transaction Documents.

     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 Seller, the Owner Trustee, the Indenture
Trustee or any Affiliate thereof and no recourse may be had against such parties
or their assets, except as expressly set forth or contemplated in the Trust
Agreement, the Certificates or the Transaction Documents.

     Each Certificateholder by accepting a Certificate consents to the written
consent of the Owner Trustee with respect to the Bankruptcy Action of the Trust.

     In furtherance of and not in derogation of the foregoing, to the extent the
Depositor enters into other securitization transactions, each Certificateholder,
by accepting a Certificate, acknowledges and agrees that it shall have no right,
title or interest in or to any assets or interests therein of the Depositor
conveyed or purported to be conveyed by the Depositor to another securitization
trust or other Person or Persons in connection therewith (whether by way of a
sale, capital contribution or by virtue of the granting of a lien) ("Other
Assets"). To the extent that, notwithstanding the agreements and provisions
contained herein, a Certificateholder either (i) asserts an interest or claim
to, or benefit from, Other Assets, whether asserted against or through the
Depositor or any other Person owned by the Depositor, or (ii) is deemed to have
any such interest, claim or benefit in or from Other Assets, whether by
operation of law, legal process, pursuant to applicable provisions of insolvency
laws or otherwise (including by virtue of Section 1111(b) of the Federal
Bankruptcy Code or any successor provision having similar effect under the
Bankruptcy Code), and whether deemed asserted against or through the Depositor
or any other Person owned by the Depositor, then each Certificateholder, by
accepting a Certificate, further acknowledges and agrees that any such interest,
claim or benefit in or from Other Assets is and shall be expressly subordinated
to the indefeasible payment in full of all obligations and liabilities of the
Depositor which, under the terms of the relevant documents relating to the
securitization of such Other Assets, are entitled to be paid from, entitled to
the benefits of, or otherwise secured by such Other Assets (whether or not any
such entitlement or security interest is legally perfected or otherwise entitled
to priority of distribution or application under applicable law, including
insolvency laws, and whether asserted against the Depositor or any other Person
owned by the Depositor), including the payment of post-petition interest on such
other obligations and liabilities. This subordination agreement shall be deemed
a subordination agreement within the meaning of Section 510(a) of the Bankruptcy
Code. Each Certificateholder, by acceptance of a Certificate, further
acknowledges and agrees that no adequate remedy at law exists for a breach of
this paragraph and the terms of this paragraph may be enforced by an action for
specific performance. The provisions of this paragraph shall be for

                                       A-4                2003-A Trust Agreement

<PAGE>

the third party benefit of those entitled to rely thereon and shall survive the
termination of the Trust Agreement.

     The Certificates may not be acquired by or for the account of or with the
assets of (a) an employee benefit plan (as defined in Section 3(3) of ERISA)
that is subject to the provisions of Title 1 of ERISA, (b) a plan described in
Section 4975(e)(1) of the Code or (c) any entity whose underlying assets include
plan assets by reason of a plan's investment in the entity (each, a "Benefit
Plan"). By accepting and holding this Certificate, the Holder hereof shall be
deemed to have represented and warranted that it is not a Benefit Plan and is
not purchasing on behalf of a Benefit Plan.

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

     THIS CERTIFICATE SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE
STATE OF DELAWARE, WITHOUT REFERENCE TO ITS CONFLICT OF LAW PROVISIONS, AND THE
OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN
ACCORDANCE WITH SUCH LAWS.

                                    A-5                   2003-A Trust Agreement

<PAGE>

     IN WITNESS WHEREOF, the Trust has caused this Certificate to be duly
executed.

                                       CAPITAL ONE AUTO RECEIVABLES TRUST
                                       2003-A,

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

Dated:                                 By: /s/
      -----------------                   --------------------------------------

                  OWNER TRUSTEE'S CERTIFICATE OF AUTHENTICATION

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

                                       WILMINGTON TRUST COMPANY, as the
                                       Owner Trustee

                                       By: /s/
                                          --------------------------------------
                                                  Authenticating Agent

                                       By: /s/
                                          --------------------------------------
                                                  Authorized Signatory

                                       A-6                2003-A Trust Agreement

<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 of
      the registered owner as it appears on 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-7                2003-A Trust Agreement

<PAGE>

                                                                       EXHIBIT B

                         FORM OF TRANSFEROR CERTIFICATE

                                     [Date]

Capital One Auto Finance Trust 2003-A,
c/o Wilmington Trust Company,
 as the Owner Trustee and
 as the Certificate Registrar
Rodney Square North
1100 North Market Street
Wilmington, Delaware 19890

Ladies and Gentlemen:

     In connection with our proposed sale of the 100% Certificates (the
"Certificate") of Capital One Auto Finance Trust 2003-A (the "Trust"), a trust
formed by Capital One Auto Receivables, LLC (the "Depositor" or the "Seller"),
we confirm that:

     a.  The Seller is the lawful owner of the Certificate with the full right
         to transfer the Certificate free from any and all claims and
         encumbrances whatsoever.

     b.  Neither the Seller nor anyone acting on its behalf has (a) offered,
         transferred, pledged, sold or otherwise disposed of the Certificate,
         any interest in the Certificate or any other similar security to any
         person in any manner, (b) solicited any offer to buy or accept a
         transfer, pledge or other disposition of the Certificate, any interest
         in the Certificate or any other similar security from any person in any
         manner, (c) otherwise approached or negotiated with respect to the
         Certificate, any interest in the Certificate or any other similar
         security with any person in any manner, (d) made any general
         solicitation with respect to the Certificate, any interest in the
         Certificate or any other similar security by means of general
         advertising or in any other manner, or (e) taken any other action with
         respect to the Certificate, any interest in the Certificate or any
         other similar security, which (in the case of any of the acts described
         in clauses (a) through (e) hereof) would constitute a distribution
         under the Securities Act of 1933 (the "Securities Act"), or would
         render the disposition of the Certificate a violation of Section 5 of
         the Securities Act or any state securities laws, or would require
         registration or qualification of the Certificate pursuant to the
         Securities Act or any state securities laws.

     c.  The Seller and any person acting on behalf of the Seller in this matter
         reasonably believe that the Transferee is either (a) a "qualified
         institutional buyer" (as that term is defined in Rule 144A ("Rule
         144A") under the Securities Act) purchasing for its own account or (b)
         either (i) an "accredited investor" within the meaning of paragraph
         (1), (2), (3) or (7) of Rule 501(a) under the Securities Act or (ii) an
         entity in which all the equity owners are "accredited investors" within
         the meaning of paragraph (1), (2), (3) or (7) of Rule 501(a) under the
         Securities Act,

                                       B-1                2003-A Trust Agreement

<PAGE>

and has such knowledge and experience in financial and business matters as to be
capable of evaluating the merits and risks of an investment in the Certificate.

     d.  Unless the Transferee is either (a) an "accredited investor" within the
         meaning of Rule 501(a)(1), (2), (3) or (7) under the Securities Act or
         (b) an entity in which all the equity owners are "accredited investors"
         within the meaning of paragraph (1), (2), (3) or (7) of Rule 501(a)
         under the Securities Act that is furnishing a Transferee Certificate in
         the form of Exhibit C to the Trust Agreement, the Seller or a person
         acting on its behalf has taken reasonable steps to ensure that the
         Transferee is aware that the Seller is relying on the exemption from
         the provisions of Section 5 of the Securities Act provided by Rule
         144A.

     e.  The Seller or a person acting on its behalf has furnished, or caused to
         be furnished, to the Transferee all information regarding (a) the
         Certificates and distributions thereon, (b) the nature, performance and
         servicing of the Receivables, (c) the Indenture and the Servicing
         Agreement, and (d) any credit enhancement mechanism associated with the
         Certificates, that the Transferee has requested.

                                       Very truly yours,

                                       Print Name of Transferor

                                       By: /s/
                                          --------------------------------------

                                       B-2                2003-A Trust Agreement

<PAGE>

                                                                       EXHIBIT C

                         FORM OF TRANSFEREE CERTIFICATE

                                     [Date]

Capital One Auto Finance Trust 2003-A,
c/o Wilmington Trust Company,
 as the Owner Trustee and
 as the Certificate Registrar
Rodney Square North
1100 North Market Street
Wilmington, Delaware 19890

Ladies and Gentlemen:

     In connection with our proposed purchase of the 100% Certificates (the
"Certificates") of Capital One Auto Finance Trust 2003-A (the "Trust"), a trust
formed by Capital One Auto Receivables, LLC (the "Depositor" or the "Seller"),
we confirm that:

     a.  We are a "qualified institutional buyer" as defined in Rule 144A
         ("QIB") and are acquiring the Certificate for our own institutional
         account (and not for the account of others) or as a fiduciary or agent
         for others (which others also are QIBs);

     b.  We acknowledge that the Certificates have not been and will not be
         registered under the Securities Act or the securities laws of any
         jurisdiction;

     c.  We are familiar with Rule 144A and are aware that the sale is being
         made in reliance on Rule 144A and we are not acquiring the Certificates
         with a view to, or for resale in connection with, a distribution that
         would constitute a public offering within the meaning of the Securities
         Act or a violation of the Securities Act, and that, if in the future we
         decide to resell, assign, pledge or otherwise transfer any
         Certificates, such Certificates may be resold, assigned, pledged or
         transferred only (i) to the Depositor or any Affiliate thereof, (ii) so
         long as such Certificate is eligible for resale pursuant to Rule 144A,
         to a person whom we reasonably believe after due inquiry is a QIB
         acting for its own account (and not for the account of others) or as a
         fiduciary or agent for others (which others also are QIBs) to whom
         notice is given that the resale, pledge, assignment or transfer is
         being made in reliance on Rule 144A, (iii) pursuant to an effective
         registration statement under the Securities Act or (iv) in a sale,
         pledge or other transfer made in a transaction otherwise exempt from
         the registration requirements of the Securities Act, in which case (A)
         the Owner Trustee will require that both the prospective transferor and
         the prospective transferee certify to the Owner Trustee and the
         Depositor in writing the facts surrounding such transfer, which
         certification shall be in form and substance satisfactory to the Owner
         Trustee and the Depositor and (B) the Owner Trustee will require a
         written opinion of counsel (which will not be at the expense of the
         Depositor or the Owner Trustee) satisfactory to the Depositor and the
         Owner Trustee to the effect that such transfer

                                       C-1                2003-A Trust Agreement

<PAGE>

         will not violate the Securities Act, in each case in accordance with
         any applicable securities or "Blue Sky" laws of any state of the United
         States;

     d.  No Certificate will be acquired or held by any "employee benefit plan"
         subject to ERISA or a "plan" described by Section 4975(e)(1) of the
         Internal Revenue Code of 1986, as amended, or by any entity deemed to
         hold the assets of any of the foregoing by reason of an employee
         benefit plan's or other plan's investment in such entity. Each Person
         who acquires any Certificate or interest therein will certify that the
         foregoing conditions are satisfied;

     e.  We are aware that we (or any account for which we are purchasing) may
         be required to bear the economic risk of an investment in the
         Certificates for an indefinite period, and we (or such account) are
         able to bear such risk for an indefinite period;

     f.  We understand that the Certificates will bear legends substantially as
         set forth in Section 3.12 of the Trust Agreement;

     g.  If we are acquiring any Certificates for the account of one or more
         qualified institutional buyers, we represent that we have sole
         investment discretion with respect to each such account and that we
         have full power to make the foregoing acknowledgments, representations
         and agreements on behalf of each such account; and

     h.  We acknowledge that the Owner Trustee, the Depositor, and their
         Affiliates, and others will rely upon the truth and accuracy of the
         foregoing acknowledgments, representations and agreements.

                                       C-2                2003-A Trust Agreement

<PAGE>

     You are entitled to rely upon this letter and are irrevocably authorized to
produce this letter or a copy hereof to any interested party in any
administrative or legal proceedings or official inquiry with respect to the
matters covered hereby.

                                       Very truly yours,

                                       By: /s/
                                          --------------------------------------

                                       C-3                2003-A Trust Agreement<PAGE>

                                                                     Exhibit 4.2

--------------------------------------------------------------------------------
                      CAPITAL ONE AUTO FINANCE TRUST 2003-A

                                       and

                               JPMORGAN CHASE BANK

                                Indenture Trustee

                                    INDENTURE

                            Dated as of June 3, 2003

                                $1,209,677,419.35

                      CAPITAL ONE AUTO FINANCE TRUST 2003-A

                        ASSET BACKED NOTES, SERIES 2003-A
                         CLASS A NOTES AND CLASS B NOTES

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

                                                                2003-A Indenture

<PAGE>
                             CROSS REFERENCE TABLE/1/

TIA           Section                              Section of Indenture
304                                                        2.18
310           (a)(1)                                       7.08
              (a)(2)                                       7.08
              (a)(3)                                       7.13
              (a)(4)                                       7.20
              (a)(5)                                       7.08
              (b)                                       7.08, 7.11
              (c)                                          N.A.
311           (a)                                          7.19
              (b)                                          7.19
              (c)                                          N.A
312           (a)                                         12.01
              (b)                                         12.02
              (c)                                         12.03
313           (a)                                         12.04
              (b)(1)                                      12.04
              (b)(2)                                      14.05
              (c)                                         12.04
              (d)                                         12.03
314           (a)                                         14.16
              (b)                                          3.06
              (c)(1)                                      14.01
              (c)(2)                                      14.01
              (c)(3)                                      14.01
              (d)                                         14.01
              (e)                                         14.01
              (f)                                         14.01
315           (a)                                          7.01
              (b)                                          7.02
              (c)                                          7.01
              (d)                                          7.01
              (e)                                          9.13
316           (a)(last sentence)                           2.03
              (a)(1)(A)                                    9.11
              (a)(1)(B)                                   9.02(b)
              (a)(2)                                      Omitted
              (b)                                          9.07
              (c)                                          2.12
317           (a)(1)                                       9.03
              (a)(2)                                       9.03
              (b)                                          3.03
318           (a)                                         14.22

--------------
/1/ Note:  This Cross Reference Table shall not, for any purpose, be deemed to
be part of this Indenture.

                                                                2003-A Indenture

<PAGE>

                                TABLE OF CONTENTS

<TABLE>
<S>                                                                           <C>
ARTICLE I    DEFINITIONS and incorporation by reference ......................3

     Section 1.01   General Definitions.......................................3

     Section 1.02   Calculations.............................................36

     Section 1.03   Incorporation by Reference of Trust Indenture Act........36

     Section 1.04   Other Interpretive Provisions............................37

ARTICLE II   THE NOTES; RECONVEYANCE ........................................37

     Section 2.01   General..................................................37

     Section 2.02   Forms of Notes...........................................39

     Section 2.03   Payment of Principal and Interest........................39

     Section 2.04   Payments to Noteholders..................................40

     Section 2.05   Execution, Authentication, Delivery and Dating...........40

     Section 2.06   Temporary Notes..........................................41

     Section 2.07   Registration, Registration of Transfer and Exchange......42

     Section 2.08   Mutilated, Destroyed, Lost or Stolen Notes...............48

     Section 2.09   Persons Deemed Noteholders...............................49

     Section 2.10   Cancellation of Notes....................................49

     Section 2.11   Conditions to Closing....................................49

     Section 2.12   Book-Entry Notes.........................................53

     Section 2.13   Definitive Notes.........................................54

     Section 2.14   Reconveyance.............................................54

     Section 2.15   Release of Lien on Repurchased Receivables...............54

     Section 2.16   Funding Events...........................................55

     Section 2.17   Authenticating Agents....................................57

     Section 2.18   Release of Collateral....................................58

ARTICLE III  COVENANTS; COLLATERAL; REPRESENTATIONS; WARRANTIES .............59

     Section 3.01   Performance of Obligations...............................59

     Section 3.02   Negative Covenants.......................................60

     Section 3.03   Money for Note Payments..................................61

     Section 3.04   Restriction of Issuer Activities.........................63

     Section 3.05   Protection of Trust Property.............................63

     Section 3.06   Opinions as to Trust Property............................65

     Section 3.07   Statement as to Compliance...............................66
</TABLE>

                                       iii                      2003-A Indenture

<PAGE>

                                TABLE OF CONTENTS

<TABLE>
<S>                                                                          <C>
     Section 3.08   Limitations on Liens.....................................66

     Section 3.09   Recording................................................66

     Section 3.10   Agreements Not to Institute Bankruptcy Proceedings;
                    Additional Covenants.....................................66

     Section 3.11   Providing of Notice......................................69

     Section 3.12   Representations and Warranties of the Issuer.............69

     Section 3.13   Representations and Warranties of the Indenture Trustee..71

     Section 3.14   Maintenance of Office or Agency..........................72

ARTICLE IV   ADMINISTRATION AND SERVICING OF RECEIVABLES ....................72

     Section 4.01   Servicing Agreement......................................72

ARTICLE V    ACCOUNTS, COLLECTIONS, PAYMENTS OF INTEREST AND PRINCIPAL,
             RELEASES, RESERVE FUND, AND STATEMENTS TO NOTEHOLDERS ..........74

     Section 5.01   Accounts.................................................74

     Section 5.02   Collections..............................................74

     Section 5.03   Application of Collections...............................74

     Section 5.04   Collection Account.......................................75

     Section 5.05   Deposit of Funds in the Revenue Fund and
                    Transfer of Funds from the Revenue Fund and
                    the Reserve Fund.........................................76

     Section 5.06   Issuance Fund............................................79

     Section 5.07   Account Property.........................................79

     Section 5.08   Pre-Funding Account......................................80

     Section 5.09   Note Payments............................................80

     Section 5.10   Use of Moneys in the Reserve Fund........................81

     Section 5.11   Statements to Noteholders; Tax Returns...................81

     Section 5.12   Reports by the Indenture Trustee.........................81

     Section 5.13   Final Balance............................................81

     Section 5.14   Officer's Certificates...................................82

     Section 5.15   The Note Guaranty Insurance Policy.......................82

     Section 5.16   Release of Trust Estate..................................83

     Section 5.17   Opinion of Counsel.......................................84

ARTICLE VI   REDEMPTION OF NOTES ............................................84

     Section 6.01   Privilege of Redemption and Redemption Price.............84

     Section 6.02   Optional Redemption......................................84
</TABLE>

                                       iv                       2003-A Indenture

<PAGE>

                                TABLE OF CONTENTS

<TABLE>
<S>                                                                          <C>
     Section 6.03   Notice of Redemption.....................................85

     Section 6.04   Redemption Payments......................................86

     Section 6.05   Cancellation of Notes; Surrender of Note Policy..........86

ARTICLE VII  THE INDENTURE TRUSTEE ..........................................86

     Section 7.01   Duties of the Indenture Trustee..........................86

     Section 7.02   Notice of Event of Default...............................88

     Section 7.03   Rights of the Indenture Trustee..........................89

     Section 7.04   Not Responsible for Recitals, Issuance of
                    Notes or Application of Moneys as Directed...............89

     Section 7.05   May Hold Notes...........................................89

     Section 7.06   Money Held in Trust......................................89

     Section 7.07   Compensation and Indemnity...............................90

     Section 7.08   Eligibility; Disqualification............................91

     Section 7.09   [Reserved]...............................................92

     Section 7.10   Resignation and Removal; Appointment of Successor........92

     Section 7.11   Acceptance of Appointment by Successor...................93

     Section 7.12   Merger, Conversion, Consolidation or Succession
                    to Business of the Indenture Trustee.....................94

     Section 7.13   Co-trustees and Separate Trustees........................94

     Section 7.14   Books and Records........................................95

     Section 7.15   Control..................................................96

     Section 7.16   Suits for Enforcement....................................96

     Section 7.17   Noteholder Characterization..............................97

     Section 7.18   Documents Held by COAF as Custodian; Indication
                    of Trust Ownership; Inspection and Release
                    of Custodian Files.......................................97

     Section 7.19   Preferential Collection of Claims Against the Issuer.....99

     Section 7.20   The Indenture Trustee May Enforce Claims Without
                    Possession of Notes......................................99

ARTICLE VIII Interest rate swap agreement ...................................99

     Section 8.01   Interest Rate Swap Agreement Provisions; Defaulted
                    Interest Rate Swap Agreement.............................99

ARTICLE IX   EVENTS OF DEFAULT .............................................101

     Section 9.01   Events of Default.......................................101

     Section 9.02   Acceleration of Maturity; Rescission and Annulment......102
</TABLE>

                                        v                       2003-A Indenture

<PAGE>

                                TABLE OF CONTENTS

<TABLE>
<S>                                                                         <C>
     Section 9.03   Collection of Indebtedness and Suits for Enforcement
                    by the Indenture Trustee................................104

     Section 9.04   Remedies; Priorities....................................106

     Section 9.05   [Reserved]..............................................108

     Section 9.06   Limitation of Suits.....................................108

     Section 9.07   Unconditional Rights of Noteholders to Receive
                    Principal and Interest..................................109

     Section 9.08   Restoration of Rights and Remedies......................109

     Section 9.09   Rights and Remedies Cumulative..........................109

     Section 9.10   Delay or Omission Not a Waiver..........................109

     Section 9.11   Control by Controlling Note Class of Noteholders........109

     Section 9.12   [Reserved]..............................................110

     Section 9.13   Undertaking for Costs...................................110

     Section 9.14   Waiver of Stay or Extension Laws........................110

ARTICLE X    SUPPLEMENTAL INDENTURES .......................................111

     Section 10.01  Supplemental Indentures Without Noteholder Approval.....111

     Section 10.02  Supplemental Indentures With Consent of Noteholders.....112

     Section 10.03  Supplemental Indentures Without Consent of Noteholders..113

     Section 10.04  Execution of Supplemental Indentures....................113

     Section 10.05  Effect of Supplemental Indentures.......................114

     Section 10.06  Reference in Notes to Supplemental Indentures...........114

     Section 10.07  The Indenture Trustee To Act On Instructions............114

ARTICLE XI   NOTE GUARANTY INSURANCE POLICY ................................114

     Section 11.01  Note Guaranty Insurance Policy..........................114

     Section 11.02  Transfer of Class A Notes to Note Insurer...............115

     Section 11.03  Note Insurer Access to Information, Books and Records...115

     Section 11.04  The Indenture Trustee To Notify Note Insurer of
                    Proposed Changes........................................115

     Section 11.05  No Advance of Final Scheduled Payment Date..............115

     Section 11.06  Note Insurer Rights in the Event of Nonpayment..........116

     Section 11.07  Note Insurer Approval of Changes in Terms
                    of Notes or Indenture...................................116

     Section 11.08  Note Insurer Removal of the Indenture Trustee...........117

     Section 11.09  Parties Interested Herein...............................117
</TABLE>

                                        vi                      2003-A Indenture

<PAGE>

                                TABLE OF CONTENTS

<TABLE>
<S>                                                                         <C>
     Section 11.10  Rights of Note Insurer Controlling......................117

     Section 11.11  Payments Under the Note Guaranty Insurance Policy.......117

     Section 11.12  Default of Note Insurer.................................118

     Section 11.13  Rights and Obligations of Note Insurer..................119

     Section 11.14  Note Insurer's Rights Regarding Actions,
                    Proceedings or Investigations...........................119

ARTICLE XII  NOTEHOLDERS' LISTS AND REPORTS ................................121

     Section 12.01  Issuer to Furnish the Indenture Trustee Names and
                    Addresses of Noteholders................................121

     Section 12.02  Preservation of Information; Communications to
                    Noteholders.............................................121

     Section 12.03  Reports by the Issuer...................................121

     Section 12.04  Reports by the Indenture Trustee........................122

ARTICLE XIII SATISFACTION AND DISCHARGE ....................................122

     Section 13.01  Satisfaction and Discharge of the Indenture.............122

     Section 13.02  Application of Trust Money..............................123

     Section 13.03  Repayment of Moneys Held by Paying Agent................123

ARTICLE XIV  MISCELLANEOUS .................................................124

     Section 14.01  Compliance Certificates and Opinions; Furnishing
                    of Information..........................................124

     Section 14.02  Form of Documents Delivered to the Indenture Trustee....126

     Section 14.03  Acts of Noteholders.....................................127

     Section 14.04  Notices, Etc............................................127

     Section 14.05  Notices and Reports to Noteholders; Waiver of Notices...130

     Section 14.06  Rules by the Indenture Trustee..........................130

     Section 14.07  Owner Trustee Obligation................................130

     Section 14.08  Enforcement of Benefits.................................131

     Section 14.09  Effect of Headings and Table of Content.................131

     Section 14.10  Successors and Assigns..................................131

     Section 14.11  Separability............................................131

     Section 14.12  Benefits of Indenture...................................131

     Section 14.13  Legal Holidays..........................................131

     Section 14.14  Governing Law...........................................132

     Section 14.15  Counterparts............................................132
</TABLE>

                                       vii                      2003-A Indenture

<PAGE>

                                TABLE OF CONTENTS

<TABLE>
<S>                                                                         <C>
     Section 14.16  Recording of Indenture..................................132

     Section 14.17  Further Assurances......................................132

     Section 14.18  No Bankruptcy Petition Against the Issuer...............132

     Section 14.19  Subordination...........................................132

     Section 14.20  Limitation on Liability.................................133

     Section 14.21  Limitation of Liability.................................133

     Section 14.22  Conflict with Trust Indenture Act.......................134

     Section 14.23  Perfection Representations..............................134

     Section 14.24  Rating Agency Confirmations.............................134
</TABLE>

SCHEDULE 1      Schedule of Opinions
SCHEDULE 2   -  Perfection Representations, Warranties and Covenants

EXHIBIT A    -  Form of Class A Notes
EXHIBIT B    -  Form of Class B Note
EXHIBIT C    -  [Reserved]
EXHIBIT D    -  Form of Assignment
EXHIBIT E    -  Notice of Funding
EXHIBIT F    -  Officer's Certificate
EXHIBIT G-1  -  Form of Receivable Characteristics (Closing Date)
EXHIBIT G-2  -  Form of Receivable Characteristics (Funding Date)
EXHIBIT H    -  Indenture Trustee Fee Agreement
EXHIBIT I    -  Form of Transferee Agreement (Class B Notes)

                                      viii                      2003-A Indenture

<PAGE>

     This Indenture is dated and made as of June 3, 2003, between CAPITAL ONE
AUTO FINANCE TRUST 2003-A (the "Issuer"), and JPMORGAN CHASE BANK, as indenture
trustee (the "Indenture Trustee").

                              PRELIMINARY STATEMENT

     Pursuant to this Indenture, there is hereby duly authorized the execution
and delivery of seven Classes of Notes, designated as Class A-1 Notes, Class A-2
Notes, Class A-3-A Notes, Class A-3-B Notes, Class A-4-A Notes, Class A-4-B
Notes and Class B Notes. All covenants and agreements made by the Issuer herein
are for the benefit and security of the Holders of the Class A Notes, as further
defined herein, and the Class B Notes, the Swap Counterparty (as specified
herein) and the Note Insurer (as specified herein). The Issuer is entering into
this Indenture, and the Indenture Trustee is accepting the trusts created
hereby, for good and valuable consideration, the receipt and sufficiency of
which are hereby acknowledged.

     The Issuer hereby Grants to the Indenture Trustee, for the benefit of the
Holders of the Class A Notes and the Class B Notes, as their interests appear,
and, subject to the provisions hereof, for the benefit of the Note Insurer and
the Swap Counterparty (in the case of the Swap Counterparty, until such time as
the Interest Rate Swap Agreement has been terminated and all amounts owed to the
Swap Counterparty have been paid in full), all of the Issuer's right, title and
interest in and to:

                              GRANTING CLAUSE FIRST

     All of the Issuer's right, title and interest, whether now or hereafter
existing, in and to (a) the Receivables identified on the Schedule of
Receivables absolutely assigned by the Transferor to the Seller and contributed
by the Seller to the Issuer from time to time and all moneys received thereon
(including amounts received on any Extended Service Agreements relating thereto)
after the respective Cutoff Dates (except for interest accrued as of the
applicable Cutoff Date if paid by the respective Obligor after such Cutoff Date,
which will be paid to the Transferor); (b) the security interest in the Financed
Vehicles granted by the Obligors pursuant to the Receivables and all
Certificates of Title to such Financed Vehicles; (c) the interest of the Issuer
in any proceeds from claims on any risk default, physical damage, credit life,
disability or other insurance policies covering the Financed Vehicles or the
Obligors or refunds in connection with Extended Service Agreements relating to
Defaulted Receivables from the respective Cutoff Dates; (d) any property
(including the right to receive future Liquidation Proceeds) that shall secure a
Receivable; (e) the Contribution Agreement, the Transfer and Assignment
Agreement and the Dealer Agreements (to the extent related to the Receivables);
(f) the original Contracts relating to the Receivables; and (g) the Interest
Rate Swap Agreement;

                             GRANTING CLAUSE SECOND

     All funds deposited in the Accounts and Eligible Investments thereof, to
the extent provided in this Indenture, and proceeds thereof;

                                                                2003-A Indenture

<PAGE>

                              GRANTING CLAUSE THIRD

     The rights and benefits of the Issuer under the Servicing Agreement and the
Limited Guaranty;

                             GRANTING CLAUSE FOURTH

     Any recourse at law, in equity or by contract to the Seller, COAF or
Dealers whether pursuant to the Contribution Agreement, the Transfer and
Assignment Agreement, Dealer Agreements (to the extent related to the
Receivables) or otherwise; and

                              GRANTING CLAUSE FIFTH

     All proceeds of the conversion, voluntary or involuntary, of any or all of
the foregoing into cash or other property whether now existing or hereinafter
arising (collectively, the "Collateral").

     Such Grants are made in trust, to secure payments of amounts due with
respect to the Class A Notes and the Class B Notes ratably and without
prejudice, priority or distinction between the Class A Notes and the Class B
Notes (except that payments with respect to principal on the different Classes
of Class A Notes shall be subject to the priority of payments set forth herein
and payments of principal with respect to the Class B Notes shall be subordinate
to payments of principal and interest with respect to the Class A Notes and to
the Note Insurer's rights to Premiums and Reimbursement Obligations, all to the
extent provided herein), and to secure (i) the payment of all amounts scheduled
to be made on the Class A Notes and the Class B Notes as such amounts become due
in accordance with their terms, (ii) the payment of all amounts payable to the
Swap Counterparty under the Interest Rate Swap Agreement, (iii) the payment of
all other sums payable in accordance with the provisions of this Indenture,
including, but not limited to, Reimbursement Obligations and reimbursements to
the Note Insurer for Swap Termination Payments paid under the Swap Policy, and
(iv) compliance with the provisions of this Indenture, all as provided in this
Indenture.

     The Indenture Trustee acknowledges such Grants, accepts the trusts
hereunder in accordance with the provisions of this Indenture, and agrees to
perform the duties herein required pursuant to the terms and provisions of this
Indenture and subject to the conditions hereof to the end that the interests of
the Holders of the Notes may be adequately and effectively protected.

     Without limiting the foregoing Grant, any Receivable repurchased by the
Seller pursuant to Section 7.02 of the Contribution Agreement shall be deemed to
be automatically released from the Lien of this Indenture without any action
being taken by the Indenture Trustee upon deposit into the Collection Account of
the Related Purchase Price for such Repurchased Receivable.

     PROVIDED, HOWEVER, that if there shall well and truly be paid the principal
of the Class A Notes and the Class B Notes and the interest payable or to become
payable on the Class A Notes, at the times and in the manner mentioned in the
Notes, according to the true intent and meaning thereof, the Interest Rate Swap
Agreement shall be terminated and all amounts payable thereunder to the Swap
Counterparty shall be paid in full and the Issuer shall cause all Reimbursement
Obligations and reimbursement for all Swap Termination Payments

                                        2                       2003-A Indenture

<PAGE>

paid under the Swap Policy to be paid to the Note Insurer and payments
shall be made into the Revenue Fund as required under this Indenture and shall
well and truly keep, perform and observe all the covenants and conditions
pursuant to the terms of this Indenture to be kept, performed and observed by
the Issuer, and the Issuer shall pay or cause to be paid to the Indenture
Trustee and all of its agents for the registration, authentication, transfer or
exchange of the Class A Notes and the Class B Notes all sums of money due or to
become due to it or them in accordance with the terms and provisions hereof,
then this Indenture and the rights hereby granted shall cease, terminate and be
void; otherwise, except as provided in Article XIV hereof, this Indenture shall
be and remain in full force and effect.

                                   ARTICLE I
                   DEFINITIONS AND INCORPORATION BY REFERENCE

     Section 1.01 General Definitions. Except as otherwise specified or as the
context may otherwise require, the following terms have the respective meanings
set forth below for all purposes of this Indenture, and the definitions of such
terms are applicable to the singular as well as to the plural forms of such
terms and to the masculine as well as to the feminine and neuter genders of such
terms.

     "1940 Act" means the Investment Company Act of 1940, as amended.

     "Accelerated Reserve Fund Event" has the meaning specified in the Insurance
Agreement.

     "Account Property" means the Accounts and all proceeds of the Accounts,
including, without limitation, all amounts and investments held from time to
time in any Account (whether in the form of deposit accounts, Physical Property,
book-entry securities, uncertificated securities, security entitlements (as
defined in Section 8-102(a)(17) of the UCC as enacted in the States of Minnesota
and Texas), financial assets (as defined in Section 8-102(a)(9) of the UCC), or
any other investment property (as defined in Section 9-102 of the UCC)).

     "Accounts" has the meaning specified in Section 5.01 hereof.

     "Acknowledgment Letter" has the meaning specified in Section 5.04(c)
hereof.

     "Act" has the meaning specified in Section 14.03 hereof.

     "Actual Payment" means, with respect to a Collection Period and a
Receivable, all Scheduled Payments and prepayments received from or on behalf of
an Obligor with respect to such Receivable, all of which amounts shall be
deposited into the Collection Account during such Collection Period. An Actual
Payment does not include Repurchase Prices.

     "Administration Agreement" means the Administration Agreement among COAF,
as Administrator, the Issuer, and JPMorgan Chase Bank, as the Indenture Trustee,
dated as of the Closing Date, as the same may be amended and supplemented from
time to time.

     "Administration Fee" has the meaning specified in Section 4 of the
Administration Agreement.

                                        3                       2003-A Indenture

<PAGE>

     "Administrative Expenses" means the fees and expenses payable to the Rating
Agencies, the expenses payable on behalf of or reimbursable to the Issuer and
other fees, expenses or costs related to the Trust Property, payable pursuant to
this Indenture, the Trust Agreement or the Servicing Agreement, as certified by
the Servicer.

     "Administrator" means COAF, in its capacity as Administrator under the
Administration Agreement and each successor Administrator thereunder.

     "Affiliate" of any specified Person means 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 specified
Person means the power to direct the management and policies of such Person,
directly or indirectly, whether through the ownership of voting securities, by
contract or otherwise; and the terms "controlling" and "controlled" have
meanings correlative to the foregoing.

     "Agent Member" means a member of, or participant in, the Securities
Depository.

     "Aggregate Outstanding Principal Balance" means, with respect to the Notes
of any Class or group of Classes, the aggregate of the Outstanding Principal
Balance of all Outstanding Notes of that Class or group of Classes at the time
of determination.

     "Aggregate Receivable Balance" means, (i) with respect to the Closing Date,
the aggregate Receivable Balance of the Receivables as of the initial Cutoff
Date, (ii) with respect to any Funding Date, the aggregate Receivable Balance of
the related Subsequent Receivables as of the related Cutoff Date plus the
aggregate Receivable Balance of all other Receivables as of such Funding Date
and (iii) with respect to any other date of determination, the aggregate
Receivable Balance of all Receivables owned by the Issuer and Granted to the
Indenture Trustee as of such date of determination.

     "Amount Financed" means, with respect to a Receivable, the amount advanced
under the Receivable toward the purchase price of the Financed Vehicle and any
related costs, including service warranties and service contracts, but exclusive
of any amount allocable to the premium of force-placed physical damage insurance
covering the Financed Vehicle.

     "Applicable Tax State" shall mean, as of any date, 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, (b) a State in which the Owner Trustee
maintains its principal executive offices, and (c) the States of Virginia and
Texas.

     "Authorized Officer" means, (a) with respect to the Issuer, (i) any officer
of the Owner Trustee who is authorized to act for the Owner Trustee in matters
relating to the Issuer and who is identified on the list of Authorized Officers
delivered by the Owner Trustee to the Indenture Trustee (containing the specimen
signature of such officer) or (ii) so long as the Administration Agreement is in
effect, any officer of the Administrator who is authorized to act for the
Administrator in matters relating to the Issuer pursuant to the Administration
Agreement and who is identified on the list of Authorized Officers delivered by
the Administrator to the Owner Trustee and the Indenture Trustee (containing the
specimen signature of such officer) (as such lists may be modified or
supplemented from time to time thereafter) and (b) with respect to any

                                        4                       2003-A Indenture

<PAGE>

other Person, the Chairman, Co-Chairman or Vice Chairman of the Board of
Directors, the President, any Vice President, any Assistant Vice President, the
Secretary, any Assistant Secretary, the Treasurer, any Assistant Treasurer or
any other authorized officer of such Person who is authorized to act for such
Person and whose name appears on a list of such authorized officers furnished by
such Person to the Indenture Trustee (containing the specimen signature of such
officers), as such list may be amended or supplemented from time to time.

     "Benefit Plan Investor" has the meaning specified in Section 2.07(g)(v) of
this Indenture.

     "Book-Entry Notes" means a beneficial interest in the Notes, ownership and
transfers of which shall be made through book entries by a Securities Depository
as described in Section 2.12 of this Indenture.

     "Business Day" means any day that is not a Saturday, Sunday or other day on
which commercial banking or federal institutions in New York; Virginia; or
Texas, or in the city in which the principal trust office of the Indenture
Trustee, or the principal office of the Note Insurer, is located are authorized
or obligated by law or executive order to be closed.

     "Certificate" means a certificate representing the Residual Interest, as
such Certificate may be issued pursuant to the Trust Agreement at the request of
the Residual Interestholder.

     "Certificate of Title" means, with regard to each Financed Vehicle (i) the
original certificate of title relating thereto, or copies of correspondence to
the appropriate State Title Registration Agency, and all enclosures thereto, for
issuance of its original certificate of title or (ii) if the appropriate State
Title Registration Agency issues a letter or other form of evidence of lien in
lieu of a certificate of title (including electronic titling), the original lien
entry letter or form or copies of correspondence to such State title
registration agency, and all enclosures thereto, for issuance of the original
lien entry letter or form (including electronically), which, in either case,
shall name the related Obligor as the owner of such Financed Vehicle and the
Transferor, the applicable Referral Originator, the Seller or the Indenture
Trustee as secured party.

     "Certificate of Title Repurchase Event" means, with respect to any
Receivable, (a) the original Certificate of Title has not been received by the
Custodian for inclusion in the related Custodian File by the Required Title
Delivery Date for such Receivable and (b) the failure of such items to be so
received materially and adversely affects the interests of the Issuer, the
Noteholders or the Note Insurer (as determined by the Note Insurer in its
reasonable discretion, unless a Note Insurer Default has occurred and is
continuing) in such Receivable; provided, however, that the failure to
repurchase such Receivable shall be deemed not to have a material adverse effect
on the Issuer, the Noteholders or the Note Insurer in such Receivable and no
Certificate of Title Repurchase Event shall occur with respect to such
Receivable if the failure to repurchase such Receivable would not cause the
Title Delivery Failure Percentage to exceed 0.50% as of the Required Title
Delivery Date for such Receivable.

     "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.

                                        5                       2003-A Indenture

<PAGE>

     "Certificate Register" and "Certificate Registrar" means the register
mentioned and the registrar appointed pursuant to Section 3.4 of the Trust
Agreement.

     "Certificateholder" means the Person in whose name a Certificate is
registered on the Certificate Register.

     "Class" means all of the Notes of a series having the same Final Scheduled
Payment Date, interest rate (in the case of Class A Notes), priority of payments
and designation.

     "Class A Initial Note Percentage" means the fraction, expressed as a
percentage, the numerator of which is the Aggregate Outstanding Principal
Balance of the Class A Notes as of the Closing Date and the denominator of which
is the sum of (a) the Aggregate Outstanding Principal Balance of the Class A
Notes as of the Closing Date and (b) the Aggregate Outstanding Principal Balance
of the Class B Notes as of the Closing Date.

     "Class A Note Interest" means, with respect to any Payment Date, the sum of
the Class A-1 Note Interest, Class A-2 Note Interest, Class A-3-A Note Interest,
Class A-3-B Note Interest, Class A-4-A Note Interest and Class A-4-B Note
Interest.

     "Class A Noteholder" means the Holder of a Class A Note.

     "Class A Noteholder Approval" means, unless expressly provided to the
contrary, the approval or consent by the Holders of not less than 66-2/3% of the
Aggregate Outstanding Principal Balance of all Outstanding Classes of Class A
Notes collectively.

     "Class A Notes" means, collectively, the Class A-1 Notes, the Class A-2
Notes, the Class A-3-A Notes, the Class A-3-B Notes, the Class A-4-A Notes and
the Class A-4-B Notes.

     "Class A Overdue Interest" means, with respect to any Payment Date, the sum
of Class A-1 Overdue Interest, Class A-2 Overdue Interest, Class A-3-A Overdue
Interest, Class A-3-B Overdue Interest, Class A-4-A Overdue Interest and Class
A-4-B Overdue Interest.

     "Class A Overdue Principal" means, with respect to any Payment Date, the
difference, if any, between (a) the Class A Principal Payment Amount payable on
the prior Payment Date and (b) the amount of the Class A Principal Payment
Amount (from whatever source) actually paid to Class A Noteholders on the prior
Payment Date.

     "Class A Principal Payment Amount" means, with respect to any Payment Date
until the Aggregate Outstanding Principal Balance of the Class A Notes is
reduced to zero, the lesser of (1) the sum of (a) Principal Collections for the
related Collection Period and (b) the amount of the Class A Principal Payment
Amount payable on the prior Payment Date and not paid, if any, and (2) the
amount necessary to reduce the Aggregate Outstanding Principal Balance of the
Class A Notes to an amount equal to the sum of (x) 90.00% of the Aggregate
Receivable Balance as of the end of the related Collection Period and (y) the
product of the Class A Initial Note Percentage and the amount on deposit in the
Pre-Funding Account, if any; provided, however, that (1) on the Class A-1 Final
Scheduled Payment Date, the Class A Principal Payment Amount shall be at least
equal to the Aggregate Outstanding Principal Balance of the Class A-1 Notes, (2)
on the Class A-2 Final Scheduled Payment Date, the Class A Principal Payment
Amount shall be

                                        6                       2003-A Indenture

<PAGE>

at least equal to the Aggregate Outstanding Principal Balance of the Class A-2
Notes, (3) on the Class A-3-A Final Scheduled Payment Date and the Class A-3-B
Final Scheduled Payment Date, the Class A Principal Payment Amount shall be at
least equal to the Aggregate Outstanding Principal Balance of the Class A-3-A
Notes and the Class A-3-B Notes, respectively, and (4) on the Class A-4-A Final
Scheduled Payment Date and the Class A-4-B Final Scheduled Payment Date, the
Class A Principal Payment Amount shall be at least equal to the Aggregate
Outstanding Principal Balance of the Class A-4-A Notes and the Class A-4-B
Notes, respectively.

     "Class A-1 Final Scheduled Payment Date" means June 15, 2004.

     "Class A-1 Interest Rate" means 1.25063% per annum.

     "Class A-1 Note Interest" means, (a) with respect to the initial Payment
Date, the product of (x) 1/360 of the Class A-1 Interest Rate times (y) the
actual number of days from and including the Closing Date through the day
immediately preceding the initial Payment Date times (z) the Aggregate
Outstanding Principal Balance of the Class A-1 Notes as of the Closing Date; and
(b) with respect to any subsequent Payment Date, the sum of (i) the product of
(x) 1/360 of the Class A-1 Interest Rate times (y) the actual number of days
from and including the immediately preceding Payment Date through the day
immediately preceding such subsequent Payment Date times (z) the Aggregate
Outstanding Principal Balance of the Class A-1 Notes as of the immediately
preceding Payment Date after giving effect to all payments of principal of the
Class A-1 Notes on such immediately preceding Payment Date and (ii) the Class
A-1 Overdue Interest, if any. The Class A-1 Note Interest on the initial Payment
Date shall be $341,421.99.

     "Class A-1 Noteholder" means the Holder of a Class A-1 Note.

     "Class A-1 Notes" means the Class of Asset Backed Notes, Series 2003-A,
designated as Class A-1 Notes, issued in accordance with the provisions of this
Indenture.

     "Class A-1 Overdue Interest" means, with respect to any Payment Date, the
difference, if any, between (a) the amount of Class A-1 Note Interest payable on
the prior Payment Date and (b) the amount of Class A-1 Note Interest (from
whatever source) actually paid to Class A-1 Noteholders on the prior Payment
Date, plus (to the extent permitted by law) interest on any shortfall in the
payment of interest on the prior Payment Date at the Class A-1 Interest Rate
from and including the prior Payment Date through the day immediately preceding
the Payment Date of such calculation.

     "Class A-2 Final Scheduled Payment Date" means March 15, 2006.

     "Class A-2 Interest Rate" means 1.40% per annum.

     "Class A-2 Note Interest" means, (a) with respect to the initial
Payment Date, the product of (x) 1/360 of the Class A-2 Interest Rate times (y)
the number of days from and including the Closing Date through the day
immediately preceding the initial Payment Date (calculated on the basis of a
360-day year consisting of twelve 30-day months) times (z) the Aggregate
Outstanding Principal Balance of the Class A-2 Notes as of the Closing Date; and
(b) with respect to any subsequent Payment Date, the sum of (i) the product of
(x) one-twelfth of the Class A-2 Interest

                                        7                       2003-A Indenture

<PAGE>

Rate times (y) the Aggregate Outstanding Principal Balance of the Class A-2
Notes as of the immediately preceding Payment Date after giving effect to all
payments of principal of the Class A-2 Notes on such immediately preceding
Payment Date and (ii) the Class A-2 Overdue Interest, if any. The Class A-2 Note
Interest on the initial Payment Date shall be $460,600.00.

     "Class A-2 Noteholder" means the Holder of a Class A-2 Note.

     "Class A-2 Notes" means the Class of Asset Backed Notes, Series 2003-A,
designated as the Class A-2 Notes, issued in accordance with the provisions of
this Indenture.

     "Class A-2 Overdue Interest" means, with respect to any Payment Date, the
difference, if any, between (a) the amount of Class A-2 Note Interest payable on
the prior Payment Date and (b) the amount of Class A-2 Note Interest (from
whatever source) actually paid to Class A-2 Noteholders on the prior Payment
Date, plus (to the extent permitted by law) interest on any shortfall in the
payment of interest on the prior Payment Date at the Class A-2 Interest Rate
from and including the prior Payment Date through the day immediately preceding
the Payment Date of such calculation.

     "Class A-3-A Final Scheduled Payment Date" means October 15, 2007.

     "Class A-3-A Interest Rate" means 1.83% per annum.

     "Class A-3-A Note Interest" means, (a) with respect to the initial Payment
Date, the product of (x) 1/360 of the Class A-3-A Interest Rate times (y) the
number of days from and including the Closing Date through the day immediately
preceding the initial Payment Date (calculated on the basis of a 360-day year
consisting of twelve 30-day months) times (z) the Aggregate Outstanding
Principal Balance of the Class A-3-A Notes as of the Closing Date; and (b) with
respect to any subsequent Payment Date, the sum of (i) the product of (x)
one-twelfth of the Class A-3-A Interest Rate times (y) the Aggregate Outstanding
Principal Balance of the Class A-3-A Notes as of the immediately preceding
Payment Date after giving effect to all payments of principal of the Class A-3-A
Notes on such immediately preceding Payment Date and (ii) the Class A-3-A
Overdue Interest, if any. The Class A-3-A Note Interest on the initial Payment
Date shall be $405,650.00.

     "Class A-3-A Noteholder" means the Holder of a Class A-3-A Note.

     "Class A-3-A Notes" means the Class of Asset Backed Notes, Series 2003-A,
designated as the Class A-3-A Notes, issued in accordance with the provisions of
this Indenture.

     "Class A-3-A Overdue Interest" means, with respect to any Payment Date, the
difference, if any, between (a) the amount of Class A-3-A Note Interest payable
on the prior Payment Date and (b) the amount of Class A-3-A Note Interest (from
whatever source) actually paid to Class A-3-A Noteholders on the prior Payment
Date, plus (to the extent permitted by law) interest on any shortfall in the
payment of interest on the prior Payment Date at the Class A-3-A Interest Rate
from and including the prior Payment Date through the day immediately preceding
the Payment Date of such calculation.

     "Class A-3-B Final Scheduled Payment Date" means October 15, 2007.

                                        8                       2003-A Indenture

<PAGE>

     "Class A-3-B Interest Accrual Period" means with respect to any Payment
Date, the period commencing on and including the immediately preceding Payment
Date (or Closing Date, in the case of the first Payment Date) through and
including the day immediately preceding such Payment Date.

     "Class A-3-B Interest Rate" means the sum of LIBOR plus 0.16% per annum.

     "Class A-3-B Note Interest" means, (a) with respect to the initial Payment
Date, the product of (x) 1/360 of the Class A-3-B Interest Rate times (y) the
actual number of days in the initial Class A-3-B Interest Accrual Period times
(z) the Aggregate Outstanding Principal Balance of the Class A-3-B Notes as of
the Closing Date; and (b) with respect to any subsequent Payment Date, the sum
of (i) the product of (x) 1/360 of the Class A-3-B Interest Rate times (y) the
actual number of days in the Class A-3-B Interest Accrual Period times (z) the
Aggregate Outstanding Principal Balance of the Class A-3-B Notes as of the
immediately preceding Payment Date after giving effect to all payments of
principal on such immediately preceding Payment Date and (ii) the Class A-3-B
Overdue Interest, if any. The Class A-3-B Note Interest on the initial Payment
Date shall be $259,000.00.

     "Class A-3-B Noteholder" means the Holder of a Class A-3-B Note.

     "Class A-3-B Notes" means the Class of Asset Backed Notes, Series 2003-A,
designated as the Class A-3-B Notes, issued in accordance with the provisions of
this Indenture.

     "Class A-3-B Overdue Interest" means, with respect to any Payment Date, the
difference, if any, between (a) the amount of Class A-3-B Interest due on the
prior Payment Date and (b) the amount of Class A-3-B Note Interest (from
whatever source) actually paid to Class A-3-B Noteholders on the prior Payment
Date, plus (to the extent permitted by law) interest on any shortfall in the
payment of interest on the prior Payment Date at the Class A-3-B Interest Rate
from and including the prior Payment Date through the day immediately preceding
the Payment Date of such calculation.

     "Class A-4-A Final Scheduled Payment Date" means January 15, 2010.

     "Class A-4-A Interest Rate" means 2.47% per annum.

     "Class A-4-A Note Interest" means, (a) with respect to the initial Payment
Date, the product of (x) 1/360 of the Class A-4 Interest Rate times (y) the
number of days from and including the Closing Date through the day immediately
preceding the initial Payment Date (calculated on the basis of a 360-day year
consisting of twelve 30-day months) times (z) the Aggregate Outstanding
Principal Balance of the Class A-4-A Notes as of the Closing Date; and (b) with
respect to any subsequent Payment Date, the sum of (i) the product of (x)
one-twelfth of the Class A-4-A Interest Rate times (y) the Aggregate Outstanding
Principal Balance of the Class A-4-A Notes as of the immediately preceding
Payment Date after giving effect to all payments of principal of the Class A-4-A
Notes on such immediately preceding Payment Date and (ii) the Class A-4-A
Overdue Interest, if any. The Class A-4-A Note Interest on the initial Payment
Date shall be $432,250.00.

     "Class A-4-A Noteholder" means the Holder of a Class A-4-A Note.

                                        9                       2003-A Indenture

<PAGE>

     "Class A-4-A Notes" means the Class of Asset Backed Notes, Series 2003-A,
designated as the Class A-4-A Notes, issued in accordance with the provisions of
this Indenture.

     "Class A-4-A Overdue Interest" means, with respect to any Payment Date, the
difference, if any, between (a) the amount of Class A-4-A Note Interest payable
on the prior Payment Date and (b) the amount of Class A-4-A Note Interest (from
whatever source) actually paid to Class A-4-A Noteholders on the prior Payment
Date, plus (to the extent permitted by law) interest on any shortfall in the
payment of interest on the prior Payment Date at the Class A-4-A Interest Rate
from and including the prior Payment Date through the day immediately preceding
the Payment Date of such calculation.

     "Class A-4-B Final Scheduled Payment Date" means January 15, 2010.

     "Class A-4-B Interest Accrual Period" means with respect to any Payment
Date, the period commencing on and including the immediately preceding Payment
Date (or Closing Date, in the case of the first Payment Date) through and
including the day immediately preceding such Payment Date.

     "Class A-4-B Interest Rate" means the sum of LIBOR plus 0.28% per annum.

     "Class A-4-B Note Interest" means, (a) with respect to the initial Payment
Date, the product of (x) 1/360 of the Class A-4-B Interest Rate times (y) the
actual number of days in the initial Class A-4-B Interest Accrual Period times
(z) the Aggregate Outstanding Principal Balance of the Class A-4-B Notes as of
the Closing Date; and (b) with respect to any subsequent Payment Date, the sum
of (i) the product of (x) 1/360 of the Class A-4-B Interest Rate times (y) the
actual number of days in the Class A-4-B Interest Accrual Period times (z) the
Aggregate Outstanding Principal Balance of the Class A-4-B Notes as of the
immediately preceding Payment Date after giving effect to all payments of
principal of the Class A-4-B Notes on such immediately preceding Payment Date
and (ii) the Class A-4-B Overdue Interest, if any. The Class A-4-B Note Interest
on the initial Payment Date shall be $222,133.33.

     "Class A-4-B Noteholder" means the Holder of a Class A-4-B Note.

     "Class A-4-B Notes" means the Class of Asset Backed Notes, Series 2003-A,
designated as the Class A-4-B Notes, issued in accordance with the provisions of
this Indenture.

     "Class A-4-B Overdue Interest" means, with respect to any Payment Date, the
difference, if any, between (a) the amount of Class A-4-B Note Interest payable
on the prior Payment Date and (b) the amount of Class A-4-B Note Interest (from
whatever source) actually paid to Class A-4-B Noteholders on the prior Payment
Date, plus (to the extent permitted by law) interest on any shortfall in the
payment of interest on the prior Payment Date at the Class A-4-B Interest Rate
from and including the prior Payment Date through the day immediately preceding
the Payment Date of such calculation.

     "Class B Final Scheduled Payment Date" means January 15, 2010.

     "Class B Initial Note Percentage" means 1 minus the Class A Initial Note
Percentage.

                                       10                       2003-A Indenture

<PAGE>

     "Class B Noteholder" means the Holder of a Class B Note.

     "Class B Noteholder Approval" means, unless expressly provided to the
contrary, the approval or consent by the Holders of not less than 66-2/3% of the
Aggregate Outstanding Principal Balance of all Outstanding Classes of Class B
Notes, collectively.

     "Class B Notes" means the Class of Asset Backed Notes, Series 2003-A,
designated as Class B Notes, issued in accordance with the provisions of this
Indenture.

     "Clearing Agency" means an organization registered as a "clearing agency"
pursuant to Section 17A of the Exchange Act and shall initially be DTC.

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

     "Closing Date" means June 3, 2003.

     "COAF" means Capital One Auto Finance, Inc., a Texas corporation and its
successors and assigns.

     "Code" means the Internal Revenue Code of 1986, as amended, including any
successor or amendatory statutes and U.S. Department of the Treasury regulations
promulgated thereunder.

     "Collateral" means the collateral specified in the Granting Clauses of this
Indenture.

     "Collection Account" means the account or accounts established with a
Collection Account Depository for the deposit of all payments received with
respect to the Receivables pursuant to Section 5.01 hereof.

     "Collection Account Depository" means a national bank or banks acting as
the Collection Account Depository under this Indenture, its or their successors
in interest and any successors in interest pursuant to Section 5.04(a) hereof,
which has a combined capital and surplus of at least $50,000,000 and whose
long-term debt or bank deposit obligations are rated at least Baa3 by Moody's.
The initial Collection Account Depository is JPMorgan Chase Bank.

     "Collection Period" means each calendar month and the "related" Collection
Period means, with respect to any Determination Date, the Collection Period
ending on such Determination Date, and with respect to any Payment Date, the
Collection Period preceding the month in which such Payment Date occurs.

     "Collection Policy" means the written servicing policies and procedures
utilized by COAF in connection with its servicing of the Receivables, a copy of
which is attached to the Servicing Agreement as Exhibit E.

     "Contract" means, with respect to any Receivable, the motor vehicle retail
installment sales contract and/or note and security agreement, any amendments
thereto and any related documentary draft, if applicable, evidencing such
Receivable.

                                       11                       2003-A Indenture

<PAGE>

     "Contract Rate" means, with respect to a Receivable, the rate of finance
charges stated in the related Contract.

     "Contribution Agreement" means the Contribution Agreement dated as of the
Closing Date between the Seller and the Issuer relating to the transfer of
Receivables by the Seller to the Issuer.

     "Controlling Note Class" means the Class A Noteholders (voting together as
a single class) as long as any Class A Notes are Outstanding and thereafter the
Class B Noteholders as long as any Class B Notes are Outstanding.

     "Corporate Trust Office" means:

     (a)  as used in the Indenture, or otherwise with respect to the Indenture
Trustee, the principal office of the Indenture Trustee at which at any
particular time its corporate trust business shall be administered which office
at date of the execution of the Indenture is located at 4 New York Plaza, 6th
Floor, New York, New York 10004, Attention: Institutional Trust Services -
Capital Auto Finance Trust 2003-A, or at such other address as the Indenture
Trustee may designate from time to time by notice to the Noteholders, the Swap
Counterparty, the Servicer 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); and

     (b)  as used in the Trust Agreement, or otherwise with respect to the Owner
Trustee, the principal corporate trust office of the Owner Trustee located at
Rodney Square North, 1100 North Market Street, Wilmington, DE 19890-0001,
Attention: Corporate Trust Administration, or at such other address as the Owner
Trustee may designate by notice to the Certificateholders, the Indenture Trustee
and the Depositor, or the principal corporate trust office of any successor the
Owner Trustee (the address of which the successor owner trustee will notify the
Certificateholders and Depositors).

     "Costs of Issuance" means those costs which are directly or indirectly
payable by or reimbursable by the Seller and related to the authorization,
issuance, sale and delivery of the Notes, including, but not limited to,
advertising and printing costs, costs of preparation and reproduction of
documents, filing and recording fees, initial fees, charges and expenses of the
Indenture Trustee in its capacity as such (including the Indenture Trustee's
acceptance fee), and as paying agent and registrar, legal fees and expenses
(including outside counsel fees) charges and expenses of the Note Insurer, legal
fees and expenses (including outside counsel fees), the underwriting fees and
structuring fees and expenses payable to the Underwriters pursuant to the
Underwriting Agreement on the Closing Date, fees and disbursements of
consultants, accountants and professionals, rating agency fees and expenses,
fees and charges for preparation, execution, transportation and safekeeping of
Notes, and any other cost, charge or fee in connection with the issuance of the
Notes set forth in the Underwriting Agreement and directly or indirectly payable
or reimbursable by the Seller.

     "Cram Down Loss" means, with respect to any Receivable (other than a
Defaulted Receivable) as to which any court in any bankruptcy, insolvency or
other similar proceeding

                                       12                       2003-A Indenture

<PAGE>

issues an order reducing the principal amount to be paid on such Receivable
or otherwise modifies any payment terms with respect thereto, an amount equal to
the greater of (i) the amount of the principal reduction ordered by such court
and (ii) the difference between the Receivable Balance of such Receivable at the
time of such court order and the net present value (using a discount rate which
is the higher of the Contract Rate of such Receivable or the rate of interest
specified by such court order) of the Scheduled Payments remaining on such
Receivable as modified or restructured. A Cram Down Loss will be deemed to have
occurred on the date of issuance of such court's order.

     "Credit Policy" means, collectively, the written underwriting and
origination policies and procedures utilized by COAF in connection with its
underwriting and origination of the Receivables.

     "Cumulative Net Charge-Off Ratio" means, as of any Determination Date, the
ratio of (i) the aggregate Receivable Balance of Receivables that became
Defaulted Receivables plus all the Cram Down Losses which occurred during the
period from the initial Cutoff Date through the end of the related Collection
Period reduced by the amount of Defaulted Receivable Recoveries received during
such period which are applied to principal of the Defaulted Receivables to (ii)
the sum of (A) the initial Aggregate Receivable Balance of the Initial
Receivables as of the initial Cutoff Date plus (B) the initial aggregate
Receivable Balance of the Subsequent Receivables as of their respective Cutoff
Dates.

     "Custodian" means COAF, in its capacity as custodian of the Custodian Files
pursuant to Section 7.18 hereof and its permitted successors and assigns.

     "Custodian File" means, with respect to each Receivable, the following
documents:

     (a)  the sole original Contract; and

     (b)  the Certificate of Title or, if not yet received, evidence that an
application therefor has been submitted with the appropriate authority, a
guaranty of title from a Dealer or such other document (electronic or otherwise,
as used in the applicable jurisdiction) that the Servicer keeps on file, in
accordance with its customary practices, evidencing the security interest of the
applicable Originator in the Financed Vehicle; provided, however, that in lieu
of being held in the Custodial File the Certificate of Title may be held by a
third party servicer provider engaged by COAF to obtain and hold Certificates of
Title for the owner of the related Receivable.

     "Custodian File Repurchase Event" means, with respect any Receivable, the
breach by the Transferor of its obligation to deliver (or cause to be delivered)
the Custodian File to the Custodian or its designated bailee pursuant to the
terms of Section 4.01(d) of the Transfer and Assignment Agreement and such
failure (i) has not been cured within seven (7) days following notice thereof,
(ii) has not been waived by the Note Insurer and (iii) materially and adversely
affects the interests of the Issuer, the Noteholders or the Note Insurer in such
Receivable.

     "Custodian Receipt" means, with respect to each Custodian File, a receipt
executed by the Custodian, (a) acknowledging delivery to the Custodian of (i)
the executed original counterpart of the related Contract; and (ii) the
Certificate of Title; or (b) stating that one or more

                                       13                       2003-A Indenture

<PAGE>

of the foregoing documents has not been delivered to the Custodian, or is
mutilated or damaged in any material respect.

     "Cutoff Date" means, with respect to the Closing Date, the close of
business four (4) Business Days prior to the Closing Date and with respect to a
Funding Date, the close of business two (2) Business Days prior to such Funding
Date.

     "Dealer" means an automobile dealer which sold a Financed Vehicle to an
Obligor and through which the respective Receivable was originated by the
Transferor, which Receivable was assigned by such Dealer to the Transferor
pursuant to the related Dealer Agreement and is being assigned by the Transferor
to the Seller pursuant to the Transfer and Assignment Agreement, transferred by
the Seller to the Issuer pursuant to the Contribution Agreement and Granted to
the Indenture Trustee hereunder; provided, however, that with respect to
Referral Receivables, the term "Dealer" shall mean, collectively, the automobile
dealer which sold a Financed Vehicle to an Obligor and the related Referral
Originator which acquired the Referral Receivable from such dealer and then
assigned such Referral Receivable to the Transferor.

     "Dealer Agreement" means an agreement between a Dealer and the Transferor
regarding the terms and conditions of the acquisition by the Transferor from
such Dealer of Receivables which agreement includes (a) certain representations,
warranties and covenants of such Dealer with respect to the Receivables sold by
such Dealer and (b) the agreement of such Dealer to repurchase any Receivable
with respect to which one or more of such representations and warranties has
been breached; provided, however, that with respect to Referral Receivables, the
term "Dealer Agreement" shall mean, collectively, the agreement between the
Dealer and the applicable Referral Originator regarding the acquisition by such
Referral Originator of Referral Receivables and the agreement between such
Referral Originator and the Transferor pursuant to which such Referral
Receivables were acquired by the Transferor.

     "Default" means any event which results, or which with the giving of notice
or the lapse of time or both would result, in an Event of Default or an Event of
Servicing Default.

     "Defaulted Receivable" means any Receivable as to which the first of any of
the following has occurred (a) a Scheduled Payment or any portion thereof is
more than 120 days delinquent (or if the related Obligor thereof is insolvent or
has sought protection under the United States Bankruptcy Code, such Receivable
is more than 180 days delinquent), (b) ninety (90) days (after any Obligor cure
period) have elapsed since the Servicer repossessed the related Financed
Vehicle, (c) the related Financed Vehicle has been repossessed and sold, (d)
proceeds have been received which, in the Servicer's good faith judgment,
constitute the final amounts recoverable in respect of such Receivable or (e)
consistent with the Servicer's Collection Policy, the Receivable has been or
should be written off as uncollectible.

     "Defaulted Receivable Deposit Amount" means, as of any date of calculation
with respect to a Defaulted Receivable which is not a Repurchased Receivable,
100% of the outstanding Receivable Balance of the Defaulted Receivable at the
time it became a Defaulted Receivable.

                                       14                       2003-A Indenture

<PAGE>

     "Defaulted Receivable Recoveries" means those funds collected from the
Obligor or otherwise on a Defaulted Receivable including Liquidation Proceeds,
but excluding Repurchase Prices and Defaulted Receivable Deposit Amounts.

     "Definitive Notes" has the meaning specified in Section 2.13 hereof.

     "Delinquency Ratio" means, as of a Determination Date, the ratio of (i) the
aggregate Receivable Balance of Receivables that were Delinquent Receivables at
the end of the related Collection Period to (ii) the Aggregate Receivable
Balance of all Receivables as of the first day of such related Collection
Period.

     "Delinquent Receivable" means any Receivable (other than a Defaulted
Receivable) as to which any Scheduled Payment or portion of a Scheduled Payment
remains unpaid for more than sixty (60) days from the date on which it is due
and payable.

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

     (a)  with respect to bankers' acceptances, commercial paper, negotiable
certificates of deposit and other obligations that constitute "instruments"
within the meaning of Section 9-102(47) of the UCC and are susceptible of
physical delivery, transfer thereof to the Indenture Trustee by physical
delivery to the Indenture Trustee indorsed to, or registered in the name of, the
Indenture Trustee or indorsed in blank, and, with respect to a certificated
security (as defined in Section 8-102 (a)(4) of the UCC) when (i) the Indenture
Trustee acquires possession of the security certificate (as defined in Section
8-102(a)(16) of the UCC); (ii) another person, other than a securities
intermediary (as defined in Section 8-102(a)(14) of the UCC), either acquires
possession of the security certificate on behalf of the Indenture Trustee or,
having previously acquired possession of the certificate, acknowledges that it
holds for the Indenture Trustee; or (iii) a securities intermediary acting on
behalf of the Indenture Trustee acquires possession of the security certificate,
if the certificate is in registered form and has been specially indorsed (as
defined in Section 8-304(a) of the UCC) to the Indenture Trustee by an effective
endorsement (all of the foregoing, "Physical Property"), and, in any event, any
such Physical Property in registered form shall be in the name of the Indenture
Trustee or its nominee; and such additional or alternative procedures as may
hereafter become appropriate to effect the complete transfer of ownership of any
such Account Property to, and control (as defined in Section 8-106 of the UCC)
by, the Indenture Trustee (as defined herein), consistent with changes in
applicable law or regulations or the interpretation thereof;

     (b)  with respect to any securities issued by the U.S. Treasury, the
Federal Home Loan Mortgage Corporation or by the Federal National Mortgage
Association that is a book-entry security held through the Federal Reserve
System pursuant to Federal book-entry regulations, the following procedures,
all in accordance with applicable law, including applicable federal regulations
and Articles 8 and 9 of the UCC: book-entry registration of such security to
an appropriate book-entry account maintained with a Federal Reserve Bank by a
securities intermediary which is also a "depositary" pursuant to applicable
federal regulations and issuance by such securities intermediary of a deposit
advice or other written confirmation of such book-entry registration to the
Indenture Trustee of the purchase by the Indenture Trustee of such book-entry
securities; the making by such securities intermediary of entries in its books
and records

                                       15                       2003-A Indenture

<PAGE>

identifying such book-entry security held through the Federal Reserve System
pursuant to Federal book-entry regulations as belonging to the Indenture Trustee
acting in its capacity under Section 5.07 and indicating that such custodian
holds such Account Property solely as agent for the Indenture Trustee; and such
additional or alternative procedures as may hereafter become appropriate to
effect complete transfer of ownership of any such Account Property to, and
control (as defined in Section 8-106 of the UCC), by, the Indenture Trustee,
consistent with changes in applicable law or regulations or the interpretation
thereof; and

     (c)  with respect to any item of Account Property which is a financial
asset (as defined in section 8-102(a)(9) of the UCC) that is not governed by
clause (a) or (b) above, when the Indenture Trustee acquires control (as defined
in Section 8-106 of the UCC) of a security entitlement (as defined in Section
8-102(a)(17) of the UCC) therein by reason of a securities intermediary: (i)
indicating by book entry that such financial asset has been credited to the
Indenture Trustee's security account (as defined in Section 8-501(a) of the
UCC); (ii) receiving such financial asset for the Indenture Trustee and
accepting it for credit to the Indenture Trustee's securities account; or (iii)
becoming obligated under other law, regulation, or rule to credit such financial
asset to the Indenture Trustee's securities account.

     "Delivery Date" has the meaning specified in Section 2.16(b) hereof.

     "Depositor" means the Seller in its capacity as Depositor under the Trust
Agreement.

     "Determination Date" means, with respect to a Payment Date or a Redemption
Date, the last Business Day of the calendar month immediately preceding the
month of such Payment Date or Redemption Date.

     "DTC" means The Depository Trust Company, and its successors.

     "Eligibility Repurchase Event" means, with respect to any Receivable, a
breach of representations or warranties which causes such Receivable to be a
Nonconforming Receivable and such breach (i) has not been cured within thirty
(30) days following notice thereof, (ii) has not been waived by the Note Insurer
and (iii) materially and adversely affects the interests of the Issuer, the
Noteholders or the Note Insurer in such Receivable.

     "Eligible Account" means either (a) a segregated account or accounts
maintained with an institution whose deposits are insured by the Federal Deposit
Insurance Corporation, the unsecured and uncollateralized long term debt
obligations of which institution shall be rated "AA" or higher by S&P and "Aa2"
or higher by Moody's and in the highest short term rating by each of the Rating
Agencies, and which is (i) a federal savings and loan association duly
organized, validly existing and in good standing under the federal banking laws,
(ii) an institution duly organized, validly existing and in good standing under
the applicable banking laws of any state, (iii) a national banking association
duly organized, validly existing and in good standing under the federal banking
laws, (iv) a principal subsidiary of a bank holding company, or (v) approved in
writing by the Note Insurer and as to which each of the Rating Agencies has
indicated that the use of such account shall not cause the withdrawal of its
rating on any Notes or (b) a segregated trust account or accounts maintained
with the trust department of a federal or

                                       16                       2003-A Indenture

<PAGE>

state chartered depository institution acceptable to each Rating Agency and
the Note Insurer, having capital and surplus of not less than $100,000,000,
acting in its fiduciary capacity.

     "Eligible Investments" means any one or more of the following obligations
or securities:

     (a)  (i) direct interest-bearing obligations of, and interest-bearing
obligations guaranteed as to payment of principal and interest by, the United
States or any agency or instrumentality of the United States the obligations of
which are backed by the full faith and credit of the United States; and (ii)
direct interest-bearing obligations of, and interest-bearing obligations
guaranteed as to payment of principal and interest by, the Federal National
Mortgage Association or the Federal Home Loan Mortgage Corporation, but only if,
at the time of investment, such obligations are assigned the highest credit
rating by each Rating Agency;

     (b)  demand and time deposits in, certificates of deposit of, or bankers
acceptances issued by, any depository institution or trust company (including
the Indenture Trustee or any affiliate of the Indenture Trustee, acting in their
respective commercial capacities) incorporated under the laws of the United
States of America or any State thereof and subject to supervision and
examination by federal or state banking authorities, the commercial paper or
other short-term debt obligations of such depository institution or trust
company (or, in the case of a depository institution which is the principal
subsidiary of a holding company, the commercial paper or other short-term debt
obligations of such holding company) having a rating of no less than "A-1+" by
Standard & Poor's and "P-1" by Moody's and a maturity of not more than 365 days;

provided, however, that in order to be an "Eligible Investment" such security or
obligation must have characteristics consistent with the Issuer's status as a
"Qualifying SPE" (within the meaning of the Statement of Financial Accounting
Standards No. 140 ("FAS 140")) under FAS 140 or any successor accounting
standard thereto, if applicable, including but not limited to being a passive
non-voting security or obligation.

     (c)  securities (which shall be commercial paper, federal funds, money
market funds, unsecured certificates of deposit, time deposits or banker's
acceptances) bearing interest or sold at a discount issued by any corporation
incorporated under the laws of the United States of America or any State thereof
which have a rating of no less than "A-1+" by Standard & Poor's and "Prime-1" by
Moody's, provided, however, that (i) securities issued by any particular
corporation will not be Eligible Investments to the extent that investment
therein will cause the then outstanding principal amount of securities issued by
such corporation and held as part of the Trust Property to exceed ten percent
(10%) of the sum of the Aggregate Outstanding Principal Balance of the Notes of
each Class and the aggregate principal amount of all Eligible Investments held
as part of the Trust Property and (ii) each investment should not mature beyond
thirty (30) days and is not eligible for the Reserve Fund;

     (d)  commercial paper (including both non-interest bearing discount
obligations and interest-bearing obligations payable on demand or on a specified
date not more than one year after the closing date thereof) having the highest
commercial paper rating from Standard & Poor's and Moody's and a maturity of not
more than 365 days;

                                       17                       2003-A Indenture

<PAGE>

     (e)  money market mutual funds registered under the 1940 Act which invest
only in other Eligible Investments, having a rating, at the time of such
investment, of no less than "Aaa" by Moody's and "AAAm" by Standard & Poor's; or

     (f)  any investment approved in writing by the Note Insurer and with
respect to which there is written evidence that such investment will not result
in a downgrading or withdrawal of the rating on any Class A Note (without giving
effect to the Note Policy) by a Rating Agency.

     The Indenture Trustee may purchase from or sell to itself or an Affiliate,
as principal or agent, the Eligible Investments listed above. All Eligible
Investments in a pledged Account shall be made in the name of the Indenture
Trustee for the benefit of the Noteholders, the Note Insurer and the Swap
Counterparty.

     "Eligible Receivable" means a Receivable meeting all of the requirements of
Section 3.02(b) of the Transfer and Assignment Agreement as of the Closing Date
or the applicable Funding Date, as the case may be.

     "Eligible Servicer" means the Servicer or an entity which, at the time of
its appointment as Servicer, (a) is legally qualified and has the capacity to
service the Receivables, (b) has demonstrated the ability to professionally and
competently service a portfolio of motor vehicle retail installment sales
contracts and/or note and security agreements in accordance with high standards
of skill and care and (c) is approved in writing by the Note Insurer. The
determination of the qualifications specified in subsections (a) and (b) of this
definition shall be made by the Indenture Trustee with the prior written
approval of the Note Insurer.

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

     "Event of Default" has the meaning specified in Section 9.01 of this
Indenture.

     "Event of Servicing Default" has the meaning specified in Section 5.01 of
the Servicing Agreement.

     "Extended Service Agreement" shall mean a service contract covering repairs
to a Financed Vehicle, entered into between the related Obligor and the related
Dealer at the time of origination of the related Receivable and the cost of
which is included in the Amount Financed.

     "Extended Title Delivery Date" means, with respect to any Receivable, the
day that is 90 days after the First Title Delivery Date for such Receivable.

     "Final Scheduled Payment Date" means, with respect to the Class A-1 Notes,
the Class A-1 Final Scheduled Payment Date; with respect to the Class A-2 Notes,
the Class A-2 Final Scheduled Payment Date; with respect to the Class A-3-A
Notes, the Class A-3-A Final Scheduled Payment Date; with respect to the Class
A-3-B Notes, the Class A-3-B Final Scheduled Payment Date; with respect to the
Class A-4-A Notes, the Class A-4-A Final Scheduled Payment Date; with respect to
the Class A-4-B Notes, the Class A-4-B Final Scheduled Payment Date; and with
respect to the Class B Notes, the Class B Final Scheduled Payment Date.

                                       18                       2003-A Indenture

<PAGE>

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

     "Financing Statement" means, collectively, the Transferor Financing
Statement, the Seller Financing Statement and the Issuer Financing Statement.

     "First Title Delivery Date" means, with respect to any Receivable, the day
that is 270 days after (i) the Closing Date or (ii) if such Receivable is a
Subsequent Receivable, the applicable Funding Date.

     "Funding Event" has the meaning specified in Section 2.16(a)  hereof.

     "Funding Date" means a date occurring not more than once per calendar week
during the Funding Period and on which the Subsequent Receivables are
transferred by the Transferor to the Seller, contributed by the Seller to the
Issuer and Granted by the Issuer to the Indenture Trustee.

     "Funding Period" means the period beginning on the Closing Date and ending
upon the earliest to occur of (i) the last day of the third full calendar month
following the Closing Date, (ii) the date upon which an Event of Default occurs
and (iii) the date on which the amount on deposit in the Pre-Funding Amount has
been reduced to $10,000 or less.

     "Governmental Authority" means any (a) Federal, state, municipal, foreign
or other governmental entity, board, bureau, agency or instrumentality, (b)
administrative or regulatory authority (including any central bank or similar
authority) or (c) court or judicial authority.

     "Grant" means to pledge, create and grant a first priority security
interest in and with regard to property. A Grant of a Receivable or of any other
instrument shall include all rights, powers and options (but none of the
obligations) of the granting party thereunder, including without limitation the
immediate and continuing right to claim for, collect, receive and give receipts
for principal and interest payments in respect of such collateral and all other
moneys 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 which the granting party is or may be entitled to do
or receive thereunder or with respect thereto.

     "Holder" means a Noteholder and, as the context requires, the Residual
Interestholder.

     "Indenture" or "this Indenture" means this Indenture as of the date hereof,
as supplemented or amended by one or more indentures supplemental hereto entered
into pursuant to the applicable provisions hereof. All references in this
Indenture to designated "Sections," "Subsections" and other subdivisions are to
the designated Sections, Subsections and other subdivisions of this Indenture.
The words "herein," "hereof," "hereunder" and other words of similar import
refer to this Indenture as a whole and not to any particular Section, Subsection
or other subdivision.

     "Indenture Trustee" means JPMorgan Chase Bank, until a successor Person
shall have become the Indenture Trustee pursuant to the applicable provisions of
this Indenture, and thereafter "Indenture Trustee" means such successor Person.

                                    19                          2003-A Indenture

<PAGE>

     "Indenture Trustee Fee" means the fee payable to the Indenture Trustee for
services rendered, determined pursuant to the fee agreement between the
Indenture Trustee and COAF, a copy of which is attached hereto as Exhibit H.

     "Independent" means, when used with respect to any specified Person, that
the Person (i) is in fact independent of the Issuer, the Owner Trustee, any
other obligor upon the Notes, the Seller and any Affiliate of any of the
foregoing Persons, (ii) does not have any direct financial interest or any
material indirect financial interest in the Issuer, the Trust Property or the
Owner Trustee, any such other obligor, the Seller or any Affiliate of any of the
foregoing Persons and (iii) is not connected with the Owner Trustee, any such
other obligor, the Seller or any Affiliate of the foregoing Persons as an
officer, employee, promoter, underwriter, trustee, partner, director or person
performing similar functions.

     "Independent Certificate" means 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 14.01 of this Indenture,
made by an Independent appraiser or other expert appointed by an Issuer Order
and approved by the Indenture Trustee in the exercise of reasonable care, and
such opinion or certificate shall state that the signer has read the definition
of "Independent" in this Indenture and that the signer is Independent within the
meaning thereof.

     "Independent Director" means any person who (a) is not and for the prior
five years has not been (i) a stockholder, officer, director, partner or
employee or a significant customer, creditor, supplier or independent contractor
of the Seller, its ultimate parent or any subsidiaries or Affiliates thereof, or
(ii) a member of the immediate family of any person described above, and (b)
does not directly or indirectly own any membership interest of the Seller or any
of its Affiliates.

     "Independent Public Accountants" means any of (a) Deloitte & Touche LLP,
(b) PricewaterhouseCoopers, LLP, (c) Ernst & Young LLP, (d) KPMG LLP, (e) any
successor to any of the foregoing or (f) any other firm approved by the Note
Insurer or, if a Note Insurer Default has occurred and is continuing, the
Noteholders constituting Noteholder Approval; provided that such firm is
independent with respect to the Servicer within the meaning of the Securities
Act.

     "Initial Interest Rate Swap Agreement" means the ISDA Master Agreement,
dated as of the Closing Date, between the Swap Counterparty and the Issuer, the
Schedule thereto, dated as of the Closing Date, the Credit Support Annex, dated
as of the Closing Date, and the Confirmations thereto, dated as of the Closing
Date and entered into pursuant to such ISDA Master Agreement, as the same may be
amended from time to time in accordance with the terms thereof.

     "Initial Receivables" means the Receivables acquired by the Seller from the
Transferor, contributed to the Issuer and Granted to the Indenture Trustee on
the Closing Date.

     "Initial Reserve Fund Deposit" means an amount equal to $19,887,962.78.

     "Initial Swap Counterparty" means Lehman Brothers Special Financing Inc.,
as the swap counterparty under the Initial Interest Rate Swap Agreement.

                                    20                          2003-A Indenture

<PAGE>

     "Insurance Agreement" means the Insurance Agreement dated as of the Closing
Date among the Note Insurer, the Issuer, the Seller, the Transferor, the
Servicer, and the Indenture Trustee.

     "Insurance Agreement Event of Default" has the meaning specified in Article
I of the Insurance Agreement.

     "Insurance Proceeds" means, with respect to a Financed Vehicle and the
related Receivable, any amount received during the related Collection Period
pursuant to any risk default policy, physical damage policy or any other
casualty insurance policy required to be maintained by an Obligor pursuant to
the related Receivable that covers physical damage to the Financed Vehicle
(including policies procured by the Transferor or the Servicer on behalf of such
Obligor), which shall be allocated first, to interest on and second, to the
principal balance of such Receivable, all of which amounts shall be deposited to
the Collection Account.

     "Insurer Insolvency" means (a) the entry of a decree or order of a court or
agency having jurisdiction in respect of the Note Insurer in an involuntary case
under any present or future federal or state bankruptcy, insolvency or similar
law or appointing a conservator or receiver or liquidator or rehabilitator or
other similar official of the Note Insurer or of any substantial part of its
property, or the entering of an order for the winding up or liquidation of the
affairs of the Note Insurer and the continuance of any such decree or order
undischarged or unstayed and in force for a period of ninety (90) consecutive
days; (b) the Note Insurer shall consent to the appointment of a conservator or
receiver or liquidator or other similar official in any insolvency, readjustment
of debt, marshaling of assets and liabilities, rehabilitation or similar
proceedings of or relating to the Note Insurer or of or relating to all or
substantially all of its property; or (c) the Note Insurer shall admit in
writing its inability to pay its debts generally as they become due, file a
petition to take advantage of or otherwise voluntarily commence a case or
proceeding under any applicable bankruptcy, insolvency, reorganization or other
similar statute, make an assignment for the benefit of its creditors, or
voluntarily suspend payments of its obligations.

     "Interest Rate Swap Agreement" means the Initial Interest Rate Swap
Agreement and any Replacement Interest Rate Swap Agreement.

     "Issuance Fund" means the account by that name established pursuant to
Section 5.01 hereof.

     "Issuer" shall mean Capital One Auto Finance Trust 2003-A, a Delaware
statutory trust.

     "Issuer Financing Statement" means a UCC-1 financing statement naming the
Indenture Trustee as the secured party/creditor and the Issuer as the debtor.

     "Issuer Order" or "Issuer Request" means a written order or request signed
in the name of the Issuer by an Authorized Officer and delivered to the
Indenture Trustee.

     "Late Payment Rate" has the meaning set forth in the Insurance Agreement.

     "LIBOR" means, with respect to any Class A-3-B Interest Accrual Period or
Class A-4-B Interest Accrual Period, the London interbank offered rate for
deposits in U.S. dollars having a

                                   21                          2003-A Indenture

<PAGE>

maturity of one month commencing on the related LIBOR Determination Date which
appears on Telerate Page 3750 as of 11:00 a.m., London Time, on such LIBOR
Determination Date. If the rates used to determine LIBOR do not appear on the
Telerate Page 3750, the rates for that day will be determined on the basis of
the rates at which deposits in U.S. dollars, having a maturity of one month and
in a principal amount of not less than U.S. $1,000,000 are offered at
approximately 11:00 a.m. London time, on such LIBOR Determination Date to prime
banks in the London interbank market by the reference banks. The Indenture
Trustee will request the principal London office of each of such reference banks
to provide a quotation of its rate. If at least two such quotations are
provided, the rate for that day will be the arithmetic mean to the nearest
1/100,000 of 1.00% (0.0000001), with five one-millionths of a percentage point
rounded upward, of all such quotations. If fewer than two such quotations are
provided, the rate for that day will be the arithmetic mean to the nearest
1/100,000 of 1.00% (0.0000001), with five-millionths of a percentage point
rounded upward, of the offered per annum rates that one or more leading banks in
New York City, selected by the Indenture Trustee, are quoting as of
approximately 11:00 a.m., New York time, on such LIBOR Determination Date to
leading European banks for United States dollar deposits for that maturity;
provided that if the banks selected as aforesaid are not quoting as mentioned in
this sentence, LIBOR in effect for the applicable Class A-3-B Interest Accrual
Period or Class A-4-B Interest Accrual Period will be LIBOR in effect for the
previous Class A-3-B Interest Accrual Period or Class A-4-B Interest Accrual
Period, as applicable. The "Telerate Page 3750" is the display page named on the
Dow Jones Telerate Services (or any other page that replaces that page on that
service for the purpose of displaying comparable name of rates). The reference
banks are the four major banks in the London interbank market selected by the
Indenture Trustee.

     "LIBOR Determination Date" means the second London Business Day prior to
the Closing Date with respect to the first Payment Date and, as to each
subsequent Payment Date, the second London Business Day prior to the immediately
preceding Payment Date.

     "Lien" means any security interest, lien, charge, pledge, equity or
encumbrance of any kind other than liens created by the Transaction Documents,
liens for taxes due and payable after the respective Cutoff Date, mechanics'
liens filed after such Cutoff Date, any liens that attach after such Cutoff Date
by operation of law and any liens being released contemporaneously with the
transfer of the Receivables under the Transaction Documents.

     "Limited Guaranty" means the Guaranty dated as of the Closing Date issued
by Capital One Financial Corporation for the benefit of the Issuer, the Note
Insurer and the Indenture Trustee.

     "Limited Liability Company Agreement" means the Amended and Restated
Limited Liability Company Agreement dated as of July 26, 2001 of Capital One
Auto Receivables, LLC.

     "Liquidated Receivable" means any Receivable liquidated by the Servicer
through sale of the Financed Vehicle or otherwise.

     "Liquidation Proceeds" means the moneys collected from whatever source,
during the respective Collection Period, on a Liquidated Receivable, including
Insurance Proceeds but excluding Repurchase Prices and Defaulted Receivable
Deposit Amounts, net of any amounts

                                    22                          2003-A Indenture

<PAGE>

required by law to be remitted to the related Obligor; such proceeds shall be
applied: first, to principal due on the Receivable; second, to interest due on
the Receivable; and third, to outstanding late fees and prepayment charges
allowed by applicable law.

     "Loan to Value Ratio" means, with respect to any Receivable, the ratio of
(x) the original Receivable Balance to (y) either (a) with respect to a
Receivable arising from the sale of a new Financed Vehicle, the manufacturer's
wholesale price or (b) with respect to a Receivable arising from the sale of a
used Financed Vehicle, the wholesale value of such Financed Vehicle at the date
of origination of the Receivable as set forth in the NADA Used Car Guide for the
appropriate region.

     "London Business Day" means any day other than a Saturday, Sunday or a day
on which banking institutions in London, England are authorized or obligated by
law or government decree to be closed.

     "Maturity Event" means the failure of the Issuer to pay (a) the Aggregate
Outstanding Principal Balance of the Class A Notes on or prior to the date which
is three (3) months after the Class A-4-B Final Scheduled Payment Date or (b)
the Aggregate Outstanding Principal Balance of the Class B Notes on or prior to
the date which is three (3) months after the Class B Final Scheduled Payment
Date.

     "Monthly Available Funds" means, with respect to the immediately preceding
Collection Period, (a) collections and payments received with respect to the
Receivables and other items of Trust Property, including, without limitation,
Actual Payments, Repurchase Prices, Insurance Proceeds, and Defaulted Receivable
Recoveries representing cleared funds transferred from the Collection Account to
the Revenue Fund, (b) earnings on Eligible Investments on deposit in the Revenue
Fund, the Collection Account, the Pre-Funding Account and the Reserve Fund as
reported in the Monthly Servicer Report with respect to such Collection Period,
(c) Net Swap Receipts and (d) the Reserve Fund Excess Amount.

     "Monthly Securityholders' Report" means the report described in Section
3.04 of the Servicing Agreement delivered by the Servicer on each Payment Date.

     "Monthly Servicer Report" means a report substantially in the form of
Exhibit A to the Servicing Agreement, delivered to the Indenture Trustee by the
Servicer pursuant to the Servicing Agreement.

     "Moody's" means Moody's Investors Service, Inc. and its successors and
assigns.

     "Net Swap Payment" means for the Interest Rate Swap Agreement, the net
amount with respect to regularly scheduled payments owed by the Issuer to the
Swap Counterparty on any Payment Date, including any interest accrued thereon,
under the Interest Rate Swap Agreement, excluding Swap Termination Payments.

     "Net Swap Receipts" means for the Interest Rate Swap Agreement, the net
amounts owed by the Swap Counterparty to the Issuer, if any, on any date any
such amount is due under the Interest Rate Swap Agreement, including, without
limitation, any Swap Termination Payments.

                                    23                          2003-A Indenture

<PAGE>

     "Nonconforming Receivable" means a Receivable with respect to which it is
determined, at any time, that the Transferor, the Seller or the Issuer breached
one or more of the representations or warranties defining Eligible Receivables
contained in the Transfer and Assignment Agreement, the Contribution Agreement
or this Indenture, respectively, at the time of transfer by the Transferor to
the Seller under the Transfer and Assignment Agreement, or contribution by the
Seller to the Issuer under the Contribution Agreement or Grant by the Issuer to
the Indenture Trustee hereunder, unless such breach has been cured within the
applicable grace period or has been waived, in writing, by the Note Insurer.

     "Nonpayment" means that on the Transfer Date relating to any Payment Date,
there exists a Policy Claim Amount (as defined in the Note Policy).

     "Note" or "Notes" means the Class A Notes and the Class B Notes, issued in
accordance with the provisions of this Indenture. The term "Notes" specifically
does not include any Certificate.

     "Note Depository Agreement" means the Letter of Representation among the
Issuer, the Indenture Trustee and the Depository Trust Company, as the initial
Clearing Agency, dated as of the Closing Date, relating to the Class A Notes,
the same as may be amended or supplemented from time to time.

     "Note Factor" on a Payment Date means, with respect to each Class of Notes,
a six-digit decimal figure equal to the Aggregate Outstanding Principal Balance
of such Class of Notes as of the end of the preceding Collection Period divided
by the sum of the Aggregate Outstanding Principal Balance of such Class of Notes
as of the Closing Date. The Note Factor will be 1.000000 as of the Closing Date;
thereafter, the Note Factor for will decline to reflect reductions in the
Aggregate Outstanding Principal Balance of such Class of Notes.

     "Note Guaranty Insurance Policy" or "Note Policy" means the Note Guaranty
Insurance Policy dated the Closing Date issued by the Note Insurer with respect
to the Class A Notes.

     "Note Insurer" means Ambac Assurance Corporation, a Wisconsin domiciled
stock insurance corporation, and its successors and assigns.

     "Note Insurer Default" means the occurrence and continuation of any of the
following events: (a) the Note Insurer fails to make a payment required under
the Note Policy in accordance with the terms of the Note Policy or (b) the
occurrence of an Insurer Insolvency; provided, however, that all rights of the
Note Insurer shall be immediately reinstated following a cure of such Note
Insurer Default.

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

     "Note Register" and "Note Registrar" have the meanings specified in Section
2.07.

                                    24                          2003-A Indenture

<PAGE>

     "Noteholder" means the Person in whose name a Note is registered in the
Note Register and who, on the applicable Payment Date, is entitled under the
terms of such Note to payment thereunder.

     "Noteholder Approval" means, unless expressly provided to the contrary, the
approval or consent by the Holders of not less than 66-2/3% Aggregate
Outstanding Principal Balance of the Outstanding Notes of all Classes,
collectively.

     "Notice of Funding" means a notice in the form of Exhibit E hereto.

     "Obligor" means, with respect to a Receivable, the purchaser or
co-purchasers of the Financed Vehicle and any other Person who owes payments
under such Receivable whether as maker, co-maker, guarantor or otherwise.

     "Officer's or Officers' Certificate" means a certificate signed by an
Authorized Officer or two Authorized Officers, respectively.

     "Opinion of Counsel" means a written opinion of counsel who may, except as
otherwise expressly provided in this Indenture, be outside counsel for the
Issuer or the Indenture Trustee and who shall be satisfactory to the Indenture
Trustee and the Note Insurer, and to the extent such opinion is addressed to the
Swap Counterparty, the Swap Counterparty.

     "Original Principal Balance" means, with respect to any Class or group of
Classes of Notes, the original stated principal balance of such Class or group
of Classes of Notes, as of the Closing Date.

     "Originator" means the Transferor or a Referral Originator, as applicable.

     "Other Assets" shall mean any assets (or interests therein) (other than the
Trust Estate) conveyed or purported to be conveyed by the Seller to another
Person or Persons other than the Issuer, whether by way of a sale, capital
contribution or by virtue of the granting of a lien.

     "Outstanding" means with respect to all, or any Class or group of Classes
of, Notes as of the date of determination, all such Notes authenticated on or
prior to such date and delivered under this Indenture except:

     (a)  Notes theretofore canceled by the Note Registrar or delivered to the
Note Registrar for cancellation;

     (b)  Notes or portions thereof for whose payment money in the necessary
amount in redemption thereof has been theretofore deposited with the Indenture
Trustee in trust for the Holders of such Notes;

     (c)  Notes in exchange for or in lieu of which other Notes of the same
Class have been authenticated and delivered pursuant to this Indenture; and

                                    25                          2003-A Indenture

<PAGE>

     (d)  Notes alleged to have been destroyed, lost or stolen for which
replacement Notes of the same Class have been issued as provided for in Section
2.08 unless proof satisfactory to the Indenture Trustee is presented that any
such Notes are held by a bona fide purchaser;

     provided, however, that in determining whether the Noteholders of the
requisite percentage of the Aggregate Outstanding Principal Balance of the Class
A Notes or Class B Notes have given any request, demand, authorization,
direction, notice, consent or waiver hereunder, Notes of such Class owned by the
Transferor, the Seller, the Issuer or any Affiliate thereof shall be disregarded
and deemed not to be Outstanding, except that, in determining whether the
Indenture Trustee shall be fully protected in relying upon any such request,
demand, authorization, direction, notice, consent, or waiver, only Notes which
the Indenture Trustee actually knows to be so owned shall be so disregarded.
Notes so owned which have been pledged in good faith may be regarded as
Outstanding if the pledgee establishes to the satisfaction of the Indenture
Trustee, in its sole discretion, the pledgee's right so to act with respect to
such Notes and that the pledgee is not the Transferor, the Seller, the Issuer or
any Affiliate thereof.

     "Outstanding Principal Balance" means, with respect to any Note as of any
date of determination, the difference between (x) the Original Principal Balance
of such Note, and (y) all prior payments, if any, made with respect to principal
on such Note.

     "Owner Trustee" means Wilmington Trust Company, a Delaware banking
corporation, not in its individual capacity but solely as the Owner Trustee of
Capital One Auto Finance Trust 2003-A under the Trust Agreement, and any
successor Owner Trustee under the Trust Agreement.

     "Owner Trustee Fee" means the fee payable to the Owner Trustee for services
rendered, determined pursuant to the fee agreement between Wilmington Trust
Company, in its individual capacity, and COAF.

     "Ownership Interest" means, with respect to any Note, any ownership
interest in such Note, including any interest in such Note as the Noteholder
thereof and any other interest therein, whether direct or indirect, legal or
beneficial.

     "Paying Agent" means: (a) when used in the Indenture or otherwise with
respect to the Notes, the Indenture Trustee or any other Person that meets the
eligibility standards for the Indenture Trustee specified in Section 7.08 of
this Indenture and is authorized by the Issuer to make the payments to and
distributions from the Revenue Fund, including payment of principal of or
interest on the Notes on behalf of the Issuer; and (b) when used in the Trust
Agreement or otherwise with respect to the Residual Interest, the Owner Trustee
or any other payment agent or co-paying agent appointed pursuant to Section 3.9
of the Trust Agreement.

     "Payment Date" means the 15/th/ day of each month during which any of the
Notes remain Outstanding (provided, if any such date is not a Business Day, then
the Payment Date shall be the next succeeding Business Day) beginning on July
15, 2003.

     "Perfection Representations" means the representations, warranties and
covenants set forth in Schedule 2 attached hereto.

                                    26                          2003-A Indenture

<PAGE>

     "Perfection UCCs" means, with respect to each Receivable and the related
Trust Property, (a) the date stamped original of the filed Transferor Financing
Statement covering such Receivable and the related Trust Property, (b) the date
stamped original of the filed Seller Financing Statement covering such
Receivable and the related Trust Property, (c) the date stamped original of the
filed Issuer Financing Statement covering such Receivable and the related Trust
Property and (d) the date stamped original of the filed Termination Statements
releasing the liens held by creditors of the Transferor or the Transferor's
Affiliates covering such Receivable and the related Trust Property, or, in the
case of (d) above, one of (y) a copy of search results performed by a national
search company, or (z) a copy of search results obtained through a national data
base system, indicating that such Termination Statements have been filed in the
UCC filing offices of the States in which the Financing Statements being
terminated were originally filed.

     "Performance Guarantor" means Capital One Financial Corporation or any
successor thereto under the Limited Guaranty.

     "Person" means any individual, corporation, partnership, joint venture,
association, limited liability company, limited liability partnership, joint
stock company, trust (including any beneficiary thereof), unincorporated
organization or government or any agency or political subdivision thereof.

     "Physical Property" has the meaning set forth in paragraph (a) of the
definition of "Delivery" herein.

     "Policy Claim Amounts" has the meaning specified in the Note Policy.

     "Policy" or "Policies" means the Note Policy and/or the Swap Policy, as
applicable.

     "Pool Factor" on a Payment Date means a six-digit decimal figure equal to
the sum of the Aggregate Receivable Balance and the funds in the Pre-Funding
Account (excluding investment income) as of the end of the preceding Collection
Period divided by the sum of the Aggregate Receivable Balance as of the Initial
Cut-Off Date plus the amount deposited to the Pre-Funding Account pursuant to
Section 5.08(a). The Pool Factor will be 1.000000 as of the Cut-Off Date;
thereafter, the Pool Factor will decline to reflect reductions in the Aggregate
Receivable Balance.

     "Predecessor Notes" means, 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 the purpose of this definition, any Note
authenticated and delivered under Section 2.08 in lieu of a lost, destroyed or
stolen Note shall be deemed to evidence the same debt as the lost, destroyed or
stolen Note.

     "Pre-Funding Account" means the account by that name established pursuant
to Section 5.01 and maintained pursuant to Section 5.08.

     "Premium" means the insurance premium payable to the Note Insurer pursuant
to the Insurance Agreement.

                                    27                          2003-A Indenture

<PAGE>

     "Principal Collections" means, with respect to any Payment Date, the sum,
without duplication, of: (a) the principal portion of all Scheduled Payments
collected during the preceding Collection Period with respect to each Receivable
that has not become a Defaulted Receivable; plus (b) for each Receivable that
became a Defaulted Receivable during the related Collection Period (other than a
Defaulted Receivable which is a Repurchased Receivable), the Defaulted
Receivable Deposit Amount; plus (c) the principal portion of all prepayments
received during the preceding Collection Period; plus (d) the Receivable Balance
of each Receivable immediately prior to repurchase that became a Repurchased
Receivable under an obligation that arose during the preceding Collection
Period; plus (e) all Cram Down Losses which occurred during the related
Collection Period, to the extent not included in prior Principal Collections on
prior Payment Dates; plus (f) the principal portion of Insurance Proceeds
collected during the preceding Collection Period; provided, however, that in
calculating the Principal Collections the following will be excluded: (x) all
payments and proceeds of any Repurchased Receivables the Repurchase Price of
which has been included in the Principal Collections in a prior Collection
Period, (y) Liquidation Proceeds attributable to principal on Liquidated
Receivables included in the Principal Collections in a prior Collection Period
and (z) Defaulted Receivable Recoveries with respect to any Defaulted
Receivables for which Defaulted Receivable Deposit Amounts were included in the
Principal Collections in a prior Collection Period.

     "Prospectus" means, collectively, the preliminary Prospectus Supplement,
dated May 14, 2003, to the Prospectus dated May 14, 2003, and the final
Prospectus Supplement, dated May 16, 2003, to the Prospectus dated May 14, 2003,
each relating to the offer and sale of the Class A Notes on the Closing Date.

     "Rating Agencies" means Standard & Poor's and Moody's.

     "Rating Agency Condition": With respect to any action taken or to be taken
hereunder, a condition that is satisfied when each of the Rating Agencies shall
have notified the Servicer, the Note Insurer and the Indenture Trustee in
writing that such action will not result in the immediate reduction or
withdrawal with respect to any then-current rating of any Class of Notes
(determined without regard to the Policies, as applicable).

     "Receivable" means the obligation of an Obligor, as evidenced by a
Contract.

     "Receivable Balance" means with respect to a Receivable, the Simple
Interest Receivable Balance of such Receivable.

     "Receivables Pool" means, with respect to any date of determination, all
the Receivables then Granted to the Indenture Trustee pursuant to the terms of
this Indenture.

     "Receivables Purchase Price" means, with respect to any Receivables, 100%
of the Aggregate Receivable Balance of such Receivables as of the applicable
Cutoff Date plus the right to receive interest accrued thereon prior to such
Cutoff Date if paid by the respective Obligor after such Cutoff Date.

     "Record Date" means, with respect to a Payment Date or a Redemption Date,
(i) in the case of Notes maintained in book-entry form, the close of business on
the Business Day prior to such Payment Date or Redemption Date, and (ii) in the
case of Definitive Notes, the close of

                                    28                          2003-A Indenture

<PAGE>

business on the last day of the calendar month immediately preceding the month
of such Payment Date or Redemption Date.

     "Redemption Date" means the Payment Date fixed for the optional redemption
of the Notes under Section 6.02 of this Indenture.

     "Referral Originator" means a bank, finance company, car rental company or
factory authorized dealer or its affiliates or any other entity approved in
writing by the Note Insurer which has entered into an agreement with the
Transferor regarding the transfer of Receivables by such entity to the
Transferor.

     "Referral Receivable" means a Receivable originated by a Referral
Originator through the COAF referral program which has been validly assigned to
the Transferor, but for which the Transferor is not noted as the lienholder on
the related Certificate of Title.

     "Reimbursement Obligations" means the sum of (a) the aggregate unreimbursed
amount of any payments made by the Note Insurer under the Note Policy and the
Swap Policy (excluding reimbursements for Swap Termination Payments made under
the Swap Policy), together with interest on such amount from the date of payment
by the Note Insurer until paid in full at a rate of interest equal to the Late
Payment Rate (as defined in the Insurance Agreement), (b) all costs and expenses
of the Note Insurer in connection with any action, proceeding or investigation
affecting the Issuer, the Trust Estate or the rights or obligations of the Note
Insurer hereunder or under the Note Policy and the Swap Policy (excluding
reimbursements for Swap Termination Payments made under the Swap Policy) or
under the other Transaction Documents, including (without limitation) any
judgment or settlement entered into affecting the Note Insurer or the Note
Insurer's interests, together with interest thereon at a rate equal to the Late
Payment Rate and (c) any other amounts owed to the Note Insurer under the
Insurance Agreement, together with interest thereon at a rate equal to the Late
Payment Rate.

     "Re-Liening Expenses" means the fees and expenses incurred by the Indenture
Trustee following the occurrence of a Re-Liening Trigger in connection with the
amendment of title documents or other evidence of lien with respect to the
Financed Vehicles to reflect the security interest of the Indenture Trustee in
such Financed Vehicles.

     "Re-Liening Trigger" means the occurrence of one or more of the following:

     (a)  COAF shall consent to the appointment of a conservator, trustee or
receiver or liquidator in any insolvency, marshaling of assets and liabilities
or similar proceedings or relating to COAF or relating to all or substantially
all of the property of COAF, or a decree or order of a court, agency or
supervisory authority having jurisdiction in the premises for the appointment of
a conservator, trustee, receiver or liquidator in any insolvency, marshaling of
assets and liabilities or similar proceedings shall have been entered against
COAF; or COAF shall admit in writing its inability to pay all or substantially
all of its debts generally as they become due, file a petition to take advantage
of any applicable insolvency or reorganization statute or make an assignment of
all or substantially all of its property for the benefit of its creditors;

                                    29                          2003-A Indenture

<PAGE>

     (b)  one or more courts of competent jurisdiction have issued final,
non-appealable orders to the effect that the Indenture Trustee is not the
secured party with respect to Financed Vehicles equal to 5.00% or more of the
Aggregate Receivable Balance as of the Closing Date; or

     (c)  an Event of Default.

     "Replacement Interest Rate Swap Agreement" means, with respect to any Swap
Counterparty, any replacement Interest Rate Swap Agreement entered into pursuant
to the conditions set forth in the Interest Rate Swap Agreement.

     "Replacement Swap Counterparty" means, with respect to any Swap
Counterparty, any replacement Swap Counterparty that satisfies the conditions
set forth in the Interest Rate Swap Agreement.

     "Repurchase Event" means an Eligibility Repurchase Event, a Certificate of
Title Repurchase Event or a Custodian File Repurchase Event.

     "Repurchase Price" means 100% of the outstanding Receivable Balance of a
Receivable (without giving effect to any previous reduction in the outstanding
Receivable Balance as a result of such Receivable becoming a Defaulted
Receivable) on the date of repurchase, plus the pro rata portion of the accrued
and unpaid Servicing Fee and Premium allocable to such Receivable, plus accrued
and unpaid interest, if any, to the date of repurchase provided for in the
related Contract.

     "Repurchased Receivable" means a Receivable repurchased by the Transferor
pursuant to Section 7.02 of the Transfer and Assignment Agreement or by the
Seller pursuant to Section 7.02 of the Contribution Agreement.

     "Required Title Delivery Date" means, with respect to any Receivable, the
Extended Title Delivery Date unless the failure to repurchase such Receivable on
the First Title Delivery Date would materially and adversely affect the
interests of the Issuer, the Noteholders or the Note Insurer (as determined by
the Note Insurer in its reasonable discretion, unless a Note Insurer Default has
occurred and is continuing) in such Receivable, in which case the Required Title
Delivery Date for such Receivable shall be the First Title Delivery Date for
such Receivable; provided, however, that the failure to repurchase such
Receivable on the First Title Delivery Date shall be deemed not to have a
material adverse effect on the Issuer, the Noteholders or the Note Insurer in
such Receivable and the Required Title Delivery Date for such Receivable shall
be the Extended Title Delivery Date if such Receivable is not a Defaulted
Receivable as of the First Title Delivery Date for such Receivable.

     "Reserve Fund" means the account by that name established pursuant to
Section 5.01 hereof and maintained pursuant to Section 5.10 hereof.

     "Reserve Fund Excess Amount" means, with respect to any Payment Date, an
amount equal to the excess, if any, of (a) the amount of cash or other
immediately available funds in the Reserve Fund on that Payment Date, after
giving effect to all deposits to and withdrawals from the Reserve Fund relating
to that Payment Date, over (b) the Reserve Fund Requirement with respect to that
Payment Date.

                                    30                          2003-A Indenture

<PAGE>

     "Reserve Fund Minimum" means on any date of determination an amount which
shall be equal to 2.00% of the sum of the Aggregate Receivable Balance as of the
initial Cutoff Date and the Aggregate Receivable Balance of all Subsequent
Receivables as of their respective Cutoff Dates; provided, that on each day on
and after the Aggregate Receivable Balance has been reduced to zero and all
amounts owing to the Class A Noteholders, the Note Insurer and the Swap
Counterparty have been paid in full the "Reserve Fund Minimum" will be zero;
provided, further, that on any date of determination prior to the end of the
Funding Period, the "Reserve Fund Minimum" shall equal the amount set forth
above plus an amount equal to any remaining funds on deposit in the Reserve Fund
which were deposited therein on the Closing Date to cover the negative arbitrage
with respect to the funds deposited in the Pre-Funding Account on the Closing
Date.

     "Reserve Fund Requirement" means, with respect to the Closing Date, the
Initial Reserve Fund Deposit. Following the Closing Date, the Reserve Fund
Requirement, on each Payment Date, shall be equal to the Reserve Fund Minimum;
provided that on each Payment Date related to a Collection Period during which
an Accelerated Reserve Fund Event has occurred and is continuing, and thereafter
(unless such Accelerated Reserve Fund Event has been cured) the Reserve Fund
Requirement, on each Payment Date, shall be equal to the greater of (i) 6.00% of
the Aggregate Outstanding Principal Balance of the Class A Notes after giving
effect to the Class A Principal Payment Amount paid on such Payment Date and
(ii) 3.00% of the sum of the Aggregate Receivable Balance as of the initial
Cutoff Date and the aggregate Receivable Balance of all Subsequent Receivables
as of their respective Cutoff Dates and provided, further, however, that on each
Payment Date on which the Aggregate Outstanding Principal Balance of the Class A
Notes plus the Aggregate Outstanding Principal Balance of the Class B Notes,
after giving effect to the Class A Principal Payment Amount and principal on the
Class B Notes paid on such Payment Date, is less than the Reserve Fund Minimum
as of such Payment Date, the Reserve Fund Requirement shall equal the Aggregate
Outstanding Principal Balance of the Class A Notes plus the Aggregate
Outstanding Principal Balance of the Class B Notes, after giving effect to the
Class A Principal Payment Amount and principal on the Class B Notes paid on such
Payment Date.

     "Residual Interest" means the beneficial interest in the Issuer. The
Residual Interest shall not be represented by a Certificate except upon the
request of the Residual Interestholder pursuant to the terms of the Trust
Agreement.

     "Residual Interest Distribution Account" is defined in Section 5.1 of the
Trust Agreement.

     "Residual Interestholder" means the owner of the Residual Interest. The
Seller is the initial Residual Interestholder.

     "Residual Percentage Interest" shall mean with respect to any Residual
Interest, the percentage interest of ownership in the Issuer represented
thereby. As of the Closing Date, the Residual Percentage Interest with respect
to the Residual Interest held by the Seller as the initial Residual
Interestholder is 100%.

                                    31                          2003-A Indenture

<PAGE>

     "Responsible Officer" means, when used with respect to the Indenture
Trustee or the Owner Trustee, any officer assigned to the Corporate Trust Office
of the Indenture Trustee or the Owner Trustee (or any successor thereto), as
applicable, including any Vice President, Senior Trust Officer, Trust Officer,
Authorized Signer, Assistant Trust Officer, any Assistant Secretary, any trust
officer or any other officer of the Indenture Trustee or the Owner Trustee, as
applicable, customarily performing functions similar to those performed by any
of the above designated officers and having direct responsibility for the
administration of this Indenture or the Trust Agreement, as applicable, 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.

     "Revenue Fund" means the fund by that name established pursuant to Section
5.01 hereof.

     "Sarbanes-Oxley Act" means the Sarbanes-Oxley Act of 2002, as amended,
modified or supplemented from time to time, and any successor law thereto.

     "S&P" or "Standard & Poor's" means Standard & Poor's Rating Services, a
division of The McGraw-Hill Companies, Inc., a corporation organized and
existing under the laws of the State of Delaware, and its successors and
assigns.

     "Schedule of Receivables" means, as the context may require, (i) the
schedule of Initial Receivables or Subsequent Receivables, as the case may be,
transferred to the Seller by the Transferor, contributed to the Issuer by the
Seller and Granted to the Indenture Trustee by the Issuer on the Closing Date or
a Funding Date, respectively, which schedule is attached to an assignment
substantially in the form of Exhibit D hereto, or (ii) collectively, the
schedules of all Receivables assigned to the Seller by the Transferor,
contributed to the Issuer by the Seller and Granted to the Indenture Trustee by
the Issuer as of the date of determination.

     "Scheduled Payment" means the fixed payment required to be made by the
Obligor during the respective Collection Period sufficient to amortize the
Receivable Balance over the stated term of the Receivable and to provide
interest at the fixed contract rate; provided, however, that "Scheduled Payment"
does not include late fees, prepayment charges allowed by applicable law,
finance charges or payments for physical damage, credit life, credit disability
or mechanical repair insurance premiums whether such insurance was purchased by
the Obligor or by a creditor on behalf of the Obligor; provided, further, that
"Scheduled Payment" may, for purposes only of determining the existence or
classification of Defaulted Receivables and Delinquent Receivables, in
accordance with normal servicing procedures in the applicable jurisdiction, as
determined in the sole discretion of the Servicer, mean an amount equal to no
less than 90% of the fixed or Scheduled Payment; provided, further, that in no
event shall any such shortfalls in the fixed or Scheduled Payment received from
or on behalf of the Obligor be forgiven.

     "Securities Act" means the Securities Act of 1933, as amended.

     "Securities Depository" means The Depository Trust Company and its
successors and assigns or if (i) the then Securities Depository resigns from its
functions as depository of the

                                    32                          2003-A Indenture

<PAGE>

Notes or (ii) the Issuer discontinues use of the Securities Depository pursuant
to Section 2.12 of this Indenture, any other securities depository which agrees
to follow the procedures required to be followed by a securities depository in
connection with the Notes and which is selected by the Seller with the consent
of the Indenture Trustee.

     "Seller" means Capital One Auto Receivables, LLC, a Delaware limited
liability company.

     "Seller Financing Statement" means a UCC-1 financing statement naming the
Issuer as the secured party/creditor and the Seller as the debtor.

     "Servicer" means COAF as the Servicer of the Receivables or any other
Eligible Servicer acting as servicer pursuant to the Servicing Agreement. Unless
the context otherwise requires, "Servicer" also refers to any successor Servicer
appointed hereunder or pursuant to the Servicing Agreement.

     "Servicer Files" has the meaning set forth in Section 2.16 of the Servicing
Agreement.

     "Servicing Agreement" means that certain Servicing Agreement dated as of
the Closing Date among the Issuer, the Indenture Trustee and the Servicer,
relating to the servicing of the Receivables.

     "Servicing Fee" means the fee by that name payable to the Servicer for
services rendered determined pursuant to Section 2.08 of the Servicing
Agreement. The Servicing Fee for the first Payment Date shall be $2,150,620.21.

     "Servicing Officer" means those officers of the Servicer involved in, or
responsible for, the administration and servicing of the Receivables, as
identified on the list of Servicing Officers furnished by the Servicer to the
Indenture Trustee and the Note Insurer from time to time.

     "Simple Interest Method" means 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 product of the fixed rate of
interest multiplied by the unpaid principal balance multiplied by the period of
time elapsed since the preceding payment of interest was made.

     "Simple Interest Receivable" means any Receivable under which the portion
of a payment allocable to interest and the portion allocable to principal is
determined in accordance with the Simple Interest Method.

     "Simple Interest Receivable Balance" means, with respect to a Simple
Interest Receivable, as of the close of business on the related Cutoff Date, or
the last day of a Collection Period, the Amount Financed minus the sum of (i)
the portion of all payments made by the related Obligor on or prior to such day
(including prepayments) and allocable to principal using the Simple Interest
Method, (ii) any payment of the Repurchase Price with respect to the Simple
Interest Receivable allocable to principal, (iii) the aggregate amount of Cram
Down Losses, if any, which have occurred with respect to such Simple Interest
Receivable and (iv) any refunded portion of extended warranty protection plan
costs, or of physical damage, credit life or disability insurance premiums
included in the Amount Financed; provided that the Simple Interest

                                    33                          2003-A Indenture

<PAGE>

Receivable Balance of any Simple Interest Receivable (A) as to which the
Defaulted Receivable Deposit Amount was previously included in Principal
Collections or (B) which has become a Repurchased Receivable shall be zero.

     "State" means any one or more of the United States and the District of
Columbia.

     "Statutory Trust Act" means Chapter 38 of Title 12 of the Delaware Code, 12
Del. Code Section 3801 et seq.

     "Subsequent Receivables" means the Eligible Receivables acquired by the
Seller from the Transferor, contributed to the Issuer and Granted to the
Indenture Trustee on a Funding Date.

     "Subsequent Reserve Fund Deposit" means, with respect to a Funding Date, an
amount equal to 2.00% of the Aggregate Receivable Balance of the Subsequent
Receivables with respect to such Funding Date.

     "Successor Servicer" means that person succeeding the Servicer under and
pursuant to the Servicing Agreement.

     "Swap Collateral Account" means a single, segregated trust account in the
name of the Indenture Trustee, which shall be designated as the "Swap Collateral
Account" which shall be held in trust for the benefit of the Noteholders
established pursuant to Section 8.01(e) hereof.

     "Swap Counterparty" means the Initial Swap Counterparty and any Replacement
Swap Counterparty.

     "Swap Payment Date" means the date on which Net Swap Receipts or Net Swap
Payments, as applicable, are made pursuant to the Interest Rate Swap Agreement.

     "Swap Policy" means the Interest Rate Swap Insurance Policy dated as of the
Closing Date issued by the Note Insurer for the benefit of the Initial Swap
Counterparty with respect to the Initial Interest Rate Swap Agreement.

     "Swap Replacement Proceeds" means any amounts received from a Replacement
Swap Counterparty in consideration for entering into a Replacement Swap
Agreement for a terminated Interest Rate Swap Agreement.

     "Swap Termination Payments" means payment due to the Swap Counterparty by
the Issuer or to the Issuer by the Swap Counterparty, including interest that
may accrue thereon, under the Interest Rate Swap Agreement due to a termination
of the Interest Rate Swap Agreement due to an "event of default" or "termination
event" under the Interest Rate Swap Agreement.

     "Swap Termination Payment Account" means a single segregated account held
in the United States in the name of the Indenture Trustee for the benefit of the
holders of the Notes under this Indenture pursuant to Section 8.01(c) hereof.

     "Termination Statement" has the meaning set forth in Section 2.11(l)
hereof.

                                    34                          2003-A Indenture

<PAGE>

     "Title Delivery Failure Percentage" means, as of any date of determination,
a fraction (expressed as a percentage), the numerator of which is the aggregate
Receivable Balance of all Receivables with respect to which, as of such date,
the related original Certificates of Title have not been received by the
Custodian or its agent for inclusion in the related Custodian File, and the
denominator of which is the Aggregate Receivable Balance as of such date.

     "Transaction Documents" means the Indenture, the Insurance Agreement, the
Transfer and Assignment Agreement, the Contribution Agreement, the Servicing
Agreement, the Limited Liability Company Agreement, the Trust Agreement, the
Underwriting Agreement, the Note Depository Agreement, the Administration
Agreement, the Limited Guaranty, the Interest Rate Swap Agreement, the Notes
and, if applicable, the Certificate.

     "Transfer" means any direct or indirect transfer or sale of any Ownership
Interest in a Note.

     "Transfer and Assignment Agreement" means the Transfer and Assignment
Agreement dated as of the Closing Date between the Transferor and the Seller
relating to the transfer of Receivables by the Transferor to the Seller.

     "Transfer Date" means the date three (3) Business Days prior to each
Payment Date.

     "Transfer Taxes" means any tax, fee or governmental charge payable by COAF,
the Seller the Issuer or the Indenture Trustee to any federal, state or local
government attributable to the assignment of a Receivable.

     "Transferee" means any Person who is acquiring by Transfer any Ownership
Interest in a Note.

     "Transferor" means COAF in its capacity as Transferor under the Transfer
and Assignment Agreement.

     "Transferor Financing Statement" means a UCC-1 financing statement naming
the Transferor as the debtor/seller and the Seller as the secured
party/purchaser.

     "Transition Costs" means an amount necessary to reimburse the successor to
the Servicer, the Indenture Trustee or the Issuer, as the case may be, for
reasonable costs and expenses not to exceed the total amount of $35,000 on a
cumulative basis incurred in connection with the transition of certain duties
from the Servicer to a successor.

     "Triggering Event" means the occurrence of an Event of Default or, so long
as no Note Insurer Default has occurred and is continuing, the occurrence of an
Insurance Agreement Event of Default; provided that the occurrence of an
Insurance Agreement Event of Default shall not form the basis of a Triggering
Event unless the Note Insurer, upon written notice to each Rating Agency, has
delivered to the Issuer and the Indenture Trustee, written notice specifying
that such Insurance Agreement Event of Default constitutes a Triggering Event
under the Indenture and the Servicing Agreement.

                                    35                          2003-A Indenture

<PAGE>

     "Trust Agreement" means the Amended and Restated Trust Agreement dated as
of the Closing Date, amending and restating that certain Trust Agreement dated
as of April 15, 2003, between the Depositor and the Owner Trustee, as the same
may be amended and supplemented from time to time.

     "Trust Estate" means all money, instruments, rights and other property that
are subject or intended to be subject to the lien and security interest of the
Indenture for the benefit of the Noteholders and the Swap Counterparty
(including all property and interests Granted to the Indenture Trustee),
including all proceeds thereof.

     "Trust Indenture Act" or "TIA" means the Trust Indenture Act of 1939 and
the rules and regulations promulgated thereunder, as in force on the date
hereof, unless otherwise specifically provided.

     "Trust Property" means the property and rights Granted to the Indenture
Trustee pursuant to this Indenture for the benefit of the Noteholders, the Note
Insurer and the Swap Counterparty pursuant to the Granting Clauses hereof.

     "UCC" means the Uniform Commercial Code as adopted in the State of Texas,
and in any other state having jurisdiction over the assignment, transfer,
contribution or pledge of the Receivables from the Transferor to the Seller or
from the Seller to the Issuer or from the Issuer to the Indenture Trustee.

     "Underwriters" means Deutsche Bank Securities Inc., Lehman Brothers Inc.,
Banc of America Securities LLC and J.P. Morgan Securities Inc. and their
respective successors and assigns.

     "Underwriting Agreement" means that certain Underwriting Agreement dated
May 16, 2003, among the Seller, the Transferor and Deutsche Bank Securities Inc.
and Lehman Brothers Inc., as representative of the Underwriters, as amended,
modified or restated from time to time.

     "Vice President" means, with respect to the Transferor, the Seller, the
Servicer or the Indenture Trustee, any vice president, whether or not designated
by a number or a word or words added before or after the title "vice president."

     Section 1.02 Calculations. Calculations required to be made pursuant to
this Indenture shall be made on the basis of information or accountings as to
payments on each Note furnished by the Servicer. Except to the extent they are
incorrect on their face, such information or accountings may be conclusively
relied upon in making such calculations, but to the extent that it is later
determined that any such information or accountings are incorrect, appropriate
corrections or adjustments will be made.

     Section 1.03 Incorporation by Reference of Trust Indenture Act. Whenever
this Indenture refers to a provision of the TIA, the provision is incorporated
by reference in and made a part of this Indenture. The following TIA terms used
in this Indenture have the following meanings:

     "Commission" means the Securities and Exchange Commission.

                                    36                          2003-A Indenture

<PAGE>

     "indenture securities" means the Notes.

     "indenture security holder" means a Noteholder.

     "indenture to be qualified" means this Indenture.

     "indenture trustee" or "institutional trustee" means the Indenture Trustee.

     "obligor" on the indenture securities means the Issuer and any other
obligor on the indenture securities.

     All other TIA terms used in this Indenture that are defined by the TIA,
defined by TIA reference to another statute or defined by Commission rule have
the meanings assigned to them by such definitions.

     Section 1.04 Other Interpretive Provisions. All terms defined in this
Indenture shall have the defined meanings when used in any certificate or other
document delivered pursuant hereto unless otherwise defined therein. For
purposes of this Indenture and all such certificates and other documents, unless
the context otherwise requires: (a) accounting terms not otherwise defined in
this Indenture, and accounting terms partly defined in this Indenture to the
extent not defined, shall have the respective meanings given to them under
generally accepted accounting principles; (b) the words "hereof," "herein" and
"hereunder" and words of similar import refer to this Indenture as a whole and
not to any particular provision of this Indenture; (c) references to any
Article, Section, Schedule or Exhibit are references to Articles, Section,
Schedules and Exhibits in or to this Indenture and references to any paragraph,
subsection, clause or other subdivision within any Section or definition refer
to such paragraph, subsection, clause or other subdivision of such Section or
definition; (d) the term "including" means "including without limitation"; (e)
except as otherwise expressly provided herein, references to any law or
regulation refer to that law or regulation as amended from time to time and
include any successor law or regulation; (f) references to any Person include
that Person's successors and assigns; and (g) headings are for purposes of
reference only and shall not otherwise affect the meaning or interpretation of
any provision hereof.

                                   ARTICLE II
                             THE NOTES; RECONVEYANCE

     Section 2.01  General.

     (a)  The Notes shall be designated as Class A-1 Notes, Class A-2 Notes,
Class A-3-A Notes, Class A-3-B Notes, Class A-4-A Notes, Class A-4-B Notes and
Class B Notes.

     (b)  All payments of principal and interest with respect to the Notes shall
be made only from the Trust Property and the Note Policy on the terms and
conditions specified herein. Each Noteholder (and each Note Owner by its
acceptance of its interest in the applicable Book-Entry Note), by its acceptance
of the Notes, agrees that, subject to the repurchase obligations of the
Transferor, the Seller and the Issuer and the indemnification obligations
provided for herein, in the Servicing Agreement, in the Contribution Agreement
and in the Transfer and Assignment

                                    37                          2003-A Indenture

<PAGE>

Agreement, it will have recourse solely against such Trust Property and such
repurchase and indemnification obligations.

     (c)  Except as otherwise provided herein, all Notes shall be substantially
identical in all respects. Except as specifically provided herein, all Notes
issued, authenticated and delivered under this Indenture shall be in all
respects equally and ratably entitled to the benefits hereof without preference,
priority or distinction on account of the actual time or times of authentication
and delivery, all in accordance with the terms and provisions of this Indenture;
except that payments of principal with respect to the Class B Notes shall be
subordinate in all respects to payments of principal and interest with respect
to the Class A Notes and certain other amounts as specified in Section 5.05(c)
hereof.

     (d)  The aggregate Original Principal Balance of the Class A-1 Notes, Class
A-2 Notes, Class A-3-A Notes, Class A-3-B Notes, Class A-4-A Notes, Class A-4-B
Notes and Class B Notes that may be executed by the Issuer and authenticated and
delivered by the Indenture Trustee under this Indenture is limited to
$234,000,000, $282,000,000, $190,000,000, $150,000,000, $150,000,000,
$119,000,000 and $84,677,419.35, respectively.

     Holders of the Class A Notes shall be entitled to payments of interest as
provided herein. The Class A-1 Notes shall have a final maturity on the Class
A-1 Final Scheduled Payment Date, the Class A-2 Notes shall have a final
maturity on the Class A-2 Final Scheduled Payment Date, the Class A-3-A Notes
shall have a final maturity on the Class A-3-A Final Scheduled Payment Date, the
Class A-3-B Notes shall have a final maturity on the Class A-3-B Final Scheduled
Payment Date, the Class A-4-A Notes shall have a final maturity on the Class
A-4-A Final Scheduled Payment Date, the Class A-4-B Notes shall have a final
maturity on the Class A-4-B Final Scheduled Payment Date and the Class B Notes
shall have a final maturity on the Class B Final Scheduled Payment Date assuming
that (i) scheduled interest and principal payments on each Receivable are timely
received, (ii) no prepayments of principal are received with respect to any
Receivable and (iii) there is no Event of Default or optional redemption of the
Notes. All Notes of the same Class shall be secured on parity with one another,
with no Note of any Class having any priority over any other Note of that same
Class.

     (e)  The Notes that are authenticated and delivered to the Noteholders by
the Indenture Trustee to or upon an Issuer Order on the Closing Date shall be
dated as of the Closing Date. Any Note issued later in exchange for, or in
replacement of, any Note issued on the Closing Date shall be dated the date of
its authentication.

     (f)  Each Note is issuable in the initial denomination of $250,000, and
integral multiples of $1,000 in excess thereof; provided that one Note of each
Class may be issued in an additional amount equal to any remaining portion of
the applicable Original Principal Balance of such Class.

     (g)  The Residual Interestholder shall not be entitled to any stated rate
of interest, but shall have the right to receive certain residual amounts
derived from the assets of the Trust Property on the terms and conditions
specified herein; provided, however, that any such right shall be wholly and
completely subordinate and inferior to the rights of the Noteholders to receive
payments of principal and interest as provided herein, to the rights of the Note
Insurer to

                                    38                          2003-A Indenture

<PAGE>

be paid all Reimbursement Obligations and reimbursement for any Swap Termination
Payments paid under the Swap Policy and to the payment of certain other amounts
as provided herein.

     Section 2.02  Forms of Notes

     (a) The Notes of each Class shall be issuable only as registered Notes.
The initial Class A Notes and the Indenture Trustee's certificate of
authentication shall be in substantially the form set forth in Exhibit A to this
Indenture and the initial Class B Note and the Indenture Trustee's certificate
of authentication shall be in substantially the form set forth in Exhibit B to
this Indenture, with such appropriate restrictive legends, insertions,
omissions, substitutions and other variations as are required or permitted by
this Indenture or as may in the Issuer's judgment be necessary, appropriate or
convenient to establish entitlement to an exemption from United States
withholding tax or reporting requirements with respect to payments on the Notes,
or to comply, or facilitate compliance, with other applicable laws, and may have
such letters, numbers or other marks of identification and such legends or
endorsements placed thereon as may be required by any applicable regulation
(whether proposed, temporary or final) promulgated pursuant to the Code,
including, without limitation, any legend required in respect of original issue
discount on any Note, or as may, consistently herewith, be determined by the
Issuer executing such Notes, as evidenced by their execution thereof. Any
portion of the text of any Note may be set forth on the reverse thereof with an
appropriate reference on the face of the Note.

     (b)  The Class A Notes (if they are no longer represented by global notes)
and the Class B Notes shall be printed, typewritten, lithographed, engraved or
produced by any combination of these methods on certificates with or without
steel engraved borders or may be produced in any other manner determined by the
Issuer, all as determined by the officers executing such Class A Notes and Class
B Notes, as evidenced by their execution thereof.

     Section 2.03  Payment of Principal and Interest.

     (a)  Until the Aggregate Outstanding Principal Balance of the Class A Notes
is reduced to zero, principal payments on the Class A Notes will be made on each
Payment Date pursuant to Section 5.05(c). The remaining principal balance of
each Class A Note shall be payable no later than its respective Final Scheduled
Payment Date, unless the maturity of such Class A Note is accelerated following
an Event of Default pursuant to Section 9.02, in which case the maturity of such
Class A Note will be earlier than its Final Scheduled Payment Date. The amount
of principal payments on the Class A Notes shall be made pursuant to the
provisions of Section 5.05(c).

     (b)  On each Payment Date, interest shall be due and payable on the
Aggregate Outstanding Principal Balance of such Class of Class A Notes as
provided herein and on the applicable Class A Notes from the Closing Date until
the Aggregate Outstanding Principal Balance of each Class of Class A Notes is
reduced to zero or until payment is provided therefor as set forth in Article VI
hereof, except that on each Payment Date on which there is a shortfall in
Monthly Available Funds available to pay interest on such Class of Class A Notes
(including any Class A Overdue Interest), such shortfall shall be paid from the
funds and moneys made available to the Indenture Trustee for such purposes
hereunder. After the initial Payment Date,

                                    39                          2003-A Indenture

<PAGE>

payments of interest accrued on each Class of Class A Notes will be calculated
on the Aggregate Outstanding Principal Balance of the applicable Class of Class
A Notes as of the Payment Date immediately preceding such Payment Date after
giving effect to any payments of principal on such immediately preceding Payment
Date. With respect to the initial Payment Date, interest will be calculated on
the Original Principal Balance of each Class of Class A Notes from the Closing
Date through the day preceding the initial Payment Date. The Class B Notes shall
not bear interest.

     (c)  If the entire amount of the Class A-1 Note Interest, Class A-2 Note
Interest, Class A-3-A Note Interest, Class A-3-B Note Interest, Class A-4-A Note
Interest and Class A-4-B Note Interest which is due and payable on any Payment
Date shall not have been punctually made or duly provided for when and as
payable (after giving effect to any applicable cure or grace period), then
interest on the applicable Class A Overdue Interest, as the case may be, shall
accrue, from the date such amount was payable until paid, at the Class A-1
Interest Rate, Class A-2 Interest Rate, Class A-3-A Interest Rate, Class A-3-B
Interest Rate, Class A-4-A Interest Rate or Class A-4-B Interest Rate, as
applicable, in effect from time to time during such period.

     (d)  Until the Aggregate Outstanding Principal Balance of the Class B Notes
is reduced to zero, principal payments on the Class B Notes will be made on each
Payment Date from Monthly Available Funds pursuant to Section 5.05(c); provided
that the Outstanding Principal Balance of each Class B Note shall be due and
payable no later than the Class B Final Scheduled Payment Date unless the
maturity of such Class B Note is accelerated following an Event of Default
pursuant to Section 9.02 , in which case the maturity of such Class B Note will
be earlier than its Final Scheduled Payment Date. The principal payments on the
Class B Notes shall be made pursuant to the provisions of Section 5.05(c)
hereof.

     Section 2.04  Payments to Noteholders.

     (a)  Noteholders of each Class shall, subject to the priorities and
conditions set forth in Section 5.05(c), be entitled to receive payments of
interest (in the case of the Class A Notes) and principal (in the case of the
Class A Notes and the Class B Notes) on each Payment Date (including any Class A
Overdue Interest and Class A Overdue Principal). Any payment of interest or
principal payable with respect to the Notes on the applicable Payment Date shall
be made to the Person in whose name such Note is registered at the close of
business on the Record Date for such Payment Date in the manner provided in
Section 5.09 hereof.

     (b)  All reductions in the principal balance of a Note (or one or more
Predecessor Notes) effected by payments of principal made on any Payment Date
shall be binding upon all Holders of such Note and of any Note issued upon the
registration of transfer thereof or in exchange therefor or in lieu thereof,
whether or not such payment is noted on such Note.

     Section 2.05  Execution, Authentication, Delivery and Dating.

     (a)  The Notes shall be executed on behalf of the Issuer by one of the
Owner Trustee's Authorized Officers. The signature of such Authorized Officer on
the Notes may be manual or facsimile. Notes bearing the manual or facsimile
signatures of any individual who was, at the time of execution thereof, an
Authorized Officer of the Owner Trustee, on behalf of the Issuer,

                                    40                          2003-A Indenture

<PAGE>

shall bind the Issuer, notwithstanding the fact that such individuals or any of
them have ceased to hold such offices prior to the authentication and delivery
of such Notes or did not hold such offices at the date of issuance of such
Notes.

     (b)  At any time and from time to time after the execution and delivery of
this Indenture, the Issuer may deliver Notes executed by the Issuer to the
Indenture Trustee for authentication and the Indenture Trustee, upon receipt of
the Notes and of an Issuer Order, shall authenticate and deliver such Notes;
provided, however, that the Indenture Trustee shall not authenticate any Note
which on its face and based upon the last information received by the Indenture
Trustee from the Servicer does not comply with the provisions of this Indenture;
provided, further, that the Indenture Trustee shall not authenticate the initial
Notes unless and until it shall have received the documents listed in Section
2.11 hereof.

     (c)  Each Note authenticated and delivered by the Indenture Trustee to or
upon Issuer Order on or prior to the Closing Date shall be dated the Closing
Date. All other Notes that are authenticated after the Closing Date for any
other purposes under the Indenture shall be dated the date of their
authentication.

     (d)  Notes issued upon transfer, exchange or replacement of other Notes
shall be issued in authorized denominations reflecting the Original Principal
Balance of the Notes so transferred, exchanged or replaced, but shall represent
only the Outstanding Principal Balance of the Notes so transferred, exchanged or
replaced. In the event that any Note is divided into more than one Note in
accordance with this Article II, the Outstanding Principal Balance of such Note
shall be proportionately divided among the Notes delivered in exchange therefor.

     (e)  No Note shall be entitled to any benefit under this Indenture or be
valid or obligatory for any purpose unless there appears on such Note a
certificate of authentication, substantially in the form provided for herein,
executed by the Indenture Trustee by the manual signature of at least one of its
Responsible Officers, and such executed certificate upon any Note shall be
conclusive evidence, and the only evidence, that such Note has been duly
authenticated and delivered.

     Section 2.06  Temporary Notes. Unless the Notes are maintained in
book-entry form pursuant to Section 2.12, temporary Notes shall be issuable in
any authorized denomination, and substantially in the form of the Definitive
Notes but with such omissions, insertions and variations as may be appropriate
for temporary Notes, all as may be determined by the Issuer. Every such
temporary Note shall be executed by the Issuer and authenticated by the
Indenture Trustee upon the same conditions and in substantially the same manner,
and with the same effect, as the Definitive Notes. Without unreasonable delay
the Issuer will execute and deliver to the Indenture Trustee Definitive Notes
(other than in the case of Notes in global form) and thereupon any or all
temporary Notes (other than in the case of Notes in global form) may be
surrendered in exchange therefor, at the Corporate Trust Office of the Indenture
Trustee and the Indenture Trustee shall authenticate and deliver in exchange for
such temporary Notes an equal aggregate principal amount of Definitive Notes.
Such exchange shall be made by the Issuer at its own expense and without any
charge therefor. Until so exchanged, the temporary Notes shall in all respects
be entitled to the same benefits and subject to the same limitations under this
Indenture as Definitive Notes authenticated and delivered hereunder.

                                    41                          2003-A Indenture

<PAGE>

     Section 2.07  Registration, Registration of Transfer and Exchange.

     (a)  The Issuer shall cause to be kept a register (the "Note Register") in
which the Issuer shall provide for the registration of Notes and the
registration of transfers of Notes. The Indenture Trustee is hereby initially
appointed "Note Registrar," and hereby accepts such appointment, for the purpose
of registering Notes and transfers of Notes as herein provided subject to such
reasonable regulations as the Indenture Trustee may prescribe. Upon any
resignation of any Note Registrar appointed by the Issuer, the Issuer shall
promptly appoint a successor or, in the absence of such appointment, shall
assume the duties of Note Registrar.

     (b)  Each Person who has or who acquires any Ownership Interest in a Note
shall be deemed by the acceptance or acquisition of such Ownership Interest to
have agreed to be bound by the provisions of this Section 2.07.

     (c)  All Notes issued upon any registration of transfer or exchange of
Notes shall be the valid obligations of the Issuer, evidencing the same debt and
entitled to the same benefits under this Indenture, as the Notes surrendered
upon such registration of transfer or exchange.

     (d)  Every Note presented or surrendered for registration of transfer or
exchange shall be (i) duly endorsed by, or be accompanied by a written
instrument of transfer in form satisfactory to the Note Registrar duly executed
by, the Holder thereof or such Holder's attorney duly authorized in writing,
with such signature guaranteed by an "eligible guarantor institution" meeting
the requirements of the Note Registrar which requirements include membership or
participation in a Securities Transfer Agents Medallion Program ("Stamp") or
such other "signature guarantee program" as may be determined by the Note
Registrar in addition to, or in substitution for, Stamp, all in accordance with
the Exchange Act, and (ii) accompanied by such other documents as the Indenture
Trustee may require.

     (e)  No service charge shall be made to a Holder for any registration of
transfer or exchange of Notes, but the Issuer or Indenture Trustee may require
payment of a sum sufficient, to cover any tax or other governmental charge that
may be imposed in connection with any registration of transfer or exchange of
Notes, other than exchanges pursuant to Section 2.06 or 10.06 not involving any
transfer.

     (f)  By acquiring a Class A Note, each purchaser and transferee shall be
deemed to represent and warrant that either (a) it is not acquiring such Note
with the plan assets of an "employee benefit plan" as defined in Section 3(3) of
ERISA, which is subject to Title I of ERISA, or a "plan" as defined in Section
4975 of the Code, or (b) the acquisition and holding of such Note will not give
rise to a nonexempt prohibited transaction under Section 406(a) of ERISA of
Section 4975 of the Code.

     (g)  Each Person who has or who acquires any Ownership Interest in a Class
B Note issued in the form of a Book-Entry Note, if applicable, shall be deemed
to have acknowledged, represented to and agreed with the Indenture Trustee as
follows:

          (i)    It understands and acknowledges that the Class B Notes have not
     been registered under the Securities Act or the securities law of any state
     or other jurisdiction, and may not be offered, sold or otherwise
     transferred except in compliance with the

                                    42                          2003-A Indenture

<PAGE>

     registration requirements of the Securities Act or any other applicable
     blue sky laws, pursuant to an exemption therefrom or in a transaction not
     subject thereto.

          (ii)   It understands and acknowledges that it is a qualified
     institutional buyer within the meaning of Rule 144A under the Securities
     Act ("QIB") and is purchasing for its own account (and not for the account
     of others) or as a fiduciary or agent for others to whom notice is given
     that the sale, pledge or other transfer is being made in reliance on Rule
     144A. It is aware that it (or any account for which it is purchasing) may
     be required to bear the economic risk of an investment in the Class B Notes
     for an indefinite period, and it (or such account) is able to bear such
     risk for an indefinite period.

          (iii)  It understands and acknowledges that no sale, pledge or other
     transfer of any Class B Note may be made by any person unless (a) either
     (1) such sale, pledge or other transfer is made to the Seller or is made to
     a person whom the transferor reasonably believes after due inquiry is a QIB
     acting for its own account (and not for the account of others) or as a
     fiduciary or agent for others (which others also are QIBs) to whom notice
     is given that the sale, pledge or transfer is being made in reliance on
     Rule 144A and (2) such sale, pledge or other transfer is made in a
     transaction exempt from the registration requirements of the Securities
     Act.

          (iv)   It understands that the Class B Notes will bear a legend to the
     following effect unless the Seller determines otherwise consistent with
     applicable law:

                 THIS CLASS B NOTE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER
          THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR
          UNDER THE SECURITIES OR BLUE SKY LAWS OF ANY STATE IN THE UNITED
          STATES OR ANY FOREIGN SECURITIES LAWS. BY ITS ACCEPTANCE OF THIS CLASS
          B NOTE THE HOLDER OF THIS CLASS B NOTE IS DEEMED TO REPRESENT TO
          CAPITAL ONE AUTO RECEIVABLES, LLC (THE "SELLER") AND THE INDENTURE
          TRUSTEE THAT IT (I) IS A "QUALIFIED INSTITUTIONAL BUYER" WITHIN THE
          MEANING OF RULE 144A UNDER THE SECURITIES ACT (A "QIB") AND IS
          ACQUIRING SUCH CLASS B NOTE FOR ITS OWN ACCOUNT (AND NOT FOR THE
          ACCOUNT OF OTHERS) OR AS A FIDUCIARY OR AGENT FOR OTHERS (WHICH OTHERS
          ALSO ARE QIBS) TO WHOM NOTICE IS GIVEN THAT THE TRANSFER IS BEING MADE
          IN RELIANCE ON RULE 144A OR (II) IS CAPITAL ONE AUTO RECEIVABLES, LLC.

                 NO SALE, PLEDGE OR OTHER TRANSFER OF THIS CLASS B NOTE MAY BE
          MADE BY ANY PERSON UNLESS (I) SUCH SALE, PLEDGE OR OTHER TRANSFER IS
          MADE TO THE SELLER OR IS MADE TO A PERSON WHOM THE TRANSFEROR
          REASONABLY BELIEVES AFTER DUE INQUIRY IS A QIB ACTING FOR ITS OWN
          ACCOUNT (AND NOT FOR THE ACCOUNT OF OTHERS) OR AS A FIDUCIARY OR AGENT
          FOR OTHERS (WHICH OTHERS ALSO ARE

                                    43                          2003-A Indenture

<PAGE>

          QIBS) TO WHOM NOTICE IS GIVEN THAT THE SALE, PLEDGE OR TRANSFER IS
          BEING MADE IN RELIANCE ON RULE 144A AND (II) SUCH SALE, PLEDGE OR
          OTHER TRANSFER IS MADE IN A TRANSFER EXEMPT FROM THE REGISTRATION
          REQUIREMENTS OF THE SECURITIES ACT.

                 NEITHER THIS CLASS B NOTE NOR ANY INTEREST HEREIN MAY BE
          ACQUIRED BY OR FOR THE ACCOUNT OF (I) AN "EMPLOYEE BENEFIT PLAN" (AS
          DEFINED IN SECTION 3(3) OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT
          OF 1974, AS AMENDED, ("ERISA")), WHETHER OR NOT SUBJECT TO ERISA, (II)
          A PLAN DESCRIBED IN SECTION 4975(e)(1) OF THE CODE OR (III) ANY ENTITY
          WHOSE UNDERLYING ASSETS INCLUDE PLAN ASSETS BY REASON OF INVESTMENT BY
          ANY OF THE FOREGOING IN THE ENTITY (EACH A "BENEFIT PLAN INVESTOR")
          UNLESS THE PURCHASER IS AN INSURANCE COMPANY USING THE ASSETS OF ITS
          GENERAL ACCOUNT TO PURCHASE THE CLASS B NOTES, AND AT THE TIME OF
          PURCHASE AND THROUGHOUT THE PERIOD IT HOLDS THE CLASS B NOTES, (I) IT
          IS ELIGIBLE FOR AND MEETS THE REQUIREMENTS OF THE DEPARTMENT OF LABOR
          PROHIBITED TRANSACTION CLASS EXEMPTION 95-60 (II) LESS THAN 25% OF THE
          ASSETS OF THE GENERAL ACCOUNT ARE (OR REPRESENT) ASSETS OF A BENEFIT
          PLAN INVESTOR, AND (III) IT IS NOT THE SERVICER OR ANY OTHER SERVICE
          PROVIDER TO THE TRUST OR AN AFFILIATE OF THE ABOVE, AND WOULD NOT
          OTHERWISE BE EXCLUDED UNDER 29 C.F.R. SECTION 2510.3-101(f)(1). EACH
          PURCHASER AND TRANSFEREE OF A CLASS B NOTE SHALL BE DEEMED TO HAVE
          REPRESENTED AND WARRANTED THAT IT MEETS THE FOREGOING REQUIREMENTS.

                 ANY ATTEMPTED TRANSFER IN CONTRAVENTION OF THE FOREGOING
          RESTRICTIONS WILL BE VOID AB INITIO AND THE PURPORTED TRANSFEROR WILL
          CONTINUE TO BE TREATED AS THE OWNER OF THE CLASS B NOTES FOR ALL
          PURPOSES.

          (v)    It understands that the Class B Notes may not be acquired by or
     with the assets of a "benefit plan investor" as defined in 29 C.F.R.
     Section 2510.3(f), which includes (i) an "employee benefit plan" (as
     defined in section 3(3) of the Employee Retirement Security Act of 1974, as
     amended ("ERISA")), whether or not subject to ERISA, (ii) a plan described
     in Section 4975(e)(1) of the Code or (iii) any entity whose underlying
     assets include plan assets of its general account to purchase its interest
     in the Class B Notes, and at the time of purchase and throughout the period
     it holds an interest in the Class B Notes, (i) it is eligible for and meets
     the requirements of the Department of Labor Prohibited Transaction Class
     Exemption 95-60, (ii) less than 25% of the assets of the general account
     are (or represent) assets of a Benefit Plan Investor, and (iii) it is not
     the Servicer or any other service provider to the Issuer or an affiliate of
     the above, and would not otherwise be excluded as a benefit plan investor
     under 29 C.F.R. Section

                                    44                          2003-A Indenture

<PAGE>

     2510.3-101(f). The holder thereof and any related holder of any interest
     in a Class B Notes shall be deemed to have represented and warranted that
     it meets the foregoing requirements.

          (vi)   It acknowledges that it has been afforded an opportunity to
     request from the Issuer, the Seller and the Servicer and any initial
     purchaser, and has received and reviewed, all information which it has
     deemed necessary in connection with its decision to purchase the Class B
     Notes. It acknowledges that none of the Issuer, the Seller, the Servicer,
     any initial purchaser nor any of their respective affiliates or any person
     representing any of them has made any representation to it with respect to
     any information relating to the offering or sale of the Class B Notes,
     other than the information contained in this Indenture or in any private
     placement memorandum, a copy of which has been delivered to it (if
     applicable).

          (vii)  It understands that all information furnished to it by the
     Seller or representatives of the Seller in connection with its evaluation
     of an investment in the Class B Notes was provided to it on a confidential
     basis and it agrees not to disclose such information, in whole or in part,
     to any other person.

          (viii) It acknowledges that any attempted transfer in contravention of
     the foregoing instructions will be void ab initio and the purported
     transferor will continue to be treated as the owner of the Class B Notes
     for all purposes.

     (h)  Each Person who has or who acquires any Ownership Interest in a Class
B Note issued as a Definitive Note on the Closing Date shall acknowledge,
represent to and agree with the Issuer as follows:

          (i)    It understands and acknowledges that the Class B Notes have not
     been registered under the Securities Act or the securities law of any state
     or other jurisdiction, and may not be offered, sold or otherwise
     transferred except in compliance with the registration requirements of the
     Securities Act or any other applicable blue sky laws, pursuant to an
     exemption therefrom or in a transaction not subject thereto. It understands
     that none of the Issuer, the Seller, the Servicer, the Indenture Trustee or
     any other Person is obligated to register the Class B Notes under the
     Securities Act or to register to qualify the Class B Notes under any state
     securities laws.

          (ii)   It understands and acknowledges that the Class B Notes may be
     offered and resold to qualified institutional buyers ("QIBs") pursuant to
     Rule 144A under the Securities Act.

          (iii)  It understands and acknowledges that if in the future it
     decides to reoffer, resell, pledge or otherwise transfer a Class B Note it
     will do so only to the Issuer pursuant to the terms of this Indenture or
     pursuant to Rule 144A to a Person whom the seller reasonably believes is a
     QIB in a transaction meeting the requirements of Rule 144A, purchasing for
     its own account or for the account of a QIB, whom the holder has informed
     that such reoffer, resale, pledge or other transfer is being made in
     reliance on

                                    45                          2003-A Indenture

<PAGE>

     Rule 144A and who has executed a certificate substantially in the form set
     forth in Exhibit I (a "Transferee Agreement (Class B Notes)").

          (iv)   It understands that the Class B Notes will bear a legend to the
     following effect unless the Issuer determines otherwise consistent with
     applicable law:

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

                 THE PRINCIPAL OF THIS NOTE IS PAYABLE IN INSTALLMENTS AS SET
          FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS
          NOTE AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

                 EXCEPT AS OTHERWISE PROVIDED HEREIN, THIS GLOBAL NOTE MAY BE
          TRANSFERRED, IN WHOLE BUT NOT IN PART, ONLY TO ANOTHER NOMINEE OF THE
          SECURITIES DEPOSITORY OR TO A SUCCESSOR SECURITIES DEPOSITORY OR TO A
          NOMINEE OR SUCCESSOR SECURITIES DEPOSITORY.

                 THIS CLASS B NOTE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER
          THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY
          STATE SECURITIES LAWS. THE HOLDER HEREOF, BY PURCHASING THIS NOTE,
          AGREES (1) THAT THIS NOTE MAY BE REOFFERED, RESOLD, PLEDGED OR
          OTHERWISE TRANSFERRED ONLY IN COMPLIANCE WITH THE SECURITIES ACT AND
          OTHER APPLICABLE LAWS AND ONLY PURSUANT TO RULE 144A UNDER THE
          SECURITIES ACT TO A PERSON WHOM THE HOLDER REASONABLY BELIEVES IS A
          QUALIFIED INSTITUTIONAL BUYER ("QIB") WITHIN THE MEANING OF RULE 144A,
          PURCHASING FOR ITS OWN ACCOUNT, OR A QIB PURCHASING FOR THE ACCOUNT OF
          A QIB, IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A OR TO
          THE ISSUER PURSUANT TO THE TERMS OF THE INDENTURE AND (2) THAT IT WILL
          DELIVER TO EACH PERSON TO WHOM THIS

                                    46                          2003-A Indenture

<PAGE>

          NOTE OR AN INTEREST HEREIN IS TO BE TRANSFERRED A NOTICE SUBSTANTIALLY
          TO THE EFFECT OF THIS LEGEND. THE INDENTURE RELATING TO THIS NOTE
          CONTAINS A PROVISION REQUIRING THE INDENTURE TRUSTEE TO REFUSE TO
          REGISTER ANY TRANSFER OF THIS NOTE OR ANY INTEREST HEREIN IN VIOLATION
          OF THE FOREGOING. EACH TRANSFEREE ACCEPTING A BENEFICIAL INTEREST IN
          THIS NOTE IS DEEMED TO REPRESENT THAT IT IS EITHER A QIB PURCHASING
          FOR ITS OWN ACCOUNT OR A QIB PURCHASING FOR THE ACCOUNT OF ANOTHER
          QIB.

                 NEITHER THIS CLASS B NOTE NOR ANY INTEREST HEREIN MAY BE
          ACQUIRED BY OR FOR THE ACCOUNT OF (I) AN "EMPLOYEE BENEFIT PLAN" (AS
          DEFINED IN SECTION 3(3) OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT
          OF 1974, AS AMENDED, ("ERISA")), WHETHER OR NOT SUBJECT TO ERISA, (II)
          A PLAN DESCRIBED IN SECTION 4975(e)(1) OF THE CODE OR (III) ANY ENTITY
          WHOSE UNDERLYING ASSETS INCLUDE PLAN ASSETS BY REASON OF INVESTMENT BY
          ANY OF THE FOREGOING IN THE ENTITY (EACH A "BENEFIT PLAN INVESTOR")
          UNLESS THE PURCHASER IS AN INSURANCE COMPANY USING THE ASSETS OF ITS
          GENERAL ACCOUNT TO PURCHASE THE CLASS B NOTES, AND AT THE TIME OF
          PURCHASE AND THROUGHOUT THE PERIOD IT HOLDS THE CLASS B NOTES, (I) IT
          IS ELIGIBLE FOR AND MEETS THE REQUIREMENTS OF THE DEPARTMENT OF LABOR
          PROHIBITED TRANSACTION CLASS EXEMPTION 95-60 (II) LESS THAN 25% OF THE
          ASSETS OF THE GENERAL ACCOUNT ARE (OR REPRESENT) ASSETS OF A BENEFIT
          PLAN INVESTOR, AND (III) IT IS NOT THE SERVICER OR ANY OTHER SERVICE
          PROVIDER TO THE TRUST OR AN AFFILIATE OF THE ABOVE, AND WOULD NOT
          OTHERWISE BE EXCLUDED UNDER 29 C.F.R. SECTION 2510.3-101(f)(1). EACH
          PURCHASER AND TRANSFEREE OF A CLASS B NOTE SHALL BE DEEMED TO HAVE
          REPRESENTED AND WARRANTED THAT IT MEETS THE FOREGOING REQUIREMENTS.

                 ANY ATTEMPTED TRANSFER IN CONTRAVENTION OF THE FOREGOING
          RESTRICTIONS WILL BE VOID AB INITIO AND THE PURPORTED TRANSFEROR WILL
          CONTINUE TO BE TREATED AS THE OWNER OF THE CLASS B NOTES FOR ALL
          PURPOSES.

          (v)    It understands that the Class B Notes may not be acquired by or
     with the assets of a "benefit plan investor" as defined in 29 C.F.R.
     Section 2510.3(f), which includes (i) an "employee benefit plan" (as
     defined in section 3(3) of the Employee Retirement Security Act of 1974, as
     amended ("ERISA")), whether or not subject to ERISA, (ii) a plan described
     in Section 4975(e)(1) of the Code or (iii) any entity whose underlying
     assets include plan assets of its general account to purchase its interest
     in the Class B Notes, and at the time of purchase and throughout the period
     it holds an interest

                                    47                          2003-A Indenture

<PAGE>

     in the Class B Notes, (i) it is eligible for and meets the requirements of
     the Department of Labor Prohibited Transaction Class Exemption 95-60, (ii)
     less than 25% of the assets of the general account are (or represent)
     assets of a Benefit Plan Investor, and (iii) it is not the Servicer or any
     other service provider to the Issuer or an affiliate of the above, and
     would not otherwise be excluded as a benefit plan investor under 29 C.F.R.
     Section 2510.3-101(f). The holder thereof and any related holder of any
     interest in a Class B Note shall be deemed to have represented and
     warranted that it meets the foregoing requirements.

          (vi)   If it is acquiring any Class B Note as a fiduciary or agent for
     one or more investor accounts, it represents that it has sole investment
     discretion with respect to such account and that it has full power to make
     the acknowledgements, representations and agreements contained herein on
     behalf of each such account.

          (vii)  It acknowledges that it has such knowledge and experience in
     financial and business matters that it is capable of evaluating the merits
     and risks of purchasing the Class B Notes.

          (viii) It agrees that, prior to the date that is one year and one day
     after the payment in full of all amounts payable with respect to the Class
     B Notes, it will not institute against the Issuer or the Transferor, or
     join any other Person in instituting against the Issuer or the Transferor,
     any bankruptcy, reorganization, arrangement, insolvency or liquidation
     proceeding or other proceeding under the laws of the United States or any
     state of the United States and it will not enter into any voluntary
     bankruptcy, reorganization, arrangement, insolvency or liquidation
     proceeding or other proceeding under the laws of the United States or any
     state of the United States.

          (ix)   It acknowledges that the Issuer and others will rely on the
     truth and accuracy of the foregoing acknowledgments, representations and
     agreements, and agrees that if any of the foregoing acknowledgments,
     representations and agreements deemed to have been made by it are no longer
     accurate, it shall promptly notify the Issuer.

     Section 2.08  Mutilated, Destroyed, Lost or Stolen Notes.

     (a)  If (i) any mutilated Note is surrendered to the Indenture Trustee or
the Indenture Trustee receives evidence to its satisfaction of the destruction,
loss or theft of any Note, and (ii) there is delivered to the Indenture Trustee
and the Note Insurer such security or indemnity as may be required by the
Indenture Trustee or the Note Insurer to hold each of the Issuer, the Note
Insurer and the Indenture Trustee harmless, then, in the absence of actual
notice to the Issuer or the Indenture Trustee that such Note has been acquired
by a bona fide purchaser, the Issuer shall execute, and the Indenture Trustee
shall authenticate and deliver upon Issuer Order, in exchange for or in lieu of
any such mutilated, destroyed, lost or stolen Note, a new Note or Notes of the
same tenor and Class, and Original Principal Balance bearing a number not
contemporaneously Outstanding; provided, however, that if any such mutilated,
destroyed, lost or stolen Note shall have become subject to receipt of payment
in full, instead of issuing a new Note, the Indenture Trustee may make a payment
with respect to such Note without surrender thereof, except that any mutilated
Note shall be surrendered. If, after the delivery of such new Note or payment
with

                                    48                         2003-A Indenture

<PAGE>

respect to a destroyed, lost or stolen Note pursuant to the proviso to the
preceding sentence, a bona fide purchaser of the original Note in lieu of which
such new Note was issued presents for receipt of payments such original Note,
the Issuer and the Indenture Trustee shall be entitled to recover such new Note
(or such payment) from the Person to whom it was delivered or any Person taking
such new Note from such Person, except a bona fide purchaser, and each of the
Issuer, the Indenture Trustee and the Note Insurer shall be entitled to recover
upon the security or indemnity provided therefor to the extent of any loss,
damage or cost incurred by the Issuer, the Indenture Trustee or the Note Insurer
in connection therewith.

     (b)  Upon the issuance of any new Note under this Section, the Issuer or
the Indenture Trustee may require the payment of a sum sufficient to cover any
tax or other governmental charge that may be imposed in relation thereto.

     (c)  Every new Note issued pursuant to this Section 2.08 in lieu of any
destroyed, lost or stolen Note shall constitute an original additional
contractual obligation of the Issuer, whether or not the destroyed, lost or
stolen Note shall be at any time enforceable by anyone, and shall be entitled to
all the benefits of this Indenture equally and proportionately with any and all
other Notes duly issued hereunder.

     (d)  The provisions of this Section 2.08 are exclusive and shall preclude
(to the extent lawful) all other rights and remedies with respect to the
replacement or payment with respect to mutilated, destroyed, lost or stolen
Notes.

     Section 2.09  Persons Deemed Noteholders. Before due presentment for
registration of transfer of any Note, the Issuer, the Indenture Trustee, the
Note Insurer and any agent of the Issuer, the Indenture Trustee or the Note
Insurer may treat the Person in whose name any Note is registered as the owner
of such Note (a) on the applicable Record Date for the purpose of receiving
payments with respect to principal and interest on such Note and (b) on any date
for all other purposes whatsoever, whether or not such Note be overdue, and none
of the Issuer, the Indenture Trustee, the Note Insurer nor any agent of the
Issuer, the Indenture Trustee or the Note Insurer shall be affected by any
notice to the contrary.

     Section 2.10  Cancellation of Notes. All certificated Notes surrendered for
payment, registration of transfer, exchange or prepayment shall, if surrendered
to any Person other than the Indenture Trustee, be delivered to the Indenture
Trustee and shall be promptly canceled by it; provided that no Note shall be
canceled if such payment is made from funds paid under the Note Policy until the
Note Insurer has received all Reimbursement Obligations. The Issuer may at any
time deliver to the Indenture Trustee for cancellation any Note previously
authenticated and delivered hereunder which the Issuer may have acquired in any
manner whatsoever, and all Notes so delivered shall be promptly canceled by the
Indenture Trustee. No Notes shall be authenticated in lieu of or in exchange for
any Notes canceled as provided in this Section 2.10 except as expressly
permitted by this Indenture. All canceled Notes shall be held and disposed of by
the Indenture Trustee in accordance with its standard retention and disposal
policy.

     Section 2.11  Conditions to Closing. The Notes shall be executed,
authenticated and delivered on the Closing Date in accordance with Sections 2.05
and 2.12, upon receipt by the Indenture Trustee and the Note Insurer of the
following:

                                       49                       2003-A Indenture

<PAGE>

     (a)  an Issuer Order authorizing the authentication and delivery of such
Notes by the Indenture Trustee;

     (b)  an Opinion or Opinions of Counsel as listed on Schedule 1 hereto;

     (c)  an Officer's Certificate of an Authorized Representative of the
Issuer, stating that:

          (i)    all representations and warranties of the Issuer contained in
     this Indenture, the Trust Agreement, the Contribution Agreement and the
     Servicing Agreement are true and correct and no defaults exist under the
     Contribution Agreement or the Servicing Agreement;

          (ii)   the Issuer is not in default under this Indenture, the issuance
     of the Notes will not result in any breach of any of the terms, conditions
     or provisions of, or constitute a material default under, this Indenture,
     the organizational documents or any other constituting documents of the
     Issuer or any indenture, mortgage, deed of trust or other agreement or
     instrument to which the Issuer is a party or by which it is bound, or any
     order of any court or administrative agency entered in any proceeding to
     which the Issuer is a party or by which it may be bound or to which it may
     be subject, and that all conditions precedent provided in this Indenture
     relating to the authentication and delivery of the Notes have been fully
     satisfied;

          (iii)  the Issuer is the owner of the Trust Property Granted to the
     Indenture Trustee for the benefit of the Noteholders, the Note Insurer and
     the Swap Counterparty as of the Closing Date free and clear of any Lien
     other than the Lien of this Indenture, has not assigned any interest or
     participation in the Trust Property (or, if any such interest or
     participation has been assigned, it has been fully released), and has the
     right to Grant the Trust Property to the Indenture Trustee for the benefit
     of the Noteholders, the Note Insurer and the Swap Counterparty pursuant to
     this Indenture;

          (iv)   the Issuer has Granted to the Indenture Trustee for the benefit
     of the Noteholders, the Note Insurer and the Swap Counterparty, all of its
     right, title, and interest in the Trust Property to be Granted on the
     Closing Date free and clear of any Lien; and

          (v)    the Issuer has obtained a sales finance company license issued
     by the Pennsylvania Department of Banking;

     (d)  an Officer's Certificate dated as of the Closing Date, of an officer
of the Seller that:

          (i)    the Seller is not in default under the Transfer and Assignment
     Agreement or the Contribution Agreement, the transfer of the Receivables to
     the Issuer will not result in any breach of any of the terms, conditions or
     provisions of, or constitute a material default under, the organizational
     documents or any other constituent documents of the Seller or any
     indenture, mortgage, deed of trust or other agreement or instrument to
     which the Seller is a party or by which it is bound, or any order of any
     court or

                                       50                       2003-A Indenture

<PAGE>

     administrative agency entered in any proceeding to which the Seller is a
     party or by which it may be bound or to which it may be subject;

          (ii)   all representations and warranties of the Seller contained in
     the Contribution Agreement are true and correct;

          (iii)  the Seller has contributed to the Issuer, without recourse
     except as provided in the Contribution Agreement, all of its right, title
     and interest in the Receivables free and clear of Lien; and

          (iv)   the Seller has not assigned any interest or participation in
     any of the Receivables transferred to the Issuer pursuant to the
     Contribution Agreement and has the right to contribute all such Receivables
     to the Issuer;

     (e)  an Officer's Certificate dated as of the Closing Date, of an officer
of the Transferor stating that:

          (i)    the computer records pertaining to the Receivables have been
     marked to reflect the absolute assignment thereof from the Transferor to
     the Seller, the transfer thereof from the Seller to the Issuer and the
     Grant thereof by the Issuer to the Indenture Trustee for the benefit of the
     Noteholders, the Note Insurer and the Swap Counterparty;

          (ii)   the originals of all documents required to be delivered to the
     Custodian pursuant to Section 7.18 hereof have been or will be delivered
     pursuant to such Section;

          (iii)  all representations and warranties of the Transferor contained
     in the Transfer and Assignment Agreement are true and correct and no
     defaults exist under the Transfer and Assignment Agreement; and

          (iv)   the Transferor is not in default under the Transfer and
     Assignment Agreement and the assignment of the Receivables to the Seller
     will not result in any material breach of any of the terms, conditions or
     provisions of, or constitute a material default under, the organizational
     documents or any other constituting documents of the Transferor or any
     indenture, mortgage, deed of trust or other agreement or instrument to
     which the Transferor is a party or by which it is bound, or any order of
     any court or administrative agency entered in any proceeding to which the
     Transferor is a party or by which it may be bound or to which it may be
     subject;

     (f)  an Officer's Certificate of the Servicer certifying to the Indenture
Trustee and the Note Insurer that no Event of Servicing Default has occurred and
is continuing under the Servicing Agreement and no Event of Default has occurred
and is continuing under the Indenture;

     (g)  delivery by the Note Insurer to the Indenture Trustee of an executed
copy of the Note Policy;

     (h)  delivery by the Note Insurer to the Swap Counterparty of an executed
copy of the Swap Policy;

                                       51                       2003-A Indenture

<PAGE>

     (i)  an assignment to the Seller by the Transferor of its rights under the
Dealer Agreements (to the extent related to the financed Receivables), duly
executed by the Transferor;

     (j)  an assignment to the Issuer by the Seller of its rights under the
Transfer and Assignment Agreement and the Dealer Agreements (to the extent
related to the financed Receivables), duly executed by the Seller;

     (k)  an assignment to the Indenture Trustee by the Issuer of its rights
under the Contribution Agreement, the Transfer and Assignment Agreement and the
Dealer Agreements (to the extent related to the financed Receivables), duly
executed by the Issuer;

     (l)  evidence of execution of the Financing Statements with respect to the
Collateral and, to the extent available and necessary, all applicable
contractual releases and related UCC termination statements or partial releases
("Termination Statements") terminating the liens of creditors of the Transferor
or any other Person and presentment of the Financing Statements and Termination
Statements (which shall constitute all of the Perfection UCCs with respect to
the Closing Date) to the proper Person for recording to perfect the Indenture
Trustee's first priority security interest in such Trust Property Granted on the
Closing Date registered in the name of the Indenture Trustee or its nominee and
agent (a copy of the file stamped Financing Statements and Termination
Statements shall be delivered to the Custodian in accordance with Section 7.18
hereof);

     (m)  an Officer's Certificate of the Issuer to the effect that attached
thereto are true and correct copies of letters signed on behalf of Standard &
Poor's and Moody's confirming that the Class A-1 Notes have been rated in the
highest short-term rating category of each Rating Agency and that each of the
Class A-2 Notes, the Class A-3-A Notes, the Class A-3-B Notes, the Class A-4-A
Notes and the Class A-4-B Notes have been rated at least in the highest
long-term rating category of each Rating Agency;

     (n)  a true and correct listing of all Receivables being Granted to the
Indenture Trustee on the Closing Date certified by the Issuer and a certificate
of the Issuer to the effect that the information provided on such list of
Receivables is true, correct and complete as of the initial Cutoff Date and
otherwise in form and substance acceptable to the Indenture Trustee;

     (o)  a description of the Receivable characteristics of all Receivables
being Granted to the Indenture Trustee on the Closing Date substantially in the
form of Exhibit G-1 hereto, with a certification of the Issuer to the effect
that the information provided in such description is true, correct and complete
as of the initial Cutoff Date and otherwise in form and substance acceptable to
the Indenture Trustee;

     (p)  evidence that cash in the amount of the Initial Reserve Fund Deposit
has been deposited into the Reserve Fund held by the Indenture Trustee and that
cash in the amount of $241,898,324.88 has been deposited in the Pre-Funding
Account;

     (q)  evidence that the Collection Account has been established pursuant to
a deposit agreement acceptable to the Indenture Trustee and the Note Insurer;
and

                                       52                       2003-A Indenture

<PAGE>

     (r)  fully executed originals of this Indenture, the Trust Agreement, the
Underwriting Agreement, the Intercompany Agreement, the Transfer and Assignment
Agreement, the Insurance Agreement, the Contribution Agreement, the
Administration Agreement, the Servicing Agreement, the Initial Interest Rate
Swap Agreement and the Limited Liability Company Agreement.

     Section 2.12  Book-Entry Notes. Except as otherwise provided in this
Section, the Notes shall be issued in the form of one global note with respect
to each Class of Notes and shall be registered in the name of the Securities
Depository or its nominee and ownership thereof shall be maintained in
book-entry form by the Securities Depository for the account of the Agent
Members. Initially, each Class A-1 Note, Class A-2 Note, Class A-3-A Note, Class
A-3-B Note, Class A-4-A Note and Class A-4-B Note shall be registered in the
name of Cede & Co., as the nominee of The Depository Trust Company. The Class B
Notes shall be issued as Definitive Notes pursuant to Section 2.13 herein and
shall be eligible to be transferred to global notes upon completion of
acceptable transfer thereof. Except as provided in this Section, the Notes of a
Class of Notes may be transferred, in whole but not in part, only to the
Securities Depository or a nominee of the Securities Depository or to a
successor Securities Depository selected or approved by the Issuer or to a
nominee of such successor Securities Depository. Each global note shall bear a
legend substantially to the following effect: "EXCEPT AS OTHERWISE PROVIDED
HEREIN, THIS GLOBAL CERTIFICATE MAY BE TRANSFERRED, IN WHOLE BUT NOT IN PART,
ONLY TO ANOTHER NOMINEE OF THE SECURITIES DEPOSITORY (AS DEFINED HEREIN) OR TO A
SUCCESSOR SECURITIES DEPOSITORY OR TO A NOMINEE OR SUCCESSOR SECURITIES
DEPOSITORY."

     Except as otherwise provided herein, the Issuer, the Note Insurer and the
Indenture Trustee shall have no responsibility or obligation with respect to (i)
the accuracy of the records of the Securities Depository or any Agent Member
with respect to any beneficial ownership interest in the Notes, (ii) the
delivery to any Agent Member, beneficial owner of any Class of the Notes or
other Person, other than the Securities Depository, of any notice with respect
to the Notes or (iii) the payment to any Agent Member, beneficial owner of any
Class of the Notes or other Person, other than the Securities Depository, of any
amount with respect to the payment of principal of or interest on any Class of
the Notes. So long as Definitive Notes for any Class of the Notes issued under
this Indenture are not issued pursuant to this Section, the Issuer, the Note
Insurer and the Indenture Trustee shall treat the Securities Depository as, and
deem the Securities Depository to be, the absolute owner of such Class of the
Notes for all purposes whatsoever, including, without limitation, (i) the
payment of principal of and interest on such Notes, (ii) giving notices of
redemption and other matters with respect to such Notes and (iii) registering
transfers with respect to such Notes. In connection with any notice or other
communication to be provided to the Noteholders pursuant to this Indenture by
the Issuer or the Indenture Trustee with respect to any consent or other action
to be taken by Noteholders, the Issuer or the Indenture Trustee, as the case may
be, shall establish a record date for such consent or other action and, if the
Securities Depository shall hold all of the Notes of the applicable Class of the
Notes, give the Securities Depository notice of such record date not less than
fifteen (15) calendar days in advance of such record date to the extent
possible. Such notice to the Securities Depository shall be given only when the
Securities Depository is the sole Noteholder of a Class of Notes.

                                       53                       2003-A Indenture

<PAGE>

     If at any time the Securities Depository notifies the Issuer and the
Indenture Trustee that it is unwilling or unable to continue as Securities
Depository with respect to any or all of the Notes or if at any time the
Securities Depository shall no longer be registered or in good standing under
the Securities Exchange Act of 1934, as amended, or any other applicable statute
or regulation and a successor Securities Depository is not appointed by the
Issuer within ninety (90) days after the Issuer receives notice or becomes aware
of such condition, as the case may be, then the two preceding paragraphs shall
no longer be applicable and the Issuer shall execute and the Indenture Trustee
shall authenticate and deliver notes representing each Class of the Notes as
provided otherwise in this Article II and the Indenture Trustee shall thereafter
recognize the Noteholders as the record Holders of the Notes under this
Indenture. In addition, the Issuer may determine at any time that the Notes
shall no longer be represented by global notes and that the provisions of the
two preceding paragraphs of this Section shall no longer apply to the Notes. In
such event, the Issuer shall execute and the Indenture Trustee shall
authenticate and deliver certificates representing the Notes as provided
otherwise in this Article II. Notes issued in exchange for a global certificate
pursuant to this Section 2.12 shall be registered in such names and authorized
denominations as the Securities Depository, pursuant to the instructions from
the Agent Members or otherwise, shall instruct the Issuer and the Indenture
Trustee. The Indenture Trustee shall promptly deliver such certificates
representing the Notes to the Persons in whose names such Notes are so
registered.

     Whenever a notice or other communication to the Noteholders is required
under this Indenture, unless and until Definitive Notes shall have been issued
to Note Owners pursuant to this Section, the Indenture Trustee shall give all
notices and communications specified herein to be given to Noteholders to the
Securities Depository.

     Section 2.13  Definitive Notes. Unless the Notes are maintained in
book-entry form pursuant to Section 2.12, the Note Registrar shall issue
definitive notes registered in the name or names of the Noteholders (the
"Definitive Notes"). Upon the issuance of Definitive Notes, the Indenture
Trustee shall recognize the Holders of the Definitive Notes as Noteholders of
each such Class hereunder.

     Section 2.14  Reconveyance. In the case of any Receivable which has been
prepaid in full after the respective Cutoff Date and prior to the Closing Date
or a Funding Date, as applicable, the Issuer shall, on the Closing Date or a
Funding Date, as applicable, deposit the Repurchase Price therefor in the
Collection Account in lieu of delivering the Custodian File with respect to such
Receivable to the Custodian or authorizing any UCC statements with respect
thereto.

     Section 2.15  Release of Lien on Repurchased Receivables.

     (a)  The Issuer and the Indenture Trustee shall inform the Seller, the
Servicer, the Swap Counterparty, the Transferor (if the Transferor is not the
Servicer) and the Note Insurer promptly, in writing, upon (i) the discovery of
any event that, if it continues uncured will, with the lapse of time and/or the
giving of notice, constitute an Eligibility Repurchase Event or a Custodian File
Repurchase Event and (ii) the occurrence of the day that is 10 days prior to the
First Delivery Date of each Receivable for which no Certificate of Title has
been delivered to the

                                       54                       2003-A Indenture

<PAGE>

Custodian or its agent (unless notice of such occurrence has been delivered by
the Servicer pursuant to Section 2.07 of the Servicing Agreement).

     (b)  Except as specifically provided in the Servicing Agreement or herein,
the Indenture Trustee has no obligation to review or monitor the Trust Property
for compliance with representations and warranties or delivery requirements.

     (c)  Upon deposit of the applicable Repurchase Price into the Collection
Account, the Indenture Trustee shall release the Lien of this Indenture with
respect to each Repurchased Receivable and the related items of Trust Property.

     (d)  The Issuer shall be entitled to enforce the obligations of the Seller,
the Transferor and the applicable Dealer under the Contribution Agreement, the
Transfer and Assignment Agreement and the applicable Dealer Agreement (to the
extent related to the Receivables), respectively, to remit the Repurchase Price
to the Servicer for deposit into the Collection Account.

     (e)  The Indenture Trustee and the Note Insurer are authorized to take
action on behalf of the Issuer to enforce the obligations of the Seller and the
Transferor to repurchase Receivables under the Contribution Agreement or the
Transfer and Assignment Agreement, respectively, and to enforce the obligation
of a Dealer to repurchase such Receivables under the applicable Dealer
Agreement.

     (f)  The obligations of the Transferor, the Seller and the Issuer to remove
any Repurchased Receivable and the other related items of the Trust Property and
to remit the Repurchase Price with respect to such Repurchased Receivable shall
constitute the sole remedy, except for the indemnification provisions expressly
set forth herein, in the Insurance Agreement, in the Servicing Agreement, in the
Contribution Agreement, in the Transfer and Assignment Agreement, against the
Transferor, the Seller and the Issuer for the occurrence of any Repurchase
Event.

     Section 2.16  Funding Events.

     (a)  A funding event (each a "Funding Event") shall occur upon a Funding
Date and in accordance with the requirements of this Section 2.16.

     (b)  During the Funding Period, the Issuer shall, on Funding Dates, (i)
acquire Subsequent Receivables from the Seller pursuant to the Contribution
Agreement (and the Seller shall acquire such Subsequent Receivables from the
Transferor pursuant to the Transfer and Assignment Agreement) and (ii) Grant all
of the Issuer's right, title and interest in and to such Subsequent Receivables
and related items of the Trust Property to the Indenture Trustee for the benefit
of the Noteholders and the Swap Counterparty and, subject to the provisions
hereof, for the benefit of the Note Insurer. Such Subsequent Receivables shall
be acquired at the option of the Issuer upon instruction from the Servicer.

                                       55                       2003-A Indenture

<PAGE>

     The following procedures shall be followed to effect a Funding Event:

          (i)    The Transferor will package and forward or cause to be packaged
     and forwarded to the Custodian or its bailee for receipt within two (2)
     Business Days preceding the applicable Funding Date (each, a "Delivery
     Date") the Custodian File for each Subsequent Receivable to be acquired on
     such Funding Date.

          (ii)   By the Funding Date, the Issuer shall deliver, or cause to be
     delivered, to the Indenture Trustee, the Custodian and the Note Insurer,
     the following:

                 (A)  Assignment of the Transferor (in the form of Exhibit A to
          the Transfer and Assignment Agreement) with the Schedule of
          Receivables attached to such Assignment;

                 (B)  Certificate of Delivery (in the form of Exhibit B to the
          Transfer and Assignment Agreement);

                 (C)  Assignment of the Seller (in the form of Exhibit A to the
          Contribution Agreement);

                 (D)  Assignment of the Issuer (in the form of Exhibit D
          hereto);

                 (E)  Notice of Funding (in the form of Exhibit E hereto);

                 (F)  Officer's Certificate (in the form of Exhibit F hereto);

                 (G)  With respect to the final Funding Date only, Officer's
          Certificates of the Issuer, the Transferor and the Servicer
          substantially in the form of the Officer's Certificates described in
          Section 2.11(c), (d), (e), and (f) hereof;

                 (H)  With respect to the final Funding Date only, an Opinion or
          Opinions of Counsel addressed to the Indenture Trustee and the Note
          Insurer, in form and substance satisfactory to the Indenture Trustee
          and the Note Insurer, with respect to UCC perfection issues, the
          enforceability of the assignments executed in connection with respect
          to the Subsequent Receivables and tax matters regarding the Notes
          either (i) stating that the opinions delivered on the Closing Date
          pursuant to Section 2.11(b) hereof remain in full force and effect or
          (ii) otherwise in form and substance similar to the Opinions delivered
          on the Closing Date;

                 (I)  Copies of Financing Statements and/or Termination
          Statements;

                 (J)  With respect to each Funding Date, a Receivables
          Characteristics report substantially in the form of Exhibit G-2 hereto
          with respect to all Receivables acquired on and prior to such Funding
          Date (to the Note Insurer three days prior to such Funding Date); and

                                       56                       2003-A Indenture

<PAGE>

                 (K)  With respect to each Funding Date, consent of the Note
          Insurer; provided, however, that the giving or withholding of such
          consent shall be based solely on the characteristics of the subsequent
          Receivables Pool in relation to the initial Receivables Pool.

          (iii)  The Custodian shall within 180 days after the Closing Date or
     the Funding Date, as the case may be, (A) confirm receipt of the documents
     listed in Section 2.16(b)(ii); and (B) acknowledge receipt but have no duty
     to confirm the contents of the Custodian File. Only those Subsequent
     Receivables for which the Custodian File and the documents listed in
     Section 2.16(b)(ii) are delivered to the Custodian on or before the
     Delivery Date and Funding Date, respectively, will be included in the
     Funding Event.

          (iv)   The Issuer will forward to the Note Insurer, the Rating
     Agencies, the Servicer, the Class B Noteholders and the Seller via
     facsimile on the Funding Date, followed by overnight courier to be received
     by the Note Insurer, the Servicer and the Seller, copies of the documents
     specified in Section 2.16(b)(ii).

          (v)    Upon satisfaction of the above requirements with respect to
     events to occur on or before 2:00 p.m. CST or CDT, as applicable, on the
     Funding Date, the Indenture Trustee will, on the Funding Date, withdraw
     funds from the Pre-Funding Account in an amount equal to the Receivables
     Purchase Price of the Subsequent Receivables acquired on such Funding Date
     and shall forward such funds to the Seller (or the Transferor on behalf of
     the Seller) or its designee, in cash by federal wire transfer funds,
     pursuant to the written directions provided to the Indenture Trustee in the
     Notice of Funding.

          (vi)   The Indenture Trustee, on behalf of the Seller, shall deposit
     into the Reserve Fund, from amounts which would otherwise be released to
     the Seller from the Pre-Funding Account, an amount equal to the Subsequent
     Reserve Fund Deposit for such Funding Date.

     (c)  Any funds on deposit in the Pre-Funding Account after the termination
of the Funding Period (excluding investment earnings and income) shall be used
for the purpose of reducing the Aggregate Outstanding Principal Balance of the
Class A Notes and the Class B Notes in accordance with Section 5.05(c) hereof.
Any amounts payable to the Class A Noteholders and the Class B Noteholders from
the remaining balance in the Pre-Funding Account shall be paid on the Payment
Date immediately following the termination of the Funding Period.

     Section 2.17  Authenticating Agents.

     (a)  The Indenture Trustee may appoint one or more Persons (each, an
"Authenticating Agent") with power to act on its behalf and subject to its
direction in the authentication of Notes in connection with issuance, transfers
and exchanges under Sections 2.05, 2.06, 2.07, 2.08 and 10.06, as fully to all
intents and purposes as though each such Authenticating Agent had been expressly
authorized by those Sections to authenticate such Notes. For all purposes of
this Indenture, the authentication of Notes by an Authenticating Agent pursuant
to this Section shall

                                       57                       2003-A Indenture

<PAGE>

be deemed to be the authentication of Notes "by the Indenture Trustee." The
Indenture Trustee shall be the Authenticating Agent in the absence of any
appointment thereof.

     (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 Indenture Trustee and the Issuer. The Indenture
Trustee may at any time terminate the agency of any Authenticating Agent by
giving written notice of termination to such Authenticating Agent and the
Issuer. Upon receiving such notice of resignation or upon such a termination,
the Indenture Trustee may appoint a successor Authenticating Agent and shall
give written notice of any such appointment to the Issuer.

     (d)  The Administrator agrees to pay to each Authenticating Agent (other
than the Indenture Trustee) from time to time reasonable compensation for its
services as agreed upon between the Authenticating Agent and the Administrative
Agent. The provisions of Section 2.10 shall be applicable to any Authenticating
Agent.

     Section 2.18  Release of Collateral. Subject to Section 14.01, the
Indenture Trustee shall release property from the Lien of this Indenture only in
accordance hereby with the Transaction Documents and upon receipt of an Issuer
Request accompanied by an Officer's Certificate, an Opinion of Counsel and
Independent Certificates in accordance with TIA Sections 314(c) and 314(d)(1) or
an Opinion of Counsel in lieu of such Independent Certificates to the effect
that the TIA does not require any such Independent Certificates. If the
Commission shall issue an exemptive order under TIA Section 304(d) modifying the
Issuer's obligations under TIA Sections 314(c) and 314(d)(1), subject to Section
14.01 and the terms of the Transaction Documents, the Indenture Trustee shall
release property from the lien of this Indenture in accordance with the
conditions and procedures set forth in such exemptive order. Notwithstanding the
foregoing, the Issuer may, without compliance with the requirements of the above
provisions of this Section 2.18, (A) collect, liquidate, sell or otherwise
dispose of Receivables and other Trust Property (including in connection with
the repurchase of Receivables and related Trust Property by the Seller pursuant
to Section 7.02 of the Contribution Agreement) as and to the extent permitted or
required by the Transaction Documents and (B) make cash payments out of the
Accounts as and to the extent permitted or required by the Transaction
Documents.

                                       58                       2003-A Indenture

<PAGE>

                                   ARTICLE III
               COVENANTS; COLLATERAL; REPRESENTATIONS; WARRANTIES

     Section 3.01  Performance of Obligations.

     (a)  The Issuer will not take any action or permit any action to be taken
by others which would release any Person from any of such Person's covenants or
obligations under any instrument included in the Trust Estate, or which would
result in the amendment, hypothecation, subordination, termination or discharge
of, or impair the validity or effectiveness of, any such instrument, except as
expressly provided in this Indenture.

     (b)  The Issuer may contract with other Persons to assist it in performing
its duties hereunder, and any performance of such duties (other than the
execution of Officers' Certificates of the Issuer and Issuer Orders by a Person
identified to the Indenture Trustee in an Officers' Certificate of the Issuer)
shall be deemed to be action taken by the Issuer. To the extent that the Issuer
contracts with other Persons which include or may include the furnishing of
reports, notices or correspondence to the Indenture Trustee or the Note Insurer,
the Issuer shall identify such Persons in a written notice to the Indenture
Trustee and the Note Insurer. Initially, the Issuer has contracted with the
Servicer and the Administrator to assist the Issuer in performing its duties
under this Indenture.

     (c)  The Issuer, the Seller and the Indenture Trustee will characterize (i)
the assignment of the Receivables by the Transferor to the Seller pursuant to
the Transfer and Assignment Agreement as a sale for financial accounting
purposes, (ii) the transfer of the Receivables by the Seller to the Issuer
pursuant to the Contribution Agreement as a financing for financial accounting
purposes, provided that the financial statements of the Seller shall indicate
that the Receivables are not available to satisfy the claims of the Seller's
creditors (except the Issuer or its assignees), (iii) the Grant of the
Receivables by the Issuer under this Indenture as a pledge for federal income
tax purposes and as a pledge for financial accounting purposes, and (iv) the
Transferor as the owner of the Receivables for federal income tax purposes and
the Class A Notes and the Class B Notes as indebtedness of the Transferor for
federal income tax purposes. The Issuer and the Seller and, at the direction and
with the assistance of the Seller, the Indenture Trustee will file all required
tax returns and associated forms, reports, schedules and supplements thereto in
a manner consistent with such characterizations.

     (d)  The Issuer covenants to use its best efforts to pay all taxes or other
similar charges levied by any governmental authority with regard to the Trust
Property, except to the extent that the validity or amount of such taxes is
contested in good faith, via appropriate proceedings and with adequate reserves
established and maintained therefor in accordance with generally accepted
accounting principles.

     (e)  The Issuer hereby assumes liability for all liabilities associated
with the Trust Property or created under this Indenture, including but not
limited to any obligation arising from the breach or inaccuracy of any
representation, warranty or covenant of the Issuer set forth herein.

                                       59                       2003-A Indenture

<PAGE>

     (f)  Upon the occurrence of a Re-Liening Trigger, the Issuer shall instruct
the Indenture Trustee and the Servicer to take or cause to be taken such action
as may, as directed by and in the judgment of the Note Insurer or its counsel,
be necessary to perfect or re-perfect the security interests in the Financed
Vehicles in the name of the Indenture Trustee by amending the title documents
relating to such Financed Vehicles or by such other reasonable means as may, in
the judgment of the Note Insurer or its counsel, be necessary or prudent.
Pursuant to the terms of the Servicing Agreement, the Indenture Trustee and the
Servicer shall take or cause to be taken such actions and the Servicer has
agreed to reimburse the Indenture Trustee for all Re-Liening Expenses related to
such perfection or re-perfection and to take all action necessary therefor,
including the preparation, execution and delivery of all such documents as may
be requested by the Indenture Trustee or the Servicer in connection therewith.
In addition, as provided in Section 5.05(c) hereof, the Indenture Trustee shall
be entitled to be reimbursed for Re-Liening Expenses incurred in connection with
taking or causing to be taken such actions, to the extent not paid by the
Servicer. Pursuant to the terms of the Servicing Agreement, on the Closing Date,
the Servicer shall grant to the Indenture Trustee an irrevocable power of
attorney, pursuant to which the Servicer shall appoint the Indenture Trustee as
its attorney-in-fact, such appointment being coupled with an interest, to take
any and all steps required to be performed by it pursuant to Section 2.27 of the
Servicing Agreement including execution of certificates of title or any other
documents in the name and stead of the Servicer. Pursuant to the terms of the
Servicing Agreement, at any time a Person other than COAF becomes the Servicer,
COAF shall grant to such successor Servicer, promptly after its appointment as
such, a power of attorney as described in the preceding sentence.

     Section 3.02  Negative Covenants. The Issuer will not:

     (a)  sell, transfer, exchange or otherwise dispose of any portion of its
interest in the Trust Property except as expressly permitted by this Indenture;

     (b)  claim any credit on, or make any deduction from, the principal of or
interest on any of the Notes by reason of the payment of any taxes levied or
assessed upon any portion of the Trust Property;

     (c)  merge or consolidate in whole or in part, except (i) as permitted in
paragraph (ii) of Section 3.10(b) or (ii) with the prior written consent of the
Note Insurer and the Swap Counterparty (unless the Interest Rate Swap Agreement
has been terminated and all amounts owed to the Swap Counterparty have been paid
in full) and prior written confirmation from the Rating Agencies that the
ratings on the Class A Notes will not be reduced or withdrawn;

     (d)  permit the validity or effectiveness of this Indenture or any Grant
hereunder to be impaired, or permit the lien of this Indenture to be amended,
hypothecated, subordinated, terminated or discharged, or permit any Person to be
released from any covenants or obligations under this Indenture, except as may
be expressly permitted hereby;

     (e)  permit any lien (other than the Lien) to be created on or extend to or
otherwise arise upon or burden the Trust Property or any part thereof or any
interest therein or the proceeds thereof;

                                       60                       2003-A Indenture

<PAGE>

     (f)  permit the lien of this Indenture not to constitute a valid first
priority, perfected security interest in the Trust Property;

     (g)  incur, assume or guarantee any indebtedness of any Person secured by
any Receivables pledged under this Indenture, except (i) for such obligations as
may be incurred by the Issuer in connection with the issuance of the Notes
pursuant to this Indenture and (ii) as permitted herein; or

     (h)  amend or otherwise modify the Contribution Agreement or the Servicing
Agreement unless (i) such amendment is consented to in writing by the Note
Insurer, the Indenture Trustee and, if such amendment materially adversely
affects the Swap Counterparty, the Swap Counterparty, and (ii) as a result of
the amendment, there is no adverse effect on the ratings of any Class A Note or
any Class B Note, if applicable, by any of the Rating Agencies.

     Section 3.03  Money for Note Payments.

     (a)  All payments with respect to any Notes which are to be made pursuant
to Section 5.05 hereof shall be punctually made on behalf of the Issuer by the
Indenture Trustee or by a Paying Agent, and no amounts so withdrawn from an
Account for payments with respect to the Notes shall be paid over to the Issuer
under any circumstances except as provided in this Section 3.03 and Article V
hereof.

     (b)  When there shall be a Paying Agent that is not also the Note
Registrar, the Issuer shall furnish, or cause the Note Registrar to furnish, no
later than the first Business Day after each Record Date, a list, in such form
as such Paying Agent may reasonably require, of the names and addresses of the
Noteholders and of the number of individual Notes held by each such Noteholder.

     (c)  Whenever there shall be a Paying Agent other than the Indenture
Trustee, the Issuer will, on or before the Business Day next preceding each
Payment Date, direct the Indenture Trustee to deposit with such Paying Agent an
aggregate sum sufficient to distribute the amounts then becoming payable (to the
extent funds are then available for such purpose in the Revenue Fund and the
Reserve Fund), such sums to be held in trust for the benefit of the Persons
entitled thereto pursuant to this Indenture. Any moneys deposited with a Paying
Agent in excess of an amount sufficient to distribute the amounts then becoming
due on the Notes with respect to which such deposit was made shall, upon Issuer
Order, be paid over by such Paying Agent to the Indenture Trustee for
application in accordance with Article V hereof.

     (d)  The initial Paying Agent with respect to the Notes shall be the
Indenture Trustee and the Initial Paying Agent with respect to the Residual
Interest shall be the Owner Trustee. Any additional or successor Paying Agent
shall be appointed by Issuer Order with the prior written consent of the Note
Insurer and with written notice to the Administrator. The Issuer shall not
appoint any Paying Agent that is not, at the time of such appointment, a
depository institution or trust company incorporated under the laws of the
United States of America or any State thereof and subject to supervision and
examination by federal or state banking authorities.

     (e)  The Issuer will cause each Paying Agent other than the Indenture
Trustee to execute and deliver to the Indenture Trustee an instrument in which
such Paying Agent shall

                                       61                       2003-A Indenture

<PAGE>

agree with the Indenture Trustee, and if the Indenture Trustee acts as Paying
Agent, it hereby so agrees, subject to the provisions of this Section 3.03, that
such Paying Agent will:

          (i)    allocate all sums received for payment to the Holders for which
     it is acting as Paying Agent on each Payment Date among such Holders in the
     proportion specified in the applicable servicer's report in the form of
     Exhibit A to the Servicing Agreement to the extent permitted by applicable
     law;

          (ii)   hold all sums held by it for the payment of amounts due with
     respect to the Notes in trust for the benefit of the Persons entitled
     thereto until such sums shall be distributed to such Persons or otherwise
     disposed of as herein provided and distribute such sums to such Persons as
     herein provided;

          (iii)  if such Paying Agent is not the Indenture Trustee, immediately
     resign as a Paying Agent and forthwith pay to the Indenture Trustee all
     sums held by it in trust for payment with respect to the Notes if at any
     time it ceases to meet the standards set forth in clause (d) above required
     to be met by a Paying Agent at the time of its appointment;

          (iv)   if such Paying Agent is not the Indenture Trustee, give the
     Indenture Trustee and the Note Insurer notice of any Default, Event of
     Default or Event of Servicing Default coming to its attention in the making
     of any payments required to be made with respect to the Notes for which it
     is acting as Paying Agent;

          (v)    if such Paying Agent is not the Indenture Trustee, at any time
     during the continuance of any such Event of Default or Event of Servicing
     Default, upon the written request of the Indenture Trustee, forthwith pay
     to the Indenture Trustee all sums so held in trust by such Paying Agent;
     and

          (vi)   comply with all requirements of the Code and all regulations
     thereunder, with respect to the withholding from any payment made by it on
     any Notes of any applicable withholding taxes imposed thereon and with
     respect to any applicable reporting requirements in connection therewith;
     provided, however, that with respect to withholding and reporting
     requirements applicable to original issue discount (if any) on the Notes,
     the Paying Agent shall have first provided the calculations pertaining
     thereto to the Indenture Trustee.

     (f)  The Issuer may at any time, for the purpose of obtaining the
satisfaction and discharge of this Indenture or for any other purpose, by Issuer
Order direct any Paying Agent, if other than the Indenture Trustee, to pay to
the Indenture Trustee all sums held in trust by such Paying Agent, such sums to
be held by the Indenture Trustee upon the same terms as those upon which such
sums were held by such Paying Agent; and upon such payment by any Paying Agent
to the Indenture Trustee, such Paying Agent shall be released from all further
liability with respect to such money.

     (g)  Any money held by the Indenture Trustee or any Paying Agent in trust
for the payment of any amount distributable but unclaimed with respect to any
Note shall be held in a non-interest bearing trust account, and if the same
remains unclaimed for two years after such amount has become due to the
Noteholder, it shall be discharged from such trust and paid to the

                                       62                       2003-A Indenture

<PAGE>

Issuer without any further action by any Person; and the Holder of such Note
shall thereafter, as an unsecured general creditor, look only to the Issuer for
payment thereof (but only to the extent of the amounts so paid to the Issuer),
and all liability of the Indenture Trustee or such Paying Agent with respect to
such trust money shall thereupon cease. The Indenture Trustee may adopt and
employ, at the expense of the Issuer, any reasonable means of notification of
such payment (including, but not limited to, mailing notice of such payment to
Noteholders whose Notes have been called but have not been surrendered for
prepayment or whose right to or interest in moneys due and payable but not
claimed is determinable from the records of the Indenture Trustee or any Paying
Agent, at the last address of record for each such Noteholder).

     Section 3.04  Restriction of Issuer Activities. Until the date that is one
year and one day after the payment by the Issuer in full of all payments on the
Notes and any amount owed to the Note Insurer, the Issuer will not on or after
the date of execution of this Indenture (i) engage in any business or investment
activities other than those necessary for, incident to, connected with or
arising out of, owning and Granting the Trust Property to the Indenture Trustee
for the benefit of the Noteholders and the Swap Counterparty, and, subject to
the provisions hereof, the Note Insurer, as contemplated hereby, in the Trust
Agreement, the Contribution Agreement and the Servicing Agreement (which
business and investment activities will not be contrary to the Issuer's status
as a "Qualifying SPE" under FAS 140 or any successor accounting standard
thereto), (ii) incur any indebtedness secured in any manner by, or having any
claim against, the Trust Property or the Issuer, except the Residual Interest or
indebtedness arising under the Servicing Agreement, the Insurance Agreement, the
Interest Rate Swap Agreement or the Indenture Trustee fee letter, or (iii) incur
any other indebtedness except as permitted in the Transaction Documents, without
giving notice thereof in writing, not less than thirty (30) nor more than ninety
(90) days prior to the date on which such action is to take place, to the
Indenture Trustee and the Rating Agencies by delivery of an Officer's
Certificate and obtaining the prior written consent thereto of the Note Insurer
and the Swap Counterparty (unless the Interest Rate Swap Agreement has been
terminated and all amounts owed to the Swap Counterparty have been paid in
full). Any attempt to take such actions without obtaining the consent of the
Note Insurer shall be void ab initio.

     Section 3.05  Protection of Trust Property.

     (a)  The Issuer will from time to time execute and deliver all such
supplements and amendments hereto and all such financing statements,
continuation statements, instruments of further assurance, and other instruments
(all as presented to it in final execution form), and will take such other
action as may be necessary or advisable to:

          (i)    grant more effectively all or any portion of the Trust
     Property,

          (ii)   maintain, preserve or enforce the terms and provisions of this
     Indenture or carry out more effectively the purposes hereof,

          (iii)  perfect, publish notice of, or protect the validity of, any
     Grant made or to be made by this Indenture,

          (iv)   enforce any of the Receivables, or

                                       63                       2003-A Indenture

<PAGE>

          (v)    preserve and defend title to any Receivable or other instrument
     included in the Trust Property and the rights of the Indenture Trustee, the
     Swap Counterparty (unless the Interest Rate Swap Agreement has been
     terminated and all amounts owed to the Swap Counterparty have been paid in
     full) and of the Noteholders or the Note Insurer in such Receivable or
     other instrument against the claims of all persons and parties.

     The Issuer shall deliver or cause to be delivered to the Indenture Trustee
and the Note Insurer file-stamped copies of, or filing receipts for, any
document recorded, registered or filed as provided above, as soon as available
following such recording, registration or filing. The Issuer shall cooperate
fully with the Indenture Trustee and the Note Insurer in connection with the
obligations set forth above and will execute any and all documents reasonably
required to fulfill the intent of this Section 3.05.

     (b)  The Issuer hereby irrevocably appoints the Indenture Trustee as its
agent and attorney-in-fact (such appointment being coupled with an interest) to
authorize, upon the Issuer's failure to do so, any financing statement,
continuation statement or other instrument, document, certificate or agreement
required pursuant to this Section 3.05; provided, however, that such designation
shall not be deemed to create any duty in the Indenture Trustee to monitor the
compliance of the Issuer with the foregoing covenants; and provided further,
however, that the duty of the Indenture Trustee to execute any instrument
required pursuant to this Section 3.05 shall arise only if the Indenture Trustee
has actual knowledge of any default by the Issuer in complying with the
provisions of Section 3.05(a) and the Indenture Trustee shall have previously
received a file stamped copy of the related original document or financing
statement. The Issuer shall cooperate with the Indenture Trustee and provide to
the Indenture Trustee any information, documents or instruments with respect to
such financing statement, continuation statement or other instrument that the
Indenture Trustee may reasonably require. For purposes of this Section 3.05(b),
the Indenture Trustee will not be deemed to have actual knowledge of any such
default if the Indenture Trustee has not, but should have, received an Opinion
of Counsel pursuant to Section 3.06 addressing the facts surrounding such
default.

     (c)  Except as necessary or advisable in connection with the fulfillment by
the Indenture Trustee of its duties and obligations described herein or in the
Servicing Agreement, the Indenture Trustee shall not remove any portion of the
Trust Property that consists of money or is evidenced by an instrument,
certificate or other writing from the jurisdiction in which it was held at the
date the most recent Opinion of Counsel was delivered pursuant to Section 3.06
(or from the jurisdiction in which it was held as described in the Opinion of
Counsel delivered at the Closing Date pursuant to Section 2.11(b), if no Opinion
of Counsel has yet been delivered pursuant to Section 3.06) unless the Indenture
Trustee shall have first received an Opinion of Counsel to the effect that the
lien created by this Indenture with respect to such property will continue to be
maintained after giving effect to such action or actions.

     (d)  Within thirty (30) days after the Transferor, the Seller or the Issuer
makes any change in its or their name, identity, jurisdiction of organization or
structure which would make any financing statement or continuation statement
filed in accordance with paragraph (a) above seriously misleading within the
meaning of the UCC as in effect in Texas, Delaware or Virginia or wherever else
necessary or appropriate under applicable law, or otherwise impair the
perfection of the security interest referred to in Article II hereof, the Issuer
shall give or cause to

                                       64                       2003-A Indenture

<PAGE>

be given to the Indenture Trustee, the Swap Counterparty (unless the Interest
Rate Swap Agreement has been terminated and all amounts owed to the Swap
Counterparty have been paid in full) and the Note Insurer written notice of any
such change and shall file such financing statements or amendments as may be
necessary to continue the perfection of the Indenture Trustee's security
interest in the Receivables and the proceeds thereof.

     Section 3.06  Opinions as to Trust Property. (a) If the Opinion of Counsel
delivered at the Closing Date pursuant to Section 2.11(b) specifies any future
action that the Issuer must take to maintain the lien and security interest
hereof, no later than the time so specified in such Opinion (or any subsequent
Opinion of Counsel delivered pursuant to this Section 3.06), and in any event
within three months prior to the fifth anniversary of the Closing Date, the
Issuer shall furnish to the Indenture Trustee, the Swap Counterparty (unless the
Interest Rate Swap Agreement has been terminated and all amounts owed to the
Swap Counterparty have been paid in full) and the Note Insurer an Opinion of
Counsel stating that, in the opinion of such counsel, such action has been taken
with respect to the recording, filing, re-recording and re-filing of this
Indenture, any indentures supplemental hereto and any other requisite documents
and with respect to filing of any financing statements and continuation
statements as is necessary to maintain the lien and security interest created by
this Indenture with respect to the Trust Property and reciting the details of
such action. The Issuer shall also provide the Indenture Trustee and the Note
Insurer with a file stamped copy of any document or instrument filed as
described in such Opinion of Counsel contemporaneously with the delivery of such
Opinion of Counsel. Such Opinion of Counsel shall also describe the recording,
filing, re-recording and re-filing of this Indenture, any indentures
supplemental hereto and any other requisite documents and the filing of any
financing statements and continuation statements that will, in the opinion of
such counsel, be required to maintain the lien and security interest of this
Indenture with respect to the Trust Property. If the Opinion of Counsel
delivered to the Indenture Trustee, the Swap Counterparty (unless the Interest
Rate Swap Agreement has been terminated and all amounts owed to the Swap
Counterparty have been paid in full) and the Note Insurer hereunder specifies
future action to be taken by the Issuer, the Issuer shall furnish a further
Opinion of Counsel no later than the time so specified in such former Opinion to
the effect required hereby.

     (b)  On or before April 15 in each calendar year, beginning April 15, 2004,
the Issuer shall furnish to the Indenture Trustee, the Swap Counterparty (unless
the Interest Rate Swap Agreement has been terminated and all amounts owed to the
Swap Counterparty have been paid in full) and the Note Insurer an Opinion of
Counsel either stating that, in the opinion of such counsel, such action has
been taken with respect to the recording, filing, re-recording and refiling of
this Indenture, any indentures supplemental hereto and any other requisite
documents and with respect to the execution and filing of any financing
statements and continuation statements as is necessary to maintain the Lien and
security interest created by this Indenture and reciting the details of such
action or stating that in the opinion of such counsel no such action is
necessary to maintain the Lien and security interest created by this Indenture.
Such Opinion of Counsel shall also describe the recording, filing, re-recording
and refiling of this Indenture, any indentures supplemental hereto and any other
requisite documents and the execution and filing of any financing statements and
continuation statements that will, in the opinion of such counsel, be required
to maintain the Lien and security interest of this Indenture until April 15 in
the following calendar year.

                                       65                       2003-A Indenture

<PAGE>

     Section 3.07  Statement as to Compliance. The Issuer will deliver to the
Indenture Trustee, the Swap Counterparty (unless the Interest Rate Swap
Agreement has been terminated and all amounts owed to the Swap Counterparty have
been paid in full) and the Note Insurer, within 120 days after the end of each
fiscal year of the Issuer (commencing 120 days after the calendar year ended
December 31, 2003, and otherwise in compliance with the requirements of TIA
Section 314(a)(4)) an Officer's Certificate stating, as to the Authorized
Officer signing such Officer's Certificate, that:

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

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

     (c)  no event has occurred and is continuing which is, or after notice or
lapse of time or both would become, an Event of Default hereunder or, if such an
event has occurred and is continuing, specifying each such event known to him or
her and the nature and status thereof and remedies therefore being pursued.

     Section 3.08  Limitations on Liens. Except for the Lien (as defined
herein), neither the Issuer nor the Indenture Trustee will create, incur or
suffer, or permit to be created or incurred or to exist, any lien on any of the
Trust Property.

     Section 3.09  Recording. The Issuer will, upon the Closing Date and
thereafter from time to time, cause financing statements and such other
instruments as may be required with respect thereto, including without
limitation, the Financing Statements (collectively called the "Recordable
Documents") to be filed, registered and recorded as may be required by present
or future law (with file stamped copies thereof delivered to the Indenture
Trustee), publish notice thereof and create, perfect and protect the lien hereof
upon the Receivables and the other items of the Trust Property, and publish
notice of and protect the validity of this Indenture. The Issuer will, from time
to time, perform or cause to be performed any other act as required by law and
will execute or cause to be executed any and all further instruments (including
financing statements, continuation statements and similar statements with
respect to any of said documents with file stamped copies thereof delivered to
the Indenture Trustee) that are necessary for such creation, perfection,
publication and protection. The Issuer shall pay, or shall cause to be paid, all
filing, registration and recording taxes and fees incident thereto, and all
expenses, taxes and other governmental charges incident to or in connection with
the preparation, execution, delivery or acknowledgment of the recordable
documents, any instruments of further assurance, and the Notes.

     Section 3.10  Agreements Not to Institute Bankruptcy Proceedings;
Additional Covenants.

     (a)  The Issuer shall not voluntarily institute any proceedings to
adjudicate the Issuer as bankrupt or insolvent, consent to the institution of
bankruptcy or insolvency proceedings

                                       66                       2003-A Indenture

<PAGE>

against the Issuer, file a petition seeking or consenting to reorganization or
relief under any applicable federal or state law relating to bankruptcy, consent
to the appointment of a receiver, liquidator, assignee, trustee, sequestrator
(or other similar official) of the Issuer or a substantial part of its property
or admit its inability to pay its debts generally as they become due or
authorize any of the foregoing to be done or taken on behalf of the Issuer.

     (b)  So long as any of the Notes are Outstanding, any amount is owed to the
Note Insurer or any amount is owed to the Swap Counterparty:

          (i)    The Issuer will keep in full effect its existence, rights and
     franchises as a statutory trust under the laws of the State of Delaware.

          (ii)   The Issuer shall not consolidate or merge with or into any
     other entity or convey or transfer its properties and assets substantially
     as an entirety to any entity unless (A) the entity (if other than the
     Issuer) formed or surviving such consolidation or merger, or that acquires
     by conveyance or transfer the properties and assets of the Issuer
     substantially as an entirety, shall be organized and existing under the
     laws of the United States of America or any State thereof or the District
     of Columbia as a special purpose bankruptcy remote entity, and shall
     expressly assume in form satisfactory to the Note Insurer, the Swap
     Counterparty (unless the Interest Rate Swap Agreement has been terminated
     and all amounts owed to the Swap Counterparty have been paid in full), the
     Rating Agencies, the Indenture Trustee and, if a Note Insurer Default has
     occurred and is continuing, the Noteholders constituting Noteholder
     Approval the obligation to make due and punctual payments of principal of
     and interest on the Notes then Outstanding and the performance of every
     covenant on the part of the Issuer to be performed or observed pursuant to
     the Indenture, (B) immediately after giving effect to such transaction, no
     Event of Default under this Indenture shall have occurred and be
     continuing, (C) the Issuer shall have delivered to the Note Insurer, the
     Swap Counterparty (unless the Interest Rate Swap Agreement has been
     terminated and all amounts owed to the Swap Counterparty have been paid in
     full), the Rating Agencies and the Indenture Trustee an Officers'
     Certificate and an Opinion of Counsel, each stating that such
     consolidation, merger, conveyance or transfer complies with this Indenture,
     (d) the Issuer shall have obtained prior written confirmation from the
     Rating Agencies that the ratings on the Class A Notes will not be reduced
     or withdrawn, (E) the Note Insurer and the Swap Counterparty (unless the
     Interest Rate Swap Agreement has been terminated and all amounts owed to
     the Swap Counterparty have been paid in full) shall have given its prior
     written consent, and (F) the entity formed or surviving such consolidation
     or merger (which may be the Issuer), or that acquires the properties and
     assets of the Issuer substantially as an entirety, shall be a "Qualifying
     SPE" under FAS 140 or any successor accounting standard thereto; provided,
     however, that in no event shall the Issuer consolidate or merge with or
     into any other entity unless FAS 140 or any successor accounting standard
     thereto specifically permits a "Qualifying SPE" to have the power to
     consolidate or merge with or into another entity.

          (iii)  The funds and other assets of the Issuer shall not be
     commingled with those of any other Person (other than the temporary
     commingling of payments on the Receivables by the Servicer).

                                       67                       2003-A Indenture

<PAGE>

          (iv)   The Issuer shall not be, become or hold itself out as being
     liable for the debts of any other Person.

          (v)    The Issuer shall not form, or cause to be formed, any
     subsidiaries.

          (vi)   The Issuer shall act solely in its own name and through the
     duly authorized officers or agents of the Owner Trustee and Administrator
     in the conduct of its business, and shall conduct its business so as not to
     mislead others as to the identity of the entity with which they are
     concerned. The Issuer shall not have any employees.

          (vii)  The Issuer shall maintain its records and books of account and
     shall not commingle its records and books of account with the records and
     books of account of any other Person. The books of the Issuer may be kept
     (subject to any provision contained in the applicable statutes) inside or
     outside the State of Delaware at such place or places as may be designated
     from time to time by the Trust Agreement.

          (viii) All actions of the Issuer shall be taken by the Owner Trustee
     or the Administrator.

          (ix)   The Issuer shall not amend, alter, change or repeal any
     provision contained in this Section 3.10(b) without (A) the prior written
     consent of the Note Insurer, the Swap Counterparty (unless the Interest
     Rate Swap Agreement has been terminated and all amounts owed to the Swap
     Counterparty have been paid in full) and the Indenture Trustee and (B)
     prior written confirmation from the Rating Agencies (a copy of which shall
     be provided to the Indenture Trustee and the Note Insurer) that such
     amendment, alteration, change or repeal will have no adverse effect on the
     ratings assigned to the Notes. Notwithstanding the foregoing, the
     provisions in this Section 3.10(b) shall not be amended, changed, altered
     or repeated so as to permit the Issuer to change the permitted activities
     of the Issuer set forth in Section 2.3 of the Trust Agreement in a manner
     that would cause the Issuer to cease to qualify as a "Qualifying SPE" under
     FAS 140 or any successor accounting standard thereto.

          (x)    The Seller shall not amend its Limited Liability Company
     Agreement and at all times shall have at least two Independent Directors.

                 If an Independent Director resigns, dies or becomes
     incapacitated, or such position is otherwise vacant, no action requiring
     the unanimous affirmative vote of the Board of Directors shall be taken
     until a successor Independent Director is elected and qualified and
     approves such action. In the event of the death, incapacity, or resignation
     of an Independent Director, or a vacancy for any other reason, a successor
     Independent Director shall be appointed by the remaining directors. The
     Independent Directors, in voting on matters subject to the approval of the
     Board of Directors, shall at all times take into account the interests of
     creditors of the Seller and the Issuer. No Independent Director may be
     removed unless his or her successor is appointed.

          (xi)   The Issuer shall not dissolve or liquidate, in whole or in
     part, except with the prior written consent of the Note Insurer and with
     prior written confirmation from the

                                       68                       2003-A Indenture

<PAGE>

     Rating Agencies that such dissolution or liquidation will have no adverse
     effect on the ratings assigned to the Notes.

          (xii)  The Issuer maintains and will maintain separate records and
     books of account from all other Persons and the formalities of the form of
     its organization.

          (xiii) The annual financial statements of the Transferor and the
     annual financial statements of the Seller will disclose the effects of
     these transactions in accordance with generally accepted accounting
     principles. Any consolidated financial statements which consolidate the
     assets and earnings of the Transferor with those of the Seller will contain
     a footnote stating that the assets of the Seller will not be available to
     creditors or any stockholder of the Transferor. The financial statements of
     the Seller will disclose that the assets of the Seller are not available to
     pay creditors of the Transferor.

          (xiv)  Other than certain Costs of Issuance, certain other costs and
     expenses related to the issuance of the Notes and amounts set forth in
     Section 7.07(a) and the payment of the fees and expenses of Wilmington
     Trust Company pursuant to a fee agreement between Wilmington Trust Company,
     in its individual capacity, and COAF, none of the Transferor, the Servicer
     or the Seller shall pay the Issuer's expenses, guarantee the Issuer's
     obligations or advance funds to the Issuer for payment of expenses.

          (xv)   All business correspondences of the Issuer are and will be
     conducted in the Issuer's own name.

          (xvi)  Neither the Transferor nor the Seller does act nor will act as
     agent of the Issuer and the Issuer does not and will not act as agent of
     the Transferor or the Seller.

     Section 3.11  Providing of Notice. The Issuer, upon learning of any failure
on its part to observe or perform in any material respect any covenant,
representation or warranty of the Issuer set forth in this Indenture or the
Contribution Agreement, or of any failure on the part of the Seller or the
Transferor to observe or perform in any material respect any covenant,
representation or warranty of the Seller or the Transferor set forth in the
Contribution Agreement or the Transfer and Assignment Agreement, respectively,
shall promptly notify the Indenture Trustee, the Note Insurer, the Swap
Counterparty (unless the Interest Rate Swap Agreement has been terminated and
all amounts owed to the Swap Counterparty have been paid in full), the
Noteholders, and the Transferor of such failure.

     Section 3.12  Representations and Warranties of the Issuer. The Issuer
hereby represents, warrants and covenants to the Indenture Trustee, the
Noteholders, the Note Insurer, the Swap Counterparty (unless the Interest Rate
Swap Agreement has been terminated and all amounts owed to the Swap Counterparty
have been paid in full) and the Rating Agencies that as of the Closing Date and
each Funding Date:

     (a)  The Issuer is a Delaware statutory trust validly existing and in good
standing under the laws of its state of organization and has full power and
authority to own its assets and operate as presently owned or operated, and to
execute, deliver and perform its obligations under the Transaction Documents to
which it is a party or affect the enforceability or collectibility of the
Receivables or any other part of the Trust Property. The Issuer has obtained all
necessary

                                       69                       2003-A Indenture

<PAGE>

qualifications, licenses and approvals in each jurisdiction where the failure to
do so would materially and adversely affect the ability of the Issuer to perform
its obligations under the Transaction Documents or affect the enforceability or
collectibility of the Receivables or any other part of the Trust Property.

     (b)  The execution, delivery and performance by the Issuer of the
Transaction Documents to which it is a party have been duly authorized by all
necessary action on the part of the Issuer and do not contravene or constitute a
default under (i) any applicable law, rule or regulation, (ii) its
organizational documents or (iii) any indenture or agreement or instrument to
which the Issuer is a party or by which its properties are bound (other than
violations of such laws, rules, regulations, indentures or agreements which do
not affect the legality, validity or enforceability of any of such agreements
and which, individually or in the aggregate, would not materially and adversely
affect the transactions contemplated by, or the Issuer's ability to perform its
obligations under, the Transaction Documents).

     (c)  No approval or authorization by, or filing with, any governmental
authority is required in connection with the execution, delivery and performance
by the Issuer of any Transaction Document other than (i) UCC filings, (ii)
approvals and authorizations that have previously been obtained and filings that
have previously been made and (iii) approval, authorizations or filings which,
if not obtained or made, would not have a material adverse effect on the
enforceability or collectibility of the Receivables or any other part of the
Transferred Assets or would materially and adversely affect the ability of the
Issuer to perform its obligations under the Transaction Documents.

     (d)  Each Transaction Document to which the Issuer is a party constitutes
the legal, valid and binding obligation of the Issuer enforceable against the
Issuer in accordance with its terms, except as such enforceability may be
limited by applicable bankruptcy, insolvency, reorganization, moratorium,
receivership, conservatorship or other similar laws affecting creditors' rights
generally and, if applicable, the rights of creditors of limited liability
companies from time to time in effect or by general principles of equity.

     (e)  There are no actions, suits or proceedings pending or, to the
knowledge of the Issuer, threatened against the Issuer before or by any
governmental authority that (i) assert the invalidity or unenforceability of
this Agreement or any of the other Transaction Documents, (ii) seeking to
prevent the issuance of the Notes or the consummation of any of the transactions
contemplated by this Agreement or any of the other Transaction Documents, (iii)
seeking any determination or ruling that would materially and adversely effect
the performance by the Issuer of its obligations under this Agreement or any of
the other Transaction Documents or the collectibility or enforceability of the
Receivables, or (iv) relating to the Issuer that would materially and adversely
affect the federal or Applicable Tax State income, excise, franchise or similar
tax attributes of the Notes.

     (f)  The consideration received by the Seller for the Receivables is or
will be paid in full to the Seller immediately upon their transfer, and no
provision exists whereby the consideration will be modified after the date of
transfer. The consideration paid or to be paid for the Receivables is equivalent
to the fair market value of the Receivables transferred to the Issuer.

                                       70                       2003-A Indenture

<PAGE>

     (g)  The Issuer has not incurred debt or engaged in activities not related
to the transactions contemplated hereunder except as permitted by the Trust
Agreement or Section 3.04 hereof.

     (h)  The Issuer is not insolvent and did not become insolvent as a result
of the Grant pursuant to this Indenture; the Issuer is not engaged and is not
about to engage in any business or transaction for which any property remaining
with the Issuer is unreasonably small capital or for which the remaining assets
of the Issuer are unreasonably small in relation to the business of the Issuer
or the transaction; the Issuer does not intend to incur, and does not believe or
reasonably should not have believed that it would incur, debts beyond its
ability to pay as they become due; and the Issuer has not made a transfer or
incurred an obligation and does not intend to make such a transfer or incur such
an obligation with actual intent to hinder, delay or defraud any entity to which
the Issuer was or became, on or after the date that such transfer was made or
such obligation was incurred, indebted. The consideration received by the Issuer
for the Trust Property is being paid in full to the Issuer immediately upon the
Grant thereof to the Indenture Trustee, and no provision exists whereby the
consideration will be modified after the date of transfer. The consideration
paid for the Trust Property is equivalent to the fair market value thereof.

     (i)  The absolute assignment of the Receivables and security interest in
the Financed Vehicles by the Transferor to the Seller pursuant to the Transfer
and Assignment Agreement, the transfer by the Seller to the Issuer pursuant to
the Contribution Agreement or the Grant by the Issuer to the Indenture Trustee
pursuant to this Indenture is not subject to the bulk transfer or any similar
statutory provisions in effect in any applicable jurisdiction.

     (j)  The Trust is not an "investment company" as such term is defined in
the 1940 Act.

     (k)  The principal place of business of the Issuer and the chief executive
office of the Issuer are located at the address set forth in this Indenture and
there are no other such locations.

     (l)  Upon the delivery to the Custodian of the Receivables and the
Perfection UCCs, the Indenture Trustee, for the benefit of the Noteholders, the
Note Insurer and the Swap Counterparty, shall have a first priority perfected
security interest in the Receivables and in the proceeds thereof, limited with
respect to proceeds to the extent set forth in the UCC as in effect in the
applicable jurisdiction. Other than with respect to the Financed Vehicles, all
filings (including, without limitation, UCC filings) and other actions as are
necessary in any jurisdiction to perfect the ownership, security interest, or
other interest of the Indenture Trustee in the related Trust Property, including
delivery of the Receivables, the Custodian Files and the related Perfection UCCs
to the applicable Custodian, and the payment of any fees, have been made.

     Section 3.13  Representations and Warranties of the Indenture Trustee. The
Indenture Trustee hereby represents and warrants to the Rating Agencies, the
Note Insurer, the Swap Counterparty (unless the Interest Rate Swap Agreement has
been terminated and all amounts owed to the Swap Counterparty have been paid in
full) and the Noteholders that as of the Closing Date and each Funding Date:

                                       71                       2003-A Indenture

<PAGE>

     (a)  The Indenture Trustee has been duly organized and is validly existing
as a banking corporation under the laws of the State of New York;

     (b)  The Indenture Trustee has full power and authority and legal right to
execute, deliver and perform its obligations under this Indenture and has taken
all necessary action to authorize the execution, delivery and performance by it
of this Indenture;

     (c)  This Indenture has been duly executed and delivered by the Indenture
Trustee and constitutes the legal, valid, and binding obligation of the
Indenture Trustee, enforceable against the Indenture Trustee in accordance with
its terms, except as such enforceability may be limited by applicable
bankruptcy, reorganization, insolvency, liquidation, moratorium, fraudulent
conveyance, or similar laws affecting creditors' or creditors of banks' rights
and/or remedies generally or by general principles of equity (regardless of
whether such enforcement is sought in a proceeding in equity or at law);

     (d)  The execution, delivery and performance of this Indenture by the
Indenture Trustee will not constitute a violation with respect to any order or
decree of any court or any order, regulation or demand of any federal, state,
municipal or governmental agency binding on the Indenture Trustee or such of its
property which is material to it, which violation might have consequences that
would materially and adversely affect the performance of its duties under this
Indenture;

     (e)  The execution, delivery and performance of this Indenture by the
Indenture Trustee do not require any approval or consent of any Person, do not
conflict with the Articles of Association and Bylaws of the Indenture Trustee,
and do not and will not conflict with or result in a breach which would
constitute a material default under any agreement applicable to it or such of
its property which is material to it; and

     (f)  No proceeding of any kind, including but not limited to litigation,
arbitration, judicial or administrative, is pending or, to the Indenture
Trustee's knowledge, threatened against or contemplated by the Indenture Trustee
which would have a reasonable likelihood of having an adverse effect on the
execution, delivery, performance or enforceability of this Indenture by or
against the Indenture Trustee.

     Section 3.14  Maintenance of Office or Agency. The Issuer will maintain an
office or agency where Notes may be surrendered for registration of transfer or
exchange, and where notices and demands to or upon the Issuer in respect of the
Notes and this Indenture may be served. The Issuer hereby initially appoints the
Indenture Trustee to serve as its agent for the foregoing purposes. Such office
will initially be located at the Indenture Trustee's Corporate Trust Office.

                                   ARTICLE IV
                   ADMINISTRATION AND SERVICING OF RECEIVABLES

     Section 4.01  Servicing Agreement.

     (a)  The Servicing Agreement, duly executed counterparts of which have been
filed with the Indenture Trustee, sets forth the covenants and obligations of
the Servicer with respect

                                       72                       2003-A Indenture

<PAGE>

to the Trust Property and other matters addressed in the Servicing Agreement,
and reference is hereby made to the Servicing Agreement for a detailed statement
of said covenants and obligations of the Servicer thereunder. The Issuer agrees
that the Indenture Trustee, in its name or (to the extent required by law) in
the name of the Issuer, may (but is not required to) enforce all rights of the
Issuer and all obligations of the Servicer under and pursuant to the Servicing
Agreement for and on behalf of the Noteholders, the Swap Counterparty (unless
the Interest Rate Swap Agreement has been terminated and all amounts owed to the
Swap Counterparty have been paid in full) and the Note Insurer whether or not
the Issuer is in default hereunder.

     (b)  The Issuer shall, at its own expense, duly and punctually perform and
observe each of its obligations to the Servicer under the Servicing Agreement in
accordance with the terms thereof. In addition, promptly following a request
from the Indenture Trustee to do so, the Issuer shall take all such lawful
action as the Indenture Trustee may request to compel or secure the performance
and observance by the Servicer of each of its obligations to the Issuer under or
in connection with the Servicing Agreement, in accordance with the terms
thereof, and in effecting such request shall exercise any and all rights,
remedies, powers and privileges lawfully available to the Issuer under or in
connection with the Servicing Agreement to the extent and in the manner directed
by the Indenture Trustee, including, without limitation, the transmission of
notices of default on the part of the Servicer thereunder and the institution of
legal or administrative actions or proceedings to compel or secure performance
by the Servicer of each of its obligations under the Servicing Agreement.

     (c)  The Issuer agrees to give the Indenture Trustee, the Swap Counterparty
(unless the Interest Rate Swap Agreement has been terminated and all amounts
owed to the Swap Counterparty have been paid in full), the Note Insurer, the
Class A Noteholders, the Class B Noteholders and the Rating Agencies prompt
written notice of each Default, Event of Default or Event of Servicing Default
on the part of the Servicer of its obligations under the Servicing Agreement and
any material adverse information regarding the Servicer's servicing activities
of which the Issuer becomes aware. In the event of termination of the Servicer
due to an Event of Servicing Default under the Servicing Agreement, a Successor
Servicer which is an Eligible Servicer selected by the Note Insurer shall assume
the duties and responsibilities of the Servicer under the procedures specified
in the Servicing Agreement.

     (d)  The Issuer shall not waive any default by the Servicer under the
Servicing Agreement without the written consent of (x) the Note Insurer or, if a
Note Insurer Default has occurred and is continuing, the Class A Noteholders
constituting Class A Noteholder Approval, or (y) the Swap Counterparty (unless
the Interest Rate Swap Agreement has been terminated and all amounts owed to the
Swap Counterparty have been paid in full), if the effect thereof would adversely
affect the Swap Counterparty or (z) if the Aggregate Outstanding Principal
Balance of the Class A Notes has been reduced to zero and the Note Insurer has
been paid in full the amounts then owing to it, the Noteholders constituting
Class B Noteholder Approval.

     (e)  The Indenture Trustee does not assume any duty or obligation of the
Issuer under the Servicing Agreement, and the rights given to the Indenture
Trustee thereunder are subject to the provisions of Article VII hereof.

                                       73                       2003-A Indenture

<PAGE>

                                   ARTICLE V
                   ACCOUNTS, COLLECTIONS, PAYMENTS OF INTEREST
                     AND PRINCIPAL, RELEASES, RESERVE FUND,
                          AND STATEMENTS TO NOTEHOLDERS

     Section 5.01  Accounts. The Indenture Trustee shall establish the Issuance
Fund, the Revenue Fund, the Reserve Fund, the Pre-Funding Account and the
Collection Account (collectively, the "Accounts") in the name of the Indenture
Trustee for the benefit of the Noteholders, the Swap Counterparty (unless the
Interest Rate Swap Agreement has been terminated and all amounts owed to the
Swap Counterparty have been paid in full) and the Note Insurer, as their
interests may appear. The Collection Account shall be a segregated account
established with the Collection Account Depository and the remaining foregoing
Accounts and funds shall be segregated accounts established with the Corporate
Trust Office of the Indenture Trustee. Each Account shall be an Eligible
Account; provided that if an Account ceases to be an Eligible Account, all funds
in such Account shall be deposited into an Eligible Account within 30 days of
the date an Authorized Officer of the Indenture Trustee first has knowledge of,
or receives written notice of, the fact that an Account is no longer an Eligible
Account.

     Amounts held in the Accounts (other than the Collection Account) shall be
invested by the Indenture Trustee, upon the written direction of the
Administrator, in Eligible Investments; provided that amounts paid under the
Note Policy shall not be invested. Each investment shall mature no later than
the applicable Transfer Date, except that investments in funds or accounts under
which JPMorgan Chase Bank or an Affiliate thereof is the investment adviser or
the investment manager may be held until the date on which funds are intended to
be used. The Indenture Trustee shall not be responsible for any losses incurred
on any such investments unless the Indenture Trustee or an Affiliate thereof is
the obligor under such investments. The Indenture Trustee shall have no
liability in respect of losses incurred as a result of the liquidation of any
investments prior to its stated maturity or the failure of the Administrator to
provide written directions. Any written investment direction from the
Administrator shall certify that any such investment is authorized by this
Section 5.01 and is an Eligible Investment. All amounts received as earnings on
or income from any investments or reinvestments of funds in any Account shall be
credited to such Account; provided, however, that on each Transfer Date, the
Indenture Trustee shall transfer all amounts received as earnings on or income
from any investments or reinvestments of funds in the Accounts to the Revenue
Fund prior to making any of the transfers or payments referred to in Section
5.05(c) hereof.

     Section 5.02  Collections. Pursuant to the Servicing Agreement, the Issuer
shall cause the Servicer to remit to the Collection Account established pursuant
to Sections 5.01 and 5.04 hereof, and to no other account, as soon as
practicable, but in no event later than the Collection Account Depository's
close of business on the second Business Day following the date of receipt
thereof by the Servicer, any payments received by the Servicer from or on behalf
of Obligors including Actual Payments, Insurance Proceeds, Defaulted Receivable
Recoveries, Repurchase Prices and all proceeds relating to the repossession or
disposition of the Financed Vehicles.

     Section 5.03  Application of Collections. All amounts transferred to the
Revenue Fund with respect to any Collection Period shall be allocated by the
Indenture Trustee based solely upon the calculations and other written
information provided to the Indenture Trustee by the

                                       74                       2003-A Indenture

<PAGE>

Servicer as set forth in the relevant Monthly Servicer Report. The Indenture
Trustee shall have the right but not the obligation to determine, confirm or
recalculate such information provided by the Servicer.

     Section 5.04  Collection Account.

     (a)  JPMorgan Chase Bank is hereby appointed as the initial Collection
Account Depository under this Indenture. Upon thirty (30) days' prior written
notice to the Indenture Trustee, the Note Insurer, the Swap Counterparty (unless
the Interest Rate Swap Agreement has been terminated and all amounts owed to the
Swap Counterparty have been paid in full) and the Servicer, the Issuer may, at
any time and from time to time, appoint a successor Collection Account
Depository for the Collection Account and, upon prior written notice to the
Indenture Trustee and the Note Insurer certifying that the transfer complies
with the provisions of this Section 5.04, transfer the Collection Account from a
depository institution then serving as the Collection Account Depository to
another Collection Account Depository. If at any time the institution then
serving as the Collection Account Depository or the Collection Account ceases to
qualify as an eligible Collection Account Depository or Eligible Account,
respectively, then the Issuer shall give written direction to the Indenture
Trustee to transfer the Collection Account to an Eligible Account at an eligible
Collection Account Depository chosen by the Issuer and approved in writing by
the Note Insurer. Upon any such transfer, such successor institution shall be
deemed to be the Collection Account Depository with respect to the Collection
Account so transferred.

     (b)  The Issuer shall establish the Collection Account in the name of the
Indenture Trustee for the benefit of the Noteholders, the Swap Counterparty
(unless the Interest Rate Swap Agreement has been terminated and all amounts
owed to the Swap Counterparty have been paid in full) and the Note Insurer and
the Indenture Trustee shall maintain the Collection Account with the Collection
Account Depository as an account into which all amounts (including late
payments) remitted directly by Obligors and all amounts received by the Servicer
from or on behalf of Obligors under the terms of the Receivables, and all
amounts required to be deposited therein pursuant to Section 5.02, will be
deposited in accordance with the provisions of Section 5.02. The Collection
Account Depository shall be deemed to hold all funds on deposit for the account
of the Indenture Trustee and the Servicer shall transmit monthly statements on
all amounts received in the Collection Account to the Indenture Trustee upon
request.

     (c)  If the Indenture Trustee is not the Collection Account Depository, the
Indenture Trustee shall provide written instruction to the Collection Account
Depository (an "Acknowledgment Letter"), to the effect that (i) the Collection
Account Depository shall transfer cleared funds from the Collection Account as
instructed by the Indenture Trustee unless revised instructions are given by the
Indenture Trustee and (ii) the Collection Account Depository shall follow any
written instructions provided by the Indenture Trustee with respect to the
Collection Account. Such Acknowledgment Letter shall be acknowledged in writing
by the Collection Account Depository as of the date hereof. The Issuer shall
obtain an Acknowledgment Letter from each successor Collection Account
Depository on or prior to the effectiveness of the transfer of the Collection
Account to such successor Collection Account Depository.

                                       75                       2003-A Indenture

<PAGE>

     Section 5.05  Deposit of Funds in the Revenue Fund and Transfer of Funds
from the Revenue Fund and the Reserve Fund.

     (a)  There shall be deposited into the Revenue Fund, from time to time, the
amounts specified in this Article V. All amounts on deposit in the Collection
Account representing collected funds at 11:00 a.m., New York, New York time, on
each Business Day on which any of the Notes are Outstanding shall be transferred
by the Collection Account Depository that day to the Indenture Trustee for
deposit into the Revenue Fund upon receipt.

     (b)  On each Swap Payment Date when a Net Swap Receipt is received by the
Indenture Trustee on behalf of the Issuer, the Indenture Trustee shall deposit
such Net Swap Receipt into the Revenue Fund on the same day as it is received.
On each Payment Date, commencing with the Payment Date in July 2003, the
Indenture Trustee shall, based on the information set forth in the Monthly
Servicer Report, pay amounts on deposit in the Revenue Fund and, to the extent
provided in Section 5.05(c) below, the Reserve Fund to the Persons, in the order
of priority and in the amounts specified in Section 5.05(c).

     (c)  (i)  On each Transfer Date, except after the acceleration of the Notes
after an Event of Default pursuant to Section 9.02(b), the Indenture Trustee
shall, based on the information set forth in the related Monthly Servicer
Report, allocate Monthly Available Funds and, as applicable, amounts on deposit
in the Reserve Fund, in the following manner and order of priority and (ii) on
the Payment Date, make the following deposits and distributions of Monthly
Available Funds as of such Payment Date in the following order of priority:

          First, to pay the Indenture Trustee an amount equal to the Indenture
     Trustee Fee (including any prior unpaid Indenture Trustee Fees) and any
     reasonable expenses (including attorneys' fees and expenses) of the
     Indenture Trustee and to pay the Owner Trustee an amount equal to the Owner
     Trustee Fee (including any prior unpaid Owner Trustee Fees) and any
     reasonable expenses (including attorney's fees and expenses) of the Owner
     Trustee; provided, however, that unless (A) an Event of Default or an Event
     of Servicing Default has occurred and is continuing and (B) (x) the Note
     Insurer shall consent otherwise (such consent not to be unreasonably
     withheld or delayed during the continuation of an Event of Default or an
     Event of Servicing Default), or, if a Note Insurer Default has occurred and
     is continuing, Class A Noteholders constituting Class A Noteholder Approval
     shall consent otherwise (such consent not to be unreasonably withheld or
     delayed during the continuation of an Event of Default or an Event of
     Servicing Default), or (y) if the Aggregate Outstanding Principal Balance
     of the Class A Notes has been reduced to zero and the Note Insurer has been
     paid in full the amounts then owing to it, Noteholders constituting Class B
     Noteholder Approval shall consent otherwise (such consent not to be
     unreasonably withheld or delayed during the continuation of an Event of
     Default or an Event of Servicing Default), aggregate expenses payable to
     the Indenture Trustee and the Owner Trustee pursuant to this clause First
     shall be limited to, in the aggregate, $150,000 per annum;

          Second, to pay the Servicer, an amount equal to the Servicing Fee
     (including any prior unpaid Servicing Fees) and expenses of the Servicer
     permitted under Section 2.12(b) of the Servicing Agreement (including any
     prior unpaid expenses) of the Servicer;

          Third, to pay the Swap Counterparty an amount equal to the Net Swap
     Payments;

                                       76                       2003-A Indenture

<PAGE>

          Fourth, to pay to the Class A Noteholders, ratably, an amount which is
     equal to the Class A-1 Note Interest, Class A-2 Note Interest, Class A-3-A
     Note Interest, Class A-3-B Note Interest, Class A-4-A Note Interest and
     Class A-4-B Note Interest, as applicable, to each such Class;

          Fifth, provided that no Note Insurer Default has occurred and is
     continuing, to pay to the Note Insurer, first an amount equal to the
     Premium (including any prior unpaid Premiums) and second an amount which is
     equal to the Reimbursement Obligations due to the Note Insurer, excluding
     Reimbursement Obligations relating to payments made under the Note Policy
     with respect to principal on the Class A Notes;

          Sixth, to pay sequentially (i) first, to the Class A-1 Noteholders, an
     amount equal to the Class A Principal Payment Amount for such Payment Date
     until the Aggregate Outstanding Principal Balance of the Class A-1 Notes is
     reduced to zero, (ii) second, to the Class A-2 Noteholders an amount equal
     to the Class A Principal Payment Amount for such Payment Date until the
     Aggregate Outstanding Principal Balance of the Class A-2 Notes is reduced
     to zero, (iii) third, to the Class A-3-A Noteholders and the Class A-3-B
     Noteholders on a pro rata basis (based on the Aggregate Outstanding
     Principal Balance of each Class of Class A-3 Notes), an amount equal to the
     Class A Principal Payment Amount for such Payment Date until the Aggregate
     Outstanding Principal Balance of the Class A-3-A Notes and the Class A-3-B
     Notes, is reduced to zero, and (iv) fourth, to the Class A-4-A Noteholders
     and the Class A-4-B Noteholders on a pro rata basis (based on the Aggregate
     Outstanding Principal Balance of each Class of Class A-4 Notes), an amount
     equal to the Class A Principal Payment Amount for such Payment Date until
     the Aggregate Outstanding Principal Balance of the Class A-4-A Notes and
     Class A-4-B Notes, is reduced to zero;

          Seventh, to pay the Note Insurer, an amount equal to all accrued and
     unpaid Premium and Reimbursement Obligations to the extent not paid
     pursuant to clause Fifth;

          Eighth, into the Reserve Fund, an amount equal to any deficiency
     between the amount then on deposit in the Reserve Fund (after giving effect
     to any withdrawals made or to be made from the Reserve Fund for payments on
     such Payment Date) and the Reserve Fund Requirement, calculated as of the
     close of business on the related Payment Date; provided, however, that if a
     Triggering Event has occurred and is continuing, funds which otherwise
     would be deposited into the Reserve Fund pursuant to this clause Eighth
     shall be paid, first, to the Class A-1 Noteholders until the Aggregate
     Outstanding Principal Balance of the Class A-1 Notes is reduced to zero,
     second to the remaining Class A Noteholders (on a pro rata basis, based on
     the Aggregate Outstanding Principal Balance of each remaining Class of
     Class A Notes as a fraction of the Aggregate Outstanding Principal Balance
     of the remaining Class A Notes) until the Aggregate Outstanding Principal
     Balance of the remaining Class A Notes has been reduced to zero and, third,
     to the Class B Noteholders until the Aggregate Outstanding Principal
     Balance of the Class B Notes has been reduced to zero;

          Ninth, to the Class A Noteholders, sequentially, (i) first, to the
     Class A-1 Noteholders, (ii) second, to the Class A-2 Noteholders, (iii)
     third, to the Class A-3-A

                                       77                       2003-A Indenture

<PAGE>

     Noteholders and the Class A-3-B Noteholders on a pro rata basis (based on
     the Aggregate Outstanding Principal Balance of each Class of Class A-3
     Notes), and (iv) fourth, to the Class A-4-A Noteholders and the Class A-4-B
     Noteholders on a pro rata basis (based on the Aggregate Outstanding
     Principal Balance of each Class of Class A-4 Notes), an amount necessary to
     reduce the Aggregate Outstanding Principal Balance of the Class A Notes to
     90.00% of the Aggregate Receivable Balance as of the end of the related
     Collection Period;

          Tenth, to the Class B Noteholders, an amount necessary to reduce the
     Aggregate Outstanding Principal Balance of the Class B Notes to zero;

          Eleventh, to pay ratably, to the Note Insurer, any reimbursement of
     payments made under the Swap Policy in respect of Swap Termination Payments
     and to the Swap Counterparty, any Swap Termination Payments payable to the
     Swap Counterparty;

          Twelfth, to pay (A) the Indenture Trustee, expenses of the Indenture
     Trustee permitted hereunder and not previously paid (including any prior
     unpaid expenses of the Indenture Trustee), to pay the Owner Trustee
     expenses of the Owner Trustee permitted under the Trust Agreement and not
     previously paid (including any prior unpaid expenses of the Owner Trustee)
     and (B) the Indenture Trustee, the Owner Trustee, the Servicer and other
     specified Persons, as the case may be, amounts payable to the Indenture
     Trustee and the Owner Trustee, if any, pursuant to the indemnification
     provisions hereof and in the Trust Agreement (including any prior unpaid
     indemnities of the Indenture Trustee and the Owner Trustee), to the
     applicable Persons, indemnities (including any prior unpaid indemnities by
     the Owner Trustee) and the Administrative Expenses, which amounts shall be
     calculated by the Servicer for inclusion in the Monthly Servicer Report;

          Thirteenth, to pay to the applicable Person, an amount equal to the
     Transition Costs (up to $35,000), if any, in connection with the transition
     of duties from the Servicer to a Successor Servicer;

          Fourteenth, to pay to the applicable Person (other than the Servicer),
     an amount equal to the Re-Liening Expenses, if any, to the extent not paid
     by the Servicer; and

          Fifteenth, any amounts remaining, to the Residual Interest
     Distribution Account.

          To the extent that Monthly Available Funds on any Payment Date are not
     sufficient to pay in full the amounts set forth in priorities First through
     Sixth of Section 5.05(c)(ii), the Indenture Trustee may withdraw the amount
     of such deficiency from the Reserve Fund and apply such withdrawn amount to
     pay in full the amounts set forth in such priorities. To the extent that
     there is any Reserve Fund Excess Amount on any Payment Date, the Indenture
     Trustee shall withdraw such Reserve Fund Excess Amount from the Reserve
     Fund on such Payment Date and include such amount in the Monthly Available
     Funds for distribution on such Payment Date pursuant to Section
     5.05(c)(ii).

          On the first Payment Date following the termination of the Funding
     Period, the Indenture Trustee shall, based on the information set forth in
     the related Monthly Servicer Report, (I) withdraw any remaining funds on
     deposit in the Pre-Funding Account (other

                                       78                       2003-A Indenture

<PAGE>

     than investment earnings or income) and (i) pay an amount equal to (A) the
     Class B Initial Note Percentage multiplied by (B) the amount of such funds
     to the Class B Noteholders, (ii) if the aggregate amount of such funds
     exceeds $100,000, pay an amount equal to (A) the Class A Initial Note
     Percentage multiplied by (B) the amount of such funds to the Class A
     Noteholders on a pro rata basis (based on the Original Principal Balance of
     each Class of Class A Notes as a fraction of the Original Principal Balance
     of the Class A Notes) (provided that if the pro rata portion of such amount
     payable to any Class of Class A Notes exceeds the Aggregate Outstanding
     Principal Balance of such Class, such excess shall be distributed to each
     other Class of Class A Notes on a pro rata basis), and (iii) if the
     aggregate amount of such funds is less than or equal to $100,000, pay an
     amount equal to (A) the Class A Initial Note Percentage multiplied by (B)
     the amount of such funds to the Class A Noteholders in sequential order of
     priority beginning with the Class A-1 Notes until the Aggregate Outstanding
     Principal Balance of each Class is reduced to zero, and (II) withdraw any
     remaining funds on deposit in the Reserve Fund which were deposited therein
     on the Closing Date to cover negative arbitrage with respect to the funds
     deposited in the Pre-Funding Account on the Closing Date (after making all
     withdrawals from the Reserve Fund on such Payment Date) and pay such funds
     directly to the Transferor on such Payment Date.

     Section 5.06  Issuance Fund. On the Closing Date there shall be deposited
into the Issuance Fund an amount equal to (a) the gross proceeds from the sale
of the Class A Notes and Class B Notes plus (b) the Costs of Issuance of the
offering of the Notes and the Initial Reserve Fund Deposit to be supplied by the
Seller. The amounts on deposit in the Issuance Fund shall be paid or transferred
on the Closing Date (i) to the Reserve Fund, an amount equal to the Initial
Reserve Fund Deposit, (ii) to the Pre-Funding Account, the amount of
$241,898,324.88, (iii) to the Persons and in the amounts set forth in an
Officers' Certificate of the Issuer stating the Costs of Issuance of the Notes,
and (iv) at the direction of the Issuer, to the lienholders, the amounts
required to pay off existing lienholders with respect to the Receivables Granted
to the Indenture Trustee on the Closing Date pursuant to the terms hereof.
Subsequent to the disbursement of all funds initially deposited into the
Issuance Fund, the Issuance Fund shall be terminated and closed. Any amounts
estimated for disbursement as Costs of Issuance hereunder and not so disbursed
shall, at the written direction of the Seller, be disbursed by the Indenture
Trustee to the Seller.

     Section 5.07  Account Property. With respect to the Account Property, the
Issuer and the Indenture Trustee agree that:

     (a)  Any Account Property that constitutes Physical Property shall be
delivered to the Indenture Trustee in accordance with paragraph (a) of the
definition of "Delivery" and shall be held, pending maturity or disposition,
solely by the Indenture Trustee or a securities intermediary (as such term is
defined in Section 8-102(a)(14) of the UCC) acting solely for the Indenture
Trustee so as to continuously establish control (as defined in Section 8-106 of
the UCC) thereof by the Indenture Trustee.

     (b)  Any Account Property that is a book-entry security held through the
Federal Reserve System pursuant to federal book-entry regulations shall be
delivered in accordance with paragraph (b) of the definition of "Delivery" and
shall be maintained by the Indenture Trustee,

                                       79                       2003-A Indenture

<PAGE>

pending maturity or disposition, through continued book-entry registration of
such Account Property as described in such paragraph so as to continuously
establish control (as defined in Section 8-106 of the UCC) thereof by the
Indenture Trustee.

     (c)  Any Account Property which is an investment property (as defined in
Section 9-102 of the UCC) and that is not governed by clause (a) or (b) above
shall be delivered to the Indenture Trustee in accordance with paragraph (c) of
the definition of "Delivery" and shall be maintained by the Indenture Trustee,
pending maturity or disposition, through continued registration of the Indenture
Trustee's (or its nominee's) ownership of such security so as to continuously
establish control (as defined in Section 8-106 of the UCC) thereof by the
Indenture Trustee.

     Section 5.08  Pre-Funding Account.

     (a)  The Indenture Trustee shall credit to the Pre-Funding Account,
pursuant to an Officer's Certificate, an amount equal to $241,898,324.88
transferred thereto from the Issuance Fund representing a portion of the
proceeds from the sale of the Class A Notes and the Class B Notes.

     (b)  The Indenture Trustee shall, upon receipt of written direction from
the Issuer, withdraw funds on deposit in the Pre-Funding Account (other than
earnings on Eligible Investments on deposit in the Pre-Funding Account) on a
Funding Date and remit such amount to the Transferor (on behalf of the Seller)
for the acquisition, transfer and Grant of the Subsequent Receivables. In
addition, the Indenture Trustee, on behalf of the Seller, shall deposit into the
Reserve Fund an amount equal to the Subsequent Reserve Fund Deposit for such
Funding Date. The amount of funds withdrawn from the Pre-Funding Account for
such acquisition of Subsequent Receivables will be equal to of the Receivables
Purchase Price of the Subsequent Receivables, as of the applicable Cutoff Date;
provided that Subsequent Receivables may not be purchased through the
Pre-Funding Account unless the addition of such Subsequent Receivables to the
Receivables Pool meets the requirements set forth in Section 2.16(b) hereof.
Except as expressly set forth herein and in the Servicing Agreement, the
Indenture Trustee shall have no duty to verify that the Subsequent Receivables
meet the requirements set forth in Section 2.16 hereof.

     (c)  To the extent that any funds remain in the Pre-Funding Account after
termination of the Funding Period, such funds will be paid on the first Payment
Date occurring after termination of the Funding Period in accordance with
Section 5.05(c).

     Section 5.09  Note Payments. The Indenture Trustee shall pay to each
Noteholder of record on the preceding Record Date either (i) by wire transfer,
in immediately available funds to the account of such Noteholder at a bank or
other entity having appropriate facilities therefor, if such Noteholder shall
have provided to the Indenture Trustee appropriate written instructions three
(3) Business Days prior to the Record Date and such Noteholder's Notes in the
aggregate evidence a denomination of not less than $250,000 (which instructions
may remain in effect for subsequent Payment Dates), or (ii) if not, by check
mailed to such Noteholder at the address of such Noteholder appearing in the
Note Register, the amounts to be paid to such Noteholder pursuant to such
Noteholder's Notes; provided that so long as the Class A Notes or the Class B

                                       80                       2003-A Indenture

<PAGE>

Notes are registered in the name of the Securities Depository such respective
payments shall be made to the nominee thereof in immediately available funds.
All payments to the Note Insurer shall be made by wire transfer.

     Section 5.10  Use of Moneys in the Reserve Fund. Pursuant to the uses and
purposes set forth in Section 5.05(c) hereof, the Indenture Trustee shall use
funds in the Reserve Fund for the uses and purposes and in the priority set
forth in Section 5.05(c) hereof.

     Section 5.11  Statements to Noteholders; Tax Returns. Within forty-five
(45) days after the end of each calendar year, the Issuer shall cause the
Indenture Trustee to furnish to each Person who at any time during such calendar
year was a Noteholder of record and received any payment thereon (a) a report as
to the aggregate of amounts paid during such calendar year to each such
Noteholder allocable to principal and allocable to interest for such calendar
year or applicable portion thereof during which such Person was a Noteholder and
(b) such information required by the Code and regulations thereunder, to enable
such Noteholders to prepare their federal and state income tax returns. Within
thirty (30) days after the end of each calendar year, the Indenture Trustee
shall furnish to the Seller a statement containing such of the information
provided pursuant to this Section 5.11 as relates to payments to the Seller,
aggregated for such calendar year. The obligation of the Indenture Trustee set
forth in this paragraph shall be deemed to have been satisfied to the extent
that information shall be provided by the Indenture Trustee, in the form of Form
1099 or other comparable form, pursuant to any requirements of the Code.

     The Issuer shall cause the Servicer to cause a firm of Independent Public
Accountants to prepare any tax returns required to be filed by the Issuer.

     Section 5.12  Reports by the Indenture Trustee. The Indenture Trustee shall
deliver to the Note Insurer, the Swap Counterparty (unless the Interest Rate
Swap Agreement has been terminated and all amounts owed to the Swap Counterparty
have been paid in full) the Seller and the Servicer, within ten (10) Business
Days after the end of each Collection Period, a written report setting forth the
amount of the Reserve Fund and the identity of the investments included therein.
Without limiting the generality of the foregoing, the Indenture Trustee shall,
upon the written request of the Seller or the Note Insurer, promptly transmit to
the Seller or the Note Insurer, as the case may be, copies of all accountings
of, and information with respect to, the Reserve Fund, investments thereof, and
payments thereto and therefrom.

     Section 5.13  Final Balance. Upon payment of all principal and interest
with regard to the Notes, payment of all Premiums, reimbursement of all Swap
Termination Payments paid under the Swap Policy and Reimbursement Obligations to
the Note Insurer, termination of the Interest Rate Swap Agreement and payment of
all amounts payable to the Swap Counterparty and payment of all reasonable fees,
charges and other expenses, such as fees and expenses of the Indenture Trustee,
all moneys remaining in all Accounts, except moneys necessary to make payments
equal to such amounts and payments of principal and interest with respect to the
Notes and payments with respect to the Interest Rate Swap Agreement, which
moneys shall be held and disbursed by the Indenture Trustee pursuant to this
Article V, shall be remitted to the Seller.

                                       81                       2003-A Indenture

<PAGE>

     Section 5.14  Officer's Certificates.

     (a)  The Seller will deliver or cause to be delivered or otherwise make
available through electronic media to the Rating Agencies, the Note Insurer, the
Swap Counterparty (unless the Interest Rate Swap Agreement has been terminated
and all amounts owed to the Swap Counterparty have been paid in full), the Class
B Noteholders and the Indenture Trustee:

          (i)    as soon as available, but in no event later than forty-five
     (45) days after the end of each fiscal quarter of Capital One Financial
     Corporation ("COFC") (commencing with the quarter ending December 31,
     2003), (A) an unaudited balance sheet and income statement (prepared in
     accordance with generally accepted accounting principles applied on a
     consistent basis, other than the absence of explanatory footnotes, and
     subject to year end adjustments) for COFC and its consolidated subsidiaries
     covering the preceding quarter, in each case certified by an Authorized
     Officer of each of such Person to be true, accurate and complete copies of
     such financial statements and (B) an Officer's Certificate of each of the
     Servicer and Seller certifying as to the existence or nonexistence of an
     Event of Default; and

          (ii)   on or before 120 days after the end of each fiscal year of COFC
     (commencing with the fiscal year ending December 31, 2003) (A) a copy of
     the audited annual financial statement of COFC included in the report filed
     on Form 10K with the Securities Exchange Commission and (B) an Officer's
     Certificate of each of the Servicer and Seller certifying as to the
     existence or nonexistence of an Event of Default;

          (iii)  as soon as practicable and in any event within five (5) days
     after such filing, any financial reports filed by the Servicer with the
     Securities and Exchange Commission; and

          (iv)   prompt notice of any change in the Servicer's fiscal year.

     (b)  Except to the extent specifically provided in this Indenture, the
Indenture Trustee shall have no responsibility to review or any liability
whatsoever for the review of and/or reporting to the Noteholders, the Note
Insurer or otherwise of the results of any financial statements received by the
Indenture Trustee under this Section 5.14.

     (c)  The compliance of the Servicer with its obligations under the
Transaction Documents will be subject to review by independent certified public
accountants pursuant to Section 2.11 of the Servicing Agreement.

     Section 5.15  The Note Guaranty Insurance Policy.

     (a)  No later than three (3) Business Days prior to each Payment Date, the
Indenture Trustee shall determine whether a Policy Claim Amount (as defined in
the Note Policy) exists. If the Indenture Trustee determines that a Policy Claim
Amount exists, the Indenture Trustee shall complete a notice in the form of
Exhibit A or Exhibit B, as applicable, to the Note Policy (the "Notice") and
submit the Notice to the Note Insurer or its agent no later than 12:00 noon, New
York City time, on the second Business Day preceding such Payment Date, as a
claim of an Insured Payment (as defined in the Note Policy) in an amount equal
to such Policy Claim

                                       82                       2003-A Indenture

<PAGE>

Amount. The Indenture Trustee shall, as necessary, make a claim on the Note
Policy in respect of Preference Amounts (as defined in the Note Policy) in
accordance with the terms of the Note Policy.

     (b)  The Indenture Trustee shall establish and maintain an Eligible Account
for the benefit of the Class A Noteholders for the exclusive use as an account
into which to deposit any proceeds of the Note Policy (the "Insurance Account").
Upon receipt of an Insured Payment from the Insurer, the Indenture Trustee shall
deposit such Insured Payment in the Insurance Account. All amounts on deposit in
the Insurance Account shall remain uninvested. On each Payment Date, the
Indenture Trustee shall (i) transfer any Policy Claim Amount then on deposit in
the Insurance Account to the Revenue Fund and (ii) return any money in the
Insurance Account which does not constitute an Insured Payment (as defined in
the Note Policy) to the Note Insurer. The Indenture Trustee shall distribute on
each Payment Date, to the Class A Noteholders, the Policy Claim Amount for such
Payment Date from the Revenue Fund in accordance with the priorities set forth
in Sections 5.05(c) hereof.

     (c)  The Indenture Trustee shall (i) receive as attorney-in-fact of each
Class A Noteholder any Insured Payment from the Note Insurer and (ii) distribute
such Insured Payment as set forth in subsection (b) above. Insured Payments
disbursed by the Indenture Trustee from the proceeds of the Note Policy shall
not be considered payment by the Issuer with respect to the Class A Notes, nor
shall such disbursement of such Insured Payments discharge the obligations of
the Issuer with respect to the amounts thereof, and the Insurer shall become the
owner of such amounts as the deemed assignee and subrogee of such Class A
Noteholder. The Indenture Trustee hereby agrees on behalf of each Class A
Noteholder (and each Class A Noteholder, by its acceptance of its Class A Notes,
hereby agrees) for the benefit of the Note Insurer that the Indenture Trustee
shall recognize that to the extent the Note Insurer makes Insured Payments,
either directly or indirectly (as by paying through the Indenture Trustee), to
the Class A Noteholders, the Note Insurer will be entitled to receive the
reimbursements in accordance with the priority set forth in Section 5.05(c)
hereof.

     Section 5.16  Release of Trust Estate. (a) Subject to the payment of its
fees and expenses pursuant to Section 7.07, the Indenture Trustee shall, when
required by the provisions of this Indenture, execute instruments to release
property from the Lien of this Indenture or any other Transaction Document, or
convey the Indenture Trustee's interest in the same, in a manner and under
circumstances that are not inconsistent with the provisions of this Indenture or
such other document. No party relying upon an instrument executed by the
Indenture Trustee as provided in this Article V shall be bound to ascertain the
Indenture Trustee's authority, inquire into the satisfaction of any conditions
precedent or see to the application of any moneys.

     (b)  The Indenture Trustee shall, at such time as there are no Notes
Outstanding, the Interest Rate Swap Agreement has been terminated and all
amounts payable to the Swap Counterparty and the Note Insurer have been paid in
full, and all sums due the Indenture Trustee pursuant to Section 7.07 have been
paid, release any remaining portion of the Trust Estate that secured the Notes
and the Interest Rate Swap Agreement from the Lien of this Indenture and release
to the Issuer or any other Person entitled thereto any funds then on deposit in
the Trust Accounts. The Indenture Trustee shall release property from the Lien
of this Indenture pursuant to this Section 5.16(b) only upon receipt of an
Issuer Request accompanied by an Officer's

                                       83                       2003-A Indenture

<PAGE>

Certificate, an Opinion of Counsel and (if required by the TIA) Independent
Certificates in accordance with TIA Sections 314(c) and (314(d)(1)) meeting the
applicable requirements of Section 14.01.

     Each Noteholder or Note Owner, by its acceptance of a Note or, in the case
of a Note Owner, a beneficial interest in a Book-Entry Note, acknowledges that
from time to time the Indenture Trustee shall release the Lien of this Indenture
with respect to Repurchased Receivables and related Trust Property pursuant to
Section 2.15 or the liquidation of the Trust Estate following an Event of
Default pursuant to Section 9.04.

     Section 5.17  Opinion of Counsel. The Indenture Trustee shall receive at
least seven days' notice when requested by the Issuer to take any action
pursuant to Section 5.16(a), accompanied by copies of any instruments involved,
and the Indenture Trustee may also require as a condition to such action, an
Opinion of Counsel, in form and substance satisfactory to the Indenture Trustee,
stating the legal effect of any such action, outlining the steps required to
complete the same, and concluding that all conditions precedent to the taking of
such action have been complied with and such action will not materially and
adversely impair the security for the Notes and the Interest Rate Swap Agreement
(unless the Interest Rate Swap Agreement has been terminated and all amounts
owed to the Swap Counterparty have been paid in full) or the rights of the Swap
Counterparty (unless the Interest Rate Swap Agreement has been terminated and
all amounts owed to the Swap Counterparty have been paid in full), the Note
Insurer or Noteholders in contravention of the provisions of this Indenture;
provided that such Opinion of Counsel shall not be required to express an
opinion as to the fair value of the Trust Estate. Counsel rendering any such
opinion may rely, without independent investigation, on the accuracy and
validity of any certificate or other instrument delivered to the Indenture
Trustee in connection with any such action.

                                   ARTICLE VI
                               REDEMPTION OF NOTES

     Section 6.01  Privilege of Redemption and Redemption Price. The Class A
Notes and the Class B Notes are subject to redemption prior to the respective
Final Scheduled Payment Date at such times, at such redemption prices and upon
such terms as are specified in this Indenture.

     Section 6.02  Optional Redemption. The Class A Notes and the Class B Notes
are subject to redemption, in whole, prior to the respective Final Scheduled
Payment Dates, at the option of the Issuer, acting at the direction of the
Administrator, as long as COAF or an affiliate of COAF is the Administrator, on
any Payment Date on which the Aggregate Receivables Balance at the end of the
related Collection Period shall be less than or equal to 10% of the initial
Aggregate Receivables Balance on the Closing Date plus the initial amount
deposited into Pre-Funding Account on the Closing Date, upon (i) delivery to the
Indenture Trustee, the Swap Counterparty (unless the Interest Rate Swap
Agreement has been terminated and all amounts owed to the Swap Counterparty have
been paid in full) and the Note Insurer, not less than twenty (20) days prior to
the date fixed for redemption, of an Officer's Certificate from the Issuer
stating the Issuer's election to redeem the Class A Notes and the Class B Notes,
(ii) the deposit by the Issuer into the Revenue Fund, to the extent of any
shortfall therein, or the direction by the Issuer

                                       84                       2003-A Indenture

<PAGE>

to the Indenture Trustee to transfer funds from the Reserve Fund for deposit
into the Revenue Fund, an amount equal to the sum of (A) the Class A Note
Interest due on such Payment Date, (B) the Aggregate Outstanding Principal
Balance of the Class A Notes, (C) all Premiums, fees, expenses, Reimbursement
Obligations and any other amount due to the Note Insurer, (D) the Aggregate
Outstanding Principal Balance of the Class B Notes, (E) to the Swap
Counterparty, any other fees, expenses and other amounts payable upon optional
redemption, including reimbursement of all Swap Termination Payments paid under
the Swap Policy and including all Swap Termination Payments under any previously
terminated Interest Rate Swap Agreement, as certified to the Issuer and the Note
Insurer by the Servicer and (F) to the Indenture Trustee and the Servicer any
fees, expenses and other amounts payable upon optional redemption and (iii)
payment of the amounts and to the Persons specified in clause (ii). No optional
redemption shall be permitted without the prior written consent of the Note
Insurer if it would result in a draw on the Note Policy. Upon receipt of such
amounts the Indenture Trustee shall (x) make the final payment in full to the
Class A Noteholders and the Class B Noteholders as described herein and in the
order of priority set forth above, (y) pay to the appropriate parties all
Premiums, Swap Termination Payments, fees and expenses, reimbursement of all
Swap Termination Payments paid under the Swap Policy and Reimbursement
Obligations then due and (z) only if the Aggregate Outstanding Principal Balance
of the Class A Notes and the Aggregate Outstanding Principal Balance of the
Class B Notes have been reduced to zero, all interest accrued on the Class A
Notes has been paid in full and all such Premiums, fees and expenses,
reimbursement of all Swap Termination Payments paid under the Swap Policy and
Reimbursement Obligations then due have been paid in full and all Interest Rate
Swap Agreement has been terminated and all amounts payable to the Swap
Counterparty, including, without limitation, all Swap Termination Payments under
any previously terminated Interest Rate Swap Agreement, have been paid in full,
release any remaining assets in the Trust Property to the Residual
Interestholder.

     Section 6.03  Notice of Redemption. Whenever by the terms of Section 6.02
of this Indenture the Indenture Trustee is required to redeem Notes, and subject
to and in accordance with the terms of this Article VI, the Indenture Trustee
shall give notice of the redemption in the manner prescribed by this Section
6.03; provided, however, that no such notice of redemption shall be given until
the Indenture Trustee holds, in any fund or account pursuant to this Indenture,
all amounts necessary to pay, on the Redemption Date, the principal of, premium,
if any, and interest accrued and unpaid on the Class A Notes so called for
redemption and such other amounts required by Section 6.02.

     Any required notice of the call for any redemption of the Notes, shall
specify the Redemption Date, the redemption amount, the place or places where
amounts due upon such redemption will be payable and other terms of such
redemption, shall be given by the Indenture Trustee by mailing a copy of the
redemption notice by first-class mail (postage prepaid) not less than ten (10)
days and not more than thirty (30) days prior to the date fixed for redemption
to the registered owner of each Note to be redeemed in whole at the address
shown on the Note Register maintained by the Note Registrar with copies to the
Note Insurer, the Issuer, the Seller and the Rating Agencies. Failure to give or
receive such notice by mailing to any Noteholder, or any defect therein, shall
not affect the validity of any proceedings for the redemption of other Notes.

                                       85                       2003-A Indenture

<PAGE>

     Any notice mailed as provided in this Section shall be conclusively
presumed to have been duly given, whether or not the registered owner of such
Notes receives the notice.

     Section 6.04  Redemption Payments. Prior to the date fixed for redemption,
any additional funds required to pay Class A Note Interest, Swap Termination
Payments and to reduce the Aggregate Outstanding Principal Balance of the Class
A Notes and the Class B Notes to zero and to pay all amounts payable to the Swap
Counterparty upon such redemption shall be deposited in the Revenue Fund with
the Indenture Trustee to pay, and the Indenture Trustee is hereby authorized and
directed to apply such funds to the redemption of, the Class A Notes and the
Class B Notes called, together with accrued payments of interest on the Class A
Notes to the Payment Date. Upon the deposit of funds in full for redemption and
payment thereof pursuant to Section 5.09, payments of interest on the Class A
Notes or portions thereof thus called shall no longer accrue from and after the
date fixed for redemption.

     Section 6.05  Cancellation of Notes; Surrender of Note Policy. All Notes
which have been redeemed, paid, retired or received by the Indenture Trustee for
exchange shall not be reissued but shall be canceled and destroyed in accordance
with its customary procedures. The Indenture Trustee shall surrender the Note
Policy to the Note Insurer upon the expiration of the Note Policy in accordance
with its terms.

                                  ARTICLE VII
                              THE INDENTURE TRUSTEE

     Section 7.01  Duties of the Indenture Trustee.

     (a)  If the Indenture Trustee has received notice pursuant to Section 7.02
or a Responsible Officer shall otherwise have actual knowledge that an Event of
Default has occurred and is continuing, the Indenture Trustee shall, at the
direction of the Note Insurer, exercise such of the rights and powers vested in
it by this Indenture, and use the same degree of care and skill in its exercise,
as a prudent person would exercise or use under the circumstances in the conduct
of his own affairs.

     (b)  Except during the occurrence and continuance of such an Event of
Default:

          (i)    The Indenture Trustee need perform only those duties that are
     specifically set forth in this Indenture and no others and no implied
     covenants or obligations of the Indenture Trustee shall be read into this
     Indenture.

          (ii)   In the absence of bad faith on its part, the Indenture Trustee
     may conclusively rely, as to the truth of the statements and the
     correctness of the opinions expressed therein, upon certificates or
     opinions furnished to the Indenture Trustee and conforming to the
     requirements of this Indenture. The Indenture Trustee shall, however,
     examine such certificates and opinions to determine whether they conform on
     their face to the requirements of this Indenture but the Indenture Trustee
     shall not be required to determine, confirm or recalculate information
     contained in such certificates or opinions.

                                       86                       2003-A Indenture

<PAGE>

     (c)  No provision of this Indenture shall be construed to relieve the
Indenture Trustee from liability for its own negligent action, its own negligent
failure to act, or its own misconduct, except that:

          (i)    This paragraph does not limit the effect of subsection (b) of
     this Section 7.01.

          (ii)   The Indenture Trustee shall not be liable for any error of
     judgment made in good faith by a Responsible Officer, unless it is proved
     that the Indenture Trustee was negligent in ascertaining the pertinent
     facts.

          (iii)  The Indenture Trustee shall not be liable with respect to any
     action it takes or omits to take in good faith in accordance with a
     direction received by it from the Note Insurer or the Noteholders in
     accordance with this Indenture or for any action taken, suffered or omitted
     by it in good faith and believed by it to be authorized or within the
     discretion or rights or powers conferred upon it by this Indenture.

          (iv)   Except in connection with the performance of its obligations
     under Section 3.05(b) hereof, the Indenture Trustee shall have no
     responsibility for filing any financing or continuation statement in any
     public office at any time or otherwise to perfect or to maintain the
     perfection of any security interest in any Receivable.

     (d)  No provision of this Indenture shall require the Indenture Trustee to
expend or risk its own funds or otherwise incur any financial or other liability
in the performance of any of its duties hereunder (including those duties set
forth in this Section 7.01), or in the exercise of any of its rights or powers,
if it shall have reasonable grounds for believing that repayment of such funds
or adequate indemnity against such risk or liability is not assured to it;
provided, however, that nothing in this Section 7.01(d) shall be construed to
limit the exercise by the Indenture Trustee, at the Indenture Trustee's sole
discretion, of any right or remedy permitted under this Indenture or otherwise
in the event of the Issuer's failure to pay the Indenture Trustee's fees and
expenses pursuant to Section 7.07. In having reasonable grounds for believing
that such repayment or indemnity satisfactory to it is not assured to it, the
Indenture Trustee may consider not only the likelihood of repayment or indemnity
by or on behalf of the Issuer but also the likelihood of repayment or indemnity
from amounts payable to it from the Trust Property pursuant to Sections 7.07 and
5.05(c) hereof.

     (e)  Every provision of this Indenture that in any way relates to the
Indenture Trustee is subject to the provisions of this Section 7.01.

     (f)  The provisions of subsections (a), (b), (c) and (d) of this Section
7.01 shall apply to any co-trustee or separate trustee appointed by the Issuer
and the Indenture Trustee pursuant to Section 7.13 hereof.

     (g)  The permissive right of the Indenture Trustee to take actions
enumerated in this Indenture shall not be construed as a duty and the Indenture
Trustee shall not be answerable for other than its gross negligence or willful
misconduct.

                                       87                       2003-A Indenture

<PAGE>

     (h)  The Indenture Trustee shall not in any way be held liable by reason of
any insufficiency in any account held by the Indenture Trustee resulting from
any loss experienced on any Receivables.

     (i)  In no event shall the Indenture Trustee be required to take any action
that conflicts with any of the provisions of this Indenture or with the
Indenture Trustee's fiduciary duties or that adversely affect its rights and
immunities hereunder.

     (j)  Within 5 Business Days of discovery by the Indenture Trustee of the
occurrence of an Event of Servicing Default or Event of Default or receipt of
notice thereof, the Indenture Trustee shall provide notice thereof to the Note
Insurer, the Swap Counterparty (unless the Interest Rate Swap Agreement has been
terminated and all amounts owed to the Swap Counterparty have been paid in
full), the Noteholders, the Rating Agencies and the Issuer. In the event the
Servicer does not provide to the Note Insurer, the Swap Counterparty (unless the
Interest Rate Swap Agreement has been terminated and all amounts owed to the
Swap Counterparty have been paid in full) and the Rating Agencies all reports of
the Servicer and all reports to the Noteholders, upon request of any of the Note
Insurer, the Swap Counterparty (unless the Interest Rate Swap Agreement has been
terminated and all amounts owed to the Swap Counterparty have been paid in full)
or one of the Rating Agencies, the Indenture Trustee shall deliver promptly
after such request, copies of such Servicer reports as are in the Indenture
Trustee's possession to the Note Insurer, the Rating Agencies, the Swap
Counterparty (unless the Interest Rate Swap Agreement has been terminated and
all amounts owed to the Swap Counterparty have been paid in full) and the
Noteholders.

     (k)  In no event shall the Indenture Trustee have any obligations or duties
under or have any liabilities whatsoever to Noteholders under the Employee
Retirement Income Security Act of 1974, as amended.

     (l)  With respect to all Receivables released from the lien of this
Indenture, the Indenture Trustee shall assign, without recourse, representation
or warranty, to the appropriate Person as directed by the Issuer all the
Indenture Trustee's right, title and interest in and to such Receivable and
rights appurtenant thereto, such assignment being in the form as prepared by the
Servicer and acceptable to the Indenture Trustee. Such Person will thereupon own
such Receivable and related rights appurtenant thereto free of any further
obligation to the Indenture Trustee, the Note Insurer, the Swap Counterparty or
the Noteholders with respect thereto. The Indenture Trustee shall also execute
and deliver all such other instruments or documents as shall be reasonably
requested by any such Person to be required or appropriate to effect a valid
transfer of title to a Receivable and the rights appurtenant thereto.

     (m)  Every provision of this Indenture relating to the Indenture Trustee
shall be subject to the provisions of this Section 7.01 and the provisions of
the TIA.

     Section 7.02  Notice of Event of Default. The Indenture Trustee shall not
be required to take notice of or be deemed to have notice or knowledge of any
Event of Servicing Default or Event of Default, unless specifically notified in
writing at the address set forth in Section 14.04 or until a Responsible Officer
shall have acquired actual knowledge of any Event of Servicing Default or Event
of Default.

                                       88                       2003-A Indenture

<PAGE>

     Section 7.03  Rights of the Indenture Trustee.

     (a)  The Indenture Trustee may conclusively rely on any document believed
by it to be genuine and to have been signed or presented by the proper Person.
The Indenture Trustee need not investigate any fact or matter stated in any
document.

     (b)  Except with respect to its obligations under the Transaction Documents
to which it is a party, before the Indenture Trustee acts or refrains from
acting, it may require an Officers' Certificate or an Opinion of Counsel. The
Indenture Trustee shall not be liable for any action it takes or omits to take
in good faith in reliance on such Officer's Certificate or Opinion of Counsel.

     (c)  The Indenture Trustee shall not be liable for any action it takes or
omits to take or any action or inaction it believes in good faith to be
authorized or within its rights or powers.

     (d)  Except as provided in Section 7.01(b) hereof, the Indenture Trustee
shall not be bound to make any investigation into the facts of matters stated in
any reports, certificates, payment instructions, opinion, notice, order or other
paper or document unless the Indenture Trustee has actual knowledge to the
contrary.

     (e)  The Indenture Trustee may execute any of the trusts or powers
hereunder or perform any duties hereunder either directly or by or through
agents or attorneys or a custodian or nominee, but the Indenture Trustee shall
be responsible for any misconduct or negligence on the part of, and for the
supervision of, any such agent, attorney, custodian or nominee appointed by it
hereunder. The Indenture Trustee may consult with counsel, and the advice or
opinion of counsel with respect to legal matters relating to this Indenture and
the Notes shall be full and complete authorization and protection from liability
in respect of any action taken, omitted or suffered by it hereunder in good
faith and in accordance with the advice or opinion of such counsel.

     Section 7.04  Not Responsible for Recitals, Issuance of Notes or
Application of Moneys as Directed. The recitals contained herein and in the
Notes, except the certificates of authentication on the Notes, shall be taken as
the statements of the Issuer, and the Indenture Trustee assumes no
responsibility for their correctness. The Indenture Trustee makes no
representations with respect to the Trust Property or as to the validity or
sufficiency of the Trust Property or this Indenture or of the Notes. The
Indenture Trustee shall not be accountable for the use or application by the
Issuer of the proceeds of the Notes. The Indenture Trustee shall not be liable
to any Person for any money paid to the Issuer upon Issuer instruction or Issuer
Order, Servicer instruction or order or direction provided in a Monthly Servicer
Report contemplated by this Indenture.

     Section 7.05  May Hold Notes. The Indenture Trustee or any agent of the
Indenture Trustee, in its individual or any other capacity, may become the owner
or pledgee of Notes and may otherwise deal with the Issuer or any Affiliate of
the Issuer with the same rights it would have if it were not the Indenture
Trustee or other agent.

     Section 7.06  Money Held in Trust. The Indenture Trustee shall be under no
liability for interest on any money received by it hereunder except as otherwise
agreed with the Issuer and

                                       89                       2003-A Indenture

<PAGE>

except to the extent of income or other gain on investments which are
obligations of the Indenture Trustee, and income or other gain actually received
by the Indenture Trustee on investments which are obligations of others.

     Section 7.07  Compensation and Indemnity.

     (a)  The Issuer agrees:

          (i)    jointly and severally with the Seller, the Transferor, the
     Administrator and the Servicer, to pay the Indenture Trustee from time to
     time the Indenture Trustee Fee. The Indenture Trustee's compensation shall
     not be limited by any law with respect to compensation of an Indenture
     Trustee of an express trust and the payment to the Indenture Trustee
     provided by Article V hereto shall constitute payment due with respect to
     the applicable fee agreement or letter;

          (ii)   jointly and severally with the Seller, the Transferor, the
     Administrator and the Servicer, except as otherwise expressly provided
     herein, to reimburse the Indenture Trustee upon request for all reasonable
     expenses, disbursements and advances incurred or made by the Indenture
     Trustee in accordance with any provision of this Indenture (including, but
     not limited to, the reasonable compensation, expenses and disbursements of
     its agents and counsel and allocable costs of in-house counsel); provided,
     however, in no event shall the Issuer, the Seller, the Administrator, the
     Transferor or the Servicer pay or reimburse the Indenture Trustee or the
     agents or counsel, including in-house counsel of either, for any expenses,
     disbursements and advances incurred or made by the Indenture Trustee in
     connection with any action or inaction on the part of the Indenture Trustee
     for which a court of competent jurisdiction has found the Indenture Trustee
     to be grossly negligent;

          (iii)  jointly and severally with the Seller, the Transferor, the
     Administrator and the Servicer, to indemnify the Indenture Trustee and its
     officers, directors, employees and agents for, and to hold them harmless
     against, any loss, liability or expense incurred without gross negligence
     or bad faith on the part of the Indenture Trustee arising out of, or in
     connection with, the acceptance or administration of this trust, including
     the costs and expenses of defending itself against any claim in connection
     with the exercise or performance of any of its powers or duties hereunder;
     provided, however, that:

                 (A)  with respect to any such claim the Indenture Trustee shall
          have given the Issuer, the Note Insurer, the Seller, the Transferor,
          the Administrator and the Servicer written notice thereof promptly
          after the Indenture Trustee shall have actual knowledge thereof,
          provided that failure to notify shall not relieve the parties of their
          obligations hereunder;

                 (B)  while maintaining absolute control over its own defense,
          the Indenture Trustee shall cooperate and consult fully with the
          Issuer, the Note Insurer, the Seller, the Transferor, the
          Administrator and the Servicer in preparing such defense; provided
          that the interests of the Indenture Trustee are not adverse to those
          of such parties;

                                       90                       2003-A Indenture

<PAGE>

                 (C)  notwithstanding anything to the contrary in this Section
          7.07(a)(iii), none of the Issuer, the Seller, the Transferor, the
          Administrator or the Servicer shall be liable for settlement of any
          such claim by the Indenture Trustee entered into without the prior
          consent of the Issuer, the Seller, the Transferor, the Administrator
          or the Servicer, as the case may be, which consent shall not be
          unreasonably withheld or delayed; and

                 (D)  the Indenture Trustee, its officers, directors, employees
          and agents, as a group, shall be entitled to counsel separate from the
          Issuer, the Seller, the Transferor, the Administrator and the
          Servicer; to the extent the Issuer's, the Seller's, the Transferor's
          or the Servicer's interests are not adverse to the interests of the
          Indenture Trustee, its officers, directors, employees or agents, the
          Indenture Trustee may agree to be represented by the same counsel as
          the Issuer, the Seller, the Transferor or the Servicer.

          Such payment obligations and indemnification shall survive discharge
     hereof and the Trust Agreement. The Indenture Trustee's expenses are
     intended as expenses of administration.

     (b)  The Indenture Trustee shall, on each Payment Date, deduct payment of
its fees and expenses hereunder from moneys in the Revenue Fund in accordance
with the priority of payment set forth in Section 5.05(c). The Indenture Trustee
shall have no right of setoff under this Section 7.07(b).

     (c)  The Seller agrees to assume and to pay, and to indemnify, defend and
hold harmless the Indenture Trustee, the Note Insurer, the Swap Counterparty and
the Noteholders from any taxes which may at any time be asserted with respect
to, and as of the date of, the Grant of the Trust Property to the Indenture
Trustee, including, without limitation, any sales, gross receipts, general
corporation, personal property, privilege or license taxes (but with respect to
the Noteholders only, not including any federal, state or other taxes arising
out of the creation of the issuance of the Notes or payments with respect
thereto) and costs, expenses and reasonable counsel fees in defending against
the same.

     Section 7.08  Eligibility; Disqualification.

     (a)  The Indenture Trustee shall at all times satisfy the requirements of
TIA Section 310(a). The Indenture Trustee shall have a combined capital and
surplus of at least $100,000,000 as set forth in its most recent published
annual report of condition and shall have a long term debt rating of investment
grade or better by the Rating Agencies or shall otherwise be acceptable to the
Rating Agencies. The Indenture Trustee shall comply with TIA Section 310(b),
including the exception permitted by the second sentence of TIA Section
310(b)(9); provided that there shall be excluded from the operation of TIA
Section 310(b)(1) any indenture or indentures under which other securities of
the Issuer are outstanding if the requirements for such exclusion set forth in
Section 310(b)(1) are met.

     (b)  Within ninety (90) days after ascertaining the occurrence of an Event
of Default which shall not have been cured or waived, if required by the TIA or
the Commission, the

                                       91                       2003-A Indenture

<PAGE>

Indenture Trustee shall resign with respect to the Class A Notes or the Class B
Notes in accordance with Section 7.10 of this Indenture, and the Issuer shall
appoint a successor Indenture Trustee for two or all of such Classes, as
applicable, so that there will be separate Indenture Trustees for the Class A
Notes and the Class B Notes; provided that if a separate Indenture Trustee is
appointed for the Class A and Class B Notes, unless otherwise approved by the
Note Insurer, the Indenture Trustee shall continue to serve as Indenture Trustee
for the Class A Notes and the newly appointed Indenture Trustee shall serve as
Indenture Trustee for the Class B Notes. In the event the Indenture Trustee
fails to comply with the terms of the preceding sentence, the Indenture Trustee
shall comply with clauses (ii) and (iii) of TIA Section 310(b).

     (c)  In the case of the appointment hereunder of a successor Indenture
Trustee with respect to any Class of Notes pursuant to this Section 7.08, the
Issuer, the retiring Indenture Trustee and the successor Indenture Trustee with
respect to such Class of Notes shall execute and deliver an indenture
supplemental hereto wherein each successor Indenture Trustee shall accept such
appointment and which (i) shall contain such provisions as shall be necessary or
desirable to transfer and confirm to, and to vest in, the successor Indenture
Trustee all the rights, powers, trusts and duties of the retiring Indenture
Trustee with respect to the Notes of the Class to which the appointment of such
successor Indenture Trustee relates, (ii) if the retiring Indenture Trustee is
not retiring with respect to all Classes of Notes, shall contain such provisions
as shall be deemed necessary or desirable to confirm that all the rights,
powers, trusts and duties of the retiring Indenture Trustee with respect to the
Notes of each Class as to which the retiring Indenture Trustee is not retiring
shall continue to be vested in the Indenture Trustee and (iii) shall add to or
change any of the provisions of this Indenture as shall be necessary to provide
for or facilitate the administration of the trusts hereunder by more than one
Indenture Trustee, it being understood that nothing herein or in such
supplemental indenture shall constitute such Indenture Trustees co-trustees of
the same trust and that each such Indenture Trustee shall be a trustee of a
trust or trusts hereunder separate and apart from any trust or trusts hereunder
administered by any other such Indenture Trustee; and upon the removal of the
retiring Indenture Trustee shall become effective to the extent provided herein.

     Section 7.09  [Reserved].

     Section 7.10  Resignation and Removal; Appointment of Successor.

     (a)  No resignation or removal of the Indenture Trustee and no appointment
of a successor Indenture Trustee pursuant to this Section 7.10 shall become
effective until the acceptance of appointment by the successor Indenture Trustee
under Section 7.11.

     (b)  The Indenture Trustee may resign at any time by giving written notice
thereof to the Issuer, the Administrator, the Servicer, the Swap Counterparty
and the Note Insurer. If an instrument of acceptance by a successor Indenture
Trustee shall not have been delivered to the Indenture Trustee within thirty
(30) days after the giving of such notice of resignation, the resigning
Indenture Trustee may petition any court of competent jurisdiction for the
appointment of a successor Indenture Trustee.

     (c)  The Indenture Trustee may be removed at any time by the Note Insurer
or, if a Note Insurer Default has occurred and is continuing, by the Holders
representing more than fifty

                                       92                       2003-A Indenture

<PAGE>

percent (50%) of the Aggregate Outstanding Principal Balance of the Class A
Notes and Class B Notes, by written notice delivered to the Indenture Trustee,
with copies to the Servicer, the Issuer and, if applicable, the Note Insurer.

     (d)  If at any time the Indenture Trustee shall cease to be eligible under
Section 7.08 or under Section 310(b) of the TIA, or shall become incapable of
acting or shall be adjudged bankrupt or insolvent, or a receiver of the
Indenture Trustee or of its property shall be appointed, or any public officer
shall take charge or control of the Indenture Trustee or of its property or
affairs for the purpose of rehabilitation, conservation or liquidation, then, in
any such case, the Issuer with the prior written consent of the Note Insurer, by
an Issuer Order, or the Note Insurer may remove the Indenture Trustee.

     If the Indenture Trustee shall be removed pursuant to Sections 7.10(c) or
(d) and no successor Indenture Trustee shall have been appointed by the Note
Insurer and accepted appointment within thirty (30) days of the date of removal,
the removed Indenture Trustee may petition any court of competent jurisdiction
for appointment of a successor Indenture Trustee acceptable to the Note Insurer.

     (e)  If the Indenture Trustee shall resign, be removed or become incapable
of acting, or if a vacancy shall occur in the office of the Indenture Trustee
for any cause, (i) the Issuer, with the prior written consent of the Note
Insurer, by an Issuer Order or (ii) the Note Insurer or, if a Note Insurer
Default has occurred and is continuing, the Holders representing more than fifty
percent (50%) of the Aggregate Outstanding Principal Balance of the Class A
Notes and the Class B Notes, collectively, shall promptly appoint a successor
Indenture Trustee.

     (f)  The Issuer shall give to the Rating Agencies, the Note Insurer, the
Swap Counterparty (unless the Interest Rate Swap Agreement has been terminated
and all amounts owed to the Swap Counterparty have been paid in full) and the
Noteholders notice of each resignation and each removal of the Indenture Trustee
and each appointment of a successor Indenture Trustee. Each notice shall include
the name of the successor Indenture Trustee and the address of its Corporate
Trust Office.

     (g)  The provisions of this Section 7.10 shall apply to any co-trustee or
separate trustee appointed by the Issuer and the Indenture Trustee with the
consent of the Note Insurer pursuant to Section 7.13 hereof.

     Section 7.11  Acceptance of Appointment by Successor.

     (a)  Every successor Indenture Trustee appointed hereunder shall execute,
acknowledge and deliver to the Issuer and the retiring Indenture Trustee an
instrument accepting such appointment, and thereupon the resignation or removal
of the retiring Indenture Trustee shall become effective and such successor
Indenture Trustee, without any further act, deed or conveyance, shall become
vested with all the rights, powers, trusts and duties of the retiring Indenture
Trustee. Notwithstanding the foregoing, on request of the Issuer or the
successor Indenture Trustee, such retiring Indenture Trustee shall, upon payment
of its fees, expenses and other charges, execute and deliver an instrument
transferring to such successor Indenture Trustee all the rights, powers and
trusts of the retiring Indenture Trustee and shall duly assign, transfer

                                       93                       2003-A Indenture

<PAGE>

and deliver to such successor Indenture Trustee all property and money held by
such retiring Indenture Trustee hereunder subject nevertheless to its lien, if
any, provided for in Section 7.07. Upon request of any such successor Indenture
Trustee, the Issuer shall execute and deliver any and all instruments for more
fully and certainly vesting in and confirming to such successor Indenture
Trustee all such rights, powers and trusts.

     (b)  No successor Indenture Trustee shall accept its appointment unless at
the time of such acceptance such successor Indenture Trustee shall be qualified
and eligible under Sections 7.08 and 7.09.

     (c)  Notwithstanding the replacement of the Indenture Trustee, the
obligations of the Issuer pursuant to Section 7.07 shall continue for the
benefit of the retiring Indenture Trustee.

     Section 7.12  Merger, Conversion, Consolidation or Succession to Business
of the Indenture Trustee. Any corporation or national banking association into
which the Indenture Trustee may be merged or converted or with which it may be
consolidated, or any corporation, bank, trust company or national banking
association resulting from any merger, conversion or consolidation to which the
Indenture Trustee shall be a party, or any corporation, bank, trust company or
national banking association succeeding to all or substantially all of the
corporate trust business of the Indenture Trustee, shall be the successor of the
Indenture Trustee hereunder if such corporation, bank, trust company or national
banking association shall be otherwise qualified and eligible under Section 7.08
hereof, without the execution or filing of any paper or any further act on the
part of any of the parties hereto. The Indenture Trustee shall provide notice of
any such transaction to the Note Insurer, the Swap Counterparty (unless the
Interest Rate Swap Agreement has been terminated and all amounts owed to the
Swap Counterparty have been paid in full), the Rating Agencies and the
Administrator. In case any Notes have been authenticated, but not delivered, by
the Indenture Trustee then in office, any successor by merger, conversion or
consolidation to such authenticating Indenture Trustee may adopt such
authentication and deliver the Notes so authenticated with the same effect as if
such successor Indenture Trustee had authenticated such Notes.

     Section 7.13  Co-trustees and Separate Trustees.

     (a)  At any time or times, for the purpose of meeting the legal
requirements of any jurisdiction in which any of the Trust Property may at the
time be located, the Issuer and the Indenture Trustee shall have power to
appoint, with the prior written consent of the Note Insurer, and, upon the
written request of the Indenture Trustee, the Note Insurer or the Noteholders
representing more than fifty percent (50%) of the Aggregate Outstanding
Principal Balance of the Class A Notes and the Class B Notes, and after
delivering written notice to the Administrator, the Issuer shall for such
purpose join with the Indenture Trustee in the execution, delivery and
performance of all instruments and agreements necessary or proper to appoint,
one or more Persons approved by the Indenture Trustee either to act as
co-trustee, jointly with the Indenture Trustee, of all or any part of the Trust
Property, or to act as separate trustee of any such property, in either case
with such powers as may be provided in the instrument of appointment, and to
vest in such Person or Persons in the capacity aforesaid, any property, title,
right or power deemed necessary or desirable, subject to the other provisions of
this Section 7.13. If the Issuer does not join in such appointment within
fifteen (15) days after the receipt by it of a request so to do, or in

                                       94                       2003-A Indenture

<PAGE>

case an Event of Default has occurred and is continuing, the Indenture Trustee
alone with the prior written consent of the Note Insurer shall have power to
make such appointment.

     (b)  Should any written instrument from the Issuer be required by any
co-trustee or separate trustee so appointed for more fully confirming to such
co-trustee or separate trustee such property, title, right or power, any and all
such instruments shall, on request, be executed, acknowledged and delivered by
the Issuer.

     (c)  Every co-trustee or separate trustee shall, to the extent permitted by
law, but to such extent only, be appointed subject to the following terms:

          (i)    The Notes shall be authenticated and delivered and all rights,
     powers, duties and obligations hereunder in respect of the custody of
     securities, cash and other personal property held by, or required to be
     deposited or pledged with, the Indenture Trustee hereunder, shall be
     exercised solely by the Indenture Trustee.

          (ii)   The rights, powers, duties and obligations hereby conferred or
     imposed upon the Indenture Trustee in respect of any property covered by
     such appointment shall be conferred or imposed upon and exercised or
     performed by the Indenture Trustee or by the Indenture Trustee and such
     co-trustee or separate trustee jointly, as shall be provided in the
     instrument appointing such co-trustee or separate trustee, except to the
     extent that under any law of any jurisdiction in which any particular act
     is to be performed, the Indenture Trustee shall be incompetent or
     unqualified to perform such act, in which event such rights, powers, duties
     and obligations shall be exercised and performed solely by such co-trustee
     or separate trustee.

          (iii)  The Indenture Trustee at any time, by an instrument in writing
     executed by it, with the concurrence of the Issuer evidenced by an Issuer
     Order, may accept the resignation of, or remove, any co-trustee or separate
     trustee appointed under this Section 7.13, and, in case an Event of Default
     has occurred and is continuing, the Indenture Trustee shall have power to
     accept the resignation of, or remove, any such co-trustee or separate
     trustee without the concurrence of the Issuer. Upon the written request of
     the Indenture Trustee, the Issuer shall join with the Indenture Trustee in
     the execution, delivery and performance of all instruments and agreements
     necessary or proper to effectuate such resignation or removal. A successor
     to any co-trustee or separate trustee so resigned or removed may be
     appointed in the manner provided in this Section 7.13.

          (iv)   Otherwise liable by reason of any act or omission of the
     Indenture Trustee, or any other such trustee hereunder, and the Indenture
     Trustee shall not be financially or otherwise liable by reason of any act
     or omission of any co-trustee or other such separate trustee hereunder.

          (v)    Any Act of Noteholders delivered to the Indenture Trustee shall
     be deemed to have been delivered to each such co-trustee and separate
     trustee.

     Section 7.14  Books and Records. The Indenture Trustee agrees to provide to
the Noteholders and the Note Insurer the right during normal business hours upon
prior reasonable

                                       95                       2003-A Indenture

<PAGE>

notice in writing to inspect its books and records insofar as the books and
records relate to the functions and duties of the Indenture Trustee pursuant to
this Indenture.

     Section 7.15  Control. Upon the Indenture Trustee being adequately
indemnified in writing to its satisfaction, the Note Insurer or, if a Note
Insurer Default has occurred and is continuing, the Holders constituting
Noteholder Approval shall have the right to direct the Indenture Trustee with
respect to any action or inaction by the Indenture Trustee hereunder, the
exercise of any trust or power conferred on the Indenture Trustee, or the
conduct of any proceeding for any remedy available to the Indenture Trustee with
respect to the Notes or the Trust Property provided that:

     (a)  such direction shall not be in conflict with any rule of law or with
this Indenture or expose the Indenture Trustee to financial or other liability
or be unduly prejudicial to the Noteholders not approving such direction
including, but not limited to and without intending to narrow the scope of this
limitation, direction to the Indenture Trustee to act or omit to act, directly
or indirectly, to amend, hypothecate, subordinate, terminate or discharge any
Lien benefiting the Noteholders or the Swap Counterparty in the Receivables and
other items of Trust Property;

     (b)  the Indenture Trustee may take any other action deemed proper by the
Indenture Trustee which is not inconsistent with such direction; and

     (c)  except as expressly provided otherwise herein (but only with the
consent of or at the direction of the Note Insurer or with Noteholder Approval,
if applicable), the Indenture Trustee shall have the authority to take any
enforcement action which it reasonably deems to be necessary to enforce the
provisions of this Indenture.

     Section 7.16  Suits for Enforcement. If an Event of Default shall occur and
be continuing, the Indenture Trustee may, in its discretion and with the consent
of (1) the Note Insurer or (2) if a Note Insurer Default has occurred and is
continuing, Noteholders constituting Class A Noteholder Approval or (3) if the
Aggregate Outstanding Principal Balance of the Class A Notes (and all interest
accrued thereon) has been reduced to zero and the Note Insurer shall have been
paid in full all amounts then owing to it, Noteholders constituting Class B
Noteholder Approval, and shall, at the direction of the Note Insurer,
Noteholders constituting Class A Noteholder Approval or Noteholders constituting
Class B Noteholder Approval, as the case may be, proceed to protect and enforce
its rights and the rights of any Noteholders and the Swap Counterparty (unless
the Interest Rate Swap Agreement has been terminated and all amounts owed to the
Swap Counterparty have been paid in full) under this Indenture by a suit, action
or proceeding in equity or at law or otherwise, whether for the specific
performance of any covenant or agreement contained in this Indenture or in aid
of the execution of any power granted in this Indenture or for the enforcement
of any other legal, equitable or other remedy as the Indenture Trustee, being
advised by counsel, shall deem most effectual to protect and enforce any of the
rights of the Indenture Trustee or any Noteholders and the Swap Counterparty
(unless the Interest Rate Swap Agreement has been terminated and all amounts
owed to the Swap Counterparty have been paid in full), but in no event shall the
Indenture Trustee be liable for any failure to act in the absence of direction
from the Note Insurer or, if a Note Insurer Default has occurred and is
continuing, the Noteholders as contemplated by Section 7.15 hereof.

                                       96                       2003-A Indenture

<PAGE>

     Section 7.17  Noteholder Characterization. The Noteholders (and each Note
Owner by its acceptance of an interest in the applicable Book-Entry Note) and
each Transferee acknowledge and agree to treat the Class A Notes and the Class B
Notes as debt of the Transferor and the Transferor as the owner of the
Receivables for tax purposes. The Seller, the Transferor, the Indenture Trustee,
and each Noteholder hereby agrees to file all tax returns and associated forms
and reports in a manner consistent with the characterization of the Class A
Notes and the Class B Notes as debt of the Seller.

     Section 7.18  Documents Held by COAF as Custodian; Indication of Trust
Ownership; Inspection and Release of Custodian Files.

     (a)  COAF, upon the execution and delivery of this Indenture, is hereby
appointed as custodian, and hereby accepts such appointment, to hold and
maintain physical possession of the Custodian Files (in such capacity together
with its successors in such capacity, the "Custodian"). The Custodian Files are
to be delivered to the Custodian or its designated bailee by or on behalf of the
Transferor, the Seller and the Issuer and the Indenture Trustee within two (2)
Business Days preceding the Closing Date or Funding Date, as the case may be,
with respect to each Receivable acquired on the Closing Date or such Funding
Date accompanied by Certificate of Delivery as required by the Transfer and
Assignment Agreement. The Issuer shall cause the Transferor (i) on or prior to
the Closing Date or the Funding Date, to file or cause to be filed, appropriate
UCCs with respect to the Trust Property Granted hereunder and (ii) to deliver
Perfection UCCs to the Indenture Trustee within thirty (30) days of the Closing
Date or Funding Date, as the case may be.

     (b)  The Custodian shall (i) within 240 days after the Closing Date, and
again within 330 days after the Closing Date or Funding Date, as the case may
be, review 100% of the Custodian Files to verify the presence of the original
Contract and an original Certificate of Title and (ii) within forty-five (45)
days after the Closing Date, review its files to determine that the Perfection
UCCs have been delivered to the Custodian. The Custodian shall, within five (5)
Business Days of each of the foregoing inspections, deliver a Custodian Receipt
to the Indenture Trustee, the Class B Noteholders, the Rating Agencies, the
Transferor, the Issuer, the Swap Counterparty (unless the Interest Rate Swap
Agreement has been terminated and all amounts owed to the Swap Counterparty have
been paid in full) and the Note Insurer. The Custodian Receipt delivered in
connection with the review occurring within 120 days after the Closing Date
shall indicate the related Closing Date or Funding Date for each Receivable.
Other than the reviews set forth in this paragraph, the Custodian shall have no
duty or obligation to review any of the Custodian Files.

     (c)  The Custodian agrees to maintain the Custodian Files which are
delivered to it at the offices of the Custodian as shall from time to time be
identified to the Indenture Trustee by written notice. Subject to the foregoing,
COAF may temporarily move individual Custodian Files or any portion thereof
without notice as necessary to allow the Servicer to conduct collection and
other servicing activities in accordance with its customary practices and
procedures. The Issuer shall cause the Servicer and each Successor Servicer to
take whatever actions are required subject to the other provisions of the
Servicing Agreement, including, but not limited to, the filing of financing
statements, as a result of relocating the Custodian Files, if

                                       97                       2003-A Indenture

<PAGE>

any, to maintain the perfection of the Indenture Trustee's and the Noteholders'
right, title and interest in and to the Receivables and the Custodian Files.

     (d) The Custodian shall have and perform the following powers and duties:

          (i)    hold the Custodian Files for the benefit of all present and
     future Noteholders, the Swap Counterparty (unless the Interest Rate Swap
     Agreement has been terminated and all amounts owed to the Swap Counterparty
     have been paid in full) and the Note Insurer, and maintain a current
     inventory thereof;

          (ii)   carry out such policies and procedures in accordance with its
     customary actions with respect to the handling and custody of the Custodian
     Files so that the integrity and physical possession of the Custodian Files
     will be maintained; and

          (iii)  promptly release the original Contract or the original
     Certificate of Title to a Financed Vehicle then held by it to the Servicer
     upon receipt of a written request for release of documents certified by an
     officer of the Servicer, substantially in the form of Exhibit C to the
     Servicing Agreement, with respect to the matters therein; provided,
     however, that the Custodian shall be deemed to have received proper
     instructions with respect to the Custodian Files upon its receipt of
     written instructions from the Servicer in the form of Exhibit C to the
     Servicing Agreement; and provided further, however, that no such Exhibit C
     shall be required to be delivered if the Servicer is the Custodian.

     In performing its duties as custodian, the Custodian agrees to act with
reasonable care, using that degree of skill and care that it exercises with
respect to similar contracts owned or held by it.

     (e)  So long as COAF is the Custodian, COAF shall have no obligation (i) to
physically segregate the Custodian Files from the other custodial files it is
holding for its own account or on behalf of any other Person or (ii) to
physically mark the Custodian Files to demonstrate the transfer of Custodian
Files and the Indenture Trustee's security interest under the Indenture;
provided, however, that (x) if neither the Performance Guarantor nor COAF has a
long term unsecured debt rating of "Ba1" by Moody's, "BB" by Standard & Poor and
"BB" by Fitch, Inc. or (y) an Event of Servicing Default has occurred and is
continuing, COAF shall be required to physically segregate the Custodian Files
from the other custodian files it is holding for its own account or on behalf of
any other Person; provided, further, however, that if neither the Performance
Guarantor nor COAF has a long term unsecured debt rating of "Ba3" by Moody's,
COAF shall be required to physically mark the Custodian Files to demonstrate the
transfer of Custodian Files and the Indenture Trustee's security interest under
the Indenture. If COAF is required to mark or segregate the Custodian Files
pursuant to the provisions in the proceeding sentence, COAF shall be required to
complete such segregation or marking of the Custodian Files, as the case may be,
no later than sixty (60) days after the occurrence of the event triggering the
obligation of COAF to segregate or mark the Custodian Files.

     (f)  If COAF ceases to be the Servicer under the Servicing Agreement, COAF
shall be terminated as Custodian hereunder and the Indenture Trustee shall
become the successor Custodian hereunder and assume all the rights and
obligations of the "Custodian" hereunder. On

                                       98                       2003-A Indenture

<PAGE>

the effective date of the termination of COAF as Servicer under the
Servicing Agreement or upon the occurrence of a Re-Liening Trigger (the
"Custodian Transfer Date"), COAF shall be released of all of its obligations as
Custodian arising on or after such date. The Custodian Files shall be delivered
by COAF to the Indenture Trustee, as successor Custodian, on or before the date
which is two (2) Business Days prior to the Custodian Transfer Date.

     Section 7.19 Preferential Collection of Claims Against the Issuer. The
Indenture Trustee shall comply with TIA Section 311(a), excluding any creditor
relationship listed in TIA Section 311(b). An Indenture Trustee who has resigned
or been removed shall be subject to TIA Section 311(a) to the extent indicated.

     Section 7.20  The Indenture Trustee May Enforce Claims Without Possession
of Notes. All rights of action and claims under this Indenture or the Notes may
be prosecuted and enforced by the Indenture Trustee without the possession of
any of the Notes or the production thereof in any proceeding relating thereto,
and any such proceeding instituted by the Indenture Trustee shall be brought in
its own name as the Indenture Trustee. Any recovery of judgment shall, after
provision for the payment of the reasonable compensation, expenses,
disbursements and advances of the Indenture Trustee, its agents and counsel, be
for the ratable benefit of the Noteholders and (only to the extent expressly
provided herein), the Swap Counterparty (unless the Interest Rate Swap Agreement
has been terminated and all amounts owed to the Swap Counterparty have been paid
in full) and the Residual Interestholder in respect of which such judgment has
been obtained.

                                   ARTICLE VIII
                          Interest rate swap agreement

     Section 8.01  Interest Rate Swap Agreement Provisions; Defaulted Interest
Rate Swap Agreement.

     (a)  The Issuer shall enter into the Initial Interest Rate Swap Agreement
with the Initial Swap Counterparty. The Issuer may, from time to time enter
into, subject to the remainder of this Section 8.01, one or more Replacement
Interest Rate Swap Agreements in the event that the Initial Interest Rate Swap
Agreement is terminated due to any "Termination Event" or "Event of Default"
(each as defined in the Initial Interest Rate Swap Agreement) prior to its
scheduled expiration and in accordance with the terms of such Interest Rate Swap
Agreement. Other than any Replacement Interest Rate Swap Agreement entered into
pursuant to this Section 8.01(a), the Issuer may not enter into any additional
interest rate swap agreements.

     (b)  In the event of any early termination of the Initial Interest Rate
Swap Agreement (i) the Indenture Trustee shall establish the Swap Termination
Payment Account, (ii) any Swap Termination Payments received from the Initial
Swap Counterparty will be remitted to the Swap Termination Payment Account and
(iii) any Swap Replacement Proceeds received from a Replacement Swap
Counterparty will be remitted directly to the Initial Swap Counterparty;
provided, that any such remittance to the Initial Swap Counterparty shall not
exceed the amounts, if any, owed to the Swap Counterparty under the Initial
Interest Rate Swap Agreement; provided, further that the Initial Swap
Counterparty shall only receive Swap Replacement Proceeds if all Swap
Termination Payments due from the Swap Counterparty to the Issuer have been paid
in full

                                       99                       2003-A Indenture

<PAGE>

and if such amounts have not been paid in full then the amount of Swap
Replacement Proceeds necessary to make up any deficiency shall be remitted to
the Swap Termination Payment Account.

     (c)  The Issuer shall promptly, following the early termination of any
Initial Interest Rate Swap Agreement due to an "Event of Default" or
"Termination Event" (each as defined in the Initial Interest Rate Swap
Agreement) and in accordance with the terms of such Interest Rate Swap
Agreement, enter into a Replacement Interest Rate Swap Agreement to the extent
possible and practicable through application of funds available in the Swap
Termination Payment Account unless (i) the Note Insurer (so long as a Note
Insurer Default has not occurred and is not continuing) does not consent or (ii)
entering into such Replacement Interest Rate Swap Agreement will cause the
Rating Agency Condition not to be satisfied.

     (d)  To the extent that (i) the funds available in the Swap Termination
Payment Account exceed the costs of entering into a Replacement Interest Rate
Swap Agreement or (ii) the Issuer determines with the consent of the Note
Insurer (so long as a Note Insurer Default has not occurred and is not
continuing) not to replace the Initial Interest Rate Swap Agreement and the
Rating Agency Condition is met with respect to such determination, the amounts
in the Swap Termination Payment Account shall be included in Monthly Available
Funds and allocated in accordance with the order of priority specified in
Section 5.05(c) on the next following Payment Date.

     (e)  If the Swap Counterparty is required to post collateral under the
terms of the Interest Rate Swap Agreement, the Indenture Trustee shall establish
the Swap Collateral Account over which the Indenture Trustee shall have
exclusive control and the sole right of withdrawal, and in which no Person other
than the Indenture Trustee, the Noteholders and the Note Insurer shall have any
legal or beneficial interest. The Indenture Trustee shall deposit all collateral
received from the Swap Counterparty under the Interest Rate Swap Agreement into
the Swap Collateral Account. Any and all funds at any time on deposit in, or
otherwise to the credit of, the Swap Collateral Account shall be held in trust
by the Indenture Trustee for the benefit of the Noteholders and the Note
Insurer. The only permitted withdrawal from or application of funds on deposit
in, or otherwise to the credit of, the Swap Collateral Account shall be (i) for
application to obligations of the Initial Swap Counterparty to the Issuer under
the Initial Interest Rate Swap Agreement in accordance with the terms of the
Initial Interest Rate Swap Agreement or (ii) to return collateral to the Swap
Counterparty when and as required by the Initial Interest Rate Swap Agreement.

     (f)  If at any time the Interest Rate Swap Agreement becomes subject to
early termination due to the occurrence of an "Event of Default" or "Termination
Event" (as defined in the Interest Rate Swap Agreement), the Issuer and the
Indenture Trustee shall use reasonable efforts (following the expiration of any
applicable grace period) to enforce the rights of the Issuer thereunder as may
be permitted by the terms of the Interest Rate Swap Agreement and consistent
with the terms hereof and subject to any rights of the Note Insurer herein or
under the Interest Rate Swap Agreement. To the extent not fully paid from Swap
Replacement Proceeds, any Swap Termination Payment owed by the Issuer to the
Swap Counterparty under the Interest Rate Swap Agreement shall be payable to the
Swap Counterparty in installments made on each following Payment Date until paid
in full in accordance with the order of priority specified in

                                       100                      2003-A Indenture

<PAGE>

Section 5.05(c). To the extent that the Swap Replacement Proceeds exceed
any such Swap Termination Payments (or if there are no Swap Termination Payments
due to the Swap Counterparty), the Swap Replacement Proceeds shall be deposited
into the Revenue Fund and distributed in accordance with the order of priority
specified in Section 5.05(c) on the next following Payment Date.

                                   ARTICLE IX
                                EVENTS OF DEFAULT

     Section 9.01  Events of Default. (a) [Reserved].

     (b)  The occurrence of any of the following events shall constitute an
"Event of Default" hereunder:

        (i)   default in the payment of any interest on the Class A Notes when
     the same becomes due and payable, and such default shall continue for a
     period of five days or more;

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

        (iii) any failure by the Issuer to duly observe or perform in any
     material respect any of its material covenants or agreements made in this
     Indenture (other than a covenant or agreement, a default in the observance
     or performance of which is elsewhere in this Section specifically dealt
     with), which failure materially and adversely affects the interests of the
     Noteholders, and such failure shall continue unremedied for a period of 90
     days after there shall have been given, by registered or certified mail, to
     the Issuer by the Indenture Trustee by Noteholders evidencing at least 25%
     of the Aggregate Outstanding Principal Balance of the Outstanding Notes, a
     written notice specifying such failure and requiring it to be remedied and
     stating that such notice is a "Notice of Default" hereunder;

        (iv)  any representation or warranty of the Issuer made in this
     Indenture proves to have been incorrect in any material respect when made,
     which failure materially and adversely affects the rights of the
     Noteholders, and which failure continues unremedied for 30 days after there
     shall have been given, by registered or certified mail, to the Issuer by
     the Indenture Trustee or by Noteholders evidencing at least 25% of the
     Aggregate Outstanding Principal Balance of the Outstanding Notes, a written
     notice specifying such failure and requiring it to be remedied and stating
     that such notice is a "Notice of Default" hereunder;

        (v)   the filing of a decree or order for relief by a court having
     jurisdiction in the premises in respect of the Issuer or any substantial
     part of the Collateral in an involuntary case under any applicable federal
     or state bankruptcy, insolvency or other similar law now or hereafter in
     effect, or appointing a receiver, liquidator, assignee, custodian, trustee,
     sequestrator or similar official of the Issuer or for any substantial part
     of the Collateral, or ordering the winding-up or liquidation of the
     Issuer's affairs, and

                                       101                      2003-A Indenture

<PAGE>

     such decree or order shall remain unstayed and in effect for a period of 60
     consecutive days;

        (vi)  the commencement by the Issuer of a voluntary case under any
     applicable federal or state bankruptcy, insolvency or other similar law now
     or hereafter in effect, or the consent by the Issuer to the entry of an
     order for relief in an involuntary case under any such law, or the consent
     by the Issuer to the appointment or taking possession by a receiver,
     liquidator, assignee, custodian, trustee, sequestrator or similar official
     of the Issuer or for any substantial part of the Trust Estate, or the
     making by the Issuer of any general assignment for the benefit of
     creditors, or the failure by the Issuer generally to pay its debts as such
     debts become due, or the taking of action by the Issuer in furtherance of
     any of the foregoing; or

        (vii)  the Indenture Trustee is required to make a claim under the Note
     Policy.

        Principal with respect to a Class of Notes does not become due and
     payable on any Payment Date prior to the Final Scheduled Payment Date for
     such Class of Notes unless Monthly Available Funds for the related
     Collection Period are sufficient to pay such principal in accordance with
     Section 5.05(c).

     Section 9.02  Acceleration of Maturity; Rescission and Annulment.

     (a)  If an Event of Default should occur and be continuing, then after the
applicable grace period set forth in such subparagraphs, the Indenture Trustee
shall give written notice of the occurrence of an Event of Default to the Note
Insurer or, if a Note Insurer Default has occurred and is continuing, to the
Class A Noteholders constituting Class A Noteholder Approval or, if the Class A
Notes and the Note Insurer have been paid in full, the Class B Noteholders
constituting Class B Noteholder Approval. Unless the Note Insurer or, if a Note
Insurer Default has occurred and is continuing, Noteholders constituting Class A
Noteholder Approval or, if the Class A Notes and the Note Insurer have been paid
in full, the Class B Noteholders constituting Class B Noteholder Approval, give
written notice to the Indenture Trustee within seven (7) days of receipt of such
notice from the Indenture Trustee that such Event of Default is waived, the
Indenture Trustee shall then give notice in writing to the Transferor, the
Rating Agencies, the Swap Counterparty (unless the Interest Rate Swap Agreement
has been terminated and all amounts owed to the Swap Counterparty have been paid
in full), the Note Insurer, the Noteholders and the Issuer that an Event of
Default has occurred as of the date of such notice. If the Note Insurer or, if a
Note Insurer Default has occurred and is continuing, Noteholders constituting
Class A Noteholder Approval, or if the Class A Notes and the Note Insurer have
been paid in full, Noteholders constituting Class B Noteholder Approval, as the
case may be, have delivered their written waiver of such Event of Default, then
the Indenture Trustee shall give the Transferor, the Rating Agencies, the Swap
Counterparty (unless the Interest Rate Swap Agreement has been terminated and
all amounts owed to the Swap Counterparty have been paid in full), the Note
Issuer and the Issuer written notice of the occurrence and waiver of the Event
of Default. Upon any such waiver, such Event of Default and its consequences
shall cease to exist and be deemed to have been cured and not to have occurred,
and any Event of Default arising therefrom shall be deemed to have been cured
and not to have occurred, for every purpose of this Indenture; but no such
waiver shall extend to any

                                       102                      2003-A Indenture

<PAGE>

subsequent or other Default or Event of Default or impair any right
consequent thereto. The Issuer shall give the Indenture Trustee, the Transferor,
the Rating Agencies, the Swap Counterparty (unless the Interest Rate Swap
Agreement has been terminated and all amounts owed to the Swap Counterparty have
been paid in full) and the Note Insurer written notice of the occurrence of any
Event of Default immediately after actual knowledge thereof.

     (b)  Upon the occurrence of an Event of Default, (i) the Note Insurer may
in its sole discretion, or if a Note Insurer Default has occurred and is
continuing, Noteholders constituting Class A Noteholder Approval may in their
sole discretion, and (ii) if the Aggregate Outstanding Principal Balance of the
Class A Notes has been reduced to zero and the Note Insurer has been paid in
full all amounts then owing to it, the Noteholders constituting Class B
Noteholder Approval may declare all the Notes to be immediately due and payable,
by a notice in writing to the Issuer (and to the Indenture Trustee if given by
Noteholders or the Note Insurer), and upon any such declaration the Aggregate
Outstanding Principal Balance of such Notes, together with accrued and unpaid
interest thereon through the date of acceleration, shall become immediately due
and payable.

     (c)  In the event any Notes are accelerated due to an Event of Default, the
Note Insurer shall have the right (in addition to its obligation to pay Insured
Payments on the Class A Notes in accordance with the Note Policy), but not the
obligation, to make payments under the Note Policy or otherwise of interest and
principal due on such Class A Notes, in whole or in part, on any date or dates
following such acceleration as the Note Insurer, in its sole discretion, shall
elect.

     (d)  At any time after such declaration of acceleration of maturity has
been made and before a judgment or decree for payment of the money due has been
obtained by the Indenture Trustee as hereinafter in this Article IX provided,
(x) the Note Insurer may in its sole discretion, or, if a Note Insurer Default
has occurred and is continuing, Noteholders constituting Class A Noteholder
Approval may in their sole discretion, and (y) if the Aggregate Outstanding
Principal Balance of the Class A Notes has been reduced to zero and the Note
Insurer has been paid in full all amounts then owing to it, the Noteholders
constituting Class B Noteholder Approval, by written notice to the Issuer and
the Indenture Trustee, rescind and annul such declaration and its consequences
if the Issuer has paid or deposited with the Indenture Trustee a sum sufficient
to pay:

        (i)   all payments of principal of and interest on all Notes and all
     other amounts that would then be due hereunder or upon such Notes if the
     Event of Default giving rise to such acceleration had not occurred;

        (ii)  with respect to the Interest Rate Swap Agreement, any Net Swap
     Payments then due; and

        (iii) all sums paid or advanced by the Indenture Trustee hereunder and
     the reasonable compensation, expenses, disbursements and advances of the
     Indenture Trustee and its agents and counsel.

                                       103                      2003-A Indenture

<PAGE>

     No such rescission shall affect any subsequent default or impair any right
consequent thereto. No such rescission shall affect any Interest Rate Swap
Agreement which has been terminated in accordance with its terms.

     Section 9.03 Collection of Indebtedness and Suits for Enforcement by the
Indenture Trustee.

     (a)  Issuer covenants that if (i) default is made in the payment of any
interest on any Class A Note when the same becomes due and payable, and such
default continues for a period of five days, or (ii) default is made in the
payment of the principal of or any installment of the principal of any Note when
the same becomes due and payable, Issuer will, upon demand of the Indenture
Trustee as directed (x) by the Note Insurer, or, if a Note Insurer Default has
occurred and is continuing, by Noteholders constituting Class A Noteholder
Approval, or (y) if the Aggregate Outstanding Principal Balance of the Class A
Notes has been reduced to zero and the Note Insurer has been paid in full the
amounts then owing to it, by Noteholders constituting Class B Noteholder
Approval, pay to the Indenture Trustee, for the benefit of the Holders of the
Notes, the whole amount then due and payable on such Notes for principal and
interest, with interest upon the overdue principal, and, to the extent payment
at such rate of interest shall be legally enforceable, upon overdue installments
of interest, at the rate specified in Section 2.01 and in addition thereto such
further amount as shall be sufficient to cover the costs and expenses of
collection, including the reasonable compensation, expenses, disbursements and
advances of the Indenture Trustee and its agents and counsel.

     (b)  In case the Issuer shall fail forthwith to pay such amounts upon such
demand, the Indenture Trustee, in its own name and as trustee of an express
trust, shall, if so directed (x) by the Note Insurer, or, if a Note Insurer
Default has occurred and is continuing, by Noteholders constituting Class A
Noteholder Approval, or (y) if the Aggregate Outstanding Principal Balance of
the Class A Notes has been reduced to zero and the Note Insurer has been paid in
full the amounts then owing to it, by Noteholders constituting Class B
Noteholder Approval, institute a proceeding for the collection of the sums so
due and unpaid, prosecute such proceeding to judgment or final decree, and may
enforce the same against the Issuer or other obligor upon such Notes and collect
in the manner provided by law out of the property of the Issuer or other obligor
upon such Notes, wherever situated, the moneys adjudged or decreed to be
payable.

     (c)  If an Event of Default occurs and is continuing, the Indenture Trustee
may, as more particularly provided in Section 9.04, in its discretion, proceed
to protect and enforce its rights and the rights of the Noteholders, by such
appropriate proceedings as the Indenture Trustee as directed (x) by the Note
Insurer, or, if a Note Insurer Default has occurred and is continuing, by
Noteholders constituting Class A Noteholder Approval, or (y) if the Aggregate
Outstanding Principal Balance of the Class A Notes has been reduced to zero and
the Note Insurer has been paid in full the amounts then owing to it, by
Noteholders constituting Class B Noteholder Approval, shall deem most effective
to protect and enforce any such rights, whether for the specific enforcement of
any covenant or agreement in this the Indenture or in aid of the exercise of any
power granted herein, or to enforce any other proper remedy or legal or
equitable right vested in the Indenture Trustee by this the Indenture or by law.

                                       104                      2003-A Indenture

<PAGE>

     (d)  In case there shall be pending, relative to the Issuer or any other
obligor upon the Notes or any Person having or claiming an ownership interest in
the Trust Estate, proceedings under Title 11 of the United States Code or any
other applicable federal or state bankruptcy, insolvency or other similar law,
or in case a receiver, assignee or trustee in bankruptcy or reorganization,
liquidator, sequestrator or similar official shall have been appointed for or
taken possession of the Issuer or its property or such other obligor or Person,
or in case of any other comparable judicial proceedings relative to the Issuer
or other obligor upon the Notes, or to the creditors or property of the Issuer
or such other obligor, the Indenture Trustee, irrespective of whether the
principal of any Notes shall then be due and payable as therein expressed or by
declaration or otherwise and irrespective of whether the Indenture Trustee shall
have made any demand pursuant to the provisions of this Section, shall as
directed (x) by the Note Insurer, or, if a Note Insurer Default has occurred and
is continuing, by Noteholders constituting Class A Noteholder Approval, or (y)
if the Aggregate Outstanding Principal Balance of the Class A Notes has been
reduced to zero and the Note Insurer has been paid in full the amounts then
owing to it, by Noteholders constituting Class B Noteholder Approval, be
entitled and empowered, by intervention in such proceedings or otherwise:

        (i)  to file and prove a claim or claims for the whole amount of
     principal and interest owing and unpaid in respect of the Notes and to file
     such other papers or documents as may be necessary or advisable in order to
     have the claims of the Indenture Trustee (including any claim for
     reasonable compensation to the Indenture Trustee and each predecessor the
     Indenture Trustee, and their respective agents, attorneys and counsel, and
     for reimbursement of all expenses and liabilities incurred, and all
     advances made, by the Indenture Trustee and each predecessor Indenture
     Trustee, except as a result of negligence, bad faith or willful misconduct)
     and of the Noteholders allowed in such proceedings;

        (ii)  unless prohibited by applicable law and regulations, to vote on
     behalf of the Noteholders in any election of a trustee, a standby trustee
     or person performing similar functions in any such proceedings;

        (iii)  to collect and receive any moneys or other property payable or
     deliverable on any such claims and to distribute all amounts received with
     respect to the claims of the Noteholders and of the Indenture Trustee on
     their behalf; and

        (iv)  to file such proofs of claim and other papers or documents as may
     be necessary or advisable in order to have the claims of the Indenture
     Trustee or the Holders of Notes allowed in any judicial proceedings
     relative to the Issuer, its creditors and its property;

and any trustee, receiver, liquidator, custodian or other similar official in
any such proceeding is hereby authorized by each of such Noteholders to make
payments to the Indenture Trustee, and, in the event that the Indenture Trustee
shall if directed (x) by the Note Insurer, or, if a Note Insurer Default has
occurred and is continuing, by Noteholders constituting Class A Noteholder
Approval, or (y) if the Aggregate Outstanding Principal Balance of the Class A
Notes has been reduced to zero and the Note Insurer has been paid in full the
amounts then owing to it, by Noteholders constituting Class B Noteholder
Approval, consent to the making of payments

                                       105                      2003-A Indenture

<PAGE>

directly to such Noteholders, to pay to the Indenture Trustee such amounts
as shall be sufficient to cover reasonable compensation to the Indenture
Trustee, each predecessor Indenture Trustee and their respective agents,
attorneys and counsel, and all other expenses and liabilities incurred, and all
advances made, by the Indenture Trustee and each predecessor Indenture Trustee
except as a result of negligence, bad faith or willful misconduct.

     (e) Nothing herein contained shall be deemed to authorize the Indenture
Trustee to authorize or consent to or vote for or accept or adopt on behalf of
any Noteholder any plan of reorganization, arrangement, adjustment or
composition affecting the Notes or the rights of any Holder thereof or to
authorize the Indenture Trustee to vote in respect of the claim of any
Noteholder in any such proceeding except, as aforesaid, to vote for the election
of a trustee in bankruptcy or similar person.

     (f) All rights of action and of asserting claims under this Indenture, or
under any of the Notes, may be enforced by the Indenture Trustee without the
possession of any of the Notes or the production thereof in any trial or other
proceedings relative thereto, and any such action or proceedings instituted by
the Indenture Trustee shall be brought in its own name as trustee of an express
trust, and any recovery of judgment, subject to the payment of the expenses,
disbursements and compensation of the Indenture Trustee, each predecessor
Indenture Trustee and their respective agents and attorneys, shall be for the
ratable benefit of the Noteholders.

     (g) In any proceedings brought by the Indenture Trustee (and also any
proceedings involving the interpretation of any provision of this Indenture to
which the Indenture Trustee shall be a party), the Indenture Trustee shall be
held to represent all the Noteholders, and it shall not be necessary to make any
Noteholder a party to any such proceedings.

Section 9.04  Remedies; Priorities.

     (a)  If an Event of Default shall have occurred and be continuing which has
resulted in the acceleration of the Notes under Section 9.02(b) or if a Maturity
Event shall have occurred, the Indenture Trustee, (x) at the direction of the
Note Insurer, or, if a Note Insurer Default has occurred and is continuing, at
the direction of Noteholders constituting Class A Noteholder Approval, or (y) if
the Aggregate Outstanding Principal Balance of the Class A Notes has been
reduced to zero and the Note Insurer has been paid in full the amounts then
owing to it, at the direction of Noteholders constituting Class B Noteholder
Approval, shall do one or more of the following:

        (i)  institute proceedings in its own name and as trustee of an express
     trust for the collection of all amounts then payable on the Notes or under
     this Indenture with respect thereto, whether by declaration or otherwise,
     enforce any judgment obtained, and collect from the Issuer and any other
     obligor upon such Notes moneys adjudged due;

        (ii) institute proceedings from time to time for the complete or
     partial foreclosure of this Indenture with respect to the Trust Estate;

        (iii)  exercise any remedies of a secured party under the UCC and take
     any other appropriate action to protect and enforce the rights and remedies
     of the Indenture Trustee and the Noteholders; and

                                       106                      2003-A Indenture

<PAGE>

        (iv)  sell the Trust Estate or any portion thereof or rights or interest
     therein, at one or more public or private sales called and conducted in any
     manner permitted by law;

provided that the Indenture Trustee may not sell or otherwise liquidate the
Trust Estate following an Event of Default or a Maturity Event unless:

           (A) the Note Insurer, or if a Note Insurer Default has occurred and
        is continuing, the Class A Noteholders and the Class B Noteholders, has
        consented to such liquidation; or

           (B) the proceeds of such sale or liquidation are sufficient to pay in
        full the principal of and the accrued interest on the Outstanding Notes
        and all amounts due to the Note Insurer and the Swap Counterparty under
        the Transaction Documents; or

           (C) the Indenture Trustee determines (but shall have no obligation to
        make such determination) that the Trust Estate will not continue to
        provide sufficient funds for the payment of principal of and interest on
        the Notes as they would have become due if the Notes had not been
        declared due and payable and the payment of Net Swap Payments under the
        Interest Rate Swap Agreement; and the Indenture Trustee obtains the
        consent of the Note Insurer, or, if a Note Insurer Default has occurred
        and is continuing, Noteholders constituting Noteholder Approval and the
        Swap Counterparty.

     In determining such sufficiency or insufficiency with respect to clause (B)
or (C), the Indenture Trustee may, but need not, obtain and rely upon an opinion
of an Independent investment banking or accounting firm of national reputation
as to the feasibility of such proposed action and as to the sufficiency of the
Trust Estate for such purpose.

     (b)  Notwithstanding the provisions of Section 9.01, following the
occurrence and during the continuation of an Event of Default which has resulted
in an acceleration of the Notes or following a Maturity Event, if the Indenture
Trustee collects any money or property, it shall pay out such money or property
(and other amounts including amounts held on deposit in the Reserve Fund) held
as Collateral for the benefit of the Noteholders, net of liquidation costs
associated with the sale of the Trust Estate, first, to the payment of the
reasonable compensation, expenses, disbursements and advances of the Indenture
Trustee under Section 7.07 or the Owner Trustee pursuant to the Trust Agreement
(provided that any indemnification of the Indenture Trustee under Section 7.07
or the Owner Trustee pursuant to the Trust Agreement shall be paid only in the
priority set forth in Section 5.05(c)) hereof, second, to the Servicer, any
unpaid Servicing Fees and unpaid expenses of the Servicer permitted under
Section 2.12(b) of the Servicing Agreement, third to the Swap Counterparty, any
Net Swap Payments, fourth, for the ratable benefit of the Class A Noteholders
until all accrued interest on the Class A Notes is paid in full, fifth, to the
Class A-1 Noteholders until the Aggregate Outstanding Principal Balance of the
Class A-1 Notes has been reduced to zero, sixth, for the ratable benefit of the
Holders of the remaining Class A Notes, until the Aggregate Outstanding
Principal Balance of the remaining Class A Notes has been reduced to zero,
seventh, for the benefit of the Note Insurer until all amounts then owing to the
Note Insurer are paid in full, eighth, to the Class B Noteholders until

                                       107                      2003-A Indenture

<PAGE>

the Aggregate Outstanding Principal Balance of the Class B Notes is reduced
to zero, ninth, to the Swap Counterparty all Swap Termination Payments and any
other amounts owing to the Swap Counterparty not previously paid and tenth, to
the Residual Interestholder.

     The Indenture Trustee may fix a record date and payment date for any
payment to Noteholders pursuant to this Section 9.04. At least 15 days before
such record date, the Issuer shall mail to each Noteholder and Indenture Trustee
a notice that states the record date, the payment date and, based on information
provided by the Servicer, the amount to be paid.

     (c)  If the Indenture Trustee elects to sell all or a portion of the Trust
Estate following an Event of Default, the Indenture Trustee shall give the
Seller at least five (5) days' prior notice of such sale, and the Seller may,
but is not required to, make a bid for the purchase of all or a portion of the
Trust Estate being sold by the Indenture Trustee.

     Section 9.05  [Reserved].

     Section 9.06  Limitation of Suits. No Noteholder shall have any right to
institute any proceeding, judicial or otherwise, with respect to this Indenture,
or for the appointment of a receiver or trustee, or for any other remedy
hereunder, unless:

     (a)  such Holder has previously given written notice to the Indenture
Trustee of a continuing Event of Default;

     (b)  the Holders of not less than 25% of the Aggregate Outstanding
Principal Balance of the Controlling Note Class of Notes have made written
request to the Indenture Trustee to institute such proceeding in respect of such
Event of Default in its own name as the Indenture Trustee hereunder;

     (c)  such Holder or Holders have offered to the Indenture Trustee indemnity
reasonably satisfactory to it against the costs, expenses and liabilities to be
incurred in complying with such request;

     (d)  the Indenture Trustee for 60 days after its receipt of such notice,
request and offer of indemnity has
     failed to institute such proceedings;

     (e)  no direction inconsistent with such written request has been given to
the Indenture Trustee during such 60-day period by the Holders of a majority of
the Aggregate Outstanding Principal Balance of the Controlling Note Class of
Notes;

     (f)  such Event of Default actually shall have occurred and shall be
continuing; and

     (g)  a Note Insurer Default shall have occurred and is continuing or no
Class A Notes shall be Outstanding and all amounts owing to the Note Insurer
have been paid in full;

it being understood and intended that no one or more Holders of Notes shall have
any right in any manner whatever by virtue of, or by availing of, any provision
of this Indenture to affect, disturb or prejudice the rights of any other
Holders of Notes or to obtain or to seek to obtain

                                       108                      2003-A Indenture

<PAGE>

priority or preference over any other Holders or to enforce any right under
this Indenture, except in the manner herein provided.

     In the event the Indenture Trustee shall receive conflicting or
inconsistent requests and indemnity from two or more groups of Holders of Notes,
each representing less than a majority of the Aggregate Outstanding Principal
Balance of the Controlling Note Class of Notes, the Indenture Trustee shall
submit the matter to a vote of the Controlling Note Class of Notes to determine
what action, if any, shall be taken, notwithstanding any other provisions of the
Indenture.

     Section 9.07  Unconditional Rights of Noteholders to Receive Principal and
Interest. Notwithstanding any other provisions in this Indenture, the Holder of
any Note shall have the right, which is absolute and unconditional, to receive
payment of the principal of and interest, if any, on such Note on or after the
respective due dates thereof expressed in such Note or this Indenture and to
institute suit for the enforcement of any such payment, and such right shall not
be impaired without the consent of such Holder.

     Section 9.08  Restoration of Rights and Remedies. If the Indenture Trustee
or any Noteholder has instituted any Proceeding to enforce any right or remedy
under this Indenture and such proceeding has been discontinued or abandoned for
any reason or has been determined adversely to the Indenture Trustee or to such
Noteholder, then and in every such case the Issuer, the Indenture Trustee and
the Noteholders shall, subject to any determination in such Proceeding, be
restored severally and respectively to their former positions hereunder, and
thereafter all rights and remedies of the Indenture Trustee and the Noteholders
shall continue as though no such Proceeding had been instituted.

     Section 9.09  Rights and Remedies Cumulative. No right or remedy herein
conferred upon or reserved to the Indenture Trustee, the Note Insurer, the Swap
Counterparty or the Noteholders is intended to be exclusive of any other right
or remedy, and every right and remedy shall, to the extent permitted by law, be
cumulative and in addition to every other right and remedy given hereunder or
now or hereafter existing at law or in equity or otherwise.

The assertion or employment of any right or remedy hereunder, or otherwise,
shall not prevent the concurrent assertion or employment of any other
appropriate right or remedy.

     Section 9.10  Delay or Omission Not a Waiver. No delay or omission of the
Indenture Trustee, the Note Insurer, the Swap Counterparty or any Holder of any
Note to exercise any right or remedy accruing upon Default or Event of Default
shall impair any such right or remedy or constitute a waiver of any such Default
or Event of Default or an acquiescence therein. Every right and remedy given by
this Article IX or by law to the Indenture Trustee, the Note Insurer, the Swap
Counterparty or to the Noteholder may be exercised from time to time, and as
often as may be deemed expedient, by the Indenture Trustee, the Note Insurer,
the Swap Counterparty, or the Noteholders, as the case may be.

     Section 9.11  Control by Controlling Note Class of Noteholders. Subject to
Section 11.10, the Holders of a majority of the Aggregate Outstanding Principal
Balance of the Controlling Note Class of Notes shall have the right to direct
the time, method and place of

                                       109                      2003-A Indenture

<PAGE>

conducting any proceeding for any remedy available to the Indenture Trustee
with respect to the Notes or exercising any trust or power conferred on the
Indenture Trustee; provided that:

     (a)  such direction shall not be in conflict with any rule of law or with
this Indenture;

     (b)  subject to the express terms of Section 9.04, any direction to the
Indenture Trustee to sell or liquidate the Trust Estate shall be by the Holders
of Notes representing not less than 100% of the Aggregate Outstanding Principal
Balance of the Notes;

     (c)  the Indenture Trustee may take any other action deemed proper by the
Indenture Trustee that is not inconsistent with such direction; and

     (d)  such direction shall be in writing.

     Section 9.12  [Reserved].

     Section 9.13  Undertaking for Costs. All parties to this Indenture agree,
and each Noteholder by such Holder's acceptance thereof shall be deemed to have
agreed, that any court may in its discretion require, in any suit for the
enforcement of any right or remedy under this Indenture, or in any suit against
the Indenture Trustee for any action taken, suffered or omitted by it as the
Indenture Trustee, the filing by any party litigant in such suit of an
undertaking to pay the costs of such suit, and that such court may in its
discretion assess reasonable costs, including reasonable attorneys' fees,
against any party litigant in such suit, having due regard to the merits and
good faith of the claims or defenses made by such party litigant; but the
provisions of this Section shall not apply to (a) any suit instituted by the
Indenture Trustee, (b) any suit instituted by any Noteholder, or group of
Noteholders, in each case holding in the aggregate more than 10% of the
Aggregate Outstanding Principal Balance of the Notes (or in the case of a right
or remedy under this Indenture which is instituted by the Controlling Note
Class, more than 10% of the Aggregate Outstanding Principal Balance of the
Controlling Note Class) or (c) any suit instituted by any Noteholder for the
enforcement of the payment of principal of or interest on any Note on or after
the respective due dates expressed in such Note and in this Indenture (or, in
the case of redemption, on or after the Redemption Date).

     Section 9.14  Waiver of Stay or Extension Laws. The Issuer covenants (to
the extent that it may lawfully do so) that it will not at any time insist upon,
or plead, or in any manner whatsoever, claim or take the benefit or advantage
of, any stay or extension law wherever enacted, now or at any time hereafter in
force, that may affect the covenants or the performance of this Indenture; and
the Issuer (to the extent that it may lawfully do so) hereby expressly waives
all benefit or advantage of any such law, and covenants that it will not hinder,
delay or impede the execution of any power herein granted to the Indenture
Trustee, but will suffer and permit the execution of every such power as to such
law had been enacted.

                                       110                      2003-A Indenture

<PAGE>

                                    ARTICLE X
                             SUPPLEMENTAL INDENTURES

     Section 10.01  Supplemental Indentures Without Noteholder Approval.

     (a)  Without the consent of the Noteholders, but with the prior written
consent of the Note Insurer and prior written notice to the Rating Agencies, the
Swap Counterparty (unless the Interest Rate Swap Agreement has been terminated
and all amounts owed to the Swap Counterparty have been paid in full and with
consent of the Swap Counterparty if such supplemental indenture adversely
affects the Swap Counterparty), the Issuer and the Indenture Trustee, when
authorized by an Issuer Order, at any time and from time to time, may enter into
one or more indentures supplemental hereto, in form satisfactory to the
Indenture Trustee, for any of the following purposes:

        (i)   to correct, amplify or add to the description of any property at
     any time subject to the lien of this Indenture, or better to assure, convey
     and confirm unto the Indenture Trustee any property subject or required to
     be subjected to the lien of this Indenture, or to subject to the lien of
     this Indenture additional property;

        (ii)  to evidence the succession of another Person to either the Owner
     Trustee or the Indenture Trustee in accordance with the terms hereof, and
     the assumption by any such successor of the covenants of the Owner Trustee
     or the Indenture Trustee contained herein and in the Notes;

        (iii) to add to the covenants of the Issuer, or the Indenture Trustee,
     for the benefit of the Noteholders, the Swap Counterparty (unless the
     Interest Rate Swap Agreement has been terminated and all amounts owed to
     the Swap Counterparty have been paid in full) and the Note Insurer or to
     surrender any right or power herein conferred upon the Issuer;

        (iv)  to modify, eliminate or add to the provisions of this Indenture to
     such extent as shall be necessary to effect the qualification of this
     Indenture under the TIA or under any similar federal statute hereafter
     enacted and to add to this Indenture such other provisions as may be
     expressly required by the TIA; or

        (v)   to effect any matter specified in Section 10.07 hereof.

     No supplemental indenture shall be effective as to the Servicer, to the
extent such supplemental indenture is disadvantageous to the Servicer, unless
the Servicer has given its written consent to such supplemental indenture.

     (b)  Promptly after the execution by the Issuer and the Indenture Trustee
of any supplemental indenture pursuant to this Section 10.01, the Indenture
Trustee shall mail to the Note Insurer, the Swap Counterparty (unless the
Interest Rate Swap Agreement has been terminated and all amounts owed to the
Swap Counterparty have been paid in full), the Noteholders and the Rating
Agencies a copy of such supplemental indenture. Any failure of the Indenture
Trustee to mail such copy shall not, however, in any way impair or affect the
validity of any such supplemental indenture.

                                       111                      2003-A Indenture

<PAGE>

     Section 10.02  Supplemental Indentures With Consent of Noteholders.

     (a)  With the consent of the Note Insurer, the Swap Counterparty (unless
the Interest Rate Swap Agreement has been terminated and all amounts owed to the
Swap Counterparty have been paid in full and to the extent adversely affected
thereby) and each Noteholder affected thereby and written confirmation from the
Rating Agencies that the ratings then assigned to the Notes will not be
downgraded, the Issuer and the Indenture Trustee, when authorized by an Issuer
Order, may enter into an indenture or indentures supplemental hereto for the
purpose of adding any provisions to, or changing in any manner or eliminating
any of the provisions of, this Indenture or of modifying in any manner the
rights of the Noteholders under this Indenture for the following purposes:

        (i)   change the Final Scheduled Payment Date of the principal of any
     Note, or the due date of any payment of interest on any Note, or reduce the
     principal amount thereof, or the interest rate thereon, change the place of
     payment where, or the coin or currency in which any Note or any interest
     thereon is payable, or impair the right to institute suit for the
     enforcement of the payment of interest due on any Note on or after the due
     date thereof or for the enforcement of the payment of the entire remaining
     unpaid principal amount of any Note on or after the maturity date thereof
     or change any provision of Article VI hereof;

        (ii)  reduce the Aggregate Outstanding Principal Balance of the
     Outstanding Notes of any Class, the consent of the Noteholders of which is
     required to approve any such supplemental indenture, or the consent of the
     Noteholders of which is required for any waiver of compliance with
     provisions of this Indenture or Events of Servicing Default hereunder or
     under the Servicing Agreement and their consequences provided for in this
     Indenture or for any other purpose hereunder;

        (iii) modify any of the provisions of Sections 10.01 or 10.02;

        (iv)  modify or alter the provisions of the proviso to the definition of
     the term "Outstanding"; or

        (v)   permit the creation of any other lien with respect to any part of
     the Trust Property or terminate the lien of this Indenture on any property
     at any time subject hereto or, except with respect to any action which
     would not have a material adverse effect on any Noteholder (as evidenced by
     an Opinion of Counsel to such effect), deprive the Noteholder of the
     security afforded by the lien of this Indenture.

     No supplemental indenture shall be effective as to the Servicer, to the
extent such supplemental indenture is disadvantageous to the Servicer, unless
the Servicer has given its written consent to such supplemental indenture.

     (b)  With the consent of the Note Insurer, the Class B Noteholders
constituting a majority of the Class B Notes by principal balance then
Outstanding and the Swap Counterparty (unless the Interest Rate Swap Agreement
has been terminated and all amounts owed to the Swap Counterparty have been paid
in full and to the extent adversely affected thereby), the Issuer and the
Indenture Trustee, when authorized by an Issuer Order, at any time and from time

                                       112                      2003-A Indenture

<PAGE>

to time, may enter into one or more indentures supplemental hereto, in form and
substance satisfactory to the Indenture Trustee and meeting the Rating Agency
Condition for the purpose of modifying, eliminating or adding to the provisions
of this Indenture; provided that such consent shall not be required with respect
to any action which would not have a material adverse effect on the Class B
Noteholders (as evidenced by an Opinion of Counsel to such effect); and
provided, however, that such supplemental indentures shall not have any of the
effects described in paragraphs (i) through (v) of Section 10.02(a) of this
Indenture.

     (c)  Promptly after the execution by the Issuer and the Indenture Trustee
of any supplemental indenture pursuant to this Section 10.02, the Indenture
Trustee shall mail to the Note Insurer, the Noteholders, the Swap Counterparty
(unless the Interest Rate Swap Agreement has been terminated and all amounts
owed to the Swap Counterparty have been paid in full) and the Rating Agencies a
copy of such supplemental indenture. Any failure of the Indenture Trustee to
mail such copy shall not, however, in any way impair or affect the validity of
any such supplemental indenture.

     (d)  Whenever the Issuer or the Indenture Trustee solicits a consent to any
amendment or supplement to the Indenture, the Issuer shall fix a record date in
advance of the solicitation of such consent for the purpose of determining the
Noteholders entitled to consent to such amendment or supplement. Only those
Noteholders at such record date shall be entitled to consent to such amendment
or supplement whether or not such Noteholders continue to be Holders after such
record date. The date fixed as the record date shall be at least thirty (30)
days prior to the date the consents are due.

     Section 10.03  Supplemental Indentures Without Consent of Noteholders. With
the prior written consent of the Note Insurer and prior written notice to the
Rating Agencies and the Swap Counterparty (unless the Interest Rate Swap
Agreement has been terminated and all amounts owed to the Swap Counterparty have
been paid in full), but without first obtaining the prior written consent of any
Noteholder, the Issuer and the Indenture Trustee or the Swap Counterparty
(unless the Interest Rate Swap Agreement has been terminated and all amounts
owed to the Swap Counterparty have been paid in full), when authorized by an
Issuer Order, may enter into an indenture or indenture supplemental hereto to
cure any ambiguity, to correct or supplement any provision herein which may be
defective or inconsistent with any other provision herein, or to amend any other
provisions with respect to matters or questions arising under this Indenture;
provided, however, that such action shall not adversely affect the interests of
any Noteholder, the Swap Counterparty (unless the Interest Rate Swap Agreement
has been terminated and all amounts owed to the Swap Counterparty have been paid
in full) or the Note Insurer (without the prior written consent of such
Noteholder, the Swap Counterparty or the Note Insurer). No supplemental
indenture shall be effective as to the Servicer, to the extent such supplemental
indenture is disadvantageous to the Servicer, unless the Servicer has given its
written consent to such supplemental indenture.

     Section 10.04  Execution of Supplemental Indentures. In executing, or
accepting the additional trusts created by, any supplemental indenture permitted
by this Article X or the modifications thereby of the trusts created by this
Indenture, the Indenture Trustee shall be entitled to receive, and (subject to
Section 7.01) shall be fully protected in relying upon, an Opinion of Counsel
stating that the execution of such supplemental indenture is authorized or

                                       113                      2003-A Indenture

<PAGE>

permitted by this Indenture. The Indenture Trustee may, but shall not be
obligated to, enter into any such supplemental indenture which affects the
Indenture Trustee's own rights, duties or immunities under this Indenture or
otherwise.

     Section 10.05  Effect of Supplemental Indentures. Upon the execution of any
supplemental indenture under this Article X, this Indenture shall be modified in
accordance therewith, and such supplemental indenture shall form a part of this
Indenture for all purposes; and every Holder of Notes which have theretofore
been or thereafter are authenticated and delivered hereunder shall be bound
thereby.

     Section 10.06  Reference in Notes to Supplemental Indentures. Notes
authenticated and delivered after the execution of any supplemental indenture
pursuant to this Article X may, and if required by the Issuer shall, bear a
notation in form approved by the Indenture Trustee as to any matter provided for
in such supplemental indenture. If the Issuer shall so determine, new Notes so
modified as to conform, in the opinion of the Indenture Trustee and the Issuer,
to any such supplemental indenture may be prepared and executed by the Issuer
and authenticated and delivered by the Indenture Trustee in exchange for
Outstanding Notes.

     Section 10.07  The Indenture Trustee To Act On Instructions.
Notwithstanding any provision herein to the contrary (other than Section 10.02),
in the event the Indenture Trustee is uncertain as to the intention or
application of any provision of this Indenture or such intention or application
is ambiguous as to its purpose or application, or is, or appears to be, in
conflict with any other applicable provision hereof, or if this Indenture
permits or does not prohibit any determination by the Indenture Trustee or is
silent or incomplete as to the course of action which the Indenture Trustee is
required or is permitted or may be permitted to take with respect to a
particular set of facts or circumstances, the Indenture Trustee shall, at the
expense of the Issuer, request and rely upon the following: (i) written
instructions of the Note Insurer or the Issuer (with the prior written consent
of the Note Insurer) directing the Indenture Trustee to take certain actions or
refrain from taking certain actions, which written instructions shall contain a
certification that the taking of such actions or refraining from taking certain
actions is in the best interest of the Noteholders and the Note Insurer, (ii) a
written statement from the Rating Agencies that the proposed action or inaction
will not have an adverse effect on the ratings then assigned to the Notes, and
(iii) in the case of any Event of Servicing Default or any Event of Default and
any remedy or proceeding relating thereto, and in the case of any other
provision hereof or thereof under which the consent of the Note Insurer is
required, the consent of the Note Insurer. In such case, the Indenture Trustee
shall have no liability to the Issuer, the Note Insurer or the Noteholders for,
and, the Issuer and the Note Insurer hereby hold harmless the Indenture Trustee
from, any liability, costs or expenses arising from or relating to any action
taken by the Indenture Trustee acting upon such instructions, and the Indenture
Trustee shall have no responsibility to the Noteholders with respect to any such
liability, costs or expenses.

                                   ARTICLE XI
                         NOTE GUARANTY INSURANCE POLICY

     Section 11.01  Note Guaranty Insurance Policy. All amounts paid by the Note
Insurer under the Note Policy shall be used solely for the payment of principal
of and interest on the Class A Notes in accordance with the terms of the Note
Policy.

                                       114                      2003-A Indenture

<PAGE>

     Section 11.02  Transfer of Class A Notes to Note Insurer. Any other
provision contained herein to the contrary notwithstanding, the Note Insurer
shall be entitled, without charge therefor, at any time: to register, discharge
from registration or transfer registration of any Class A Note which it holds
upon presenting it to the Indenture Trustee and either appropriate authority
from the Class A Noteholder thereof for such transfer or a claim of ownership
and a written undertaking to indemnify the Issuer and the Indenture Trustee from
claims resulting from such transfer; and to have the registration books marked
to indicate its interest in any Class A Note upon presentation only of such a
claim and such a written undertaking. The Note Insurer is entitled to have
access to and to make copies of the Note Register, at the expense of the Note
Registrar, at any reasonable time upon reasonable prior written notice.

     Section 11.03  Note Insurer Access to Information, Books and Records. While
the Note Policy is in effect, the Indenture Trustee will furnish the Note
Insurer with such information as they may reasonably request regarding the
security for the Class A Notes, as appears from the books and records under its
custody and control, or as otherwise known to it, including but not limited to
Recordable Documents, as defined in Section 3.09 hereof. The Indenture Trustee
will permit the Note Insurer to have access to and to make copies of all such
books and records at any reasonable time upon reasonable written notice;
provided that any expenses incurred by the Indenture Trustee under this Section
shall be reimbursable to the Indenture Trustee in accordance with the priorities
set forth in Section 5.05(c).

     Section 11.04  The Indenture Trustee To Notify Note Insurer of Proposed
Changes. The Note Insurer shall, except as otherwise provided herein, have the
right of prior approval of certain changes hereof and of the exercise of any
option, vote, right, power or the like available to Class A Noteholders
hereunder. The Indenture Trustee shall immediately notify the Note Insurer of:

     (a)  any proposed supplement hereto;

     (b)  upon receipt of notice of or discovery of the occurrence of any Event
of Default or Event of Servicing Default;

     (c)  any resignation of the Indenture Trustee hereunder;

     (d)  any matter to be put to the Class A Noteholders for election or
consent hereunder;

     (e)  the exercise by the Class A Noteholders of any option, vote, right,
power or the like hereunder; and

     (f)  any other matter, notice of which is required hereunder to be given to
any of the Class A Noteholders.

     Section 11.05  No Advance of Final Scheduled Payment Date. If any of the
Class A Notes become payable prior to the Final Scheduled Payment Date thereof,
other than pursuant to the prepayment provisions hereof, whether by reason of
call for prepayment, acceleration or otherwise, the Indenture Trustee shall
immediately notify the Note Insurer of such fact. The Indenture Trustee and the
Issuer hereby acknowledge that the Note Policy guarantees an amount equal to the
Maximum Insured Amount (as defined therein); however no accelerated Scheduled

                                       115                      2003-A Indenture

<PAGE>

Payment shall be made on any prepayment date or as a result of any acceleration
on any early redemption unless at the sole option of the Note Insurer.

     Section 11.06  Note Insurer Rights in the Event of Nonpayment. The Note
Insurer is entitled to the benefit of the following provisions in the event of
Nonpayment. Notwithstanding any other provision hereof:

     (a)  The Indenture Trustee shall immediately notify the Note Insurer of the
event of Nonpayment.

     (b)  The Indenture Trustee, the Issuer and the Class A Noteholders
recognize that any payment by the Note Insurer does not cure the Event of
Default resulting from the Nonpayment nor relieve the Issuer of any obligation
hereunder.

     (c)  The Indenture Trustee shall deliver to the Note Insurer, uncancelled,
all Class A Notes coming into its possession with respect to which the Note
Insurer has made payment of the principal amount of such Class A Notes as
provided in the Note Policy. Such Class A Notes shall be delivered as fully
registered Class A Notes, per written instructions of the Note Insurer.

     (d)  The Indenture Trustee shall recognize the Note Insurer as the holder
of each of the Class A Notes with respect to which it has made payment of the
full principal amount of such Class A Notes as provided in the Note Policy for
the purposes of exercising all options, votes, rights, powers or the like
available to Class A Noteholders under any provision hereof.

     (e)  The Note Insurer shall have the right to institute any suit, action or
proceeding at law or in equity under the same terms as a Class A Noteholder may
institute any action in accordance with applicable provisions of this Indenture.

     (f)  The Note Insurer shall, to the extent it makes payment of principal or
interest on the Class A Notes, or with respect to the Issuer's obligations under
the Interest Rate Swap Agreement, as the case may be, become subrogated to the
rights of the recipients of such payments in accordance with the terms of the
Policies, as applicable, and this Indenture, and to evidence such subrogation
(i) in the case of subrogation as to claims for Class A Overdue Interest, the
Indenture Trustee shall note the Note Insurer's rights as subrogee on the
registration books of the Issuer maintained by the Indenture Trustee upon
receipt from the Note Insurer of proof of the payment of interest thereon to the
registered owners of the Class A Notes, and (ii) in the case of subrogation as
to claims for past due principal, the Indenture Trustee shall note the Note
Insurer's rights as subrogee on the registration books of the Issuer maintained
by the Indenture Trustee upon proof of the payment of principal thereof to the
registered owners of the Class A Notes.

     Section 11.07  Note Insurer Approval of Changes in Terms of Notes or
Indenture.

     (a)  So long as the Policies are in effect, no supplemental Indenture shall
be made without the prior written approval of the Note Insurer.

     (b)  Except as expressly set forth herein, so long as no Note Insurer
Default has occurred and is continuing, no Class A Noteholder shall exercise any
option, vote, right, power

                                       116                      2003-A Indenture

<PAGE>

or the like required or permitted by the Class A Notes or this Indenture
without first obtaining the prior written approval of the Note Insurer.

     Section 11.08  Note Insurer Removal of the Indenture Trustee.
Notwithstanding anything in this Indenture to the contrary, so long as no Note
Insurer Default has occurred and is continuing, the Note Insurer shall have the
right to remove the Indenture Trustee for "cause." For purposes of this Section,
"cause" shall mean (a) the negligence or willful misconduct of the Indenture
Trustee in the performance of its duties under this Indenture or (b) the failure
or unwillingness of the Indenture Trustee to perform its duties under this
Indenture. Upon receipt by the Indenture Trustee of notice of termination under
this Section 11.08, the Indenture Trustee shall continue to act as the Indenture
Trustee hereunder until a successor Indenture Trustee is appointed and have the
right to proceed to cure such negligence, willful misconduct or failure or
unwillingness to perform its duties, for a period of two (2) weeks. If such cure
is effected, the termination notice shall be void. If such cure is not effected
within such time, the Indenture Trustee functions hereunder will be terminated
immediately upon appointment of a successor trustee by the Issuer with the
approval of Note Insurer. If no successor is appointed and accepts appointment
within thirty (30) days of removal, the Indenture Trustee may petition a court
of competent jurisdiction for appointment of a successor Indenture Trustee.

     Section 11.09  Parties Interested Herein. Nothing in this Indenture
expressed or implied is intended or shall be construed to confer upon, or to
give to, any person or entity, other than the Issuer, the Indenture Trustee, the
Swap Counterparty, the Note Insurer, the Paying Agent, if any, and the
registered holders of the Notes, any right, remedy or claim under or by reason
of this Indenture or any covenant, condition or stipulation hereof, and all
covenants, stipulations, promises and agreements in this Indenture contained by
and on behalf of the Issuer shall be for the sole and exclusive benefit of the
Issuer, the Indenture Trustee, the Swap Counterparty, the Note Insurer, the
Paying Agent, if any, and the registered owners of the Notes. Each of the Note
Insurer and the Swap Counterparty is a third party beneficiary of the provisions
of this Indenture and entitled to enforce the provisions hereof as if a party
hereto.

     Section 11.10  Rights of Note Insurer Controlling. Anything herein to the
contrary notwithstanding, if the Note Policy is in effect with respect to the
Class A Notes and no Note Insurer Default has occurred and is continuing, the
Note Insurer shall have the exclusive right to waive an Event of Default or
Insurance Agreement Event of Default and if not so exercised, to exercise or
direct the exercise of remedies on behalf of the holders of such Class A Notes
in accordance with the terms hereof following an Event of Default or Insurance
Agreement Event of Default.

     Section 11.11  Payments Under the Note Guaranty Insurance Policy.

     (a)  If the Indenture Trustee has actual knowledge that any Class A
Noteholders have been required to disgorge any payment of interest or principal
on Class A Notes to the Issuer or to the trustee in bankruptcy for creditors or
others pursuant to a final judgment by a court of competent jurisdiction that
such payment constitutes a voidable preference to such Class A Noteholders
within the meaning of any applicable bankruptcy laws, then the Indenture Trustee
shall notify the Note Insurer or its designee of such fact by telephone,
facsimile or telegraphic notice, confirmed in writing by registered or certified
mail.

                                       117                      2003-A Indenture

<PAGE>

     (b)  Payments with respect to claims for interest on and principal of Class
A Notes disbursed by the Indenture Trustee from proceeds of the Note Policy
shall not be considered to discharge the obligation of any party as set forth in
this Indenture, and the Note Insurer shall become the owner of such unpaid Class
A Note and claims for interest in accordance with the tenor of the assignment
made to it under the provisions of this subsection or otherwise.

     (c)  Irrespective of whether any such assignment is executed and delivered,
the Issuer and the Indenture Trustee hereby agree for the benefit of the Note
Insurer that:

        (i)   they recognize that to the extent the Note Insurer makes payments,
     directly or indirectly (as by paying through the Indenture Trustee), on
     account of principal of or interest on the Class A Notes, the Note Insurer
     will be subrogated to the rights of such Class A Noteholders to receive the
     amount of such principal and interest, with interest thereon but only from
     the sources and in the manner provided herein pursuant to this Indenture;
     and

        (ii)  they will accordingly pay the Note Insurer the amount of such
     principal and interest (which principal and interest shall be deemed past
     due and not to have been paid), with interest thereon as provided in this
     Indenture and the applicable Class A Note, but only from the sources and in
     the manner provided herein pursuant to this Indenture, and will otherwise
     treat the Note Insurer as the owner of such rights to the amount of such
     principal and interest.

     (d)  Copies of any amendments made to the documents executed in connection
with the issuance of the Class A Notes which are consented to by the Note
Insurer shall be sent to S&P and Moody's by the Indenture Trustee.

     (e)  The Note Insurer shall receive notice from the Issuer of the
resignation or removal of the Indenture Trustee and the appointment of a
successor thereto.

     (f)  The Note Insurer shall receive from the Person required to send such
notice copies of all notices required to be delivered to Class A Noteholders
and, on an annual basis from the Transferor and the Servicer, copies of Capital
One Financial Corporation's audited financial statements.

     (g)  Any notice that is required to be given to a Class A Noteholder or to
the Indenture Trustee pursuant to this Indenture shall also be provided from the
Person required to send such notice to the Note Insurer.

     Section 11.12  Default of Note Insurer. Except as set forth in Section
11.07, notwithstanding anything in this Indenture to the contrary, if a Note
Insurer Default has occurred and is continuing, all rights and benefits
conferred on it by this Indenture shall be suspended until, in the case of
default in payment, such time as the Note Insurer has fully cured such payment
default, and none of the consents or approvals of the Note Insurer otherwise
required hereunder shall be required during such time period; provided, however,
that upon such cure, the Note Insurer's rights shall be immediately reinstated
in full. Upon the occurrence of a Note Insurer Default and until the Note
Insurer Default has been fully cured, all rights and benefits conferred on the
Note Insurer pursuant to this Indenture, the Servicing Agreement, the

                                       118                      2003-A Indenture

<PAGE>

Contribution Agreement, the Transfer and Assignment Agreement or otherwise
shall, unless otherwise specified herein or therein, be vested in the Indenture
Trustee.

     Section 11.13  Rights and Obligations of Note Insurer. If the Aggregate
Outstanding Principal Balance of the Class A Notes shall be reduced to zero and
all Class A Note Interest due and owing to the Class A Noteholders has been paid
in full and all Reimbursement Obligations and reimbursement for all Swap
Termination Payments paid under the Swap Policy to the Note Insurer shall have
been paid in full, the Indenture Trustee shall give written notice of such
events to the Rating Agencies and the Note Insurer and any references herein to
notices to and rights and obligations of the Note Insurer shall be extinguished
and of no further effect except those rights otherwise expressly provided herein
as continuing.

     Section 11.14  Note Insurer's Rights Regarding Actions, Proceedings or
Investigations. Following the occurrence and during a continuation of an Event
of Default hereunder and until the Class A Notes have been paid in full, all
amounts owed to the Note Insurer and reimbursement for all Swap Terminations
Payments paid under the Swap Policy have been paid in full, the Insurance
Agreement has terminated and the Policies have been returned to the Note Insurer
for cancellation, unless a Note Insurer Default has occurred and is continuing,
the following provisions shall apply:

     (a)  notwithstanding anything contained herein or in the other Transaction
Documents to the contrary, the Note Insurer shall have the right to participate
in, to direct the enforcement or defense of, and, at the Note Insurer's sole
option, to institute or assume the defense of, any action, proceeding or
investigation that could adversely affect the Issuer, the Trust Property, the
Trust Estate or the rights or obligations of the Note Insurer hereunder or under
the Note Policy, the Swap Policy or the Transaction Documents, including
(without limitation) any insolvency or bankruptcy proceeding in respect of the
Servicer, the Transferor, the Seller or the Issuer. Following notice to the
Indenture Trustee, the Note Insurer shall have exclusive rights to determine, in
its sole discretion, the actions necessary to preserve and protect the Issuer,
the Trust Property and the Trust Estate. All costs and expenses of the Note
Insurer in connection with such action, proceeding or investigation, including
(without limitation) any judgment or settlement entered into affecting the Note
Insurer or the Note Insurer's interests, shall be included in Reimbursement
Obligations;

     (b)  in connection with any action, proceeding or investigation that could
adversely affect the Issuer, the Trust Property, the Trust Estate or the rights
or obligations of the Note Insurer hereunder or under either the Note Policy,
the Swap Policy or the Transaction Documents, including (without limitation) any
insolvency or bankruptcy proceeding in respect of the Servicer, the Transferor,
the Seller or the Issuer, the Indenture Trustee hereby agrees to cooperate with,
and to take such action as directed by, the Note Insurer, including (without
limitation) entering into such agreements and settlements as the Note Insurer
shall direct, in its sole discretion. Notwithstanding any other provision herein
or in any of the other Transaction Documents, the Indenture Trustee shall not
require any bond or indemnification from any Person for taking of any action at
written direction of the Note Insurer, and the Indenture Trustee shall not be
liable to the Note Insurer, any Noteholder or the Residual Interestholder for
any such action that conforms to such written direction of the Note Insurer. The
Indenture Trustee's reasonable out-of-pocket costs and expenses (including
attorneys' fees and expenses) with

                                       119                      2003-A Indenture

<PAGE>

respect to any such action, proceeding or investigation shall be reimbursed
pursuant to Section 5.05(c) hereof;

     (c)  any judgment or settlement entered against or affecting the Issuer,
the Trust Property or the Trust Estate, on behalf of the Noteholders, in
connection with any action, proceeding or investigation shall be paid by the
Indenture Trustee from the Trust Estate pursuant to Section 5.05(c) hereof;

     (d)  the Indenture Trustee hereby agrees to provide to the Note Insurer
prompt written notice of any action, proceeding or investigation that names the
Issuer or the Indenture Trustee as a party or that could adversely affect the
Issuer, the Trust Property, the Trust Estate or the rights or obligations of the
Note Insurer hereunder or under the Note Policy, the Swap Policy or the
Transaction Documents including (without limitation) any insolvency or
bankruptcy proceeding in respect of the Servicer, Transferor, the Seller or the
Issuer;

     (e)  notwithstanding anything contained herein or in any of the other
Transaction Documents to the contrary, the Indenture Trustee shall not, without
the Note Insurer's prior written consent or unless directed by the Note Insurer,
undertake or join any litigation or agree to any settlement of any action,
proceeding or investigation affecting the Issuer, the Trust Property, the Trust
Estate or the rights or obligations of the Note Insurer hereunder or under the
Note Policy, the Swap Policy or the Transaction Documents;

     (f)  each Noteholder, by acceptance of its Note, and the Indenture Trustee
agree that the Note Insurer shall have such rights as set forth in this Section
11.14, which are in addition to any rights of the Note Insurer pursuant to the
other provisions of the Transaction Documents, that the rights set forth in this
Section 11.14 may be exercised by the Note Insurer, in its sole discretion,
without the need for the consent or approval of any Noteholder, the Residual
Interestholder, the Indenture Trustee or the Issuer, notwithstanding any other
provision contained herein or in any of the other Transaction Documents, and
that nothing contained in this Section 11.14 shall be deemed to be an obligation
of the Note Insurer to exercise any of the rights provided for herein; and

     (g)  notwithstanding any provision in this herein or in any of the other
Transaction Documents to the contrary, in the event that a Note Insurer Default
shall have occurred and be continuing or the Class A Notes have been paid in
full, and amounts owed to the Note Insurer have been paid in full, the Insurance
Agreement has terminated and the Note Policy has been returned to the Note
Insurer for cancellation, the Note Insurer shall not have the right to take any
action under this Indenture or to control or direct the actions of the Issuer,
the Seller, the Indenture Trustee or the Issuer pursuant to the terms of this
Indenture, nor shall the consent of the Note Insurer be required with respect to
any action (or waiver of a right to take action) to be taken by the Issuer, the
Seller, the Indenture Trustee, the Issuer or the Noteholders or the
Certificateholders; provided that the consent of the Note Insurer shall be
required at all times with respect to any amendment of this Indenture.

                                       120                      2003-A Indenture

<PAGE>

                                   ARTICLE XII
                         NOTEHOLDERS' LISTS AND REPORTS

     Section 12.01  Issuer to Furnish the Indenture Trustee Names and Addresses
of Noteholders. The Issuer will furnish or cause to be furnished to the
Indenture Trustee:

     (a)  not more than five days after the earlier of (i) each Record Date and
(ii) three months after the last Record Date, a list, in such form as the
Indenture Trustee may reasonably require, of the names and addresses of the
Holders as of such Record Date;

     (b)  at such other times as the Indenture Trustee may request in writing,
within 30 days after receipt by the Issuer of any such request, a list of
similar form and content as of a date not more than 10 days prior to the time
such list is furnished; provided that so long as (i) the Indenture Trustee or
its designee is Note Registrar, or (ii) the Notes are Book-Entry Notes, no such
list shall be required to be furnished and in such case, upon the written
request of the Issuer, the Indenture Trustee or its designee will promptly
furnish the Issuer a list of Noteholders as of the date specified by the Issuer.

     Section 12.02  Preservation of Information; Communications to Noteholders.

     (a)  The Indenture Trustee shall preserve, in as current a form as is
reasonably practicable, the names and addresses of the Holders contained in the
most recent list furnished to the Indenture Trustee as provided in Section 12.01
and the names and addresses of Holders received by the Indenture Trustee in its
capacity as Note Registrar. The Indenture Trustee may destroy any list furnished
to it as provided in such Section 12.01 upon receipt of a new list so furnished.

     (b)  Noteholders may communicate pursuant to TIA Section 312(b) with other
Noteholders with respect to their rights under this Indenture or under the
Notes. Upon receipt by the Indenture Trustee of any request by three or more
Noteholders to receive a copy of the current list of Noteholders, the Indenture
Trustee shall promptly notify the Administrator thereof by providing to the
Administrator a copy of such request and a copy of the list of Noteholders
produced in response thereto.

     (c)  The Issuer, the Indenture Trustee and the Note Registrar shall have
the protection of TIA Section 312(c).

     Section 12.03  Reports by the Issuer. (a)  The Issuer shall:

        (i)   file with the Indenture Trustee, at the time that the Issuer is
     required to file the same with the Commission, copies of the annual reports
     and of the information, documents and other reports (or copies of such
     portions of any of the foregoing as the Commission may from time to time by
     rules and regulations prescribe) which the Issuer may be required to file
     with the Commission pursuant to Section 13 or 15(d) of the Exchange Act;

        (ii)  file with the Indenture Trustee and the Commission in accordance
     with rules and regulations prescribed from time to time by the Commission
     such additional

                                       121                      2003-A Indenture

<PAGE>

     information, documents and reports with respect to compliance by the
     Issuer with the conditions and covenants of this Indenture as may be
     required from time to time by such rules and regulations; and

        (iii) supply to the Indenture Trustee (and the Indenture Trustee shall
     transmit by mail to all the  Noteholders  described in TIA Section 313 (c))
     such  summaries of any  information,  documents and reports  required to be
     filed by the  Issuer  pursuant  to  clauses  (i) and  (ii) of this  Section
     12.03(a) as may be required by rules and  regulations  prescribed from time
     to time by the Commission.

     (b)  Unless the Issuer otherwise determines, the fiscal year of the Issuer
shall end on December 31 of each year.

     Section 12.04 Reports by the Indenture Trustee.  If required by TIA Section
313(a),  within 60 days after each March 31,  beginning with March 31, 2004, the
Indenture  Trustee  shall mail to each  Noteholder  as  required  by TIA Section
313(c) a brief  report  dated as of such date  that  complies  with TIA  Section
313(a).  The Indenture  Trustee also shall comply with TIA Section 313(b)(1) and
(2). A copy of each report at the time of its mailing to the  Noteholders  shall
be filed by the Indenture  Trustee with the Commission and each stock  exchange,
if any, on which the Notes are listed.  The Issuer  shall  notify the  Indenture
Trustee if and when the Notes are listed on any stock exchange.

                                  ARTICLE XIII
                           SATISFACTION AND DISCHARGE

     Section 13.01  Satisfaction and Discharge of the Indenture. This Indenture
shall cease to be of further effect with respect to the Notes except as to (a)
rights of registration of transfer and exchange, (b) substitution of mutilated,
destroyed, lost or stolen Notes, (c) rights of Noteholders to receive payments
of principal thereof and interest thereon, (d) Sections 3.01(a), 3.02, 3.03,
3.05, 3.12, 3.14 and 3.15, (e) the rights, obligations and immunities of the
Indenture Trustee hereunder (including the rights of the Indenture Trustee under
Section 7.07 and the obligations of the Indenture Trustee under Section 13.02)
and (f) the rights of Noteholders as beneficiaries hereof with respect to the
property so deposited with the Indenture Trustee payable to all or any of them,
and the Indenture Trustee, on demand of and at the expense of the Issuer, shall
execute proper instruments acknowledging satisfaction and discharge of this
Indenture with respect to the Notes and the other obligations secured hereby,
when:

          (i) either:

               (A) all Notes theretofore authenticated and delivered (other than
          (1) Notes that have been destroyed, lost or stolen and that have been
          replaced or paid as provided in Section 2.08 and (2) Notes for which
          payment money has theretofore been deposited in trust or segregated
          and held in trust by the Issuer and thereafter repaid to the Issuer or
          discharged from such trust, as provided in Section 3.03) have been
          delivered to the Indenture Trustee for cancellation; or

                                       122                      2003-A Indenture

<PAGE>

               (B) all Notes not theretofore delivered to the Indenture Trustee
          for cancellation:

                    (1) have become due and payable;

                    (2) will become due and payable at the Final Scheduled
               Payment Date within one year; or

                    (3) are to be called for redemption within one year under
               arrangements satisfactory to the Indenture Trustee for the giving
               of notice of redemption by the Indenture Trustee in the name, and
               at the expense, of the Issuer;

and the Issuer, in the case of clauses (1), (2) or (3), has irrevocably
deposited or caused to be irrevocably deposited with the Indenture Trustee cash
or direct obligations of or obligations guaranteed by the United States of
America (which will mature prior to the date such amounts are payable), in trust
for such purpose, in an amount sufficient to pay and discharge the entire
indebtedness on such Notes not theretofore delivered to the Indenture Trustee
for cancellation when due to the Final Scheduled Payment Date or Redemption Date
(if Notes shall have been called for redemption pursuant to Section 6.01 or
6.02), as the case may be;

          (ii)  the Issuer has paid or caused to be paid all other sums payable
     hereunder by the Issuer, including all amounts owing to the Note Insurer;

          (iii) the Interest Rate Swap Agreement has been terminated and all
     amounts owed to each Swap Counterparty, including all Swap Termination
     Payments, under any existing or previously terminated Interest Rate Swap
     Agreement have been paid in full; and

          (iv)  the Issuer has delivered to the Indenture Trustee an Officer's
     Certificate, an Opinion of Counsel and (if required by the TIA or the
     Indenture Trustee) an Independent Certificate from a firm of certified
     public accountants, each meeting the applicable requirements of Section
     14.01(a) and each stating that all conditions precedent herein provided for
     relating to the satisfaction and discharge of this Indenture have been
     complied with.

     Section 13.02  Application of Trust Money. All moneys deposited with the
Indenture Trustee pursuant to Section 13.01 shall be held in trust and applied
by it, in accordance with the provisions of the Notes and this Indenture, to the
payment, either directly or through any Paying Agent, as the Servicer may
direct, (i) to the Holders of the particular Notes for the payment or redemption
of which such moneys have been deposited with the Indenture Trustee, of all sums
due and payable and to become due and payable thereon for principal and
interest, (ii) to the Note Insurer of all amounts then owing to it and (iii) to
each Swap Counterparty of all amounts then owing to it.

     Section 13.03  Repayment of Moneys Held by Paying Agent. In connection with
the satisfaction and discharge of this Indenture with respect to the Notes, all
moneys then held by any Paying Agent other than the Indenture Trustee under the
provisions of this Indenture with

                                          123                   2003-A Indenture

<PAGE>

respect to such Notes shall, upon demand of the Issuer, be paid to the Indenture
Trustee to be held and applied according to Section 3.03 and thereupon such
Paying Agent shall be released from all further liability with respect to such
moneys.

                                   ARTICLE XIV
                                  MISCELLANEOUS

     Section 14.01  Compliance Certificates and Opinions; Furnishing of
                    Information.

     (a) Upon any application or request by the Issuer to the Indenture  Trustee
to take any action  under any  provision  of this  Indenture,  the Issuer  shall
furnish to the Indenture  Trustee,  the Swap  Counterparty  (unless the Interest
Rate  Swap  Agreement  has  been  terminated  and all  amounts  owed to the Swap
Counterparty  have  been paid in full) and the Note  Insurer  (i) a  certificate
(complying  with  Section  314(e)  of  the  TIA)  stating  that  all  conditions
precedent,  if any,  provided  for in this  Indenture  relating to the  proposed
action have been complied with,  (ii) an Opinion of Counsel stating that, in the
opinion  of such  counsel,  all such  conditions  precedent,  if any,  have been
complied with and (iii) (if required by the TIA) an Officer's  Certificate  from
an Independent  Accounting Firm, except that in the case of any such application
or  request  as to which  the  furnishing  of such  documents  are  specifically
required  by any  provision  of  this  Indenture  relating  to  such  particular
application or request, no additional  certificate or Opinion of Counsel need be
furnished.  Every  certificate  or opinion  with  respect to  compliance  with a
condition or covenant provided for in this Indenture shall include:

          (i)    a statement that each signatory of such certificate or opinion
     has read or has caused to be read such covenant or condition and the
     definitions herein relating thereto;

          (ii)   a brief statement as to the nature and scope of the examination
     or investigation upon which the statements or opinions contained in such
     certificate or opinion are based;

          (iii)  a statement that, in the judgment of each such signatory, such
     signatory has made such examination or investigation as is necessary to
     enable such signatory to express an informed opinion as to whether or not
     such covenant or condition has been complied with; and

          (iv)   a statement as to whether, in the opinion of each such
     signatory, such condition or covenant has been complied with.

     (b)  (i) Prior to the deposit of any Receivables or other property or
securities with the Indenture Trustee that is to be made the basis for the
release of any property or securities subject to the lien of this Indenture, the
Issuer shall, in addition to any obligation imposed in Section 14.01(a) or
elsewhere in this Indenture, furnish to the Indenture Trustee an Officer's
Certificate certifying or stating the opinion of each person signing such
certificate as to the fair value (within 90 days of such deposit) to the Issuer
of the Collateral or other property or securities to be so deposited.

                                      124                       2003-A Indenture

<PAGE>

          (ii)   Whenever the Issuer is required to furnish to the Indenture
     Trustee an Officer's Certificate certifying or stating the opinion of any
     signer thereof as to the matters described in clause (i), the Issuer shall
     also deliver to the Indenture Trustee an Independent Certificate as to the
     same matters, if the fair value to the Issuer of the securities to be so
     deposited and of all other such securities made the basis of any such
     withdrawal or release since the commencement of the then-current calendar
     year of the Issuer, as set forth in the certificates delivered pursuant to
     clause (i) and this clause (ii), is 10% or more of the Aggregate
     Outstanding Principal Balance of the Notes, but such a certificate need not
     be furnished with respect to any securities so deposited, if the fair value
     thereof to the Issuer as set forth in the related Officer's Certificate is
     less than $25,000 or less than one percent of the Aggregate Outstanding
     Principal Balance of the Notes.

          (iii)  Other than with  respect to the release of any  Receivables  or
     Defaulted Receivables  (complying with Section 314(d) of the TIA), whenever
     any  property  or  securities  are to be  released  from  the  lien of this
     Indenture, the Issuer shall also furnish to the Indenture Trustee, the Note
     Insurer and the Swap Counterparty  (unless the Interest Rate Swap Agreement
     has been terminated and all amounts owed to the Swap Counterparty have been
     paid in full) an Officer's Certificate certifying or stating the opinion of
     each person  signing such  certificate as to the fair value (within 90 days
     of such release) of the property or securities  proposed to be released and
     stating  that in the opinion of such person the  proposed  release will not
     impair the security under this Indenture in contravention of the provisions
     hereof.

          (iv)   Whenever the Issuer is required to furnish to the Indenture
     Trustee an Officer's Certificate certifying or stating the opinion of any
     signer thereof as to the matters described in clause (iii), the Issuer
     shall also furnish to the Indenture Trustee an Independent Certificate as
     to the same matters if the fair value of the property or securities and of
     all other property other than Receivables and Defaulted Receivables, or
     securities released from the lien of this Indenture since the commencement
     of the then current calendar year, as set forth in the certificates
     required by clause (iii) and this clause (iv), equals 10% or more of the
     Aggregate Outstanding Principal Balance of the Notes, but such certificate
     need not be furnished in the case of any release of property or securities
     if the fair value thereof as set forth in the related Officer's Certificate
     is less than $25,000 or less than one percent of the then Aggregate
     Outstanding Principal Balance of the Notes.

          (v)    Notwithstanding Section 2.18 or any other provision of this
     Section, the Issuer may without compliance with the requirements of the
     other provisions of this section 14.01, (A) collect, liquidate, sell or
     otherwise dispose of Receivables as and to the extent permitted or required
     by the Transaction Documents and (B) make cash payments out of the Accounts
     as and to the extent permitted or required by the Transaction Documents.

                                      125                       2003-A Indenture

<PAGE>

     Section 14.02  Form of Documents Delivered to the Indenture Trustee.

     (a)  If several matters are required to be certified by, or covered by an
opinion of, any specified Person, it is not necessary that all such matters be
certified by, or covered by the opinion of, only one such Person, or that they
be so certified or covered by only one document, but one such Person may certify
or give an opinion with respect to some matters and one or more other such
Persons as to other matters, and any such Person may certify or give an opinion
as to such matters in one or several documents.

     (b)  Any certificate or opinion of an Authorized Officer of the Issuer may
be based, insofar as it relates to legal matters, upon a certificate or opinion
of, or representations by outside counsel, unless such Authorized Officer knows
that the certificate or opinion or representations with respect to the matters
upon which his certificate or opinion is based are erroneous. Any such
certificate or opinion or any Opinion of Counsel may be based, insofar as it
relates to factual matters, upon a certificate or opinion of, or representations
by, an Authorized Officer of the Servicer, the Administrator, the Issuer or the
Seller on behalf of the Issuer, stating that the information with respect to
such factual matters is in the possession of the Issuer or such Person, unless
such officer or counsel knows that the certificate or opinion or representations
with respect to such matters are erroneous. Any Opinion of Counsel may be based
on the written opinion of other counsel, in which event such Opinion of Counsel
shall be accompanied by a copy of such other counsel's opinion and shall include
a statement to the effect that such counsel believes that such counsel and the
Indenture Trustee may reasonably rely upon the opinion of such other counsel.

     (c)  Where any Person is required to make, give or execute two or more
applications, requests, consents, notices, statements, opinions or other
instruments under this Indenture, they may, but need not, be consolidated and
form one instrument.

     (d)  Wherever in this Indenture, in connection with any application or
certificate or report to the Indenture Trustee, it is provided that, the Issuer,
the Seller, the Administrator or the Servicer shall deliver any document as a
condition of the granting of such application, or as evidence of the Issuer's or
the Servicer's compliance with any term hereof, it is intended that the truth
and accuracy, at the time of the granting of such application or at the
effective date of such notice or report (as the case may be), of the facts and
opinions stated in such document shall in such case be conditions precedent to
the right of the Issuer to have such application granted or to the sufficiency
of such notice or report. The foregoing shall not, however, be construed to
affect the Indenture Trustee's right to rely upon the truth and accuracy of any
statement or opinion contained in any such document as provided in Section
7.01(b)(ii).

     (e)  Wherever in this Indenture it is provided that, the absence of the
occurrence and continuation of an Event of Servicing Default is a condition
precedent to the taking of any action by the Indenture Trustee at the request or
direction of the Issuer, then notwithstanding that the satisfaction of such
condition is a condition precedent to the Issuer's or the Indenture Trustee's
right to make such request or direction, the Indenture Trustee shall be
protected in acting in accordance with such request or direction if it does not
have actual knowledge of the occurrence and continuation of such Event of
Servicing Default.

                                      126                       2003-A Indenture

<PAGE>

     Section 14.03  Acts of Noteholders.

     (a)  Any request, demand, authorization, direction, notice, consent, waiver
or other action provided by this Indenture to be given or taken by Noteholders
may be embodied in and evidenced by one or more instruments of substantially
similar tenor signed by such Noteholders in person or by an agent duly appointed
in writing; and, except as herein otherwise expressly provided, such action
shall become effective when such instrument or instruments are delivered to the
Indenture Trustee, and, where it is hereby expressly required, to the Issuer.
Such instrument or instruments (and the action embodied therein and evidenced
thereby) are herein sometimes referred to as the "Act" of the Noteholders
signing such instrument or instruments. Proof of execution of any such
instrument or of a writing appointing any such agent shall be sufficient for any
purpose of this Indenture and (subject to Section 7.01) conclusive in favor of
the Indenture Trustee and the Issuer, if made in the manner provided in this
Section 14.03.

     (b)  The fact and date of the execution by any Person of any such
instrument or writing may be proved by the affidavit of a witness of such
execution or by the certificate of any notary public or other officer authorized
by law to take acknowledgments of deeds, certifying that the individual signing
such instrument or writing acknowledged to him the execution thereof. Whenever
such execution is by an officer of a corporation or a member of a partnership on
behalf of such corporation or partnership, such certificate or affidavit shall
also constitute sufficient proof of his authority.

     (c)  The ownership of Notes shall be proved by the Note Register.

     (d)  Any request, demand, authorization, direction, notice, consent, waiver
or other action by the Holder of any Notes shall bind the Holder of every Note
issued upon the registration or transfer thereof or in exchange therefor or in
lieu thereof, in respect of anything done, omitted or suffered to be done by the
Indenture Trustee or the Issuer in reliance thereon, whether or not notation of
such action is made upon such Notes.

     Section 14.04  Notices, Etc. Any request, demand, authorization,
direction, notice, consent, waiver or act of Noteholders or other documents
provided or permitted by this Indenture to be made upon, given or furnished to,
or filed with:

     (a)  the Indenture Trustee by any Noteholder or by the Issuer, the
Administrator or the Owner Trustee, shall be in writing and shall be delivered
personally or mailed by first-class registered or certified mail, postage
prepaid, or by telephonic facsimile transmission and overnight delivery service,
postage prepaid, and received by, a Responsible Officer of the Indenture Trustee
at its Corporate Trust Office listed below; or

     (b)  the Issuer by the Indenture Trustee, by the Note Insurer or by any
Noteholder shall be in writing and shall be delivered personally or mailed by
first-class registered or certified mail, postage prepaid, or by telephonic
facsimile transmission and overnight delivery service, postage prepaid, at the
address listed below or at any other address previously furnished in writing to
the Indenture Trustee and the Note Insurer by the Issuer.

                                      127                       2003-A Indenture

<PAGE>

     To the Indenture Trustee:

          JPMorgan Chase Bank
          4 New York Plaza, 6/th/ Floor
          New York, New York  10004-2413
          Attention:  Structured Finance Administration -- Capital One
            Auto Finance 2003-A
          Phone: (212) 623-5379
          FAX:  (2120 623-5932

     To the Issuer:

          Capital One Auto Finance Trust 2003-A
          c/o Wilmington Trust Company, as Owner Trustee
          Rodney Square North
          1100 North Market Street
          Wilmington, DE  19890-0001
          Attention:  Jeanne Oller
          Phone: (302) 636-6188
          Fax:   (302) 636-4140

     With a copy to the Servicer

     To the Administrator
     and the Servicer:

          Capital One Auto Finance, Inc.
          1680 Capital One Drive
          McLean, Virginia  22102
          Attention:  Director of Securitization
          Phone: (703) 720-1000
          FAX:   (703) 720-2121

          with a copy to General Counsel

          Legal Department
          Phone: (703) 720-1000
          FAX:   (703) 720-2121

     With copies to:

          Capital One Auto Receivables, LLC
          1680 Capital One Drive
          McLean, Virginia  22102
          Attention:  Director of Securitization
          Phone: (703) 720-1000
          FAX:   (703)  720-2121

                                      128                       2003-A Indenture

<PAGE>

          Mayer, Brown, Rowe & Maw
          190 S. LaSalle Street
          Chicago, Illinois  60603
          Attention:  Stuart M. Litwin
          Phone: (312) 782-0600
          FAX:   (312) 701-7711

     To the Note Insurer:

          Ambac Assurance Corporation
          One State Street Plaza
          New York, New York  10004
          Attention:  Structured Finance Department ABS
          Fax: (212) 668-0340

     With a copy to:

          Michael Babick
          Vice President
          Phone: (212) 208-3407
          Fax:   (212) 668-0340

     To Moody's:

          Moody's Investors Service, Inc.
          99 Church Street
          New York, New York  10007
          Attention:  ABS Monitoring Dept.
          Phone: (212) 553-4948
          Fax:   (212) 553-0881

     To S&P:

          Standard & Poor's
          55 Water Street
          New York, New York  10041
          Attention:  Surveillance
          Phone: (212) 438-2435
          Fax:   (212) 438-2464

                                      129                       2003-A Indenture

<PAGE>

     To the Initial Swap Counterparty:

          Lehman Brothers Special Financing Inc.
          c/o Lehman Brothers Inc.
          Transaction Management
          745 Seventh Avenue
          28th Floor
          New York, New York  10019
          Attention: Documentation Manager
          Phone: (212) 526-7672
          Fax:   (212) 526-7187

     In addition, upon the written request of any beneficial owner of a Class A
Note, the Indenture Trustee shall provide to such beneficial owner copies of
such notices, reports or other information delivered by the Indenture Trustee
hereunder to other Persons as such beneficial owner may reasonably request.

     Section 14.05  Notices and Reports to Noteholders; Waiver of Notices.

     (a)  Where this Indenture or the TIA provides for notice to Noteholders of
any event or the mailing of any report to the Noteholders, such notice or report
shall be written and shall be sufficiently given (unless otherwise herein
expressly provided) if mailed, first-class, postage-prepaid, to each Noteholder
affected by such event or to whom such report is required to be mailed, at the
address of such Noteholder as it appears on the Note Register, not later than
the latest date, and not earlier than the earliest date, prescribed for the
giving of such notice or the mailing of such report. In any case where a notice
or report to Noteholders is mailed in the manner provided above, neither the
failure to mail such notice or report, nor any defect in any notice or report so
mailed, to any particular Noteholder shall affect the sufficiency of such notice
or report with respect to other Noteholders, and any notice or report which is
mailed in the manner herein provided shall be conclusively presumed to have been
duly given or provided.

     (b)  Where this Indenture provides for notice in any manner, such notice
may be waived in writing by any Person entitled to receive such notice, either
before or after the event, and such waiver shall be the equivalent of such
notice. Waivers of notice by Noteholders shall be filed with the Indenture
Trustee, but such filing shall not be a condition precedent to the validity of
any action taken in reliance upon such waiver.

     (c)  If, by reason of the suspension of regular mail service as a result of
a strike, work stoppage or similar activity, it shall be impractical to mail
notice of any event to the Note Insurer or the Noteholders when such notice is
required to be given pursuant to any provision of this Indenture, then any
manner of giving such notice as shall be satisfactory to the Indenture Trustee
shall be deemed to be a sufficient giving of such notice.

     Section 14.06  Rules by the Indenture Trustee. The Indenture Trustee may
make reasonable rules for any meeting of Noteholders.

     Section 14.07  Owner Trustee Obligation. No recourse may be taken, directly
or indirectly, against (a) any incorporator, subscriber to the capital stock,
stockholder, officer,

                                      130                       2003-A Indenture

<PAGE>

employee, agent or director of the Owner Trustee or of any predecessor of the
Owner Trustee, (b) any partner, beneficiary, agent, officer, director, employee,
or successor or assign of a holder of a beneficial interest in the Owner
Trustee, (c) any incorporator, subscriber to the capital stock, stockholder,
officer, director, employee or agent of the Indenture Trustee or any predecessor
or successor of the Indenture Trustee, or (d) any incorporator, subscriber to
capital stock, stockholder, officer, director, employee or agent of the
Indenture Trustee or any predecessor or successor thereof, with respect to the
Owner Trustee's obligations with respect to the Notes or any of the statements,
representations, covenants, warranties or obligations of the Owner Trustee under
this Indenture or any Note or other writing delivered in connection herewith or
therewith.

     Section 14.08  Enforcement of Benefits. The Note Insurer and, with the
consent of the Note Insurer, the Indenture Trustee and the Noteholders shall be
entitled to enforce and, at the direction of the Note Insurer, the Indenture
Trustee shall enforce the covenants and agreements of the Servicer, the Seller
and the Transferor contained in the Servicing Agreement, the Contribution
Agreement and the Transfer and Assignment Agreement.

     Section 14.09  Effect of Headings and Table of Content. The Article and
Section headings herein and the Table of Contents are for convenience only and
shall not affect the construction hereof.

     Section 14.10  Successors and Assigns. All covenants and agreements in this
Indenture by the Issuer and the Indenture Trustee shall bind their respective
successors and assigns, whether so expressed or not.

     Section 14.11  Separability. If any provision in this Indenture or in the
Notes shall be invalid, illegal or unenforceable, the validity, legality and
enforceability of the remaining provisions shall not in any way be affected or
impaired thereby. Furthermore, in lieu of such illegal, invalid or unenforceable
provision, there shall be added automatically as part of this Indenture, a
provision as similar in its terms and purpose to such illegal, invalid or
unenforceable provision as may be possible and be legal, valid and enforceable.

     Section 14.12  Benefits of Indenture. Nothing in this Indenture or in the
Notes, expressed or implied, shall give to any Person, other than the parties
hereto and their successors hereunder, the Note Insurer, the Swap Counterparty
(unless the Interest Rate Swap Agreement has been terminated and all amounts
owed to the Swap Counterparty have been paid in full), any separate trustee or
co-trustee appointed under Section 7.13 and the Noteholders, any benefit or any
legal or equitable right, remedy or claim under this Indenture.

     Section 14.13  Legal Holidays. If the date of any Payment Date or any other
date on which principal of or interest on any Note is proposed to be paid or any
date on which mailing of notices by the Indenture Trustee to any Person is
required pursuant to any provision of this Indenture, shall not be a Business
Day, then (notwithstanding any other provision of the Notes or this Indenture)
payment or mailing of such notice need not be made on such date, but may be made
or mailed on the next succeeding Business Day with the same force and effect as
if made or mailed on the nominal date of any such Payment Date or other date for
the payment of principal of or interest on any Note, or as if mailed on the
nominal date of such mailing, as the case may be, and in the case of payments,
no interest shall accrue for the period from and after

                                      131                       2003-A Indenture

<PAGE>

any such nominal date, provided such payment is made in full on such next
succeeding Business Day.

     Section 14.14  Governing Law. This Indenture and each Note shall be
construed in accordance with and governed by the substantive laws of the State
of New York (without regard to conflict of law provisions) applicable to
agreements made and to be performed therein.

     Section 14.15  Counterparts. This instrument may be executed in any number
of counterparts, each of which so executed shall be deemed to be an original,
but all such counterparts shall together constitute but one and the same
instrument.

     Section 14.16  Recording of Indenture. This Indenture is subject to
recording in any appropriate public recording offices, such recording to be
effected by the Issuer and at its expense in compliance with any Opinion of
Counsel delivered hereunder.

     Section 14.17  Further Assurances. The Issuer agrees 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 Indenture Trustee or the
Note Insurer more fully to effect the purposes of this Indenture, including,
without limitation, the execution of any financing statements or continuation
statements relating to the Trust Property for filing under the provisions of the
UCC of any applicable jurisdiction.

     Section 14.18  No Bankruptcy Petition Against the Issuer. The Indenture
Trustee agrees (and each Noteholder by its acceptance of the Notes shall be
deemed to agree) that, prior to the date that is one year and one day after the
payment in full of all amounts payable with respect to the Notes, it will not
institute against the Issuer or the Seller, or join any other Person in
instituting against the Issuer or the Seller, any bankruptcy, reorganization,
arrangement, insolvency or liquidation proceedings or other proceedings under
the laws of the United States or any state of the United States. This Section
14.18 shall survive the termination of this Indenture.

     Section 14.19  Subordination. The Issuer and each Noteholder, by accepting
a Note, acknowledge and agree that such Note represents indebtedness of the
Issuer and does not represent an interest in any assets of the Seller (including
by virtue of any deficiency claim in respect of obligations not paid or
otherwise satisfied from the Trust Estate and proceeds thereof). In furtherance
of and not in derogation of the foregoing, to the extent the Seller enters into
other securitization transactions, each of the Issuer and each Noteholder, by
accepting a Note, acknowledges and agrees that it shall have no right, title or
interest in or to any assets (or interests therein) (other than Trust Estate)
conveyed or purported to be conveyed by the Seller to another Person or Persons
in connection therewith (whether by way of a sale, capital contribution or by
virtue of the granting of a lien) ("Other Assets"). To the extent that,
notwithstanding the agreements and provisions contained in the preceding
sentences of this subsection, the Issuer or any Noteholder either (a) asserts an
interest or claim to, or benefit from, Other Assets, whether asserted against or
through the Seller or any other Person owned by the Seller, or (b) is deemed to
have any such interest, claim or benefit in or from Other Assets, whether by
operation of law, legal process, pursuant to applicable provisions of insolvency
laws or otherwise (including by virtue of Section 1111(b) of the Federal
Bankruptcy Code or any successor provision having similar effect under the
Bankruptcy Code), and whether deemed asserted against or through the

                                      132                       2003-A Indenture

<PAGE>

Seller or any other Person owned by the Seller, then the Issuer and each
Noteholder, by accepting a Note, further acknowledges and agrees that any such
interest, claim or benefit in or from Other Assets is and shall be expressly
subordinated to the indefeasible payment in full of all obligations and
liabilities of the Seller which, under the terms of the relevant documents
relating to the securitization of such Other Assets, are entitled to be paid
from, entitled to the benefits of, or otherwise secured by such Other Assets
(whether or not any such entitlement or security interest is legally perfected
or otherwise entitled to a priority of distribution or application under
applicable law, including insolvency laws, and whether asserted against the
Transferor or any other Person owned by the Seller), including the payment of
post-petition interest on such other obligations and liabilities. This
subordination agreement shall be deemed a subordination agreement within the
meaning of Section 510(a) of the Bankruptcy Code. Each Noteholder further
acknowledges and agrees that no adequate remedy at law exists for a breach of
this Section 14.19 and the terms of this Section 14.19 may be enforced by an
action for specific performance. The provisions of this Section 14.19 shall be
for the third party benefit of those entitled to rely thereon and shall survive
the termination of this Indenture.

     Section 14.20  Limitation on Liability. Notwithstanding anything to the
contrary contained in this Indenture the obligations of the Issuer and the
Seller under this Indenture are solely the trust or corporate obligations of the
Issuer or the Seller, as applicable, and shall be payable by the Issuer or the
Seller, as applicable, solely (a) from funds available pursuant to, and in
accordance with the payment priorities set forth in Section 5.05(c) and, if
applicable, Section 9.04(b) of this Indenture or (b) to the extent that it
receives additional funds designated for such purposes or to the extent that it
has additional funds available (other than funds described in the preceding
clause (a)) that would be in excess of amounts that would be necessary to pay
the debt and other obligations of the Issuer or the Seller, as applicable,
incurred in accordance with its limited liability company agreement or other
organizational documents and all financing documents to which it is a party as
they come due. In addition, no amount owing by the Issuer or the Seller, as
applicable, hereunder in excess of the liabilities that it is required to pay in
accordance with the preceding sentence shall constitute a "claim" (as defined in
Section 101(5) of the Bankruptcy Code) against it. No recourse shall be had for
the payment of any amount owing hereunder or any other obligation of, or claim
against, the Issuer or the Seller, as applicable, arising out of or based upon
this Indenture against any member, partner, employee, officer, agent, director
or authorized person of the Issuer or the Seller; provided, however, that the
foregoing shall not relieve any such person, or entity of any liability they
might otherwise have as a result of fraudulent actions of omissions taken by
them nor shall the foregoing relieve any person of any liability expressly
undertaken by such person under the Transaction Documents.

     Section 14.21  Limitation of Liability. It is expressly understood and
agreed by and between the parties hereto (i) that this Indenture is executed and
delivered by Wilmington Trust Company, not in its individual capacity but solely
as Owner Trustee under the Trust Agreement in the exercise of the power and
authority conferred and vested in it as such Owner Trustee, (ii) each of the
representations, undertakings and agreements made herein by the Issuer are not
personal representations, undertakings and agreements of Wilmington Trust
Company, but are binding only on the Issuer, (iii) nothing contained herein
shall be construed as creating any liability on Wilmington Trust Company,
individually or personally, to perform any covenant of the Issuer either
expressed or implied contained herein, all such liability, if any, being
expressly

                                      133                       2003-A Indenture

<PAGE>

waived by the parties hereto and by any person claiming by, through or under any
such party, and (iv) under no circumstances shall Wilmington Trust Company be
personally liable for the payment of any indebtedness or expense of the Issuer
or be liable for the breach or failure of any obligation, representation,
warranty or covenant made or undertaken by the Issuer under this Indenture.

     Section 14.22  Conflict with Trust Indenture Act. If any provision hereof
limits, qualifies or conflicts with another provision hereof that is required to
be included in this indenture by any of the provisions of the Trust Indenture
Act, such required provision shall control.

     The provisions of TIA Sections 310 through 317, to the extent permitted to
be modified by the TIA and not modified by this Indenture, that impose duties on
any person (including the provisions automatically deemed included herein unless
expressly excluded by this Indenture) are a part of and govern this Indenture,
whether or not physically contained herein.

     Section 14.23  Perfection Representations. The Perfection Representations
shall be a part of this Indenture for all purposes.

     Section 14.24  Rating Agency Confirmations. Any provision of this Indenture
or any other Transaction Document which requires each Rating Agency to confirm
the then-current ratings on the Class A Notes prior to the taking of any action
thereunder shall be deemed to require that each Rating Agency confirm that such
action would not itself require a reduction or withdrawal of the then-current
ratings of the Class A Notes, without giving effect to the Note Policy on the
then-current ratings on the Class A Notes.

                               [SIGNATURES FOLLOW]

                                      134                       2003-A Indenture

<PAGE>

     IN WITNESS WHEREOF, the Issuer and the Indenture Trustee have caused this
Indenture to be duly executed as of the day and year first above written.

                                       CAPITAL ONE AUTO FINANCE TRUST 2003-A

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

                                       By:     /s/ Donald G. MacLelcan
                                          --------------------------------------
                                                 Donald G. MacLelcan
                                                   Vice President

                                       S-1                      2003-A Indenture

<PAGE>

                                       JPMORGAN CHASE BANK,
                                       as the Indenture Trustee

                                       By:   /s/ Patricia M.F. Russo
                                          --------------------------------------
                                                Patricia M.F. Russo
                                                  Vice President

                                       S-2                      2003-A Indenture

<PAGE>

Confirmed and Agreed with respect to
Sections 3.01(c), 3.10(b)(x), (xiii), (xiv), (xvi),
5.06, 5.14(a) and (c), 7.07 and 14.20

CAPITAL ONE AUTO RECEIVABLES, LLC,
as the Seller

By:    /s/ Albert A. Ciafre
   ------------------------------
        Albert A. Ciafre
     Assistant Vice President

Confirmed and Agreed with respect to
Sections 3.01(c), 3.10(b), (x), (xiii), (xiv) and (xvi),
5.06, 5.14(a) and (c), 7.07 and 14.20

CAPITAL ONE AUTO FINANCE, INC.,
as Transferor, as Servicer and as Custodian

By:   /s/ Jeffery A. Elswick
   ------------------------------
        Jeffery A. Elswick
     Manager of Securitization

                                       S-3                      2003-A Indenture

<PAGE>

                                   SCHEDULE 1

                              SCHEDULE OF OPINIONS

- Opinion of Mayer, Brown, Rowe & Maw re: Corporate, Enforceability, Securities
Law, the Limited Guaranty, the Swap Documents and Other Matters

- Opinion of Mayer, Brown, Rowe & Maw re: Perfection

- Opinion of Mayer, Brown, Rowe & Maw re: Texas Certificate of Title Act

- Opinion of Mayer, Brown, Rowe & Maw re: California Certificate of Title Act

- Opinion of Mayer, Brown, Rowe & Maw re: 10b-5

- Opinion of Mayer, Brown, Rowe & Maw re: True Sale and Nonconsolidation

- Opinion of Mayer, Brown, Rowe & Maw re: Federal Tax Issues (Class A Notes)

- Opinion of Mayer, Brown, Rowe & Maw re: Texas Franchise Tax Issues (Class A
Notes)

                                       1-1                      2003-A Indenture

<PAGE>

                                   SCHEDULE 2

              PERFECTION REPRESENTATIONS, WARRANTIES AND COVENANTS

     In addition to the representations, warranties and covenants contained in
the Indenture, the Issuer hereby represents, warrants, and covenants to the
Indenture Trustee as to itself as follows on the Closing Date and on each
Payment Date thereafter:

                                     General

1.  The Indenture creates a valid and continuing security interest (as defined
in UCC Section 9-102) in the Receivables in favor of the Indenture Trustee,
which security interest is prior to all other Liens, and is enforceable as such
as against creditors of and purchasers from the Issuer.

2.  Each Receivable constitutes either "chattel paper", an "account", and
"instrument" or a "payment intangible" within the meaning of UCC Section 9-102.

3.  The rights of the Issuer under the Interest Rate Swap Agreement constitute
"general intangibles" within the meaning of the applicable UCC.

4.  COAF has taken or will take all steps necessary to perfect its security
interest against the Obligor in the Financed Vehicles securing the Receivables.

                                    Creation

5.  The Issuer owns and has good and marketable title to the Collateral free and
clear of any Lien, claim or encumbrance of any Person, excepting only liens for
taxes, assessments or similar governmental charges or levies incurred in the
ordinary course of business that are not yet due and payable or as to which any
applicable grace period shall not have expired, or that are being contested in
good faith by proper proceedings and for which adequate reserves have been
established, but only so long as foreclosure with respect to such a lien is not
imminent and the use and value of the property to which the Lien attaches is not
impaired during the pendency of such proceeding.

                                   Perfection

6.  The Issuer has caused or will have caused, within ten days after the
effective date of the Indenture, the filing of all appropriate financing
statements in the proper filing office in the appropriate jurisdictions under
applicable law in order to perfect the contribution and sale of the Trust
Property from COAF to the Seller, the transfer and sale of the Trust Property
from the Seller to the Issuer, and the security interest in the Collateral
granted to the Indenture Trustee hereunder. All financing statements filed or to
be filed against the Issuer in favor of the Indenture Trustee in connection
herewith describing the collateral shall contain a statement to the following
effect: "A purchase of or security interest in any collateral described in this
financing statement, except as permitted in the Indenture, will violate the
rights of the Indenture Trustee."

7.  With respect to Collateral that constitutes tangible chattel paper, such
tangible chattel paper is in the possession of the Custodian and the Indenture
Trustee has received a written

                                       2-1                      2003-A Indenture

<PAGE>

acknowledgment from the Custodian that the Custodian is holding such tangible
chattel paper solely on behalf and for the benefit of the Indenture Trustee.

                                       2-2                      2003-A Indenture

<PAGE>

                                    Priority

8.  Neither the Seller, the Servicer nor the Issuer has authorized the filing
of, or is aware of any financing statements against either the Seller, the
Transferor or the Issuer that include a description of the Collateral, the Trust
Property and proceeds related thereto other than any financing statement (i)
relating to the sale of Trust Property by the Transferor to the Seller under the
Transfer and Assignment Agreement, (ii) relating to the contribution of Trust
Property by the Seller to the Issuer under the Contribution Agreement, (iii)
relating to the security interest granted to the Indenture Trustee hereunder, or
(iv) that has been terminated.

9.  Neither the Seller, the Transferor nor the Issuer is aware of any judgment,
ERISA or tax lien filings against either the Seller, the Transferor or the
Issuer.

10. None of the tangible chattel paper that constitute or evidence the
Receivables has any marks or notations indicating that they have been pledged,
assigned or otherwise conveyed to any Person other than the Indenture Trustee.

                     Survival of Perfection Representations

11. Notwithstanding any other provision of the Transfer and Assignment
Agreement, the Contribution Agreement, the Indenture or any other Transaction
Document, the Perfection Representations contained in this Schedule shall be
continuing, and remain in full force and effect (notwithstanding any replacement
of the Servicer or termination of Servicer's rights to act as such) until such
time as all obligations under the Transfer and Assignment Agreement,
Contribution Agreement and the Indenture have been finally and fully paid and
performed.

                                    No Waiver

12. The parties hereto: (i) shall not, without obtaining a confirmation of the
then-current rating of the Class A Notes, waive any of the Perfection
Representations; (ii) shall provide the Ratings Agencies with prompt written
notice of any breach of the Perfection Representations, and shall not, without
obtaining a confirmation of the then-current rating of the Class A Notes (as
determined after any adjustment or withdrawal of the ratings following notice of
such breach) waive a breach of any of the Perfection Representations.

                   Issuer to Maintain Perfection and Priority

13. The Issuer covenants that, in order to evidence the interests of the
Indenture Trustee under this Indenture, the Issuer shall cause the Servicer to
take such action, or execute and deliver such writings (other than effecting a
Filing (as defined below), unless such Filing is effected in accordance with
this paragraph) as may be necessary or advisable (including, without limitation,
such actions as are requested by the Indenture Trustee) to maintain and perfect,
as a first priority interest, the Indenture Trustee's security interest in the
Collateral. The Issuer shall cause the Servicer, from time to time and within
the time limits established by law, to prepare and present to the Indenture
Trustee all financing statements, amendments (including continuations,
terminations, partial terminations, releases or partial releases), initial
financing statements in lieu of continuation statement or any other filings
necessary or advisable to continue, maintain and perfect the Indenture Trustee's
security interest in the Collateral as a first-

                                       2-3                      2003-A Indenture

<PAGE>

priority interest (each a "Filing"). The Issuer shall cause the Servicer to
present each such Filing to the Indenture Trustee together with a form of
authorization for the Issuer's signature authorizing the Servicer to effect such
Filing under the Uniform Commercial Code without the signature of the Issuer
where allowed by applicable law.

                                       2-4                      2003-A Indenture

<PAGE>

                                    EXHIBIT A

                              FORM OF CLASS A NOTES

                                 CLASS A-1 NOTE

Note Number: R-1   CUSIP No.: 14041G BD 7
                   ISIN No.: US14041GBD79

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

     THE PRINCIPAL OF THIS NOTE IS PAYABLE IN INSTALLMENTS AS SET FORTH HEREIN.
ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

     EXCEPT AS OTHERWISE PROVIDED HEREIN, THIS GLOBAL NOTE MAY BE TRANSFERRED,
IN WHOLE BUT NOT IN PART, ONLY TO ANOTHER NOMINEE OF THE SECURITIES DEPOSITORY
OR TO A SUCCESSOR SECURITIES DEPOSITORY OR TO A NOMINEE OR SUCCESSOR SECURITIES
DEPOSITORY.

                      CAPITAL ONE AUTO FINANCE TRUST 2003-A
                        ASSET BACKED NOTES, SERIES 2003-A
                                 CLASS A-1 NOTE

      ORIGINAL ISSUE           CLASS A-1 MATURITY
           DATE                      DATE                    ISSUE PRICE
       June 3, 2003              June 15, 2004               100.00000%

REGISTERED OWNER: CEDE & Co.

ORIGINAL PRINCIPAL BALANCE:  $234,000,000

     THIS CERTIFIES THAT Capital One Auto Finance Trust 2003-A (the "Issuer")
under the Indenture dated as of June 3, 2003 (the "Indenture") between the
Issuer and JPMorgan Chase Bank, as indenture trustee (together with any
successor thereto, hereinafter called the "Indenture

                                      A-1-1                     2003-A Indenture

<PAGE>

Trustee"), for value received, hereby promises to pay interest and principal to
the Registered Owner named above or registered assigns, pursuant to the
provisions hereof and of the Indenture. This Note is one of a duly authorized
series of Notes of the Issuer designated as its Capital One Auto Finance Trust
2003-A Notes, Series 2003-A. The Indenture authorizes the issuance of
$1,209,677,419.35 in principal amount of notes as Series 2003-A (the "Notes").
The notes are issued in seven classes designated as Class A-1 Notes, Class A-2
Notes, Class A-3-A Notes, Class A-3-B Notes, Class A-4-A Notes, Class A-4-B
Notes and Class B Notes. The Indenture provides that the Notes will be entitled
to receive payments in reduction of the Aggregate Outstanding Principal Balance
of each Class, in the amounts, from the sources, and at the times more
specifically as set forth in the Indenture. The Notes are secured by the Trust
Property (as defined in the Indenture).

     Reference is hereby made to the Indenture and all indentures supplemental
thereto for a statement of the respective rights thereunder of the Issuer, the
Indenture Trustee, the Owner Trustee and the Holders of the Notes and the terms
upon which the Notes are to be authenticated and delivered. All terms used in
this Class A Note which are not defined herein shall have the meanings assigned
to them in the Indenture.

     THE OBLIGATION OF THE ISSUER TO REPAY THE CLASS A-1 NOTES IS A LIMITED,
NONRECOURSE OBLIGATION SECURED ONLY BY THE TRUST PROPERTY. All payments of
principal and interest on the Class A-1 Notes shall be made only from the Trust
Property, and each Holder hereof, by its acceptance of this Class A-1 Note,
agrees that it shall be entitled to payments solely from such Trust Property
pursuant to the terms of the Indenture. The actual Outstanding Principal Balance
on this Class A-1 Note may be less than the Original Principal Balance indicated
on the face hereof. The actual principal balance on this Class A-1 Note at any
time may be obtained from the Indenture Trustee.

     This Note is entitled to the benefits of the Note Policy issued by the Note
Insurer to the Indenture Trustee for the benefit of the Class A Noteholders.

     All payments of interest and principal on the Class A-1 Notes on the
applicable Payment Date shall be paid to the Person in whose name such Class A-1
Note is registered at the close of business on the Record Date for such Payment
Date in the manner provided in the Indenture. All reductions in the principal
amount of a Class A-1 Note (or one or more Predecessor Notes) effected by full
or partial payments of installments of principal shall be binding upon all past,
then current, and future Holders of such Class A-1 Note and of any Class A-1
Note issued upon the registration of transfer thereof or in exchange therefor or
in lieu thereof, whether or not such payment is noted on such Class A-1 Note.

     All amounts collected as payments on the Trust Property or otherwise shall
be applied in the order of priority specified in the Indenture.

     Each Person who has or who acquires any Ownership Interest in a Class A-1
Note shall be deemed by the acceptance or acquisition of such Ownership Interest
to have agreed to be bound by the provisions of Section 2.07 of the Indenture.

                                      A-1-2                     2003-A Indenture

<PAGE>

     In addition, each Person who has or who acquires any Ownership Interest in
a Class A-1 Note shall be deemed by the acceptance or acquisition of such
Ownership Interest to have agreed to be bound by the provisions of Section 14.18
of the Indenture. Prior to the date that is one year and one day after the
payment in full of all amounts payable with respect to the Notes, each Person
who has or acquires an Ownership Interest in a Class A-1 Note agrees that such
Person will not institute against the Issuer or the Seller, or join any other
Person in instituting against the Issuer or the Seller, any bankruptcy,
reorganization, arrangement, insolvency or liquidation proceedings or other
proceedings under the laws of the United States or any state of the United
States. This covenant shall survive the termination of the Indenture.

     Before the due presentment for registration of transfer of this Class A-1
Note, the Issuer, the Indenture Trustee and any agent of the Issuer or the
Indenture Trustee may treat the person in whose name this Class A-1 Note is
registered (a) on any Record Date for purposes of making payments, and (b) on
any other date for any other purpose, as the owner hereof, whether or not this
Class A-1 Note be overdue, and neither the Issuer, the Indenture Trustee nor any
such agent shall be affected by notice to the contrary.

     The Indenture permits the amendment thereof for the purpose of adding any
provisions to, or changing in any manner or eliminating any of the provisions
of, the Indenture or of modifying in any manner the rights of the Noteholders
under the Indenture at any time by the Issuer and the Indenture Trustee with the
consent of the Note Insurer so long as no Note Insurer Default shall have
occurred and be continuing (and, in some cases, only with the consent of the
Noteholder of each Class affected thereby) and compliance with certain other
conditions. Any such consent by the Holder, at the time of the giving thereof,
of this Class A-1 Note (or any one or more Predecessor Notes) shall be
conclusive and binding upon such Holder and upon all future Holders of this
Class A-1 Note and of any Class A-1 Note issued upon the registration of
transfer hereof or in exchange hereof or in lieu hereof whether or not notation
of such consent or waiver is made upon this Class A-1 Note.

     The Notes and all obligations with respect thereto, including obligations
under the Indenture, will be limited recourse obligations of the Issuer payable
solely from the Trust Property. Neither the Owner Trustee in its individual
capacity or in its capacity as Owner Trustee, the Servicer, the Custodian, the
Paying Agent, the Note Registrar, nor the Indenture Trustee in its individual
capacity or in its capacity as the Indenture Trustee, nor any of their
respective Affiliates, agents, partners, beneficiaries, officers, directors,
stockholders, stockholders of partners, employees or successors or assigns,
shall be personally liable for any amounts payable, or performance due, under
the Notes or the Indenture. Without limiting the foregoing, each Holder of any
Note by its acceptance thereof, and the Indenture Trustee, shall be deemed to
have agreed (a) that it shall look only to the Trust Property and the Note
Policy to satisfy the Issuer's obligations under or with respect to a Note or
the Indenture, including but not limited to liabilities under Article V of the
Indenture and liabilities arising (whether at common law or equity) from
breaches by the Issuer of any obligations, covenants and agreements herein or,
to the extent enforceable, for any violation by the Issuer of applicable state
or federal law or regulation, provided that the Issuer shall not be relieved of
liability hereunder with respect to any misrepresentation in the Trust
Agreement, the Indenture, the Contribution Agreement, the Transfer and
Assignment Agreement or the Servicing Agreement, or fraud, of the Issuer, and
(b) to waive any rights it may have to obtain a deficiency or other monetary
judgment against

                                      A-1-3                     2003-A Indenture

<PAGE>

either the Issuer or any of its principals, directors, officers, stockholders,
employees or agents (whether disclosed or undisclosed) or their respective
assets (other than the Trust Property). The foregoing provisions of this
paragraph shall not (i) prevent recourse to the Trust Property or any Person
other than the Issuer for the sums due or to become due under any security,
instrument or agreement which is part of the Trust Property, (b) constitute a
waiver, release or discharge of any indebtedness or obligation evidenced by the
Notes or secured by the Indenture, but the same shall continue until paid or
discharged, or (c) prevent the Indenture Trustee from exercising its rights with
respect to the Grant, pursuant to the Indenture, of the Issuer's rights under
the Contribution Agreement and the Transfer and Assignment Agreement. It is
further understood that the foregoing provisions of this paragraph shall not
limit the right of any Person to name the Indenture Trustee in its capacity as
the Indenture Trustee under the Indenture or the Issuer as a party defendant in
any action or suit or in the exercise of any remedy under the Notes or the
Indenture, so long as no judgment in the nature of a deficiency judgment or
seeking personal liability shall be asked for or (if obtained) enforced. It is
expressly understood that all such liability is hereby expressly waived and
released to the extent provided herein as a condition of, and as a consideration
for, the execution of the Indenture and the issuance of the Notes.

     The remedies of the Holder hereof as provided herein, or in the Indenture,
shall be cumulative and concurrent and may be pursued solely against the assets
of the Trust Property. No failure on the part of the Noteholder in exercising
any right or remedy hereunder shall operate as a waiver or release thereof, nor
shall any single or partial exercise of any such right or remedy preclude any
other further exercise thereof or the exercise of any other right or remedy
hereunder.

     The Notes are issuable only in registered form in denominations as provided
in the Indenture and subject to certain limitations therein set forth. At the
option of the Noteholder, Notes of any Class may be exchanged for Notes of the
same Class of like terms, in any authorized denominations and of like aggregate
principal amount, upon surrender of the Notes to be exchanged at the Corporate
Trust Office of the Indenture Trustee, subject to the terms and conditions of
the Indenture.

     As provided in the Indenture, this Note and the Indenture under which it is
issued shall be construed in accordance with, and governed by, the laws of the
State of New York applicable to agreements made and to be performed therein. The
Indenture Trustee shall have no obligation under the Indenture, the Servicing
Agreement or any other document or instrument executed in connection herewith or
therewith to transact business or perform fiduciary duties (in each case as
defined under relevant laws) outside of the State of New York, provided that,
the Indenture Trustee will appoint a co-trustee to transact any business
required to be transacted outside of the State of New York.

     THIS NOTE IS ISSUED PURSUANT TO THE INDENTURE AND SHALL BE CONSTRUED IN
ACCORDANCE WITH AND GOVERNED BY THE SUBSTANTIVE LAWS OF THE STATE OF NEW YORK
(WITHOUT REGARD TO CONFLICT OF LAW PROVISIONS) APPLICABLE TO AGREEMENTS MADE AND
TO BE PERFORMED THEREIN.

                                      A-1-4                     2003-A Indenture

<PAGE>

     REFERENCE IS HEREBY MADE TO THE FURTHER PROVISIONS OF THIS NOTE SET FORTH
ON THE BACK HEREOF AND SUCH FURTHER PROVISIONS ARE HEREBY INCORPORATED BY
REFERENCE AS IF FULLY SET FORTH HERE.

     Unless the certificate of authentication hereon has been executed by the
Indenture Trustee by manual signature, this Note shall not be entitled to any
benefit under the Indenture or be valid or obligatory for any purpose.

                                      A-1-5                     2003-A Indenture

<PAGE>

     IN WITNESS WHEREOF, the Issuer has caused this instrument to be duly
executed on the Original Issue Date set forth above.

                                       CAPITAL ONE AUTO FINANCE TRUST 2003-A

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

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

                                      A-1-6                     2003-A Indenture

<PAGE>

              THE INDENTURE TRUSTEE'S CERTIFICATE OF AUTHENTICATION

     This is one of the Class A-1 Notes referred to in the within-mentioned
Indenture.

                                       JPMORGAN CHASE BANK,
                                       as the Indenture Trustee

                                       By: /s/
                                          --------------------------------------

                                     A-1-7                      2003-A Indenture

<PAGE>

                            [FORM OF REVERSE OF NOTE]

     The Class A-1 Notes are scheduled to mature on June 15, 2004 unless the
Class A-1 Notes are earlier redeemed or accelerated pursuant to the Indenture.
The Indenture Trustee shall pay to each Class A-1 Noteholder of record on the
preceding Record Date either (i) by wire transfer, in immediately available
funds to the account of such Class A-1 Noteholder, at a bank or other entity
having appropriate facilities therefor, if such Class A-1 Noteholder shall have
provided to the Indenture Trustee appropriate written instructions three (3)
Business Days prior to the Record Date and such Holder's Class A-1 Notes in the
aggregate evidence a denomination of not less than $250,000 (which instructions
may remain in effect for subsequent Payment Dates), or, (ii) if not, by check
mailed to such Holder at the address of such Holder appearing in the Note
Register, the amounts to be distributed to such Holder pursuant to such Holder's
Class A-1 Notes.

     THE CLASS A-1 NOTES SHALL BE SUBJECT TO OPTIONAL REDEMPTION AT THE OPTION
OF THE ADMINISTRATOR OR THE NOTE INSURER IN THE MANNER AND SUBJECT TO THE
PROVISIONS OF THE INDENTURE. Whenever by the terms of the Indenture, the
Indenture Trustee is required to redeem Class A-1 Notes, and subject to and in
accordance with the terms of Article VI of the Indenture, the Indenture Trustee
shall give notice of the redemption in the manner prescribed by the Indenture.

     Subject to certain restrictions contained in the Indenture, (a) the Notes
are issuable in the initial denomination of $250,000 and integral multiples of
$1,000 in excess thereof (provided that one Note of each Class may be issued in
an additional amount equal to any remaining portion of the applicable Original
Principal Balance of such Class) and (b) Notes may be exchanged for a like
aggregate principal amount of Notes of authorized denominations of the same
maturity.

     The final payment on a Note shall be made only upon presentation and
surrender of the Note at the Corporate Trust Office of the Indenture Trustee;
provided, however, that if there is delivered to the Issuer, the Indenture
Trustee and the Note Insurer such security or indemnity as may be required by
them to save each of them harmless (an unsecured indemnity agreement of an
institutional investor organized under the laws of the United States or any
state thereof with a net worth at least equal to $50,000,000 being deemed
sufficient to satisfy such security or indemnity requirement) and an undertaking
thereafter to surrender such Note, then, in the absence of notice to the Issuer,
the Indenture Trustee or the Note Insurer that the applicable Note has been
acquired by a bona fide purchaser, such final payment shall be made to the
extent collected funds are then available for such payment without presentation
or surrender.

     The Noteholders shall have no right to enforce the provisions of the
Indenture or to institute action to enforce the covenants therein, or to take
any action with respect to any Event of Default, or to institute, appear in or
defend any suit or other proceedings with respect thereto, except as provided in
the Indenture.

     The Notes may be exchanged, and their transfer may be registered, by the
Noteholders in person or by their attorneys duly authorized in writing at the
Corporate Trust Office of the Indenture Trustee only in the manner, subject to
the limitations provided in the Indenture, and

                                     A-1-8                      2003-A Indenture

<PAGE>

upon surrender and cancellation of the Notes. Upon exchange or registration of
such transfer, a new registered Note or Notes evidencing the same outstanding
principal amount of the same Class of Notes will be executed in exchange
therefor.

     Reference is hereby made to the Indenture, a copy of which is on file with
the Indenture Trustee, for the provisions, among others, with respect to (a) the
nature and extent of the rights, duties and obligations of the Indenture
Trustee, the Issuer and the Noteholders; (b) the terms upon which the Notes are
executed and delivered; (c) the collection and disposition of the Scheduled
Payments; (d) a description of the Trust Property; (e) the modification or
amendment of the Indenture; (f) other matters; and (g) the definition of
capitalized terms used in this Note that are not defined herein; to all of which
the Noteholders assent by the acceptance of the Notes.

                                     A-1-9                      2003-A Indenture

<PAGE>

                              [FORM OF ASSIGNMENT]

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

(PLEASE INSERT SOCIAL SECURITY OR

TAXPAYER IDENTIFICATION NUMBER

OF ASSIGNEE)

            (Please Print or Typewrite Name and Address of Assignee)

          the within Note, and all rights thereunder, and hereby does
     irrevocably constitute and appoint

          Attorney to transfer the within Note on the books kept for
     registration thereof, with full power of substitution in the premises.

Date:
     ---------------

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

                                     A-1-10                     2003-A Indenture

<PAGE>

                                 CLASS A-2 NOTE

Note Number: R-1  CUSIP No.: 14041G BE 5
                  ISIN No.: US14041GBE52

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

     THE PRINCIPAL OF THIS NOTE IS PAYABLE IN INSTALLMENTS AS SET FORTH HEREIN.
ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

     EXCEPT AS OTHERWISE PROVIDED HEREIN, THIS GLOBAL NOTE MAY BE TRANSFERRED,
IN WHOLE BUT NOT IN PART, ONLY TO ANOTHER NOMINEE OF THE SECURITIES DEPOSITORY
OR TO A SUCCESSOR SECURITIES DEPOSITORY OR TO A NOMINEE OR SUCCESSOR SECURITIES
DEPOSITORY.

                      CAPITAL ONE AUTO FINANCE TRUST 2003-A
                        ASSET BACKED NOTES, SERIES 2003-A
                                 CLASS A-2 NOTE

     ORIGINAL ISSUE          CLASS A-2 MATURITY
         DATE                      DATE                     ISSUE PRICE
      June 3, 2003             March 15, 2006                99.99611%

REGISTERED OWNER: CEDE & Co.

ORIGINAL PRINCIPAL BALANCE:  $282,000,000

     THIS CERTIFIES THAT Capital One Auto Finance Trust 2003-A (the "Issuer")
under the Indenture dated as of June 3, 2003 (the "Indenture") between the
Issuer and JPMorgan Chase Bank, as indenture trustee (together with any
successor thereto, hereinafter called the "Indenture Trustee"), for value
received, hereby promises to pay interest and principal to the Registered Owner
named above or registered assigns, pursuant to the provisions hereof and of the
Indenture. This Note is one of a duly authorized series of Notes of the Issuer
designated as its Capital One Auto Finance Trust 2003-A Notes, Series 2003-A.
The Indenture authorizes the issuance of $1,209,677,419.35 in principal amount
of notes as Series 2003-A (the "Notes"). The notes are

                                     A-2-1                      2003-A Indenture

<PAGE>

issued in seven classes designated as Class A-1 Notes, Class A-2 Notes, Class
A-3-A Notes, Class A-3-B Notes, Class A-4-A Notes, Class A-4-B Notes and Class B
Notes. The Indenture provides that the Notes will be entitled to receive
payments in reduction of the Aggregate Outstanding Principal Balance of each
Class, in the amounts, from the sources, and at the times more specifically as
set forth in the Indenture. The Notes are secured by the Trust Property (as
defined in the Indenture).

     Reference is hereby made to the Indenture and all indentures supplemental
thereto for a statement of the respective rights thereunder of the Issuer, the
Indenture Trustee, the Owner Trustee and the Holders of the Notes and the terms
upon which the Notes are to be authenticated and delivered. All terms used in
this Class A Note which are not defined herein shall have the meanings assigned
to them in the Indenture.

     THE OBLIGATION OF THE ISSUER TO REPAY THE CLASS A-2 NOTES IS A LIMITED,
NONRECOURSE OBLIGATION SECURED ONLY BY THE TRUST PROPERTY. All payments of
principal and interest on the Class A-2 Notes shall be made only from the Trust
Property, and each Holder hereof, by its acceptance of this Class A-2 Note,
agrees that it shall be entitled to payments solely from such Trust Property
pursuant to the terms of the Indenture. The actual Outstanding Principal Balance
on this Class A-2 Note may be less than the Original Principal Balance indicated
on the face hereof. The actual principal balance on this Class A-2 Note at any
time may be obtained from the Indenture Trustee.

     This Note is entitled to the benefits of the Note Policy issued by the Note
Insurer to the Indenture Trustee for the benefit of the Class A Noteholders.

     All payments of interest and principal on the Class A-2 Notes on the
applicable Payment Date shall be paid to the Person in whose name such Class A-2
Note is registered at the close of business on the Record Date for such Payment
Date in the manner provided in the Indenture. All reductions in the principal
amount of a Class A-2 Note (or one or more Predecessor Notes) effected by full
or partial payments of installments of principal shall be binding upon all past,
then current, and future Holders of such Class A-2 Note and of any Class A-2
Note issued upon the registration of transfer thereof or in exchange therefor or
in lieu thereof, whether or not such payment is noted on such Class A-2 Note.

     All amounts collected as payments on the Trust Property or otherwise shall
be applied in the order of priority specified in the Indenture.

     Each Person who has or who acquires any Ownership Interest in a Class A-2
Note shall be deemed by the acceptance or acquisition of such Ownership Interest
to have agreed to be bound by the provisions of Section 2.07 of the Indenture.

     In addition, each Person who has or who acquires any Ownership Interest in
a Class A-2 Note shall be deemed by the acceptance or acquisition of such
Ownership Interest to have agreed to be bound by the provisions of Section 14.18
of the Indenture. Prior to the date that is one year and one day after the
payment in full of all amounts payable with respect to the Notes, each Person
who has or acquires an Ownership Interest in a Class A-2 Note agrees that such
Person will not institute against the Issuer or the Seller, or join any other
Person in instituting against the

                                     A-2-2                      2003-A Indenture

<PAGE>

Issuer or the Seller, any bankruptcy, reorganization, arrangement, insolvency or
liquidation proceedings or other proceedings under the laws of the United States
or any state of the United States. This covenant shall survive the termination
of the Indenture.

     Before the due presentment for registration of transfer of this Class A-2
Note, the Issuer, the Indenture Trustee and any agent of the Issuer or the
Indenture Trustee may treat the person in whose name this Class A-2 Note is
registered (a) on any Record Date for purposes of making payments, and (b) on
any other date for any other purpose, as the owner hereof, whether or not this
Class A-2 Note be overdue, and neither the Issuer, the Indenture Trustee nor any
such agent shall be affected by notice to the contrary.

     The Indenture permits the amendment thereof for the purpose of adding any
provisions to, or changing in any manner or eliminating any of the provisions
of, the Indenture or of modifying in any manner the rights of the Noteholders
under the Indenture at any time by the Issuer and the Indenture Trustee with the
consent of the Note Insurer so long as no Note Insurer Default shall have
occurred and be continuing (and, in some cases, only with the consent of the
Noteholder of each Class affected thereby) and compliance with certain other
conditions. Any such consent by the Holder, at the time of the giving thereof,
of this Class A-2 Note (or any one or more Predecessor Notes) shall be
conclusive and binding upon such Holder and upon all future Holders of this
Class A-2 Note and of any Class A-2 Note issued upon the registration of
transfer hereof or in exchange hereof or in lieu hereof whether or not notation
of such consent or waiver is made upon this Class A-2 Note.

     The Notes and all obligations with respect thereto, including obligations
under the Indenture, will be limited recourse obligations of the Issuer payable
solely from the Trust Property. Neither the Owner Trustee in its individual
capacity or its capacity as Owner Trustee, the Servicer, the Custodian, the
Paying Agent, the Note Registrar, nor the Indenture Trustee in its individual
capacity or in its capacity as the Indenture Trustee, nor any of their
respective Affiliates, agents, partners, beneficiaries, officers, directors,
stockholders, stockholders of partners, employees or successors or assigns,
shall be personally liable for any amounts payable, or performance due, under
the Notes or the Indenture. Without limiting the foregoing, each Holder of any
Note by its acceptance thereof, and the Indenture Trustee, shall be deemed to
have agreed (a) that it shall look only to the Trust Property and the Note
Policy to satisfy the Issuer's obligations under or with respect to a Note or
the Indenture, including but not limited to liabilities under Article V of the
Indenture and liabilities arising (whether at common law or equity) from
breaches by the Issuer of any obligations, covenants and agreements herein or,
to the extent enforceable, for any violation by the Issuer of applicable state
or federal law or regulation, provided that the Issuer shall not be relieved of
liability hereunder with respect to any misrepresentation in the Trust
Agreement, the Indenture, the Contribution Agreement, the Transfer and
Assignment Agreement or the Servicing Agreement, or fraud, of the Issuer, and
(b) to waive any rights it may have to obtain a deficiency or other monetary
judgment against either the Issuer or any of its principals, directors,
officers, stockholders, employees or agents (whether disclosed or undisclosed)
or their respective assets (other than the Trust Property). The foregoing
provisions of this paragraph shall not (i) prevent recourse to the Trust
Property or any Person other than the Issuer for the sums due or to become due
under any security, instrument or agreement which is part of the Trust Property,
(b) constitute a waiver, release or discharge of any indebtedness or obligation
evidenced by the Notes or secured by the Indenture, but the same

                                     A-2-3                      2003-A Indenture

<PAGE>

shall continue until paid or discharged, or (c) prevent the Indenture Trustee
from exercising its rights with respect to the Grant, pursuant to the Indenture,
of the Issuer's rights under the Contribution Agreement and the Transfer and
Assignment Agreement. It is further understood that the foregoing provisions of
this paragraph shall not limit the right of any Person to name the Indenture
Trustee in its capacity as the Indenture Trustee under the Indenture or the
Issuer as a party defendant in any action or suit or in the exercise of any
remedy under the Notes or the Indenture, so long as no judgment in the nature of
a deficiency judgment or seeking personal liability shall be asked for or (if
obtained) enforced. It is expressly understood that all such liability is hereby
expressly waived and released to the extent provided herein as a condition of,
and as a consideration for, the execution of the Indenture and the issuance of
the Notes.

     The remedies of the Holder hereof as provided herein, or in the Indenture,
shall be cumulative and concurrent and may be pursued solely against the assets
of the Trust Property. No failure on the part of the Noteholder in exercising
any right or remedy hereunder shall operate as a waiver or release thereof, nor
shall any single or partial exercise of any such right or remedy preclude any
other further exercise thereof or the exercise of any other right or remedy
hereunder.

     The Notes are issuable only in registered form in denominations as provided
in the Indenture and subject to certain limitations therein set forth. At the
option of the Noteholder, Notes of any Class may be exchanged for Notes of the
same Class of like terms, in any authorized denominations and of like aggregate
principal amount, upon surrender of the Notes to be exchanged at the Corporate
Trust Office of the Indenture Trustee, subject to the terms and conditions of
the Indenture.

     As provided in the Indenture, this Note and the Indenture under which it is
issued shall be construed in accordance with, and governed by, the laws of the
State of New York applicable to agreements made and to be performed therein. The
Indenture Trustee shall have no obligation under the Indenture, the Servicing
Agreement or any other document or instrument executed in connection herewith or
therewith to transact business or perform fiduciary duties (in each case as
defined under relevant laws) outside of the State of New York, provided that,
the Indenture Trustee will appoint a co-trustee to transact any business
required to be transacted outside of the State of New York.

     THIS NOTE IS ISSUED PURSUANT TO THE INDENTURE AND SHALL BE CONSTRUED IN
ACCORDANCE WITH AND GOVERNED BY THE SUBSTANTIVE LAWS OF THE STATE OF NEW YORK
(WITHOUT REGARD TO CONFLICT OF LAW PROVISIONS) APPLICABLE TO AGREEMENTS MADE AND
TO BE PERFORMED THEREIN.

     REFERENCE IS HEREBY MADE TO THE FURTHER PROVISIONS OF THIS NOTE SET FORTH
ON THE BACK HEREOF AND SUCH FURTHER PROVISIONS ARE HEREBY INCORPORATED BY
REFERENCE AS IF FULLY SET FORTH HERE.

     Unless the certificate of authentication hereon has been executed by the
Indenture Trustee by manual signature, this Note shall not be entitled to any
benefit under the Indenture or be valid or obligatory for any purpose.

                                     A-2-4                      2003-A Indenture

<PAGE>

     IN WITNESS WHEREOF, the Owner Trustee has caused this instrument to be duly
executed on the Original Issue Date set forth above.

                                       CAPITAL ONE AUTO FINANCE TRUST 2003-A

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

                                       By: /s/
                                          --------------------------------------
                                                  Authorized Officer

                                     A-2-5                      2003-A Indenture

<PAGE>

              THE INDENTURE TRUSTEE'S CERTIFICATE OF AUTHENTICATION

     This is one of the Class A-2 Notes referred to in the within-mentioned
Indenture.

                                       JPMORGAN CHASE BANK,
                                       as the Indenture Trustee

                                       By: /s/
                                          ----------------------------------

                                     A-2-6                      2003-A Indenture

<PAGE>

                            [FORM OF REVERSE OF NOTE]

     The Class A-2 Notes are scheduled to mature on March 15, 2006 unless the
Class A-2 Notes are earlier redeemed or accelerated pursuant to the Indenture.
The Indenture Trustee shall pay to each Class A-2 Noteholder of record on the
preceding Record Date either (i) by wire transfer, in immediately available
funds to the account of such Class A-2 Noteholder, at a bank or other entity
having appropriate facilities therefor, if such Class A-2 Noteholder shall have
provided to the Indenture Trustee appropriate written instructions three (3)
Business Days prior to the Record Date and such Holder's Class A-2 Notes in the
aggregate evidence a denomination of not less than $250,000 (which instructions
may remain in effect for subsequent Payment Dates), or, (ii) if not, by check
mailed to such Holder at the address of such Holder appearing in the Note
Register, the amounts to be distributed to such Holder pursuant to such Holder's
Class A-2 Notes.

     THE CLASS A-2 NOTES SHALL BE SUBJECT TO OPTIONAL REDEMPTION AT THE OPTION
OF THE ADMINISTRATOR OR THE NOTE INSURER IN THE MANNER AND SUBJECT TO THE
PROVISIONS OF THE INDENTURE. Whenever by the terms of the Indenture, the
Indenture Trustee is required to redeem Class A-2 Notes, and subject to and in
accordance with the terms of Article VI of the Indenture, the Indenture Trustee
shall give notice of the redemption in the manner prescribed by the Indenture.

     Subject to certain restrictions contained in the Indenture, (a) the Notes
are issuable in the initial denomination of $250,000 and integral multiples of
$1,000 in excess thereof (provided that one Note of each Class may be issued in
an additional amount equal to any remaining portion of the applicable Original
Principal Balance of such Class) and (b) Notes may be exchanged for a like
aggregate principal amount of Notes of authorized denominations of the same
maturity.

     The final payment on a Note shall be made only upon presentation and
surrender of the Note at the Corporate Trust Office of the Indenture Trustee;
provided, however, that if there is delivered to the Issuer, the Indenture
Trustee and the Note Insurer such security or indemnity as may be required by
them to save each of them harmless (an unsecured indemnity agreement of an
institutional investor organized under the laws of the United States or any
state thereof with a net worth at least equal to $50,000,000 being deemed
sufficient to satisfy such security or indemnity requirement) and an undertaking
thereafter to surrender such Note, then, in the absence of notice to the Issuer,
the Indenture Trustee or the Note Insurer that the applicable Note has been
acquired by a bona fide purchaser, such final payment shall be made to the
extent collected funds are then available for such payment without presentation
or surrender.

     The Noteholders shall have no right to enforce the provisions of the
Indenture or to institute action to enforce the covenants therein, or to take
any action with respect to any Event of Default, or to institute, appear in or
defend any suit or other proceedings with respect thereto, except as provided in
the Indenture.

     The Notes may be exchanged, and their transfer may be registered, by the
Noteholders in person or by their attorneys duly authorized in writing at the
Corporate Trust Office of the Indenture Trustee only in the manner, subject to
the limitations provided in the Indenture, and

                                     A-2-7                      2003-A Indenture

<PAGE>

upon surrender and cancellation of the Notes. Upon exchange or registration of
such transfer, a new registered Note or Notes evidencing the same outstanding
principal amount of the same Class of Notes will be executed in exchange
therefor.

     Reference is hereby made to the Indenture, a copy of which is on file with
the Indenture Trustee, for the provisions, among others, with respect to (a) the
nature and extent of the rights, duties and obligations of the Indenture
Trustee, the Issuer and the Noteholders; (b) the terms upon which the Notes are
executed and delivered; (c) the collection and disposition of the Scheduled
Payments; (d) a description of the Trust Property; (e) the modification or
amendment of the Indenture; (f) other matters; and (g) the definition of
capitalized terms used in this Note that are not defined herein; to all of which
the Noteholders assent by the acceptance of the Notes.

                                     A-2-8                      2003-A Indenture

<PAGE>

                              [FORM OF ASSIGNMENT]

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

(PLEASE INSERT SOCIAL SECURITY OR

TAXPAYER IDENTIFICATION NUMBER

OF ASSIGNEE)

            (Please Print or Typewrite Name and Address of Assignee)

          the within Note, and all rights thereunder, and hereby does
     irrevocably constitute and appoint

          Attorney to transfer the within Note on the books kept for
     registration thereof, with full power of substitution in the premises.

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

                                     A-2-9                      2003-A Indenture

<PAGE>

                                CLASS A-3-A NOTE

Note Number: R-1  CUSIP No.: 14041G BF 2
                  ISIN No.: US14041GBF28

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

     THE PRINCIPAL OF THIS NOTE IS PAYABLE IN INSTALLMENTS AS SET FORTH HEREIN.
ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

     EXCEPT AS OTHERWISE PROVIDED HEREIN, THIS GLOBAL NOTE MAY BE TRANSFERRED,
IN WHOLE BUT NOT IN PART, ONLY TO ANOTHER NOMINEE OF THE SECURITIES DEPOSITORY
OR TO A SUCCESSOR SECURITIES DEPOSITORY OR TO A NOMINEE OR SUCCESSOR SECURITIES
DEPOSITORY.

                      CAPITAL ONE AUTO FINANCE TRUST 2003-A
                        ASSET BACKED NOTES, SERIES 2003-A
                                CLASS A-3-A NOTE

     ORIGINAL ISSUE             LASS A-3-A MATURITY
         DATE                         DATE                    ISSUE PRICE
     June 3, 2003               October 15, 2007               99.99019%

REGISTERED OWNER:  CEDE & Co.

ORIGINAL PRINCIPAL BALANCE:  $190,000,000

         THIS  CERTIFIES  THAT  Capital  One  Auto  Finance  Trust  2003-A  (the
"Issuer") under the Indenture dated as of June 3, 2003 (the "Indenture") between
the Issuer and JPMorgan  Chase Bank,  as indenture  trustee  (together  with any
successor  thereto,  hereinafter  called  the  "Indenture  Trustee"),  for value
received,  hereby promises to pay interest and principal to the Registered Owner
named above or registered assigns,  pursuant to the provisions hereof and of the
Indenture.  This Note is one of a duly authorized  series of Notes of the Issuer
designated as its Capital One Auto Finance Trust 2003-A  Notes,  Series  2003-A.
The Indenture  authorizes the issuance of

                                     A-3-A-1                    2003-A Indenture

<PAGE>

$1,209,677,419.35 in principal amount of notes as Series 2003-A (the "Notes").
The notes are issued in seven classes designated as Class A-1 Notes, Class A-2
Notes, Class A-3-A Notes, Class A-3-B Notes, Class A-4-A Notes, Class A-4-B
Notes and Class B Notes. The Indenture provides that the Notes will be entitled
to receive payments in reduction of the Aggregate Outstanding Principal Balance
of each Class, in the amounts, from the sources, and at the times more
specifically as set forth in the Indenture. The Notes are secured by the Trust
Property (as defined in the Indenture).

     Reference is hereby made to the Indenture and all indentures supplemental
thereto for a statement of the respective rights thereunder of the Issuer, the
Indenture Trustee, the Owner Trustee and the Holders of the Notes and the terms
upon which the Notes are to be authenticated and delivered. All terms used in
this Class A Note which are not defined herein shall have the meanings assigned
to them in the Indenture.

     THE OBLIGATION OF THE ISSUER TO REPAY THE CLASS A-3-A NOTES IS A LIMITED,
NONRECOURSE OBLIGATION SECURED ONLY BY THE TRUST PROPERTY. All payments of
principal and interest on the Class A-3-A Notes shall be made only from the
Trust Property, and each Holder hereof, by its acceptance of this Class A-3-A
Note, agrees that it shall be entitled to payments solely from such Trust
Property pursuant to the terms of the Indenture. The actual Outstanding
Principal Balance on this Class A-3-A Note may be less than the Original
Principal Balance indicated on the face hereof. The actual principal balance on
this Class A-3-A Note at any time may be obtained from the Indenture Trustee.

     This Note is entitled to the benefits of the Note Policy issued by the Note
Insurer to the Indenture Trustee for the benefit of the Class A Noteholders.

     All payments of interest and principal on the Class A-3-A Notes on the
applicable Payment Date shall be paid to the Person in whose name such Class
A-3-A Note is registered at the close of business on the Record Date for such
Payment Date in the manner provided in the Indenture. All reductions in the
principal amount of a Class A-3-A Note (or one or more Predecessor Notes)
effected by full or partial payments of installments of principal shall be
binding upon all past, then current, and future Holders of such Class A-3-A Note
and of any Class A-3-A Note issued upon the registration of transfer thereof or
in exchange therefor or in lieu thereof, whether or not such payment is noted on
such Class A-3-A Note.

     All amounts collected as payments on the Trust Property or otherwise shall
be applied in the order of priority specified in the Indenture.

     Each Person who has or who acquires any Ownership Interest in a Class A-3-A
Note shall be deemed by the acceptance or acquisition of such Ownership Interest
to have agreed to be bound by the provisions of Section 2.07 of the Indenture.

     In addition, each Person who has or who acquires any Ownership Interest in
a Class A-3-A Note shall be deemed by the acceptance or acquisition of such
Ownership Interest to have agreed to be bound by the provisions of Section 14.18
of the Indenture. Prior to the date that is one year and one day after the
payment in full of all amounts payable with respect to the Notes, each Person
who has or acquires an Ownership Interest in a Class A-3-A Note agrees that such

                                     A-3-A-2                    2003-A Indenture

<PAGE>

Person will not institute against the Issuer or the Seller, or join any other
Person in instituting against the Issuer or the Seller, any bankruptcy,
reorganization, arrangement, insolvency or liquidation proceedings or other
proceedings under the laws of the United States or any state of the United
States. This covenant shall survive the termination of the Indenture.

     Before the due presentment for registration of transfer of this Class A-3-A
Note, the Issuer, the Indenture Trustee and any agent of the Issuer or the
Indenture Trustee may treat the person in whose name this Class A-3-A Note is
registered (a) on any Record Date for purposes of making payments, and (b) on
any other date for any other purpose, as the owner hereof, whether or not this
Class A-3-A Note be overdue, and neither the Issuer, the Indenture Trustee nor
any such agent shall be affected by notice to the contrary.

     The Indenture permits the amendment thereof for the purpose of adding any
provisions to, or changing in any manner or eliminating any of the provisions
of, the Indenture or of modifying in any manner the rights of the Noteholders
under the Indenture at any time by the Issuer and the Indenture Trustee with the
consent of the Note Insurer so long as no Note Insurer Default shall have
occurred and be continuing (and, in some cases, only with the consent of the
Noteholder of each Class affected thereby) and compliance with certain other
conditions. Any such consent by the Holder, at the time of the giving thereof,
of this Class A-3-A Note (or any one or more Predecessor Notes) shall be
conclusive and binding upon such Holder and upon all future Holders of this
Class A-3-A Note and of any Class A-3-A Note issued upon the registration of
transfer hereof or in exchange hereof or in lieu hereof whether or not notation
of such consent or waiver is made upon this Class A-3-A Note.

     The Notes and all obligations with respect thereto, including obligations
under the Indenture, will be limited recourse obligations of the Issuer payable
solely from the Trust Property. Neither the Owner Trustee in its individual
capacity or in its capacity as Owner Trustee, the Servicer, the Custodian, the
Paying Agent, the Note Registrar, nor the Indenture Trustee in its individual
capacity or in its capacity as the Indenture Trustee, nor any of their
respective Affiliates, agents, partners, beneficiaries, officers, directors,
stockholders, stockholders of partners, employees or successors or assigns,
shall be personally liable for any amounts payable, or performance due, under
the Notes or the Indenture. Without limiting the foregoing, each Holder of any
Note by its acceptance thereof, and the Indenture Trustee, shall be deemed to
have agreed (a) that it shall look only to the Trust Property and the Note
Policy to satisfy the Issuer's obligations under or with respect to a Note or
the Indenture, including but not limited to liabilities under Article V of the
Indenture and liabilities arising (whether at common law or equity) from
breaches by the Issuer of any obligations, covenants and agreements herein or,
to the extent enforceable, for any violation by the Issuer of applicable state
or federal law or regulation, provided that the Issuer shall not be relieved of
liability hereunder with respect to any misrepresentation in the Trust
Agreement, the Indenture, the Contribution Agreement, the Transfer and
Assignment Agreement or the Servicing Agreement, or fraud, of the Issuer, and
(b) to waive any rights it may have to obtain a deficiency or other monetary
judgment against either the Issuer or any of its principals, directors,
officers, stockholders, employees or agents (whether disclosed or undisclosed)
or their respective assets (other than the Trust Property). The foregoing
provisions of this paragraph shall not (i) prevent recourse to the Trust
Property or any Person other than the Issuer for the sums due or to become due
under any security, instrument or agreement which is part of the Trust Property,
(b) constitute a waiver, release or discharge of any

                                     A-3-A-3                    2003-A Indenture

<PAGE>

indebtedness or obligation evidenced by the Notes or secured by the Indenture,
but the same shall continue until paid or discharged, or (c) prevent the
Indenture Trustee from exercising its rights with respect to the Grant, pursuant
to the Indenture, of the Issuer's rights under the Contribution Agreement and
the Transfer and Assignment Agreement. It is further understood that the
foregoing provisions of this paragraph shall not limit the right of any Person
to name the Indenture Trustee in its capacity as the Indenture Trustee under the
Indenture or the Issuer as a party defendant in any action or suit or in the
exercise of any remedy under the Notes or the Indenture, so long as no judgment
in the nature of a deficiency judgment or seeking personal liability shall be
asked for or (if obtained) enforced. It is expressly understood that all such
liability is hereby expressly waived and released to the extent provided herein
as a condition of, and as a consideration for, the execution of the Indenture
and the issuance of the Notes.

     The remedies of the Holder hereof as provided herein, or in the Indenture,
shall be cumulative and concurrent and may be pursued solely against the assets
of the Trust Property. No failure on the part of the Noteholder in exercising
any right or remedy hereunder shall operate as a waiver or release thereof, nor
shall any single or partial exercise of any such right or remedy preclude any
other further exercise thereof or the exercise of any other right or remedy
hereunder.

     The Notes are issuable only in registered form in denominations as provided
in the Indenture and subject to certain limitations therein set forth. At the
option of the Noteholder, Notes of any Class may be exchanged for Notes of the
same Class of like terms, in any authorized denominations and of like aggregate
principal amount, upon surrender of the Notes to be exchanged at the Corporate
Trust Office of the Indenture Trustee, subject to the terms and conditions of
the Indenture.

     As provided in the Indenture, this Note and the Indenture under which it is
issued shall be construed in accordance with, and governed by, the laws of the
State of New York applicable to agreements made and to be performed therein. The
Indenture Trustee shall have no obligation under the Indenture, the Servicing
Agreement or any other document or instrument executed in connection herewith or
therewith to transact business or perform fiduciary duties (in each case as
defined under relevant laws) outside of the State of New York, provided that,
the Indenture Trustee will appoint a co-trustee to transact any business
required to be transacted outside of the State of New York.

     THIS NOTE IS ISSUED PURSUANT TO THE INDENTURE AND SHALL BE CONSTRUED IN
ACCORDANCE WITH AND GOVERNED BY THE SUBSTANTIVE LAWS OF THE STATE OF NEW YORK
(WITHOUT REGARD TO CONFLICT OF LAW PROVISIONS) APPLICABLE TO AGREEMENTS MADE AND
TO BE PERFORMED THEREIN.

     REFERENCE IS HEREBY MADE TO THE FURTHER PROVISIONS OF THIS NOTE SET FORTH
ON THE BACK HEREOF AND SUCH FURTHER PROVISIONS ARE HEREBY INCORPORATED BY
REFERENCE AS IF FULLY SET FORTH HERE.

                                     A-3-A-4                    2003-A Indenture

<PAGE>

     Unless the certificate of authentication hereon has been executed by the
Indenture Trustee by manual signature, this Note shall not be entitled to any
benefit under the Indenture or be valid or obligatory for any purpose.

                                     A-3-A-5                    2003-A Indenture

<PAGE>

     IN WITNESS WHEREOF, the Issuer has caused this instrument to be duly
executed on the Original Issue Date set forth above.

                                       CAPITAL ONE AUTO FINANCE TRUST 2003-A

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

                                       By: /s/
                                          --------------------------------------
                                                   Authorized Officer

                                     A-3-A-6                    2003-A Indenture

<PAGE>

              THE INDENTURE TRUSTEE'S CERTIFICATE OF AUTHENTICATION

     This is one of the Class A-3-A Notes referred to in the within-mentioned
Indenture.

                                       JPMORGAN CHASE BANK,
                                       as the Indenture Trustee

                                       By: /s/
                                          --------------------------------------

                                     A-3-A-7                    2003-A Indenture

<PAGE>

                            [FORM OF REVERSE OF NOTE]

     The Class A-3-A Notes are scheduled to mature on October 15, 2007 unless
the Class A-3-A Notes are earlier redeemed or accelerated pursuant to the
Indenture. The Indenture Trustee shall pay to each Class A-3-A Noteholder of
record on the preceding Record Date either (i) by wire transfer, in immediately
available funds to the account of such Class A-3-A Noteholder, at a bank or
other entity having appropriate facilities therefor, if such Class A-3-A
Noteholder shall have provided to the Indenture Trustee appropriate written
instructions three (3) Business Days prior to the Record Date and such Holder's
Class A-3-A Notes in the aggregate evidence a denomination of not less than
$250,000 (which instructions may remain in effect for subsequent Payment Dates),
or, (ii) if not, by check mailed to such Holder at the address of such Holder
appearing in the Note Register, the amounts to be distributed to such Holder
pursuant to such Holder's Class A-3-A Notes.

     THE CLASS A-3-A NOTES SHALL BE SUBJECT TO OPTIONAL REDEMPTION AT THE OPTION
OF THE ADMINISTRATOR OR THE NOTE INSURER IN THE MANNER AND SUBJECT TO THE
PROVISIONS OF THE INDENTURE. Whenever by the terms of the Indenture, the
Indenture Trustee is required to redeem Class A-3-A Notes, and subject to and in
accordance with the terms of Article VI of the Indenture, the Indenture Trustee
shall give notice of the redemption in the manner prescribed by the Indenture.

     Subject to certain restrictions contained in the Indenture, (a) the Notes
are issuable in the initial denomination of $250,000 and integral multiples of
$1,000 in excess thereof (provided that one Note of each Class may be issued in
an additional amount equal to any remaining portion of the applicable Original
Principal Balance of such Class) and (b) Notes may be exchanged for a like
aggregate principal amount of Notes of authorized denominations of the same
maturity.

     The final payment on a Note shall be made only upon presentation and
surrender of the Note at the Corporate Trust Office of the Indenture Trustee;
provided, however, that if there is delivered to the Issuer, the Indenture
Trustee and the Note Insurer such security or indemnity as may be required by
them to save each of them harmless (an unsecured indemnity agreement of an
institutional investor organized under the laws of the United States or any
state thereof with a net worth at least equal to $50,000,000 being deemed
sufficient to satisfy such security or indemnity requirement) and an undertaking
thereafter to surrender such Note, then, in the absence of notice to the Issuer,
the Indenture Trustee or the Note Insurer that the applicable Note has been
acquired by a bona fide purchaser, such final payment shall be made to the
extent collected funds are then available for such payment without presentation
or surrender.

     The Noteholders shall have no right to enforce the provisions of the
Indenture or to institute action to enforce the covenants therein, or to take
any action with respect to any Event of Default, or to institute, appear in or
defend any suit or other proceedings with respect thereto, except as provided in
the Indenture.

     The Notes may be exchanged, and their transfer may be registered, by the
Noteholders in person or by their attorneys duly authorized in writing at the
Corporate Trust Office of the Indenture Trustee only in the manner, subject to
the limitations provided in the Indenture, and

                                    A-3-A-8                     2003-A Indenture

<PAGE>

upon surrender and cancellation of the Notes. Upon exchange or registration of
such transfer, a new registered Note or Notes evidencing the same outstanding
principal amount of the same Class of Notes will be executed in exchange
therefor.

     Reference is hereby made to the Indenture, a copy of which is on file with
the Indenture Trustee, for the provisions, among others, with respect to (a) the
nature and extent of the rights, duties and obligations of the Indenture
Trustee, the Issuer and the Noteholders; (b) the terms upon which the Notes are
executed and delivered; (c) the collection and disposition of the Scheduled
Payments; (d) a description of the Trust Property; (e) the modification or
amendment of the Indenture; (f) other matters; and (g) the definition of
capitalized terms used in this Note that are not defined herein; to all of which
the Noteholders assent by the acceptance of the Notes.

                                    A-3-A-9                     2003-A Indenture

<PAGE>

                              [FORM OF ASSIGNMENT]

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

(PLEASE INSERT SOCIAL SECURITY OR

TAXPAYER IDENTIFICATION NUMBER

OF ASSIGNEE)

            (Please Print or Typewrite Name and Address of Assignee)

          the within Note, and all rights thereunder, and hereby does
     irrevocably constitute and appoint

          Attorney to transfer the within Note on the books kept for
     registration thereof, with full power of substitution in the premises.

Date:
     ----------------

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

                                    A-3-A-10                    2003-A Indenture

<PAGE>

                                CLASS A-3-B NOTE

Note Number: R-1  CUSIP No.: 14041G BG 0
                  ISIN No.: US14041GBG01

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

     THE PRINCIPAL OF THIS NOTE IS PAYABLE IN INSTALLMENTS AS SET FORTH HEREIN.
ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

     EXCEPT AS OTHERWISE PROVIDED HEREIN, THIS GLOBAL NOTE MAY BE TRANSFERRED,
IN WHOLE BUT NOT IN PART, ONLY TO ANOTHER NOMINEE OF THE SECURITIES DEPOSITORY
OR TO A SUCCESSOR SECURITIES DEPOSITORY OR TO A NOMINEE OR SUCCESSOR SECURITIES
DEPOSITORY.

                      CAPITAL ONE AUTO FINANCE TRUST 2003-A
                        ASSET BACKED NOTES, SERIES 2003-A
                                CLASS A-3-B NOTE

     ORIGINAL ISSUE          CLASS A-3-B MATURITY
         DATE                       DATE                   ISSUE PRICE
      June 3, 2003             October 15, 2007             100.00000%

REGISTERED OWNER:  CEDE & Co.

ORIGINAL PRINCIPAL BALANCE:  $150,000,000

     THIS CERTIFIES THAT Capital One Auto Finance Trust 2003-A (the "Issuer")
under the Indenture dated as of June 3, 2003 (the "Indenture") between the
Issuer and JPMorgan Chase Bank, as indenture trustee (together with any
successor thereto, hereinafter called the "Indenture Trustee"), for value
received, hereby promises to pay interest and principal to the Registered Owner
named above or registered assigns, pursuant to the provisions hereof and of the
Indenture. This Note is one of a duly authorized series of Notes of the Issuer
designated as its Capital One Auto Finance Trust 2003-A Notes, Series 2003-A.
The Indenture authorizes the issuance of

                                    A-3-B-1                     2003-A Indenture

<PAGE>

$1,209,677,419.35 in principal amount of notes as Series 2003-A (the "Notes").
The notes are issued in seven classes designated as Class A-1 Notes, Class A-2
Notes, Class A-3-A Notes, Class A-3-B Notes, Class A-4-A Notes, Class A-4-B
Notes and Class B Notes. The Indenture provides that the Notes will be entitled
to receive payments in reduction of the Aggregate Outstanding Principal Balance
of each Class, in the amounts, from the sources, and at the times more
specifically as set forth in the Indenture. The Notes are secured by the Trust
Property (as defined in the Indenture).

     Reference is hereby made to the Indenture and all indentures supplemental
thereto for a statement of the respective rights thereunder of the Issuer, the
Indenture Trustee, the Owner Trustee and the Holders of the Notes and the terms
upon which the Notes are to be authenticated and delivered. All terms used in
this Class A Note which are not defined herein shall have the meanings assigned
to them in the Indenture.

     THE OBLIGATION OF THE ISSUER TO REPAY THE CLASS A-3-B NOTES IS A LIMITED,
NONRECOURSE OBLIGATION SECURED ONLY BY THE TRUST PROPERTY. All payments of
principal and interest on the Class A-3-B Notes shall be made only from the
Trust Property, and each Holder hereof, by its acceptance of this Class A-3-B
Note, agrees that it shall be entitled to payments solely from such Trust
Property pursuant to the terms of the Indenture. The actual Outstanding
Principal Balance on this Class A-3-B Note may be less than the Original
Principal Balance indicated on the face hereof. The actual principal balance on
this Class A-3-B Note at any time may be obtained from the Indenture Trustee.

     This Note is entitled to the benefits of the Note Policy issued by the Note
Insurer to the Indenture Trustee for the benefit of the Class A Noteholders.

     All payments of interest and principal on the Class A-3-B Notes on the
applicable Payment Date shall be paid to the Person in whose name such Class
A-3-B Note is registered at the close of business on the Record Date for such
Payment Date in the manner provided in the Indenture. All reductions in the
principal amount of a Class A-3-B Note (or one or more Predecessor Notes)
effected by full or partial payments of installments of principal shall be
binding upon all past, then current, and future Holders of such Class A-3-B Note
and of any Class A-3-B Note issued upon the registration of transfer thereof or
in exchange therefor or in lieu thereof, whether or not such payment is noted on
such Class A-3-B Note.

     All amounts collected as payments on the Trust Property or otherwise shall
be applied in the order of priority specified in the Indenture.

     Each Person who has or who acquires any Ownership Interest in a Class A-3-B
Note shall be deemed by the acceptance or acquisition of such Ownership Interest
to have agreed to be bound by the provisions of Section 2.07 of the Indenture.

     In addition, each Person who has or who acquires any Ownership Interest in
a Class A-3-B Note shall be deemed by the acceptance or acquisition of such
Ownership Interest to have agreed to be bound by the provisions of Section 14.18
of the Indenture. Prior to the date that is one year and one day after the
payment in full of all amounts payable with respect to the Notes, each Person
who has or acquires an Ownership Interest in a Class A-3-B Note agrees that such

                                    A-3-B-2                     2003-A Indenture

<PAGE>

Person will not institute against the Issuer or the Seller, or join any other
Person in instituting against the Issuer or the Seller, any bankruptcy,
reorganization, arrangement, insolvency or liquidation proceedings or other
proceedings under the laws of the United States or any state of the United
States. This covenant shall survive the termination of the Indenture.

     Before the due presentment for registration of transfer of this Class A-3-B
Note, the Issuer, the Indenture Trustee and any agent of the Issuer or the
Indenture Trustee may treat the person in whose name this Class A-3-B Note is
registered (a) on any Record Date for purposes of making payments, and (b) on
any other date for any other purpose, as the owner hereof, whether or not this
Class A-3-B Note be overdue, and neither the Issuer, the Indenture Trustee nor
any such agent shall be affected by notice to the contrary.

     The Indenture permits the amendment thereof for the purpose of adding any
provisions to, or changing in any manner or eliminating any of the provisions
of, the Indenture or of modifying in any manner the rights of the Noteholders
under the Indenture at any time by the Issuer and the Indenture Trustee with the
consent of the Note Insurer so long as no Note Insurer Default shall have
occurred and be continuing (and, in some cases, only with the consent of the
Noteholder of each Class affected thereby) and compliance with certain other
conditions. Any such consent by the Holder, at the time of the giving thereof,
of this Class A-3-B Note (or any one or more Predecessor Notes) shall be
conclusive and binding upon such Holder and upon all future Holders of this
Class A-3-B Note and of any Class A-3-B Note issued upon the registration of
transfer hereof or in exchange hereof or in lieu hereof whether or not notation
of such consent or waiver is made upon this Class A-3-B Note.

     The Notes and all obligations with respect thereto, including obligations
under the Indenture, will be limited recourse obligations of the Issuer payable
solely from the Trust Property. Neither the Owner Trustee in its individual
capacity or in its capacity as Owner Trustee, the Servicer, the Custodian, the
Paying Agent, the Note Registrar, nor the Indenture Trustee in its individual
capacity or in its capacity as the Indenture Trustee, nor any of their
respective Affiliates, agents, partners, beneficiaries, officers, directors,
stockholders, stockholders of partners, employees or successors or assigns,
shall be personally liable for any amounts payable, or performance due, under
the Notes or the Indenture. Without limiting the foregoing, each Holder of any
Note by its acceptance thereof, and the Indenture Trustee, shall be deemed to
have agreed (a) that it shall look only to the Trust Property and the Note
Policy to satisfy the Issuer's obligations under or with respect to a Note or
the Indenture, including but not limited to liabilities under Article V of the
Indenture and liabilities arising (whether at common law or equity) from
breaches by the Issuer of any obligations, covenants and agreements herein or,
to the extent enforceable, for any violation by the Issuer of applicable state
or federal law or regulation, provided that the Issuer shall not be relieved of
liability hereunder with respect to any misrepresentation in the Trust
Agreement, the Indenture, the Contribution Agreement, the Transfer and
Assignment Agreement or the Servicing Agreement, or fraud, of the Issuer, and
(b) to waive any rights it may have to obtain a deficiency or other monetary
judgment against either the Issuer or any of its principals, directors,
officers, stockholders, employees or agents (whether disclosed or undisclosed)
or their respective assets (other than the Trust Property). The foregoing
provisions of this paragraph shall not (i) prevent recourse to the Trust
Property or any Person other than the Issuer for the sums due or to become due
under any security, instrument or agreement which is part of the Trust Property,
(b) constitute a waiver, release or discharge of any

                                 A-3-B-3                        2003-A Indenture

<PAGE>

indebtedness or obligation evidenced by the Notes or secured by the Indenture,
but the same shall continue until paid or discharged, or (c) prevent the
Indenture Trustee from exercising its rights with respect to the Grant, pursuant
to the Indenture, of the Issuer's rights under the Contribution Agreement and
the Transfer and Assignment Agreement. It is further understood that the
foregoing provisions of this paragraph shall not limit the right of any Person
to name the Indenture Trustee in its capacity as the Indenture Trustee under the
Indenture or the Issuer as a party defendant in any action or suit or in the
exercise of any remedy under the Notes or the Indenture, so long as no judgment
in the nature of a deficiency judgment or seeking personal liability shall be
asked for or (if obtained) enforced. It is expressly understood that all such
liability is hereby expressly waived and released to the extent provided herein
as a condition of, and as a consideration for, the execution of the Indenture
and the issuance of the Notes.

     The remedies of the Holder hereof as provided herein, or in the Indenture,
shall be cumulative and concurrent and may be pursued solely against the assets
of the Trust Property. No failure on the part of the Noteholder in exercising
any right or remedy hereunder shall operate as a waiver or release thereof, nor
shall any single or partial exercise of any such right or remedy preclude any
other further exercise thereof or the exercise of any other right or remedy
hereunder.

     The Notes are issuable only in registered form in denominations as provided
in the Indenture and subject to certain limitations therein set forth. At the
option of the Noteholder, Notes of any Class may be exchanged for Notes of the
same Class of like terms, in any authorized denominations and of like aggregate
principal amount, upon surrender of the Notes to be exchanged at the Corporate
Trust Office of the Indenture Trustee, subject to the terms and conditions of
the Indenture.

     As provided in the Indenture, this Note and the Indenture under which it is
issued shall be construed in accordance with, and governed by, the laws of the
State of New York applicable to agreements made and to be performed therein. The
Indenture Trustee shall have no obligation under the Indenture, the Servicing
Agreement or any other document or instrument executed in connection herewith or
therewith to transact business or perform fiduciary duties (in each case as
defined under relevant laws) outside of the State of New York, provided that,
the Indenture Trustee will appoint a co-trustee to transact any business
required to be transacted outside of the State of New York.

     THIS NOTE IS ISSUED PURSUANT TO THE INDENTURE AND SHALL BE CONSTRUED IN
ACCORDANCE WITH AND GOVERNED BY THE SUBSTANTIVE LAWS OF THE STATE OF NEW YORK
(WITHOUT REGARD TO CONFLICT OF LAW PROVISIONS) APPLICABLE TO AGREEMENTS MADE AND
TO BE PERFORMED THEREIN.

     REFERENCE IS HEREBY MADE TO THE FURTHER PROVISIONS OF THIS NOTE SET FORTH
ON THE BACK HEREOF AND SUCH FURTHER PROVISIONS ARE HEREBY INCORPORATED BY
REFERENCE AS IF FULLY SET FORTH HERE.

                                 A-3-B-4                        2003-A Indenture

<PAGE>

     Unless the certificate of authentication hereon has been executed by the
Indenture Trustee by manual signature, this Note shall not be entitled to any
benefit under the Indenture or be valid or obligatory for any purpose.

                                 A-3-B-5                        2003-A Indenture

<PAGE>

     IN WITNESS WHEREOF, the Issuer has caused this instrument to be duly
executed on the Original Issue Date set forth above.

                                    CAPITAL ONE AUTO FINANCE TRUST 2003-A

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

                                    By: /s/
                                       -----------------------------------------
                                                  Authorized Officer

                                 A-3-B-6                        2003-A Indenture

<PAGE>

              THE INDENTURE TRUSTEE'S CERTIFICATE OF AUTHENTICATION

     This is one of the Class A-3-B Notes referred to in the within-mentioned
Indenture.

                                    JPMORGAN CHASE BANK,
                                    as the Indenture Trustee

                                    By: /s/
                                       -----------------------------------------

                                 A-3-B-7                        2003-A Indenture

<PAGE>

                            [FORM OF REVERSE OF NOTE]

     The Class A-3-B Notes are scheduled to mature on October 15, 2007 unless
the Class A-3-B Notes are earlier redeemed or accelerated pursuant to the
Indenture. The Indenture Trustee shall pay to each Class A-3-B Noteholder of
record on the preceding Record Date either (i) by wire transfer, in immediately
available funds to the account of such Class A-3-B Noteholder, at a bank or
other entity having appropriate facilities therefor, if such Class A-3-B
Noteholder shall have provided to the Indenture Trustee appropriate written
instructions three (3) Business Days prior to the Record Date and such Holder's
Class A-3-B Notes in the aggregate evidence a denomination of not less than
$250,000 (which instructions may remain in effect for subsequent Payment Dates),
or, (ii) if not, by check mailed to such Holder at the address of such Holder
appearing in the Note Register, the amounts to be distributed to such Holder
pursuant to such Holder's Class A-3-B Notes.

     THE CLASS A-3-B NOTES SHALL BE SUBJECT TO OPTIONAL REDEMPTION AT THE OPTION
OF THE ADMINISTRATOR OR THE NOTE INSURER IN THE MANNER AND SUBJECT TO THE
PROVISIONS OF THE INDENTURE. Whenever by the terms of the Indenture, the
Indenture Trustee is required to redeem Class A-3-B Notes, and subject to and in
accordance with the terms of Article VI of the Indenture, the Indenture Trustee
shall give notice of the redemption in the manner prescribed by the Indenture.

     Subject to certain restrictions contained in the Indenture, (a) the Notes
are issuable in the initial denomination of $250,000 and integral multiples of
$1,000 in excess thereof (provided that one Note of each Class may be issued in
an additional amount equal to any remaining portion of the applicable Original
Principal Balance of such Class) and (b) Notes may be exchanged for a like
aggregate principal amount of Notes of authorized denominations of the same
maturity.

     The final payment on a Note shall be made only upon presentation and
surrender of the Note at the Corporate Trust Office of the Indenture Trustee;
provided, however, that if there is delivered to the Issuer, the Indenture
Trustee and the Note Insurer such security or indemnity as may be required by
them to save each of them harmless (an unsecured indemnity agreement of an
institutional investor organized under the laws of the United States or any
state thereof with a net worth at least equal to $50,000,000 being deemed
sufficient to satisfy such security or indemnity requirement) and an undertaking
thereafter to surrender such Note, then, in the absence of notice to the Issuer,
the Indenture Trustee or the Note Insurer that the applicable Note has been
acquired by a bona fide purchaser, such final payment shall be made to the
extent collected funds are then available for such payment without presentation
or surrender.

     The Noteholders shall have no right to enforce the provisions of the
Indenture or to institute action to enforce the covenants therein, or to take
any action with respect to any Event of Default, or to institute, appear in or
defend any suit or other proceedings with respect thereto, except as provided in
the Indenture.

     The Notes may be exchanged, and their transfer may be registered, by the
Noteholders in person or by their attorneys duly authorized in writing at the
Corporate Trust Office of the Indenture Trustee only in the manner, subject to
the limitations provided in the Indenture, and

                                 A-3-B-8                        2003-A Indenture

<PAGE>

upon surrender and cancellation of the Notes. Upon exchange or registration of
such transfer, a new registered Note or Notes evidencing the same outstanding
principal amount of the same Class of Notes will be executed in exchange
therefor.

     Reference is hereby made to the Indenture, a copy of which is on file with
the Indenture Trustee, for the provisions, among others, with respect to (a) the
nature and extent of the rights, duties and obligations of the Indenture
Trustee, the Issuer and the Noteholders; (b) the terms upon which the Notes are
executed and delivered; (c) the collection and disposition of the Scheduled
Payments; (d) a description of the Trust Property; (e) the modification or
amendment of the Indenture; (f) other matters; and (g) the definition of
capitalized terms used in this Note that are not defined herein; to all of which
the Noteholders assent by the acceptance of the Notes.

                                 A-3-B-9                        2003-A Indenture

<PAGE>

                              [FORM OF ASSIGNMENT]

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

(PLEASE INSERT SOCIAL SECURITY OR

TAXPAYER IDENTIFICATION NUMBER

OF ASSIGNEE)

            (Please Print or Typewrite Name and Address of Assignee)

          the within Note, and all rights thereunder, and hereby does
     irrevocably constitute and appoint

          Attorney to transfer the within Note on the books kept for
     registration thereof, with full power of substitution in the premises.

Date:
      ---------------------

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

                                A-3-B-10                        2003-A Indenture

<PAGE>

                                CLASS A-4-A NOTE

Note Number: R-1  CUSIP No.: 14041G BH 8
                  ISIN No.: US14041GBH83

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

     THE PRINCIPAL OF THIS NOTE IS PAYABLE IN INSTALLMENTS AS SET FORTH HEREIN.
ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

     EXCEPT AS OTHERWISE PROVIDED HEREIN, THIS GLOBAL NOTE MAY BE TRANSFERRED,
IN WHOLE BUT NOT IN PART, ONLY TO ANOTHER NOMINEE OF THE SECURITIES DEPOSITORY
OR TO A SUCCESSOR SECURITIES DEPOSITORY OR TO A NOMINEE OR SUCCESSOR SECURITIES
DEPOSITORY.

                      CAPITAL ONE AUTO FINANCE TRUST 2003-A
                        ASSET BACKED NOTES, SERIES 2003-A
                                CLASS A-4-A NOTE

      ORIGINAL ISSUE       CLASS A-4-A MATURITY
           DATE                    DATE                 ISSUE PRICE
       June 3, 2003          January 15, 2010            99.99292%

REGISTERED OWNER: CEDE & Co.

ORIGINAL PRINCIPAL BALANCE:   $150,000,000

     THIS CERTIFIES THAT Capital One Auto Finance Trust 2003-A (the "Issuer")
under the Indenture dated as of June 3, 2003 (the "Indenture") between the
Issuer and JPMorgan Chase Bank, as indenture trustee (together with any
successor thereto, hereinafter called the "Indenture Trustee"), for value
received, hereby promises to pay interest and principal to the Registered Owner
named above or registered assigns, pursuant to the provisions hereof and of the
Indenture. This Note is one of a duly authorized series of Notes of the Issuer
designated as its Capital One Auto Finance Trust 2003-A Notes, Series 2003-A.
The Indenture authorizes the issuance of $1,209,677,419.35 in principal amount
of notes as Series 2003-A (the "Notes"). The notes are

                                 A-4-A-1                        2003-A Indenture

<PAGE>

issued in seven classes designated as Class A-1 Notes, Class A-2 Notes, Class
A-3-A Notes, Class A-3-B Notes, Class A-4-A Notes, Class A-4-B Notes and Class B
Notes. The Indenture provides that the Notes will be entitled to receive
payments in reduction of the Aggregate Outstanding Principal Balance of each
Class, in the amounts, from the sources, and at the times more specifically as
set forth in the Indenture. The Notes are secured by the Trust Property (as
defined in the Indenture).

     Reference is hereby made to the Indenture and all indentures supplemental
thereto for a statement of the respective rights thereunder of the Issuer, the
Indenture Trustee, the Owner Trustee and the Holders of the Notes and the terms
upon which the Notes are to be authenticated and delivered. All terms used in
this Class A Note which are not defined herein shall have the meanings assigned
to them in the Indenture.

     THE OBLIGATION OF THE ISSUER TO REPAY THE CLASS A-4-A NOTES IS A LIMITED,
NONRECOURSE OBLIGATION SECURED ONLY BY THE TRUST PROPERTY. All payments of
principal and interest on the Class A-4-A Notes shall be made only from the
Trust Property, and each Holder hereof, by its acceptance of this Class A-4-A
Note, agrees that it shall be entitled to payments solely from such Trust
Property pursuant to the terms of the Indenture. The actual Outstanding
Principal Balance on this Class A-4-A Note may be less than the Original
Principal Balance indicated on the face hereof. The actual principal balance on
this Class A-4-A Note at any time may be obtained from the Indenture Trustee.

     This Note is entitled to the benefits of the Note Policy issued by the Note
Insurer to the Indenture Trustee for the benefit of the Class A Noteholders.

     All payments of interest and principal on the Class A-4-A Notes on the
applicable Payment Date shall be paid to the Person in whose name such Class
A-4-A Note is registered at the close of business on the Record Date for such
Payment Date in the manner provided in the Indenture. All reductions in the
principal amount of a Class A-4-A Note (or one or more Predecessor Notes)
effected by full or partial payments of installments of principal shall be
binding upon all past, then current, and future Holders of such Class A-4-A Note
and of any Class A-4-A Note issued upon the registration of transfer thereof or
in exchange therefor or in lieu thereof, whether or not such payment is noted on
such Class A-4-A Note.

     All amounts collected as payments on the Trust Property or otherwise shall
be applied in the order of priority specified in the Indenture.

     Each Person who has or who acquires any Ownership Interest in a Class A-4-A
Note shall be deemed by the acceptance or acquisition of such Ownership Interest
to have agreed to be bound by the provisions of Section 2.07 of the Indenture.

     In addition, each Person who has or who acquires any Ownership Interest in
a Class A-4-A Note shall be deemed by the acceptance or acquisition of such
Ownership Interest to have agreed to be bound by the provisions of Section 14.18
of the Indenture. Prior to the date that is one year and one day after the
payment in full of all amounts payable with respect to the Notes, each Person
who has or acquires an Ownership Interest in a Class A-4-A Note agrees that such
Person will not institute against the Issuer or the Seller, or join any other
Person in instituting

                                 A-4-A-2                        2003-A Indenture

<PAGE>

against the Issuer or the Seller, any bankruptcy, reorganization, arrangement,
insolvency or liquidation proceedings or other proceedings under the laws of the
United States or any state of the United States. This covenant shall survive the
termination of the Indenture.

     Before the due presentment for registration of transfer of this Class A-4-A
Note, the Issuer, the Indenture Trustee and any agent of the Issuer or the
Indenture Trustee may treat the person in whose name this Class A-4-A Note is
registered (a) on any Record Date for purposes of making payments, and (b) on
any other date for any other purpose, as the owner hereof, whether or not this
Class A-4-A Note be overdue, and neither the Issuer, the Indenture Trustee nor
any such agent shall be affected by notice to the contrary.

     The Indenture permits the amendment thereof for the purpose of adding any
provisions to, or changing in any manner or eliminating any of the provisions
of, the Indenture or of modifying in any manner the rights of the Noteholders
under the Indenture at any time by the Issuer and the Indenture Trustee with the
consent of the Note Insurer so long as no Note Insurer Default shall have
occurred and be continuing (and, in some cases, only with the consent of the
Noteholder of each Class affected thereby) and compliance with certain other
conditions. Any such consent by the Holder, at the time of the giving thereof,
of this Class A-4-A Note (or any one or more Predecessor Notes) shall be
conclusive and binding upon such Holder and upon all future Holders of this
Class A-4-A Note and of any Class A-4-A Note issued upon the registration of
transfer hereof or in exchange hereof or in lieu hereof whether or not notation
of such consent or waiver is made upon this Class A-4-A Note.

     The Notes and all obligations with respect thereto, including obligations
under the Indenture, will be limited recourse obligations of the Issuer payable
solely from the Trust Property. Neither the Owner Trustee in its individual
capacity or in its capacity as Owner Trustee, the Servicer, the Custodian, the
Paying Agent, the Note Registrar, nor the Indenture Trustee in its individual
capacity or in its capacity as the Indenture Trustee, nor any of their
respective Affiliates, agents, partners, beneficiaries, officers, directors,
stockholders, stockholders of partners, employees or successors or assigns,
shall be personally liable for any amounts payable, or performance due, under
the Notes or the Indenture. Without limiting the foregoing, each Holder of any
Note by its acceptance thereof, and the Indenture Trustee, shall be deemed to
have agreed (a) that it shall look only to the Trust Property and the Note
Policy to satisfy the Issuer's obligations under or with respect to a Note or
the Indenture, including but not limited to liabilities under Article V of the
Indenture and liabilities arising (whether at common law or equity) from
breaches by the Issuer of any obligations, covenants and agreements herein or,
to the extent enforceable, for any violation by the Issuer of applicable state
or federal law or regulation, provided that the Issuer shall not be relieved of
liability hereunder with respect to any misrepresentation in the Trust
Agreement, the Indenture, the Contribution Agreement, the Transfer and
Assignment Agreement or the Servicing Agreement, or fraud, of the Issuer, and
(b) to waive any rights it may have to obtain a deficiency or other monetary
judgment against either the Issuer or any of its principals, directors,
officers, stockholders, employees or agents (whether disclosed or undisclosed)
or their respective assets (other than the Trust Property). The foregoing
provisions of this paragraph shall not (i) prevent recourse to the Trust
Property or any Person other than the Issuer for the sums due or to become due
under any security, instrument or agreement which is part of the Trust Property,
(b) constitute a waiver, release or discharge of any indebtedness or obligation
evidenced by the Notes or secured by the Indenture, but the same

                                 A-4-A-3                        2003-A Indenture

<PAGE>

shall continue until paid or discharged, or (c) prevent the Indenture Trustee
from exercising its rights with respect to the Grant, pursuant to the Indenture,
of the Issuer's rights under the Contribution Agreement and the Transfer and
Assignment Agreement. It is further understood that the foregoing provisions of
this paragraph shall not limit the right of any Person to name the Indenture
Trustee in its capacity as the Indenture Trustee under the Indenture or the
Issuer as a party defendant in any action or suit or in the exercise of any
remedy under the Notes or the Indenture, so long as no judgment in the nature of
a deficiency judgment or seeking personal liability shall be asked for or (if
obtained) enforced. It is expressly understood that all such liability is hereby
expressly waived and released to the extent provided herein as a condition of,
and as a consideration for, the execution of the Indenture and the issuance of
the Notes.

     The remedies of the Holder hereof as provided herein, or in the Indenture,
shall be cumulative and concurrent and may be pursued solely against the assets
of the Trust Property. No failure on the part of the Noteholder in exercising
any right or remedy hereunder shall operate as a waiver or release thereof, nor
shall any single or partial exercise of any such right or remedy preclude any
other further exercise thereof or the exercise of any other right or remedy
hereunder.

     The Notes are issuable only in registered form in denominations as provided
in the Indenture and subject to certain limitations therein set forth. At the
option of the Noteholder, Notes of any Class may be exchanged for Notes of the
same Class of like terms, in any authorized denominations and of like aggregate
principal amount, upon surrender of the Notes to be exchanged at the Corporate
Trust Office of the Indenture Trustee, subject to the terms and conditions of
the Indenture.

     As provided in the Indenture, this Note and the Indenture under which it is
issued shall be construed in accordance with, and governed by, the laws of the
State of New York applicable to agreements made and to be performed therein. The
Indenture Trustee shall have no obligation under the Indenture, the Servicing
Agreement or any other document or instrument executed in connection herewith or
therewith to transact business or perform fiduciary duties (in each case as
defined under relevant laws) outside of the State of New York, provided that,
the Indenture Trustee will appoint a co-trustee to transact any business
required to be transacted outside of the State of New York.

     THIS NOTE IS ISSUED PURSUANT TO THE INDENTURE AND SHALL BE CONSTRUED IN
ACCORDANCE WITH AND GOVERNED BY THE SUBSTANTIVE LAWS OF THE STATE OF NEW YORK
(WITHOUT REGARD TO CONFLICT OF LAW PROVISIONS) APPLICABLE TO AGREEMENTS MADE AND
TO BE PERFORMED THEREIN.

     REFERENCE IS HEREBY MADE TO THE FURTHER PROVISIONS OF THIS NOTE SET FORTH
ON THE BACK HEREOF AND SUCH FURTHER PROVISIONS ARE HEREBY INCORPORATED BY
REFERENCE AS IF FULLY SET FORTH HERE.

     Unless the certificate of authentication hereon has been executed by the
Indenture Trustee by manual signature, this Note shall not be entitled to any
benefit under the Indenture or be valid or obligatory for any purpose.

                                 A-4-A-4                        2003-A Indenture

<PAGE>

     IN WITNESS WHEREOF, the Issuer has caused this instrument to be duly
executed on the Original Issue Date set forth above.

                                    CAPITAL ONE AUTO FINANCE TRUST 2003-A

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

                                    By: /s/
                                       -----------------------------------------
                                                   Authorized Officer

                                 A-4-A-5                        2003-A Indenture

<PAGE>

              THE INDENTURE TRUSTEE'S CERTIFICATE OF AUTHENTICATION

     This is one of the Class A-4-A Notes referred to in the within-mentioned
Indenture.

                                    JPMORGAN CHASE BANK,
                                    as the Indenture Trustee

                                    By: /s/
                                       -----------------------------------------

                                 A-4-A-6                       2003-A Indenture

<PAGE>

                            [FORM OF REVERSE OF NOTE]

     The Class A-4-A Notes are scheduled to mature on January 15, 2010 unless
the Class A-4-A Notes are earlier redeemed or accelerated pursuant to the
Indenture. The Indenture Trustee shall pay to each Class A-4-A Noteholder of
record on the preceding Record Date either (i) by wire transfer, in immediately
available funds to the account of such Class A-4-A Noteholder, at a bank or
other entity having appropriate facilities therefor, if such Class A-4-A
Noteholder shall have provided to the Indenture Trustee appropriate written
instructions three (3) Business Days prior to the Record Date and such Holder's
Class A-4-A Notes in the aggregate evidence a denomination of not less than
$250,000 (which instructions may remain in effect for subsequent Payment Dates),
or, (ii) if not, by check mailed to such Holder at the address of such Holder
appearing in the Note Register, the amounts to be distributed to such Holder
pursuant to such Holder's Class A-4-A Notes.

     THE CLASS A-4-A NOTES SHALL BE SUBJECT TO OPTIONAL REDEMPTION AT THE OPTION
OF THE ADMINISTRATOR OR THE NOTE INSURER IN THE MANNER AND SUBJECT TO THE
PROVISIONS OF THE INDENTURE. Whenever by the terms of the Indenture, the
Indenture Trustee is required to redeem Class A-4-A Notes, and subject to and in
accordance with the terms of Article VI of the Indenture, the Indenture Trustee
shall give notice of the redemption in the manner prescribed by the Indenture.

     Subject to certain restrictions contained in the Indenture, (a) the Notes
are issuable in the initial denomination of $250,000 and integral multiples of
$1,000 in excess thereof (provided that one Note of each Class may be issued in
an additional amount equal to any remaining portion of the applicable Original
Principal Balance of such Class) and (b) Notes may be exchanged for a like
aggregate principal amount of Notes of authorized denominations of the same
maturity.

     The final payment on a Note shall be made only upon presentation and
surrender of the Note at the Corporate Trust Office of the Indenture Trustee;
provided, however, that if there is delivered to the Issuer, the Indenture
Trustee and the Note Insurer such security or indemnity as may be required by
them to save each of them harmless (an unsecured indemnity agreement of an
institutional investor organized under the laws of the United States or any
state thereof with a net worth at least equal to $50,000,000 being deemed
sufficient to satisfy such security or indemnity requirement) and an undertaking
thereafter to surrender such Note, then, in the absence of notice to the Issuer,
the Indenture Trustee or the Note Insurer that the applicable Note has been
acquired by a bona fide purchaser, such final payment shall be made to the
extent collected funds are then available for such payment without presentation
or surrender.

     The Noteholders shall have no right to enforce the provisions of the
Indenture or to institute action to enforce the covenants therein, or to take
any action with respect to any Event of Default, or to institute, appear in or
defend any suit or other proceedings with respect thereto, except as provided in
the Indenture.

                                 A-4-A-7                        2003-A Indenture

<PAGE>

     The Notes may be exchanged, and their transfer may be registered, by the
Noteholders in person or by their attorneys duly authorized in writing at the
Corporate Trust Office of the Indenture Trustee only in the manner, subject to
the limitations provided in the Indenture, and upon surrender and cancellation
of the Notes. Upon exchange or registration of such transfer, a new registered
Note or Notes evidencing the same outstanding principal amount of the same Class
of Notes will be executed in exchange therefor.

     Reference is hereby made to the Indenture, a copy of which is on file with
the Indenture Trustee, for the provisions, among others, with respect to (a) the
nature and extent of the rights, duties and obligations of the Indenture
Trustee, the Issuer and the Noteholders; (b) the terms upon which the Notes are
executed and delivered; (c) the collection and disposition of the Scheduled
Payments; (d) a description of the Trust Property; (e) the modification or
amendment of the Indenture; (f) other matters; and (g) the definition of
capitalized terms used in this Note that are not defined herein; to all of which
the Noteholders assent by the acceptance of the Notes.

                              [FORM OF ASSIGNMENT]

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

(PLEASE INSERT SOCIAL SECURITY OR

TAXPAYER IDENTIFICATION NUMBER

OF ASSIGNEE)

          (Please Print or Typewrite Name and Address of Assignee)

          the within Note, and all rights thereunder, and hereby does
     irrevocably constitute and appoint

          Attorney to transfer the within Note on the books kept for
     registration thereof, with full power of substitution in the premises.

Date:
      ---------------------

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

                                 A-4-A-8                        2003-A Indenture

<PAGE>

                                CLASS A-4-B NOTE

Note Number: R-1  CUSIP No.: 14041G BJ 4
             ISIN No.: US14041GBJ40

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

     THE PRINCIPAL OF THIS NOTE IS PAYABLE IN INSTALLMENTS AS SET FORTH HEREIN.
ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

     EXCEPT AS OTHERWISE PROVIDED HEREIN, THIS GLOBAL NOTE MAY BE TRANSFERRED,
IN WHOLE BUT NOT IN PART, ONLY TO ANOTHER NOMINEE OF THE SECURITIES DEPOSITORY
OR TO A SUCCESSOR SECURITIES DEPOSITORY OR TO A NOMINEE OR SUCCESSOR SECURITIES
DEPOSITORY.

                      CAPITAL ONE AUTO FINANCE TRUST 2003-A
                        ASSET BACKED NOTES, SERIES 2003-A
                                CLASS A-4-B NOTE

         ORIGINAL ISSUE     CLASS A-4-B MATURITY
              DATE                  DATE                    ISSUE PRICE
          June 3, 2003        January 15, 2010               100.00000%

REGISTERED OWNER: CEDE & Co.

ORIGINAL PRINCIPAL BALANCE: $119,000,000

     THIS CERTIFIES THAT Capital One Auto Finance Trust 2003-A (the "Issuer")
under the Indenture dated as of June 3, 2003 (the "Indenture") between the
Issuer and JPMorgan Chase Bank, as indenture trustee (together with any
successor thereto, hereinafter called the "Indenture Trustee"), for value
received, hereby promises to pay interest and principal to the Registered Owner
named above or registered assigns, pursuant to the provisions hereof and of the
Indenture. This Note is one of a duly authorized series of Notes of the Issuer
designated as its Capital One Auto Finance Trust 2003-A Notes, Series 2003-A.
The Indenture authorizes the issuance of $1,209,677,419.35 in principal amount
of notes as Series 2003-A (the "Notes"). The notes are

                                 A-4-B-1                        2003-A Indenture

<PAGE>

issued in seven classes designated as Class A-1 Notes, Class A-2 Notes, Class
A-3-A Notes, Class A-3-B Notes, Class A-4-A Notes, Class A-4-B Notes and Class B
Notes. The Indenture provides that the Notes will be entitled to receive
payments in reduction of the Aggregate Outstanding Principal Balance of each
Class, in the amounts, from the sources, and at the times more specifically as
set forth in the Indenture. The Notes are secured by the Trust Property (as
defined in the Indenture).

     Reference is hereby made to the Indenture and all indentures supplemental
thereto for a statement of the respective rights thereunder of the Issuer, the
Indenture Trustee, the Owner Trustee and the Holders of the Notes and the terms
upon which the Notes are to be authenticated and delivered. All terms used in
this Class A Note which are not defined herein shall have the meanings assigned
to them in the Indenture.

     THE OBLIGATION OF THE ISSUER TO REPAY THE CLASS A-4-B NOTES IS A LIMITED,
NONRECOURSE OBLIGATION SECURED ONLY BY THE TRUST PROPERTY. All payments of
principal and interest on the Class A-4-B Notes shall be made only from the
Trust Property, and each Holder hereof, by its acceptance of this Class A-4-B
Note, agrees that it shall be entitled to payments solely from such Trust
Property pursuant to the terms of the Indenture. The actual Outstanding
Principal Balance on this Class A-4-B Note may be less than the Original
Principal Balance indicated on the face hereof. The actual principal balance on
this Class A-4-B Note at any time may be obtained from the Indenture Trustee.

     This Note is entitled to the benefits of the Note Policy issued by the Note
Insurer to the Indenture Trustee for the benefit of the Class A Noteholders.

     All payments of interest and principal on the Class A-4-B Notes on the
applicable Payment Date shall be paid to the Person in whose name such Class
A-4-B Note is registered at the close of business on the Record Date for such
Payment Date in the manner provided in the Indenture. All reductions in the
principal amount of a Class A-4-B Note (or one or more Predecessor Notes)
effected by full or partial payments of installments of principal shall be
binding upon all past, then current, and future Holders of such Class A-4-B Note
and of any Class A-4-B Note issued upon the registration of transfer thereof or
in exchange therefor or in lieu thereof, whether or not such payment is noted on
such Class A-4-B Note.

     All amounts collected as payments on the Trust Property or otherwise shall
be applied in the order of priority specified in the Indenture.

     Each Person who has or who acquires any Ownership Interest in a Class A-4-B
Note shall be deemed by the acceptance or acquisition of such Ownership Interest
to have agreed to be bound by the provisions of Section 2.07 of the Indenture.

     In addition, each Person who has or who acquires any Ownership Interest in
a Class A-4-B Note shall be deemed by the acceptance or acquisition of such
Ownership Interest to have agreed to be bound by the provisions of Section 14.18
of the Indenture. Prior to the date that is one year and one day after the
payment in full of all amounts payable with respect to the Notes, each Person
who has or acquires an Ownership Interest in a Class A-4-B Note agrees that such
Person will not institute against the Issuer or the Seller, or join any other
Person in instituting

                                 A-4-B-2                        2003-A Indenture

<PAGE>

against the Issuer or the Seller, any bankruptcy, reorganization, arrangement,
insolvency or liquidation proceedings or other proceedings under the laws of the
United States or any state of the United States. This covenant shall survive the
termination of the Indenture.

     Before the due presentment for registration of transfer of this Class A-4-B
Note, the Issuer, the Indenture Trustee and any agent of the Issuer or the
Indenture Trustee may treat the person in whose name this Class A-4-B Note is
registered (a) on any Record Date for purposes of making payments, and (b) on
any other date for any other purpose, as the owner hereof, whether or not this
Class A-4-B Note be overdue, and neither the Issuer, the Indenture Trustee nor
any such agent shall be affected by notice to the contrary.

     The Indenture permits the amendment thereof for the purpose of adding any
provisions to, or changing in any manner or eliminating any of the provisions
of, the Indenture or of modifying in any manner the rights of the Noteholders
under the Indenture at any time by the Issuer and the Indenture Trustee with the
consent of the Note Insurer so long as no Note Insurer Default shall have
occurred and be continuing (and, in some cases, only with the consent of the
Noteholder of each Class affected thereby) and compliance with certain other
conditions. Any such consent by the Holder, at the time of the giving thereof,
of this Class A-4-B Note (or any one or more Predecessor Notes) shall be
conclusive and binding upon such Holder and upon all future Holders of this
Class A-4-B Note and of any Class A-4-B Note issued upon the registration of
transfer hereof or in exchange hereof or in lieu hereof whether or not notation
of such consent or waiver is made upon this Class A-4-B Note.

     The Notes and all obligations with respect thereto, including obligations
under the Indenture, will be limited recourse obligations of the Issuer payable
solely from the Trust Property. Neither the Owner Trustee in its individual
capacity or in its capacity as Owner Trustee, the Servicer, the Custodian, the
Paying Agent, the Note Registrar, nor the Indenture Trustee in its individual
capacity or in its capacity as the Indenture Trustee, nor any of their
respective Affiliates, agents, partners, beneficiaries, officers, directors,
stockholders, stockholders of partners, employees or successors or assigns,
shall be personally liable for any amounts payable, or performance due, under
the Notes or the Indenture. Without limiting the foregoing, each Holder of any
Note by its acceptance thereof, and the Indenture Trustee, shall be deemed to
have agreed (a) that it shall look only to the Trust Property and the Note
Policy to satisfy the Issuer's obligations under or with respect to a Note or
the Indenture, including but not limited to liabilities under Article V of the
Indenture and liabilities arising (whether at common law or equity) from
breaches by the Issuer of any obligations, covenants and agreements herein or,
to the extent enforceable, for any violation by the Issuer of applicable state
or federal law or regulation, provided that the Issuer shall not be relieved of
liability hereunder with respect to any misrepresentation in the Trust
Agreement, the Indenture, the Contribution Agreement, the Transfer and
Assignment Agreement or the Servicing Agreement, or fraud, of the Issuer, and
(b) to waive any rights it may have to obtain a deficiency or other monetary
judgment against either the Issuer or any of its principals, directors,
officers, stockholders, employees or agents (whether disclosed or undisclosed)
or their respective assets (other than the Trust Property). The foregoing
provisions of this paragraph shall not (i) prevent recourse to the Trust
Property or any Person other than the Issuer for the sums due or to become due
under any security, instrument or agreement which is part of the Trust Property,
(b) constitute a waiver, release or discharge of any indebtedness or obligation
evidenced by the Notes or secured by the Indenture, but the same

                                 A-4-B-3                        2003-A Indenture

<PAGE>

shall continue until paid or discharged, or (c) prevent the Indenture Trustee
from exercising its rights with respect to the Grant, pursuant to the Indenture,
of the Issuer's rights under the Contribution Agreement and the Transfer and
Assignment Agreement. It is further understood that the foregoing provisions of
this paragraph shall not limit the right of any Person to name the Indenture
Trustee in its capacity as the Indenture Trustee under the Indenture or the
Issuer as a party defendant in any action or suit or in the exercise of any
remedy under the Notes or the Indenture, so long as no judgment in the nature of
a deficiency judgment or seeking personal liability shall be asked for or (if
obtained) enforced. It is expressly understood that all such liability is hereby
expressly waived and released to the extent provided herein as a condition of,
and as a consideration for, the execution of the Indenture and the issuance of
the Notes.

     The remedies of the Holder hereof as provided herein, or in the Indenture,
shall be cumulative and concurrent and may be pursued solely against the assets
of the Trust Property. No failure on the part of the Noteholder in exercising
any right or remedy hereunder shall operate as a waiver or release thereof, nor
shall any single or partial exercise of any such right or remedy preclude any
other further exercise thereof or the exercise of any other right or remedy
hereunder.

     The Notes are issuable only in registered form in denominations as provided
in the Indenture and subject to certain limitations therein set forth. At the
option of the Noteholder, Notes of any Class may be exchanged for Notes of the
same Class of like terms, in any authorized denominations and of like aggregate
principal amount, upon surrender of the Notes to be exchanged at the Corporate
Trust Office of the Indenture Trustee, subject to the terms and conditions of
the Indenture.

     As provided in the Indenture, this Note and the Indenture under which it is
issued shall be construed in accordance with, and governed by, the laws of the
State of New York applicable to agreements made and to be performed therein. The
Indenture Trustee shall have no obligation under the Indenture, the Servicing
Agreement or any other document or instrument executed in connection herewith or
therewith to transact business or perform fiduciary duties (in each case as
defined under relevant laws) outside of the State of New York, provided that,
the Indenture Trustee will appoint a co-trustee to transact any business
required to be transacted outside of the State of New York.

     THIS NOTE IS ISSUED PURSUANT TO THE INDENTURE AND SHALL BE CONSTRUED IN
ACCORDANCE WITH AND GOVERNED BY THE SUBSTANTIVE LAWS OF THE STATE OF NEW YORK
(WITHOUT REGARD TO CONFLICT OF LAW PROVISIONS) APPLICABLE TO AGREEMENTS MADE AND
TO BE PERFORMED THEREIN.

     REFERENCE IS HEREBY MADE TO THE FURTHER PROVISIONS OF THIS NOTE SET FORTH
ON THE BACK HEREOF AND SUCH FURTHER PROVISIONS ARE HEREBY INCORPORATED BY
REFERENCE AS IF FULLY SET FORTH HERE.

     Unless the certificate of authentication hereon has been executed by the
Indenture Trustee by manual signature, this Note shall not be entitled to any
benefit under the Indenture or be valid or obligatory for any purpose.

                                 A-4-B-4                        2003-A Indenture

<PAGE>

     IN WITNESS WHEREOF, the Issuer has caused this instrument to be duly
executed on the Original Issue Date set forth above.

                                    CAPITAL ONE AUTO FINANCE TRUST 2003-A

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

                                    By: /s/
                                       -----------------------------------------
                                                  Authorized Officer

                                 A-4-B-5                        2003-A Indenture

<PAGE>

              THE INDENTURE TRUSTEE'S CERTIFICATE OF AUTHENTICATION

     This is one of the Class A-4-B Notes referred to in the within-mentioned
Indenture.

                                    JPMORGAN CHASE BANK,
                                    as the Indenture Trustee

                                    By: /s/
                                       -----------------------------------------

                                 A-4-B-6                        2003-A Indenture

<PAGE>

                            [FORM OF REVERSE OF NOTE]

     The Class A-4-B Notes are scheduled to mature on January 15, 2010 unless
the Class A-4-B Notes are earlier redeemed or accelerated pursuant to the
Indenture. The Indenture Trustee shall pay to each Class A-4-B Noteholder of
record on the preceding Record Date either (i) by wire transfer, in immediately
available funds to the account of such Class A-4-B Noteholder, at a bank or
other entity having appropriate facilities therefor, if such Class A-4-B
Noteholder shall have provided to the Indenture Trustee appropriate written
instructions three (3) Business Days prior to the Record Date and such Holder's
Class A-4-B Notes in the aggregate evidence a denomination of not less than
$250,000 (which instructions may remain in effect for subsequent Payment Dates),
or, (ii) if not, by check mailed to such Holder at the address of such Holder
appearing in the Note Register, the amounts to be distributed to such Holder
pursuant to such Holder's Class A-4-B Notes.

     THE CLASS A-4-B NOTES SHALL BE SUBJECT TO OPTIONAL REDEMPTION AT THE OPTION
OF THE ADMINISTRATOR OR THE NOTE INSURER IN THE MANNER AND SUBJECT TO THE
PROVISIONS OF THE INDENTURE. Whenever by the terms of the Indenture, the
Indenture Trustee is required to redeem Class A-4-B Notes, and subject to and in
accordance with the terms of Article VI of the Indenture, the Indenture Trustee
shall give notice of the redemption in the manner prescribed by the Indenture.

     Subject to certain restrictions contained in the Indenture, (a) the Notes
are issuable in the initial denomination of $250,000 and integral multiples of
$1,000 in excess thereof (provided that one Note of each Class may be issued in
an additional amount equal to any remaining portion of the applicable Original
Principal Balance of such Class) and (b) Notes may be exchanged for a like
aggregate principal amount of Notes of authorized denominations of the same
maturity.

     The final payment on a Note shall be made only upon presentation and
surrender of the Note at the Corporate Trust Office of the Indenture Trustee;
provided, however, that if there is delivered to the Issuer, the Indenture
Trustee and the Note Insurer such security or indemnity as may be required by
them to save each of them harmless (an unsecured indemnity agreement of an
institutional investor organized under the laws of the United States or any
state thereof with a net worth at least equal to $50,000,000 being deemed
sufficient to satisfy such security or indemnity requirement) and an undertaking
thereafter to surrender such Note, then, in the absence of notice to the Issuer,
the Indenture Trustee or the Note Insurer that the applicable Note has been
acquired by a bona fide purchaser, such final payment shall be made to the
extent collected funds are then available for such payment without presentation
or surrender.

     The Noteholders shall have no right to enforce the provisions of the
Indenture or to institute action to enforce the covenants therein, or to take
any action with respect to any Event of Default, or to institute, appear in or
defend any suit or other proceedings with respect thereto, except as provided in
the Indenture.

                                 A-4-B-7                        2003-A Indenture

<PAGE>

     The Notes may be exchanged, and their transfer may be registered, by the
Noteholders in person or by their attorneys duly authorized in writing at the
Corporate Trust Office of the Indenture Trustee only in the manner, subject to
the limitations provided in the Indenture, and upon surrender and cancellation
of the Notes. Upon exchange or registration of such transfer, a new registered
Note or Notes evidencing the same outstanding principal amount of the same Class
of Notes will be executed in exchange therefor.

     Reference is hereby made to the Indenture, a copy of which is on file with
the Indenture Trustee, for the provisions, among others, with respect to (a) the
nature and extent of the rights, duties and obligations of the Indenture
Trustee, the Issuer and the Noteholders; (b) the terms upon which the Notes are
executed and delivered; (c) the collection and disposition of the Scheduled
Payments; (d) a description of the Trust Property; (e) the modification or
amendment of the Indenture; (f) other matters; and (g) the definition of
capitalized terms used in this Note that are not defined herein; to all of which
the Noteholders assent by the acceptance of the Notes.

                                 A-4-B-8                        2003-A Indenture

<PAGE>

                              [FORM OF ASSIGNMENT]

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

(PLEASE INSERT SOCIAL SECURITY OR

TAXPAYER IDENTIFICATION NUMBER

OF ASSIGNEE)

          (Please Print or Typewrite Name and Address of Assignee)

          the within Note, and all rights thereunder, and hereby does
     irrevocably constitute and appoint

          Attorney to transfer the within Note on the books kept for
     registration thereof, with full power of substitution in the premises.

Date:
      ---------------------

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

                                 A-4-9                        2003-A Indenture

<PAGE>

                                    EXHIBIT B

                              FORM OF CLASS B NOTE

Note Number: R-1

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

     THE PRINCIPAL OF THIS NOTE IS PAYABLE IN INSTALLMENTS AS SET FORTH HEREIN.
ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

     EXCEPT AS OTHERWISE PROVIDED HEREIN, THIS GLOBAL NOTE MAY BE TRANSFERRED,
IN WHOLE BUT NOT IN PART, ONLY TO ANOTHER NOMINEE OF THE SECURITIES DEPOSITORY
OR TO A SUCCESSOR SECURITIES DEPOSITORY OR TO A NOMINEE OR SUCCESSOR SECURITIES
DEPOSITORY.]

     THIS CLASS B NOTE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE
SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE
SECURITIES LAWS. THE HOLDER HEREOF, BY PURCHASING THIS NOTE, AGREES (1) THAT
THIS NOTE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY IN
COMPLIANCE WITH THE SECURITIES ACT AND OTHER APPLICABLE LAWS AND ONLY PURSUANT
TO RULE 144A UNDER THE SECURITIES ACT TO A PERSON WHOM THE HOLDER REASONABLY
BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER ("QIB") WITHIN THE MEANING OF RULE
144A, PURCHASING FOR ITS OWN ACCOUNT, OR A QIB PURCHASING FOR THE ACCOUNT OF A
QIB, IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A OR TO THE OWNER
TRUSTEE IN ACCORDANCE WITH THE TERMS OF THE INDENTURE AND (2) THAT IT WILL
DELIVER TO EACH PERSON TO WHOM THIS NOTE OR AN INTEREST HEREIN IS TO BE
TRANSFERRED A NOTICE SUBSTANTIALLY TO THE EFFECT OF THIS LEGEND. THE INDENTURE
RELATING TO THIS NOTE CONTAINS A PROVISION REQUIRING THE INDENTURE TRUSTEE TO
REFUSE TO REGISTER ANY TRANSFER OF THIS NOTE OR ANY INTEREST HEREIN IN VIOLATION
OF THE FOREGOING. EACH TRANSFEREE ACCEPTING A BENEFICIAL INTEREST IN THIS NOTE
IS DEEMED TO REPRESENT THAT IT IS

                                       B-1                      2003-A Indenture

<PAGE>

EITHER A QIB PURCHASING FOR ITS OWN ACCOUNT OR A QIB PURCHASING FOR THE ACCOUNT
OF ANOTHER QIB.

     NEITHER THIS CLASS B NOTE NOR ANY INTEREST HEREIN MAY BE ACQUIRED BY OR FOR
THE ACCOUNT OF (I) AN "EMPLOYEE BENEFIT PLAN" (AS DEFINED IN SECTION 3(3) OF THE
EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED, ("ERISA")), WHETHER
OR NOT SUBJECT TO ERISA, (II) A PLAN DESCRIBED IN SECTION 4975(e)(1) OF THE CODE
OR (III) ANY ENTITY WHOSE UNDERLYING ASSETS INCLUDE PLAN ASSETS BY REASON OF
INVESTMENT BY ANY OF THE FOREGOING IN THE ENTITY (EACH A "BENEFIT PLAN
INVESTOR") UNLESS THE PURCHASER IS AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL ACCOUNT TO PURCHASE THE CLASS B NOTES, AND AT THE TIME OF PURCHASE AND
THROUGHOUT THE PERIOD IT HOLDS THE CLASS B NOTES, (I) IT IS ELIGIBLE FOR AND
MEETS THE REQUIREMENTS OF THE DEPARTMENT OF LABOR PROHIBITED TRANSACTION CLASS
EXEMPTION 95-60 (II) LESS THAN 25% OF THE ASSETS OF THE GENERAL ACCOUNT ARE (OR
REPRESENT) ASSETS OF A BENEFIT PLAN INVESTOR, AND (III) IT IS NOT THE SERVICER
OR ANY OTHER SERVICE PROVIDER TO THE TRUST OR AN AFFILIATE OF THE ABOVE, AND
WOULD NOT OTHERWISE BE EXCLUDED UNDER 29 C.F.R. SECTION 2510.3-101(f)(1). EACH
PURCHASER AND TRANSFEREE OF A CLASS B NOTE SHALL BE DEEMED TO HAVE REPRESENTED
AND WARRANTED THAT IT MEETS THE FOREGOING REQUIREMENTS.

     ANY ATTEMPTED TRANSFER IN CONTRAVENTION OF THE FOREGOING RESTRICTIONS WILL
BE VOID AB INITIO AND THE PURPORTED TRANSFEROR WILL CONTINUE TO BE TREATED AS
THE OWNER OF THE CLASS B NOTES FOR ALL PURPOSES.

                      CAPITAL ONE AUTO FINANCE TRUST 2003-A
                        ASSET BACKED NOTES, SERIES 2003-A
                                  CLASS B NOTE

   ORIGINAL ISSUE          CLASS B MATURITY
       DATE                      DATE                        ISSUE PRICE
    June 3, 2003           January 15, 2010                     100%

REGISTERED OWNER: Capital One Auto Receivables, LLC

ORIGINAL PRINCIPAL BALANCE:  $84,677,419.35

     THIS CERTIFIES THAT Capital One Auto Finance Trust 2003-A (the "Issuer")
under the Indenture dated as of June 3, 2003 (the "Indenture") between the
Issuer and JPMorgan Chase Bank, as indenture trustee (together with any
successor thereto, hereinafter called the "Indenture Trustee"), for value
received, hereby promises to pay principal to the Registered Owner named

                                      B-2                       2003-A Indenture

<PAGE>

above or registered assigns, pursuant to the provisions hereof and of the
Indenture. This Note is one of a duly authorized series of Notes of the Issuer
designated as its Capital One Auto Finance Trust 2003-A, Notes, Series 2003-A.
The Indenture authorizes the issuance of $1,209,677,419.35 in principal amount
of notes designated as Series 2003-A (the "Notes"). The Notes are issued in
seven classes designated as Class A-1 Notes, Class A-2 Notes, Class A-3-A Notes,
Class A-3-B Notes, Class A-4-A Notes, Class A-4-B Notes and Class B Notes. The
Indenture provides that the Notes will be entitled to receive payments in
reduction of the Aggregate Outstanding Principal Balance of each Class, in the
amounts, from the sources, and at the times more specifically as set forth in
the Indenture. The Notes are secured by the Trust Property (as defined in the
Indenture).

     Reference is hereby made to the Indenture and all indentures supplemental
thereto for a statement of the respective rights thereunder of the Issuer, the
Indenture Trustee, the Owner Trustee and the Holders of the Notes and the terms
upon which the Notes are to be authenticated and delivered. All terms used in
this Class B Note which are not defined herein shall have the meanings assigned
to them in the Indenture.

     THE OBLIGATION OF THE ISSUER TO REPAY THE CLASS B NOTES IS A LIMITED,
NONRECOURSE OBLIGATION SECURED ONLY BY THE TRUST PROPERTY. All payments of
principal of the Class B Notes shall be made only from the Trust Property, and
each Holder hereof, by its acceptance of this Class B Note, agrees that it shall
be entitled to payments solely from such Trust Property pursuant to the terms of
the Indenture. The actual Outstanding Principal Balance on this Class B Note may
be less than the Original Principal Balance indicated on the face hereof. The
actual principal balance on this Class B Note at any time may be obtained from
the Indenture Trustee.

     All payments of principal on the Class B Notes on the applicable Payment
Date shall be paid to the Person in whose name such Class B Note is registered
at the close of business on the Record Date for such Payment Date in the manner
provided in the Indenture. All reductions in the principal amount of a Class B
Note (or one or more Predecessor Notes) effected by full or partial payments of
installments of principal shall be binding upon all past, then current, and
future Holders of such Class B Note and of any Class B Note issued upon the
registration of transfer thereof or in exchange therefor or in lieu thereof,
whether or not such payment is noted on such Class B Note.

     All amounts collected as payments on the Trust Property or otherwise shall
be applied in the order of priority specified in the Indenture.

     Each Person who has or who acquires any Ownership Interest in a Class B
Note shall be deemed by the acceptance or acquisition of such Ownership Interest
to have agreed to be bound by the provisions of Section 2.07 of the Indenture. A
Class B Noteholder may not sell, offer for sale, assign, pledge, hypothecate or
otherwise transfer or encumber all or any part of its interest in the Class B
Notes except pursuant to an effective registration statement covering such
transaction under the Securities Act of 1933, as amended, and effective
qualification or registration under all applicable state securities laws and
regulations or under an exemption from registration under said Securities Act
and said state securities laws and regulations.

                                      B-3                       2003-A Indenture

<PAGE>

     In addition, each Person who has or who acquires any Ownership Interest in
a Class B Note shall be deemed by the acceptance or acquisition of such
Ownership Interest to have agreed to be bound by the provisions of Section 14.18
of the Indenture. Prior to the date that is one year and one day after the
payment in full of all amounts payable with respect to the Notes, each Person
who has or acquires an Ownership Interest in a Class B Note agrees that such
Person will not institute against the Issuer or the Seller, or join any other
Person in instituting against the Issuer or the Seller, any bankruptcy,
reorganization, arrangement, insolvency or liquidation proceedings or other
proceedings under the laws of the United States or any state of the United
States. This covenant shall survive the termination of the Indenture.

     Before the due presentment for registration of transfer of this Class B
Note, the Issuer, the Indenture Trustee and any agent of the Issuer or the
Indenture Trustee may treat the person in whose name this Class B Note is
registered (a) on any Record Date for purposes of making payments, and (b) on
any other date for any other purpose, as the owner hereof, whether or not this
Class B Note be overdue, and neither the Issuer, the Indenture Trustee nor any
such agent shall be affected by notice to the contrary.

     The Indenture permits the amendment thereof for the purpose of adding any
provisions to, or changing in any manner or eliminating any of the provisions
of, the Indenture or of modifying in any manner the rights of the Noteholders
under the Indenture at any time by the Issuer and the Indenture Trustee with the
consent of the Note Insurer (and, in some cases, only with the consent of the
Noteholder of each Class affected thereby) and compliance with certain other
conditions. Any such consent by the Holder, at the time of the giving thereof,
of this Class B Note (or any one or more Predecessor Notes) shall be conclusive
and binding upon such Holder and upon all future Holders of this Class B Note
and of any Class B Note issued upon the registration of transfer hereof or in
exchange hereof or in lieu hereof whether or not notation of such consent or
waiver is made upon this Class B Note.

     The Notes and all obligations with respect thereto, including obligations
under the Indenture, will be limited recourse obligations of the Issuer payable
solely from the Trust Property. Neither the Owner Trustee in its individual
capacity or in its capacity as Owner Trustee, the Servicer, the Custodian, the
Paying Agent, the Note Registrar, nor the Indenture Trustee in its individual
capacity or in its capacity as the Indenture Trustee, nor any of their
respective Affiliates, agents, partners, beneficiaries, officers, directors,
stockholders, stockholders of partners, employees or successors or assigns,
shall be personally liable for any amounts payable, or performance due, under
the Notes or the Indenture. Without limiting the foregoing, each Holder of any
Note by its acceptance thereof, and the Indenture Trustee, shall be deemed to
have agreed (a) that it shall look only to the Trust Property to satisfy the
Issuer's obligations under or with respect to a Note or the Indenture, including
but not limited to liabilities under Article V of the Indenture and liabilities
arising (whether at common law or equity) from breaches by the Issuer of any
obligations, covenants and agreements herein or, to the extent enforceable, for
any violation by the Issuer of applicable state or federal law or regulation,
provided that the Issuer shall not be relieved of liability hereunder with
respect to any misrepresentation in the Indenture, the Contribution Agreement,
the Transfer and Assignment Agreement or the Servicing Agreement, or fraud, of
the Issuer, and (b) to waive any rights it may have to obtain a deficiency or
other monetary judgment against either the Issuer or any of its principals,
directors, officers, stockholders, employees or agents (whether disclosed or

                                      B-4                       2003-A Indenture

<PAGE>

undisclosed) or their respective assets (other than the Trust Property). The
foregoing provisions of this paragraph shall not (a) prevent recourse to the
Trust Property or any Person other than the Issuer for the sums due or to become
due under any security, instrument or agreement which is part of the Trust
Property, (b) constitute a waiver, release or discharge of any indebtedness or
obligation evidenced by the Notes or secured by the Indenture, but the same
shall continue until paid or discharged, or (c) prevent the Indenture Trustee
from exercising its rights with respect to the Grant, pursuant to the Indenture,
of the Issuer's rights under the Contribution Agreement and the Transfer and
Assignment Agreement. It is further understood that the foregoing provisions of
this paragraph shall not limit the right of any Person to name the Indenture
Trustee in its capacity as the Indenture Trustee under the Indenture or the
Issuer as a party defendant in any action or suit or in the exercise of any
remedy under the Notes or the Indenture, so long as no judgment in the nature of
a deficiency judgment or seeking personal liability shall be asked for or (if
obtained) enforced. It is expressly understood that all such liability is hereby
expressly waived and released to the extent provided herein as a condition of,
and as a consideration for, the execution of the Indenture and the issuance of
the Notes.

     The remedies of the Holder hereof as provided herein, or in the Indenture,
shall be cumulative and concurrent and may be pursued solely against the assets
of the Trust Property. No failure on the part of the Noteholder in exercising
any right or remedy hereunder shall operate as a waiver or release thereof, nor
shall any single or partial exercise of any such right or remedy preclude any
other further exercise thereof or the exercise of any other right or remedy
hereunder.

     The Notes are issuable only in registered form in denominations as provided
in the Indenture and subject to certain limitations therein set forth. At the
option of the Noteholder, Notes of any Class may be exchanged for Notes of the
same Class of like terms, in any authorized denominations and of like aggregate
principal amount, upon surrender of the Notes to be exchanged at the Corporate
Trust Office of the Indenture Trustee, subject to the terms and conditions of
the Indenture.

     As provided in the Indenture, this Note and the Indenture under which it is
issued shall be construed in accordance with, and governed by, the laws of the
State of New York applicable to agreements made and to be performed therein. The
Indenture Trustee shall have no obligation under the Indenture, the Servicing
Agreement or any other document or instrument executed in connection herewith or
therewith to transact business or perform fiduciary duties (in each case as
defined under relevant laws) outside of the State of New York, provided that the
Indenture Trustee will appoint a co-trustee to transact any business required to
be transacted outside of the State of New York.

     THIS NOTE IS ISSUED PURSUANT TO THE INDENTURE AND SHALL BE CONSTRUED IN
ACCORDANCE WITH AND GOVERNED BY THE SUBSTANTIVE LAWS OF THE STATE OF NEW YORK
(WITHOUT REGARD TO CONFLICT OF LAW PROVISIONS) APPLICABLE TO AGREEMENTS MADE AND
TO BE PERFORMED THEREIN.

                                      B-5                       2003-A Indenture

<PAGE>

     REFERENCE IS HEREBY MADE TO THE FURTHER PROVISIONS OF THIS NOTE SET FORTH
ON THE BACK HEREOF AND SUCH FURTHER PROVISIONS ARE HEREBY INCORPORATED BY
REFERENCE AS IF FULLY SET FORTH HERE.

     Unless the certificate of authentication hereon has been executed by the
Indenture Trustee by manual signature, this Note shall not be entitled to any
benefit under the Indenture or be valid or obligatory for any purpose.

                                      B-6                       2003-A Indenture

<PAGE>

     IN WITNESS WHEREOF, the Issuer has caused this instrument to be duly
executed on the Original Issue Date set forth above.

                                        CAPITAL ONE AUTO FINANCE TRUST 2003-A

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

                                        By:  /s/
                                           -------------------------------------
                                                     Authorized Officer

                                      B-7                       2003-A Indenture

<PAGE>

             THE INDENTURE TRUSTEE'S CERTIFICATE OF AUTHENTICATION

     This is one of the Class B Notes referred to in the within-mentioned
Indenture.

                                        JPMORGAN CHASE BANK,
                                        as the Indenture Trustee

                                        By:  /s/
                                           -------------------------------------

                                      B-8                       2003-A Indenture

<PAGE>

                            [FORM OF REVERSE OF NOTE]

     The Class B Notes are scheduled to mature on January 15, 2010 unless the
Class B Notes are earlier redeemed or accelerated pursuant to the Indenture. The
Indenture Trustee shall pay to each Class B Noteholder of record on the
preceding Record Date either (a) by wire transfer, in immediately available
funds to the account of such Class B Noteholder, at a bank or other entity
having appropriate facilities therefor, if such Class B Noteholder shall have
provided to the Indenture Trustee appropriate written instructions three (3)
Business Days prior to the Record Date and such Holder's Class B Notes in the
aggregate evidence a denomination of not less than $250,000 (which instructions
may remain in effect for subsequent Payment Dates), or (b) if not, by check
mailed to such Holder at the address of such Holder appearing in the Note
Register, the amounts to be distributed to such Holder pursuant to such Holder's
Class B Notes.

     THE CLASS B NOTES SHALL BE SUBJECT TO OPTIONAL REDEMPTION AT THE OPTION OF
THE ADMINISTRATOR IN THE MANNER AND SUBJECT TO THE PROVISIONS OF THE INDENTURE.
Whenever by the terms of the Indenture, the Indenture Trustee is required to
redeem Class B Notes, and subject to and in accordance with the terms of Article
VI of the Indenture, the Indenture Trustee shall give notice of the redemption
in the manner prescribed by the Indenture.

     Subject to certain restrictions contained in the Indenture, (a) the Notes
are issuable in the initial denomination of $250,000 and integral multiples of
$1,000 in excess thereof (provided that one Note of each Class may be issued in
an additional amount equal to any remaining portion of the applicable Original
Principal Balance of such Class) and (b) Notes may be exchanged for a like
aggregate principal amount of Notes of authorized denominations of the same
maturity.

     The final payment on a Note shall be made only upon presentation and
surrender of the Note at the Corporate Trust Office of the Indenture Trustee;
provided, however, that if there is delivered to the Issuer, the Indenture
Trustee and the Note Insurer such security or indemnity as may be required by
them to save each of them harmless (an unsecured indemnity agreement of an
institutional investor organized under the laws of the United States or any
state thereof with a net worth at least equal to $50,000,000 being deemed
sufficient to satisfy such security or indemnity requirement) and an undertaking
thereafter to surrender such Note, then, in the absence of notice to the Issuer,
the Indenture Trustee or the Note Insurer that the applicable Note has been
acquired by a bona fide purchaser, such final payment shall be made to the
extent collected funds are then available for such payment without presentation
or surrender.

     The Noteholders shall have no right to enforce the provisions of the
Indenture or to institute action to enforce the covenants therein, or to take
any action with respect to any Event of Default, or to institute, appear in or
defend any suit or other proceedings with respect thereto, except as provided in
the Indenture.

     The Notes may be exchanged, and their transfer may be registered, by the
Noteholders in person or by their attorneys duly authorized in writing at the
Corporate Trust Office of the Indenture Trustee only in the manner, subject to
the limitations provided in the Indenture, and upon surrender and cancellation
of the Notes. Upon exchange or registration of such transfer, a

                                      B-9                       2003-A Indenture

<PAGE>

new registered Note or Notes evidencing the same outstanding principal amount of
the same Class of Notes will be executed in exchange therefor.

     Reference is hereby made to the Indenture, a copy of which is on file with
the Indenture Trustee, for the provisions, among others, with respect to (a) the
nature and extent of the rights, duties and obligations of the Indenture
Trustee, the Issuer and the Noteholders; (b) the terms upon which the Notes are
executed and delivered; (c) the collection and disposition of the Scheduled
Payments; (d) a description of the Trust Property; (e) the modification or
amendment of the Indenture; (f) other matters; and (g) the definition of
capitalized terms used in this Note that are not defined herein; to all of which
the Noteholders assent by the acceptance of the Notes.

                                     B-10                       2003-A Indenture

<PAGE>

                              [FORM OF ASSIGNMENT]

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

(PLEASE INSERT SOCIAL SECURITY OR
TAXPAYER IDENTIFICATION NUMBER
OF ASSIGNEE)

--------

(Please Print or Typewrite Name and Address of Assignee)

the within Note, and all rights thereunder, and hereby does irrevocably
constitute and appoint

Attorney to transfer the within Note on the books kept for registration thereof,
with full power of substitution in the premises.

Date:

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

                                      B-11                      2003-A Indenture

<PAGE>

                                    EXHIBIT C

                                   [RESERVED]

                                       C-1                      2003-A Indenture

<PAGE>

                                    EXHIBIT D

                                   ASSIGNMENT

                             ________________, 200__

     In accordance with the Indenture dated as of June 3, 2003, by and between
Capital One Auto Finance Trust 2003-A, a Delaware statutory trust, and JPMorgan
Chase Bank, as indenture trustee (the "Indenture Trustee") (the "Indenture"),
the Issuer hereby Grants unto the Indenture Trustee in trust for the benefit of
the Noteholders, the Swap Counterparty (until such time as the Interest Rate
Swap Agreement has been terminated and all amounts owed to the Swap Counterparty
have been paid in full) and the Note Insurer, without recourse all of Issuer's
right, title and interest, whether now or hereafter existing, in and to (i) the
Receivables [Subsequent Receivables] identified on the Schedule of Receivables
attached hereto (the "Receivables"), and all moneys received thereon (including
amounts received on any Extended Service Agreements relating thereto), after the
respective Cutoff Dates (except for interest accrued as of the applicable Cutoff
Date if paid by the respective Obligor after such Cutoff Date, which shall be
paid to the Transferor); (ii) the security interest in the Financed Vehicles
granted by the Obligors pursuant to the Receivables [Subsequent Receivables] and
all Certificates of Title to such Financed Vehicles; (iii) the interest of the
Issuer in any proceeds from claims on any risk default, physical damage, credit
life, disability or other insurance policies covering the Financed Vehicles or
Obligors or refunds in connection with Extended Service Agreements relating to
Defaulted Receivables from the respective Cutoff Dates; (iv) any property
(including the right to receive future Liquidation Proceeds) that shall secure a
Receivable [Subsequent Receivables]; (v) the Contribution Agreement, the
Transfer and Assignment Agreement and the Dealer Agreements (to the extent
related to the Receivables); (vi) the rights and benefits of the Issuer under
the Servicing Agreement and the Limited Guaranty; (vii) any recourse at law, in
equity or by contract to the Seller, the Transferor or Dealers whether pursuant
to the Contribution Agreement, the Transfer and Assignment Agreement, Dealer
Agreements (to the extent related to the Receivables) or otherwise; (viii) all
funds deposited in the Accounts and Eligible Investments thereof, to the extent
provided in the Indenture, and proceeds thereof; (ix) the original Contracts
relating to the Receivables [Subsequent Receivables]; (x) the Interest Rate Swap
Agreement; and (xi) all proceeds of the conversion, voluntary or involuntary, of
any or all of the foregoing into cash or other property whether now existing or
hereafter arising. The foregoing conveyance does not constitute and is not
intended to result in any assumption by the Indenture Trustee of any obligation
of the undersigned to the Obligors, insurers or any other person in connection
with the Receivables [Subsequent Receivables], Custodian Files, Servicer Files,
any insurance policies or any agreement or instrument relating to any of them.

     This Assignment is made pursuant to and upon the representations,
warranties and agreements contained in the Transfer and Assignment Agreement and
the Contribution Agreement.

     Capitalized terms used herein and not otherwise defined shall have the
meaning assigned to them in the Indenture and the Transfer and Assignment
Agreement.

                                       D-1                      2003-A Indenture

<PAGE>

     IN WITNESS WHEREOF, the undersigned has caused this Assignment to be duly
executed as of the date first written above.

                                        CAPITAL ONE AUTO FINANCE TRUST 2003-A

                                        By: CAPITAL ONE AUTO FINANCE, INC.,
                                            as Administrator

                                        By:  /s/
                                           -------------------------------------

                                       D-2                      2003-A Indenture

<PAGE>

                                    EXHIBIT E

                                NOTICE OF FUNDING

                                ________ __, 20__

     In accordance with the Indenture dated as of June 3, 2003 by and between
Capital One Auto Finance Trust 2003-A and JPMorgan Chase Bank, as indenture
trustee (the "Indenture"), the undersigned hereby gives notice of the Funding
Date to occur on or before __________________, 200_ for each of the Subsequent
Receivables listed on the Schedule of Receivables attached to the Assignment
executed by the undersigned an accompanying this Notice of Funding. Unless
otherwise defined herein, capitalized terms have the meanings set forth in the
Indenture.

     Such Subsequent Receivables represent the following amounts:

          Aggregate Receivable Balance of Receivables as
          of the Cutoff Date:                             $
                                                           ---------------------
          Amount to be wired to the Transferor in
          payment for such Subsequent Receivables:        $
                                                           ---------------------

     The undersigned hereby certifies on the date first above written that, in
connection with the Funding Date specified above, the undersigned has complied
with all terms and provisions specified in Section 2.16 of the Indenture,
including, but not limited to, delivery of the Officer's Certificate, as
specified therein.

                                          CAPITAL ONE AUTO FINANCE TRUST 2003-a

                                          By: CAPITAL ONE AUTO FINANCE, INC., as
                                              Administrator

                                          By: /s/
                                             -----------------------------------

                                      E-1                       2003-A Indenture

<PAGE>

                                    EXHIBIT F

                              OFFICER'S CERTIFICATE

                                re: Funding Date

                                ________ __, 20__

                      CAPITAL ONE AUTO FINANCE TRUST 2003-A
                        CAPITAL ONE AUTO RECEIVABLES, LLC

To:  JPMorgan Chase Bank
     4 New York Plaza, 6/th/  Floor
     New York, New York 10004

     With copies to:  Note Insurer

     This Officer's Certificate is being issued in accordance with Section 2.16
of that certain Indenture dated as of June 3, 2003 (the "Indenture") by and
between Capital One Auto Finance Trust 2003-A (the "Issuer"), and JPMorgan Chase
Bank, as indenture trustee. Terms not otherwise defined herein shall have the
meanings ascribed thereto in the Indenture.

     By his or her signature below, the undersigned officer of the
Administrator, on behalf of the Issuer, certifies that, as of the date first
above written:

     (a)  The matters set forth in Section 3.02(a) and (b) of the Contribution
Agreement by and between the Seller, as the transferor named therein, and the
Issuer, as transferee, are true and correct. All Receivables to be acquired on
the Funding Date to occur on or before _____________________, 2003 constitute
Eligible Receivables as said term is defined in the Transfer and Assignment
Agreement; and

     (b)  the representations and warranties of the Issuer set forth in Section
3.12 of the Indenture are true and correct as of the date hereof; and

     (c)  the documents listed in Section 2.16(b)(ii) of the Indenture will be
delivered to the Custodian or its designated bailee within two (2) Business Days
preceding the Funding Date specified herein; and

     (d)  the requirements stated in Section 2.16 of the Indenture regarding the
Subsequent Receivables to be acquired on the Funding Date have been met.

     All conditions in the Transfer and Assignment Agreement Article IV and the
Contribution Agreement Article IV have been met.

                                      F-1                       2003-A Indenture

<PAGE>

                                          CAPITAL ONE AUTO FINANCE TRUST 2003-A

                                          By: CAPITAL ONE AUTO FINANCE, INC., as
                                              Administrator

                                          By: /s/
                                             -----------------------------------
                                                     Authorized Officer

                                      F-2                       2003-A Indenture

<PAGE>

                                   EXHIBIT G-1

                      CAPITAL ONE AUTO FINANCE TRUST 2003-A

                    ASSET-BACKED CERTIFICATES, SERIES 2003-A

                           RECEIVABLE CHARACTERISTICS

                        As of June 3, 2003 (Closing Date)

                                      G-1-1                     2003-A Indenture

<PAGE>

                                   EXHIBIT G-2

                      CAPITAL ONE AUTO FINANCE TRUST 2003-A

                    ASSET-BACKED CERTIFICATES, SERIES 2003-A

                           RECEIVABLE CHARACTERISTICS

                       As of ________, 2003 (Funding Date)

                                                         Cumulative Totals From
                                 Receivables Acquired     Closing Date Through
       Interest Rate               On Funding Date        Above Funding Date
------------------------------   --------------------    ----------------------
13.95% - 16.99%                  $                       $
                                 --------------------    ----------------------
17.00% - 17.99%
18.00% - 18.99%
19.00% - 19.99%
20.00% - 20.99%
21.00% - 21.99%
22.00% - 22.99%
23.00% - 23.99%
24.00% - 24.99%
25.00% - 25.99%
26.00% - 26.99%
27.00% - 27.99%
28.00% - 28.99%
29.00% - 29.99%
30.00% - 30.99%
Total                            $                       $
                                 --------------------    ----------------------

Weighted Average Contract Rate                       %                         %
                                 --------------------    ----------------------

                                      G-2-1                     2003-A Indenture

<PAGE>

          State Concentration Level
          -------------------------
                                   Maximum
                                  Permitted
    State         Percentage     Percentage
---------------   -----------    -----------
AL                        ___%          ____%
AZ                        ___%          ____%
GA                        ___%          ____%
NC                        ___%          ____%
OK                        ___%          ____%
SC                        ___%          ____%
TN                        ___%          ____%
TX                        ___%          ____%
VA                        ___%          ____%
Others                    ___%        **____%

          Loan to Value Ratio/*/
          -------------------
                                   Maximum
                                  Permitted
                     Ratio          Ratio
                  -----------    -----------
Average LTV              ____%           ___%
-------------
/*/Final Funding Date only

                                     G-2-2                      2003-A Indenture

<PAGE>

                                    EXHIBIT H

                              TRUSTEE FEE AGREEMENT

                             - On File with Servicer

                                      H-1                       2003-A Indenture

<PAGE>

                                    EXHIBIT I

                  FORM OF TRANSFEREE AGREEMENT (CLASS B NOTES)

                                     (Date)

JPMorgan Chase Bank
4 New York Plaza, 6/th/ Floor
New York, New York 10004
Attention:  Institutional Trust Services
     Capital One Auto Finance Trust, 2003-A

Dear Sirs:

     The undersigned (the "Purchaser") proposes to purchase Class B Notes (the
"Purchaser's Notes") representing $_____________ principal amount of the Capital
One Auto Finance Trust 2003-A, Asset Backed Notes, Series 2003-A, Class B Notes
in the Original Principal Balance of $84,677,419.35 (the "Class B Notes"). The
Class B Notes were issued pursuant to an Indenture dated as of June 3, 2003
between for Capital One Auto Finance Trust 2003-A (the "Issuer"), and JPMorgan
Chase Bank, as indenture trustee (the "Trustee") (the "Indenture"). Capitalized
terms used herein but not otherwise defined shall have the same meaning as in
the Indenture.

     In connection with the purchase, the Purchaser agrees to the following
terms and conditions and makes the representations and warranties stated herein
with the express understanding that they will be relied upon by the seller of
the Purchaser's Class B Notes, the Issuer and the Issuer.

     1.   The Purchaser is purchasing the Purchaser's Class B Notes solely for
the Purchaser's own account and the account of its affiliated entities and with
no present intention of distributing the Class B Notes or any portion thereof,
subject, nevertheless, to the understanding that the disposition of the
Purchaser's property shall at all times be and remain within its control.

     2.   The Purchaser is a Qualified Institutional Buyer as follows (please
check one):

          (i)   Any of the following entities, acting for its own account or the
accounts of other qualified institutional buyers, that in the aggregate owns and
invests on a discretionary basis at least $100 million in securities of issuers
that are not affiliated with the entity (please check one):

                (A)  Any insurance company as defined in section 2(13) of the
Securities Act of 1933, as amended (the "Act");

                (B)  Any investment company registered under the Investment
Company Act of 1940 (the "Investment Company Act") or any business development
company as defined in section 2(a)(48) of that Act;

                                       I-1                      2003-A Indenture

<PAGE>

                (C)  Any Small Business Investment Company licensed by the U.S.
Small Business Administration under section 301(c) or (d) of the Small Business
Investment Act of 1958;

                (D)  Any plan established and maintained by a state, its
political subdivisions, or any agency or instrumentality of a state or its
political subdivisions, for the benefit of its employees;

                (E)  Any employee benefit plan within the meaning of Title I of
the Employee Retirement Income Security Act of 1974;

                (F)  Any trust fund whose trustee is a bank or trust company and
whose participants are exclusively plans of the types identified in paragraph
(2)(i)(D) or (E) of this paragraph 2, except trust funds that include as
participants individual retirement accounts or H.R. 10 plans;

                (G)  Any business development company as defined in section
202(a)(22) of the Investment Advisers Act of 1940;

                (H)  Any organization described in section 501(c)(3) of the
Internal Revenue Code, corporation (other than a bank as defined in section
3(a)(2) of the Act or a savings and loan association or other institution
referenced in section 3(a)(5)(A) of the Act or a foreign bank or savings and
loan association or equivalent institution), partnership, or Massachusetts or
similar business trust; or

                (I)  Any investment adviser registered under the Investment
Advisers Act;

                (J)  Any dealer registered pursuant to Section 15 of the
Securities Exchange Act of 1934, as amended (the "Exchange Act") acting in a
riskless principal transaction on behalf of a Qualified Institutional Buyer;

                (K)  Any dealer registered pursuant to Section 15 of the
Exchange Act, acting for its own account or the accounts of other qualified
institutional buyers, that in the aggregate owns and invests on a discretionary
basis at least $10 million of securities of issuers that are not affiliated with
the dealer; provided, that securities constituting the whole or a part of an
unsold allotment to or subscription by a dealer as a participant in a public
offering shall not be deemed to be owned by such dealer;

                (L)  Any investment company registered under the Investment
Company Act, acting for its own account or for the accounts of other Qualified
Institutional Buyers, that is part of a family of investment companies which own
in the aggregate at least $100 million in securities of issuers, other than
issuers that are affiliated with the investment company or are part of such
family of investment companies. "Family of investment companies" means any two
or more investment companies registered under the Investment Company Act, except
for a unit investment trust whose assets consist solely of shares of one or more
registered investment companies, that have the same investment adviser (or, in
the case of unit investment trusts, the same depositor), provided that for the
purposes of this section:

                                       I-2                      2003-A Indenture

<PAGE>

                     (i)   Each series of a series company (as defined in Rule
18f-2 under the Investment Company Act) shall be deemed to be a separate
investment company; and

                     (ii)  Investment companies shall be deemed to have the same
adviser (or depositor) if their advisers (or depositors) are majority-owned
subsidiaries of the same parent, or if one investment company's adviser (or
depositor) is a majority-owned subsidiary of the other investment company's
adviser (or depositor);

                (M)  Any entity, all of the equity owners of which are Qualified
Institutional Buyers, acting for its own account or the accounts of other
Qualified Institutional Buyers; or

          (ii)  Any bank as defined in section 3(a)(2) of the Securities Act,
any savings and loan association or other institution as referenced in section
3(a)(5)(A) of the Act, or any foreign bank or savings and loan association or
equivalent institution, acting for its own account or the accounts of other
Qualified Institutional Buyers, that in the aggregate owns and invests on a
discretionary basis at least $100 million in securities of issuers that are not
affiliated with it and that has an audited net worth of at least $25 million as
demonstrated in its latest annual financial statements, as of a date not more
than 16 months preceding the date of sale in the case of a U.S. bank or savings
and loan association, and not more than 18 months preceding the date of sale for
a foreign bank or savings and loan association or equivalent institution.

     3.   The Purchaser understands that the Class B Notes will bear a legend to
the following effect unless the Issuer determines otherwise consistent with
applicable law:

                THIS CLASS B NOTE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER
          THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY
          STATE SECURITIES LAWS. THE HOLDER HEREOF, BY PURCHASING THIS NOTE,
          AGREES (1) THAT THIS NOTE MAY BE REOFFERED, RESOLD, PLEDGED OR
          OTHERWISE TRANSFERRED ONLY IN COMPLIANCE WITH THE SECURITIES ACT AND
          OTHER APPLICABLE LAWS AND ONLY PURSUANT TO RULE 144A UNDER THE
          SECURITIES ACT TO A PERSON WHOM THE HOLDER REASONABLY BELIEVES IS A
          QUALIFIED INSTITUTIONAL BUYER ("QIB") WITHIN THE MEANING OF RULE 144A,
          PURCHASING FOR ITS OWN ACCOUNT, OR A QIB PURCHASING FOR THE ACCOUNT OF
          A QIB, IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A OR TO
          THE ISSUER PURSUANT TO THE TERMS OF THE INDENTURE AND (2) THAT IT WILL
          DELIVER TO EACH PERSON TO WHOM THIS NOTE OR AN INTEREST HEREIN IS TO
          BE TRANSFERRED A NOTICE SUBSTANTIALLY TO THE EFFECT OF THIS LEGEND.
          THE INDENTURE RELATING TO THIS NOTE CONTAINS A PROVISION REQUIRING THE
          INDENTURE TRUSTEE TO REFUSE TO REGISTER ANY TRANSFER OF THIS NOTE OR
          ANY INTEREST HEREIN IN VIOLATION OF THE FOREGOING. EACH TRANSFEREE
          ACCEPTING A BENEFICIAL INTEREST IN THIS NOTE IS DEEMED

                                       I-3                      2003-A Indenture

<PAGE>

          TO REPRESENT THAT IT IS EITHER A QIB PURCHASING FOR ITS OWN ACCOUNT OR
          A QIB PURCHASING FOR THE ACCOUNT OF ANOTHER QIB.

                NEITHER THIS CLASS B NOTE NOR ANY INTEREST HEREIN MAY BE
          ACQUIRED BY OR FOR THE ACCOUNT OF (I) AN "EMPLOYEE BENEFIT PLAN" (AS
          DEFINED IN SECTION 3(3) OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT
          OF 1974, AS AMENDED, ("ERISA")), WHETHER OR NOT SUBJECT TO ERISA, (II)
          A PLAN DESCRIBED IN SECTION 4975(e)(1) OF THE CODE OR (III) ANY ENTITY
          WHOSE UNDERLYING ASSETS INCLUDE PLAN ASSETS BY REASON OF INVESTMENT BY
          ANY OF THE FOREGOING IN THE ENTITY (EACH A "BENEFIT PLAN INVESTOR")
          UNLESS THE PURCHASER IS AN INSURANCE COMPANY USING THE ASSETS OF ITS
          GENERAL ACCOUNT TO PURCHASE THE CLASS B NOTES, AND AT THE TIME OF
          PURCHASE AND THROUGHOUT THE PERIOD IT HOLDS THE CLASS B NOTES, (I) IT
          IS ELIGIBLE FOR AND MEETS THE REQUIREMENTS OF THE DEPARTMENT OF LABOR
          PROHIBITED TRANSACTION CLASS EXEMPTION 95-60 (II) LESS THAN 25% OF THE
          ASSETS OF THE GENERAL ACCOUNT ARE (OR REPRESENT) ASSETS OF A BENEFIT
          PLAN INVESTOR, AND (III) IT IS NOT THE SERVICER OR ANY OTHER SERVICE
          PROVIDER TO THE TRUST OR AN AFFILIATE OF THE ABOVE, AND WOULD NOT
          OTHERWISE BE EXCLUDED UNDER 29 C.F.R. SECTION 2510.3-101(f)(1). EACH
          PURCHASER AND TRANSFEREE OF A CLASS B NOTE SHALL BE DEEMED TO HAVE
          REPRESENTED AND WARRANTED THAT IT MEETS THE FOREGOING REQUIREMENTS.

                ANY ATTEMPTED TRANSFER IN CONTRAVENTION OF THE FOREGOING
          RESTRICTIONS WILL BE VOID AB INITIO AND THE PURPORTED TRANSFEROR WILL
          CONTINUE TO BE TREATED AS THE OWNER OF THE CLASS B NOTES FOR ALL
          PURPOSES.

     4.   The Purchaser understands that the Class B Notes may not be acquired
by or with the assets of a "benefit plan investor" as defined in 29 C.F.R.
Section 2510.3(f), which includes (i) an "employee benefit plan" (as defined in
section 3(3) of the Employee Retirement Security Act of 1974, as amended
("ERISA")), whether or not subject to ERISA, (ii) a plan described in Section
4975(e)(1) of the Code or (iii) any entity whose underlying assets include plan
assets of its general account to purchase its interest in the Class B Notes, and
at the time of purchase and throughout the period it holds an interest in the
Class B Notes, (i) it is eligible for and meets the requirements of the
Department of Labor Prohibited Transaction Class Exemption 95-60, (ii) less than
25% of the assets of the general account are (or represent) assets of a Benefit
Plan Investor, and (iii) it is not the Servicer or any other service provider to
the Issuer or an affiliate of the above, and would not otherwise be excluded as
a benefit plan investor under 29 C.F.R. Section 2510.3-101(f). The holder
thereof and any related holder of any interest in a Class B Note shall be deemed
to have represented and warranted that it meets the foregoing requirements.

                                       I-4                      2003-A Indenture

<PAGE>

     5.   If the Purchaser is acquiring any Class B Note as a fiduciary or agent
for one or more investor accounts, it represents that it has sole investment
discretion with respect to such account and that it has full power to make the
acknowledgements, representations and agreements contained herein on behalf of
each such account.

     6.   Due to the restrictions on transfer, the Purchaser is aware that it
(or any account for which it is purchasing) may be required to bear the economic
risk of an investment in the Class B Notes for an indefinite period, and it (or
such account) is able to bear such risk for an indefinite period. The Purchaser
acknowledges that it has received the information specified in paragraph (d)(4)
of Rule 144A under the Securities Act.

     7.   The Purchaser acknowledges that (i) it has been afforded an
opportunity to request from the Issuer and to review, and it has received, all
additional information considered by it to be necessary to verify the accuracy
of the information herein; (ii) it has not relied on any Underwriter or any
person affiliated with an Underwriter in connection with its investigation of
the accuracy of the information contained in this Indenture or its investment
decision; and (iii) no person has been authorized to give any information or to
make any representation concerning the Issuer or the Class B Notes other than
those contained in this Indenture and, if given or made, such other information
or representation should not be relied upon as having been authorized by the
Issuer, or any of its affiliates.

     8.   The Purchaser acknowledges that it has such knowledge and experience
in financial and business matters that it is capable of evaluating the merits
and risks of purchasing the Class B Notes.

     9.   The Purchaser agrees that, prior to the date that is one year and one
day after the payment in full of all amounts payable with respect to the Class B
Notes, it will not institute against the Issuer or the Transferor, or join any
other Person in instituting against the Issuer or the Transferor, any
bankruptcy, reorganization, arrangement, insolvency or liquidation proceeding or
other proceeding under the laws of the United States or any state of the United
States and it will not enter into any voluntary bankruptcy, reorganization,
arrangement, insolvency or liquidation proceeding or other proceeding under the
laws of the United States or any state of the United States.

     10.  The Purchaser acknowledges that the Issuer and others will rely on the
truth and accuracy of the foregoing acknowledgments, representations and
agreements, and agrees that if any of the foregoing acknowledgments,
representations and agreements deemed to have been made by it are no longer
accurate, it shall promptly notify the Issuer.

     11.  The Purchaser understands that the Issuer, any person acting on its
behalf and the seller of the Purchaser's Class B Notes shall be entitled to rely
upon certain non-exclusive methods of establishing the Purchaser's ownership and
discretionary investments of securities as stated in Rule 144A promulgated under
the Act ("Rule 144A").

     12.  The Purchaser represents that, if it has so requested, it has received
the following reasonably current information: a brief statement of the nature of
the business of the Issuer and the products and services it offers; the Issuer's
most recent balance sheet and profit and loss and

                                       I-5                      2003-A Indenture

<PAGE>

retained earnings statements, and similar financial statements for such part of
the two preceding fiscal years as the Issuer has been in operation; and Servicer
statements of payments on the Class B Notes on each Payment Date or for a
shorter period as may be requested by the Purchaser.

     13.  The Purchaser understands that the Purchaser's Class B Notes have not
been registered under the Securities Act or any state securities or "Blue Sky"
laws and were sold in reliance on exemptions from the registration requirements
of the Act and any such laws for nonpublic offerings. The Purchaser understands
that the exemptions from the registration requirements upon which the Issuer
relied require that the Purchaser be one of the types of investors specified in
paragraph 2 above and the Purchaser is such an investor. The Purchaser further
understands that the Purchaser's Class B Notes must be held indefinitely unless
subsequently registered under the Act, any applicable state securities or "Blue
Sky" laws or unless exemptions from the registration requirements of the Act and
such laws are available. If at some future time the Purchaser wishes to dispose
of or exchange any of the Purchaser's Class B Notes, the Purchaser will not do
so unless before any such sale, transfer or other disposition the Purchaser has
furnished to the Issuer and the Indenture Trustee an express agreement
substantially in the form of this Transferee's Agreement by the proposed
transferee to be bound by and to abide by the provisions thereof, the
restrictions noted on the face of the Purchaser's Class B Notes and the
Transferee's Agreement.

     14.  The Purchaser understands that the transfer of the Class B Notes will
be restricted.

     15.  The Purchaser understands that there may be restrictions on the
ability of certain investors, including, without limitation, depository
institutions, either to purchase the Purchaser's Class B Notes or to purchase
investments having characteristics similar to those of the Purchaser's Class B
Notes representing more than a specified percentage of the investor's assets.
The Purchaser has consulted, and relied on the advice of, the Purchaser's own
legal advisor in determining whether and to what extent the Purchaser's Class B
Notes constitute a legal investment for the Purchaser.

     16.  The Purchaser recognizes that an investment in the Purchaser's Class B
Notes involves significant risks.

     17.  The Purchaser understands that there is no established market for the
Purchaser's Class B Notes and that none will develop and, accordingly, that the
Purchaser may be required to bear the economic risk of an investment in the
Purchaser's Class B Notes for an indefinite period of time.

                                       I-6                      2003-A Indenture

<PAGE>

     18.  The Purchaser agrees that the Purchaser is bound by and will abide by
the provisions hereof, the restrictions on the Purchaser's Class B Notes
described herein and this Transferee's Agreement.

                                                     Very truly yours,

By:   /s/
   --------------------------

                                       I-7                      2003-A Indenture

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00053-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00053-of-00352.parquet"}]]