Document:

<PAGE>

                                                                     Exhibit 4.1

                                                                  EXECUTION COPY

________________________________________________________________________________

                     CAPITAL ONE AUTO FINANCE TRUST 2001-B

                              AMENDED AND RESTATED
                                TRUST AGREEMENT

                                    between

                       CAPITAL ONE AUTO RECEIVABLES, LLC

                                      and

                            WILMINGTON TRUST COMPANY
                              as the Owner Trustee

                         Dated as of December 20, 2001

________________________________________________________________________________

                                                          2001-B 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...................................    3
         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

         CERTIFICATES AND TRANSFER OF INTERESTS..............................................................    6
         SECTION 3.1.  Initial 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...........................................................    8
         SECTION 3.10.  Form of the Certificates.............................................................    9
         SECTION 3.11.  Transfer Restrictions................................................................    9
         SECTION 3.12.  Legending of Certificates............................................................   11
</TABLE>

<PAGE>

<TABLE>
<S>                                                                                                                     <C>
ARTICLE IV

ACTIONS BY OWNER TRUSTEE.........................................................................................       13
         SECTION 4.1.  Prior Notice to Owners with Respect to Certain Matters....................................       13
         SECTION 4.2.  Action by Certificateholders with Respect to Certain Matters..............................       13
         SECTION 4.3.  Action by Certificateholders with Respect to Bankruptcy...................................       13
         SECTION 4.4.  Restrictions on Certificateholders' Power.................................................       14
         SECTION 4.5.  Certificateholder Control.................................................................       14

ARTICLE V

         APPLICATION OF TRUST FUNDS; CERTAIN DUTIES..............................................................       14
         SECTION 5.1.  Establishment of Certificate Distribution Account.........................................       14
         SECTION 5.2.  Application of Funds in Certificate Distribution Account..................................       14
         SECTION 5.3.  Method of Payment.........................................................................       15
         SECTION 5.4.  No Segregation of Monies; No Interest.....................................................       15
         SECTION 5.5.  Accounting and Reports to the Noteholders, Certificateholders, the Internal Revenue
                Service and Others...............................................................................       15
         SECTION 5.6.  Signature on Returns; Tax Matters Partner.................................................       16

ARTICLE VI

         AUTHORITY AND DUTIES OF OWNER TRUSTEE...................................................................       16
         SECTION 6.1.  General Authority.........................................................................       16
         SECTION 6.2.  General Duties............................................................................       16
         SECTION 6.3.  Action upon Instruction...................................................................       17
         SECTION 6.4.  No Duties Except as Specified in this Agreement or in Instructions........................       17
         SECTION 6.5.  No Action Except under Specified Documents or Instructions................................       18
         SECTION 6.6.  Restrictions..............................................................................       18

ARTICLE VII

         CONCERNING OWNER TRUSTEE................................................................................       18
         SECTION 7.1.  Acceptance of Trusts and Duties...........................................................       18
         SECTION 7.2.  Furnishing of Documents...................................................................       20
         SECTION 7.3.  Representations and Warranties............................................................       20
         SECTION 7.4.  Reliance; Advice of Counsel...............................................................       20
         SECTION 7.5.  Not Acting in Individual Capacity.........................................................       21
         SECTION 7.6.  The Owner Trustee Not Liable for Certificates or Receivables..............................       21
         SECTION 7.7.  The Owner Trustee May Own Certificates and Notes..........................................       22
</TABLE>

                                      -ii-

<PAGE>

<TABLE>
<S>                                                                                                                     <C>
ARTICLE VIII

COMPENSATION OF OWNER TRUSTEE....................................................................................        22
         SECTION 8.1.  The Owner Trustee's Fees and Expenses.....................................................        22
         SECTION 8.2.  Indemnification...........................................................................        22
         SECTION 8.3.  Payments to the Owner Trustee.............................................................        22

ARTICLE IX

         TERMINATION OF TRUST AGREEMENT..........................................................................        22
         SECTION 9.1.  Termination of Trust Agreement............................................................        22

ARTICLE X

         SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES..................................................        24
         SECTION 10.1.  Eligibility Requirements for the Owner Trustee...........................................        24
         SECTION 10.2.  Resignation or Removal of the Owner Trustee..............................................        24
         SECTION 10.3.  Successor the Owner Trustee..............................................................        25
         SECTION 10.4.  Merger or Consolidation of the Owner Trustee.............................................        25
         SECTION 10.5.  Appointment of Co-Trustee or Separate Trustee............................................        25

ARTICLE XI

         MISCELLANEOUS...........................................................................................        27
         SECTION 11.1.  Supplements and Amendments...............................................................        27
         SECTION 11.2.  No Legal Title to Owner Trust Estate in Certificateholders...............................        28
         SECTION 11.3.  Limitations on Rights of Others..........................................................        28
         SECTION 11.4.  Notices..................................................................................        29
         SECTION 11.5.  Severability.............................................................................        29
         SECTION 11.6.  Separate Counterparts....................................................................        29
         SECTION 11.7.  Successors and Assigns...................................................................        29
         SECTION 11.8.  No Petition..............................................................................        29
         SECTION 11.9.  No Recourse..............................................................................        30
         SECTION 11.10.  Headings................................................................................        30
         SECTION 11.11.  GOVERNING LAW...........................................................................        31
         SECTION 11.12.  Ratification............................................................................        31
</TABLE>

                                     -iii-

<PAGE>

                                    SCHEDULES

Schedules I     Perfection Representations

                                    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 December 20,
2001 (as from time to 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 November 19, 2001 (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 JP Morgan Chase Bank, dated as of December 20, 2001, 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

<PAGE>

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 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 2001-B".

         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 Certificateholders and the
Depositor.

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

                  (a) to issue the Notes pursuant to the Indenture and 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 on the Certificates;

                  (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 Certificateholders 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

                                        2

<PAGE>

                  (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 Certificateholders and the Noteholders.

The Owner Trustee is hereby authorized to engage in the foregoing activities;
provided, however, that neither the Owner Trustee nor officers of the Owner
Trustee on behalf of the Trust shall have or exercise any powers not permitted
of "Qualifying SPEs" (within the meaning of the Statement of Financial
Accounting Standard No. 140 ("FAS 140")) under FAS 140 or any successor
accounting standard thereto. The Owner Trustee 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 Certificate
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 Certificateholders, subject to
the obligations of the Trust under the Transaction Documents. It is the
intention of the parties hereto that the Trust constitute a common law trust
under the common laws of the state of Delaware. It is the intention of the
parties hereto that, solely for income and franchise tax purposes, until the
Certificates are held by 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 Certificates are 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 Certificateholders, 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 Certificates are 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.

                                        3

<PAGE>

         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 Certificateholder shall have any personal liability for
         any liability or obligation of the Trust.

         SECTION 2.8.  Title to the Trust Property. Legal title to all the
Owner Trust Estate shall be vested at all times 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.
Payments will be received by the Owner Trustee only in Delaware, and payments
will be made by the Owner Trustee only from Delaware. The only office of the
Trust will be at the Corporate Trust Office.

         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

                                        4

<PAGE>

         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.

                  (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 Certificates, (ii) seeking to
         prevent the issuance of the Notes or the Certificates or the
         consummation of any of the transactions contemplated by this Agreement,
         the Indenture or any of the other 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
         Certificates.

         SECTION 2.11. Federal Income Tax Allocations. If Certificates are held
by more than one Person,

                  (a) amounts paid to Certificateholders 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 Certificateholders as of the first Record Date
         following the end of such month, in proportion to their Certificate
         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
Certificateholders as of the first Record Date following the end of such month
in proportion to their Certificate 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 Certificateholders, or
as otherwise required by the Code. Notwithstanding anything provided

                                        5

<PAGE>

in this Section 2.11, if the Certificates are held solely by the Depositor, the
application of this Section 2.11 shall be disregarded.

                                       6

<PAGE>

                                   ARTICLE III

                     CERTIFICATES AND TRANSFER OF INTERESTS

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

     SECTION 3.2. The Certificates. The Certificates shall be executed by manual
or facsimile signature of an authorized officer of the Owner Trustee.
Certificates bearing the manual or facsimile signatures of individuals who were,
at the time when such signatures shall have been affixed, authorized to sign on
behalf of the Owner Trustee, shall be validly issued and entitled to the benefit
of this Agreement, notwithstanding that such individuals or any of them shall
have ceased to be so authorized prior to the authentication and delivery of such
Certificates or did not hold such offices at the date of authentication and
delivery of such Certificates. 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. Concurrently with the initial
sale of the Receivables to the Trust pursuant to the Contribution Agreement, the
Owner Trustee shall cause the Certificates in an aggregate Certificate
Percentage Interest equal to 100% to be executed on behalf of the Trust,
authenticated and delivered to or upon the written order of the Depositor,
signed by its chairman of the board, its president, 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.

                                        7

<PAGE>

          (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 Certificate 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 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 Certificate 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

                                       8

<PAGE>

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, 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 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 Certificate 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 Certifcateholder,
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 Certificateholders from the Certificate 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

                                       9

<PAGE>

have the revocable power, upon direction from the Administrator, with written
copy provided to the Owner Trustee, to withdraw funds from the Certificate
Distribution Account for the purpose of making the distributions referred to
above. The Owner Trustee may revoke such power and remove 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 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 Certificateholders in trust for
the benefit of the Certificateholders entitled thereto until such sums shall be
paid to such Certificateholders. 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. The Certificates, upon original
issuance, 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

                                       10

<PAGE>

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 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.

                                       11

<PAGE>

          (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 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

                                       12

<PAGE>

          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 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

                                       13

<PAGE>

         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 30 days before the taking of such action, the Owner Trustee
shall have notified the Certificateholders in writing of the proposed action and
the Certificateholders shall not have notified the Owner Trustee in writing
prior to the 30th day after such notice is given that such Certificateholders
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
         Certificateholders;

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

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

         SECTION 4.2. Action by Certificateholders with Respect to Certain
Matters. The Owner Trustee shall not have the power, except upon the direction
of the Certificateholders, 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 Certificateholders.

                                       14

<PAGE>

     SECTION 4.3. Action by Certificateholders with Respect to Bankruptcy. The
Owner Trustee shall not have the power to commence a voluntary proceeding in
bankruptcy relating to the Trust until the Outstanding Amount of all the Notes
has been reduced to zero and without the unanimous prior approval of all
Certificateholders and the Note Insurer and the delivery to the Owner Trustee by
each such Certificateholder of a certificate certifying that such
Certificateholder reasonably believes that the Trust is insolvent.

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

                                    ARTICLE V

                   APPLICATION OF TRUST FUNDS; CERTAIN DUTIES

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

     SECTION 5.2. Application of Funds in Certificate 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
Certificateholders, as of the related Record Date all amounts deposited in the
Certificate Distribution Account pursuant to the Servicing Agreement on such
Payment Date based upon each Certificateholder's Certificate Percentage
Interest.

     (b) In the event that any withholding tax is imposed on the Owner Trustee's
payment (or allocations of income) to a Certificateholder, such tax shall reduce
the amount otherwise distributable to the Certificateholder in accordance with
this Section. The Owner Trustee is

                                       15

<PAGE>

hereby authorized and directed to retain from amounts otherwise distributable to
the Certificateholders 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
Certificateholder shall be treated as cash distributed to such Certificateholder
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
Certificateholder), the Owner Trustee may in its sole discretion withhold such
amounts in accordance with this clause (b). In the event that a
Certificateholder wishes to apply for a refund of any such withholding tax, the
Owner Trustee shall reasonably cooperate with such Certificateholder in making
such claim so long as such Certificateholder agrees to reimburse the Owner
Trustee for any out-of-pocket expenses incurred.

     SECTION 5.3. Method of Payment. Subject to Section 9.1(c), distributions
required to be made to Certificateholders on any Payment Date shall be made to
each Certificateholder of record on the preceding Record Date either by wire
transfer, in immediately available funds, to the account of such
Certificateholder at a bank or other entity having appropriate facilities
therefor, if (a) such Certificateholder shall have provided to the Certificate
Registrar appropriate written instructions at least five Business Days prior to
such Payment Date (b) such Certificateholder is the Depositor, or an Affiliate
thereof, or, if not, by check mailed to such Certificateholder at the address of
such Certificateholder appearing in the Certificate Register. Notwithstanding
the foregoing, the final distribution in respect of any Certificate 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 Certificateholder, as may be required by the
Code and applicable Treasury Regulations, such information as may be required
(including Schedule K-1) to enable each Certificateholder to prepare its federal
and state income tax returns, (c) 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

                                       16

<PAGE>

(e) collect or cause to be collected any withholding tax as described in and in
accordance with Section 5.2(c) with respect to income or distributions to
Certificateholders. The 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.

     (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 Owner
Trustee 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 Owner
Trustee is named as a party and any amendment thereto, 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 $180,000,000, Class A-2 Notes in the aggregate
principal amount of $230,000,000, Class A-3 Notes in the aggregate principal
amount of $580,000,000, Class A-4 Notes in the aggregate principal amount of
$210,000,000 , and Class B Notes in the aggregate principal amount of
$77,830,000. In addition to the foregoing, the Owner Trustee is authorized, but
shall not be obligated, to take all actions required of the Owner Trustee
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
Certificateholders for such action.

     SECTION 6.2. General Duties. It shall be the duty of the Owner Trustee to
discharge (or cause to be discharged) all of its responsibilities pursuant to
the terms of this Agreement and the other Transaction Documents and to
administer the Trust in the interest of Certificateholders, 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

                                       17

<PAGE>

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 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 Certificateholders 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
Certificateholders 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 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 Seller 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 Certificateholders 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 Certificateholders 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
Certificateholders holding the largest Certificate 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 Certificateholders, and shall have no
liability to any Person for such action or inaction.

     SECTION 6.4. No Duties Except as Specified in this Agreement or in
Instructions. The Owner Trustee shall not have any duty or obligation to manage,
make any payment with respect to, register, record, sell, dispose of, or
otherwise deal with, the Owner Trust Estate, or to

                                       18

<PAGE>

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 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 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 Certificateholders 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

                                       19

<PAGE>

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
     Certificateholder;

          (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;

          (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 Certificates;

          (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 Certificateholder, 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, 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

                                       20

<PAGE>

     Document, at the request, order or written direction of any of the
     Certificateholders, unless such Certificateholders have offered to the
     Owner Trustee security or indemnity satisfactory to it against the costs,
     expenses and liabilities that may be incurred by the Owner Trustee therein
     or thereby. The right of the Owner Trustee to perform any discretionary act
     enumerated in this Agreement or in any 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.

     SECTION 7.2. Furnishing of Documents. The Owner Trustee shall furnish to
the Certificateholders promptly upon receipt of a written request therefor,
duplicates or copies of all reports, notices, requests, demands, certificates,
financial statements and any other instruments furnished to the Owner Trustee
under the Transaction Documents.

     SECTION 7.3. Representations and Warranties. Wilmington Trust Company
hereby represents and warrants to the Depositor, for the benefit of the
Certificateholders, 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,

                                       21

<PAGE>

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 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 Certificateholders 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

                                       22

<PAGE>

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 Certificates 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.

                                  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.

                                       23

<PAGE>

     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) This Agreement (other than
Article VIII) and the Trust 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; provided, however, that in no event shall the Trust created by this Agreement
continue beyond the expiration of 110 years from the date of this Agreement. The
bankruptcy, liquidation, dissolution, death or incapacity of any
Certificateholder shall not (x) operate to terminate this Agreement or the
Trust, nor (y) entitle such Certificateholder's legal representatives or heirs
to claim an accounting or to take any action or proceeding in any court for a
partition or winding up of all or any part of the Trust or Owner Trust Estate
nor (z) otherwise affect the rights, obligations and liabilities of the parties
hereto.

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

     (c) Notice of any termination of the Trust, specifying the Payment Date
upon which 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
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 (so long as the Class
A-3 Notes are Outstanding) 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 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

                                       24

<PAGE>

(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.

                                    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. 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. Upon receiving such
notice of resignation, the Administrator shall promptly appoint a successor
Owner Trustee by written instrument, in duplicate, one copy of which instrument
shall be delivered to the resigning Owner Trustee and one copy to the successor
Owner Trustee. If no successor Owner Trustee shall have been so appointed and
have accepted appointment within 30 days after the giving of such notice of
resignation, the resigning Owner Trustee may petition any court of competent
jurisdiction for the appointment of a successor Owner Trustee; provided,
however, that such right to appoint or to petition for the appointment of any
such successor shall in no event relieve the resigning Owner Trustee from any
obligations otherwise imposed on it under the 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 may remove the Owner

                                       25

<PAGE>

Trustee. If the Administrator shall remove the Owner Trustee under the authority
of the immediately preceding sentence, the Administrator shall promptly appoint
a successor Owner Trustee by written instrument, in duplicate, one copy of which
instrument shall be delivered to the outgoing Owner Trustee so removed and one
copy to the successor Owner Trustee and payment of all fees owed to the outgoing
Owner Trustee.

     Any resignation or removal of the Owner Trustee and appointment of a
successor Owner Trustee pursuant to any of the provisions of this Section shall
not become effective until acceptance of appointment by the successor Owner
Trustee pursuant to Section 10.3 and payment of all fees and expenses owed to
the outgoing Owner Trustee. The Administrator shall provide notice of such
resignation or removal of the Owner Trustee to each of the Rating Agencies.

     SECTION 10.3. Successor the Owner Trustee. Any successor Owner Trustee
appointed pursuant to Section 10.2 shall execute, acknowledge and deliver to the
Administrator and to its predecessor Owner Trustee an instrument accepting such
appointment under this Agreement, and thereupon the resignation or removal of
the predecessor Owner Trustee shall become effective and such successor Owner
Trustee, without any further act, deed or conveyance, shall become fully vested
with all the rights, powers, duties and obligations of its predecessor under
this Agreement, with like effect as if originally named as 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 Certificateholders, Indenture Trustee, the Noteholders and each
of the Rating Agencies. If the Administrator shall fail to mail such notice
within 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

                                       26

<PAGE>

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 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 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

                                       27

<PAGE>

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.

                                   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 and the Rating Agencies, without the consent of any of the Noteholders
or the Certificateholders:

               (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 Certificateholders; provided that such
          action shall not adversely affect in any material respect the
          interests of any Noteholder or Certificateholder; 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 Certificates
          and the Trust in the absence of the election; it being a condition to
          any such amendment that each Rating Agency shall have notified the
          Depositor, the Administrator, the Indenture Trustee and the Owner
          Trustee in writing that the amendment will not result in a reduction
          or withdrawal of the rating of any outstanding Notes or Certificates
          with respect to which it is a Rating Agency; 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

                                       28

<PAGE>

               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 (so long as the Class A-3 Notes are
Outstanding), 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 Holders of Certificates evidencing not less than a
majority of the Certificate 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 Certificateholders; 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 Certificateholders or (b)
reduce the aforesaid percentage of the Outstanding Amount of the Notes and the
Certificate Percentage Interests required to consent to any such amendment,
without the consent of the Holders of all the outstanding Notes and Holders of
all outstanding Certificates.

     (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 Certificateholder, the Indenture Trustee, the Note
Insurer and each of the Rating Agencies.

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

     (e) 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.

     SECTION 11.2. No Legal Title to Owner Trust Estate in Certificateholders.
The Certificateholders shall not have legal title to any part of the Owner Trust
Estate. The Certificateholders shall be entitled to receive distributions with
respect to their undivided

                                       29

<PAGE>

beneficial interest therein only in accordance with Articles V and IX. No
transfer, by operation of law or otherwise, of any right, title or interest of
the Certificateholders to and in their 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 Certificateholders, the Servicer and, to
the extent expressly provided herein, the Indenture Trustee and the Noteholders,
and nothing in this Agreement, whether express or implied, shall be construed to
give to any other Person any legal or equitable right, remedy or claim in the
Owner Trust Estate or under or in respect of this Agreement or any covenants,
conditions or provisions contained herein.

     SECTION 11.4. Notices. (a) Unless otherwise expressly specified or
permitted by the terms hereof, all notices shall be in writing and shall be
deemed given 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 8000 Jones Park
Drive, McLean, Virginia 22102, Attention: Director of Securitization; Copy to:
Legal Department; if to the Swap Counterparty, addressed to Credit Suisse First
Boston International, One Cabot Square, London El4 4QJ, Attention: Collateral
Management Unit, Telex No.: 0207/888-2000, Telecopy Nos.: 0207/888-4125;
0207/888-3862; if to the Note Insurer, addressed to MBIA Insurance Corporation,
113 King Street, Armonk, New York 10504, Attention: Insured Portfolio Management
- Structured Finance (IPM-SF) 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.

                                       30

<PAGE>

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

     SECTION 11.8. 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 Certificates, the Notes, this Agreement or any of the Transaction
Documents.

     SECTION 11.9. No Recourse. (a) 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 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

                                       31

<PAGE>

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 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 in connection with the execution
and delivery of a letter addressed to Credit Suisse First Boston International,
dated December 3, 2001, confirming that gross assets of the Trust are expected
to exceed $15,000,000.

                  [Remainder of page intentionally left blank]

                                       32

<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/ Patricia A. Evans
                                             ---------------------------------
                                                Name:  Patricia A. Evans
                                                Title: Senior Financial Services
                                                          Officer

                                       S-1

<PAGE>

                                            CAPITAL ONE AUTO RECEIVABLES, LLC,
                                             as the Depositor

                                            By: /s/ Jeffrey Elswick
                                               ---------------------------------
                                                 Name:  Jeffrey Elswick
                                                 Title: President

                                       S-2

<PAGE>

                                                                       EXHIBIT A

                               FORM OF CERTIFICATE

NUMBER                100% CERTIFICATE PERCENTAGE INTEREST
R-1

                      CAPITAL ONE AUTO FINANCE TRUST 2001-B

                                   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

                                      A-1

<PAGE>

(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").

                                      A-2

<PAGE>

     THIS CERTIFIES THAT CAPITAL ONE AUTO RECEIVABLES, LLC is the registered
owner of a 100% Certificate Percentage Interest that is nonassessable,
fully-paid, beneficial interest in certain distributions of CAPITAL ONE AUTO
FINANCE TRUST 2001-B (the "Trust") formed by Capital One Auto Receivables, LLC,
a Delaware limited liability company (the "Depositor").

     The Trust was created pursuant to an Amended and Restated Trust Agreement
dated as of December 20, 2001 (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, Capital One Auto
Receivables, LLC, as the Seller (the "Seller"), Capital One Auto Finance, Inc.,
as the Servicer (the "Servicer"), and JP Morgan Chase Bank, as the Indenture
Trustee (the "Indenture Trustee"), dated as of December 20, 2001, 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 2001-B Certificates (herein called the
"Certificates"). Also issued under the Indenture dated as of December 20, 2001,
between the Trust and the Indenture Trustee, are five classes of Notes
designated as 1.85875% Class A-1 Notes (the "Class A-1 Notes"), 2.60% Class A-2
Notes (the "Class A-2 Notes"), LIBOR + 0.22% Class A-3 Notes (the "Class A-3
Notes"), 4.88% Class A-4 Notes (the "Class A-4 Notes" and, together with the
Class A-1 Notes, the Class A-2 Notes and the Class A-3 Notes, the "Class A
Notes") and 8.00% Class B Notes (the "Class B Notes" and together with the Class
A Notes, 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 the 15/th/ day of
each month (or, if such 15/th/ day is not a Business Day, the next Business
Day), commencing on February 15, 2002, 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 Certificate 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 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 Trust Certificates are held by other than the
Depositor, the Trust will be disregarded as an entity

                                      A-3

<PAGE>

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 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.

     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

                                      A-4

<PAGE>

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 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

<PAGE>

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

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

Dated:                           By:
      ------------------            ---------------------------------------

                  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:
                                                  ------------------------------
                                                  Authenticating Agent

                                               By:
                                                  ------------------------------
                                                  Authorized Signatory

                                      A-6

<PAGE>

                                   ASSIGNMENT

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

PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE

________________________________________________________________________________
(Please print or 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

<PAGE>

                                                                       EXHIBIT B

                         FORM OF TRANSFEROR CERTIFICATE

                                     [Date]

Wilmington Trust Company,
c/o Capital One Auto Finance Trust 2001-B,
       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 2001-B (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

                                      B-1

<PAGE>

          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, 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 B-3 to the Pooling and Servicing
          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 Mortgage Loans, (c) the Pooling and 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:______________________________________
                                       Name:____________________________________
                                       Title:___________________________________

                                      B-2

<PAGE>

                                                                       EXHIBIT C

                         FORM OF TRANSFEREE CERTIFICATE

                                     [Date]

Wilmington Trust Company,
c/o Capital One Auto Finance Trust 2001-B,
       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 2001-B (the "Trust"), a trust
formed by Capital One Auto Receivables, LLC (the "Depositor" or the "Seller"),
we confirm that:

     1.   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);

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

     n.   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

                                      C-1

<PAGE>

          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 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;

     o.   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;

     p.   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;

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

     r.   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

     s.   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

<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:________________________________
                     Name:
                     Title:

                                      C-3<PAGE>

                                                                     Exhibit 4.2
                                                                  EXECUTION COPY

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

                            WILMINGTON TRUST COMPANY,
                  not in its individual capacity but solely as
             Owner Trustee for Capital One Auto Finance Trust 2001-B

                                       and

                              JP MORGAN CHASE BANK

                                Indenture Trustee

                                    INDENTURE

                          Dated as of December 20, 2001

                                 $1,277,830,000

                      CAPITAL ONE AUTO FINANCE TRUST 2001-B

                AUTOMOBILE RECEIVABLE-BACKED NOTES, SERIES 2001-B
                         CLASS A NOTES AND CLASS B NOTES

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

                                                                2001-B Indenture

<PAGE>

                            CROSS REFERENCE TABLE/1/
        TIA     Section                              Section of Indenture
        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
                (d)                                         12.04
        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)                                  9.12
                (a) (2)                                    Omitted
                (b)                                          9.07
                (c)                                          2.12
        317     (a) (1)                                      9.03
                (a) (2)                                      9.03
                (b)                                          3.03
        318     (a)                                         14.21

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

<PAGE>

                               TABLE OF CONTENTS

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

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

         Section 1.02   Calculations ................................................................    33

         Section 1.03   Incorporation by Reference of Trust Indenture Act ...........................    33

         Section 1.04   Other Interpretive Provisions ...............................................    34

ARTICLE II   THE NOTES; RECONVEYANCE ................................................................    34

         Section 2.01   General .....................................................................    34

         Section 2.02   Forms of Notes ..............................................................    35

         Section 2.03   Payment of Principal and Interest ...........................................    36

         Section 2.04   Payments to Noteholders .....................................................    37

         Section 2.05   Execution, Authentication, Delivery and Dating ..............................    38

         Section 2.06   Temporary Notes .............................................................    39

         Section 2.07   Registration, Registration of Transfer and Exchange .........................    39

         Section 2.08   Mutilated, Destroyed, Lost or Stolen Notes ..................................    42

         Section 2.09   Persons Deemed Noteholders ..................................................    43

         Section 2.10   Cancellation of Notes .......................................................    43

         Section 2.11   Conditions to Closing .......................................................    44

         Section 2.12   Book-Entry Notes ............................................................    47

         Section 2.13   Definitive Notes ............................................................    48

         Section 2.14   Reconveyance ................................................................    49

         Section 2.15   Reconveyance of Nonconforming Receivables ...................................    49

         Section 2.16   Funding Events ..............................................................    50

         Section 2.17   Authenticating Agents .......................................................    52

         Section 2.18   Release of Collateral .......................................................    53

ARTICLE III  COVENANTS; COLLATERAL; REPRESENTATIONS; WARRANTIES .....................................    53

         Section 3.01   Performance of Obligations ..................................................    53

         Section 3.02   Negative Covenants ..........................................................    54

         Section 3.03   Money for Note Payments .....................................................    55

         Section 3.04   Restriction of Owner Trustee Activities .....................................    57

         Section 3.05   Protection of Trust Property ................................................    58

         Section 3.06   Opinions as to Trust Property ...............................................    59

         Section 3.07   Statement as to Compliance ..................................................    60
</TABLE>

<PAGE>

                               TABLE OF CONTENTS
                                  (continued)

<TABLE>
<CAPTION>
                                                                                                        Page
<S>                                                                                                     <C>
         Section 3.08   Limitations on Liens ........................................................    61

         Section 3.09   Recording ...................................................................    61

         Section 3.10   Agreements Not to Institute Bankruptcy Proceedings; Additional Covenants ....    61

         Section 3.11   Providing of Notice .........................................................    64

         Section 3.12   Representations and Warranties of the Owner Trustee .........................    64

         Section 3.13   Representations and Warranties of the Indenture Trustee .....................    67

         Section 3.14   Maintenance of Office or Agency .............................................    67

ARTICLE IV   ADMINISTRATION AND SERVICING OF RECEIVABLES ............................................    68

         Section 4.01   Servicing Agreement .........................................................    68

ARTICLE V    ACCOUNTS, COLLECTIONS, PAYMENTS OF INTEREST AND PRINCIPAL, RELEASES, RESERVE FUND, AND
             STATEMENTS TO NOTEHOLDERS ..............................................................    69

         Section 5.01   Accounts ....................................................................    69

         Section 5.02   Collections .................................................................    69

         Section 5.03   Application of Collections ..................................................    70

         Section 5.04   Collection Account ..........................................................    70

         Section 5.05   Deposit of Funds in the Revenue Fund and Transfer of Funds from the Revenue
                        Fund and the Reserve Fund ...................................................    71

         Section 5.06   Issuance Fund ...............................................................    76

         Section 5.07   Account Property ............................................................    76

         Section 5.08   Pre-Funding Account .........................................................    77

         Section 5.09   Note Payments ...............................................................    77

         Section 5.10   Use of Moneys in the Reserve Fund ...........................................    77

         Section 5.11   Statements to Noteholders; Tax Returns ......................................    77

         Section 5.12   Reports by the Indenture Trustee ............................................    78

         Section 5.13   Final Balance ...............................................................    78

         Section 5.14   Officer's Certificates ......................................................    78

         Section 5.15   The Note Guaranty Insurance Policy ..........................................    79

         Section 5.16   Release of Trust Estate .....................................................    80

         Section 5.17   Opinion of Counsel ..........................................................    81

ARTICLE VI   REDEMPTION OF NOTES ....................................................................    81

         Section 6.01   Privilege of Redemption and Redemption Price ................................    81
</TABLE>

                                       ii

<PAGE>

                               TABLE OF CONTENTS
                                  (continued)

<TABLE>
<CAPTION>
                                                                                                        Page
<S>                                                                                                     <C>
         Section 6.02   Optional Redemption .........................................................    81

         Section 6.03   Notice of Redemption ........................................................    82

         Section 6.04   Redemption Payments .........................................................    82

         Section 6.05   Cancellation of Notes .......................................................    83

ARTICLE VII   THE INDENTURE TRUSTEE .................................................................    83

         Section 7.01   Duties of the Indenture Trustee .............................................    83

         Section 7.02   Notice of Event of Insolvency or Event of Default ...........................    85

         Section 7.03   Rights of the Indenture Trustee .............................................    85

         Section 7.04   Not Responsible for Recitals, Issuance of Notes or Application of Moneys as
                        Directed ....................................................................    86

         Section 7.05   May Hold Notes ..............................................................    86

         Section 7.06   Money Held in Trust .........................................................    86

         Section 7.07   Compensation and Indemnity ..................................................    87

         Section 7.08   Eligibility; Disqualification ...............................................    88

         Section 7.09   [Reserved] ..................................................................    89

         Section 7.10   Resignation and Removal; Appointment of Successor ...........................    89

         Section 7.11   Acceptance of Appointment by Successor ......................................    90

         Section 7.12   Merger, Conversion, Consolidation or Succession to Business of the Indenture
                        Trustee .....................................................................    91

         Section 7.13   Co-trustees and Separate Trustees ...........................................    91

         Section 7.14   Books and Records ...........................................................    92

         Section 7.15   Control .....................................................................    93

         Section 7.16   Suits for Enforcement .......................................................    93

         Section 7.17   Noteholder Characterization .................................................    93

         Section 7.18   Documents Held by COAF as Custodian; Indication of Trust Ownership;
                        Inspection and Release of Custodian Files ...................................    94

         Section 7.19   Preferential Collection of Claims Against Owner Trustee .....................    96

         Section 7.20   The Indenture Trustee May Enforce Claims Without Possession of Notes ........    96

ARTICLE VIII  [Reserved] ............................................................................    96

ARTICLE IX    EVENTS OF INSOLVENCY; EVENT OF DEFAULT ................................................    96

         Section 9.01   Events of Insolvency; Events of Default .....................................    96

         Section 9.02   Removal of Services; Acceleration of Maturity; Rescission and Annulment .....    98
</TABLE>

                                       iii

<PAGE>

                               TABLE OF CONTENTS
                                  (continued)

<TABLE>
<CAPTION>
                                                                                                        Page
<S>                                                                                                     <C>
         Section 9.03   Collection of Indebtedness and Suits for Enforcement by the Indenture
                        Trustee .....................................................................    99

         Section 9.04   Remedies; Priorities ........................................................   102

         Section 9.05   [Reserved] ..................................................................   104

         Section 9.06   Limitation of Suits .........................................................   104

         Section 9.07   Unconditional Rights of Noteholders to Receive Principal and Interest .......   104

         Section 9.08   Restoration of Rights and Remedies ..........................................   105

         Section 9.09   Rights and Remedies Cumulative ..............................................   105

         Section 9.10   Delay or Omission Not a Waiver ..............................................   105

         Section 9.11   Control by Controlling Note Class of Noteholders ............................   105

         Section 9.12   Waiver of Past Defaults .....................................................   106

         Section 9.13   Undertaking for Costs .......................................................   106

         Section 9.14   Waiver of Stay or Extension Laws ............................................   106

ARTICLE X    SUPPLEMENTAL INDENTURES ................................................................   107

         Section 10.01  Supplemental Indentures Without Noteholder Approval .........................   107

         Section 10.02  Supplemental Indentures With Consent of Noteholders .........................   107

         Section 10.03  Supplemental Indentures Without Consent of Noteholders ......................   109

         Section 10.04  Execution of Supplemental Indentures ........................................   109

         Section 10.05  Effect of Supplemental Indentures ...........................................   109

         Section 10.06  Reference in Notes to Supplemental Indentures ...............................   109

         Section 10.07  The Indenture Trustee To Act On Instructions ................................   109

ARTICLE XI   NOTE GUARANTY INSURANCE POLICY .........................................................   110

         Section 11.01  Note Guaranty Insurance Policy ..............................................   110

         Section 11.02  Transfer of Class A Notes to Note Insurer ...................................   110

         Section 11.03  Note Insurer Access to Information, Books and Records .......................   110

         Section 11.04  The Indenture Trustee To Notify Note Insurer of Proposed Changes ............   111

         Section 11.05  No Advance of Final Scheduled Payment Date ..................................   111

         Section 11.06  Note Insurer Rights in the Event of Nonpayment ..............................   111

         Section 11.07  Note Insurer Approval of Changes in Terms of Notes or Indenture .............   112

         Section 11.08  Note Insurer Removal of the Indenture Trustee ...............................   112
</TABLE>

                                       iv

<PAGE>

                               TABLE OF CONTENTS
                                  (continued)

<TABLE>
<CAPTION>
                                                                                                          Page
<S>                                                                                                       <C>
    Section 11.09         Parties Interested Herein ...................................................   113

    Section 11.10         Rights of Note Insurer Controlling ..........................................   113

    Section 11.11         Payments Under the Note Guaranty Insurance Policy ...........................   113

    Section 11.12         Default of Note Insurer .....................................................   114

    Section 11.13         Rights and Obligations of Note Insurer ......................................   114

    Section 11.14         Note Insurer's Rights Regarding Actions, Proceedings or
                          Investigations ..............................................................   115

ARTICLE XII     NOTEHOLDERS' LISTS AND REPORTS ........................................................   116

    Section 12.01         Owner Trustee to Furnish the Indenture Trustee Names
                          and Addresses of Noteholders ................................................   116

    Section 12.02         Preservation of Information; Communications to Noteholders ..................   117

    Section 12.03         Reports by the Owner Trustee ................................................   117

    Section 12.04         Reports by the Indenture Trustee ............................................   117

ARTICLE XIII    SATISFACTION AND DISCHARGE ............................................................   118

    Section 13.01         Satisfaction and Discharge of the Indenture .................................   118

    Section 13.02         Application of Trust Money ..................................................   119

    Section 13.03         Repayment of Moneys Held by Paying Agent ....................................   119

ARTICLE XIV     MISCELLANEOUS .........................................................................   119

    Section 14.01         Compliance Certificates and Opinions; Furnishing of Information .............   119

    Section 14.02         Form of Documents Delivered to the Indenture Trustee ........................   121

    Section 14.03         Acts of Noteholders .........................................................   122

    Section 14.04         Notices, Etc ................................................................   123

    Section 14.05         Notices and Reports to Noteholders; Waiver of Notices .......................   125

    Section 14.06         Rules by the Indenture Trustee ..............................................   126

    Section 14.07         Owner Trustee Obligation ....................................................   126

    Section 14.08         Enforcement of Benefits .....................................................   126

    Section 14.09         Effect of Headings and Table of Content .....................................   126

    Section 14.10         Successors and Assigns ......................................................   126

    Section 14.11         Separability ................................................................   126

    Section 14.12         Benefits of Indenture .......................................................   127

    Section 14.13         Legal Holidays ..............................................................   127

    Section 14.14         Governing Law ...............................................................   127
</TABLE>

                                        v

<PAGE>

                               TABLE OF CONTENTS
                                  (continued)

<TABLE>
<CAPTION>
                                                                                                      Page
<S>                                                                                                   <C>
         Section 14.15         Counterparts ...........................................................   127

         Section 14.16         Recording of Indenture .................................................   127

         Section 14.17         Further Assurances .....................................................   127

         Section 14.18         No Bankruptcy Petition Against the Owner Trustee .......................   127

         Section 14.19         Subordination ..........................................................   128

         Section 14.20         Limitation on Liability ................................................   128

         Section 14.21         Limitation of Liability ................................................   129

         Section 14.22         Conflict with Trust Indenture Act ......................................   129

         Section 14.23         Perfection Representations .............................................   129
</TABLE>

                                       vi

<PAGE>

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

                                       vii

<PAGE>

         This Indenture is dated and made as of December 20, 2001 between
WILMINGTON TRUST COMPANY, not on an individual basis but solely as owner trustee
of CAPITAL ONE AUTO FINANCE TRUST 2001-B (the "Owner Trustee"), and JP MORGAN
CHASE BANK, as indenture trustee (the "Indenture Trustee").

                              PRELIMINARY STATEMENT

         Pursuant to this Indenture, there is hereby duly authorized the
execution and delivery of five Classes of Notes, designated as Class A-1 Notes,
Class A-2 Notes, Class A-3 Notes, Class A-4 Notes and Class B Notes. All
covenants and agreements made by the Owner Trustee herein are for the benefit
and security of the Holders of the Class A Notes, as further defined herein, and
the Class B Notes and the Note Insurer. The Owner Trustee 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. Simultaneously with the issuance of the Class A Notes and the
Class B Notes, there is also being issued the Certificate pursuant to the Trust
Agreement.

         The Owner Trustee 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, all of the Owner Trustee's right, title and interest in and to:

                              GRANTING CLAUSE FIRST

         All of the rights, title, interest and benefits of the Owner Trustee 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
Owner Trustee 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 Owner Trustee 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 financed
Receivables); (f) the original retail installment contracts and security
agreements evidencing the Receivables; (g) the Interest Rate Swap Agreement and
(h) the proceeds of any and all of the foregoing;

                             GRANTING CLAUSE SECOND

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

<PAGE>

                              GRANTING CLAUSE THIRD

         The rights and benefits of the Owner Trustee 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 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 and payments
of interest with respect to the Class B Notes shall be subordinate to payments
of interest with respect to the Class A Notes, 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 other sums payable in accordance with
the provisions of this Indenture, including, but not limited to, Reimbursement
Obligations, and (iii) 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.

         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 due or to
become due on the Notes, at the times and in the manner mentioned in the Notes,
according to the true intent and meaning thereof, and the Owner Trustee shall
cause all Reimbursement Obligations 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 Owner Trustee, and the Owner Trustee shall pay or cause to be paid to the
Indenture Trustee and all of its agents for the registration, authentication,
transfer or exchange of 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.

                                       2

<PAGE>

                                   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.

         "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.

         "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, Wilmington Trust Company, as Owner Trustee for Capital
One Auto Finance Trust 2001-B, and JP Morgan 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.

         "Administrative Expenses" means the fees and expenses payable to the
Rating Agencies, the expenses payable on behalf of or reimbursable to the Owner
Trustee 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.

         "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

                                       3

<PAGE>

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 Owner Trustee 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.

         "Authorized Officer" means, with respect to any 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 the
Person who is authorized to act for the Person and whose name appears on a list
of such authorized officers furnished by the Person to the Indenture Trustee
(containing the specimen signature of such officers), as such list may be
amended or supplemented from time to time.

         "Book-Entry Notes" means a beneficial interest in the Class A 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, New York,
Falls Church, Virginia or Plano, 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 the beneficial interest issued pursuant to the
Trust Agreement in connection with the issuance of the Notes under this
Indenture, evidencing rights to receive certain amounts, subject to prior
claims, in accordance with Section 5.05(c) hereof to be derived from the Trust
Property as more fully described herein. The Certificate shall initially be
issued to the Seller.

         "Capital One F.S.B." means Capital One F.S.B., a federally chartered
savings bank, as transferor under the Intercompany Agreement.

                                        4

<PAGE>

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

         "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, which, in either case, shall name the
related Obligor as the owner of such Financed Vehicle and the Transferor,
Capital One, F.S.B., the applicable Referral Originator, the Seller or the
Indenture Trustee as secured party.

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

         "Certificate Percentage Interest" shall mean with respect to any
Certificate, the percentage interest of ownership in the Trust represented
thereby as set forth on the face thereof.

         "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, priority of payments and designation.

         "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 Note
Interest and Class A-4 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 Notes and the Class A-4 Notes.

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

                                        5

<PAGE>

         "Class A Percentage" means 92.50%.

         "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 greater of (I) the sum of (a) the product of (i) the Class
A Percentage and (ii) Principal Collections for the related Collection Period
and (b) the Class A Overdue Principal, if any; provided, however, that (a) on
the Class A-1 Final Scheduled Payment Date, the Class A Principal Payment Amount
shall at least equal the Aggregate Outstanding Principal Balance of the Class
A-1 Notes, (b) on the Class A-2 Final Scheduled Payment Date, the Class A
Principal Payment Amount shall at least equal the Aggregate Outstanding
Principal Balance of the Class A-2 Notes, (c) on the Class A-3 Final Scheduled
Payment Date, the Class A Principal Payment Amount shall at least equal the
Aggregate Outstanding Principal Balance of the Class A-3 Notes and (d) on the
Class A-4 Final Scheduled Payment Date, the Class A Principal Payment Amount
shall at least equal the Aggregate Outstanding Principal Balance of the Class
A-4 Notes and (II) the amount necessary to reduce the Aggregate Outstanding
Principal Balance of the Class A Notes to an amount equal to the product of (a)
the Aggregate Receivable Balance plus the amount on deposit in the Pre-Funding
Account, if any, as of the end of the related Collection Period less $12,778,300
and (b) the Class A Percentage divided by the sum of the Class A Percentage and
the Class B Percentage.

         "Class A-1 Final Scheduled Payment Date" means December 16, 2002, or
earlier upon redemption, acceleration or otherwise in accordance with the terms
hereof.

         "Class A-1 Interest Rate" means 1.85875% 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;
provided that, with respect to the initial Payment Date, Class A-1 Note Interest
shall equal $529,743.75, 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
outstanding 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.

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

         "Class A-1 Notes" means the Class of Automobile Receivable-Backed
Notes, Series 2001-B, 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 due 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

                                       6

<PAGE>

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 July 15, 2004, or
earlier upon redemption, acceleration or otherwise in accordance with the terms
hereof.

         "Class A-2 Interest Rate" means 2.60% 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;
provided that, with respect to the initial Payment Date, Class A-2 Note Interest
shall equal $913,611.11, 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 Rate
times (y) the Aggregate Outstanding Principal Balance of the Class A-2 Notes
outstanding 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.

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

         "Class A-2 Notes" means the Class of Automobile Receivable-Backed
Notes, Series 2001-B, 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 due 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 Final Scheduled Payment Date" means December 15, 2006, or
earlier upon redemption, acceleration or otherwise in accordance with the terms
hereof.

         "Class A-3 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 Interest Rate" means LIBOR + 0.22% per annum.

         "Class A-3 Note Interest" means, (a) with respect to any Payment Date,
the product of (x) 1/360 of the Class A-3 Interest Rate times (y) the actual
number of days in the related Class A-3 Interest Accrual Period times (z) the
Aggregate Outstanding Principal Balance of the Class

                                       7

<PAGE>

A-3 Notes outstanding as of the immediately preceding Payment Date (or Closing
Date, in the case of the first Payment Date) after giving effect to all payments
of principal of the Class A-3 Notes on such immediately preceding Payment Date
and (ii) the Class A-3 Overdue Interest, if any; provided that, with respect to
the initial Payment Date, Class A-3 Note Interest shall equal $1,976,712.50.

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

         "Class A-3 Notes" means the Class of Automobile Receivable-Backed
Notes, Series 2001-B, designated as the Class A-3 Notes, issued in accordance
with the provisions of this Indenture.

         "Class A-3 Overdue Interest" means, with respect to any Payment Date,
the difference, if any, between (a) the amount of Class A-3 Note Interest due on
the prior Payment Date and (b) the amount of Class A-3 Note Interest (from
whatever source) actually paid to Class A-3 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 Interest Rate
from and including the prior Payment Date through the day immediately preceding
the Payment Date of such calculation.

         "Class A-4 Final Scheduled Payment Date" means September 15, 2008, or
earlier upon redemption, acceleration or otherwise in accordance with the terms
hereof.

         "Class A-4 Interest Rate" means 4.88% per annum.

         "Class A-4 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 Notes as of the Closing Date;
provided that, with respect to the initial Payment Date, Class A-4 Note Interest
shall equal $1,565,666.67, and (b) with respect to any subsequent Payment Date,
the sum of (i) the product of (x) one-twelfth of the Class A-4 Interest Rate
times (y) the Aggregate Outstanding Principal Balance of the Class A-4 Notes
outstanding as of the immediately preceding Payment Date after giving effect to
all payments of principal of the Class A-4 Notes on such immediately preceding
Payment Date and (ii) the Class A-4 Overdue Interest, if any.

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

         "Class A-4 Notes" means the Class of Automobile Receivable-Backed
Notes, Series 2001-B, designated as the Class A-4 Notes, issued in accordance
with the provisions of this Indenture.

         "Class A-4 Overdue Interest" means, with respect to any Payment Date,
the difference, if any, between (a) the amount of Class A-4 Note Interest due on
the prior Payment Date and (b) the amount of Class A-4 Note Interest (from
whatever source) actually paid to Class A-4 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 Interest Rate
from

                                       8

<PAGE>

and including the prior Payment Date through the day immediately preceding the
Payment Date of such calculation.

         "Class B Excess Interest" means, for each Payment Date, that portion,
if any, of the Class B Note Interest that is in excess of the Class B Primary
Note Interest for such Payment Date.

         "Class B Final Scheduled Payment Date" means September 15, 2008, or
earlier upon redemption, acceleration or otherwise in accordance with the terms
hereof.

         "Class B Interest Rate" means 8.00% per annum.

         "Class B Note Interest" means, (a) with respect to the initial Payment
Date, the product of (x) 1/360 of the Class B 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 B Notes as of the Closing Date; provided that,
with respect to the initial Payment Date, Class B Note Interest shall equal
$951,225.56, and (b) with respect to any subsequent Payment Date, the sum of (i)
the product of (x) one-twelfth of the Class B Interest Rate times (y) the
Aggregate Outstanding Principal Balance of the Class B Notes outstanding as of
the immediately preceding Payment Date after giving effect to all payments of
principal of the Class B Notes on such immediately preceding Payment Date and
(ii) the Class B Overdue Interest, if any.

         "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 the Class B Notes.

         "Class B Notes" means the Class of Automobile Receivable-Backed Notes,
Series 2001-B, designated as Class B Notes, issued in accordance with the
provisions of this Indenture.

         "Class B Overdue Interest" means, with respect to any Payment Date, the
difference, if any, between (a) the amount of Class B Note Interest due on the
prior Payment Date and (b) the amount of Class B Note Interest (from whatever
source) actually paid to Class 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 B Interest Rate from and
including the prior Payment Date through the day immediately preceding the
Payment Date of such calculation.

         "Class B Overdue Primary Note Interest" means, with respect to any
Payment Date, the difference, if any, between (a) the amount of Class B Primary
Note Interest due on the prior Payment Date and (b) the amount of Class B
Primary Note Interest (from whatever source) actually paid to Class 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 B Interest Rate from and including the prior Payment Date through
the day immediately preceding the Payment Date of such calculation.

                                       9

<PAGE>

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

         "Class B Percentage" means 2.00%.

         "Class B Primary Note Interest" means, for each Payment Date, the
portion of the Class B Note Interest that is not in excess of (a) with respect
to the initial Payment Date, the product of (x) 1/360 of the Class B 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 lesser of
(A) Aggregate Outstanding Principal Balance of the Class B Notes as of the
Closing Date and (B) the Class B Primary Note Interest Basis Amount, and (b)
with respect to any subsequent Payment Date, the sum of (i) the product of (x)
1/360 of the Class B Interest Rate times (y) the lesser of (A) the Aggregate
Outstanding Principal Balance of the Class B Notes or (B) the Class B Primary
Notes Interest Basis Amount, in each case outstanding as of the immediately
preceding Payment Date after giving effect to all payments of principal of the
Class B Notes on such immediately preceding Payment Date and (ii) the Class B
Overdue Primary Note Interest, if any.

         "Class B Primary Note Interest Basis Amount" means the amount equal to
the difference between (a) the Aggregate Receivable Balance plus the amount on
deposit in the Reserve Fund plus the amount on deposit in the Pre-Funding
Account and (b) the Aggregate Outstanding Principal Balance of the Class A
Notes.

         "Class B Principal Payment Amount" means, with respect to any Payment
Date (and subject to the provisions contained in Section 5.05(c) clause
Eleventh) until the Aggregate Outstanding Principal Balance of the Class B Notes
is reduced to zero: (I) the sum of (a) the product of (i) the Class B Percentage
and (ii) Principal Collections for the related Collection Period and (b) the
Class B Overdue Principal, if any; however (II) if the sum of the Aggregate
Outstanding Principal Balance of the Class A Notes and the Aggregate Outstanding
Principal Balance of the Class B Notes as of the end of the prior Payment Date
(after giving effect to all distributions on such Payment Date) is less than or
equal to the sum of (x) 94.5% of the Aggregate Receivables Balance as of the end
of the previous Collection Period (which, for the avoidance of doubt, means the
Collection Period immediately preceding the related Collection Period) and (y)
the amount on deposit in the Pre-Funding Account (if any), then, the Class B
Principal Payment Amount for such Payment Date shall be equal to the greater of
(a) the amount necessary to reduce the Aggregate Outstanding Principal Balance
of the Class B Notes to an amount equal to the product of (i) the Aggregate
Receivable Balance plus the amount on deposit in the Pre-Funding Account, if
any, as of the end of the related Collection Period less $12,778,300 and (ii)
the Class B Percentage divided by the sum of the Class A Percentage and the
Class B Percentage and, (b) the amount stated in clause (I) above; provided,
however, that notwithstanding clauses (I) and (II) above, on the Class B Final
Scheduled Payment Date, the Class B Principal Payment Amount shall be the amount
required to reduce the Aggregate Outstanding Principal Balance of the Class B
Notes to zero.

         "Class B Turbo Principal Payment" means the payments, if any, made
pursuant to clause Eleventh of Section 5.05(c).

                                       10

<PAGE>

         "Closing Date" means December 20, 2001.

         "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 Clause 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 JP Morgan Chase Bank.

         "Collection Period" means, with respect to a Payment Date or a
Determination Date immediately preceding any Payment Date, the period beginning
on the first day of the calendar month preceding such Payment Date or
Determination Date and ending on the last day of such calendar month (each such
calendar month and portion thereof being referred to as the "related" Collection
Period with respect to a Payment Date or Determination Date); provided that the
initial Collection Period shall begin on the Cutoff Date with respect to the
Closing Date and shall end on January 31, 2002.

         "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 Rate" means, with respect to a Receivable, the annual rate of
finance charges stated in the retail installment contract and security agreement
evidencing such Receivable.

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

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

                                       11

<PAGE>

450 West 33/rd/ Street, 14/th/ Floor, New York, New York 10001, Attention:
Institutional Trust Services - Capital Auto Finance 2001-B, or at such other
address as the Indenture Trustee may designate from time to time by notice to
the Noteholders, the Servicer and the Owner Trustee, 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 Owner Trustee);
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; 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), Class B Note private
placement 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 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 principal
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 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, a copy of which is attached to
the Servicing Agreement as Exhibit D.

         "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

                                       12

<PAGE>

Receivables 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 counterpart of the retail installment contract
and security agreement evidencing each such Receivable and any and all
amendments thereto; and

         (b)    the Certificate of Title; 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 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 retail installment contract and
security agreement evidencing the Receivable; and (ii) the Certificate of Title;
or (b) stating that one or more 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 two (2) 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 Owner Trustee 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.

                                       13

<PAGE>

         "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 as to which no repurchase
pursuant to Section 7.02 of the Transfer and Assignment Agreement has occurred,
100% of the outstanding Receivable Balance of the Defaulted Receivable at the
time it became a Defaulted Receivable.

         "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 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

                                       14

<PAGE>

(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 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 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.

         "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

                                       15

<PAGE>

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 Class A Notes or (b) a segregated
trust account or accounts maintained with the trust department of a federal or
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;

provided, however, that in order to be an "Eligible Investment" such security
or obligation must have characteristics consistent with the Trust'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, including but not limited to being a passive non-voting
security or obligation.

         (c)    securities 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
"P-1" by Moody's, provided, however, that 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;

                                       16

<PAGE>

         (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;

         (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 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 and the Note Insurer.

         "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 sale
contracts 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.

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

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

         "Event of Servicing Default" has the meaning specified in Article V of
the Servicing Agreement.

         "Excess Receipts" means, with respect to any Payment Date, any amounts
remaining in the Revenue Fund after all other amounts therein have otherwise
been paid out or disbursed on such Payment Date pursuant to Section 5.05(c)
clauses First through Eighteenth hereof and the owner of which shall be the
Seller, subject, however, to the proviso set forth in Section 5.05(c) clause
Nineteenth.

         "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.

                                       17

<PAGE>

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

         "Financed Vehicle" means a new or used automobile, van 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 Owner Trustee Financing
Statement.

         "Fiscal Agent" shall have the meaning ascribed to such term as set
forth in the Note Guaranty Insurance Policy.

         "Fitch" means Fitch Inc.

         "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
Owner Trustee and Granted by the Owner Trustee 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.

         "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 holder of
the Certificate.

         "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.

                                       18

<PAGE>

         "Indenture Trustee" means JP Morgan 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.

         "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 Trust, 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 Trust, 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 Trust, or 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) Arthur Andersen LLP,
(b) Deloitte & Touche, (c) PricewaterhouseCoopers, LLP, (d) Ernst & Young LLP,
(e) KPMG Peat Marwick LLP, (f) any successor to any of the foregoing or (g) 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 Receivables" means the Receivables acquired by the Seller from
the Transferor, contributed to the Owner Trustee and Granted to the Indenture
Trustee on the Closing Date.

         "Initial Reserve Fund Deposit" means an amount equal to $4,601,155.19
which is (a) 0.25% of the Aggregate Receivable Balance as of the initial Cutoff
Date plus (b) $2,180,209.74, which is the amount expected to cover the negative
arbitrage with respect to funds deposited in the Pre-Funding Account after the
Closing Date.

                                       19

<PAGE>

         "Insurance Agreement" means the Insurance Agreement dated as of the
Closing Date among the Note Insurer, the Owner Trustee, 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.

         "Intercompany Agreement", means the Intercompany Transfer and
Assignment Agreement, dated as of December 20, 2001, between Capital One F.S.B.,
as transferor, and COAF, as purchaser.

         "Interest Rate Swap Agreement" means the ISDA Master Agreement, dated
as of December 20, 2001, between the Swap Counterparty and the Owner Trustee,
the Schedule thereto and the Confirmation being Transaction No. 47020740, dated
December 20, 2001.

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

         "Issuer Order" or "Issuer Request" means a written order or request
signed in the name of the Owner Trustee 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 Interest Accrual Period,
the London interbank offered rate for deposits in U.S. dollars having a maturity
of one month commencing

                                       20

<PAGE>

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 Interest Accrual Period will be LIBOR in effect for the previous Class
A-3 Interest Accrual Period. The "Telerate Page 3750" is the display page named
that 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 for taxes due and payable after the
respective Cutoff Date, mechanics' liens filed after such Cutoff Date and any
liens that attach after such Cutoff Date by operation of law.

         "Limited Guaranty" means the Guaranty dated as of the Closing Date
issued by Capital One Financial Corporation for the benefit of the Owner
Trustee, 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 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.

                                       21

<PAGE>

         "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 Owner Trustee to pay the
entire Outstanding Principal Balance of all of the Class A Notes on or prior to
the date which is three (3) months after the Class A-4 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 and (b) earnings on Eligible Investments
on deposit in the Revenue Fund, the Collection Account and the Reserve Fund as
reported in the Monthly Servicer Report with respect to such Collection Period.

         "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-1 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 the net amount with respect to regularly
scheduled payments owed by the Owner Trustee to the Swap Counterparty on any
Payment Date, excluding Swap Termination Payments.

         "Net Swap Receipt" means net amounts owed by the Swap Counterparty to
the Owner Trustee, if any, on any date any such amount is due, including,
without limitation, any Swap Termination Payments.

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

         "Nonconforming Receivable" means a Receivable with respect to which it
is determined, at any time, that the Transferor, the Seller or the Owner Trustee
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 Owner Trustee under the Contribution Agreement
or Grant by

                                       22

<PAGE>

the Owner Trustee to the Indenture Trustee hereunder, unless such breach has
been waived, in writing, by the Note Insurer.

         "Nonpayment" means that on the Transfer Date relating to any Payment
Date, there exists a Deficiency Amount (as defined in the 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 the Certificate.

         "Note Depository Agreement" means the Letter of Representation among
the Owner Trustee, 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 Guaranty Insurance Policy" or "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 MBIA Insurance Corporation, a New York 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 Guaranty Insurance Policy in accordance with its terms 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.

         "Noteholder" means the Person in whose name a Note is registered in the
Note Register.

         "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.

                                       23

<PAGE>

         "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
Trust or the Indenture Trustee and who shall be satisfactory to the Indenture
Trustee and the Note Insurer.

         "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.

         "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

         (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 Owner Trustee 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 Owner Trustee 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-chartered
bank and trust company, not in its individual capacity but solely as the Owner
Trustee of Capital One Auto

                                       24

<PAGE>

Finance Trust 2001-B under the Trust Agreement, and any successor Owner Trustee
under the Trust Agreement.

         "Owner Trustee Fee" mans 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.

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

         "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 Owner Trustee to make the payments to
and distributions from the Revenue Fund, including payment of principal of or
interest on the Notes on behalf of Owner Trustee; and (b) when used in the Trust
Agreement or otherwise with respect to the Certificates, 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 15th 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
February 15, 2002. To the extent set forth in this Indenture, if the Aggregate
Outstanding Principal Balance of the Class A-1 Notes has not been reduced to
zero on or before the Class A-1 Final Scheduled Payment Date, the Indenture
Trustee will be required to make payments to the Class A-1 Noteholders on the
Class A-1 Final Scheduled Payment Date.

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

         "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 Owner Trustee 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 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.

                                       25

<PAGE>

         "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.

         "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 5.09.

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

         "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; (b) for each Receivable
that became a Defaulted Receivable during the related Collection Period (other
than a Defaulted Receivable with respect to which a repurchase has occurred),
the Defaulted Receivable Deposit Amount; (c) the principal portion of all
prepayments received during the preceding Collection Period; (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; (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; and (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 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 December 11, 2001, to the Prospectus dated December 11, 2001,
and the Prospectus Supplement, dated December 11, 2001, to the Prospectus dated
December 11, 2001, each relating to the offer and sale of the Class A Notes on
the Closing Date.

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

         "Receivable" means the obligation of an Obligor, as evidenced by a
retail installment contract and security agreement substantially in one of the
forms included in Exhibit B to the

                                       26

<PAGE>

Transfer and Assignment Agreement, or such other forms as may be added by
amendment or supplement to the Transfer and Assignment Agreement.

         "Receivable Balance" means with respect to a Simple Interest
Receivable, the Simple Interest Receivable Balance and, with respect to a
Scheduled Interest Receivable, the Scheduled Interest Receivable Balance.

         "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,
98.50% 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 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 purchase by the Transferor of Receivables from such
entity.

         "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
Guaranty Insurance 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 Trust, 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 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 Agreements,
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

                                       27

<PAGE>

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 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 or agency or
supervisory authority having jurisdiction in the premises for the appointment of
a conservator or 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;

         (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 financed under Receivables with
an initial aggregate Receivable Balance (as of the date upon which such
Receivables were acquired by COAF), equal to 5.0% or more of the Aggregate
Receivable Balance as of the Closing Date; or

         (c)    an Event of Default.

         "Repurchase Price" means 100% of the outstanding Receivable Balance of
a Receivable (without giving effect to any previous reduction in the 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 retail
installment contract evidencing such Receivable.

         "Repurchased Receivable" means a Receivable released from the lien
hereof pursuant to Section 2.15 hereof and, if applicable, transferred to the
Seller pursuant to the Contribution Agreement and repurchased by the Transferor
pursuant to the Transfer and Assignment Agreement.

         "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 Minimum" means on any date of determination an amount
which shall be equal to 0.985% 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, however,
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.

                                       28

<PAGE>

         "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 (i) 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
Class B Principal Payment Amount paid on such Payment Date, is less than
$12,778,378, 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 the Class B Principal Payment Amount paid on such Payment
Date.

         "Responsible Officer" means, when used with respect to the Indenture
Trustee, any officer assigned to the Corporate Trust Office of the Indenture
Trustee (or any successor thereto), 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 customarily performing functions similar to those performed by any of
the above designated officers and having direct responsibility for the
administration of this Indenture, and also, with respect to a particular matter,
any other officer, to whom such matter is referred because of such officer's
knowledge of and familiarity with the particular subject.

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

         "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 Owner Trustee by
the Seller and Granted to the Indenture Trustee by the Owner Trustee 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 Owner Trustee by the Seller and Granted to the Indenture
Trustee by the Owner Trustee as of the date of determination.

         "Scheduled Interest Receivable" means any Receivable under which the
portion of a payment allocable to earned interest (which may be referred to in
the related contract as an add-on finance charge) and the portion allocable to
the Amount Financed is determined according to

                                       29

<PAGE>

the sum of periodic balances, the sum of monthly balances, the "Rule of 78's" or
any equivalent method.

         "Scheduled Interest Receivable Balance" means, with respect to any
Scheduled Interest Receivable, as of the close of business on the related Cutoff
Date, or the last day of a Collection Period, the gross principal balance of
such Scheduled Interest Receivable on the records of the Servicer as of the
related Cutoff Date, net of unearned or accrued interest reflected therein minus
(i) that portion of all payments received with respect to such Scheduled
Interest Receivable since the related Cutoff Date allocable to principal of such
Scheduled Interest Receivable using the actuarial or constant yield method, (ii)
any payment of the Repurchase Price with respect to the Scheduled Interest
Receivable allocable to principal, (iii) the aggregate amount of Cram Down
Losses, if any, which have occurred with respect to such Scheduled 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 gross principal balance of such Scheduled Interest Receivable;
provided that the Scheduled Interest Receivable Balance of any Scheduled
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.

         "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; further, provided, however,
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 Notes or (ii) the Owner Trustee 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 Class A 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 Owner Trustee as the secured party/creditor and the Seller as the debtor.

                                       30

<PAGE>

         "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.

         "Servicer Receipt" means any custodial receipt, pursuant to which the
Servicer acknowledges that the Servicer is holding the Custodian Files relating
to the Receivables listed therein on behalf of the Indenture Trustee and the
Noteholders, as their interests may appear.

         "Servicing Agreement" means that certain Servicing Agreement dated as
of the date hereof among the Owner Trustee, 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.

         "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 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.

                                       31

<PAGE>

         "Subsequent Receivables" means the Eligible Receivables acquired by the
Seller from the Transferor, contributed to the Owner Trustee 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 1% of an amount equal to 98.5% 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 Counterparty" means Credit Suisse First Boston International as
the swap counterparty under the Interest Rate Swap Agreement.

         "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
December 20, 2001 issued by the Note Insurer for the benefit of the Swap
Counterparty with respect to the Swap Counterparty with respect to the Interest
Rate Swap Agreement.

         "Swap Termination Payments" means payment due to the Swap Counterparty
by the Owner Trustee or to the Owner Trustee by the Swap Counterparty 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.

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

         "Transaction Documents" means the Indenture, the Insurance Agreement,
the Intercompany 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 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 date hereof between the Transferor and the Seller
relating to the absolute assignment of Receivables by the Transferor to the
Seller.

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

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

                                       32

<PAGE>

         "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 Owner Trustee, 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.

         "Trust" shall mean Capital One Auto Finance Trust 2001-B, a Delaware
common law trust established pursuant to the Trust Agreement, by and through
Wilmington Trust Company, as the Owner Trustee.

         "Trust Agreement" means the Amended and Restated Trust Agreement dated
as of December 20, 2001 amending and restating that certain Trust Agreement
dated as of November 19, 2001, 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 (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 and the
Note Insurer pursuant to the Granting Clauses hereof and the Policy.

         "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 Owner Trustee or from the Owner Trustee to the Indenture
Trustee.

         "Underwriters"  means Credit Suisse First Boston  Corporation,  Banc of
America Securities LLC, Deutsche Banc Alex. Brown Inc. and First Union
Securities, Inc. and their respective successors and assigns.

         "Underwriting Agreement" means that certain Underwriting Agreement
dated December 13, 2001 among the Seller, the Transferor and Credit Suisse First
Boston Corporation, as representative of the Underwriters, as amended, modified
or restated from time to time.

                                       33

<PAGE>

         "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.

         "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 Owner Trustee 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

                                       34

<PAGE>

(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 Notes, Class A-4 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 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
Owner Trustee and the indemnification obligations provided for herein, in the
Servicing Agreement, in the Contribution Agreement and in the Transfer and
Assignment 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 and payments of interest with respect to the Class B
Notes shall be subordinate to payments of interest with respect to the Class A
Notes.

         (d) The aggregate Original Principal Balance of the Class A-1 Notes,
Class A-2 Notes, Class A-3 Notes, Class A-4 Notes and Class B Notes that may be
executed by the Owner Trustee and authenticated and delivered by the Indenture
Trustee under this Indenture is limited to $180,000,000, $230,000,000,
$580,000,000, $210,000,000 and $77,830,000, respectively.

         Holders of the Class A Notes and the Class B 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 Notes shall have a final maturity on the Class A-3 Final Scheduled
Payment Date, the Class A-4 Notes shall have a final maturity on the Class A-4
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 a parity with one another, with no Note of
any Class having any priority over any other Note of that same Class.

                                       35

<PAGE>

        (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 Certificate will be issued to, and shall be owned by, the
Seller pursuant to the Trust Agreement. The Certificate shall not be entitled to
any stated rate of interest, but shall represent the rights of the holder
thereof 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 rights 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 be paid all Reimbursement
Obligations 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 Owner Trustee'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
officers of the Seller, on behalf of the Trust, 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 Owner Trustee, 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.

                                       36

<PAGE>

        (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 in an amount equal to the Class A Principal Payment Amount.
The remaining principal balance of each Class A Note shall be payable no later
than its respective Final Scheduled Payment Date, unless (i) the Outstanding
Principal Balance of such Class A Note is reduced to zero at an earlier date by
reason of prepayments on the Receivables or an optional redemption pursuant to
Section 6.02 or (ii) the maturity of such Class A Note is accelerated following
an Event of Insolvency pursuant to Section 9.02. The amount of principal
payments on the Class A Notes shall be made pursuant to the provisions of
Section 5.05(c) hereof.

        (b)     Each Class of Class A Notes shall be entitled to receive
payments of interest on the Aggregate Outstanding Principal Balance of such
Class of Class A Notes as provided herein and in the applicable Class A Notes
from the Closing Date until the Aggregate Outstanding Principal Balance of such
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 in which
there is a shortfall in the amount of moneys to pay interest on such Class of
Class A Notes that arises because the Indenture Trustee has not received
sufficient funds in the Revenue Fund to pay such 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, 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.

        (c)     If the Class A Principal Payment Amount, or the entire amount of
the Class A-1 Note Interest, Class A-2 Note Interest, Class A-3 Note Interest
and Class A-4 Note Interest, which is due on any Payment Date shall not have
been punctually made or duly provided for when and as due (after giving effect
to any applicable cure or grace period), then interest on the applicable overdue
interest or Class A Overdue Principal, as the case may be, shall accrue, from
the date such amount was due until paid, at the Class A-1 Interest Rate, Class
A-2 Interest Rate, Class A-3 Interest Rate or Class A-4 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 (subject to the provisions of Section 5.05(c) Eleventh and
Twelfth) in an amount equal to the Class B Principal Payment Amount and Class B
Turbo Principal Payment; provided that the remaining principal balance of each
Class B Note shall be payable no later than the Class B Final Scheduled Payment
Date unless (i) the Outstanding Principal Balance of such Class B Note is
reduced to zero at an earlier date by reason of prepayments on the Receivables
or an optional redemption pursuant to Section 6.02 or (ii) the maturity of such
Class B Note is accelerated following an Event of Insolvency pursuant to Section
9.02. The principal payments on the Class B Notes shall be made pursuant to the
provisions of Section 5.05(c) hereof.

                                       37

<PAGE>

        (e)     The Class B Notes shall be entitled to receive payments of
interest on the Aggregate Outstanding Principal Balance of the Class B Notes at
the Class B Interest Rate, from the Closing Date until the Aggregate Outstanding
Principal Balance of the Class B Notes is reduced to zero or until payment is
provided therefor as set forth in Article VI hereof, except that on each Payment
Date in which there is a shortfall in the amount of moneys to pay interest on
the Class B Notes that arises because the Indenture Trustee has not received
sufficient funds in the Revenue Fund to pay such interest on the Class B Notes
(including any Class B 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, payments of interest accrued on the
Class B Notes will be calculated on the Aggregate Outstanding Principal Balance
of the Class B 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 the Class B Notes from the
Closing Date through the day preceding the initial Payment Date.

        (f)     If the Class B Principal Payment Amount, or the entire amount of
the Class B Note Interest, which is due on any Payment Date shall not have been
punctually made or duly provided for when and as due (after giving effect to any
applicable cure or grace period), then interest on the Class B Overdue Interest
or Class B Overdue Principal, as the case may be, shall accrue, from the date
such amount was due until paid, at the Class B Interest Rate in effect from time
to time during such period.

        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 and principal on each Payment Date (including any Class A Overdue
Interest, Class A Overdue Principal, Class B Overdue Interest and Class B
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 Trust 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 Trust, shall bind the
Owner Trustee on behalf of the Trust, 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.

                                       38

<PAGE>

        (b)     At any time and from time to time after the execution and
delivery of this Indenture, the Owner Trustee may deliver Notes executed by the
Owner Trustee 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 Class A 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 Owner Trustee. Every such
temporary Note shall be executed by the Owner Trustee on behalf of Trust 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 Owner Trustee on behalf of Trust will
execute and deliver to the Indenture Trustee Definitive Notes (other than in the
case of Class A Notes in global form) and thereupon any or all temporary Notes
(other than in the case of Class A 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 Owner Trustee 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.

                                       39

<PAGE>

        Section 2.07    Registration, Registration of Transfer and Exchange.

        (a)     The Owner Trustee shall cause to be kept a register (the "Note
Register") in which the Owner Trustee 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 Owner
Trustee, the Owner Trustee 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 Owner Trustee, 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 Owner Trustee 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)     No Class A Note, or any interest therein, may be acquired by or
transferred to an "employee benefit plan" within the meaning of Section 3(3) of
ERISA that is subject to ERISA, a "plan" described in Section 4975(e)(1) of the
Code, any entity that is deemed to hold "plan assets" of any of the foregoing by
reason of an employee benefit plan's or other plan's investment in such entity,
or any governmental plan subject to applicable law that is substantially similar
to the fiduciary responsibility provisions of ERISA or Section 4975 of the Code,
unless such transferee represents, warrants and covenants that its purchase and
holding of such Class A Note is and will be eligible for, and satisfies and will
satisfy all the requirements of, Department of Labor prohibited transaction
class exemption ("PTE") 90-1; PTE 96-23; PTE 95-60: PTE 91-38; PTE 84-14 or
another applicable prohibited transaction exemption (or in the case of a
governmental plan, will not violate any applicable law that is substantially
similar to ERISA or

                                       40

<PAGE>

Section 4975 of the Code). By its acquisition of a Class A Note or any interest
therein, each purchaser or transferee will be deemed to have represented,
warranted and covenanted that it satisfies the foregoing requirements and the
Indenture Trustee may rely conclusively on the same for purposes hereof.

     (g)  Each Person who has or who acquires any Ownership Interest in a Class
B Note shall be deemed to have acknowledged, represented to and agreed with the
Owner Trustee as follows:

          (i)   It understands and acknowledges that the Class B Notes have not
     been registered under the Securities Act or any other applicable securities
     law of any state or other jurisdiction ("blue sky laws"), 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. Further, it understands and acknowledges that the seller
     of the Class B Notes (i) in connection with the initial sale of the Class B
     Notes, is relying on Section 4(2) of the Securities Act or (ii) in
     connection with any resale of the Class B Notes, is relying on Rule 144A
     under the Securities Act or another exemption under the Securities Act. It
     understands that none of the Owner Trustee, the Seller, the Servicer, the
     Indenture Trustee, the Underwriters 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 will be
     offered and may be resold by the Underwriters 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 Owner Trustee 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 Rule 144A and who has executed a certificate substantially in
     the form set forth in Exhibit I (a "Transferee Agreement").

          (iv)  It understands that the Class B Notes will bear a legend to the
     following effect unless the Owner Trustee determines otherwise consistent
     with applicable law:

                THIS 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

                                       41

<PAGE>

          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 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 TO
          REPRESENT THAT IT IS EITHER A QIB PURCHASING FOR ITS OWN ACCOUNT OR A
          QIB PURCHASING FOR THE ACCOUNT OF ANOTHER QIB.

          (v)    It understands that the Class B Notes may not be acquired or
     held by any "employee benefit plan" within the meaning of section 3(3) of
     ERISA (whether or not subject to ERISA, and including, without limitation,
     foreign or government plans) or any "plan" described in section 4975(e)(1)
     of the Code, or any entity whose underlying assets include "plan assets" of
     any of the foregoing by reason of an employee benefit plan's or other
     plan's investment in such entity (including an insurance company general
     account). By its purchase of a Class B Note, each purchaser and transferee
     shall be deemed to have represented and warranted that it has purchased
     such Class B Note in compliance with the above description.

          (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 is a QIB purchasing for its own account or for the account
     of another QIB and it, and such other person (if applicable), are aware
     that the sale to it is being made in reliance on Rule 144A.

          (viii) Due to the restrictions on transfer, 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. It acknowledges that it has received the information
     specified in paragraph (d)(4) of Rule 144A under the Securities Act.

                                       42

<PAGE>

          (ix)  It acknowledges that (i) it has been afforded an opportunity to
     request from the Owner Trustee 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 Owner Trustee 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 Owner Trustee,
     or any of its affiliates.

          (x)   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.

          (xi)  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 Owner Trustee, the Seller or the
     Transferor, or join any other Person in instituting against the Owner
     Trustee, the Seller 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.

          (xii) It acknowledges that the Owner Trustee, the Underwriters 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
     Owner Trustee and the Underwriters.

     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 Owner Trustee, the
Note Insurer and the Indenture Trustee harmless, then, in the absence of actual
notice to the Owner Trustee or the Indenture Trustee that such Note has been
acquired by a bona fide purchaser, the Owner Trustee 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 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 Owner Trustee and the Indenture Trustee shall be entitled to
recover such new Note (or such payment)

                                       43

<PAGE>

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 Owner Trustee, 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 Owner Trustee or the Indenture Trustee or the Note Insurer
in connection therewith.

     (b) Upon the issuance of any new Note under this Section, the Owner Trustee
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 Owner Trustee, 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 Owner Trustee, the Indenture Trustee,
the Note Insurer and any agent of the Owner Trustee, 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 Owner Trustee, the Indenture Trustee, the Note Insurer
nor any agent of the Owner Trustee, 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 Guaranty
Insurance Policy until the Note Insurer has received all Reimbursement
Obligations. The Owner Trustee may at any time deliver to the Indenture Trustee
for cancellation any Note previously authenticated and delivered hereunder which
the Owner Trustee 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:

                                       44

<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 Owner
Trustee, on behalf of the Trust, stating that:

          (i)   all representations and warranties of the Owner Trustee on
     behalf of the Trust 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 Owner Trustee on behalf of the Trust 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 Owner Trustee or any indenture, mortgage,
     deed of trust or other agreement or instrument to which the Owner Trustee
     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 Owner Trustee
     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 Owner Trustee on behalf of the Trust is the owner of the
     Trust Property Granted to the Indenture Trustee for the benefit of the
     Noteholders and the Note Insurer 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 and the Note Insurer pursuant to this Indenture;
     and

          (iv)  the Owner Trustee on behalf of the Trust has Granted to the
     Indenture Trustee for the benefit of the Noteholders and the Note Insurer,
     all of its right, title, and interest in the Trust Property to be Granted
     on the Closing Date free and clear of any Lien;

     (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 Owner Trustee 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 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;

                                       45

<PAGE>

                (ii)    all representations and warranties of the Seller
        contained in the Contribution Agreement are true and correct;

                (iii)   the Seller has contributed to the Owner Trustee, without
        recourse except as provided in the Contribution Agreement, all of its
        right, title and interest in the Receivables free and clear of any lien,
        security interest or charge; and

                (iv)    the Seller has not assigned any interest or
        participation in any of the Receivables transferred to the Owner Trustee
        pursuant to the Contribution Agreement and has the right to contribute
        all such Receivables to the Owner Trustee;

        (e)     an Officer's Certificate dated as of the Closing Date, of an
officer of the Transferor stating that:

                (i)     the Receivables and files and computer records
        pertaining thereto have been marked to reflect the absolute assignment
        thereof from the Transferor to the Seller, the transfer thereof from the
        Seller to the Owner Trustee and the Grant thereof by the Owner Trustee
        to the Indenture Trustee for the benefit of the Noteholders and the Note
        Insurer;

                (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 Guaranty Insurance Policy;

        (h)     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;

                                       46

<PAGE>

        (i)     an assignment to the Owner Trustee 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;

        (j)     an assignment to the Indenture Trustee by the Owner Trustee 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 Owner Trustee;

        (k)     evidence of execution of the Financing Statements with respect
to the Collateral and, to the extent available and necessary, all applicable 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);

        (l)     an Officer's Certificate of the Owner Trustee to the effect that
attached thereto are true and correct copies of letters signed on behalf of
Standard & Poor's, Moody's and Fitch 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 Notes and the Class A-4 Notes
have been rated at least in the highest long-term rating category of each Rating
Agency;

        (m)     a true and correct listing of all Receivables being Granted to
the Indenture Trustee on the Closing Date certified by the Owner Trustee and a
certificate of the Owner Trustee 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;

        (n)     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
Owner Trustee 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;

        (o)     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 $328,919,116.16 has been deposited in the
Pre-Funding Account;

        (p)     evidence that the Collection Account has been established
pursuant to a deposit agreement acceptable to the Indenture Trustee and the Note
Insurer; and

        (q)     fully executed originals of this Indenture, the Trust Agreement,
the Underwriting Agreement, the Intercompany Agreement, the Transfer and
Assignment Agreement, Note Guaranty Insurance Policy, the Interest Rate Swap
Agreement, the Swap Policy, the Insurance

                                       47

<PAGE>

Agreement, the Contribution Agreement, the Administration Agreement, the
Servicing Agreement and the Limited Liability Company Agreement.

        Section 2.12    Book-Entry Notes. Except as otherwise provided in this
Section, each Class of Class A Notes shall be issued in the form of one global
note with respect to each Class 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 of the Class A-1 Note, Class A-2 Note, Class A-3 Note
and Class A-4 Note shall be registered in the name of Cede & Co., as the nominee
of The Depository Trust Company. Except as provided in this Section, the Notes
of a Class of Class A 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 Owner Trustee 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 Owner Trustee, 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 Class A
Notes, (ii) the delivery to any Agent Member, beneficial owner of any Class of
the Class A Notes or other Person, other than the Securities Depository, of any
notice with respect to the Class A Notes or (iii) the payment to any Agent
Member, beneficial owner of any Class of the Class A 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 Class A Notes. So long as
Definitive Notes for any Class of the Class A Notes issued under this Indenture
are not issued pursuant to this Section, the Owner Trustee, 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 Class A
Notes for all purposes whatsoever, including, without limitation, (i) the
payment of principal of and interest on such Class A Notes, (ii) giving notices
of redemption and other matters with respect to such Class A Notes and (iii)
registering transfers with respect to such Class A Notes. In connection with any
notice or other communication to be provided to the Class A Noteholders pursuant
to this Indenture by the Owner Trustee or the Indenture Trustee with respect to
any consent or other action to be taken by Class A Noteholders, the Owner
Trustee 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 Class A 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 Class A Noteholder of a Class of Class A Notes.

        If at any time the Securities Depository notifies the Owner Trustee and
the Indenture Trustee that it is unwilling or unable to continue as Securities
Depository with respect to any or all of the Class A 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

                                       48

<PAGE>

applicable statute or regulation and a successor Securities Depository is not
appointed by the Owner Trustee within ninety (90) days after the Owner Trustee
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 Owner Trustee
shall execute and the Indenture Trustee shall authenticate and deliver notes
representing each Class of the Class A Notes as provided otherwise in this
Article II and the Indenture Trustee shall thereafter recognize the Class A
Noteholders as the record Holders of the Class A Notes under this Indenture. In
addition, the Owner Trustee may determine at any time that the Class A 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 Class A
Notes. In such event, the Owner Trustee shall execute and the Indenture Trustee
shall authenticate and deliver certificates representing the Class A Notes as
provided otherwise in this Article II. Notes for the Class A 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 Owner Trustee and the Indenture Trustee. The Indenture
Trustee shall promptly deliver such certificates representing the Class A Notes
to the Persons in whose names such Class A 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. The Note Registrar shall issue
definitive notes registered in the name or names of the Class B Noteholders and,
unless the Class A Notes are maintained in book-entry form pursuant to Section
2.12, the Class A 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 Owner Trustee 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    Reconveyance of Nonconforming Receivables.

        (a)     Upon discovery by any of the Transferor, the Seller, the Owner
Trustee, the Indenture Trustee, the Note Insurer or the Servicer of (i) a
Nonconforming Receivable or (ii) failure to deliver to the Custodian either (A)
any document required to be included in the Custodian File, or (B) the
Perfection UCCs, pursuant to Section 7.18 hereof, the party discovering such
breach or failure to deliver shall give prompt written notice to each of the
other foregoing parties. 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. If (i) the breach of representations or warranties
causing such Receivable to be a Nonconforming Receivable shall not have been

                                       49

<PAGE>

(A) cured within thirty (30) days following notice thereof or (B) waived by the
Note Insurer following notice thereof or (ii) the failure to deliver to the
Custodian the Custodian File documents or the Perfection UCCs shall not have
been cured within seven (7) calendar days following notice thereof, the Owner
Trustee shall transfer to the Seller and the Seller shall assign to the
Transferor the Receivable and the other related items of the Trust Property
affected by such breach. Failure to deliver within the earlier of five (5)
Business Days following the applicable cure period, if any, or two (2) Business
Days following receipt by the Transferor of notice from the Note Insurer that
the Note Insurer will not waive the breach of representations or warranties
causing such Receivable to be a Nonconforming Receivable; provided that such
transfer and assignment shall only be made upon receipt by the Owner Trustee of
notice from the Servicer (pursuant to the terms of the Servicing Agreement) that
the Repurchase Price has been remitted to the Servicer and deposited into the
Collection Account. In consideration of the removal of such Receivable and the
other related items of the Trust Property, the Owner Trustee shall cause the
Seller and the Transferor, no later than the fifth Business Day following the
cure period, if any, to pay the Repurchase Price to the Servicer for deposit
into the Collection Account. The Owner Trustee 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 Dealer
Agreement (to the extent related to the Receivables), respectively, to remit the
Repurchase Price to the Servicer for deposit into the Collection Account. The
Indenture Trustee and the Note Insurer are authorized to take action on behalf
of the Owner Trustee to enforce the obligations of the Seller and the Transferor
to repurchase such Receivable under the Contribution Agreement or the Transfer
and Assignment Agreement, respectively, and to enforce the obligation of a
Dealer to repurchase such Receivable under the applicable Dealer Agreement.

        (b)     The obligations of the Transferor, the Seller and the Owner
Trustee to remove any Receivable and the other related items of the Trust
Property and to remit the Repurchase Price with respect to a Nonconforming
Receivable or as to which a failure to deliver has occurred and is continuing
shall constitute the sole remedy, except for the indemnification provisions
expressly set forth herein, in the Servicing Agreement, the Contribution
Agreement, the Transfer and Assignment Agreement and the Insurance Agreement,
against the Transferor, the Seller and the Owner Trustee for such breach or
failure to deliver available to the Indenture Trustee or the Noteholders.

        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 Owner Trustee 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 Owner Trustee'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 Holders of the Notes and, subject to the
provisions hereof, for the benefit of the Note Insurer. Such Subsequent
Receivables shall be acquired at the option of the Owner Trustee upon
instruction from the Servicer; provided that Subsequent

                                       50

<PAGE>

Receivables may not be acquired through the Pre-Funding Account if the effect of
such acquisition would be to (i) reduce the weighted average annual percentage
rate of the overall Receivables Pool to less than 16.5%, (ii) increase the
weighted average remaining term to maturity of the overall Receivables Pool to
greater than 66 months, (iii) increase the average Loan to Value Ratio of
Receivables originated by COAF included in the Receivables Pool as of the final
Funding Date to greater than 115% or (iv) increase the portion of the overall
Receivables Pool due from Obligors having a billing address in any given state
to a level greater than 10% of the Aggregate Receivable Balance (unless there
has been delivered to the Indenture Trustee and the Note Insurer a perfection
opinion with respect to certificate of title issues with respect to such state
substantially similar to the opinions issued on the Closing Date with respect to
the state of Texas).

     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 following documents for the Subsequent Receivables to be
     acquired:

               (A) the sole original executed retail installment contract and
          security agreement evidencing each such Subsequent Receivable; and

               (B) the Certificate of Title for each Financed Vehicle, or, in
          the case of a recently originated loan for which COAF has not yet
          received a definitive certificate of title or other evidence of lien
          from the applicable Department of Motor Vehicles ("DMV"), a copy of a
          properly completed and signed application to such DMV requesting the
          issuance of a certificate of title or other evidence (including
          electronic titling) of lien noting COAF's (or, in the case of a
          Referral Receivable, the applicable Referral Originator's) position as
          lienholder.

          (ii) By the Funding Date, the Owner Trustee 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 D 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 Owner Trustee (in the form of Exhibit D
          hereto);

               (E) Notice of Funding (in the form of Exhibit E hereto);

                                       51

<PAGE>

               (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 Owner Trustee, 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 executed Termination Statements; and

               (J) 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.

          (iii) The Custodian shall within 120 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 documents listed in Section 2.16(b)(i)
     above. Only those Subsequent Receivables for which the documents listed in
     Section 2.16(b)(i) and (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 Owner Trustee 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 no later than three
     Business Days after the Funding Date, 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 98.5% of 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.

                                       52

<PAGE>

          (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 Holders of the Class A Notes and the Class B Notes
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 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 Owner Trustee. The
Indenture Trustee may at any time terminate the agency of any Authenticating
Agent by giving written notice of termination to such Authenticating Agent and
the Owner Trustee. Upon receiving such notice of resignation or upon such a
termination, the Indenture Trustee may appoint a successor Authenticating Agent
and shall give written notice of any such appointment to the Owner Trustee.

     (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 Sections 2.10 and 7.19 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

                                       53

<PAGE>

314(c) and 314(d)(1) or an Opinion of Counsel in lieu of such Independent
Certificates to the effect that the TIA does not require any such Independent
Certificates. If the Commission shall issue an exemptive order under TIA Section
304(d) modifying the Owner Trustee's obligations under TIA Sections 314(c) and
314(d)(1), 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.

                                  ARTICLE III
               COVENANTS; COLLATERAL; REPRESENTATIONS; WARRANTIES

     Section 3.01 Performance of Obligations.

     (a) The Owner Trustee 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 Owner Trustee 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 Owner Trustee and Issuer Orders
by a Person identified to the Indenture Trustee in an Officers' Certificate of
the Owner Trustee) shall be deemed to be action taken by the Owner Trustee. To
the extent that the Owner Trustee contracts with other Persons which include or
may include the furnishing of reports, notices or correspondence to the
Indenture Trustee, the Owner Trustee shall identify such Persons in a written
notice to the Indenture Trustee and the Note Insurer. Initially, the Owner
Trustee has contracted with the Servicer and the Administrator to assist the
Owner Trustee in performing its duties under this Indenture.

     (c) The Owner Trustee, 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
Owner Trustee pursuant to the Contribution Agreement as a financing for
financial accounting purposes, (iii) the Grant of the Receivables by the Owner
Trustee 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 Owner Trustee 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 Owner Trustee 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.

                                       54

<PAGE>

     (e) The Owner Trustee 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 Owner Trustee set forth herein.
Notwithstanding the foregoing, the Owner Trustee has and shall have no liability
with respect to the payment of principal and interest on the Notes, except as
otherwise provided in this Indenture.

     (f) Upon the occurrence of a Re-Liening Trigger, the Owner Trustee may
instruct the Indenture Trustee and the Servicer to take or cause to be taken
such action as may, 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 2.29 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 Owner Trustee 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 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,

                                       55

<PAGE>

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 of this Indenture) 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;

        (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 Owner Trustee 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 and the Indenture Trustee, and (ii) as a result of the amendment,
there is no adverse effect on the ratings of any Class A Note 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 from
amounts withdrawn from the Revenue Fund pursuant to Section 5.05 hereof shall be
punctually made on behalf of the Owner Trustee by the Indenture Trustee or by a
Paying Agent, and no amounts so withdrawn from an Account for payments with
respect to Notes shall be paid over to the Owner Trustee 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 Owner Trustee 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 Owner Trustee 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 shall be the Indenture 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 Owner Trustee shall not appoint any Paying Agent that is not,
at the time of such appointment, a depository institution or trust

                                       56

<PAGE>

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 Owner Trustee 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 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-1 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 Owner Trustee 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.

                                       57

<PAGE>

        (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 Owner Trustee
without any further action by any Person; and the Holder of such Note shall
thereafter, as an unsecured general creditor, look only to the Owner Trustee for
payment thereof (but only to the extent of the amounts so paid to the Owner
Trustee), 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 Owner Trustee, 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 Owner Trustee Activities. Until the date
that is ninety-one (91) days after the payment by the Owner Trustee in full of
all payments on the Notes and any amount owed to the Note Insurer, the Owner
Trustee, as owner trustee for the Trust, will not on or after the date of
execution of this Indenture (i) permit the Trust to 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, subject to the provisions
hereof, the Note Insurer, or contemplated hereby, in the Trust Agreement, the
Contribution Agreement and the Servicing Agreement (which business and
investment activities will not be contrary to the Trust'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 Owner Trustee, except the Certificate or
indebtedness arising under the Servicing Agreement, the Insurance Agreement or
the Indenture Trustee fee letter, or (iii) incur any other indebtedness except
as permitted in the Trust Agreement, without giving notice thereof in writing,
not less than 30 nor more than ninety (90) days prior to the date on which such
amendment is to become effective, 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.

        Section 3.05    Protection of Trust Property.

        (a)     The Owner Trustee 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,

                                       58

<PAGE>

                (iv)    enforce any of the Receivables, or

                (v)     preserve and defend title to any Receivable or other
        instrument included in the Trust Property and the rights of the
        Indenture Trustee and of the Noteholders or the Note Insurer in such
        Receivable or other instrument against the claims of all persons and
        parties.

        The Owner Trustee 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 Owner
Trustee 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 Owner Trustee hereby irrevocably appoints the Indenture
Trustee as its agent and attorney-in-fact (such appointment being coupled with
an interest) to authorize or execute, upon the Owner Trustee'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 Owner Trustee 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 Owner Trustee 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 Owner Trustee 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
Owner Trustee 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,

                                       59

<PAGE>

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 Owner Trustee shall give or cause to be given to the
Indenture Trustee 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.

        (e)     The Owner Trustee shall give the Indenture Trustee, the Swap
Counterparty (so long as Class A-3 Notes are Outstanding) and the Note Insurer
(and the Owner Trustee shall require the Servicer to give the Indenture Trustee
and the Note Insurer) prompt written notice of any change in appointment of the
Owner Trustee if, as a result of such change, the applicable provisions of
relevant law or the UCC would require the filing of any amendment of any
previously filed financing or continuation statement or of any new financing
statement and shall 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. The Owner Trustee shall at
all times maintain its chief executive office within the United States of
America.

        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 Owner Trustee 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 Owner Trustee shall furnish to the Indenture Trustee 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 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 with respect to the Trust
Property and reciting the details of such action. The Owner Trustee 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 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 with respect to the
Trust Property. If the Opinion of Counsel delivered to the Indenture Trustee and
the Note Insurer hereunder specifies future action to be taken by the Owner
Trustee, the Owner Trustee 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,
2002, the Owner Trustee shall furnish to the Indenture Trustee 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

                                       60

<PAGE>

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.

     Section 3.07 Statement as to Compliance. The Owner Trustee will deliver to
the Indenture Trustee and the Note Insurer, within 120 days after the end of
each fiscal year of the Trust (commencing 120 days after the fiscal year ended
December 31, 2002, 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 Owner Trustee during such year and of
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 Owner Trustee 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 created by this
Indenture, neither the Owner Trustee 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 Owner Trustee 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 Owner Trustee 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 Owner Trustee 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.

                                       61

<PAGE>

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

     (a)  The Owner Trustee shall not voluntarily institute any proceedings to
adjudicate the Trust as bankrupt or insolvent, consent to the institution of
bankruptcy or insolvency proceedings against the Trust, 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
Trust 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 Trust.

     (b)  So long as any of the Notes are Outstanding and any amount is owed to
the Note Insurer:

          (i)   The Owner Trustee will keep in full effect its existence, rights
     and franchises as a banking corporation under the laws of the State of
     Delaware.

          (ii)  The Owner Trustee shall not cause the Trust to 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 Trust) formed or surviving such consolidation or merger,
     or that acquires by conveyance or transfer the properties and assets of the
     Trust 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 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 and interest on
     the Notes then Outstanding and the performance of every covenant on the
     part of the Owner Trustee 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 Owner Trustee shall have delivered to the Note Insurer,
     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 Owner Trustee
     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 shall have given its prior written consent, and (F) the
     entity formed or surviving such consolidation or merger (which may be the
     Trust), or that acquires the properties and assets of the Trust
     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 Owner Trustee have the power to cause the Trust to
     consolidate or merge with or into any other entity unless FAS 140 or any
     successor 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 Owner Trustee shall not be
     commingled with those of any other Person (other than the temporary
     commingling of payments on the Receivables by the Servicer).

                                       62

<PAGE>

          (iv)   The Owner Trustee shall not be, become or hold itself out as
     being liable for the debts of any other Person.

          (v)    The Owner Trustee shall not cause or permit the Trust to form,
     or cause to be formed, any subsidiaries.

          (vi)   The Owner Trustee shall act solely in its own name and through
     its duly authorized officers or agents 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 Owner Trustee shall not
     permit the Trust to have any employees.

          (vii)  The Owner Trustee 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 Owner
     Trustee 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 Trust shall be taken by the Owner Trustee or
     the Administrator.

          (ix)   The Owner Trustee 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 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 Class A Notes. Notwithstanding the foregoing, the
     provisions in Section 3.10(b) shall not be amended, changed, altered or
     repeated so as to permit the Owner Trustee to change the permitted
     activities of the Trust set forth in Section II.3 of the Trust Agreement in
     a manner that would cause the Trust 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 Trust. No Independent Director may be removed unless
     his or her successor is appointed.

                                       63

<PAGE>

          (xi)   The Owner Trustee shall not cause or permit the Trust to
     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
     Rating Agencies that such dissolution or liquidation will have no adverse
     effect on the ratings assigned to the Class A Notes.

          (xii)  The Owner Trustee maintains and will maintain separate records
     and books of account from the Seller 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 Owner Trustee's expenses, guarantee the Owner
     Trustee's obligations or advance funds to the Owner Trustee for payment of
     expenses.

          (xv)   All business correspondences of the Owner Trustee are and will
     be conducted in the Owner Trustee's own name.

          (xvi)  Neither the Transferor nor the Seller does act nor will act as
     agent of the Owner Trustee and the Owner Trustee does not and will not act
     as agent of the Transferor or the Seller.

     Section 3.11 Providing of Notice. The Owner Trustee, upon learning of any
failure on its part to observe or perform in any material respect any covenant,
representation or warranty of the Owner Trustee 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 (so long as Class A-3 Notes are Outstanding), the Noteholders, and
the Transferor of such failure.

     Section 3.12 Representations and Warranties of the Owner Trustee. The Owner
Trustee hereby represents, warrants and covenants to the Indenture Trustee, the
Noteholders, the Note Insurer, the Swap Counterparty and the Rating Agencies
that as of the Closing Date and each Funding Date:

     (a) The Owner Trustee is validly existing with its full rights and
franchises as a Delaware banking corporation with full power and authority to
execute and deliver this Indenture, the Contribution Agreement, the Interest
Rate Swap Agreement, the Administration

                                       64

<PAGE>

Agreement and the Servicing Agreement and to perform the terms and provisions
hereof and thereof; the Owner Trustee has obtained all required licenses and
approvals, if any, in all jurisdictions in which the ownership or lease of
property or the conduct of its business requires such qualifications except
those jurisdictions in which failure to be so qualified would not have a
material adverse effect on the business or operations of the Owner Trustee or
the Trust Property.

     (b) All necessary action has been taken by the Owner Trustee on behalf of
the Trust to authorize and empower the Owner Trustee on behalf of the Trust, and
the Owner Trustee has full power and authority to execute, deliver and perform
its obligations under this Indenture, the Contribution Agreement, the Interest
Rate Swap Agreement, the Administration Agreement and the Servicing Agreement,
and the Owner Trustee has full power and is duly authorized to execute, deliver
and perform its obligations under this Indenture, the Interest Rate Swap
Agreement, the Contribution Agreement and the Servicing Agreement, and no
consent or approval of any Person is required with the execution, delivery or
performance by the Owner Trustee of this Indenture, the Interest Rate Swap
Agreement, the Contribution Agreement and the Servicing Agreement.

     (c) This Indenture, the Administration Agreement, the Interest Rate Swap
Agreement, the Contribution Agreement and the Servicing Agreement have been duly
executed and delivered and the execution and delivery of this Indenture, the
Administration Agreement, the Interest Rate Swap Agreement, the Contribution
Agreement and the Servicing Agreement by the Owner Trustee and its performance
and compliance with the terms hereof and thereof will not violate the Trust
Agreement or constitute a default (or an event which, with notice or lapse of
time, or both, would constitute a default) under, or result in the breach of,
any material contract, indenture, loan, credit agreement or any other agreement
or instrument to which the Owner Trustee is a party or which may be applicable
to the Owner Trustee or any of its assets.

     (d) This Indenture, the Administration Agreement, the Interest Rate Swap
Agreement, the Contribution Agreement and the Servicing Agreement constitute
valid, legal and binding obligations of the Owner Trustee, enforceable against
it in accordance with their respective terms, subject to applicable bankruptcy,
insolvency, reorganization, moratorium and other similar laws affecting the
enforcement of creditors' rights generally and to general principles of equity.

     (e) The Owner Trustee is not in violation of, and the execution, delivery
and performance of this Indenture, the Administration Agreement, the Interest
Rate Swap Agreement, the Contribution Agreement and the Servicing Agreement by
the Owner 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, which violation might have consequences that
would materially and adversely affect the condition (financial or other) or
operations of the Owner Trustee or its properties or might have consequences
that would materially affect the performance of its duties hereunder or
thereunder.

     (f) No proceeding of any kind, including but not limited to litigation,
arbitration, judicial or administrative, is pending or, to the Owner Trustee's
knowledge, threatened against or contemplated by the Owner Trustee which would
under any circumstance have an adverse effect

                                       65

<PAGE>

on the execution, delivery, performance or enforceability of this Indenture, the
Administration Agreement, the Interest Rate Swap Agreement, the Contribution
Agreement and the Servicing Agreement.

     (g) Each of the representations and warranties of the Owner Trustee, the
Seller, the Transferor and the Servicer set forth in the Contribution Agreement
and the Servicing Agreement is, as of the Closing Date and, as of each Funding
Date will be, to the best knowledge of the Owner Trustee, true and correct in
all material respects and each such representation and warranty is hereby
incorporated in this Indenture as if set forth herein in full.

     (h) The Contribution Agreement and all related documents describe the
transfer of the Receivables from the Seller on the Closing Date and the Funding
Dates as transferred by the Seller to the Owner Trustee and evidence the clear
intention by the Seller and the Owner Trustee to effectuate transfer of such
Receivables.

     (i) 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 Owner Trustee.

     (j) The Owner Trustee 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.

     (k) The Owner Trustee is not insolvent and did not become insolvent as a
result of the Grant pursuant to this Indenture; the Owner Trustee is not engaged
and is not about to engage in any business or transaction for which any property
remaining with the Owner Trustee is unreasonably small capital or for which the
remaining assets of the Owner Trustee are unreasonably small in relation to the
business of the Owner Trustee or the transaction; the Owner Trustee 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
Owner Trustee 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 Owner Trustee was or became, on
or after the date that such transfer was made or such obligation was incurred,
indebted. The consideration received by the Owner Trustee for the Trust Property
is being paid in full to the Owner Trustee 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.

     (l) (i) The transfer of the Trust Property by the Seller to the Owner
Trustee pursuant to the Contribution Agreement is a financing for financial
accounting purposes, (ii) the Grant of the Receivables by the Transferor
pursuant to the terms of this Indenture is a pledge for financial accounting
purposes and tax purposes, (iii) the Class A Notes and the Class B Notes are
indebtedness of the Transferor for federal income tax purposes.

                                       66

<PAGE>

     (m) As of the Cutoff Date with respect to the Closing Date, the Aggregate
Receivable Balance is $968,378,181.13.

     (n) The legal name of the Owner Trustee is as set forth in this Indenture;
the Owner Trustee has no trade-names, fictitious names, assumed names or "doing
business as" names.

     (o) Upon the delivery to the Custodian of the Receivables and the
Perfection UCCs, the Indenture Trustee, for the benefit of the Noteholders and
the Note Insurer, 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.

     (p) 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 Owner Trustee pursuant
to the Contribution Agreement or the Grant by the Owner Trustee 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.

     (q) The Trust is not an "investment company" as such term is defined in the
1940 Act.

     (r) The principal place of business of the Owner Trustee and the chief
executive office of the Owner Trustee are located at the address set forth in
this Indenture and there are no other such locations.

     Section 3.13 Representations and Warranties of the Indenture Trustee. The
Indenture Trustee hereby represents and warrants to the Rating Agencies, the
Note Insurer and the Noteholders that as of the Closing Date and each Funding
Date:

     (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);

                                       67

<PAGE>

     (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 Owner Trustee 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 Owner Trustee
in respect of the Notes and this Indenture may be served. The Owner Trustee
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 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 Owner Trustee agrees that the Indenture Trustee, in its name or
(to the extent required by law) in the name of the Owner Trustee, may (but is
not required to) enforce all rights of the Owner Trustee and all obligations of
the Servicer under and pursuant to the Servicing Agreement for and on behalf of
the Noteholders and the Note Insurer whether or not the Owner Trustee is in
default hereunder.

     (b) The Owner Trustee 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 Owner Trustee 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
Owner Trustee under or in connection with the Servicing Agreement, in accordance
with the

                                       68

<PAGE>

terms thereof, and in effecting such request shall exercise any and all rights,
remedies, powers and privileges lawfully available to the Owner Trustee 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 Owner Trustee agrees to give the Indenture Trustee, the Note
Insurer, the Swap Counterparty (so long as Class A-3 Notes are Outstanding), 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 Owner Trustee 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 Owner Trustee 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, (y) the Swap Counterparty (so long as
the Class A-3 Notes are Outstanding), 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
Owner Trustee under the Servicing Agreement, and the rights given to the
Indenture Trustee thereunder are subject to the provisions of Article VII
hereof.

                                   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 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.

                                       69

<PAGE>

     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 Guaranty Insurance 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 JP Morgan 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 Owner
Trustee 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 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) JP Morgan 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 (so long
as the Class A-3 Notes are outstanding) and the Servicer, the Owner Trustee 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 Owner Trustee shall give written direction to the
Indenture

                                       70

<PAGE>

Trustee to transfer the Collection Account to an Eligible Account at an eligible
Collection Account Depository chosen by the Owner Trustee 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 Owner Trustee shall establish the Collection Account in the name of
the Indenture Trustee for the benefit of the Noteholders 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) 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 Owner Trustee 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.

     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 Owner Trustee, 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 February,
2002, 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, the Indenture Trustee shall, based on the
information set forth in the related Monthly Servicer Report, allocate funds for
payment from the Revenue Fund and, as applicable, the Reserve Fund, in the
following manner and order of priority and

                                       71

<PAGE>

(ii) on the Payment Date, apply amounts on deposit in such Accounts specified
below in the following manner and order of priority:

          First, from the Revenue Fund in an amount not to exceed the Monthly
     Available Funds and thereafter from the Reserve Fund, 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 or (B) (x) the Note Insurer shall consent
     otherwise, or, if a Note Insurer Default has occurred and is continuing,
     Class A Noteholders constituting Class A Noteholder Approval shall consent
     otherwise, 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, aggregate expenses payable to
     the Indenture Trustee and the Owner Trustee pursuant to this clause First
     shall be limited to $35,000 per annum;

          Second, from the Revenue Fund in an amount not to exceed the remaining
     Monthly Available Funds and thereafter from the Reserve Fund, 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
     2.13(b) of the Servicing Agreement (including any prior unpaid expenses) of
     the Servicer;

          Third, from the Revenue Fund in an amount not to exceed the Monthly
     Available Funds and thereafter from the Reserve Fund, to pay to the Swap
     Counterparty an amount equal to the Net Swap Payment;

          Fourth, from the Revenue Fund in an amount not to exceed the remaining
     Monthly Available Funds and thereafter from the Reserve Fund, to pay to the
     Holders of each Class of Class A Notes, an amount which is equal to the
     Class A-1 Note Interest, Class A-2 Note Interest, Class A-3 Note Interest
     or Class A-4 Note Interest as applicable to each such Class; provided,
     however, that if there are insufficient funds to pay the full amount of
     Class A Note Interest on any Payment Date or Class A-1 Final Scheduled
     Payment Date, the available amounts shall be paid to the Class A
     Noteholders on a pro rata basis (based on the amount of Class A-1 Note
     Interest, Class A-2 Note Interest, Class A-3 Note Interest or Class A-4
     Note Interest due, as applicable, for such Payment Date as a fraction of
     the Class A Note Interest due for such Payment Date or, if such date is the
     Class A-1 Final Scheduled Payment Date, the Class A-1 Final Scheduled
     Payment Date and the Payment Date immediately succeeding the Class A-1
     Final Scheduled Payment Date);

          Fifth, provided that no Note Insurer Default has occurred and is
     continuing, from the Revenue Fund in an amount not to exceed the remaining
     Monthly Available Funds and thereafter from the Reserve Fund, to pay to the
     Note Insurer, an amount equal to the Premium (including any prior unpaid
     Premiums);

                                       72

<PAGE>

          Sixth, provided that no Note Insurer Default has occurred and is
     continuing, from the Revenue Fund in an amount not to exceed the remaining
     Monthly Available Funds and thereafter from the Reserve Fund, to pay to the
     Note Insurer, an amount which is equal to the Reimbursement Obligations due
     to the Note Insurer, excluding Reimbursement Obligations relating to
     payments made under the Policy with respect to principal on the Class A
     Notes;

          Seventh, from the Revenue Fund in an amount not to exceed the
     remaining Monthly Available Funds and thereafter from the Reserve Fund, to
     pay to the Class B Noteholders, an amount which is equal to the Class B
     Primary Note Interest;

          Eighth, from the Revenue Fund in an amount not to exceed the remaining
     Monthly Available Funds and thereafter from the Reserve Fund to pay (i)
     first, to the Class A-1 Noteholders, an amount equal to the Class A
     Principal Payment Amount for such Payment Date or Class A-1 Final Scheduled
     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 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-3 Notes is reduced
     to zero, and (iv) fourth, to the Class A-4 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-4 Notes is reduced
     to zero; provided, however, that after the occurrence of an Event of
     Default under this Indenture, the available amounts shall be paid to the
     Holders of each class of the Class A Notes on a pro rata basis (based on
     the Aggregate Outstanding Principal Balance of each Class of Class A Notes
     as a fraction of the Aggregate Outstanding Principal Balance of the Class A
     Notes) until the Aggregate Outstanding Principal Balance of the Class A
     Notes has been reduced to zero;

          Ninth, from the Revenue Fund in an amount not to exceed the remaining
     Monthly Available Funds, to pay the Note Insurer, an amount equal to all
     accrued and unpaid Premium and Reimbursement Obligations to the extent not
     paid pursuant to clauses Fifth and Sixth;

          Tenth, from the Revenue Fund in an amount not to exceed the remaining
     Monthly Available Funds, for deposit 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 an Event of Default has occurred and is
     continuing, funds which otherwise would be deposited into the Reserve Fund
     pursuant to this clause Tenth shall be paid to the Noteholders pursuant to
     the provisions of clause Nineteenth of this Section 5.05(c);

          Eleventh, from the Revenue Fund in an amount not to exceed the
     remaining Monthly Available Funds, and thereafter from the Reserve Fund,
     but only to the extent of

                                       73

<PAGE>

     funds therein in excess of the Reserve Fund Requirement (after giving
     effect to any withdrawals made or to be made from the Reserve Fund for
     payments on such Payment Date pursuant to clauses First through Tenth), to
     pay to the Class B Noteholders, an amount equal to the Class B Principal
     Payment Amount; provided that if (i) an Event of Default has occurred and
     is continuing, unless such Event of Default has been waived, in writing, by
     the Note Insurer or, if a Note Insurer Default has occurred and is
     continuing, by Class A Noteholders constituting Class A Noteholder Approval
     or (ii) an Insurance Agreement Event of Default has occurred and is
     continuing, unless a Note Insurer Default has occurred and is continuing or
     such Insurance Agreement Event of Default has been waived by the Note
     Insurer, (A) all funds in the Reserve Fund that are in excess of the
     Reserve Fund Requirement (after giving effect to any withdrawals made or to
     be made from the Reserve Fund for payments pursuant to clauses First
     through Tenth) and (B) amounts which otherwise would be payable to the
     Holders of the Class B Notes pursuant to this clause Eleventh shall be
     payable to the Holders of each class of the Class A Notes (on a pro rata
     basis, based on the Aggregate Outstanding Principal Balance of each Class
     of Class A Notes as a fraction of the Aggregate Outstanding Principal
     Balance of the Class A Notes) until the Aggregate Outstanding Principal
     Balance of the Class A Notes has been reduced to zero;

          Twelfth, from the Revenue Fund, in an amount not to exceed the
     remaining Monthly Available Funds, the amount necessary to reduce the
     outstanding balance of the Class B Notes until (A) the sum of (1) the
     Aggregate Outstanding Principal Balance of the Class A Notes and (2) the
     Aggregate Outstanding Principal Balance of the Class B Notes equals (B) the
     sum of (1) 94.5% of the Aggregate Receivable Balance as of the end of the
     related Collection Period and (2) the amount on deposit in the Pre-Funding
     Account (if any) provided that if an Event of Default has occurred and is
     continuing, payments under this clause Twelfth will be zero until such time
     as the Aggregate Outstanding Principal Balance of the Class A Notes is
     reduced to zero.

          Thirteenth, in connection with an optional redemption of the Notes, if
     any, occurring on such Payment Date pursuant to Section 6.02 hereof, from
     the Revenue Fund and thereafter from the Reserve Fund, an amount equal to
     the sum of any shortfall of funds therein available in the following order
     of priority, (A) to pay any accrued Class A Note Interest, (B) to pay any
     accrued Class B Note Interest, (C) to reduce the Aggregate Outstanding
     Principal Balance of the Class A Notes to zero, (D) to pay to the Note
     Insurer any Premiums, Reimbursement Obligations and any other amounts
     payable upon optional redemption, (E) to pay to the Indenture Trustee and
     the Servicer any fees and expenses payable upon optional redemption and (F)
     to reduce the Aggregate Outstanding Principal Balance of the Class B Notes
     to zero;

          Fourteenth, from the Revenue Fund in an amount not to exceed the
     remaining Monthly Available Funds and thereafter from the Reserve Fund but
     only to the extent of funds therein in excess of the Reserve Fund
     Requirement, to pay the Swap Counterparty an amount equal to the Swap
     Termination Payment.

          Fifteenth, (A) from the Revenue Fund in an amount not to exceed the
     remaining Monthly Available Funds and thereafter from the Reserve Fund, to
     pay the Indenture

                                       74

<PAGE>

     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) solely from the Revenue Fund
     in an amount not to exceed the remaining Monthly Available Funds, to pay to
     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 (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;

          Sixteenth, from the Revenue Fund in an amount not to exceed the
     remaining Monthly Available Funds and thereafter from the Reserve Fund, to
     pay to the applicable Person, an amount equal to the Transition Costs, if
     any, in connection with the transition of duties from the Servicer to a
     substitute Servicer;

          Seventeenth, from the Revenue Fund in an amount not to exceed the
     remaining Monthly Available Funds and thereafter from the Reserve Fund, 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;

          Eighteenth, from the Revenue Fund in an amount not to exceed the
     remaining Monthly Available Funds and thereafter from the Reserve Fund
     (only to the extent in excess of the Reserve Fund Requirement after giving
     effect to any withdrawals from or deposits to the Reserve Fund on such
     Payment Date) to pay to the Class B Noteholders, an amount equal to the
     Class B Excess Interest; provided, however, if an Event of Default has
     occurred and is continuing, payments under this clause Eighteenth shall be
     zero until such time as the Aggregate Outstanding Principal Balance of the
     Class A Notes is reduced to zero; and

          Nineteenth, from the Revenue Fund in an amount not to exceed the
     remaining Monthly Available Funds, as appropriate, to the Certificate
     Distribution Account, an amount equal to the sum of such remaining balance
     of funds in the Revenue Fund plus all cash amounts held in the Reserve Fund
     in excess of the Reserve Fund Requirement (after giving effect to any
     withdrawals from or deposits to the Reserve Fund on such Payment Date);
     provided that upon the occurrence or continuation of an Event of Default
     any amounts which otherwise would be payable to the Certificate
     Distribution Account pursuant to this clause Nineteenth shall be paid to
     the Holders of the Class A Notes (on a pro rata basis, based on the
     Aggregate Outstanding Principal Balance of each Class of Class A Notes as a
     fraction of the Aggregate Outstanding Principal Balance of the Class A
     Notes) until the Aggregate Outstanding Principal Balance of the Class A
     Notes has been reduced to zero and then to the Note Insurer until the Note
     Insurer has been paid all amounts then owing to it and, thereafter, to the
     Holders of the Class B Notes until the Aggregate Outstanding Principal
     Balance of the Class B Notes has been reduced to zero, unless the Note
     Insurer has, or, if a Note Insurer Default has occurred and is continuing,

                                       75

<PAGE>

         Class A Noteholders constituting Class A Noteholder Approval have,
         delivered a written waiver of an Event of Default, and the Noteholders
         constituting Class B Noteholder Approval have not given written
         direction to the Indenture Trustee to the contrary, in which case the
         amounts available for payment pursuant to this clause Nineteenth shall
         be paid to the Certificate Distribution Account.

         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 than investment
         earnings or income) and (i) pay an amount equal to (A) the Class B
         Percentage divided by 0.985 multiplied by (B) the amount of such funds
         to the Holders of the Class B Notes, (ii) if the aggregate amount of
         such funds exceeds $100,000, pay an amount equal to (A) the Class A
         Percentage divided by 0.985 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
         Percentage divided by 0.985 multiplied by (B) the amount of such funds
         to the Holders of the Class A Notes 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
$328,919,116.16, (iii) to the Persons and in the amounts set forth in an
Officers' Certificate of the Owner Trustee stating the Costs of Issuance of the
Notes, and (iv) at the direction of the Owner Trustee, 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 Owner Trustee and the Indenture Trustee agree that:

                                       76

<PAGE>

         (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, 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 $328,919,116.16
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 Owner Trustee, withdraw funds 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 98.5% 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 (other than investment
earnings or income) will be paid on the first Payment Date occurring after
termination of the Funding Period in accordance with Section 5.05(c).

                                       77

<PAGE>

         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 are registered in
the name of the Securities Depository such 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 Owner Trustee 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 Owner Trustee shall cause the Servicer to cause a firm of
Independent Public Accountants to prepare any tax returns required to be filed
by the Owner Trustee on behalf of the Trust.

         Section 5.12 Reports by the Indenture Trustee.  The Indenture Trustee
shall deliver to the Note Insurer, 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 and Reimbursement Obligations
to the Note Insurer and payment of all reasonable fees, charges and other
expenses, such as fees and expenses of the

                                       78

<PAGE>

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, which moneys shall be held and disbursed by the
Indenture Trustee pursuant to this Article V, shall be remitted to the Seller.

         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 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
         March 31, 2002), (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, 2001) (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 Seller will cause a firm of Independent Public Accountants
to deliver to the Rating Agencies, the Class B Noteholders and the Note Insurer,
upon receipt of such covenants and representations from such Persons as such
Independent Accountants may require and as soon as practicable, but in any event
within 120 days after the end of each fiscal year, an annual review of the
Servicer's procedures and operations in form and substance reasonably
satisfactory to the Note Insurer, prepared by such firm of Independent Public
Accountants, dated as of December 31 of each year beginning December 31, 2001
and substantially stating to the effect that (i) such accountants have examined
the accounts and records of the Servicer relating to the Trust Property and the
conveyed property in all securitizations sponsored by the Owner Trustee

                                       79

<PAGE>

or an affiliate thereof (which records shall be described in one or more
schedules to such statement), (ii) such firm has compared the information
contained in certain Monthly Servicer Reports (and similar reports for other
securitization transactions sponsored by the Owner Trustee or an affiliate
thereof) delivered in the relevant period with information contained in the
accounts and records and other relevant source documents for such period, and
(iii) on the basis of the procedures performed, whether the information
contained in such Monthly Servicer Reports (and similar reports for such other
securitization transactions) delivered on the relevant period reconciles and
agrees with the information contained in the accounts and records and other
relevant source documents except for such exceptions as such Independent Public
Accountants believe to be immaterial and such other exceptions as shall be set
forth in such statement.

         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 Deficiency Amount (as
defined in the Policy) exists. If the Indenture Trustee determines that a
Deficiency Amount exists, the Indenture Trustee shall complete a notice in the
form of Exhibit A to the Note Guaranty Insurance 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 for an Insured Payment (as defined in the Policy) in an amount equal to
such Deficiency Amount. The Indenture Trustee shall, as necessary, make a claim
on the Policy in respect of Preference Amounts (as defined in the Policy) in
accordance with the terms of the 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 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 Deficiency 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 Policy) to the Note Insurer. The Indenture Trustee shall
distribute on each Payment Date, to the Class A Noteholders, the Deficiency
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 Policy
shall not be considered payment by the Owner Trustee with respect to the Class A
Notes, nor shall such disbursement of such Insured Payments discharge the
obligations of the Owner Trustee 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

                                       80

<PAGE>

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 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 from the lien of this Indenture and release to the Owner Trustee 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 Certificate, an Opinion of Counsel and (if required
by the TIA) Independent Certificates in accordance with TIA (S)(S) 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
in connection with the reconveyance of Receivables pursuant to Section 2.15 (to
the extent of such reconveyance) or the liquidation of the Trust Estate
following an Event of Insolvency 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 Owner Trustee 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 or the rights of 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

                                       81

<PAGE>

Date at such times, at such redemption prices and upon such terms as are
specified in such Notes and 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 Date, at the option of the Owner Trustee, 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 Outstanding Principal Balance of the
Class A Notes plus the Aggregate Outstanding Principal Balance of the Class B
Notes (after giving effect to payments on such Payment Date) shall be less than
or equal to 10% of the Original Principal Balance of the Class A Notes plus the
Original Principal Balance of the Class B Notes, upon (i) delivery to the
Indenture Trustee, the Swap Counterparty (so long as the Class A-3 Notes are
Outstanding) and the Note Insurer, not less than twenty (20) days prior to the
date fixed for redemption, of an Officer's Certificate from the Owner Trustee
stating the Owner Trustee's election to redeem the Class A Notes and the Class B
Notes, (ii) the deposit by the Owner Trustee into the Revenue Fund, to the
extent of any shortfall therein, or the direction by the Owner Trustee to the
Indenture Trustee to transfer funds from the Reserve Fund for deposit into the
Revenue Fund, in the following order of priority, an amount equal to the sum of
(A) the Class A Note Interest due on such Payment Date, (B) the Class B Note
Interest due on such Payment Date, (C) the Aggregate Outstanding Principal
Balance of the Class A Notes, (D) all Premiums, fees, expenses, Reimbursement
Obligations and any other amount of or due to the Note Insurer, (E) any other
fees and expenses payable upon optional redemption, including those of the
Indenture Trustee, the Swap Counterparty (so long as the Class A-3 Notes are
Outstanding) and the Servicer, as certified to the Owner Trustee and the Note
Insurer by the Servicer and (F) the Aggregate Outstanding Principal Balance of
the Class B Notes and (iii) payment of the amounts and to the Persons specified
in clause (ii) in the order of priority set forth in clause (ii). If the
Administrator fails to give such direction to the Owner Trustee, the Note
Insurer shall have the option to direct the Owner Trustee to redeem the Class A
Notes, in whole, by providing notice to the Owner Trustee, the Swap Counterparty
(so long as the Class A-3 Notes are Outstanding) and the Indenture Trustee of
such election and depositing or causing to be deposited with the Indenture
Trustee the amounts specified in (ii)(A) and (C) in the preceding sentence, or
causing to be transferred to the Revenue Fund from the Reserve Fund the
foregoing amounts; provided that amounts on deposit in the Reserve Fund shall be
available to redeem the Class A Notes, to pay accrued interest on the Class B
Notes and to pay fees, Premiums and expenses then due and owing, including those
of the Note Insurer, and thereafter, any remaining amounts on deposit in the
Reserve Fund shall be available to redeem the Class B Notes. 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 Guaranty Insurance 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, fees and expenses, 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 thereon has been paid in full and all such
Premiums, fees and expenses, and Reimbursement Obligations then due have been
paid in full, release any remaining assets in the Trust Property to the Seller.

                                       82

<PAGE>

     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 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 Owner Trustee, 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.

     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, Class B Note
Interest and to reduce the Aggregate Outstanding Principal Balance of the Class
A Notes and the Class B Notes to zero 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
thereon 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 Notes
or portions thereof thus called shall no longer accrue from and after the date
fixed for redemption.

     Section 6.05  Cancellation of Notes. All Notes which have been redeemed,
paid or 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.

                                  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

                                       83

<PAGE>

in its exercise, as a prudent man 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.

     (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 Owner Trustee's failure to pay the Indenture Trustee's fees
and expenses pursuant to Section 7.07. In having reasonable grounds for

                                       84

<PAGE>

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 Owner Trustee 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 Owner
Trustee and the Indenture Trustee pursuant to Section 7.13 hereof.

     (g) Money held in trust by the Indenture Trustee need not be segregated
from other trust funds held by the Indenture Trustee except to the extent
required by law.

     (h) 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.

     (i) 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.

     (j) 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.

     (k) Within 5 Business Days of discovery by the Indenture Trustee of the
occurrence of an Event of Servicing Default, Event of Insolvency or Event of
Default or receipt of notice thereof, the Indenture Trustee shall provide notice
thereof to the Note Insurer, the Swap Counterparty (so long as the Class A-3
Notes are Outstanding) the Noteholders, the Rating Agencies and the Owner
Trustee. In the event the Servicer does not provide to the Note Insurer and the
Rating Agencies all reports of the Servicer and all reports to the Noteholders,
upon request of any of the Note Insurer 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 and the Noteholders.

     (l) 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.

     (m) 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 Owner Trustee 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 or the Noteholders with
respect thereto. The Indenture Trustee shall

                                       85

<PAGE>

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.

     (n) 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 Insolvency or 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, Event of Insolvency 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, Event of Insolvency or Event of
Default.

     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) 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 Owner Trustee, 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

                                       86

<PAGE>

Trust Property or this Indenture or of the Notes. The Indenture Trustee shall
not be accountable for the use or application by the Owner Trustee of the
proceeds of the Notes. The Indenture Trustee shall not be liable to any Person
for any money paid to the Owner Trustee upon Owner Trustee 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
Owner Trustee, in its individual or any other capacity, may become the owner or
pledgee of Notes and may otherwise deal with the Owner Trustee or any Affiliate
of the Owner Trustee 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 Owner Trustee and 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 Owner Trustee 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 Owner Trustee, 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;

                                       87

<PAGE>

          (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 Owner Trustee, 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 Owner
          Trustee, the Note Insurer, the Seller, the Transferor, the
          Administrator and the Servicer in preparing such defense;

                (C) notwithstanding anything to the contrary in this Section
          7.07(a)(iii), none of the Owner Trustee, 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 Owner Trustee, 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
          Owner Trustee, the Seller, the Transferor, the Administrator and the
          Servicer; to the extent the Owner Trustee'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 Owner Trustee, 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, in accordance with
the priority of payment set forth in Section 5.05(c), deduct payment of its fees
and expenses hereunder from moneys in the Revenue Fund.

     (c)  The Seller agrees to assume and to pay, and to indemnify, defend and
hold harmless the Indenture Trustee, the Note Insurer 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

                                       88

<PAGE>

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 (S) 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 (S) 310(b), including the
exception permitted by the second sentence of TIA (S) 310(b)(9); provided that
there shall be excluded from the operation of TIA (S) 310(b)(1) any indenture or
indentures under which other securities of the Trust are outstanding if the
requirements for such exclusion set forth in (S) 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 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 Owner Trustee 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
Owner Trustee, 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.

                                       89

<PAGE>

     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 Owner Trustee, the Administrator, the Servicer 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 percent (50%) of the Aggregate Outstanding
Principal Balance of the Class A and Class B Notes, by written notice delivered
to the Indenture Trustee, with copies to the Servicer, the Owner Trustee 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 (S) 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 Owner Trustee 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 Owner Trustee, 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 Owner Trustee shall give to the Rating Agencies, the Note Insurer
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.

                                       90

<PAGE>

     (g) The provisions of this Section 7.10 shall apply to any co-trustee or
separate trustee appointed by the Owner Trustee 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 Owner Trustee 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 Owner
Trustee 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 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 Owner Trustee 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 Owner Trustee 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 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.

                                       91

<PAGE>

     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 Owner Trustee 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 Owner Trustee 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 Owner Trustee does not join in such appointment within
fifteen (15) days after the receipt by it of a request so to do, or in 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 Owner Trustee 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 Owner Trustee.

     (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.

                                       92

<PAGE>

          (iii) The Indenture Trustee at any time, by an instrument in writing
     executed by it, with the concurrence of the Owner Trustee 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 Owner Trustee. Upon the
     written request of the Indenture Trustee, the Owner Trustee 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 the right during normal business hours upon prior reasonable
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 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), 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.

                                       93

<PAGE>

     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 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, 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.

     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 Owner Trustee 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 Owner Trustee 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 120 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 retail installment contract and security agreement
and an original Certificate of Title or other evidence of lien with respect to
each Receivable, 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

                                       94

<PAGE>

Custodian. The Custodian shall, within five (5) Business Days of each of the
foregoing inspections, deliver a Custodian Receipt to the Class B Noteholders,
the Rating Agencies, the Transferor, the Owner Trustee and the Note Insurer.
With respect to any Receivable for which any of the foregoing documents has not
been delivered to the Custodian or corrected before delivery by the Custodian of
a Custodian Receipt with respect to such Custodian File, the Owner Trustee shall
remove or cause the removal of the related Receivable from the Trust Property,
and the Owner Trustee shall cause the Seller and the Transferor to acquire and
repurchase, respectively, such Receivable from the Trust Property and deposit
the Repurchase Price in the Collection Account pursuant to Section 2.15 hereof.
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 Owner Trustee 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 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 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 retail installment contract and
     security agreement evidencing a Receivable 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

                                       95

<PAGE>

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 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 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 Owner Trustee. The
Indenture Trustee shall comply with TIA (S) 311(a), excluding any creditor
relationship listed in TIA (S) 311(b). An Indenture Trustee who has resigned or
been removed shall be subject to TIA (S) 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 Certificateholder in respect of which such judgment has
been obtained.

                                       96

<PAGE>

                                  ARTICLE VIII
                                   [RESERVED]

                                   ARTICLE IX
                     EVENTS OF INSOLVENCY; EVENT OF DEFAULT

     Section 9.01  Events of Insolvency; Events of Default. (a) The occurrence
of any event described in clauses (iv) and (v) of subparagraph (b) below shall
constitute an "Event of Insolvency" hereunder.

     (b)  The occurrence of any of the following events shall constitute an
"Event of Default" hereunder:

          (i)   default in the payment of any interest the same becomes due and
     payable, and such default shall continue for a period of five days;

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

          (iii) default in the observance or performance of any material
     covenant or agreement of Owner Trustee made in this Indenture, or any
     representation or warranty of Owner Trustee made in this Indenture or in
     any certificate or other writing delivered pursuant hereto or in connection
     herewith proving to have been incorrect in any material respect as of the
     time when the same shall have been made, and such default shall continue or
     not be cured, or the circumstance or condition in respect of which such
     misrepresentation or warranty was incorrect shall not have been eliminated
     or otherwise cured, for a period of 30 days (or for such longer period not
     in excess of 90 days, as may be reasonably necessary to remedy such
     default; provided that (i) such default is capable of remedy within 90 days
     or less, (ii) the Note Insurer, unless a Note Insurer Default has occurred
     and is continuing, consents to such longer cure period, and (iii) the
     Servicer, on behalf of the Owner Trustee, delivers an Officer's Certificate
     to the Indenture Trustee to the effect that the Owner Trustee has commenced
     or will promptly commence and diligently pursue all reasonable efforts to
     remedy such default); provided that such default is capable of remedy
     within 90 days or less and Servicer on behalf of the Owner Trustee delivers
     an Officer's Certificate to the Indenture Trustee to the effect that Owner
     Trustee has commenced, or will promptly commence and diligently pursue, all
     reasonable efforts to remedy such default) after the earlier of discovery
     or the time that there shall have been given, by registered or certified
     mail, to the Owner Trustee by the Indenture Trustee or to the Owner Trustee
     and the Indenture Trustee by the Note Insurer (or, during the continuance
     of a Note Insurer Default, by the Holders of at least 25% of the
     Outstanding Principal Balance of the Class A Notes), or, if the Class A
     Notes are no longer Outstanding and the Note Insurer has been paid in full
     all amounts then owing to it, by the Holders of at least 25% of the
     Outstanding Principal Balance of the Class B Notes, a written notice
     specifying such default or incorrect representation or warranty and
     requiring it to be remedied and stating that such notice is a "Notice of
     Default" hereunder;

                                       97

<PAGE>

          (iv)  the filing of a decree or order for relief by a court having
     jurisdiction in the premises in respect of the Trust, the Seller or any
     substantial part of the Trust Estate or the estate of the Seller 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 Trust, the Seller or for any substantial part of the Trust
     Estate or the estate of the Seller, or ordering the winding-up or
     liquidation of the Trust, the Seller's affairs, and such decree or order
     shall remain unstayed and in effect for a period of 60 consecutive days;

          (v)   the commencement by the Owner Trustee on behalf of the Trust, or
     by the Seller 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 Owner Trustee, on behalf of the Trust, or by the Seller
     to the entry of an order for relief in an involuntary case under any such
     law, or the consent by the Owner Trustee on behalf of the Trust to the
     appointment or taking possession by a receiver, liquidator, assignee,
     custodian, trustee, sequestrator or similar official of the Owner Trustee,
     on behalf of the Trust, or the Seller or for any substantial part of the
     Trust Estate or the estate of the Seller, or the making by the Owner
     Trustee, on behalf of the Trust, or by the Seller of any general assignment
     for the benefit of creditors, or the failure by the Owner Trustee, on
     behalf of the Trust, or by the Seller generally to pay its debts as such
     debts become due, or the taking of action by the Owner Trustee, on behalf
     of the Trust, or by the Seller in furtherance of any of the foregoing;

          (vi)  a draw is made on the Note Guaranty Insurance Policy; or

          (vii) so long as a Note Insurer Default has not occurred and is not
     continuing, an Insurance Agreement Event of Default shall have occurred;
     provided, however, that the occurrence of an Insurance Agreement Event of
     Default may not form the basis of an Event of Default unless the Note
     Insurer shall, upon prior written notice to the Rating Agencies, have
     delivered to the Owner Trustee and the Indenture Trustee and not rescinded
     in a written notice, specifying that such Insurance Agreement Event of
     Default constitutes an Event of Default under this Indenture.

     Section 9.02  Removal of Services; Acceleration of Maturity; Rescission and
Annulment.

     (a)  So long as a Note Insurer Default has not occurred and is not
continuing, if an Event of Insolvency shall have occurred and be continuing, the
Indenture Trustee shall, at the direction of the Note Insurer, declare all the
Notes to be immediately due and payable, by a notice in writing to the Owner
Trustee (and to the Indenture Trustee if given by Noteholders or the Note
Insurer), and upon any such declaration the unpaid principal amount of such
Notes, together with accrued and unpaid interest thereon through the date of
acceleration, shall become immediately due and payable.

     (b)  If an Event of Default should occur and be continuing, then after the
applicable grace period set forth in such subparagraphs (or in the Insurance
Agreement, in the case of an Insurance Agreement Event of Default), 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

                                       98

<PAGE>

and is continuing, to the Class A Noteholders. Unless the Note Insurer or, if a
Note Insurer Default has occurred and is continuing, Noteholders constituting
Class A Noteholder Approval, give written notice to the Indenture Trustee within
seven (7) days of receipt of such notice from the Indenture Trustee that the
Note Insurer or Noteholders constituting Class A Noteholder Approval, as the
case may be, have waived such Event of Default, the Indenture Trustee shall then
give notice in writing to the Transferor, the Rating Agencies, the Swap
Counterparty (so long as the Class A-3 Notes are Outstanding), the Note Insurer,
the Class B Noteholders, the Indenture Trustee, the Owner Trustee and 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, as the case may be, have delivered
their written waiver of such Event of Default: (i) the Class B Noteholders
constituting Class B Noteholder Approval shall, within seven (7) days of receipt
of such notice that the Event of Default has been waived, deliver written notice
to the Indenture Trustee if the Class B Noteholders elect not to receive certain
amounts otherwise payable to the Seller, as specified in Section 5.05(c) hereof
and (ii) the Indenture Trustee shall give the Noteholders written notice of the
occurrence and waiver of the Event of Default. The Owner Trustee shall give the
Indenture Trustee and the Note Insurer written notice of the occurrence of any
Event of Default immediately after actual knowledge thereof. Upon the occurrence
of an Event of Default, (i) the Note Insurer may it 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 terminate COAF as
Servicer.

     (c) In the event any Notes are accelerated due to an Event of Insolvency,
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 Policy), but not
the obligation, to make payments under the 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 Owner Trustee
and the Indenture Trustee, rescind and annul such declaration and its
consequences if the Owner Trustee 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 Insolvency giving rise to such acceleration had not occurred; and

                                       99

<PAGE>

         (ii)  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.

     No such rescission shall affect any subsequent default or impair any right
consequent thereto.

     Section 9.03  Collection of Indebtedness and Suits for Enforcement by the
Indenture Trustee.

     (a) Owner Trustee covenants that if (i) default is made in the payment of
any interest on any Note when the same becomes due and payable, and such default
continues for a period of five 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, Owner Trustee 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 Owner Trustee 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 Owner Trustee or other obligor upon such Notes and
collect in the manner provided by law out of the property of the Owner Trustee
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

                                       100

<PAGE>

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.

     (d)  In case there shall be pending, relative to the Owner Trustee 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 Owner Trustee or its property or such
other obligor or Person, or in case of any other comparable judicial proceedings
relative to the Owner Trustee or other obligor upon the Notes, or to the
creditors or property of the Owner Trustee 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 Holders of Notes in any election of a trustee, a standby
     trustee or person performing similar functions in any such proceedings;

          (iii) to collect and receive any 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 Owner Trustee, 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

                                       101

<PAGE>

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 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 Holders of the Notes.

     (g) In any proceedings brought by the Indenture Trustee (and also any
proceedings involving the interpretation of any provision of this Indenture to
which the Indenture Trustee shall be a party), the Indenture Trustee shall be
held to represent all the Holders of the Notes, 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 Insolvency shall have occurred and be continuing which
has resulted in the acceleration of the Notes under Section 9.02(a) 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, may 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 Owner Trustee and any
     other obligor upon such Notes moneys adjudged due;

                                       102

<PAGE>

          (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 Holders of the Notes; and

          (iv)  sell the Trust Estate or any portion thereof or rights or
     interest therein, at one or more public or private sales called and
     conducted in any manner permitted by law;

provided that the Indenture Trustee may not sell or otherwise liquidate the
Trust Estate following an Event of Insolvency or a Maturity Event unless:

                (A) the Note Insurer, or, if a Note Insurer Default has occurred
          and is continuing, the holders of all of the Outstanding Notes, 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 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 Indenture Trustee
          obtains the consent of the Note Insurer, or, if a Note Insurer Default
          has occurred and is continuing, Noteholders constituting Noteholder
          Approval.

     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 Insolvency 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 Swap Counterparty,
any Net Swap Payment, third, for the ratable benefit of the Class A Noteholders,
fourth, for the benefit of the Note Insurer until all amounts then owing to the
Note Insurer are paid in full, fifth, for the ratable benefit of the Class B
Noteholders until all account interest on and principal of the

                                       103

<PAGE>

Class B Notes is paid in full, and sixth, to the Swap Counterparty all Swap
Termination Payments and any other amounts owing to the Swap Counterparty not
previously paid.

     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, Owner Trustee 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 Insolvency, 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 Holder of any Note shall have any
right to institute any proceeding, judicial or otherwise, with respect to this
Indenture, or for the appointment of a receiver or trustee, or for any other
remedy hereunder, unless:

     (a) such Holder has previously given written notice to the Indenture
Trustee of a continuing Event of Default;

     (b) the Holders of not less than 25% of the Outstanding Amount 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 Outstanding Amount 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 priority or preference over
any other Holders or to enforce any right under this Indenture, except in the
manner herein provided.

                                       104

<PAGE>

     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 Outstanding Principal Amount 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 Owner Trustee, 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 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 or any Holder of any Note to exercise any
right or remedy accruing upon any Event of Insolvency, Default or Event of
Default shall impair any such right or remedy or constitute a waiver of any such
Event of Insolvency, 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 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, 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 Outstanding Amount of the
Controlling Note Class of Notes shall have the right to direct the time, method
and place of conducting any proceeding for any remedy available to the Indenture
Trustee with respect to the Notes or exercising any trust or power conferred on
the Indenture Trustee; provided that:

     (a) such direction shall not be in conflict with any rule of law or with
this Indenture;

                                       105

<PAGE>

     (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 Outstanding Amount of the
Controlling Note Class of 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 Waiver of Past Defaults. Prior to the declaration of the
acceleration of the maturity of the Notes as provided in Section 9.02, the
Holders of Notes of not less than a majority of the Outstanding Amount of the
Controlling Note Class of Notes, subject to Section 11.10, may waive any past
Default or Event of Default and its consequences except a Default (a) in payment
of principal of or interest on any of the Notes, (b) in respect of a covenant or
provision hereof which cannot be modified or amended without the consent of the
Holder of each Note or (c) depriving the Indenture Trustee or any Noteholder of
any lien, which waiver shall require the consent of the Indenture Trustee or
such Noteholder, as the case may be. In the case of any such waiver, the Owner
Trustee, the Indenture Trustee and the Holders of the Notes shall be restored to
their former positions and rights hereunder, respectively; but no such waiver
shall extend to any subsequent or other Default or impair any right consequent
thereto.

     Upon any such waiver, such Default shall cease to exist and be deemed to
have been cured and not to have occurred, and any Event of Default arising
therefrom shall be deemed to have been cured and not to have occurred, for every
purpose of this Indenture; but no such waiver shall extend to any subsequent or
other Default or Event of Default or impair any right consequent thereto.

     Section 9.13 Undertaking for Costs. All parties to this Indenture agree,
and each Holder of any Note by such Holder's acceptance thereof shall be deemed
to have agreed, that any court may in its discretion require, in any suit for
the enforcement of any right or remedy under this Indenture, or in any suit
against the Indenture Trustee for any action taken, suffered or omitted by it as
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
Outstanding Amount 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 Outstanding Amount 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 Owner Trustee 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

                                       106

<PAGE>

wherever enacted, now or at any time hereafter in force, that may affect the
covenants or the performance of this Indenture; and the Owner Trustee (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.

                                   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 (so long as the Class A-3 Notes are Outstanding), the Owner
Trustee 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 Owner Trustee or the Indenture
     Trustee, for the benefit of the Noteholders and the Note Insurer or to
     surrender any right or power herein conferred upon the Owner Trustee;

          (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.

     (b)  Promptly after the execution by the Owner Trustee 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 (so long
as the Class A-3 Notes are Outstanding), 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.

     Section 10.02 Supplemental Indentures With Consent of Noteholders.

                                       107

<PAGE>

     (a)  With the consent of the Note Insurer, the Swap Counterparty (so long
as the Class A-3 Notes are Outstanding 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 Class A Notes will not be
downgraded, the Owner Trustee 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 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.

     (b)  With the consent of the Note Insurer and the Class B Noteholders
constituting a majority of the Class B Notes by principal balance then
Outstanding, the Owner Trustee 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 and substance satisfactory to the
Indenture Trustee and the Rating Agencies for the purpose of modifying,
eliminating or adding to the provisions of this Indenture; provided 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 Owner Trustee 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 and the Rating
Agencies a copy of such supplemental indenture.

                                       108

<PAGE>

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 Owner Trustee or the Indenture Trustee solicits a consent
to any amendment or supplement to the Indenture, the Owner Trustee 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, but without first obtaining the prior written consent of any
Noteholder, the Owner Trustee and the Indenture Trustee or the Swap
Counterparty, 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 (so long as the Class A-3 Notes are Outstanding) or the Note
Insurer (without the prior written consent of such Noteholder, the Swap
Counterparty or the Note Insurer).

     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
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 Owner Trustee shall, bear
a notation in form approved by the Indenture Trustee as to any matter provided
for in such supplemental indenture. If the Owner Trustee shall so determine, new
Notes so modified as to conform, in the opinion of the Indenture Trustee and the
Owner Trustee, to any such supplemental indenture may be prepared and executed
by the Owner Trustee and authenticated and delivered by the Indenture Trustee in
exchange for Outstanding Notes.

                                       109

<PAGE>

     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 Owner Trustee, request and
rely upon the following: (i) written instructions of the Note Insurer or the
Owner Trustee (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 Class A 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 Owner Trustee, the Note Insurer or the Noteholders for, and the
Owner Trustee 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 Guaranty Insurance 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 Guaranty Insurance Policy.

     Section 11.02 Transfer of Class A Notes to Note Insurer. Any other
provision contained herein to the contrary notwithstanding, the Note Insurer or
the Fiscal Agent 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 Owner Trustee 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 and Fiscal Agent are 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 Guaranty Insurance Policy is in effect, the Indenture Trustee will
furnish the Note Insurer and the Fiscal Agent with such information as they may
reasonably request regarding the security for the

                                       110

<PAGE>

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 and the Fiscal Agent 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, Event of Insolvency 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
Owner Trustee hereby acknowledge that the Note Guaranty Insurance Policy
guarantees an amount equal to the Insured Payment (as defined therein); however
no accelerated Insured 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 Owner Trustee and the Class A Noteholders
recognize that any payment by the Note Insurer or the Fiscal Agent does not cure
the Event of Default resulting from the Nonpayment nor relieve the Owner Trustee
of any obligation hereunder.

                                       111

<PAGE>

     (c)  The Indenture Trustee shall deliver to the Fiscal Agent or the Note
Insurer, uncancelled, all Class A Notes coming into its possession with respect
to which the Fiscal Agent or the Note Insurer has made payment of the principal
amount of such Class A Notes as provided in the Note Guaranty Insurance Policy.
Such Class A Notes shall be delivered as fully registered Class A Notes, per
written instructions of the Fiscal Agent or 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 Guaranty
Insurance 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 Owner Trustee'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 Note Guaranty Insurance Policy or the Swap Policy, as
applicable, and this Indenture, and to evidence such subrogation (i) in the case
of subrogation as to claims for past due interest, the Indenture Trustee shall
note the Note Insurer's rights as subrogee on the registration books of the
Owner Trustee 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 Owner Trustee 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 Note Guaranty Insurance Policy or the Swap Policy is 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 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, the Indenture Trustee shall continue to act as the Indenture
Trustee hereunder until a successor Indenture Trustee is

                                       112

<PAGE>

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 Owner Trustee 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 Owner Trustee, the Indenture
Trustee, 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
Owner Trustee shall be for the sole and exclusive benefit of the Owner Trustee,
the Indenture Trustee, the Note Insurer, the Paying Agent, if any, and the
registered owners of the Notes. The Note Insurer 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 Guaranty Insurance 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 Owner Trustee 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.

     (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 Guaranty
Insurance 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 Owner Trustee and the Indenture Trustee hereby agree for the benefit of the
Note Insurer that:

                                       113

<PAGE>

          (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, Moody's and Fitch by the Indenture Trustee.

     (e)  The Note Insurer shall receive notice from the Owner Trustee 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
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 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

                                       114

<PAGE>

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. 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, the Trust or any affiliate thereof. 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 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 the Note Guaranty
Insurance Policy or the Transaction Documents, including (without limitation)
any insolvency or bankruptcy proceeding in respect of the Servicer, the
Transferor, the Seller, the Trust or any affiliate thereof, 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 the direction of the Note Insurer,
and the Indenture Trustee shall not be liable to the Note Insurer, any
Noteholder or the Holder of the Certificate for any such action that conforms to
the direction of the Note Insurer. The Indenture Trustee's reasonable
out-of-pocket costs and expenses (including attorneys' fees and expenses) with
respect to any such action shall be reimbursed pursuant to Section 5.05(c)
hereof;

     (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 by the Indenture
Trustee from the Trust Estate pursuant to Section 5.02 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
Trust or the Indenture 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

                                       115

<PAGE>

Transaction Documents including (without limitation) any insolvency or
bankruptcy proceeding in respect of the Servicer, Transferor, the Seller, the
Trust or any affiliate thereof;

     (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 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;

     (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,
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, the Holder of the
Certificate, 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 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 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 Indenture 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 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 Trust, the Seller, the Indenture Trustee, the Owner
Trustee 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.

                                  ARTICLE XII
                         NOTEHOLDERS' LISTS AND REPORTS

     Section 12.01 Owner Trustee to Furnish the Indenture Trustee Names and
Addresses of Noteholders. The Owner Trustee 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 Owner Trustee 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

                                       116

<PAGE>

Owner Trustee, the Indenture Trustee or its designee will promptly furnish the
Owner Trustee a list of Noteholders as of the date specified by the Owner
Trustee.

     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 (S) 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 Owner Trustee, the Indenture Trustee and the Note Registrar shall
have the protection of TIA (S) 312(c).

     Section 12.03 Reports by the Owner Trustee. (a) The Owner Trustee shall:

          (i)   file with the Indenture Trustee, at the time that the Owner
     Trustee 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 Owner Trustee
     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 information, documents and reports with respect to
     compliance by the Owner Trustee 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 (S) 313 (c)) such
     summaries of any information, documents and reports required to be filed by
     the Owner Trustee 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 Owner Trustee otherwise determines, the fiscal year of the
Trust shall end on December 31 of each year.

     Section 12.04 Reports by the Indenture Trustee. If required by TIA (S)
313(a), within 60 days after each March 31, beginning with March 31, 2002, the
Indenture Trustee shall mail to

                                       117

<PAGE>

each Noteholder as required by TIA (S) 313(c) a brief report dated as of such
date that complies with TIA (S) 313(a). The Indenture Trustee also shall comply
with TIA (S) 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 Owner
Trustee 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 Owner Trustee,
shall execute proper instruments acknowledging satisfaction and discharge of
this Indenture with respect to the Notes, 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 Owner Trustee and thereafter
          repaid to the Owner Trustee or discharged from such trust, as provided
          in Section 3.03) have been delivered to the Indenture Trustee for
          cancellation; or

               (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
               Distribution 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 Owner Trustee;

          and the Owner Trustee, 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

                                       118

<PAGE>

          (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
          Distribution Date or Redemption Date (if Notes shall have been called
          for redemption pursuant to Section 6.01(a) or 6.02), as the case may
          be;

          (ii)  the Owner Trustee has paid or caused to be paid all other sums
     payable hereunder by the Trust, including all amounts owing to the Note
     Insurer; and

          (iii) the Owner Trustee 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 to become due thereon for principal and interest and (ii) to the Note
Insurer of all amounts then owing to it; but such moneys need not be segregated
from other funds except to the extent required herein or required by law.

     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 respect to such Notes shall, upon demand of
the Owner Trustee, 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 Owner Trustee to the Indenture
Trustee to take any action under any provision of this Indenture, the Owner
Trustee shall furnish to the Indenture Trustee and the Note Insurer (i) a
certificate (complying with (S) 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

                                       119

<PAGE>

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
Owner Trustee 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 Owner
Trustee of the Collateral or other property or securities to be so deposited.

          (ii)  Whenever the Owner Trustee 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 Owner Trustee shall also deliver to the Indenture Trustee an
     Independent Certificate as to the same matters, if the fair value to the
     Owner Trustee 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 Trust, as set forth
     in the certificates delivered pursuant to clause (i) and this clause (ii),
     is 10% or more of the Outstanding Amount 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 Trust as set forth in the
     related Officer's Certificate is less than $25,000 or less than one percent
     of the Outstanding Amount of the Notes.

                                       120

<PAGE>

          (iii) Other than with respect to the release of any Receivables or
     Defaulted Receivables (complying with (S) 314(d)(i) of the TIA), whenever
     any property or securities are to be released from the lien of this
     Indenture, the Owner Trustee shall also furnish to the Indenture Trustee
     and the Note Insurer 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 Owner Trustee 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 Owner Trustee 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 Outstanding Amount 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
     Outstanding Amount of the Notes.

          (v)   Notwithstanding Section 2.18 or any other provision of this
     Section, the Owner Trustee 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.

     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 Owner
Trustee 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 Owner Trustee or the Seller on behalf of the Owner Trustee, stating that the
information with respect to such factual matters is in the possession of the
Owner Trustee 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

                                       121

<PAGE>

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 Owner
Trustee, 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 Owner Trustee'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 Owner Trustee 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 Owner Trustee, then notwithstanding that the satisfaction of
such condition is a condition precedent to the Owner Trustee'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.

      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 Owner
Trustee. 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 Owner Trustee, 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

                                       122

<PAGE>

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 Owner Trustee 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 Owner Trustee, 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 Owner Trustee 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 Owner Trustee.

      To the Indenture Trustee:

                    JP Morgan Chase Bank
                    450 West 33/rd/ Street, 14/th/ Floor
                    New York, New York 10001
                    Attention:  Institutional Trust Services - Capital
                      Auto Finance 2001-B
                    Phone: (212) 946-3200
                    FAX: (2120 946-8552

      To the Owner Trustee:

                    Wilmington Trust Company, as Owner Trustee of Capital One
                      Auto Finance Trust 2001-B
                    Rodney Square North
                    1100 North Market Street
                    Wilmington, DE 19890-0001
                    Attention: Jeanne Oller

                                       123

<PAGE>

                    Phone: (302) 651-1464
                    FAX:   (302) 427-4749

      To the Administrator
      and the Servicer:

                    Capital One Auto Finance, Inc.
                    8000 Jones Branch Drive
                    McLean, Virginia 22102
                    Attention: Director of Securitization
                    Phone: (703) 875-1305
                    FAX:   (703) 875-1389

                    with a copy to General Counsel

                    Legal Department
                    Phone: (703) 875-1000
                    FAX:   (703) 875-1589

With copies to:
                    Capital One Auto Receivables, LLC
                    8000 Jones Branch Drive
                    McLean, Virginia 22202
                    Attention: Director of Securitization
                    Phone: (703) 875-1305
                    FAX:   (703) 875-1389

                    Mayer, Brown & Platt
                    190 S. LaSalle Street
                    Chicago, Illinois 60603
                    Attention: Stuart M. Litwin
                    Phone: (312) 782-0600
                    FAX:   (312) 701-7711

      To the Note Insurer:

                    MBIA Insurance Corporation
                    113 King Street
                    Armonk, NY 10504
                    Attention: Insured Portfolio Management-Structured
                      Finance (IPM-SF)
                    Phone: (914) 273-4545
                    FAX:   (914) 765-3810

      To Moody's:

                    Moody's Investors Service, Inc.

                                       124

<PAGE>

                    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

         To Fitch:

                    Fitch, Inc.
                    One State Street Plaza
                    New York, New York 10004
                    Attention:  Carlen Moday
                    Phone: (212) 908-0682
                    FAX:   (212) 480-4438

         To Swap Counterparty:    Credit Suisse First Boston International
                                  One Cabot Square
                                  London E14 4QJ
                                  Attention: Collateral Management Unit
                                  Phone: 0207/888-2022
                                  Fax:   0207/888-4125
                                         0207/888-3862

         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

                                       125

<PAGE>

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, 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 Owner Trustee 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

                                       126

<PAGE>

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
(so long as the Class A-3 Notes are Outstanding), 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 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 Owner Trustee and at its expense in compliance with any Opinion
of Counsel delivered hereunder.

     Section 14.17 Further Assurances. The Owner Trustee 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 Owner Trustee. 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 Owner Trustee or the Seller, or join any other
Person in instituting against the Owner Trustee or the Seller, any bankruptcy,
reorganization, arrangement, insolvency or liquidation proceedings or other
proceedings under

                                       127

<PAGE>

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 Owner Trustee and each Noteholder, by
accepting a Note, acknowledge and agree that such Note represents indebtedness
of the Owner Trustee 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 Owner Trustee 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 Owner Trustee 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 Seller or any other Person owned by the Seller, then the Owner
Trustee 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 Owner Trustee on
behalf of the Trust and the Seller under this Indenture are solely the corporate
obligations of the Owner Trustee on behalf of the Trust or the Seller, as
applicable, and shall be payable by the Owner Trustee on behalf of the Trust or
the Seller, as applicable, solely (a) from funds available pursuant to, and in
accordance with the payment priorities set forth in Section 5.03 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
Owner Trustee on behalf of the Trust 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

                                       128

<PAGE>

is a party as they come due. In addition, no amount owing by the Owner Trustee
on behalf of the Trust 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 Owner Trustee on
behalf of the Trust 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 Owner Trustee on behalf of the Trust 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 Owner Trustee
are not personal representations, undertakings and agreements of Wilmington
Trust Company, but are binding only on the trust estate created pursuant to the
Trust Agreement, (iii) nothing contained herein shall be construed as creating
any liability on Wilmington Trust Company, individually or personally, to
perform any covenant of the Owner Trustee either expressed or implied contained
herein, all such liability, if any, being expressly 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 Owner Trustee or be liable for the
breach or failure of any obligation, representation, warranty or covenant made
or undertaken by the Owner Trustee 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.

                                       129

<PAGE>

     IN WITNESS WHEREOF, the Owner Trustee and the Indenture Trustee have caused
this Indenture to be duly executed as of the day and year first above written.

                                            WILMINGTON TRUST COMPANY, not in its
                                            individual capacity but solely in
                                            its capacity as Owner Trustee for
                                            Capital One Auto Finance Trust
                                            2001-B

                                            By: /s/ Patricia A. Evans
                                               ---------------------------------
                                               Authorized Officer

                                       S-1

<PAGE>

                                           JP MORGAN CHASE BANK,
                                              as the Indenture Trustee

                                           By: /s/   Kevin Crombie
                                              -------------------------------
                                              Name:  Kevin Crombie
                                              Title: Assistant Vice President

                                       S-2

<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/ Jeffery Elswick
   -------------------------------------

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 Elswick
   -------------------------------------

                                       S-3

<PAGE>

                                   SCHEDULE 1

                              SCHEDULE OF OPINIONS

                         [On file with the Registrant]

<PAGE>

                                   SCHEDULE 2

              PERFECTION REPRESENTATIONS, WARRANTIES AND COVENANTS

      In addition to the representations, warranties and covenants contained in
the Indenture, the Owner Trustee hereby represents, warrants, and covenants to
the Indenture Trustee as to itself as follows on the Closing Date and on each
Payment Date thereafter:

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 Owner Trustee.

2.    The Receivables constitute "tangible chattel paper" within the meaning of
UCC Section 9-102.

3.    COAF has taken all steps necessary to perfect its security interest
against the Obligor in the property securing the Receivables that constitute
chattel paper.

4.    The Owner Trustee owns and has good and marketable title to the
Receivables 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.

5.    The Owner Trustee 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 Receivables
from COAF to the Seller, the transfer and sale of the Receivables from the
Seller to the Owner Trustee, and the security interest in the Receivables
granted to the Indenture Trustee hereunder.

6.    With respect to Receivables that constitute tangible chattel paper, such
tangible chattel paper is in the possession of the Custodian and the Indenture
Trustee has received a written acknowledgment from the Custodian that the
Custodian is holding such tangible chattel paper solely on behalf and for the
benefit of the Indenture Trustee.

7.    Neither the Seller, the Servicer nor the Owner Trustee has authorized the
filing of, or is aware of any financing statements against either the Seller,
the Transferor or the Owner Trustee that include a description of collateral
covering the Receivables, the Trust Property and proceeds related thereto other
than any financing statement (i) relating to the sale of Receivables by the
Transferor to the Seller under the Transfer and Assignment Agreement, (ii)
relating to the contribution of Receivables by the Seller to the Owner Trustee
under the Contribution

<PAGE>

Agreement, (iii) relating to the security interest granted to the Indenture
Trustee hereunder, or (iv) that has been terminated.

8.    Neither the Seller, the Transferor nor the Owner Trustee is aware of any
judgment, ERISA or tax lien filings against either the Seller, the Transferor or
the Owner Trustee.

9.    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.

10.   Survival of Perfection Representations. 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.

11.   No Waiver. 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.

<PAGE>

                                    EXHIBIT A

                              FORM OF CLASS A NOTES

                                 CLASS A-1 NOTE

Note Number: R-1  CUSIP No.: 14041G AE 6

      UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE OWNER TRUSTEE
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.

                      CAPITAL ONE AUTO FINANCE TRUST 2001-B
                AUTOMOBILE RECEIVABLE-BACKED NOTES, SERIES 2001-B
                                 CLASS A-1 NOTE

          ORIGINAL ISSUE       CLASS A-1 MATURITY
               DATE                   DATE                 ISSUE PRICE
        December 20, 2001          12/16/2002              100.000000%

REGISTERED OWNER: CEDE & Co.

ORIGINAL PRINCIPAL BALANCE:   $180,000,000.00

      THIS CERTIFIES THAT Wilmington Trust Company, not in its individual
capacity but solely as Owner Trustee for Capital One Auto Finance Trust 2001-B
(the "Owner Trustee"), as the Owner Trustee, which term includes any successor
entity under the Indenture dated as of December 20, 2001 (the "Indenture")
between the Owner Trustee and JP Morgan Chase Bank, as indenture trustee
(together with any successor thereto, hereinafter called the "Indenture
Trustee"), for value received, hereby promises to pay to the Registered Owner
named above or registered assigns, subject to the provisions hereof and of the
Indenture, (a) interest based on the actual number of days and a 360-day year on
the Outstanding Principal Balance from the Closing Date at the Class A-1
Interest Rate defined in the Indenture, on each Payment Date beginning in
February 2002 (or, if such day is not a Business Day, the next succeeding
Business Day) and on

                                     A-1-1

<PAGE>

the Class A-1 Final Scheduled Payment Date to the extent set forth in the
Indenture, and (b) principal on each Payment Date and on the Class A-1 Final
Scheduled Payment Date to the extent set forth in the Indenture in the manner
and subject to the priority of payment as set forth in the Indenture; provided,
however, that the Class A Notes are subject to redemption as set forth in the
Indenture. This Note is one of a duly authorized series of Notes of the Owner
Trustee designated as its Capital One Auto Finance Trust 2001-B Notes, Series
2001-B. The Indenture authorizes the issuance of $1,277,830,000 in principal
amount of notes as Series 2001-B (the "Notes"). The notes are issued in five
classes designated as Class A-1 Notes, Class A-2 Notes, Class A-3 Notes, Class
A-4 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
Owner Trustee, the Indenture 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 OWNER TRUSTEE 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.

         With respect to payment of principal of and interest on the Class A-1
Notes, the Indenture provides the following:

         (a) Until fully paid, principal payments on the Class A-1 Notes will be
made on each Payment Date in an amount, at the time, and in the manner provided
in the Indenture. The unpaid principal balance of each Class A-1 Note shall be
payable no later than the Final Scheduled Payment Date thereof unless the unpaid
principal of such Class A-1 Note becomes due and payable at an earlier date
pursuant to the Indenture, in each case such payment shall be made in an amount
and in the manner provided in the Indenture.

         (b) The Class A-1 Notes shall bear interest on the Aggregate
Outstanding Principal Balance of the Class A-1 Notes and accrued but unpaid
interest thereon, at the Class A-1 Interest Rate from and including the
preceding Payment Date (or, in the case of the first Payment Date, from the
Closing Date, to and including the day immediately preceding the subject Payment
Date. Such interest shall be payable on each Payment Date to the extent that the
Revenue Fund and the Reserve Fund then contains sufficient amounts to pay such
interest and any Class A-1 Overdue Interest from prior Payment Dates (plus
interest thereon at the applicable Class A-1 Interest Rate) pursuant to Section
5.05 of the Indenture. Interest accrued on the Class A-1 Notes will be
calculated with respect to the initial Payment Date, the product of (x) 1/360 of
the Class

                                     A-1-2

<PAGE>

A-1 Interest Rate times (y) the actual number of days from and including the
Closing Date to but excluding the initial Payment Date times (z) the Aggregate
Outstanding Principal Balance of the Class A-1 Notes as of the Closing Date,
with respect to any subsequent Payment Date, the sum of (a) the product of (x)
1/360 of the Class A-1 Interest Rate times (y) the actual number of days from
and including the previous Payment Date to but excluding such Payment Date times
(z) the Aggregate Outstanding Principal Balance of the Class A-1 Notes
outstanding as of the immediately preceding Payment Date after giving effect to
all payments of principal on such immediately preceding Payment Date and (b) the
Class A-1 Overdue Interest, if any.

         This Note is entitled to the benefits of the Note Guaranty Insurance
Policy issued by the Note Insurer to the Indenture Trustee for the benefit of
the Class A Noteholders, as described in the Statement of Insurance attached
hereto.

         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.

         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 Owner Trustee or the Seller, or join any
other Person in instituting against the Owner Trustee 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 Owner Trustee, the Indenture Trustee and any agent of the Owner
Trustee 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 Owner Trustee, the Indenture
Trustee nor any such agent shall be affected by notice to the contrary.

                                     A-1-3

<PAGE>

         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 Owner Trustee 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
Owner Trustee payable solely from the Trust Property. Neither the 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 Guaranty Insurance Policy to satisfy the Owner
Trustee'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 Owner
Trustee of any obligations, covenants and agreements herein or, to the extent
enforceable, for any violation by the Owner Trustee of applicable state or
federal law or regulation, provided that the Owner Trustee 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 Owner Trustee,
and (b) to waive any rights it may have to obtain a deficiency or other monetary
judgment against either the Owner Trustee 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 Owner Trustee 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 Owner Trustee'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 Owner Trustee 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.

                                     A-1-4

<PAGE>

         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-1-5

<PAGE>

         IN WITNESS WHEREOF, the Owner Trustee has caused this instrument to be
duly executed on the Original Issue Date set forth above.

                                            WILMINGTON TRUST COMPANY, not in its
                                            individual capacity but solely in
                                            its capacity as Owner Trustee for
                                            Capital One Auto Finance Trust
                                            2001-B

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

                                     A-1-6

<PAGE>

              THE INDENTURE TRUSTEE'S CERTIFICATE OF AUTHENTICATION

         This is one of the Class A-1 Notes referred to in the within-mentioned
Indenture.

                                                     JP MORGAN CHASE BANK,
                                                     as the Indenture Trustee

                                                     By:
                                                          ______________________
                                                          Name:
                                                          Title:

                                     A-1-7

<PAGE>

                            [FORM OF REVERSE OF NOTE]

         The Class A-1 Notes are scheduled to mature on December 16, 2002 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 Owner Trustee, 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 Owner
Trustee, 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

<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 Owner Trustee 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

<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

<PAGE>

                            [STATEMENT OF INSURANCE]

                                     A-1-11

<PAGE>

                                 CLASS A-2 NOTE

Note Number: R-1  CUSIP No.: 14041G AF 3

     UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE OWNER TRUSTEE
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.

                      CAPITAL ONE AUTO FINANCE TRUST 2001-B
                AUTOMOBILE RECEIVABLE-BACKED NOTES, SERIES 2001-B
                                 CLASS A-2 NOTE

           ORIGINAL ISSUE           CLASS A-2 MATURITY
                DATE                       DATE                   ISSUE PRICE
          December 20, 2001             07/15/2004                 99.99276%

REGISTERED OWNER: CEDE & Co.

ORIGINAL PRINCIPAL BALANCE: $230,000,000.00

     THIS CERTIFIES THAT Wilmington Trust Company, not in its individual
capacity but solely as Owner Trustee for Capital One Auto Finance Trust 2001-B
(the "Owner Trustee"), as the Owner Trustee, which term includes any successor
entity under the Indenture dated as of December 20, 2001 (the "Indenture")
between the Owner Trustee and JP Morgan Chase Bank, as indenture trustee
(together with any successor thereto, hereinafter called the "Indenture
Trustee"), for value received, hereby promises to pay to the Registered Owner
named above or registered assigns, subject to the provisions hereof and of the
Indenture, (a) interest based on a 360-day year consisting of twelve 30-day
months on the Outstanding Principal Balance from the Closing Date at the Class
A-2 Interest Rate defined in the Indenture, on each Payment Date beginning in
February 2002 (or, if such day is not a Business Day, the next succeeding
Business Day) and on the Class A-2 Final Scheduled Payment Date to the extent
set forth in the Indenture, and (b) principal on each Payment Date and on the
Class A-2 Final Scheduled Payment Date to the extent set forth in the Indenture
in the manner and subject to the priority of payment as set forth in the
Indenture; provided, however, that the Class A Notes are subject to redemption
as set

                                     A-2-1

<PAGE>

forth in the Indenture. This Note is one of a duly authorized series of Notes of
the Owner Trustee designated as its Capital One Auto Finance Trust 2001-B Notes,
Series 2001-B. The Indenture authorizes the issuance of $1,277,830,000 in
principal amount of notes as Series 2001-B (the "Notes"). The notes are issued
in five classes designated as Class A-1 Notes, Class A-2 Notes, Class A-3 Notes,
Class A-4 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 Owner
Trustee, the Indenture 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 OWNER TRUSTEE 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-2 Note at any time may be obtained from the Indenture Trustee.

     With respect to payment of principal of and interest on the Class A-2
Notes, the Indenture provides the following:

     (c) Until fully paid, principal payments on the Class A-2 Notes will be
made on each Payment Date in an amount, at the time, and in the manner provided
in the Indenture. The unpaid principal balance of each Class A-2 Note shall be
payable no later than the Final Scheduled Payment Date thereof unless the unpaid
principal of such Class A-2 Note becomes due and payable at an earlier date
pursuant to the Indenture, in each case such payment shall be made in an amount
and in the manner provided in the Indenture.

     (d) The Class A-2 Notes shall bear interest on the Aggregate Outstanding
Principal Balance of the Class A-2 Notes and accrued but unpaid interest
thereon, at the Class A-2 Interest Rate from and including the preceding Payment
Date (or, in the case of the first Payment Date, from the Closing Date, to and
including the day immediately preceding the subject Payment Date. Such interest
shall be payable on each Payment Date to the extent that the Revenue Fund and
the Reserve Fund then contains sufficient amounts to pay such interest and any
Class A-2 Overdue Interest from prior Payment Dates (plus interest thereon at
the applicable Class A-2 Interest Rate) pursuant to Section 5.05 of the
Indenture. Interest accrued on the Class A-2 Notes will be calculated 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
to but excluding the initial Payment Date (calculated on the basis of a 360-day
year consisting of twelve 30-day months and assuming the Payment Date occurring
on the 15/th/ day of each month) times (z) the Aggregate Outstanding Principal
Balance of the Class A-2 Notes as of the Closing

                                     A-2-2

<PAGE>

Date, with respect to any subsequent Payment Date, the sum of (a) the product of
(x) one-twelfth of the Class A-2 Interest Rate times (y) the Aggregate
Outstanding Principal Balance of the Class A-2 Notes outstanding as of the
immediately preceding Payment Date after giving effect to all payments of
principal on such immediately preceding Payment Date and (b) the Class A-2
Overdue Interest, if any.

     This Note is entitled to the benefits of the Note Guaranty Insurance Policy
issued by the Note Insurer to the Indenture Trustee for the benefit of the Class
A Noteholders, as described in the Statement of Insurance attached hereto.

     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 Owner Trustee or the Seller, or join any
other Person in instituting against the Owner Trustee 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 Owner Trustee, the Indenture Trustee and any agent of the Owner
Trustee 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 Owner Trustee, 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 Owner Trustee and the Indenture Trustee
with the consent of the Note Insurer so long as no Note

                                      A-2-3

<PAGE>

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 Owner Trustee
payable solely from the Trust Property. Neither the 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
Guaranty Insurance Policy to satisfy the Owner Trustee'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 Owner Trustee of any obligations,
covenants and agreements herein or, to the extent enforceable, for any violation
by the Owner Trustee of applicable state or federal law or regulation, provided
that the Owner Trustee 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 Owner Trustee, and (b) to waive any rights it may have to obtain a
deficiency or other monetary judgment against either the Owner Trustee 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 Owner Trustee 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 Owner Trustee'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 Owner Trustee 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

                                     A-2-4

<PAGE>

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-2-5

<PAGE>

     IN WITNESS WHEREOF, the Owner Trustee has caused this instrument to be duly
executed on the Original Issue Date set forth above.

                                            WILMINGTON TRUST COMPANY, not in its
                                            individual capacity but solely in
                                            its capacity as Owner Trustee for
                                            Capital One Auto Finance Trust
                                            2001-B

                                            By:_________________________________
                                               Authorized Officer

                                     A-2-6

<PAGE>

              THE INDENTURE TRUSTEE'S CERTIFICATE OF AUTHENTICATION

         This is one of the Class A-2 Notes referred to in the within-mentioned
Indenture.

                                               JP MORGAN CHASE BANK,
                                               as the Indenture Trustee

                                               By:______________________________
                                                  Name:
                                                  Title:

                                     A-2-7

<PAGE>

                            [FORM OF REVERSE OF NOTE]

     The Class A-2 Notes are scheduled to mature on July 15, 2004 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 Owner Trustee, 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 Owner
Trustee, 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-2-8

<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 Owner Trustee 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-2-9

<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-2-10

<PAGE>

                            [STATEMENT OF INSURANCE]

                                     A-2-11

<PAGE>

                                 CLASS A-3 NOTE

Note Number: R-1  CUSIP No.: 14041G AG 1

         UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE OWNER TRUSTEE
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.

                      CAPITAL ONE AUTO FINANCE TRUST 2001-B
                AUTOMOBILE RECEIVABLE-BACKED NOTES, SERIES 2001-B
                                 CLASS A-3 NOTE

       ORIGINAL ISSUE           CLASS A-3 MATURITY
            DATE                       DATE                   ISSUE PRICE
     December 20, 2001              12/15/2006                   100%

REGISTERED OWNER: CEDE & Co.

ORIGINAL PRINCIPAL BALANCE:   $580,000,000.00

         THIS CERTIFIES THAT Wilmington Trust Company, not in its individual
capacity but solely as Owner Trustee for Capital One Auto Finance Trust 2001-B
(the "Owner Trustee"), as the Owner Trustee, which term includes any successor
entity under the Indenture dated as of December 20, 2001 (the "Indenture")
between the Owner Trustee and JP Morgan Chase Bank, as indenture trustee
(together with any successor thereto, hereinafter called the "Indenture
Trustee"), for value received, hereby promises to pay to the Registered Owner
named above or registered assigns, subject to the provisions hereof and of the
Indenture, (a) interest based on the actual number of days and a 360-day year on
the Outstanding Principal Balance from the Closing Date at the Class A-3
Interest Rate defined in the Indenture, on each Payment Date beginning in
February 2002 (or, if such day is not a Business Day, the next succeeding
Business Day) and on the Class A-3 Final Scheduled Payment Date to the extent
set forth in the Indenture, and (b) principal on each Payment Date and on the
Class A-3 Final Scheduled Payment Date to the extent 1set forth in the Indenture
in the manner and subject to the priority of payment as set forth in the
Indenture; provided, however, that the Class A Notes are subject to redemption
as set forth

                                     A-3-1

<PAGE>

in the Indenture. This Note is one of a duly authorized series of Notes of the
Owner Trustee designated as its Capital One Auto Finance Trust 2001-B Notes,
Series 2001-B. The Indenture authorizes the issuance of $1,277,830,000 in
principal amount of notes as Series 2001-B (the "Notes"). The notes are issued
in five classes designated as Class A-3 Notes, Class A-2 Notes, Class A-3 Notes,
Class A-4 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
Owner Trustee, the Indenture 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 OWNER TRUSTEE TO REPAY THE CLASS A-3 NOTES IS A
LIMITED, NONRECOURSE OBLIGATION SECURED ONLY BY THE TRUST PROPERTY. All payments
of principal and interest on the Class A-3 Notes shall be made only from the
Trust Property, and each Holder hereof, by its acceptance of this Class A-3
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 Note may be less than the Original Principal
Balance indicated on the face hereof. The actual principal balance on this Class
A-3 Note at any time may be obtained from the Indenture Trustee.

         With respect to payment of principal of and interest on the Class A-3
Notes, the Indenture provides the following:

         (e) Until fully paid, principal payments on the Class A-3 Notes will be
made on each Payment Date in an amount, at the time, and in the manner provided
in the Indenture. The unpaid principal balance of each Class A-3 Note shall be
payable no later than the Final Scheduled Payment Date thereof unless the unpaid
principal of such Class A-3 Note becomes due and payable at an earlier date
pursuant to the Indenture, in each case such payment shall be made in an amount
and in the manner provided in the Indenture.

         (f) The Class A-3 Notes shall bear interest on the Aggregate
Outstanding Principal Balance of the Class A-3 Notes and accrued but unpaid
interest thereon, at the Class A-3 Interest Rate from and including the
preceding Payment Date (or, in the case of the first Payment Date, from the
Closing Date, to and including the day immediately preceding the subject Payment
Date. Such interest shall be payable on each Payment Date to the extent that the
Revenue Fund and the Reserve Fund then contains sufficient amounts to pay such
interest and any Class A-3 Overdue Interest from prior Payment Dates (plus
interest thereon at the applicable Class A-3 Interest Rate) pursuant to Section
5.05 of the Indenture. Interest accrued on the Class A-3 Notes will be
calculated with respect to the initial Payment Date, the product of (x) 1/360 of
the Class A-3 Interest Rate times (y) the actual number of days from and
including the Closing Date to but excluding the initial Payment Date times (z)
the Aggregate Outstanding Principal Balance of the Class A-3 Notes as of the
Closing Date, with respect to any subsequent Payment Date, the sum of (a) the
product of (x) 1/360 of the Class A-3 Interest Rate times (y) the actual number
of days

                                     A-3-2

<PAGE>

from and including the previous Payment Date to but excluding such Payment Date
times (z) the Aggregate Outstanding Principal Balance of the Class A-3 Notes
outstanding as of the immediately preceding Payment Date after giving effect to
all payments of principal on such immediately preceding Payment Date and (b) the
Class A-3 Overdue Interest, if any.

         This Note is entitled to the benefits of the Note Guaranty Insurance
Policy issued by the Note Insurer to the Indenture Trustee for the benefit of
the Class A Noteholders, as described in the Statement of Insurance attached
hereto.

         All payments of interest and principal on the Class A-3 Notes on the
applicable Payment Date shall be paid to the Person in whose name such Class A-3
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 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 Note and of any Class A-3
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 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 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 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 Note agrees that such
Person will not institute against the Owner Trustee or the Seller, or join any
other Person in instituting against the Owner Trustee 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 Note, the Owner Trustee, the Indenture Trustee and any agent of the Owner
Trustee or the Indenture Trustee may treat the person in whose name this Class
A-3 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 Note be overdue, and neither the Owner Trustee, 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 Owner Trustee 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

                                     A-3-3

<PAGE>

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 Note (or any one or more Predecessor Notes) shall be
conclusive and binding upon such Holder and upon all future Holders of this
Class A-3 Note and of any Class A-3 Note issued upon the registration of
transfer hereof or in exchange hereof or in lieu hereof whether or not notation
of such consent or waiver is made upon this Class A-3 Note.

         The Notes and all obligations with respect thereto, including
obligations under the Indenture, will be limited recourse obligations of the
Owner Trustee payable solely from the Trust Property. Neither the 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 Guaranty Insurance Policy to satisfy the Owner
Trustee'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 Owner
Trustee of any obligations, covenants and agreements herein or, to the extent
enforceable, for any violation by the Owner Trustee of applicable state or
federal law or regulation, provided that the Owner Trustee 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 Owner Trustee,
and (b) to waive any rights it may have to obtain a deficiency or other monetary
judgment against either the Owner Trustee 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 Owner Trustee 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 Owner Trustee'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 Owner Trustee 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

                                     A-3-4

<PAGE>

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-3-5

<PAGE>

         IN WITNESS WHEREOF, the Owner Trustee has caused this instrument to be
duly executed on the Original Issue Date set forth above.

                                      WILMINGTON TRUST COMPANY, not in its
                                      individual capacity but solely in
                                      its capacity as Owner Trustee for
                                      Capital One Auto Finance Trust
                                      2001-B

                                      By:_______________________________________
                                         Authorized Officer

                                     A-3-6

<PAGE>

              THE INDENTURE TRUSTEE'S CERTIFICATE OF AUTHENTICATION

         This is one of the Class A-3 Notes referred to in the within-mentioned
Indenture.

                                             JP MORGAN CHASE BANK,
                                             as the Indenture Trustee

                                             By:________________________________
                                                Name:
                                                Title:

                                      A-3-7

<PAGE>

                            [FORM OF REVERSE OF NOTE]

     The Class A-3 Notes are scheduled to mature on December 15, 2006 unless the
Class A-3 Notes are earlier redeemed or accelerated pursuant to the Indenture.
The Indenture Trustee shall pay to each Class A-3 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 Noteholder, at a bank or other entity
having appropriate facilities therefor, if such Class A-3 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 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 Notes.

     THE CLASS A-3 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 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 Owner Trustee, 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 Owner
Trustee, 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-3-8

<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 Owner Trustee 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-3-9

<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-3-10

<PAGE>

                            [STATEMENT OF INSURANCE]

                                     A-3-11

<PAGE>

                                 CLASS A-4 NOTE

Note Number: R-1     CUSIP No.: 14041G AH 9

     UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE OWNER TRUSTEE
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.

                      CAPITAL ONE AUTO FINANCE TRUST 2001-B
                AUTOMOBILE RECEIVABLE-BACKED NOTES, SERIES 2001-B
                                 CLASS A-4 NOTE

     ORIGINAL ISSUE       CLASS A-4 MATURITY
          DATE                   DATE                 ISSUE PRICE
   December 20, 2001          09/15/2008               99.99197%

REGISTERED OWNER: CEDE & Co.

ORIGINAL PRINCIPAL BALANCE:   $210,000,000.00

     THIS CERTIFIES THAT Wilmington Trust Company, not in its individual
capacity but solely as Owner Trustee for Capital One Auto Finance Trust 2001-B
(the "Owner Trustee"), as the Owner Trustee, which term includes any successor
entity under the Indenture dated as of December 20, 2001 (the "Indenture")
between the Owner Trustee and JP Morgan Chase Bank, as indenture trustee
(together with any successor thereto, hereinafter called the "Indenture
Trustee"), for value received, hereby promises to pay to the Registered Owner
named above or registered assigns, subject to the provisions hereof and of the
Indenture, (a) interest based on a 360-day year consisting of twelve 30-day
months on the Outstanding Principal Balance from the Closing Date at the Class
A-4 Interest Rate defined in the Indenture, on each Payment Date beginning in
February 2002 (or, if such day is not a Business Day, the next succeeding
Business Day) and on the Class A-4 Final Scheduled Payment Date to the extent
set forth in the Indenture, and (b) principal on each Payment Date and on the
Class A-4 Final Scheduled Payment Date to the extent set forth in the Indenture
in the manner and subject to the priority of payment as set forth in the
Indenture; provided, however, that the Class A Notes are subject to redemption
as set

                                      A-4-1

<PAGE>

forth in the Indenture. This Note is one of a duly authorized series of Notes of
the Owner Trustee designated as its Capital One Auto Finance Trust 2001-B Notes,
Series 2001-B. The Indenture authorizes the issuance of $1,277,830,000 in
principal amount of notes as Series 2001-B (the "Notes"). The notes are issued
in five classes designated as Class A-4 Notes, Class A-2 Notes, Class A-3 Notes,
Class A-4 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 Owner
Trustee, the Indenture 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 OWNER TRUSTEE TO REPAY THE CLASS A-4 NOTES IS A
LIMITED, NONRECOURSE OBLIGATION SECURED ONLY BY THE TRUST PROPERTY. All payments
of principal and interest on the Class A-4 Notes shall be made only from the
Trust Property, and each Holder hereof, by its acceptance of this Class A-4
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 Note may be less than the Original Principal
Balance indicated on the face hereof. The actual principal balance on this Class
A-4 Note at any time may be obtained from the Indenture Trustee.

     With respect to payment of principal of and interest on the Class A-4
Notes, the Indenture provides the following:

     (g)  Until fully paid, principal payments on the Class A-4 Notes will be
made on each Payment Date in an amount, at the time, and in the manner provided
in the Indenture. The unpaid principal balance of each Class A-4 Note shall be
payable no later than the Final Scheduled Payment Date thereof unless the unpaid
principal of such Class A-4 Note becomes due and payable at an earlier date
pursuant to the Indenture, in each case such payment shall be made in an amount
and in the manner provided in the Indenture.

     (h)  The Class A-4 Notes shall bear interest on the Aggregate Outstanding
Principal Balance of the Class A-4 Notes and accrued but unpaid interest
thereon, at the Class A-4 Interest Rate from and including the preceding Payment
Date (or, in the case of the first Payment Date, from the Closing Date, to and
including the day immediately preceding the subject Payment Date. Such interest
shall be payable on each Payment Date to the extent that the Revenue Fund and
the Reserve Fund then contains sufficient amounts to pay such interest and any
Class A-4 Overdue Interest from prior Payment Dates (plus interest thereon at
the applicable Class A-4 Interest Rate) pursuant to Section 5.05 of the
Indenture. Interest accrued on the Class A-4 Notes will be calculated 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
to but excluding the initial Payment Date (calculated on the basis of a 360-day
year consisting of twelve 30-day months and assuming the Payment Date occurring
on the 15th day of each month) times (z) the Aggregate Outstanding Principal
Balance of the Class A-4 Notes as of the Closing

                                      A-4-2

<PAGE>

Date, with respect to any subsequent Payment Date, the sum of (a) the product of
(x) 1/360 of the Class A-4 Interest Rate times (y) the Aggregate Outstanding
Principal Balance of the Class A-4 Notes outstanding as of the immediately
preceding Payment Date after giving effect to all payments of principal on such
immediately preceding Payment Date and (b) the Class A-4 Overdue Interest, if
any.

     This Note is entitled to the benefits of the Note Guaranty Insurance Policy
issued by the Note Insurer to the Indenture Trustee for the benefit of the Class
A Noteholders, as described in the Statement of Insurance attached hereto.

     All payments of interest and principal on the Class A-4 Notes on the
applicable Payment Date shall be paid to the Person in whose name such Class A-4
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 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 Note and of any Class A-4
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 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
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 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 Note agrees that such
Person will not institute against the Owner Trustee or the Seller, or join any
other Person in instituting against the Owner Trustee 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
Note, the Owner Trustee, the Indenture Trustee and any agent of the Owner
Trustee or the Indenture Trustee may treat the person in whose name this Class
A-4 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 Note be overdue, and neither the Owner Trustee, 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 Owner Trustee and the Indenture Trustee
with the consent of the Note Insurer so long as no Note

                                      A-4-3

<PAGE>

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 Note (or any one or more
Predecessor Notes) shall be conclusive and binding upon such Holder and upon all
future Holders of this Class A-4 Note and of any Class A-4 Note issued upon the
registration of transfer hereof or in exchange hereof or in lieu hereof whether
or not notation of such consent or waiver is made upon this Class A-4 Note.

     The Notes and all obligations with respect thereto, including obligations
under the Indenture, will be limited recourse obligations of the Owner Trustee
payable solely from the Trust Property. Neither the 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
Guaranty Insurance Policy to satisfy the Owner Trustee'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 Owner Trustee of any obligations,
covenants and agreements herein or, to the extent enforceable, for any violation
by the Owner Trustee of applicable state or federal law or regulation, provided
that the Owner Trustee 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 Owner Trustee, and (b) to waive any rights it may have to obtain a
deficiency or other monetary judgment against either the Owner Trustee 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 Owner Trustee 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 Owner Trustee'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 Owner Trustee 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

                                      A-4-4

<PAGE>

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-4-5

<PAGE>

     IN WITNESS WHEREOF, the Owner Trustee has caused this instrument to be duly
executed on the Original Issue Date set forth above.

                                            WILMINGTON TRUST COMPANY, not in its
                                            individual capacity but solely in
                                            its capacity as Owner Trustee for
                                            Capital One Auto Finance Trust
                                            2001-B

                                            By:_________________________________
                                               Authorized Officer

                                     A-4-6

<PAGE>

              THE INDENTURE TRUSTEE'S CERTIFICATE OF AUTHENTICATION

     This is one of the Class A-4 Notes referred to in the within-mentioned
Indenture.

                                           JP MORGAN CHASE BANK,
                                           as the Indenture Trustee

                                           By:__________________________________
                                              Name:
                                              Title:

                                     A-4-7

<PAGE>

                            [FORM OF REVERSE OF NOTE]

     The Class A-4 Notes are scheduled to mature on September 15, 2008 unless
the Class A-4 Notes are earlier redeemed or accelerated pursuant to the
Indenture. The Indenture Trustee shall pay to each Class A-4 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 Noteholder, at a bank or other
entity having appropriate facilities therefor, if such Class A-4 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
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 Notes.

     THE CLASS A-4 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 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 Owner Trustee, 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 Owner
Trustee, 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-4-8

<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 Owner Trustee 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-4-9

<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-4-10

<PAGE>

                            [STATEMENT OF INSURANCE]

                                     A-4-11

<PAGE>

                                    EXHIBIT B

                              FORM OF CLASS B NOTE

Note Number: R-1

     THIS 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 EITHER A QIB PURCHASING FOR ITS OWN ACCOUNT OR A QIB PURCHASING FOR
THE ACCOUNT OF ANOTHER QIB.

     THIS NOTE MAY NOT 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")), THAT IS SUBJECT TO THE PROVISIONS
OF TITLE I OF 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 AN
EMPLOYEE BENEFIT PLAN'S OR OTHER PLAN'S INVESTMENT IN THE ENTITY (INCLUDING AN
INSURANCE COMPANY GENERAL ACCOUNT). BY ACCEPTING AND HOLDING THIS NOTE, THE
HOLDER HEREOF SHALL BE DEEMED TO HAVE REPRESENTED AND WARRANTED THAT IT IS NOT A
BENEFIT PLAN.

                                      B-1

<PAGE>

                      CAPITAL ONE AUTO FINANCE TRUST 2001-B
                AUTOMOBILE RECEIVABLE-BACKED NOTES, SERIES 2001-B
                                  CLASS B NOTE

     ORIGINAL ISSUE           CLASS B MATURITY
         DATE                      DATE                       ISSUE PRICE

     December 20, 2001         September 15, 2008                  100.00%

REGISTERED OWNER:  Capital One Auto Receivables, LLC

ORIGINAL PRINCIPAL BALANCE:  $77,830,000.00

THIS CERTIFIES THAT Wilmington Trust Company, not in its individual capacity but
solely as Owner Trustee for the Capital One Auto Finance Trust 2001-B (the
"Owner Trustee"), which term includes any successor entity under the Indenture
dated as of December 20, 2001 (the "Indenture") between the Owner Trustee and JP
Morgan Chase Bank, as indenture trustee (together with any successor thereto,
hereinafter called the "Indenture Trustee"), for value received, hereby promises
to pay to the Registered Owner named above or registered assigns, subject to the
provisions hereof and of the Indenture, (A) interest based on a 360-day year
consisting of twelve 30-day months on the Aggregate Outstanding Principal
Balance from the Closing Date at the Class B Interest Rate defined in the
Indenture, on each Payment Date beginning in February 2002 (or, if such day is
not a Business Day, the next succeeding Business Day), and (B) principal on each
Payment Date in the manner and subject to the priority of payment as set forth
in the Indenture; provided, however, that the Class B Notes are subject to
redemption as set forth in the Indenture. This Note is one of a duly authorized
series of Notes of the Owner Trustee designated as its Capital One Auto Finance
Trust 2001-B, Notes, Series 2001-B. The Indenture authorizes the issuance of
$1,277,830,000 in principal amount of notes designated as Series 2001-B (the
"Notes"). The Notes are issued in five classes designated as Class A-1 Notes,
Class A-2 Notes, Class A-3 Notes, Class A-4 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
Owner Trustee, the Indenture 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 OWNER TRUSTEE TO REPAY THE CLASS B NOTES IS A
LIMITED, NONRECOURSE OBLIGATION SECURED ONLY BY THE TRUST PROPERTY. All payments
of principal of and interest on the Class B Notes shall be made only

                                      B-2

<PAGE>

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.

         With respect to payment of principal of and interest on the Class B
Notes, the Indenture provides the following:

         (a)  Until fully paid, principal payments on the Class B Notes will be
made on each Payment Date in an amount, at the time, and in the manner provided
in the Indenture; provided that, on any Payment Date, the Class B Principal
Payment Amount shall not be due and payable until the Class A Note Interest and
the Class A Principal Payment Amount have been paid on such Payment Date The
unpaid principal balance of each Class B Note shall be payable no later than the
Final Scheduled Payment Date thereof unless the unpaid principal of such Class B
Note becomes due and payable at an earlier date pursuant to the Indenture, in
each case such payment shall be made in an amount and in the manner provided in
the Indenture.

         (b)  The Class B Notes shall bear interest on the Aggregate Outstanding
Principal Balance of the Class B Notes and accrued but unpaid interest thereon,
at the Class B Interest Rate from and including the preceding Payment Date (or,
in the case of the first Payment Date, from the Closing Date) to and including
the day immediately preceding the subject Payment Date Such interest shall be
payable on each Payment Date to the extent that the Revenue Fund and the Reserve
Fund then contains sufficient amounts to pay such interest and any Class B
Overdue Interest from prior Payment Dates (plus interest thereon at the
applicable Class B Interest Rate) pursuant to Section 5.05 of the Indenture;
provided that, on any Payment Date, the Class B Note Interest shall not be due
and payable until the Class A Note Interest has been paid on such Payment Date.
Interest accrued on the Class B Notes will be calculated (i) with respect to the
initial Payment Date, the product of (x) 1/360 of the Class B 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 B 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 B Interest Rate times (y) the Aggregate Outstanding
Principal Balance of the Class B Notes outstanding as of the immediately
preceding Payment Date after giving effect to all payments of principal of the
Class B Notes on such immediately preceding Payment Date and (ii) the Class B
Overdue Interest, if any.

         All payments of interest and 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.

                                      B-3

<PAGE>

         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.

         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 Owner Trustee or the Seller, or join any
other Person in instituting against the Owner Trustee 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 Owner Trustee, the Indenture Trustee and any agent of the Owner
Trustee 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 Owner Trustee, 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 Owner Trustee 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
Owner Trustee payable solely from the Trust Property. Neither the 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.

                                      B-4

<PAGE>

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 Owner Trustee'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 Owner Trustee of any obligations,
covenants and agreements herein or, to the extent enforceable, for any violation
by the Owner Trustee of applicable state or federal law or regulation, provided
that the Owner Trustee 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
Owner Trustee, and (b) to waive any rights it may have to obtain a deficiency or
other monetary judgment against either the Owner Trustee 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 (a) prevent
recourse to the Trust Property or any Person other than the Owner Trustee 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 Owner Trustee'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 Owner Trustee 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

                                      B-5

<PAGE>

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.

                                      B-6

<PAGE>

         IN WITNESS WHEREOF, the Owner Trustee has caused this instrument to be
duly executed on the Original Issue Date set forth above.

                               WILMINGTON TRUST COMPANY, not in its individual
                               capacity but solely in its capacity as Owner
                               Trustee for Capital One Auto Finance Trust 2001-B

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

                                      B-7

<PAGE>

              THE INDENTURE TRUSTEE'S CERTIFICATE OF AUTHENTICATION

         This is one of the Class B Notes referred to in the within-mentioned
Indenture.

                                               JP MORGAN CHASE BANK,
                                               as the Indenture Trustee

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

                                      B-8

<PAGE>

                            [FORM OF REVERSE OF NOTE]

         The Class B Notes are scheduled to mature on September 15, 2008 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 Owner Trustee, 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 Owner
Trustee, 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

<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 Owner Trustee 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

<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

<PAGE>

                                    EXHIBIT C

                                   [RESERVED]

                                      C-1

<PAGE>

                                    EXHIBIT D

                                   ASSIGNMENT

                             ________________, 200__

         In accordance with the Indenture dated as of December 20, 2001, by and
between Wilmington Trust Company, not in its individual capacity but solely as
Owner Trustee (the "Owner Trustee") for Capital One Auto Finance Trust 2001-B, a
Delaware common law trust, and JP Morgan Chase Bank, as indenture trustee (the
"Indenture Trustee") (the "Indenture"), the Owner Trustee hereby Grants unto the
Indenture Trustee in trust for the benefit of the Noteholders and the Note
Insurer, without recourse (capitalized terms used herein and not otherwise
defined shall have the meaning assigned to them in the Indenture): (i) all
right, title and interest of the Owner Trustee in and to 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), on or after the
applicable Cutoff Date (except for interest accrued prior to such Cutoff Date if
paid by the respective Obligor after the Cutoff Date, which shall be withdrawn
from the Revenue Fund, to the extent contained therein, and paid to the
Transferor); (ii) the security interest of the Owner Trustee 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 Owner Trustee in any proceeds from claims on any physical
damage, credit life, risk default, 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
applicable Cutoff Date; (iv) any property (including the right to receive future
Liquidation Proceeds) that shall secure a Receivable [Subsequent Receivables];
(v) all right, title and interest of the Owner Trustee in and to the Dealer
Agreements (to the extent related to the Financed Receivables), the Transfer and
Assignment Agreement and the Contribution Agreement, including, but not limited
to, any recourse against any Dealer, the Transferor or the Seller and any rights
or benefits of the Owner Trustee under the Servicing Agreement and the Limited
Guaranty; (vi) moneys on deposit in the Accounts (including Eligible Investments
thereof); (vii) the original retail installment contracts and security
agreements evidencing the Receivables [Subsequent Receivables]; (viii) the
interest of the Owner Trustee in the Interest Rate Swap Agreement; and (ix) the
proceeds of any and all of the foregoing. 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.

                                      D-1

<PAGE>

         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-2

<PAGE>

         IN WITNESS WHEREOF, the undersigned has caused this Assignment to be
duly executed as of the date first written above.

                                           WILMINGTON TRUST COMPANY, not in its
                                           individual capacity but solely in
                                           its capacity as Owner Trustee for
                                           Capital One Auto Finance Trust 2001-B

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

                                      D-3

<PAGE>

                                    EXHIBIT E

                                NOTICE OF FUNDING

         In accordance with the Indenture dated as of December 20, 2001 by and
between Wilmington Trust Company as owner trustee (the "Owner Trustee"), and JP
Morgan 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 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.

                               Date:  ________________________, 200_

                               WILMINGTON TRUST COMPANY, not in its individual
                               capacity but solely in its capacity as Owner
                               Trustee for Capital One Auto Finance Trust 2001-B

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

                                      E-1

<PAGE>

                                    EXHIBIT F

                              OFFICER'S CERTIFICATE

                                re: Funding Date

                      CAPITAL ONE AUTO FINANCE TRUST 2001-B
                        CAPITAL ONE AUTO RECEIVABLES, LLC

To:  JP Morgan Chase Bank
     450 West 33/rd/ Street, 14/th/ Floor
     New York, New York 10001

     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 December 20, 2001 (the "Indenture") by and
between Wilmington Trust Company, not in its individual capacity but solely as
Owner Trustee (the "Owner Trustee") for Capital One Auto Finance Trust 2001-B,
and JP Morgan 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[s] of the Seller, on
behalf of the Owner Trustee or of the Seller, as the case may be, certif[ies][y]
that:

     (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
Owner Trustee, as transferee, are true and correct. All Receivables to be
acquired on the Funding Date to occur on or before _____________________, 2001
constitute Eligible Receivables as said term is defined in the Transfer and
Assignment Agreement; and

     (b)  the representations and warranties of the Owner Trustee 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

<PAGE>

                               Date:  ____________________, 200_

                               WILMINGTON TRUST COMPANY, not in its individual
                               capacity but solely in its capacity as Owner
                               Trustee for Capital One Auto Finance Trust 2001-B

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

                                      F-2

<PAGE>

                                   EXHIBIT G-1

                      CAPITAL ONE AUTO FINANCE TRUST 2001-B

            AUTOMOBILE RECEIVABLE-BACKED CERTIFICATES, SERIES 2001-B

                           RECEIVABLE CHARACTERISTICS

                     As of December 20, 2001 (Closing Date)

                  [On file with Capital One Auto Finance, Inc.]

                                     G-1-1

<PAGE>

                                   EXHIBIT G-2

                      CAPITAL ONE AUTO FINANCE TRUST 2001-B

            AUTOMOBILE RECEIVABLE-BACKED CERTIFICATES, SERIES 2001-B

                           RECEIVABLE CHARACTERISTICS

                       As of ________, 2001 (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

<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

<PAGE>

                                    EXHIBIT H

                              TRUSTEE FEE AGREEMENT

                [On file with Capital One Auto Receivables, Inc.]

                                      H-1

<PAGE>

                                    EXHIBIT I

                          FORM OF TRANSFEREE AGREEMENT

                                     (Date)

JP Morgan Chase Bank
450 West 33/rd/ Street, 14/th/ Floor
New York, New York 1001
Attention:  Institutional Trust Services
            Capital Auto Finance, 2001-B

Dear Sirs:

     The undersigned (the "Purchaser") proposes to purchase Class B Notes (the
"Purchaser's Notes") representing $ aggregate principal amount of the Capital
One Auto Investment, LLC, Automobile Receivable-Backed Notes, Series 2001-B,
Class B Notes in the Original Principal Balance of $___________ (the "Class B
Notes"). The Class B Notes were issued pursuant to an Indenture dated as of
December 20, 2001 between Wilmington Trust Company, not in its individual
capacity but solely as owner trustee (the "Owner Trustee") for Capital One Auto
Finance Trust 2001-B, and JP Morgan 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 Owner Trustee and the Trustee.

     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");

                                      I-1

<PAGE>

          ___ (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;

          ___ (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

                                      I-2

<PAGE>

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)  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

          ___ (N)   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.

     1.   The Purchaser understands that the Owner Trustee, 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").

     2.   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 Trust and the products and services it offers; the Trust's
most recent balance sheet and profit and loss and retained earnings statements,
and similar financial statements for such part of the two preceding fiscal years
as the Trust 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.

     3.   The Purchaser understands that the Purchaser's Class B Notes have not
been registered under the 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 Owner Trustee
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

                                      I-3

<PAGE>

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 Owner Trustee 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.

     4. The Purchaser understands that the transfer of the Class B Notes will be
restricted.

     5. 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.

     6. The Purchaser recognizes that an investment in the Purchaser's Class B
Notes involves significant risks.

     7. 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.

     8. 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
Name:
Title:

                                      I-4

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00033-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00033-of-00352.parquet"}]]