Document:

Exhibit 4.1

                                                                 EXECUTION COPY

                     AMENDED AND RESTATED TRUST AGREEMENT

                                    between

                      MORGAN STANLEY ABS CAPITAL II INC.,
                                 as Depositor

                                      and

                           WILMINGTON TRUST COMPANY,
                               as Owner Trustee

                           Dated as of June 30, 2004

<PAGE>

<TABLE>
<CAPTION>
                                                  TABLE OF CONTENTS

                                                                                                             Page

                                                      ARTICLE I

                                                     DEFINITIONS

<S>                 <C>
Section 1.01.       Capitalized Terms.............................................................................1
Section 1.02.       Other Definitional Provisions.................................................................4

                                                     ARTICLE II

                                                    ORGANIZATION

Section 2.01.       Name..........................................................................................5
Section 2.02.       Office........................................................................................5
Section 2.03.       Purposes and Powers...........................................................................5
Section 2.04.       Appointment of Owner Trustee..................................................................6
Section 2.05.       Initial Capital Contribution of Trust Estate..................................................6
Section 2.06.       Declaration of Trust..........................................................................6
Section 2.07.       Characterization of the Trust for Tax Purposes................................................6
Section 2.08.       Liability of Certificateholders...............................................................7
Section 2.09.       Title to Trust Property.......................................................................7
Section 2.10.       Situs of Trust................................................................................7
Section 2.11.       Representations, Warranties and Covenants of the Depositor....................................7
Section 2.12.       Federal Income Tax Allocations................................................................8

                                                     ARTICLE III

                                    TRUST CERTIFICATES AND TRANSFER OF INTERESTS

Section 3.01.       Initial Ownership.............................................................................8
Section 3.02.       The Trust Certificates........................................................................9
Section 3.03.       Execution, Authentication and Delivery of Trust Certificates..................................9
Section 3.04.       Registration of Transfer and Exchange of Trust Certificates...................................9
Section 3.05.       Mutilated, Destroyed, Lost or Stolen Trust Certificates......................................11
Section 3.06.       Persons Deemed Owners........................................................................11
Section 3.07.       Access to List of Certificateholders' Names and Addresses....................................11
Section 3.08.       Maintenance of Office or Agency..............................................................12
Section 3.09.       Appointment of Paying Agent..................................................................12
Section 3.10.       Definitive Trust Certificates................................................................13

                                                         i
<PAGE>

                                                     ARTICLE IV

                                              ACTIONS BY OWNER TRUSTEE

Section 4.01.       Prior Notice with Respect to Certain Matters.................................................13
Section 4.02.       Action by Certificateholders with Respect to Certain Matters.................................15
Section 4.03.       Restrictions on Certificateholders' Power....................................................15
Section 4.04.       Majority Control.............................................................................15

                                                      ARTICLE V

                                     APPLICATION OF TRUST FUNDS; CERTAIN DUTIES

Section 5.01.       Establishment of Trust Account...............................................................16
Section 5.02.       Application of Trust Funds...................................................................16
Section 5.03.       Method of Payment............................................................................17
Section 5.04.       No Segregation of Moneys; No Interest........................................................17
Section 5.05.       Accounting and Reports to Certificateholders, the Internal Revenue Service and Others........17
Section 5.06.       Signature on Returns; Tax Matters Partner....................................................18

                                                     ARTICLE VI

                                        AUTHORITY AND DUTIES OF OWNER TRUSTEE

Section 6.01.       General Authority............................................................................18
Section 6.02.       General Duties...............................................................................18
Section 6.03.       Action upon Instruction......................................................................18
Section 6.04.       No Duties Except as Specified in this Agreement or in Instructions...........................19
Section 6.05.       No Action Except Under Specified Documents or Instructions...................................20
Section 6.06.       Restrictions.................................................................................20
Section 6.07.       Administrative Duties........................................................................20

                                                     ARTICLE VII

                                            CONCERNING THE OWNER TRUSTEE

Section 7.01.       Acceptance of Trusts and Duties..............................................................24
Section 7.02.       Furnishing of Documents......................................................................25
Section 7.03.       Representations and Warranties...............................................................25
Section 7.04.       Reliance; Advice of Counsel..................................................................26
Section 7.05.       Not Acting in Individual Capacity............................................................26
Section 7.06.       Owner Trustee Not Liable for Trust Certificates or for Receivables...........................27
Section 7.07.       Owner Trustee May Own Trust Certificates and Notes...........................................27
Section 7.08.       Doing Business in Other Jurisdictions........................................................27
Section 7.09.       Paying Agent, Certificate Registrar and Authenticating Agent.................................28

                                                         ii
<PAGE>

                                                    ARTICLE VIII

                                            COMPENSATION OF OWNER TRUSTEE

Section 8.01.       Owner Trustee's Fees and Expenses............................................................28
Section 8.02.       Indemnification..............................................................................28
Section 8.03.       Payments to the Owner Trustee................................................................28

                                                     ARTICLE IX

                                           TERMINATION OF TRUST AGREEMENT

Section 9.01.       Termination of Trust Agreement...............................................................29

                                                      ARTICLE X

                               SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES

Section 10.01.      Eligibility Requirements for Owner Trustee...................................................30
Section 10.02.      Resignation or Removal of Owner Trustee......................................................30
Section 10.03.      Successor Owner Trustee......................................................................31
Section 10.04.      Merger or Consolidation of Owner Trustee.....................................................31
Section 10.05.      Appointment of Co-Trustee or Separate Trustee................................................32

                                                     ARTICLE XI

                                                    MISCELLANEOUS

Section 11.01.      Supplements and Amendments...................................................................33
Section 11.02.      No Legal Title to Trust Estate in Certificateholders.........................................34
Section 11.03.      Limitations on Rights of Others..............................................................34
Section 11.04.      Notices......................................................................................34
Section 11.05.      Severability.................................................................................35
Section 11.06.      Separate Counterparts........................................................................35
Section 11.07.      Successors and Assigns.......................................................................35
Section 11.08.      Covenants of the Depositor...................................................................35
Section 11.09.      No Petition..................................................................................35
Section 11.10.      No Recourse..................................................................................35
Section 11.11.      Headings.....................................................................................36
Section 11.12.      GOVERNING LAW................................................................................36
Section 11.13.      Trust Certificate Transfer Restrictions......................................................36
Section 11.14.      Sarbanes-Oxley...............................................................................36
Section 11.15.      Acceptance of Terms of Agreement.............................................................36

                                                        iii
<PAGE>

EXHIBITS
Exhibit A           Form of Trust Certificate...................................................................A-1
Exhibit B           Form of Transfer Certificate................................................................B-1
Exhibit C           Form of Investment Letter...................................................................C-1
</TABLE>

<PAGE>

          This AMENDED AND RESTATED TRUST AGREEMENT, dated as of June 30,
2004, is between MORGAN STANLEY ABS CAPITAL II INC., a Delaware corporation,
as depositor (the "Depositor"), and WILMINGTON TRUST COMPANY, a Delaware
banking corporation, as owner trustee (the "Owner Trustee").

          WHEREAS, the Owner Trustee and the Depositor entered into a Trust
Agreement dated as of August 23, 2004 (the "Original Trust Agreement"); and

          WHEREAS, the Original Trust Agreement is being amended and restated
as of June 30, 2004;

          NOW, THEREFORE, the Depositor and the Owner Trustee hereby agree
that the Original Trust Agreement shall be amended and restated as follows:

                                   ARTICLE I

                                  DEFINITIONS

          Section 1.01. Capitalized Terms. For all purposes of this Agreement,
the following terms have the meanings set forth below:

          "Agreement" means this Amended and Restated Trust Agreement, as the
same may be amended, supplemented or otherwise modified from time to time.

          "Bankruptcy Action" has the meaning assigned to such term in Section
4.01.

          "Basic Documents" means the Sale and Servicing Agreement, the
Indenture, this Agreement, the Assignment, Assumption and Recognition
Agreement and other documents (including any Letter of Representations with
The Depository Trust Company) and certificates delivered in connection
therewith.

          "Benefit Plan" has the meaning assigned to such term in Section
11.13.

          "Certificate Distribution Account" has the meaning assigned to such
term in Section 5.01.

          "Certificate of Trust" means the certificate of trust of the Issuer
substantially in the form of Exhibit A to the Original Trust Agreement.

          "Certificate Register" and "Certificate Registrar" means the
register mentioned in and the registrar appointed pursuant to Section 3.04.

          "Class A-1 Notes" means the 1.90% Asset Backed Notes, Class A-1,
issued pursuant to the Indenture.

          "Class A-2 Notes" means the 2.40% Asset Backed Notes, Class A-2,
issued pursuant to the Indenture.

<PAGE>

          "Class A-3 Notes" means the 2.94% Asset Backed Notes, Class A-3,
issued pursuant to the Indenture.

          "Class A-4 Notes" means the 3.46% Asset Backed Notes, Class A-4,
issued pursuant to the Indenture.

          "Class B Notes" means the 3.37% Asset Backed Notes, Class B, issued
pursuant to the Indenture.

          "Class C Notes" means the 3.24% Asset Backed Notes, Class C, issued
pursuant to the Indenture.

          "Class D Notes" means the 3.82% Asset Backed Notes, Class D, issued
pursuant to the Indenture.

          "Class E Notes" means the 5.00% Asset Backed Notes, Class E, issued
pursuant to the Indenture.

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

          "Corporate Trust Office" means, 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, Delaware 19890-0001,
Attention: Corporate Trust Administration, or at such other address in the
State of Delaware as the Owner Trustee may designate by notice to the
Certificateholders and the Depositor, or the principal corporate trust office
of any successor Owner Trustee at the address (which shall be in the State of
Delaware) designated by such successor Owner Trustee by notice to the
Certificateholders and the Depositor.

          "Depositor" means Morgan Stanley ABS Capital II Inc., and its
successors, in its capacity as depositor hereunder.

          "Eligible Deposit Account" means either (a) a segregated account
with an Eligible Institution or (b) a segregated trust account with the
corporate trust department of a depository institution organized under the
laws of the United States of America or any State, having corporate trust
powers and acting as trustee for funds deposited in such account, so long as
any of the securities of such depository institution shall have a credit
rating from each Rating Agency in one of its generic rating categories that
signifies investment grade.

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

          "Expenses" has the meaning assigned to such term in Section 8.02.

          "Holder" or "Certificateholder" means a Person in whose name a Trust
Certificate is registered.

          "Indemnified Parties" has the meaning assigned to such term in
Section 8.02.

                                      2
<PAGE>

          "Indenture" means the Indenture, dated as of June 30, 2004 between
the Trust and Wells Fargo Bank, National Association, as Indenture Trustee, as
amended, supplemented or otherwise modified from time to time.

          "Indenture Trustee" means Wells Fargo Bank, National Association, a
national banking association, not in its individual capacity, but as Indenture
Trustee under the Indenture, or any successor Indenture Trustee under the
Indenture.

          "Investment Letter" has the meaning assigned to such term in Section
3.04.

          "Notes" means the Class A-1 Notes, the Class A-2 Notes, the Class
A-3 Notes, the Class A-4 Notes, the Class B Notes, the Class C Notes, the
Class D Notes and the Class E Notes.

          "Original Trust Agreement" has the meaning set forth in the
recitals.

          "Owner Trustee" means Wilmington Trust Company, a Delaware banking
corporation, not in its individual capacity but solely as owner trustee under
this Agreement, and any successor Owner Trustee hereunder.

          "Paying Agent" means any paying agent or co-paying agent appointed
pursuant to Section 3.09 and shall initially be Wells Fargo Bank, National
Association.

          "Percentage Interest" means, as to any Trust Certificate, the
percentage interest, specified on the face thereof, in the distributions on
the Trust Certificates pursuant to this Agreement.

          "Person" means any individual, corporation, partnership, joint
venture, limited liability company, association, joint-stock company, trust,
national banking association, unincorporated organization or government or any
agency or political subdivision thereof or any other entity.

          "Rating Agency" has the meaning set forth in the Sale and Servicing
Agreement.

          "Rating Agency Condition" has the meaning set forth in the Sale and
Servicing Agreement.

          "Record Date" means, with respect to any Distribution Date, the last
day of the month preceding such Distribution Date.

          "Sale and Servicing Agreement" means the Sale and Servicing
Agreement dated as of June 30, 2004, among the Trust, as issuer, the
Depositor, Morgan Stanley Asset Funding Inc., as seller, The Huntington
National Bank, as servicer, and Wells Fargo Bank, National Association, as
indenture trustee, as the same may be amended, supplemented or otherwise
modified from time to time.

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

                                      3
<PAGE>

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

          "Similar Law" means any foreign, federal, state or local law with
provisions substantially similar to Title I of ERISA or Section 4975 of the
Code.

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

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

          "Trust" means Morgan Stanley Auto Loan Trust 2004-HB2 formed by the
Original Trust Agreement.

          "Trust Certificate" means a certificate evidencing the beneficial
interest of a Certificateholder in the Trust, substantially in the form
attached hereto as Exhibit A.

          "Trust Estate" means all right, title and interest of the Trust in
and to the property and rights assigned to the Trust pursuant to Article II of
the Sale and Servicing Agreement, all funds on deposit from time to time in
the Trust Accounts and the Certificate Distribution Account, and all other
property of the Trust from time to time, including any rights of the Owner
Trustee and the Trust pursuant to the Sale and Servicing Agreement.

          Section 1.02. Other Definitional Provisions.

          (a) Capitalized terms used and not otherwise defined herein have the
meanings assigned to them in the Sale and Servicing Agreement or, if not
defined therein, in the Indenture.

          (b) All terms defined in this Agreement and used in any instrument
governed hereby and in any certificate or other document made or delivered
pursuant hereto shall have the respective meanings ascribed thereto herein
unless such terms are otherwise defined in such certificate or other document.

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

          (d) The words "hereof," "herein," "hereunder" and words of similar
import when used in this Agreement shall refer to this Agreement as a whole
and not to any particular

                                      4
<PAGE>

provision of this Agreement; Section and Exhibit references contained in this
Agreement are references to Sections and Exhibits in or to this Agreement
unless otherwise specified; "or" includes "and/or"; and the term "including"
means "including without limitation".

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

          (f) Any agreement, instrument or statute defined or referred to
herein or in any instrument or certificate delivered in connection herewith
means such agreement, instrument or statute as from time to time amended,
modified or supplemented and includes (in the case of agreements or
instruments) references to all attachments thereto and instruments
incorporated therein; references to a Person are also to its permitted
successors and assigns.

                                  ARTICLE II

                                 ORGANIZATION

          Section 2.01. Name. The Trust heretofore created and continued
hereby is known as "Morgan Stanley Auto Loan Trust 2004-HB2," in which name
the Owner Trustee may conduct the business of the Trust, make and execute
contracts and other instruments on behalf of the Trust and sue and be sued.

          Section 2.02. Office. The office of the Trust shall be in care of
the Owner Trustee at the Corporate Trust Office or at such other address in
Delaware as the Owner Trustee may designate by written notice to the
Certificateholders and the Depositor.

          Section 2.03. Purposes and Powers. The purpose of the Trust is
to engage in the following activities and the Owner Trustee acting on behalf
of the Trust shall have the power and authority:

          (a) to issue the Notes pursuant to the Indenture and the Trust
Certificates pursuant to this Agreement and to sell the Notes and the Trust
Certificates, in each case in accordance with the Basic Documents;

          (b) with the proceeds of the sale of the Notes and the Trust
Certificates, to purchase or otherwise acquire the Initial Receivables, to
fund the Pre-Funding Account, to pay the organizational, start-up and
transactional expenses of the Trust and to pay the balance of such proceeds to
the Depositor pursuant to the Sale and Servicing Agreement;

          (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 Sale and Servicing
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 Basic
Documents to which it is to be a party, including but not limited to the
purchase of Subsequent Receivables using amounts deposited into the
Pre-Funding Account as set forth in clause (b) above;

                                      5
<PAGE>

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

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

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

          Section 2.04. Appointment of 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 2.05. Initial Capital Contribution of Trust Estate. The
Depositor hereby sells, assigns, transfers, conveys and sets over to the Owner
Trustee, as of the date hereof, the sum of $1. The Owner Trustee hereby
acknowledges receipt in trust from the Depositor, as of the date hereof, of
the foregoing contribution, which shall constitute the initial Trust Estate
and shall be deposited in the Certificate Distribution Account. 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.

          Section 2.06. 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 Basic Documents. Effective
as of the date hereof, the Owner Trustee shall have all rights, powers and
duties set forth herein and in the Statutory Trust Statute with respect to
accomplishing the purposes of the Trust.

          Section 2.07. Characterization of the Trust for Tax Purposes. (a) It
is the intention of the parties hereto that the Trust constitute a statutory
trust under the Statutory Trust Statute and that this Agreement constitute the
governing instrument of such statutory trust. It is the intention of the
parties hereto that, solely for income and franchise tax purposes: (1) if
there is one beneficial owner of the Trust Certificates, the Trust shall be
treated as a grantor trust or as a disregarded entity, and (2) if there is
more than one beneficial owner of the Trust Certificates, the Trust shall be
treated as a grantor trust (or to the extent required, as a partnership) for
income and franchise tax purposes. If the Trust is required to be treated as a
partnership for tax purposes, the assets of the partnership will be the
Receivables and other assets held by the Trust, the partners of the
partnership will be the Certificateholders and any Class of Notes treated as
equity for tax purposes, and the Notes (other than any Class treated as equity
for tax purposes) will be treated as debt for tax purposes. The parties agree
that, unless otherwise required by appropriate tax authorities, the Trust and
to the extent applicable, the Certificateholders, will file or cause to be
filed annual or other returns, reports and other forms consistent with the

                                      6
<PAGE>

characterization of the Trust provided in the preceding sentence for such tax
purposes and will not take any position contrary to this characterization in
any federal or state tax filings.

          (b) The Owner Trustee shall not file or join in, and each
Certificateholder by acceptance of its Trust Certificates agrees that it shall
not file or join in, an election to treat the Trust as an association taxable
as a corporation for tax purposes.

          Section 2.08. Liability of Certificateholders. The
Certificateholders (including the Depositor or any Affiliate thereof) shall be
entitled to the same limitation of personal liability extended to stockholders
of private corporations for profit organized under the general corporation law
of the State of Delaware.

          Section 2.09. Title to Trust Property. Subject to the Indenture,
legal title to all the Trust Estate shall be vested at all times in the Trust
as a separate legal entity except where applicable law in any jurisdiction
requires title to any part of the Trust Estate to be vested in a trustee or
trustees, in which case title shall be deemed to be vested in the Owner
Trustee, a co-trustee or a separate trustee, as the case may be.

          Section 2.10. Situs of Trust. The Trust will be located in the State
of Delaware and administered in the State of Delaware or the State of New
York. All bank accounts maintained by the Owner Trustee on behalf of the Trust
shall be located in the State of Delaware or the State of New York. The Trust
shall not have any employees; provided, however, that nothing herein shall
restrict or prohibit the Owner Trustee from having employees within or without
the State of Delaware. Payments will be received by the Trust only in Delaware
or New York, and payments will be made by the Trust only from Delaware or New
York. The only office of the Trust will be at the Corporate Trust Office in
the State of Delaware.

          Section 2.11. Representations, Warranties and Covenants 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
corporation in good standing under the laws of the State of Delaware, with
power and authority to own its properties and to conduct its business as such
properties are currently owned and such business is presently conducted.

          (b) The Depositor is duly qualified to do business as a foreign
corporation in good standing and has obtained all necessary licenses and
approvals in all jurisdictions in which the ownership or lease of its property
or the conduct of its business shall require such qualifications.

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

                                      7
<PAGE>

          (d) The Depositor has duly executed and delivered this Agreement,
and this Agreement constitutes a legal, valid and binding obligation of the
Depositor, enforceable against the Depositor, in accordance with its terms.

          (e) The consummation of the transactions contemplated by this
Agreement and the fulfillment of the terms hereof do not (i) conflict with,
result in any breach of any of the terms and provisions of, or constitute
(with or without notice or lapse of time) a default under, the certificate of
incorporation or the by-laws of the Depositor, or any indenture, agreement or
other instrument to which the Depositor is a party or by which it is bound,
(ii) result in the creation or imposition of any Lien upon any of its
properties pursuant to the terms of any such indenture, agreement or other
instrument (other than pursuant to the Basic Documents) or (iii) violate any
law or, to the best of the Depositor's knowledge, any order, rule or
regulation applicable to the Depositor of any court or of any federal or state
regulatory body, administrative agency or other governmental instrumentality
having jurisdiction over the Depositor or its properties.

          (f) There are no proceedings or investigations pending or 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, (ii) seeking to prevent the
consummation of any of the transactions contemplated by this Agreement or
(iii) seeking any determination or ruling that might materially and adversely
affect the performance by the Depositor of its obligations under, or the
validity or enforceability of, this Agreement.

          (g) The representations and warranties of the Depositor in Section
3.02 of the Sale and Servicing Agreement are true and correct.

          Section 2.12. Federal Income Tax Allocations. If the Trust is
required to be treated as a partnership for tax purposes, net income and loss
of the Trust for any month as determined for federal income tax purposes (and
each item of income, gain, loss and deduction entering into the computation
thereof) shall be allocated among the partners (as determined pursuant to
Section 2.07 hereof) as of the first day following the Record Date, in
proportion to their percentage ownership interest on the Record Date.

          The tax matters partner is authorized to modify the allocations in
this Section 2.12 if necessary or appropriate, in its sole discretion, for the
allocations to fairly reflect the economic income, gain or loss of the
partners, or as otherwise required by the Code.

                                 ARTICLE III

                 TRUST CERTIFICATES AND TRANSFER OF INTERESTS

          Section 3.01. Initial Ownership. Upon the formation of the Trust by
the execution of the Original Trust Agreement and until the issuance of the
Trust Certificates, the Depositor shall be the sole beneficiary of the Trust.

                                      8
<PAGE>

          Section 3.02. The Trust Certificates.

          (a) The Trust Certificates shall be issued in minimum denominations
of a one percent (1%) Percentage Interest in the Trust. The Trust Certificates
shall be executed on behalf of the Trust by manual or facsimile signature of
an authorized officer of the Owner Trustee. Trust Certificates bearing the
manual or facsimile signatures of individuals who were, at the time when such
signatures shall have been affixed, authorized to sign on behalf of the Trust,
shall be validly issued and entitled to the benefit of this Agreement and
shall be valid and binding obligations of the Trust, notwithstanding that such
individuals or any of them shall have ceased to be so authorized prior to the
authentication and delivery of such Trust Certificates or did not hold such
offices at the date of authentication and delivery of such Trust Certificates.

          (b) A transferee of a Trust Certificate, if any, shall become a
Certificateholder, shall become bound by this Agreement and shall be entitled
to the rights and subject to the obligations of a Certificateholder hereunder
upon such transferee's acceptance of a Trust Certificate duly registered in
such transferee's name pursuant to Section 3.04.

          Section 3.03. Execution, Authentication and Delivery of Trust
Certificates. On the Closing Date, the Owner Trustee shall cause the Trust
Certificates in an aggregate Percentage Interest equal to 100% to be executed
on behalf of the Trust and authenticated by the Owner Trustee on behalf of the
Trust and delivered to or upon the written order of the Depositor, without
further action by the Depositor, in authorized denominations. No Trust
Certificate shall entitle its Holder to any benefit under this Agreement or be
valid for any purpose unless there shall appear on such Trust Certificate a
certificate of authentication substantially in the form set forth in Exhibit
A, executed by the Owner Trustee or Wells Fargo Bank, National Association, as
the Owner Trustee's authenticating agent, by manual signature; such
authentication shall constitute conclusive evidence that such Trust
Certificate shall have been duly authenticated and delivered hereunder. All
Trust Certificates shall be dated the date of their authentication.

          When a Trust Certificate is duly executed and issued by the Owner
Trustee and duly authenticated in accordance with this Agreement, the Trust
Certificate will be fully paid, validly issued, nonassessable and entitled to
the benefits of this Agreement.

          Section 3.04. Registration of Transfer and Exchange of Trust
Certificates. The Certificate Registrar shall keep or cause to be kept, at the
office or agency maintained pursuant to Section 3.08, a Certificate Register
in which, subject to such reasonable regulations as it may prescribe, the
Owner Trustee shall provide for the registration of Trust Certificates and of
transfers and exchanges of Trust Certificates as herein provided. Wells Fargo
Bank, National Association shall be the initial Certificate Registrar.

          The Trust Certificates have not been and will not be registered
under the Securities Act and will not be listed on any stock exchange. No
transfer of a Trust Certificate shall be made unless such transfer is made
pursuant to an effective registration statement under the Securities Act and
any applicable state securities laws or is exempt from the registration
requirements under the Securities Act and such state securities laws. In the
event that a transfer is to be made in reliance upon an exemption from the
Securities Act and state securities laws, in order to assure compliance with
the Securities Act and such laws, the Holder desiring to effect

                                      9
<PAGE>

such transfer and such Holder's prospective transferee shall each certify to
the Owner Trustee or the Certificate Registrar and the Depositor in writing
the facts surrounding the transfer in substantially the forms set forth in
Exhibit B and Exhibit C (the "Investment Letter"). Except in the case of a
transfer as to which the proposed transferee has provided an Investment Letter
with respect to a Rule 144A transaction, there shall also be delivered to the
Owner Trustee or the Certificate Registrar and the Depositor an Opinion of
Counsel that such transfer may be made pursuant to an exemption from the
Securities Act and state securities laws, which Opinion of Counsel shall not
be an expense of the Trust, the Owner Trustee, the Certificate Registrar or
the Indenture Trustee (unless it is the transferee from whom such opinion is
to be obtained) or of the Depositor or the Seller; provided, that such Opinion
of Counsel in respect of the applicable state securities laws may be a
memorandum of law rather than an opinion if such counsel is not licensed in
the applicable jurisdiction. Upon request, the Owner Trustee shall provide to
any Holder of a Trust Certificate and any prospective transferee designated by
any such Holder information regarding the Trust Certificates and the
Receivables and such other information which is in the possession of the Owner
Trustee or which can be obtained by the Owner Trustee without undue burden or
expense in order to satisfy the condition to eligibility set forth in Rule
144A(d)(4) for transfer of any such Trust Certificate without registration
thereof under the Securities Act pursuant to the registration exemption
provided by Rule 144A. Each Holder of a Trust Certificate desiring to effect
such a transfer shall, and does hereby agree to, indemnify the Trust, the
Owner Trustee, the Indenture Trustee, the Certificate Registrar and the
Depositor against any liability that may result if the transfer is not so
exempt or is not made in accordance with federal and state securities laws.
All transfers of Trust Certificates shall be subject to the transfer
restrictions described in Section 11.13 of this Agreement. Furthermore, no
transfer of a Trust Certificate shall be made to any Person unless the Owner
Trustee or the Certificate Registrar and the Depositor have received a
certificate in the form of paragraphs 3 and 4 to the Investment Letter
attached hereto as Exhibit C from such Person to the effect that such Person
is not a Benefit Plan.

          Upon surrender for registration of transfer of any Trust Certificate
at the office or agency maintained pursuant to Section 3.08, the Owner Trustee
shall execute, authenticate and deliver (or shall cause Wells Fargo Bank,
National Association as its authenticating agent to authenticate and deliver),
in the name of the designated transferee or transferees, one or more new Trust
Certificates in authorized denominations of a like aggregate amount dated the
date of authentication by the Owner Trustee or any authenticating agent. At
the option of a Certificateholder, Trust Certificates may be exchanged for
other Trust Certificates of authorized denominations of a like aggregate
amount upon surrender of the Trust Certificates to be exchanged at the office
or agency maintained pursuant to Section 3.08.

          Every Trust Certificate presented or surrendered for registration of
transfer or exchange shall be accompanied by a written instrument of transfer
in form satisfactory to the Owner Trustee and the Certificate Registrar duly
executed by the related Certificateholder or such Certificateholder's attorney
duly authorized in writing. Each Trust Certificate surrendered for
registration of transfer or exchange shall be cancelled and subsequently
disposed of by the Owner Trustee in accordance with its customary practice.

                                      10
<PAGE>

          No service charge shall be made for any registration of transfer or
exchange of Trust 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 Trust Certificates.

          The preceding provisions of this Section notwithstanding, the Owner
Trustee shall not make, and the Certificate Registrar shall not register
transfers or exchanges of, Trust Certificates for a period of fifteen (15)
days preceding the due date for any payment with respect to the Trust
Certificates.

          Notwithstanding anything contained herein to the contrary, neither
the Certificate Registrar nor the Owner Trustee shall be responsible for
ascertaining whether any transfer complies with the registration provisions or
exemptions from the Securities Act, the Securities Act of 1934, as amended,
applicable state securities law or the Investment Company Act of 1940, as
amended; provided, however, that if a certificate or opinion is specifically
required to be delivered to the Owner Trustee or the Certificate Registrar by
a purchaser or transferee of a Trust Certificate, the Owner Trustee shall be
under a duty to examine the same to determine whether it conforms to the
requirements of this Trust Agreement and shall promptly notify the party
delivering the same if such certificate or opinion does not so conform.

          Section 3.05. Mutilated, Destroyed, Lost or Stolen Trust
Certificates. If (a) any mutilated Trust 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 Trust
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 written notice that such
Trust Certificate has been acquired by a protected purchaser, the Owner
Trustee, on behalf of the Trust, shall execute and the Owner Trustee or Wells
Fargo Bank, National Association, as the Owner Trustee's authenticating agent,
shall authenticate and deliver, in exchange for or in lieu of any such
mutilated, destroyed, lost or stolen Trust Certificate, a new Trust
Certificate of like tenor and denomination. In connection with the issuance of
any new Trust 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 Trust Certificate issued pursuant to this Section shall
constitute conclusive evidence of ownership in the Trust, as if originally
issued, whether or not the lost, stolen or destroyed Trust Certificate shall
be found at any time.

          Section 3.06. Persons Deemed Owners. Prior to due presentation of a
Trust Certificate for registration of transfer, the Owner Trustee, the
Certificate Registrar or any Paying Agent may treat the Person in whose name
any Trust Certificate is registered in the Certificate Register as the owner
of such Trust Certificate for the purpose of receiving distributions pursuant
to Section 5.02 and for all other purposes whatsoever, and none of the Owner
Trustee, the Certificate Registrar or any Paying Agent shall be bound by any
notice to the contrary.

          Section 3.07. Access to List of Certificateholders' Names and
Addresses. The Owner Trustee shall furnish or cause to be furnished to the
Servicer, the Paying Agent and the Depositor, within fifteen (15) days after
receipt by the Owner Trustee of a written request

                                      11
<PAGE>

therefor from the Servicer, the Paying Agent or the Depositor, a list, in such
form as the Servicer or the Depositor may reasonably require, of the names and
addresses of the Certificateholders as of the most recent Record Date. The
Certificate Registrar shall also furnish to the Owner Trustee and the Paying
Agent a copy of such list at any time there is a change therein. If (i) three
(3) or more Certificateholders or (ii) one (1) or more Certificateholders
evidencing not less than 25% of the Percentage Interests in the Trust
Certificates 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 Trust
Certificates and such application is accompanied by a copy of the
communication that such applicants propose to transmit, then the Owner Trustee
shall, within five (5) Business Days after the receipt of such application,
afford such applicants access during normal business hours to the current list
of Certificateholders. Each Certificateholder, by receiving and holding a
Trust Certificate, shall be deemed to have agreed not to hold any of the
Depositor, the Certificate Registrar or the Owner Trustee accountable by
reason of the disclosure of its name and address, regardless of the source
from which such information was derived. The Certificate Registrar shall upon
the request of the Owner Trustee provide such list, or access to such list, of
Certificateholders as contemplated by this Section 3.07.

          Section 3.08. Maintenance of Office or Agency. The Owner Trustee
shall designate in the Borough of Manhattan, the City of New York, an office
or offices or agency or agencies where Trust 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 Trust Certificates and the Basic
Documents may be served. The Owner Trustee initially designates Wells Fargo
Bank, National Association as the office for such purposes. The Owner Trustee
shall give prompt written notice to the Depositor and the Certificateholders
of any change in the location of the Certificate Register or any such office
or agency.

          Section 3.09. Appointment of Paying Agent. The Paying Agent shall
make distributions to Certificateholders from the Certificate Distribution
Account pursuant to Section 5.02 and shall report the amounts of such
distributions to the Owner Trustee. Any Paying Agent shall have the revocable
power to withdraw funds from the Certificate Distribution Account for the
purpose of making the distributions referred to above. The Owner Trustee may
revoke such power and remove the Paying Agent if the Owner Trustee determines
in its sole discretion that the Paying Agent shall have failed to perform its
obligations under this Agreement in any material respect. The Paying Agent
initially shall be Wells Fargo Bank, National Association. As Paying Agent,
Wells Fargo Bank, National Association shall 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. Wells Fargo Bank, National Association shall be permitted
to resign as Paying Agent upon thirty (30) days' prior written notice to the
Owner Trustee. In the event that Wells Fargo Bank, National Association shall
no longer be the 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 hereunder 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.

                                      12
<PAGE>

The Paying Agent shall return all unclaimed funds to the Owner Trustee and
upon resignation or removal of a Paying Agent such Paying Agent shall also
return all funds in its possession to the Owner Trustee. The provisions of
Sections 7.01, 7.03, 7.04, 8.01 and 8.02 shall apply to Wells Fargo Bank,
National Association in its role of Paying Agent and Certificate Registrar,
for so long as Wells Fargo Bank, National Association shall act as Paying
Agent and Certificate Registrar, to the Owner Trustee, if the Owner Trustee is
appointed to act 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 the Paying Agent shall
include any co-paying agent unless the context requires otherwise.

          Section 3.10. Definitive Trust Certificates. The Trust Certificates,
upon original issuance, will be issued in the form of a typewritten Trust
Certificate or Trust Certificates in the form attached hereto as Exhibit A to
be delivered to the related Certificateholders, by, or on behalf of, the
Trust. Such Trust Certificate or Trust Certificates shall be registered on the
Certificate Register in the name of the holder thereof. The Trust Certificates
shall be printed, lithographed, typewritten or engraved or may be produced in
any other manner as is reasonably acceptable to the Owner Trustee, as
evidenced by its execution thereof.

                                  ARTICLE IV

                           ACTIONS BY OWNER TRUSTEE

          Section 4.01. Prior Notice with Respect to Certain Matters. With
respect to the following matters, the Owner Trustee shall not take action
unless at least thirty (30) days before the taking of such action, the Owner
Trustee shall have notified the Certificateholders of record as of the
preceding Record Date in writing of the proposed action and such
Certificateholders specified in Section 4.04 hereof shall not have notified
the Owner Trustee in writing prior to the thirtieth (30th) day after such
notice is given that such Certificateholders have withheld consent or provided
alternative direction:

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

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

          (c) the amendment of the Indenture by a supplemental indenture or
any other change to this Agreement or any Basic Document in circumstances
where the consent of any Noteholder is required;

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

                                      13
<PAGE>

          (e) the appointment pursuant to the Indenture of a successor Note
Registrar, Paying Agent or Indenture Trustee or pursuant to this Agreement of
a successor Certificate Registrar, or the consent to the assignment by the
Note Registrar, Paying Agent, Indenture Trustee or Certificate Registrar of
its obligations under the Indenture or this Agreement, as applicable;

          (f) the consent to the calling or waiver of any default of any Basic
Document;

          (g) the consent to the assignment by the Indenture Trustee or the
Servicer of their respective obligations under any Basic Document, unless
permitted in the Basic Documents;

          (h) except as provided in Article IX hereof, dissolve, terminate or
liquidate the Trust in whole or in part;

          (i) merge or consolidate the Trust with or into any other entity, or
convey or transfer all or substantially all of the Trust's assets to any other
entity;

          (j) cause the Trust to incur, assume or guaranty any indebtedness
other than as set forth in this Agreement or the Basic Documents;

          (k) do any act that conflicts with any other Basic Document;

          (l) do any act that would make it impossible to carry on the
ordinary business of the Trust as described in Section 2.03 hereof;

          (m) confess a judgment against the Trust;

          (n) possess Trust assets, or assign the Trust's right to property,
for other than a Trust purpose;

          (o) cause the Trust to lend any funds to any entity, unless
permitted in the Basic Documents; or

          (p) change the Trust's purpose and powers from those set forth in
this Trust Agreement.

          In addition, the Trust shall not commingle its assets with those of
any other entity. The Trust shall maintain its financial and accounting books
and records separate from those of any other entity. Except as expressly set
forth herein, the Trust shall not pay the indebtedness, operating expenses and
liabilities of any other entity. The Trust shall maintain appropriate minutes
or other records of all appropriate actions and shall maintain its office
separate from the offices of the Depositor and the Servicer.

          The Owner Trustee shall not have the power, except upon the written
direction of the Certificateholders pursuant to Section 4.04, and to the
extent otherwise consistent with the Basic Documents and permitted by
applicable law, to (i) institute proceedings to have the Owner Trustee or the
Trust declared or adjudicated bankrupt or insolvent, (ii) consent to the
institution

                                      14
<PAGE>

of bankruptcy or insolvency proceedings against the Owner Trustee or the
Trust, (iii) file a petition or consent to a petition seeking reorganization
or relief on behalf of the Owner Trustee or the Trust under any applicable
federal or state law relating to bankruptcy, (iv) consent to the appointment
of a conservator, receiver, liquidator, assignee, trustee, sequestrator (or
any similar official) of the Owner Trustee or the Trust or a substantial
portion of the property of the Owner Trustee or the Trust, (v) make any
assignment for the benefit of the Owner Trustee's or the Trust's creditors,
(vi) cause the Owner Trustee or the Trust to admit in writing its inability to
pay its debts generally as they become due, or (vii) take any action, or cause
the Owner Trustee or the Trust to take any action, in furtherance of any of
the foregoing (any of the above, a "Bankruptcy Action"). So long as the
Indenture remains in effect and to the fullest extent permitted by applicable
law, no Certificateholder shall have the power to take, and shall not take,
any Bankruptcy Action with respect to the Owner Trustee or the Trust or direct
the Owner Trustee to take any Bankruptcy Action with respect to the Owner
Trustee or the Trust. Additionally, the Owner Trustee shall not have the power
to commence a Bankruptcy Action without the unanimous prior approval of all
Certificateholders and the delivery to the Owner Trustee by each such
Certificateholder of a certification certifying that such Certificateholder
reasonably believes that the Trust is insolvent.

          Section 4.02. Action by Certificateholders with Respect to Certain
Matters. The Owner Trustee shall not have the power, except upon the written
direction of (a) the Certificateholders owning 25% Percentage Interest of the
Certificates, to (1) remove the Servicer under the Sale and Servicing
Agreement pursuant to the first sentence of Section 8.02(a) thereof or (2)
petition for the appointment of a successor Servicer pursuant to the fourth
sentence of Section 8.03(a) of the Sale and Servicing Agreement, (b)
Certificateholders owning a majority in Percentage Interest of the
Certificates, to (1) appoint a successor Servicer pursuant to the second
sentence of Section 8.03(a) of the Sale and Servicing Agreement or (2) amend
the Sale and Servicing Agreement pursuant to Section 10.01(b) thereof (subject
to the proviso thereto), (c) Certificateholders owning 75% Percentage Interest
of the Certificates, to remove the Servicer under the Sale and Servicing
Agreement pursuant to the second sentence of Section 8.02(a) thereof or (d)
Certificateholders owning 100% Percentage Interest of the Certificates, to
amend the Sale and Servicing Agreement pursuant to the proviso to Section
10.01(b). In addition, the Owner Trustee shall not have the power, except upon
the written direction of the Certificateholders, except as expressly provided
in the Basic Documents, sell the Receivables after the termination of the
Indenture.

          Section 4.03. Restrictions on Certificateholders' Power. The
Certificateholders shall not direct the Owner Trustee to take or to refrain
from taking any action if such action or inaction would be contrary to any
obligation of the Trust or the Owner Trustee under this Agreement or any of
the Basic Documents (including Section 2.03 hereof); nor shall the Owner
Trustee be obligated to follow any such direction, if given.

          Section 4.04. Majority 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 Trust Certificates evidencing not less than a
majority of the Percentage Interests in the Certificates. Except as expressly
provided herein, any written notice of the Certificateholders delivered
pursuant to this Agreement shall be effective if signed by Holders of Trust
Certificates

                                      15
<PAGE>

evidencing not less than a majority of the Percentage Interests in the
Certificates at the time of the delivery of such notice.

                                  ARTICLE V

                  APPLICATION OF TRUST FUNDS; CERTAIN DUTIES

          Section 5.01. Establishment of Trust Account. The Paying Agent shall
establish and maintain on behalf of the Trust an Eligible Deposit Account (the
"Certificate Distribution Account"), bearing a designation clearly indicating
that the funds deposited therein are held for the benefit of the
Certificateholders. The title of the Certificate Distribution Account shall be
"Morgan Stanley Auto Loan Trust 2004-HB2: Certificate Distribution Account for
the benefit of the Certificateholders."

          The Trust shall possess all right, title and interest in all funds
on deposit from time to time in the Certificate Distribution Account and in
all proceeds thereof. Except as otherwise expressly provided herein, the
Certificate Distribution Account shall be under the sole dominion and control
of the Owner Trustee, on behalf of the Trust, for the benefit of the
Certificateholders. If, at any time, the Certificate Distribution Account
ceases to be an Eligible Deposit Account, the Owner Trustee (or the Depositor
on behalf of the Owner Trustee, if the Certificate Distribution Account is not
then held by the Owner Trustee or an affiliate thereof) shall within ten (10)
Business Days (or such longer period, not to exceed thirty (30) calendar days,
as to which each Rating Agency may consent) cause the Paying Agent to
establish a new Certificate Distribution Account as an Eligible Deposit
Account and shall transfer any cash and/or any investments from the account
that is no longer an Eligible Deposit Account to such new Certificate
Distribution Account.

          Section 5.02. Application of Trust Funds.

          (a) On each Distribution Date, the Paying Agent shall distribute to
Certificateholders amounts deposited in the Certificate Distribution Account
pursuant to Section 5.06 of the Sale and Servicing Agreement with respect to
such Distribution Date.

          (b) On each Distribution Date, the Owner Trustee shall cause the
Paying Agent to send to each Certificateholder the statement or statements
provided to the Owner Trustee by the Indenture Trustee pursuant to Section
5.08 of the Sale and Servicing Agreement with respect to such Distribution
Date.

          (c) In the event that any withholding tax is imposed on the Trust's
payment (or allocations of income) to a Certificateholder, such tax shall
reduce the amount otherwise distributable to such Certificateholder in
accordance with this Section. The Owner Trustee and the Paying Agent are
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 Trust (but such authorization shall not prevent the Owner
Trustee or the Paying Agent from contesting any such tax in appropriate
proceedings and withholding payment of such tax, if permitted by law, pending
the outcome of such proceedings). The amount of any withholding tax imposed
with respect to a Certificateholder shall be treated as cash distributed to

                                      16
<PAGE>

such Certificateholder at the time it is withheld by the Owner Trustee on
behalf of the Trust and remitted to the appropriate taxing authority. If there
is a possibility that withholding tax is payable with respect to a
distribution (such as a distribution to a non-U.S. Certificateholder), the
Owner Trustee or the Paying Agent may in its sole discretion withhold such
amounts in accordance with this paragraph.

          (d) Any Holder of a Trust Certificate which is organized under the
laws of a jurisdiction outside the United States shall, on or prior to the
date such Holder becomes a Holder, so notify the Owner Trustee and the Paying
Agent and either (i) provide the Owner Trustee and the Paying Agent with
Internal Revenue Service Form W-8BEN, W-8ECI, W-8IMY (including all required
attachments thereto) or other similar forms, as appropriate, or (ii) notify
the Owner Trustee and the Paying Agent that it is not entitled to an exemption
from United States withholding tax or a reduction in the rate thereof on
payments of interest. Any such Holder agrees by its acceptance of a Trust
Certificate, on an ongoing basis, to provide like certification for each
taxable year and to notify the Owner Trustee and the Paying Agent should
subsequent circumstances arise affecting the information provided the Owner
Trustee in clauses (a) and (b) above. The Owner Trustee and the Paying Agent
shall be fully protected in relying upon, and each Holder by its acceptance of
a Trust Certificate hereunder agrees to indemnify and hold the Owner Trustee
and the Paying Agent harmless against all claims or liability of any kind
arising in connection with or related to the Owner Trustee's and the Paying
Agent's reliance upon any documents, forms or information provided by any
Holder to the Owner Trustee.

          Section 5.03. Method of Payment. Subject to Section 9.01(c),
distributions required to be made to Certificateholders on any Distribution
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 such Certificateholder shall have provided to the
Certificate Registrar and the Paying Agent appropriate written instructions at
least five (5) Business Days prior to such Distribution Date or, if not, by
check mailed to such Certificateholder at the address of such
Certificateholder appearing in the Certificate Register.

          Section 5.04. No Segregation of Moneys; No Interest. Subject to
Sections 5.01 and 5.02, moneys received by the Owner Trustee hereunder need
not be segregated in any manner except to the extent required by law or the
Sale and Servicing Agreement, and may be deposited under such general
conditions as may be prescribed by law, and the Owner Trustee shall not be
liable for any interest thereon.

          Section 5.05. Accounting and Reports to Certificateholders, the
Internal Revenue Service and Others. The Owner Trustee shall (a) maintain (or
cause to be maintained) the books of the Trust on a calendar year basis and
the accrual method of accounting, (b) deliver (or cause to delivered) to each
Certificateholder each Servicer Report delivered to the Owner Trustee pursuant
to Section 4.10(b) of the Sale and Servicing Agreement, (c) deliver (or cause
to delivered) to each Certificateholder, as may be required by the Code and
applicable Treasury Regulations, such information as may be required
(including providing a Schedule K-1 to each partner if the Trust is required
to be treated as a partnership for federal income tax purposes) to enable each
Certificateholder to prepare its federal and state income tax returns, (d)
prepare (or cause to be prepared), file (or cause to be filed) such tax
returns relating to the Trust (including a

                                      17
<PAGE>

partnership information return, IRS Form 1065 if the Trust is required to be
treated as a partnership for federal income tax purposes) and make such
elections as from time to time may be required or appropriate under any
applicable state or federal statute or any rule or regulation thereunder so as
to maintain the Trust's characterization, (e) cause such tax returns to be
signed in the manner required by law and (f) collect or cause to be collected
any withholding tax as described in and in accordance with Section 5.02(c)
with respect to income or distributions to Certificateholders. The Owner
Trustee or the tax matters partner shall elect under Section 1278 of the Code
to include in income currently any market discount that accrues with respect
to the Receivables. The Owner Trustee shall not make the election provided
under Section 754 of the Code, if applicable.

          Section 5.06. Signature on Returns; Tax Matters Partner.

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

          (b) In the event that the Trust is treated as a partnership for
federal income tax purposes, the Depositor shall be designated the initial
"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 6.01. General Authority. The Owner Trustee is authorized and
directed to execute and deliver the Basic Documents to which the Trust is to
be a party and each certificate or other document attached as an exhibit to or
contemplated by the Basic Documents to which the Trust is to be a party, in
each case, as evidenced conclusively by the Owner Trustee's execution thereof.
In addition to the foregoing, the Owner Trustee is authorized to take all
actions required of the Trust pursuant to the Basic Documents. The Owner
Trustee is further authorized from time to time to take such action as the
Depositor directs with respect to and in accordance with the Basic Documents
(except to the extent that this Agreement expressly requires the consent of
Certificateholders for such action, in which case the Owner Trustee shall not
take such action without such consent).

          Section 6.02. 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 Basic Documents to which the
Trust is a party and to administer the Trust in the interest of the
Certificateholders, subject to the Basic Documents and in accordance with the
provisions of this Agreement.

          Section 6.03. Action upon Instruction.

          (a) Subject to Article IV and in accordance with the terms of the
Basic Documents, the Certificateholders may, by written instruction, direct
the Owner Trustee in the management of the Trust. Such direction may be
exercised at any time by written instruction of the Certificateholders
pursuant to Article IV.

                                      18
<PAGE>

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

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

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

          Section 6.04. 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 Trust Estate, or to otherwise take or refrain from
taking any action under, or in connection with, any document contemplated
hereby to which the Owner Trustee or the Trust is a party, except as expressly
provided by the terms of this Agreement or in any document or written
instruction received by the Owner Trustee pursuant to Section 6.03; and no
implied duties or obligations shall be read into this Agreement or any Basic
Document against the Owner Trustee. The Owner Trustee shall have no
responsibility, other than as set forth in Section 6.07, for filing any
financing or continuation statement in any public office at any time or to
otherwise perfect or maintain the

                                      19
<PAGE>

perfection of any security interest or Lien granted to it hereunder or to
prepare or file any Securities and Exchange Commission filing for the Trust or
to record this Agreement or any Basic Document. The Owner Trustee nevertheless
agrees that it will, at its own cost and expense, promptly take all action as
may be necessary to discharge any Liens on any part of the Trust Estate that
result from actions by, or claims against, the Owner Trustee in its individual
capacity that are not related to the ownership or the administration of the
Trust Estate.

          Section 6.05. 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 Trust Estate except (i) in
accordance with the powers granted to and the authority conferred upon the
Owner Trustee pursuant to this Agreement, (ii) in accordance with the Basic
Documents and (iii) in accordance with any document or instruction delivered
to the Owner Trustee pursuant to any provision of this Agreement.

          Section 6.06. Restrictions. The Owner Trustee shall not take any
action (a) that is inconsistent with the purposes of the Trust set forth in
Section 2.03 or (b) that, to the actual knowledge of the Owner Trustee would
result in the Trust's becoming taxable as a corporation for federal income tax
purposes. The Certificateholders shall not direct the Owner Trustee to take
action that would violate the provisions of this Section.

          Section 6.07. Administrative Duties.

          (a) Subject to the restrictions contained in Article IV, the Owner
Trustee shall prepare or shall cause the preparation by other appropriate
Persons (and such preparation shall not be the responsibility of the Seller,
the Depositor, the Indenture Trustee or the Servicer) of all such documents,
reports, filings, instruments, certificates and opinions as it shall be the
duty of the Trust to prepare, file or deliver pursuant to the Indenture with
respect to the following matters under the Indenture (parenthetical section
references are to sections of the Indenture):

                (i) (a) the appointment of a successor Note Registrar and (b)
     giving the Indenture Trustee notice of any appointment of a new Note
     Registrar and the location, or change in location, of the Note Registrar
     (Section 2.04);

               (ii) the delivery to any Holder of a Class E Note and any
     prospective purchaser designated by such Holder, upon request of such
     Holder or such prospective purchaser, such information in the possession
     of the Owner Trustee required by Rule 144A as will enable the resale of
     such Class E Notes to be made pursuant to Rule 144A (Section 2.04);

               (iii) the delivery for cancellation of any Note delivered to the
     Issuer for cancellation, and the direction to destroy or return such Note
     (Section 2.09);

               (iv) the preparation of Definitive Notes in accordance with
     the instructions of the Clearing Agency (Section 2.12);

               (v) the designation of an office in the Borough of Manhattan,
     City of New York, for registration of transfer or exchange of Notes
     (Section 3.02);

                                      20
<PAGE>

               (vi) the preparation of an Issuer Order directing the Paying
     Agent to deposit with the Indenture Trustee all sums held in trust by such
     Paying Agent (Section 3.03 and 4.03);

               (vii) the preparation of an Issuer Order directing the
     Indenture Trustee to provide notification of any unclaimed monies and
     repayments (Section 3.03);

               (viii) upon request, assist in the obtaining and preservation
     of the Issuer's qualification to do business in each jurisdiction in which
     such qualification is or shall be necessary to protect the validity and
     enforceability of the Indenture, the Notes, the Collateral and each other
     instrument and agreement included in the Trust Estate (Section 3.04);

               (ix) the preparation of all supplements and amendments to the
     Indenture, instruments of further assurance and other instruments and the
     taking of such other action as is necessary or advisable to protect the
     Trust Estate, including the preparation and filing of any financing
     statements and continuation statements (Section 3.05);

               (x) the delivery of the Opinion of Counsel on the Closing Date
     and the annual delivery of Opinions of Counsel as to the Trust Estate,
     and the annual delivery of the Officer's Certificate and certain other
     statements as to compliance with the Indenture (Sections 3.06 and 3.09);

               (xi) the notification of an Event of Servicing Termination or
     an Additional Event of Servicing Termination under the Sale and Servicing
     Agreement and, if such Event of Servicing Termination arises from the
     failure of the Servicer to perform any of its duties under the Sale and
     Servicing Agreement with respect to the Receivables, upon the request of
     the Indenture Trustee the taking of all reasonable steps available to
     remedy such failure (Section 3.07(d));

               (xii) the notification to the Indenture Trustee of (a) the
     termination of the Servicer and (b) the appointment of a Successor
     Servicer (Section 3.07(e));

               (xiii) the preparation and obtaining of documents and
     instruments required for the release of the Issuer from its obligations
     under the Indenture (Section 3.10(b));

               (xiv) the duty to take any action as instructed by the
     Controlling Party to cause the Servicer to comply with Sections 4.10,
     4.11, 4.12 and Article VII of the Sale and Servicing Agreement
    (Section 3.14);

               (xv) the delivery of written notice to the Indenture Trustee and
     the Rating Agencies of each Event of Default under the Indenture and each
     default by the Servicer under the Sale and Servicing Agreement (Section
     3.18);

                                      21
<PAGE>

               (xvi) the execution of any further instruments and the
     performance of any acts reasonably necessary to carry out more effectively
     the purpose of the Indenture (Section 3.19);

               (xvii) the monitoring of the Issuer's obligations as to the
     satisfaction and discharge of the Indenture and the preparation of an
     Officer's Certificate and the obtaining of an Opinion of Counsel and the
     Independent Certificate relating thereto (Section 4.01);

               (xviii) the preparation, obtaining or filing of instruments,
     opinions, certificates and other documents required for the release of
     Collateral (Section 4.04);

               (xix) upon its actual knowledge of such, the delivery to the
     Indenture Trustee of written notice in the form of an Officer's
     Certificate of any event that with the giving of notice and the lapse of
     time would become an Event of Default under clause (iii) of Section 5.01
     of the Indenture (Section 5.01);

               (xx) the performance of any lawful action as the Controlling
     Party may request to compel or secure the performance and observance by
     The Huntington National Bank, the Seller or the Servicer, as applicable,
     of each of their obligations to the Issuer in the Basic Documents (Section
     5.16);

               (xxi) upon the request of the Indenture Trustee, provide the
     Indenture Trustee with the information necessary to deliver to each
     Noteholder such information as may be reasonably requested to enable such
     Holder to prepare its United States federal and state and local income or
     franchise tax returns (Section 6.06);

               (xxii) the preparation and delivery of notice to Noteholders of
     the removal of the Indenture Trustee and the appointment of a successor
     Indenture Trustee (Section 6.08);

               (xxiii) the preparation of any written instruments required to
     confirm more fully the authority of any co-trustee or separate trustee
     and any written instructions necessary in connection with the resignation
     or removal of any co-trustee or separate trustee (Sections 6.08 and
     6.10);

               (xxiv) upon its actual knowledge of such, the notification to
     the Indenture Trustee if and when the Notes are listed on any stock
     exchange Section 7.04);

               (xxv) the preparation of an Issuer Request and Officer's
     Certificate and the obtaining of an Opinion of Counsel and Independent
     Certificates, if necessary, for the release of the Trust Estate (Section
     8.04 and 8.05);

               (xxvi) the preparation of Issuer Orders and the obtaining of
     Opinions of Counsel with respect to the execution of supplemental
     indentures and the mailing to the Noteholders of notices with respect to
     such supplemental indentures (Sections 9.01, 9.02 and 9.03);

                                      22
<PAGE>

               (xxvii) the delivery of new Notes conforming to any supplemental
     indenture (Section 9.05);

               (xxviii) the duty to furnish to the Rating Agencies and the
     Indenture Trustee notice of redemption of Notes, if the Servicer has not
     previously done so (Section 10.01);

               (xxix) the duty to notify Noteholders of redemption of the Notes
     or to cause the Indenture Trustee to provide such notification (Section
     10.02);

               (xxx) the preparation and delivery of all Officer's
     Certificates, Opinions of Counsel and Independent Certificates with
     respect to any requests by the Issuer to the Indenture Trustee to take any
     action under the Indenture (Section 11.01(a));

               (xxxi) the preparation and delivery of all Officer's
     Certificates and the obtaining of Independent Certificates, if necessary,
     for the release of property from the lien of the Indenture (Section 11.01
     (b));

               (xxxii) the preparation and delivery to Noteholders and the
     Indenture Trustee of any agreements or requests by the Noteholders with
     respect to alternate payment and notice provisions (Section 11.05); and

               (xxxiii) the recording of the Indenture, if applicable (Section
     11.13).

          (b) The Owner Trustee shall receive as compensation for its services
hereunder such fees as have been separately agreed upon before the date hereof
among the Depositor and the Owner Trustee, and the Owner Trustee shall be
reimbursed for its other reasonable expenses hereunder in the priority set
forth in Section 5.06(b)(ii) and (xiii) in the Sale and Servicing Agreement.
In performing its duties under Section 5.05 or 6.07, the Owner Trustee shall
be entitled to the indemnification provided by the Issuer under Section 8.02
of this Agreement, in the priority set forth in Section 5.06(b)(ii) and (xiii)
of the Sale and Servicing Agreement.

          (c) It is understood and agreed that the Owner Trustee shall be
entitled to engage outside counsel, independent accountants and other experts
to assist the Owner Trustee in connection with the performance of its duties
set forth in Sections 5.05 and 6.07, including the preparation of all tax
reports and returns, securities law filings, Opinions of Counsel and
Independent Certificates and the Owner Trustee shall be reimbursed for the
expenses of such experts in accordance with the priority set forth in Section
5.06(b)(ii) and (xiii) of the Sale and Servicing Agreement. The Owner Trustee
shall not be obligated to engage any expert or perform any duty as required
under Sections 5.05 and 6.07 for which reimbursement would exceed $1,000 until
such amount has been paid to the Owner Trustee, if payment of such
reimbursable amount is required of the Owner Trustee prior to the next
Distribution Date.

          (d) The Depositor and the Servicer shall furnish to the Owner
Trustee from time to time such additional information regarding the Trust or
the Basic Documents as the Owner Trustee shall reasonably request. The Note
Registrar will furnish or cause to be furnished to the Indenture Trustee and
the Owner Trustee at such times as the Indenture Trustee or the

                                      23
<PAGE>

Owner Trustee may request in writing, within thirty days after receipt by the
Note Registrar of any such request, a list, in such form as the Indenture
Trustee or Owner Trustee may reasonably require, of the names and addresses of
the Holders of Notes as of a date not more than ten days prior to the time
such list is furnished; provided, however, that so long as the Indenture
Trustee is the Note Registrar, no such list shall be required to be furnished
to the Indenture Trustee. The Servicer shall furnish to the Owner Trustee
copies of all documents and reports required to be provided by the Servicer
pursuant to Sections 4.10, 4.11, 4.12 and 4.14 of the Sale and Servicing
Agreement.

          (e) The Owner Trustee shall not be responsible for taking any action
with respect to this Section 6.07 unless a responsible officer in the
Corporate Trust Administration Department of the Owner Trustee has actual
knowledge or has received written notice of the need to take such action.

          (f) The rights and protections afforded to the Owner Trustee
pursuant to Article VII of this Agreement shall also be afforded to the Owner
Trustee with respect to the performance of its administrative duties under
this Section 6.07.

                                 ARTICLE VII

                         CONCERNING THE OWNER TRUSTEE

          Section 7.01. 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 Trust Estate upon the terms of the Basic Documents
and this Agreement. The Owner Trustee, in its individual capacity, shall not
be answerable or accountable hereunder or under any Basic Document under any
circumstances, except (i) for its own willful misconduct or gross negligence
or (ii) in the case of the inaccuracy of any representation or warranty
contained in Section 7.03 expressly made by the Owner Trustee in its
individual capacity. In particular, but not by way of limitation (and subject
to the exceptions set forth in the preceding sentence):

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

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

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

                                      24
<PAGE>

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

          (e) the Owner Trustee shall not be responsible for or in respect of
the validity or sufficiency of this Agreement or for the due execution hereof
by the Depositor or for the form, character, genuineness, sufficiency, value
or validity of any of the Trust Estate, or for or in respect of the validity
or sufficiency of the Basic Documents, other than the certificate of
authentication on the Trust Certificates, and the Owner Trustee, in its
individual capacity, shall in no event assume or incur any liability, duty or
obligation to any Noteholder or to any Certificateholder, other than as
expressly provided for herein or expressly agreed to in the other Basic
Documents;

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

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

          Section 7.02. Furnishing of Documents. The Owner Trustee shall
furnish to the Certificateholders, promptly upon receipt of a written request
therefor, duplicates or copies of all reports, notices, requests, demands,
certificates, financial statements and any other instruments furnished to the
Owner Trustee under the Basic Documents.

          Section 7.03. Representations and Warranties. The Owner Trustee, in
its individual capacity, 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. 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 the Basic

                                      25
<PAGE>

Documents, and this Agreement and the Basic Documents will be executed and
delivered by one of its officers who is duly authorized to execute and deliver
this Agreement and the Basic Documents on its behalf.

          (c) Neither the execution or the delivery by it of this Agreement,
nor the consummation by it of the transactions contemplated hereby, nor
compliance by it with any of the terms or provisions hereof will contravene
any federal or Delaware 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 bylaws or any
indenture, mortgage, contract, agreement or instrument to which it is a party
or by which any of its properties may be bound.

          (d) It is a corporation satisfying the provisions of Section 3807(a)
of the Statutory Trust Statute; authorized to exercise corporate trust powers;
having a combined capital and surplus of at least $50,000,000 and subject to
supervision or examination by federal or state authorities; and having (or
having a parent that has) time deposits that are rated at least "A-1" by
Standard & Poor's and "P-1" by Moody's or who is otherwise acceptable to each
Rating Agency.

          Section 7.04. Reliance; Advice of Counsel.

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

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

          Section 7.05. Not Acting in Individual Capacity. Except as expressly
provided in this Article VII, in accepting the trusts hereby created,
Wilmington Trust Company acts solely as Owner Trustee hereunder and not in its
individual capacity, and all Persons having any claim

                                      26
<PAGE>

against the Owner Trustee by reason of the transactions contemplated by this
Agreement or any Basic Document shall look only to the Trust Estate for
payment or satisfaction thereof.

          Section 7.06. Owner Trustee Not Liable for Trust Certificates or for
Receivables. The recitals contained herein and in the Trust Certificates
(other than the signature and countersignature of the Owner Trustee on the
Trust Certificates) shall be taken as the statements of the Depositor, and the
Owner Trustee assumes no responsibility for the correctness thereof. Except as
set forth in Section 7.03, the Owner Trustee makes no representations as to
the validity or sufficiency of this Agreement, of any Basic Document or of the
Trust Certificates (other than the signature and countersignature of the Owner
Trustee on the Trust Certificates) or the Notes, or of any Receivable or
related documents. The Owner Trustee shall at no time have any responsibility
or liability for or with respect to the legality, validity and enforceability
of any Receivable or the perfection and priority of any security interest
created by any Receivable in any Financed Vehicle or the maintenance of any
such perfection and priority, or for or with respect to the sufficiency of the
Trust Estate or its ability to generate the payments to be distributed to
Certificateholders under this Agreement or the Noteholders under the
Indenture, including, without limitation: the existence, condition and
ownership of any Financed Vehicle; the existence and enforceability of any
insurance thereon; the existence and contents of any Receivable on any
computer or other record thereof; the validity of the assignment of any
Receivable to the Trust or of any intervening assignment; the completeness of
any Receivable; the performance or enforcement of any Receivable; the
compliance by the Depositor or the Servicer with any warranty or
representation made under any Basic Document or in any related document or the
accuracy of any such warranty or representation, or any action of the
Indenture Trustee or the Servicer or any subservicer taken in the name of the
Owner Trustee.

          Section 7.07. Owner Trustee May Own Trust Certificates and Notes.
The Owner Trustee in its individual or any other capacity may become the owner
or pledgee of Trust Certificates or Notes and may deal with the Depositor, the
Indenture Trustee and the Servicer in banking transactions with the same
rights as it would have if it were not Owner Trustee.

          Section 7.08. Doing Business in Other Jurisdictions. Notwithstanding
anything contained herein to the contrary, neither Wilmington Trust Company
nor the Owner Trustee shall be required to take any action in any jurisdiction
other than in the State of Delaware if the taking of such action will (i)
require the consent or approval or authorization or order of, or the giving of
notice to, or the registration with, or the taking of any other action in
required by, any state or other governmental authority or agency of any
jurisdiction other than the State of Delaware; (ii) result in any fee, tax or
other governmental charge under the laws of any jurisdiction or any political
subdivisions thereof in existence on the date hereof other than the State of
Delaware becoming payable by Wilmington Trust Company or the Owner Trustee; or
(iii) subject Wilmington Trust Company or the Owner Trustee to personal
jurisdiction in any jurisdiction other than the State of Delaware for causes
of action arising from acts unrelated to the consummation of the transactions
by Wilmington Trust Company or the Owner Trustee, as the case may be,
contemplated hereby. The Owner Trustee shall be entitled to obtain advice of
counsel (which advice shall be an expense of the Trust under Section 8.01 of
this Agreement) to determine whether any action required to be taken pursuant
to the Agreement results in the consequences described in clauses (i), (ii)
and (iii) of the preceding sentence. In the event that said counsel advises
the Owner Trustee that such action will result in such consequences, the

                                      27
<PAGE>

Owner Trustee will appoint an additional trustee pursuant to Section 10.05
hereof to proceed with such action.

          Section 7.09. Paying Agent, Certificate Registrar and Authenticating
Agent. The rights and protections afforded to the Owner Trustee pursuant to
this Article VII and Sections 8.02, 10.02, and 10.03 shall also be afforded to
the Paying Agent, authenticating agent and Certificate Registrar.

                                 ARTICLE VIII

                         COMPENSATION OF OWNER TRUSTEE

          Section 8.01. Owner Trustee's Fees and Expenses. The Owner Trustee
shall receive as compensation for its services hereunder such fees as have
been separately agreed upon before the date hereof between the Depositor and
the Owner Trustee, and the Owner Trustee shall be reimbursed for its other
reasonable expenses hereunder, including the reasonable compensation, expenses
and disbursements of such agents, representatives, experts and counsel as the
Owner Trustee may employ in connection with the exercise and performance of
its rights and its duties hereunder, in the priority set forth in Section
5.06(b) in the Sale and Servicing Agreement.

          Section 8.02. Indemnification. The Trust shall indemnify the Owner
Trustee and its successors, assigns, agents and servants (collectively, the
"Indemnified Parties") from and against, any and all liabilities, obligations,
losses, damages, taxes, claims, actions and suits, and any and all reasonable
costs, expenses and disbursements (including reasonable legal fees and
expenses) of any kind and nature whatsoever (collectively, "Expenses") which
may at any time be imposed on, incurred by, or asserted against the Owner
Trustee or any Indemnified Party in any way relating to or arising out of this
Agreement, the Basic Documents, the Trust Estate, the administration of the
Trust Estate or the action or inaction of the Owner Trustee hereunder, except
only that the Trust shall not be liable for or required to indemnify an
Indemnified Party from or against Expenses arising or resulting from (i) the
willful misconduct, gross negligence or bad faith of the Owner Trustee or (ii)
the inaccuracy of a representation or warranty made by the Owner Trustee in
Section 7.03. The indemnities contained in this Section shall survive the
resignation or termination of the Owner Trustee or the termination of this
Agreement. In the event of any claim, action or proceeding for which indemnity
will be sought pursuant to this Section, the Indemnified Party's choice of
legal counsel shall be subject to the approval of the Trust, which approval
shall not be unreasonably withheld.

          Section 8.03. Payments to the Owner Trustee. Any amounts paid
pursuant to this Article VIII shall be payable solely in the priority set
forth in Sections 5.06(b)(ii) and 5.06(b)(xiii) of the Sale and Servicing
Agreement and shall be deemed not to be a part of the Trust Estate immediately
after such payment.

                                      28
<PAGE>

                                  ARTICLE IX

                        TERMINATION OF TRUST AGREEMENT

          Section 9.01. Termination of Trust Agreement.

          (a) This Agreement (other than Article VIII) shall terminate and the
Trust shall terminate and dissolve 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 Trust Estate in accordance with the terms of the Indenture,
Article V of the Sale and Servicing Agreement and the Statutory Trust Statute.
Any money or other property held as part of the Owner Trust Estate following
such distribution shall be distributed to the Depositor. The bankruptcy,
liquidation, dissolution, death or incapacity of any Certificateholder shall
not (i) operate to terminate this Agreement or the Trust, (ii) 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 Trust Estate or (iii) otherwise affect the
rights, obligations and liabilities of the parties hereto.

          (b) This Agreement and the Trust are irrevocable. Except as provided
in Section 9.01(a) and in this Section 9.01(b), neither the Depositor nor any
Certificateholder shall be entitled to revoke or terminate the Trust or this
Agreement.

          (c) Notice of any termination of the Trust, specifying the
Distribution Date upon which Certificateholders shall surrender their Trust
Certificates to the Paying Agent for payment of the final distribution and
cancellation, shall be given by the Owner Trustee by letter to
Certificateholders mailed within five (5) Business Days of receipt of notice
of such termination from the Servicer given pursuant to Section 9.01 of the
Sale and Servicing Agreement, stating (i) the Distribution Date upon or with
respect to which final payment of the Trust Certificates shall be made upon
presentation and surrender of the Trust 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 Distribution Date is
not applicable, payments being made only upon presentation and surrender of
the Trust 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) and the Paying Agent at the time such notice is
given to Certificateholders. Upon presentation and surrender of the Trust
Certificates, the Paying Agent shall cause to be distributed to
Certificateholders amounts distributable on such Distribution Date pursuant to
Section 5.02.

          In the event that all of the Certificateholders shall not surrender
their Trust Certificates for cancellation within six (6) months after the date
specified in the above mentioned written notice, the Owner Trustee shall give
a second written notice to the remaining Certificateholders to surrender their
Trust Certificates for cancellation and receive the final distribution with
respect thereto. If within one year after the second notice all the Trust
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 Trust Certificates, and the cost thereof shall be paid out
of the funds and other assets that shall remain subject to this Agreement. Any
funds

                                      29
<PAGE>

remaining in the Trust after exhaustion of such remedies shall be distributed
by the Owner Trustee to the Depositor, subject to applicable escheat laws.

          (d) Upon the winding up of the Trust in accordance with the Statutory
Trust Statute (including, without limitation, the reasonable provision for
payment of all obligations of the Trust in accordance with Section 3808(e) of
the Statutory Trust Statute), the Owner Trustee shall cause the Certificate of
Trust to be canceled by filing a certificate of cancellation with the
Secretary of State in accordance with the provisions of Section 3810 of the
Statutory Trust Statute and thereupon the Owner Trust and this Agreement
(other than Article VIII) shall terminate.

                                  ARTICLE X

            SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES

          Section 10.01. Eligibility Requirements for Owner Trustee. The Owner
Trustee shall at all times be a corporation satisfying the provisions of
Section 3807(a) of the Statutory Trust Statute; authorized to exercise
corporate trust powers; having a combined capital and surplus of at least
$50,000,000 and subject to supervision or examination by federal or state
authorities; and having (or having a parent that has) time deposits that are
rated at least "P-1" by Moody's and at least "A-1" by Standard & Poor's, or
which is otherwise acceptable to each Rating Agency. If such corporation shall
publish reports of condition at least annually pursuant to law or to the
requirements of the aforesaid supervising or examining authority, then for the
purpose of this Section, 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 10.02.

          Section 10.02. Resignation or Removal of 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 Depositor, the Indenture
Trustee and the Rating Agencies. Upon receiving such notice of resignation,
the Depositor 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 thirty (30) days after the giving of such notice of
resignation, the resigning Owner Trustee may petition any court of competent
jurisdiction for the appointment of a successor Owner Trustee, provided,
however, that such right to appoint or to petition for the appointment of any
such successor shall in no event relieve the resigning Owner Trustee from any
obligations otherwise imposed on it under the Basic Documents until such
successor has in fact assumed such appointment.

          If at any time the Owner Trustee shall cease to be eligible in
accordance with the provisions of Section 10.01 and shall fail to resign after
written request therefor by the Depositor, 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

                                      30
<PAGE>

for the purpose of rehabilitation, conservation or liquidation, then the
Depositor may remove the Owner Trustee. If the Depositor shall remove the
Owner Trustee under the authority of the immediately preceding sentence, the
Depositor shall promptly appoint a successor Owner Trustee by written
instrument, in duplicate, one copy of which instrument shall be delivered to
the outgoing Owner Trustee so removed and one copy to the successor Owner
Trustee, and shall pay all fees owed to the outgoing Owner Trustee.

          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 10.03 and payment of all fees and expenses
owed to the outgoing Owner Trustee. The Depositor shall provide notice of such
resignation or removal of the Owner Trustee to each Rating Agency.

          Section 10.03. Successor Owner Trustee. Any successor Owner Trustee
appointed pursuant to Section 10.01 or 10.02 shall execute, acknowledge and
deliver to the Depositor, the Indenture Trustee and to its predecessor Owner
Trustee an instrument accepting such appointment under this Agreement, and
thereupon the resignation or removal of the predecessor Owner Trustee shall
become effective, and such successor Owner Trustee, without any further act,
deed or conveyance, shall become fully vested with all the rights, powers,
duties and obligations of its predecessor under this Agreement, with like
effect as if originally named as Owner Trustee. The predecessor Owner Trustee
shall, upon payment of its fees and expenses, deliver to the successor Owner
Trustee all documents and statements and monies held by it under this
Agreement; and the Depositor 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 as a successor Owner Trustee pursuant to Section
10.01.

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

          Any successor Owner Trustee appointed pursuant to this Section 10.03
shall promptly file an amendment to the Certificate of Trust with the
Secretary of State identifying the name and principal place of business of
such successor Owner Trustee in the State of Delaware.

          Section 10.04. Merger or Consolidation of Owner Trustee. Any
corporation into which the Owner Trustee may be merged or converted or with
which it may be consolidated, or any corporation resulting from any merger,
conversion or consolidation to which the Owner Trustee shall be a party, or
any corporation succeeding to all or substantially all of the corporate trust
business of the Owner Trustee, shall be the successor of the Owner Trustee
hereunder,

                                      31
<PAGE>

without the execution or filing of any instrument or any further act on the
part of any of the parties hereto, anything herein to the contrary
notwithstanding; provided, that such corporation shall be eligible pursuant to
Section 10.01; and provided further, that the Owner Trustee shall mail notice
of such merger or consolidation to each Rating Agency; and provided, further,
that such successor Owner Trustee shall file an amendment to the Certificate
of Trust as described in Section 10.03.

          Section 10.05. 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 Trust Estate or any Financed Vehicle may at the time be located,
the Owner Trustee shall have the power and shall execute and deliver all
instruments to appoint one or more Persons approved by the Owner Trustee to
act as co-trustee, jointly with the Owner Trustee, or as separate trustee or
separate trustees, of all or any part of the Trust Estate, and to vest in such
Person, in such capacity, such title to the Trust Estate or any part thereof
and, subject to the other provisions of this Section, such powers, duties,
obligations, rights and trusts as the Owner Trustee may consider necessary or
desirable. No co-trustee or separate trustee under this Agreement shall be
required to meet the terms of eligibility as a successor Owner Trustee
pursuant to Section 10.01 and no notice of the appointment of any co-trustee
or separate trustee shall be required pursuant to Section 10.03.

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

          (a) 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 Estate 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;

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

          (c) the Owner Trustee may at any time accept the resignation of or
remove any separate trustee or co-trustee.

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

                                      32
<PAGE>

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.

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

                                  ARTICLE XI

                                 MISCELLANEOUS

          Section 11.01. Supplements and Amendments. This Agreement may be
amended by the Depositor and the Owner Trustee, with prior written notice to
each Rating Agency, without the consent of any of the Noteholders or the
Certificateholders, to cure any ambiguity, to correct or supplement any
provisions in this Agreement or 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, however, that such action shall not, as
evidenced by the satisfaction of the Rating Agency Condition with respect to
such amendment, adversely affect in any material respect the interests of any
Noteholder or Certificateholder.

          This Agreement may also be amended from time to time by the
Depositor and the Owner Trustee, with prior written notice to each Rating
Agency, with the consent of the Holders (as defined in the Indenture) of Notes
evidencing not less than a majority of the Outstanding Amount of the Notes and
the consent of the Holders of Certificates evidencing not less than a majority
of the Percentage Interests in the Certificates, for the purpose of adding any
provisions to or changing in any manner or eliminating any of the provisions
of this Agreement or of modifying in any manner the rights of the Noteholders
or the Certificateholders; provided, however, that no such amendment shall (a)
increase or reduce in any manner the amount of, or accelerate or delay the
timing of, 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 aforesaid Percentage Interests in the Certificates
required to consent to any such amendment, without the consent of the Holders
of all then-outstanding Notes and Certificates.

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

          It shall not be necessary for the consent of Certificateholders or
Noteholders pursuant to this Section to approve the particular form of any
proposed amendment or consent, but it shall be sufficient if such consent
shall approve the substance thereof. The manner of obtaining such consents
(and any other consents of Certificateholders provided for in this

                                      33
<PAGE>

Agreement or in any other Basic Document) and of evidencing the authorization
of the execution thereof by Certificateholders or Noteholders shall be subject
to such reasonable requirements as the Owner Trustee may prescribe.

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

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

          Section 11.02. No Legal Title to Trust Estate in Certificateholders.
Neither the Depositor nor the Certificateholders shall have legal title to any
part of the Trust Estate. The Certificateholders shall be entitled to receive
distributions with respect to their undivided ownership 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 undivided ownership interest in the 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 Trust
Estate.

          Section 11.03. Limitations on Rights of Others. The provisions of
this Agreement are solely for the benefit of the Owner Trustee, the Depositor,
the Certificateholders, the Paying Agent, the Certificate Registrar 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 Trust Estate or under or in respect of this Agreement or any
covenants, conditions or provisions contained herein.

          Section 11.04. Notices.

          (a) Unless otherwise expressly specified or permitted by the terms
hereof, all notices shall be in writing and shall be deemed given upon receipt
by the intended recipient or three (3) Business Days after mailing if mailed
by first-class mail, postage prepaid (except that notice to the Owner Trustee
shall be deemed given only upon actual receipt by the Owner Trustee), if to
the Owner Trustee, addressed to the Corporate Trust Office; if to the
Depositor, addressed to Morgan Stanley ABS Capital II Inc., addressed to 1585
Broadway, New York, New York 10036 (fax no.: (212) 761-0782), Attention: Jack
Kattan, with a copy to Michelle Wilke at 1585 Broadway, New York, New York
10036 (fax no.: (212) 762-9224); if to Wells Fargo Bank, National Association,
addressed to Wells Fargo Bank, National Association, Sixth and Marquette
Avenue, MAC N9311-161, Minneapolis, MN 55479 (fax no.: (612) 667-3464),
Attention: CTS/Asset Backed Securities, Morgan Stanley Auto Loan Trust
2004-HB2; or, as to each party, at such other address as shall be designated
by such party in a written notice to each other party. A copy of any such
notice shall also be mailed to the Servicer, addressed to The

                                      34
<PAGE>

Huntington National Bank, 41 South High Street - HC0716 Columbus, OH 43287,
Attention: Timothy R. Barber.

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

          Section 11.05. 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 11.06. Separate Counterparts. This Agreement may be executed
by the parties hereto in separate counterparts, each of which when so executed
and delivered shall be an original, but all such counterparts shall together
constitute but one and the same instrument.

          Section 11.07. Successors and Assigns. All covenants and agreements
contained herein shall be binding upon, and inure to the benefit of, each of
the Depositor and its permitted assignees, 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 11.08. Covenants of the Depositor. The Depositor will not at
any time institute against the Trust any bankruptcy proceedings under any
United States federal or state bankruptcy or similar law in connection with
any obligations relating to the Trust Certificates, the Notes, this Agreement
or any of the other Basic Documents.

          Section 11.09. No Petition. The Owner Trustee, by entering into this
Agreement, each Certificateholder, by accepting a Trust Certificate, and the
Indenture Trustee and each Noteholder, by accepting the benefits of this
Agreement, hereby covenant and agree that they will not at any time institute
against the Depositor or the Trust or join in any institution against the
Depositor or the Trust of, any bankruptcy proceedings under any United States
federal or state bankruptcy or similar law in connection with any obligations
relating to the Trust Certificates, the Notes, this Agreement or any of the
Basic Documents.

          Section 11.10. No Recourse. Each Certificateholder by accepting a
Trust Certificate acknowledges that such Trust Certificate represents a
beneficial interest in the Trust only and does not represent an interest in or
an obligation of the Depositor, the Servicer, the Owner Trustee, the Indenture
Trustee or any Affiliate thereof and no recourse may be had against such
parties or their assets, except as may be expressly set forth or contemplated
in this Agreement, the Trust Certificates or the Basic Documents.

                                      35
<PAGE>

          Section 11.11. 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 11.12. 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 11.13. Trust Certificate Transfer Restrictions. The Trust
Certificates may not be acquired by or for the account of (i) an employee
benefit plan (as defined in Section 3(3) of ERISA) that is subject to the
provisions of Title I of ERISA or Similar Law, (ii) a plan described in
Section 4975(e)(1) of the Code that is subject to Section 4975 of the Code or
Similar Law or (iii) 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 a Trust Certificate, the Holder thereof shall be deemed
to have represented and warranted that it is not a Benefit Plan.

          Section 11.14. Sarbanes-Oxley. Notwithstanding anything contained
herein or in any other Basic Document to the contrary, the Owner Trustee shall
not be required to execute, deliver or certify on behalf of the Trust or any
other Person any filings, certificates, affidavits or other instruments
(including, without limitation, any Sarbanes-Oxley Certification) required
under the Sarbanes-Oxley Act of 2002.

          Section 11.15. Acceptance of Terms of Agreement. The receipt and
acceptance of a Trust Certificate by a Certificateholder, without any
signature or further manifestation of assent, shall constitute the
unconditional acceptance by the Certificateholder of all the terms and
provisions of this Agreement, and shall constitute the agreement of the
Certificateholder that the terms and provisions of this Agreement shall be
binding, operative and effective as between the Owner Trustee and the
Certificateholder.

                                      36
<PAGE>

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

                                 MORGAN STANLEY ABS CAPITAL II INC.,
                                 as Depositor

                                 By: /s/ Jack Kattan
                                    ---------------------------------------
                                    Name:   Jack Kattan
                                    Title:  Vice President

                                  WILMINGTON TRUST COMPANY,
                                  as Owner Trustee

                                  By: /s/ Janel R. Havrilla
                                     --------------------------------------
                                     Name:   Janel R. Havrilla
                                     Title:  Financial Services Officer

WELLS FARGO BANK,
NATIONAL ASSOCIATION, solely
 for the purposes of
 accepting the appointment
 to act as Certificate
 Registrar pursuant to
 Section 3.04, (ii) the
 appointment to act as
 Paying Agent pursuant to
 Section 3.09, and (iii) the
 designation of its office
 pursuant to Section 3.08

By:   /s/ Marianna Stershic
   ---------------------------------
      Name:   Marianna Stershic
      Title:  Vice President

                                      37
<PAGE>

                                   EXHIBIT A

                           FORM OF TRUST CERTIFICATE

          THIS TRUST CERTIFICATE IS SUBORDINATE TO THE NOTES, AS SET FORTH IN
THE SALE AND SERVICING AGREEMENT.

          THIS TRUST CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER
THE SECURITIES ACT OF 1933, AS AMENDED, OR THE APPLICABLE SECURITIES LAWS OF
ANY STATE. ACCORDINGLY, TRANSFER OF THIS TRUST CERTIFICATE IS SUBJECT TO
CERTAIN RESTRICTIONS SET FORTH IN SECTION 2.04 OF THE INDENTURE AND SECTION
3.04 OF THE TRUST AGREEMENT. BY ITS ACCEPTANCE OF THIS TRUST CERTIFICATE, THE
HOLDER OF THIS TRUST CERTIFICATE IS DEEMED TO REPRESENT TO THE DEPOSITOR THAT
IT IS A "QUALIFIED INSTITUTIONAL BUYER" (A "QIB"), AS SUCH TERM IS DEFINED IN
RULE 144A UNDER THE SECURITIES ACT ("RULE 144A") AND IS ACQUIRING THIS TRUST
CERTIFICATE FOR ITS OWN ACCOUNT (AND NOT FOR THE ACCOUNT OF OTHERS) OR AS A
FIDUCIARY OR AGENT FOR OTHERS (WHICH OTHERS ALSO ARE QIBS)."

          "NO SALE, PLEDGE OR OTHER TRANSFER OF A TRUST CERTIFICATE SHALL BE
MADE UNLESS SUCH SALE, PLEDGE OR OTHER TRANSFER IS (I)(A) PURSUANT TO AN
EFFECTIVE REGISTRATION STATEMENT UNDER THE 1933 ACT, (B) FOR SO LONG AS THE
TRUST CERTIFICATES ARE ELIGIBLE FOR RESALE PURSUANT TO RULE 144A UNDER THE
1933 ACT TO A PERSON THE TRANSFEROR REASONABLY BELIEVES AFTER DUE INQUIRY IS A
"QUALIFIED INSTITUTIONAL BUYER" AS DEFINED IN RULE 144A THAT PURCHASES FOR ITS
OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED INSTITUTIONAL BUYER TO WHOM
NOTICE IS GIVEN THAT THE TRANSFER IS BEING MADE IN RELIANCE ON RULE 144A, OR
(C) PURSUANT TO ANOTHER AVAILABLE EXEMPTION FROM THE REGISTRATION REQUIREMENTS
OF THE 1933 ACT, AND (II) IN ACCORDANCE WITH ANY APPLICABLE SECURITIES LAWS OF
ANY STATE OF THE UNITED STATES AND ANY OTHER RELEVANT JURISDICTION. EACH
TRANSFEREE OF A BENEFICIAL INTEREST IN THIS TRUST CERTIFICATE SHALL BE DEEMED
TO MAKE THE FOREGOING REPRESENTATIONS. THE DEPOSITOR MAY REQUIRE AN OPINION OF
COUNSEL TO BE DELIVERED TO IT IN CONNECTION WITH ANY TRANSFER OF THE TRUST
CERTIFICATES PURSUANT TO CLAUSES (A) OR (C) ABOVE."

          BY ITS ACCEPTANCE OF THIS TRUST CERTIFICATE, THE HOLDER AND ANY
SUBSEQUENT TRANSFEREE IS DEEMED TO REPRESENT AND WARRANT THAT IT IS NOT AND IS
NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS OF ANY (A) EMPLOYEE BENEFIT
PLAN (AS DEFINED IN SECTION 3(3) OF ERISA) THAT IS SUBJECT TO TITLE I OF ERISA
OR SIMILAR LAW, (B) PLAN (AS DEFINED IN SECTION 4975(E)(1) OF THE CODE) THAT
IS SUBJECT TO SECTION 4975 OF THE CODE OR SIMILAR LAW, INCLUDING INDIVIDUAL
RETIREMENT ACCOUNTS OR KEOGH PLANS, OR (C) ENTITY WHOSE UNDERLYING ASSETS
INCLUDE PLAN ASSETS BY REASON OF A PLAN'S INVESTMENT IN SUCH ENTITY,
INCLUDING,

                                     A-1
<PAGE>

WITHOUT LIMITATION, AS APPLICABLE, AN INSURANCE COMPANY GENERAL ACCOUNT (AS
DEFINED IN SECTION V(E) OF PROHIBITED TRANSACTION CLASS EXEMPTION 95-60).

          THIS TRUST CERTIFICATE IS NOT GUARANTEED OR INSURED BY THE FEDERAL
DEPOSIT INSURANCE CORPORATION OR ANY GOVERNMENTAL AGENCY.

                                     A-2
<PAGE>

NUMBER R-___                                       PERCENTAGE INTEREST:  [  ]%

          MORGAN STANLEY AUTO LOAN TRUST 2004-HB2 CERTIFICATE evidencing a
fractional undivided beneficial interest in the Trust, as defined below, the
property of which consists of: (1) all interest, principal, and any other
amounts received on or with respect to each of the Receivables after the
Cut-Off Date; (2) the security interests in the Financed Vehicles granted by
Obligors pursuant to the Receivables and any other interest of the Depositor
in such Financed Vehicles; (3) all other security interests or other property
interests created by or constituting each Receivable; (4) all of the
Depositor's rights with respect to each Receivable and the documentation
relating to the Receivables, including, without limitation, all rights under
the VSI Policy with respect to such Receivable and the contents of each
Receivable File, including, without limitation, all of the Depositor's
enforcement and other rights under the UCC and other Applicable Law; (5)
rebates of premiums on insurance policies and all other items financed as part
of the Receivables in effect as of the Cut-Off Date, including but not limited
to, service warranties; (6) all Servicing Rights with respect to, and all
proceeds of and rights to enforce, any of the foregoing, including, without
limitation, any Insurance Proceeds and Liquidation Proceeds; (7) all of the
Depositor's rights (but not its obligations) under the Assignment, Assumption
and Recognition Agreement; (8) all funds on deposit from time to time in the
Trust Accounts and the Certificate Distribution Account and in all investments
therein and proceeds thereof (including all Investment Earnings thereon); (9)
all accounts, money, chattel paper, securities, instruments, documents,
deposit accounts, certificates of deposit, letters of credit, advices of
credit, banker's acceptances, uncertificated securities, general intangibles,
contract rights, goods and other property consisting of, arising from or
relating to any and all of the foregoing; and (10) the proceeds of any and all
of the foregoing.

          THIS TRUST CERTIFICATE DOES NOT REPRESENT AN INTEREST IN OR AN
OBLIGATION OF MORGAN STANLEY ASSET FUNDING INC., MORGAN STANLEY ABS CAPITAL II
INC. OR ANY OF THEIR RESPECTIVE AFFILIATES.

          THIS CERTIFIES THAT ________________ is the registered owner of a
____% PERCENT nonassessable, fully paid, undivided percentage interest in
MORGAN STANLEY AUTO LOAN TRUST 2004-HB2, a Delaware statutory trust (the
"Trust"), formed by MORGAN STANLEY ABS CAPITAL II INC., a Delaware corporation
(the "Depositor").

          The Trust was created pursuant to a Trust Agreement amended and
restated as of June 30, 2004 (as amended, supplemented or otherwise modified
from time to time, 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 Trust Agreement or the Sale and Servicing
Agreement dated as of June 30, 2004 (as amended, supplemented or otherwise
modified from time to time, the "Sale and Servicing Agreement"), among the
Trust, the Depositor, Morgan Stanley Asset Funding Inc., as Seller, The
Huntington National Bank, as Servicer and Wells Fargo Bank, National
Association, as Indenture Trustee.

          This Trust Certificate is one of the duly authorized Trust
Certificates designated as "Asset Backed Certificates" (herein called the
"Trust Certificates"). Also issued under an

                                     A-3
<PAGE>

Indenture dated as of June 30, 2004 (as amended, supplemented or otherwise
modified from time to time, the "Indenture"), between the Trust and Wells
Fargo Bank, National Association, as indenture trustee, are the classes of
Notes designated as "1.90% Asset Backed Notes, Class A-1," "2.40% Asset Backed
Notes, Class A-2," "2.94% Asset Backed Notes, Class A-3," "3.46% Asset Backed
Notes, Class A-4," (collectively, the "Class A Notes"), "3.37% Asset Backed
Notes, Class B" (the "Class B Notes"), "3.24% Asset Backed Notes, Class C"
(the "Class C Notes"), "3.82% Asset Backed Notes, Class D" (the "Class D
Notes") and "5.00% Asset Backed Notes, Class E" (the "Class E Notes" and
together with the Class A Notes, the Class B Notes, the Class C Notes and the
Class D Notes, the "Notes"). This Trust 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 Trust Certificate by virtue of its
acceptance hereof assents and by which such Certificateholder is bound. The
property of the Trust consists of the Conveyed Assets. The rights of the
Certificateholders are subordinate to the rights of the Noteholders, as set
forth in the Sale and Servicing Agreement.

          Under the Trust Agreement, there will be distributed on the 15th day
of each month or, if such 15th day is not a Business Day, the next Business
Day (each, a "Distribution Date"), commencing on September 15, 2004, to the
Person in whose name this Trust Certificate is registered on the last day of
the immediately preceding month (the "Record Date"), such Certificateholder's
fractional undivided interest in the amount to be distributed to
Certificateholders on such Distribution Date.

          The Holder of this Trust Certificate acknowledges and agrees that
its rights to receive distributions in respect of this Trust Certificate are
subordinate to the rights of the Noteholders as described in the Sale and
Servicing Agreement and the Indenture.

          It is the intent of the Depositor and the Certificateholders that,
solely for income and franchise tax purposes : (1) if there is one beneficial
owner of the Trust Certificates, the Trust shall be treated as either a
grantor trust or as a disregarded entity, and (2) if there is more than one
beneficial owner of the Trust Certificates, the Trust shall be treated as a
grantor trust (or to the extent required, as a partnership) for income and
franchise tax purposes. A Certificateholder, by its acceptance of a Trust
Certificate, agrees to treat, and to take no action inconsistent with such
treatment of the Trust.

          A Certificateholder, by its acceptance of a Trust Certificate,
covenants and agrees that such Certificateholder will not at any time
institute against the Depositor, the Owner Trustee or the Trust, or join in
any institution against the Depositor, the Owner Trustee or the Trust of, any
bankruptcy, reorganization, arrangement, insolvency or liquidation
proceedings, or other proceedings under any United States federal or state
bankruptcy or similar law in connection with any obligations relating to the
Trust Certificates, the Notes, the Trust Agreement or any of the Basic
Documents.

          Distributions on this Trust Certificate will be made as provided in
the Trust Agreement by the Owner Trustee or the Paying Agent by wire transfer
or check mailed to the Certificateholder of record in the Certificate Register
without the presentation or surrender of this Trust Certificate or the making
of any notation hereon.

                                     A-4
<PAGE>

          Except as otherwise provided in the Trust Agreement and
notwithstanding the above, the final distribution on this Trust Certificate
will be made after due notice by the Owner Trustee of the pendency of such
distribution and only upon presentation and surrender of this Trust
Certificate at the office or agency designated for that purpose by the Owner
Trustee in the Borough of Manhattan, The City of New York.

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

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

          THIS TRUST 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.

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

                              WILMINGTON TRUST COMPANY, not in
                              its individual capacity but solely
                              as Owner Trustee of MORGAN STANLEY AUTO
                              LOAN TRUST 2004-HB2

Dated:  August 30, 2004           By:
                                    ------------------------------------------
                                       Authorized Signatory

                                     A-5
<PAGE>

                 OWNER TRUSTEE'S CERTIFICATE OF AUTHENTICATION

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

WILMINGTON TRUST COMPANY,    or     WILMINGTON TRUST COMPANY,
    as Owner Trustee                  as Owner Trustee

                                      By: [INDENTURE TRUSTEE],
                                          as Authenticating Agent

By:                                   By:
   --------------------------            ------------------------------------
   Authorizing Agent                      Authorizing Agent

                                     A-6
<PAGE>

                        [REVERSE OF TRUST CERTIFICATE]

          The Trust Certificates do not represent an obligation of, or an
interest in, the Depositor, the Servicer, the Owner Trustee in its individual
capacity or any affiliates of any of them and no recourse may be had against
such parties or their assets, except as expressly set forth or contemplated
herein or in the Trust Agreement or the Basic Documents. In addition, this
Trust Certificate is not guaranteed by any governmental agency or
instrumentality and is limited in right of payment to certain collections and
recoveries with respect to the Receivables (and certain other amounts), all as
more specifically set forth herein and in the Sale and Servicing Agreement. A
copy of each of the Sale and Servicing Agreement and the Trust Agreement may
be examined by any Certificateholder upon written request during normal
business hours at the principal office of the Depositor and at such other
places, if any, designated by the Depositor.

          The Trust Agreement permits, with certain exceptions provided
therein, the amendment thereof and the modification of the rights and
obligations of the Depositor and the rights of the Certificateholders under
the Trust Agreement at any time by the Depositor and the Owner Trustee, with
prior written notice to each Rating Agency, with the consent of the Holders
(as defined in the Indenture) of Notes evidencing not less than a majority of
the Outstanding Amount of the Notes and the consent of the Holders of
Certificates evidencing not less than a majority of the Percentage Interests
in the Certificates, for the purpose of adding any provisions to or changing
in any manner or eliminating any of the provisions of the Trust Agreement or
of modifying in any manner the rights of the Noteholders or the
Certificateholders. Any such consent by the Holder of this Trust Certificate
shall be conclusive and binding on such Holder and on all future Holders of
this Trust Certificate and of any Trust Certificate issued upon the transfer
hereof or in exchange herefor or in lieu hereof, whether or not notation of
such consent is made upon this Trust Certificate. The Trust Agreement also
permits the amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Trust Certificates.

          As provided in the Trust Agreement and subject to certain
limitations therein set forth, the transfer of this Trust Certificate is
registerable in the Certificate Register upon surrender of this Trust
Certificate for registration of transfer at the offices or agencies of the
Certificate Registrar designated by the Owner Trustee in the Borough of
Manhattan, The City of New York, accompanied by a written instrument of
transfer in form satisfactory to the Owner Trustee and the Certificate
Registrar duly executed by the Holder hereof or such Holder's attorney duly
authorized in writing, and thereupon one or more new Trust Certificates of
authorized denominations evidencing the same aggregate interest in the Trust
will be issued to the designated transferee. The initial Certificate Registrar
appointed under the Trust Agreement is Wells Fargo Bank, National Association.

          Except as provided in the Trust Agreement, the Trust Certificates
are issuable only as registered Trust Certificates without coupons in minimum
denominations of one percent Percentage Interest. As provided in the Trust
Agreement and subject to certain limitations therein set forth, Trust
Certificates are exchangeable for new Trust Certificates of authorized
denominations evidencing the same aggregate denomination, as requested by the
Certificateholder surrendering the same. No service charge will be made for
any such registration of transfer or exchange, but the Owner Trustee or the
Certificate Registrar may require payment of a sum sufficient to cover any tax
or governmental charge payable in connection therewith.

                                     A-7
<PAGE>

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

          The obligations and responsibilities created by the Trust Agreement
and the Trust created thereby shall terminate upon the payment to
Certificateholders of all amounts required to be paid to them pursuant to the
Trust Agreement and the Sale and Servicing Agreement and the disposition of
all property held as part of the Trust Estate. The Servicer of the Receivables
and, under certain circumstances, Certificateholders, may at their option
purchase the Trust Estate at a price specified in the Sale and Servicing
Agreement, and such purchase of the Receivables and other property of the
Trust will effect early retirement of the Trust Certificates; provided,
however, that such right of purchase is exercisable only as of the
Determination Date as of which the Pool Balance is less than or equal to 10%
of the Initial Pool Balance.

          The Trust Certificates may not be acquired by (a) an employee
benefit plan (as defined in Section 3(3) of ERISA) that is subject to the
provisions of Title I of ERISA or Similar Law, (b) a plan described in Section
4975(e)(1) of the Code that is subject to Section 4975 of the Code or Similar
Law 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 Trust Certificate, the Holder hereof shall be deemed to have
represented and warranted that it is not a Benefit Plan.

                                     A-8
<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 Trust Certificate, and all rights thereunder, and hereby
irrevocably constitutes and appoints ____________, attorney, to transfer said
Trust 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 Trust
     Certificate in every particular, without alteration, enlargement or any
     change whatever. Such signature must be guaranteed by an "eligible
     guarantor institution" meeting the requirements of the Certificate
     Registrar, which requirements include membership or participation in
     STAMP or such other "signature guarantee program" as may be determined by
     the Certificate Registrar in addition to, or in substitution for, STAMP,
     all in accordance with the Securities Exchange Act of 1934, as amended.

                                     A-9
<PAGE>

                                   EXHIBIT B

                        FORM OF TRANSFEROR CERTIFICATE

                                                     [DATE]

Wilmington Trust Company,
as Owner Trustee
Rodney Square North
110 North Market Street
Wilmington, Delaware  19890-0001
Attention:  Corporate Trust Administration

Wells Fargo Bank, National Association
Sixth and Marquette Avenue
MAC N9311-161
Minneapolis, MN 55479
Attention:  CTS/Asset Backed Securities Administration

Morgan Stanley Auto Loan Trust 2004-HB2
Morgan Stanley ABS Capital II Inc.
1585 Broadway
New York, NY  10036
Attention:  Jack Kattan, with a copy to Michelle Wilke

                  Re:  Morgan Stanley Auto Loan Trust 2004-HB2

Ladies and Gentlemen:

          In connection with our disposition of the Asset Backed Certificates
(the "Trust Certificates") issued by the referenced trust (the "Trust") we
certify that (a) we understand that the Certificates have not been registered
under the Securities Act of 1933, as amended (the "Securities Act"), and are
being transferred by us in a transaction that is exempt from the registration
requirements of the Securities Act and (b) we have not offered or sold any
Trust Certificates to, or solicited offers to buy any Trust Certificates from,
any person, or otherwise approached or negotiated with any person with respect
thereto, in a manner that would be deemed, or taken any other action which
would result in, a violation of Section 5 of the Securities Act.

                                          Very truly yours,

                                          [NAME OF TRANSFEROR]

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

                                     B-1
<PAGE>

                                  EXHIBIT C

                           FORM OF INVESTMENT LETTER

                                                     [DATE]

Wilmington Trust Company,
as Owner Trustee
Rodney Square North
110 North Market Street
Wilmington, Delaware  19890-0001
Attention:  Corporate Trust Administration

Wells Fargo Bank, National Association
Sixth and Marquette Avenue
MAC N9311-161
Minneapolis, MN 55479
Attention:  CTS/Asset Backed Securities Administration

Morgan Stanley Auto Loan Trust 2004-HB2
Morgan Stanley ABS Capital II Inc.
1585 Broadway
New York, NY  10036
Attention:  Jack Kattan, with a copy to Michelle Wilke

                  Re:  Morgan Stanley Auto Loan Trust 2004-HB2

Ladies and Gentlemen:

          In connection with our proposed purchase of a ____% percentage
interest in the Asset Backed Certificates (the "Trust Certificates") of Morgan
Stanley Auto Loan Trust 2004-HB2 (the "Issuer"), we confirm that:

          1. We understand that the Trust Certificates have not been
registered under the Securities Act of 1933, as amended (the "Securities
Act"), and may not be sold except as permitted in the following sentence. We
understand and agree, on our own behalf and on behalf of any accounts for
which we are acting as hereinafter stated, (x) that such Trust Certificates
are being offered only in a transaction not involving any public offering
within the meaning of the Securities Act and (y) that such Trust Certificates
may be resold, pledged or transferred only (i) to the Depositor, (ii) so long
as such Trust Certificate is eligible for resale pursuant to Rule 144A under
the Securities Act ("Rule 144A"), to a person whom we reasonably believe after
due inquiry is a "qualified institutional buyer" as defined in Rule 144A,
acting for its own account (and not for the account of others) or as a
fiduciary or agent for others (which others also are "qualified institutional
buyers") to whom notice is given that the resale, pledge or transfer is being
made in reliance on Rule 144A or (iii) in a sale, pledge or other transfer
made in a transaction otherwise exempt from the registration requirements of
the Securities Act, in which case the Owner Trustee shall require that both
the prospective transferor and the prospective

                                     C-1
<PAGE>

transferee certify to the Owner Trustee or the Certificate Registrar 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. Except in the case of a transfer described in clauses (i) or (iii)
above, the Owner Trustee shall require that a written opinion of counsel
(which will not be at the expense of the Depositor, any affiliate of the
Depositor, the Owner Trustee or the Certificate Registrar) satisfactory to the
Owner Trustee or the Certificate Registrar and the Depositor be delivered to
the Owner Trustee or the Certificate Registrar and the Depositor to the effect
that such transfer will not violate the Securities Act, in each case in
accordance with any applicable securities laws of any state of the United
States. We will notify any purchaser of the Trust Certificates from us of the
above resale restrictions, if then applicable. We further understand that in
connection with any transfer of the Trust Certificates by us that the
Depositor and the Owner Trustee may request, and if so requested we will
furnish such certificates and other information as they may reasonably require
to confirm that any such transfer complies with the foregoing restrictions.

          2. We are a "qualified institutional buyer" as defined under Rule
144A under the Securities Act and are acquiring the Trust Certificates for our
own account (and not for the account of others) or as a fiduciary or agent for
others (which others also are "qualified institutional buyers"). We are
familiar with Rule 144A under the Securities Act and are aware that the seller
of the Trust Certificates and other parties intend to rely on the statements
made herein and the exemption from the registration requirements of the
Securities Act provided by Rule 144A.

          3. We are not (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 or Similar
Law, (ii) a plan described in Section 4975(e)(1) of the Code that is subject
to Section 4975 of the Code or Similar Law or (iii) any entity whose
underlying assets include plan assets by reason of a plan's investment in the
entity (each, a "Benefit Plan"). We hereby acknowledge that no transfer of any
Trust Certificate shall be permitted to be made to any person unless the Owner
Trustee has received a certificate from such transferee to the effect of the
preceding sentence.

          4. We understand that the Depositor, the Owner Trustee, the Issuer,
Morgan Stanley & Co. Incorporated and others will rely upon the truth and
accuracy of the foregoing acknowledgments, representations and agreements, and
we agree that if any of the acknowledgments, representations and warranties
deemed to have been made by us by our purchase of the Trust Certificates, for
our own account or for one or more accounts as to each of which we exercise
sole investment discretion, are no longer accurate, we shall promptly notify
the Depositor, the Owner Trustee and Morgan Stanley & Co. Incorporated.

                                     C-2
<PAGE>

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

                                      Very truly yours,

                                      [NAME OF PURCHASER]

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

                                     C-3Exhibit 4.3

                                                                EXECUTION COPY

                                   INDENTURE

                                    between

                   MORGAN STANLEY AUTO LOAN TRUST 2004-HB2,
                                   as Issuer

                                      and

                    Wells Fargo Bank, National Association,
                             as Indenture Trustee

                           Dated as of June 30, 2004

<PAGE>

<TABLE>
<CAPTION>
                                                  TABLE OF CONTENTS

                                                                                                               Page
                                                                                                               ----

                                                      ARTICLE I

                                     DEFINITIONS AND INCORPORATION BY REFERENCE

<S>                                                                                                              <C>
SECTION 1.01.  Definitions........................................................................................2
SECTION 1.02.  Incorporation by Reference of Trust Indenture Act.................................................10

                                                     ARTICLE II

                                                      THE NOTES

SECTION 2.01.  Form  11
SECTION 2.02.  Execution, Authentication and Delivery............................................................11
SECTION 2.03.  Temporary Notes...................................................................................12
SECTION 2.04.  Registration; Registration of Transfer and Exchange...............................................12
SECTION 2.05.  [Reserved]........................................................................................15
SECTION 2.06.  Mutilated, Destroyed, Lost or Stolen Notes........................................................15
SECTION 2.07.  Persons Deemed Note Owners........................................................................16
SECTION 2.08.  Payment of Principal and Interest; Defaulted Interest.............................................16
SECTION 2.09.  Cancellation......................................................................................17
SECTION 2.10.  Book-Entry Notes..................................................................................17
SECTION 2.11.  Notices to Clearing Agency........................................................................18
SECTION 2.12.  Definitive Notes..................................................................................18
SECTION 2.13.  Tax Treatment.....................................................................................19

                                                     ARTICLE III

                                                      COVENANTS

SECTION 3.01.  Payment of Principal and Interest.................................................................19
SECTION 3.02.  Maintenance of Office or Agency...................................................................19
SECTION 3.03.  Money for Payments To Be Held in Trust............................................................19
SECTION 3.04.  Existence.........................................................................................21
SECTION 3.05.  Protection of Trust Estate........................................................................21
SECTION 3.06.  Opinions as to Trust Estate.......................................................................22
SECTION 3.07.  Performance of Obligations; Servicing of Receivables..............................................22
SECTION 3.08.  Negative Covenants................................................................................24
SECTION 3.09.  Annual Statement as to Compliance.................................................................24
SECTION 3.10.  Issuer May Consolidate, etc., Only on Certain Terms...............................................25
SECTION 3.11.  Successor or Transferee...........................................................................26
SECTION 3.12.  No Other Business.................................................................................26
SECTION 3.13.  No Borrowing......................................................................................27
SECTION 3.14.  Servicer's Obligations............................................................................27

                                                         i
<PAGE>

SECTION 3.15.  Guarantees, Loans, Advances and Other Liabilities.................................................27
SECTION 3.16.  Capital Expenditures..............................................................................27
SECTION 3.17.  Restricted Payments...............................................................................27
SECTION 3.18.  Notice of Events of Default.......................................................................27
SECTION 3.19.  Further Instruments and Acts......................................................................27
SECTION 3.20.  Perfection Representation.........................................................................27

                                                     ARTICLE IV

                                             SATISFACTION AND DISCHARGE

SECTION 4.01.  Satisfaction and Discharge of Indenture...........................................................28
SECTION 4.02.  Application of Trust Money........................................................................29
SECTION 4.03.  Repayment of Moneys Held by Paying Agent..........................................................29
SECTION 4.04.  Release of Collateral.............................................................................29

                                                      ARTICLE V

                                                      REMEDIES

SECTION 5.01.  Events of Default.................................................................................29
SECTION 5.02.  Acceleration of Maturity; Rescission and Annulment................................................31
SECTION 5.03.  Collection of Indebtedness and Suits for Enforcement by Indenture
               Trustee; Authority of the Controlling Party.......................................................32
SECTION 5.04.  Remedies; Priorities..............................................................................34
SECTION 5.05.  Optional Preservation of the Receivables..........................................................36
SECTION 5.06.  Limitation of Suits...............................................................................37
SECTION 5.07.  Unconditional Rights of Noteholders To Receive Principal and Interest.............................37
SECTION 5.08.  Restoration of Rights and Remedies................................................................37
SECTION 5.09.  Rights and Remedies Cumulative....................................................................38
SECTION 5.10.  Delay or Omission Not a Waiver....................................................................38
SECTION 5.11.  Control by Controlling Class......................................................................38
SECTION 5.12.  Waiver of Past Defaults...........................................................................38
SECTION 5.13.  Undertaking for Costs.............................................................................39
SECTION 5.14.  Waiver of Stay or Extension Laws..................................................................39
SECTION 5.15.  Action on Notes...................................................................................39
SECTION 5.16.  Performance and Enforcement of Certain Obligations................................................39

                                                     ARTICLE VI

                                                THE INDENTURE TRUSTEE

SECTION 6.01.  Duties of Indenture Trustee.......................................................................40
SECTION 6.02.  Rights of Indenture Trustee.......................................................................42
SECTION 6.03.  Individual Rights of Indenture Trustee............................................................43
SECTION 6.04.  Disclaimer of Indenture Trustee...................................................................43
SECTION 6.05.  Notice of Defaults................................................................................44

                                                         ii
<PAGE>

SECTION 6.06.  Reports by Indenture Trustee to Holders...........................................................44
SECTION 6.07.  Compensation and Indemnity........................................................................44
SECTION 6.08.  Replacement of Indenture Trustee..................................................................45
SECTION 6.09.  Successor Indenture Trustee by Merger.............................................................46
SECTION 6.10.  Appointment of Co-Indenture Trustee or Separate Indenture Trustee.................................46
SECTION 6.11.  Eligibility; Disqualification.....................................................................47
SECTION 6.12.  Preferential Collection of Claims Against Issuer..................................................48
SECTION 6.13.  Waiver of Setoffs.................................................................................48

                                                     ARTICLE VII

                                           NOTEHOLDERS' LISTS AND REPORTS

SECTION 7.01.  Note Registrar To Furnish Indenture Trustee and Owner Trustee Names
               and Addresses of Noteholders......................................................................48
SECTION 7.02.  Preservation of Information; Communications to Noteholders........................................49
SECTION 7.03.  Reports by Issuer.................................................................................49
SECTION 7.04.  Reports by Indenture Trustee......................................................................50

                                                    ARTICLE VIII

                                        ACCOUNTS, DISBURSEMENTS AND RELEASES

SECTION 8.01.  Collection of Money...............................................................................50
SECTION 8.02.  Trust Accounts....................................................................................50
SECTION 8.03.  General Provisions Regarding Accounts.............................................................52
SECTION 8.04.  Release of Trust Estate...........................................................................52
SECTION 8.05.  Opinion of Counsel................................................................................53

                                                     ARTICLE IX

                                               SUPPLEMENTAL INDENTURES

SECTION 9.01.  Supplemental Indentures Without Consent of Noteholders............................................53
SECTION 9.02.  Supplemental Indentures with Consent of Noteholders...............................................55
SECTION 9.03.  Execution of Supplemental Indentures..............................................................56
SECTION 9.04.  Effect of Supplemental Indenture..................................................................56
SECTION 9.05.  Reference in Notes to Supplemental Indentures.....................................................57
SECTION 9.06.  Conformity with Trust Indenture Act...............................................................57

                                                      ARTICLE X

                                                 REDEMPTION OF NOTES

SECTION 10.01.  Redemption.......................................................................................57
SECTION 10.02.  Form of Redemption Notice........................................................................57
SECTION 10.03.  Notes Payable on Redemption Date.................................................................58

                                                        iii
<PAGE>

                                                     ARTICLE XI

                                                    MISCELLANEOUS

SECTION 11.01.  Compliance Certificates and Opinions, etc........................................................58
SECTION 11.02.  Form of Documents Delivered to Indenture Trustee.................................................60
SECTION 11.03.  Acts of Noteholders..............................................................................61
SECTION 11.04.  Notices, etc., to Indenture Trustee, Issuer and Rating Agencies..................................61
SECTION 11.05.  Notices to Noteholders; Waiver...................................................................62
SECTION 11.06.  Effect of Headings and Table of Contents.........................................................62
SECTION 11.07.  Successors and Assigns...........................................................................62
SECTION 11.08.  Separability.....................................................................................62
SECTION 11.09.  Benefits of Indenture............................................................................62
SECTION 11.10.  Legal Holidays...................................................................................63
SECTION 11.11.  Governing Law....................................................................................63
SECTION 11.12.  Counterparts.....................................................................................63
SECTION 11.13.  Recording of Indenture...........................................................................63
SECTION 11.14.  Trust Obligation.................................................................................63
SECTION 11.15.  No Petition......................................................................................63
SECTION 11.16.  Inspection.......................................................................................64
SECTION 11.17.  Conflict with Trust Indenture Act................................................................64
SECTION 11.18.  Limitation of Liability..........................................................................64
</TABLE>

SCHEDULE A      Schedule of Receivables
SCHEDULE B      Perfection Representation
EXHIBIT A-1     Form of Class A-1 Note
EXHIBIT A-2     Form of Class A-2 Note
EXHIBIT A-3     Form of Class A-3 Note
EXHIBIT A-4     Form of Class A-4 Note
EXHIBIT B       Form of Class B Note
EXHIBIT C       Form of Class C Note
EXHIBIT D       Form of Class D Note
EXHIBIT E       Form of Class E Note
EXHIBIT F       Form of Investment Letter

                                                         iv
<PAGE>

          THIS INDENTURE, dated as of June 30, 2004, is between MORGAN STANLEY
AUTO LOAN TRUST 2004-HB2, a Delaware statutory trust (the "Issuer") and WELLS
FARGO BANK, NATIONAL ASSOCIATION, as Indenture Trustee (the "Indenture
Trustee").

          Each party agrees as follows for the benefit of the other party and
for the equal and ratable benefit of the Holders of the Issuer's 1.90% Asset
Backed Notes, Class A-1 (the "Class A-1 Notes"), 2.40% Asset Backed Notes,
Class A-2 (the "Class A-2 Notes"), 2.94% Asset Backed Notes, Class A-3 (the
"Class A-3 Notes"), 3.46% Asset Backed Notes, Class A-4 (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"), 3.37% Asset Backed Notes, Class B (the "Class B
Notes"), 3.24% Asset Backed Notes, Class C (the "Class C Notes"), 3.82% Asset
Backed Notes, Class D (the "Class D Notes") and 5.00% Asset Backed Notes,
Class E (the "Class E Notes" and, together with the Class A Notes, the Class B
Notes, the Class C Notes and the Class D Notes, the "Notes"):

                                GRANTING CLAUSE

          (a) The Issuer hereby Grants to the Indenture Trustee at the Closing
Date, as Indenture Trustee for the benefit of the Holders of the Notes, all of
the Issuer's right, title and interest, whether now owned or existing or
hereafter acquired or arising, in, to and under each of the Initial
Receivables listed on Schedule A and all Subsequent Receivables listed on
Schedule A to any Subsequent Transfer Agreement executed and delivered from
time to time during the Funding Period, including:

          (i) all interest, principal, and any other amounts received on or
     with respect to each of the Receivables after the Cut-Off Date;

          (ii) the security interests in the Financed Vehicles granted by
     Obligors pursuant to the Receivables and any other interest of the Issuer
     in such Financed Vehicles;

          (iii) all other security interests or other property interests
     created by or constituting each Receivable and any other property that
     shall have secured the Receivables and that shall have been acquired by
     or on behalf of the Issuer;

          (iv) all of the Issuer's rights with respect to each Receivable and
     the documentation relating to the Receivables, including, without
     limitation, all rights under the VSI Policy with respect to such
     Receivable and the contents of each Receivable File, including, without
     limitation, all of the Issuer's enforcement and other rights under the
     UCC and other Applicable Law;

          (v) rebates of premiums on insurance policies and all other items
     financed as part of the Receivables in effect as of the Cut-Off Date,
     including but not limited to, service warranties;

<PAGE>

          (vi) all Servicing Rights with respect to, and all proceeds of and
     rights to enforce, any of the foregoing, including, without limitation,
     any Insurance Proceeds and Liquidation Proceeds;

          (vii) all of the Issuer's rights and benefits under the Assignment,
     Assumption and Recognition Agreement, as supplemented to reflect the
     transfer of Subsequent Receivables, including the assignment of the right
     to enforce the representations and warranties and the cure and repurchase
     obligations of HNB under the Flow Purchase Agreement and the Assignment,
     Assumption and Recognition Agreement;

          (viii) all of the Issuer's rights and benefits (but not its
     obligations) under the Sale and Servicing Agreement and each Subsequent
     Transfer Agreement, including the representations and warranties and the
     cure and repurchase obligations of HNB set forth therein (including the
     Issuer's right to cause HNB to repurchase Receivables from the Issuer
     under the circumstances described therein);

          (ix) all funds on deposit from time to time in the Trust Accounts,
     including the Pre-Funding Account, and the Certificate Distribution
     Account and in all investments therein and proceeds thereof (including
     all Investment Earnings thereon); and

          (x) all present and future claims, demands, causes of action and
     choses in action in respect of any or all of the foregoing and all
     payments on or under and all proceeds of every kind and nature whatsoever
     in respect of any or all of the foregoing, including all proceeds of the
     conversion thereof, voluntary or involuntary, into cash or other liquid
     property, all cash proceeds, accounts, accounts receivable, notes,
     drafts, acceptances, chattel paper, checks, deposit accounts, insurance
     proceeds, condemnation awards, rights to payment of any and every kind
     and other forms of obligations and receivables, instruments and other
     property that at any time constitute all or part of or are included in
     the proceeds of any of the foregoing (collectively, the "Collateral").

          The foregoing Grant is made in trust to secure the payment of
principal of and interest on, and any other amounts owing in respect of, the
Notes, equally and ratably without prejudice, priority or distinction, and to
secure compliance with the provisions of this Indenture, all as provided in
this Indenture. This Indenture is a security agreement within the meaning of
the UCC.

          The Indenture Trustee, on behalf of the Holders of the Notes,
acknowledges such Grant, accepts the trusts under this Indenture in accordance
with the provisions of this Indenture and agrees to perform its duties
required in this Indenture and the other Basic Documents to which the
Indenture Trustee is a party in accordance with the terms of this Indenture
and the other Basic Documents to which the Indenture Trustee is a party to the
end that the interests of the Holders of the Notes may be adequately and
effectively protected.

                                      2
<PAGE>

                                   ARTICLE I

                  DEFINITIONS AND INCORPORATION BY REFERENCE

     SECTION 1.01. Definitions.

          (a) Definitions. Except as otherwise specified herein or as the
context may otherwise require, the following terms have the respective
meanings set forth below for all purposes of this Indenture. Terms not defined
herein shall have the meanings ascribed to them in the Sale and Servicing
Agreement.

          "Act" has the meaning specified in Section 11.03(a).

          "Affiliate" means, when used with reference to a specified
Person, any Person that (a) directly or indirectly controls or is controlled
by or is under common control with the specified Person, (b) is an officer of,
partner in or trustee of, or serves in a similar capacity with respect to, the
specified Person or of which the specified Person is an officer, partner or
trustee, or with respect to which the specified Person serves in a similar
capacity or (c) directly or indirectly is the beneficial owner of 10% or more
of any class of equity securities of the specified Person or of which the
specified Person is directly or indirectly the owner of 10% or more of any
class of equity securities.

          "Authorized Officer" means, with respect to the Issuer, any
officer of the Owner Trustee who is authorized to act for the Owner Trustee in
matters relating to the Issuer and who is identified on the list of Authorized
Officers delivered by the Owner Trustee to the Indenture Trustee on the
Closing Date (as such list may be modified or supplemented from time to time
thereafter).

          "Book-Entry Note" means a beneficial interest in the Notes,
ownership and transfers of which shall be made through book entries by a
Clearing Agency as described in Section 2.10.

          "Business Day" means any day other than (a) a Saturday or Sunday or
(b) a day on which banking or savings and loan institutions in the States of
New York or Delaware, the jurisdiction of the principal place of business of
the Servicer or the city in which the Corporate Trust Office of the Indenture
Trustee is located, are obligated or required by law or executive order to be
closed.

          "Class" means each of the Class A-1 Notes, the Class A-2 Notes, the
Class A-3 Notes, the Class A-4 Notes, the Class B Notes, the Class C Notes,
the Class D Notes and the Class E Notes.

          "Class A Note" means a Class A-1 Note, a Class A-2 Note, a Class A-3
Note or a Class A-4 Note, as the context may require.

          "Class A-1 Notes" means the 1.90% Asset Backed Notes, Class A-1,
substantially in the form of Exhibit A-1.

                                      3
<PAGE>

          "Class A-1 Rate" means a 1.90% per annum computed on the basis of a
360-day year consisting of twelve 30-day months.

          "Class A-2 Notes" means the 2.40% Asset Backed Notes, Class A-2,
substantially in the form of Exhibit A-2.

          "Class A-2 Rate" means a 2.40% per annum computed on the basis of a
360-day year consisting of twelve 30-day months.

          "Class A-3 Notes" means the 2.94% Asset Backed Notes, Class A-3,
substantially in the form of Exhibit A-3.

          "Class A-3 Rate" means a 2.94% per annum computed on the basis of a
360-day year consisting of twelve 30-day months.

          "Class A-4 Notes" means the 3.46% Asset Backed Notes, Class A-4,
substantially in the form of Exhibit A-4.

          "Class A-4 Rate" means a 3.46% per annum computed on the basis of a
360-day year consisting of twelve 30-day months.

          "Class B Notes" means the 3.37% Asset Backed Notes, Class B,
substantially in the form of Exhibit B.

          "Class B Rate" means 3.37% per annum, computed on the basis of a
360-day year consisting of twelve 30-day months.

          "Class C Notes" means the 3.24% Asset Backed Notes, Class C,
substantially in the form of Exhibit C.

          "Class C Rate" means 3.24% per annum, computed on the basis of a
360-day year consisting of twelve 30-day months.

          "Class D Notes" means the 3.82% Asset Backed Notes, Class D,
substantially in the form of Exhibit D.

          "Class D Rate" means 3.82% per annum, computed on the basis of a
360-day year consisting of twelve 30-day months.

          "Class E Notes" means the 5.00% Asset Backed Notes, Class E,
substantially in the form of Exhibit E.

          "Class E Rate" means 5.00% per annum, computed on the basis of a
360-day year consisting of twelve 30-day months.

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

                                      4
<PAGE>

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

          "Closing Date" means August 30, 2004.

          "Code" means the Internal Revenue Code of 1986, as amended from
time to time, and Treasury Regulations promulgated thereunder.

          "Collateral" has the meaning specified in the Granting Clause of
this Indenture.

          "Controlling Class" means (i) if the Class A Notes have not been
paid in full, the Class A Notes, (ii) if the Class A Notes have been paid in
full and Class B Notes remain Outstanding, the Class B Notes, (iii) if the
Class A Notes and the Class B Notes have been paid in full and Class C Notes
remain Outstanding, the Class C Notes, (iv) if the Class A Notes, the Class B
Notes and the Class C Notes have been paid in full and Class D Notes remain
Outstanding, the Class D Notes, and (v) if the Class A Notes, the Class B
Notes, the Class C Notes and the Class D Notes have been paid in full and
Class E Notes remain Outstanding, the Class E Notes.

          "Controlling Party" means (i) if the Notes have not been paid in
full, the Indenture Trustee acting at the direction of at least a majority in
Outstanding Amount of the Noteholders of the Controlling Class and (ii) if the
Notes have been paid in full, the Owner Trustee acting at the direction of at
least a majority of the percentage interests in the Certificateholders.

          "Corporate Trust Office" means, with respect to the Indenture
Trustee, the principal office of the Indenture Trustee at which at any
particular time its corporate trust business is administered, which office at
the date of execution of this Agreement is located at Wells Fargo Bank,
National Association, Sixth and Marquette Avenue MAC, N9311-161, Minneapolis,
MN 55479 (facsimile number (612) 667-3464); Attention: CTS/Asset Backed
Securities Administration, or at such other address as the Indenture Trustee
may designate from time to time by notice to the Noteholders and the Issuer,
or the principal corporate trust office of any successor Indenture Trustee at
the address designated by such successor Indenture Trustee by notice to the
Noteholders and the Issuer.

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

          "Definitive Notes" has the meaning specified in Section 2.10.

          "Depositor" means Morgan Stanley ABS Capital II Inc.

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

          "Exchange Act" means the Securities Exchange Act of 1934, as
amended.

                                      5
<PAGE>

          "Executive Officer" means, with respect to any corporation, the
Chief Executive Officer, Chief Operating Officer, Chief Financial Officer,
President, any Executive Vice President, any Senior Vice President, any Vice
President, the Secretary, the Controller or the Treasurer of such corporation;
and with respect to any partnership, any general partner thereof.

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

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

          "HNB" means The Huntington National Bank, a national banking
association.

          "Indenture Trustee" means Wells Fargo Bank, National Association, a
national banking association, not in its individual capacity, but as Indenture
Trustee under this Indenture, or any successor Indenture Trustee under this
Indenture.

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

          "Independent Certificate" 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 11.01, made
by an Independent appraiser or other expert appointed by an Issuer Order and
reasonably satisfactory to 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.

          "Insurance Company General Account" has the meaning set forth in
Section V(e) of Prohibited Transaction Class Exemption 95-60

                                      6
<PAGE>

          "Interest Rate" means the Class A-1 Rate, the Class A-2 Rate, the
Class A-3 Rate, the Class A-4 Rate, the Class B Rate, the Class C Rate, the
Class D Rate or the Class E Rate, as the context may require.

          "Issuer" means Morgan Stanley Auto Loan Trust 2004-HB2 until a
successor replaces it and, thereafter, means the successor and, for purposes
of any provision contained herein and required by the TIA, each other obligor
on the Notes.

          "Issuer Order" or "Issuer Request" means a written order or request
signed in the name of the Issuer by any one of its Authorized Officers and
delivered to the Indenture Trustee, as specified in this Indenture.

          "Note" means a Class A-1 Note, a Class A-2 Note, a Class A-3 Note, a
Class A-4 Note, a Class B Note, a Class C Note, a Class D Note or a Class E
Note, as the context may require.

          "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 respective meanings
specified in Section 2.04.

          "Officer's Certificate" means a certificate signed by the Issuer,
under the circumstances described in, and otherwise complying with, the
applicable requirements of Section 11.01, and delivered to the Indenture
Trustee, as specified in this Indenture. Unless otherwise specified, any
reference in this Indenture to an Officer's Certificate shall be to an
Officer's Certificate of the Issuer. The Indenture Trustee may rely on the
Owner Trustee's list of authorized officers delivered by the Owner Trustee to
the Indenture Trustee on the Closing Date (as such list may be modified or
supplemented from time to time thereafter) to confirm the authority of
signatories to execute documents on its behalf.

          "Opinion of Counsel" means one or more written opinions of counsel
who may, except as otherwise expressly provided in this Indenture, be an
employee of or counsel to the Issuer and who shall be satisfactory to the
Indenture Trustee, and which opinion or opinions shall be addressed to the
Indenture Trustee, shall comply with any applicable requirements of Section
11.01 and shall be in form and substance satisfactory to the Indenture
Trustee.

          "Outstanding" means, as of any date of determination, all Notes
theretofore authenticated and delivered under this Indenture except:

          (i) Notes theretofore cancelled by the Note Registrar or delivered
     to the Note Registrar for cancellation;

          (ii) Notes or portions thereof the payment for which money in the
     necessary amount has been theretofore deposited with the Indenture
     Trustee or any Paying Agent in

                                      7
<PAGE>

     trust for the Holders of such Notes (provided, however, that if such
     Notes are to be redeemed, notice of such redemption has been duly given
     pursuant to this Indenture or provision for such notice has been made,
     satisfactory to the Indenture Trustee); and

          (iii) Notes in exchange for or in lieu of which other Notes have
     been authenticated and delivered pursuant to this Indenture unless proof
     satisfactory to the Indenture Trustee or the Note Registrar is presented
     that any such Notes are held by a bona fide purchaser;

     provided, however, that in determining whether the Holders of the
     requisite Outstanding Amount of the Notes have given any request, demand,
     authorization, direction, notice, consent or waiver hereunder or under
     any other Basic Document, Notes owned by the Issuer, any other obligor on
     the Notes, the Seller or any Affiliate of any of the foregoing Persons
     shall be disregarded and deemed not to be Outstanding, except that, in
     determining whether the Indenture Trustee or the Note Registrar shall be
     protected in relying upon any such request, demand, authorization,
     direction, notice, consent or waiver, only Notes that a Responsible
     Officer of the Indenture Trustee or the Note Registrar, as the case may
     be, knows to be so owned shall be so disregarded. Notes so owned that
     have been pledged in good faith may be regarded as Outstanding if the
     pledgee establishes to the satisfaction of the Indenture Trustee or the
     Note Registrar, as the case may be, the pledgee's right so to act with
     respect to such Notes and that the pledgee is not the Issuer, any other
     obligor on the Notes, the Seller or any Affiliate of any of the foregoing
     Persons.

          "Outstanding Amount" means, as of any date of determination and as
to any Notes, the aggregate principal amount of such Notes Outstanding as of
such date of determination and, as of any date of determination and as to any
Certificates, the aggregate percentage interest of such Certificates
Outstanding as of such date of determination.

          "Owner Trustee" means Wilmington Trust Company, not in its
individual capacity but solely as Owner Trustee under the Trust Agreement, or
any successor Owner Trustee under the Trust Agreement.

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

          "Person" means any individual, corporation, partnership, joint
venture, limited liability company, association, joint-stock company, trust,
national banking association, unincorporated organization or government or any
agency or political subdivision thereof or any other entity.

          "Plan" means any (i) 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

                                      8
<PAGE>

Title I of ERISA, (ii) plan (as defined in section 4975(e)(1) of the Code))
that is subject to Section 4975 of the Code, including individual retirement
accounts or Keogh plans, or (iii) entity whose underlying assets include "plan
assets" (as determined under Department of Labor Regulation ss.2510.3-101 or
otherwise) by reason of investment in such entity by a plan described in (i)
or (ii), including, without limitation, as applicable, an Insurance Company
General Account.

          "Predecessor Note" 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 2.06 in lieu of a mutilated, lost,
destroyed or stolen Note shall be deemed to evidence the same debt as the
mutilated, lost, destroyed or stolen Note.

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

          "Qualifying SPE" has the meaning set forth in SFAS 140.

          "Record Date" means, with respect to a Distribution Date or
Redemption Date, the day immediately preceding such Distribution Date or
Redemption Date, unless Definitive Notes are issued, in which case the Record
Date with respect to such Definitive Notes as to any Distribution Date shall
be the last day of the immediately preceding calendar month.

          "Redemption Date" means, as the context requires, in the case of a
redemption of the Notes pursuant to Section 10.01, the Distribution Date
specified by the Servicer or the Issuer pursuant to Section 10.01.

          "Redemption Price" means an amount equal to (x) the unpaid principal
amount of the Notes redeemed plus (y) accrued and unpaid interest thereon at
the applicable Interest Rate plus interest on any overdue interest at the
applicable Interest Rate (to the extent lawful) for each Note being so
redeemed to but excluding the Redemption Date, plus (z) any amounts due to the
Indenture Trustee or the Owner Trustee.

          "Registered Holder" means the Person in whose name a Note is
registered on the Note Register on the applicable Record Date.

          "Responsible Officer" means, with respect to the Indenture Trustee
or the Owner Trustee, as applicable, any officer within the Corporate Trust
Office of the Indenture Trustee or the Owner Trustee, including any Vice
President, Assistant Vice President, Assistant Treasurer, Assistant Secretary
or any other officer of the Indenture Trustee or the Owner Trustee customarily
performing functions with respect to corporate trust matters and having direct
responsibility for the administration of this Indenture and the other Basic
Documents and also, with respect to a particular matter, any other officer to
whom such matter is referred because of such officer's knowledge of and
familiarity with the particular subject, in each case having direct
responsibility for the administration of the Basic Documents.

          "Rule 144A" has the meaning set forth in Section 2.04.

                                      9
<PAGE>

          "Sale and Servicing Agreement" means the Sale and Servicing
Agreement, dated as of June 30, 2004, among the Issuer, the Depositor, the
Seller, the Servicer and the Indenture Trustee, as the same may be amended,
supplemented or otherwise modified from time to time.

          "Schedule of Receivables" means the lists of Receivables set forth
in Schedule A (which Schedule may be in the form of microfiche or an
electronic file).

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

          "Seller" means Morgan Stanley Asset Funding Inc., in its capacity as
seller under the Sale and Servicing Agreement and as assignor under the
Assignment, Assumption and Recognition Agreement, and its successors in
interest.

          "Servicer" means The Huntington National Bank, in its capacity as
servicer under the Sale and Servicing Agreement, and any Successor Servicer
thereunder.

          "SFAS 140" means Statement of Accounting Standards No. 140 of the
Financial Accounting Standards Board, as it may be amended from time to time.

          "Similar Law" means any foreign, federal, state or local law with
provisions substantially similar to Title I of ERISA or Section 4975 of the
Code.

          "STAMP" has the meaning specified in Section 2.04.

          "State" means any one of the 50 states of the United States of
America, or the District of Columbia.

          "Successor Servicer" has the meaning specified in Section 3.07(e).

          "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 this Indenture for the benefit of the Noteholders (including,
without limitation, 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, as amended and as in force on the date hereof, unless otherwise
specifically provided.

          Except as otherwise specified herein or as the context may otherwise
require, capitalized terms used herein but not otherwise defined shall have
the meanings ascribed thereto in the Sale and Servicing Agreement.

          (b) Rules of Construction. Unless the context otherwise requires:

          (i) a term has the meaning assigned to it;

          (ii) an accounting term not otherwise defined has the meaning
     assigned to it in accordance with generally accepted accounting
     principles as in effect from time to time;

          (iii) "or" is not exclusive;

                                      10
<PAGE>

          (iv) "including" means including without limitation;

          (v) definitions are applicable to the singular and plural forms of
     such terms and to the masculine, feminine and neuter genders of such
     terms; and

          (vi) any agreement, instrument or statute defined or referred to
     herein or in any instrument or certificate delivered in connection
     herewith means such agreement, instrument or statute as from time to time
     amended, modified or supplemented and includes (in the case of agreements
     or instruments) references to all attachments thereto and instruments
     incorporated therein; references to a Person are also to its permitted
     successors and assigns.

     SECTION 1.02. Incorporation by Reference of Trust Indenture Act. Whenever
this Indenture refers to a provision of the TIA, such 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 Issuer and any other
     obligor on the indenture securities.

          All other TIA terms used in this Indenture that are defined by the
TIA, defined by TIA reference to another statute or defined by Commission rule
have the meaning assigned to them by such definitions.

                                  ARTICLE II

                                   THE NOTES

     SECTION 2.01. Form. The Class A-1 Notes, the Class A-2 Notes, the Class
A-3 Notes, the Class A-4 Notes, the Class B Notes, the Class C Notes, the
Class D Notes and the Class E Notes, in each case together with the Indenture
Trustee's certificate of authentication, shall be in substantially the form
set forth in Exhibit A-1, Exhibit A-2, Exhibit A-3, Exhibit A-4, Exhibit B,
Exhibit C, Exhibit D and Exhibit E, respectively, with such appropriate
insertions, omissions, substitutions and other variations as are required or
permitted by this Indenture, and may have such letters, numbers or other marks
of identification and such legends or endorsements placed thereon as may,
consistently herewith, be determined by the officers executing the Notes, as
evidenced by their execution of the Notes (but which do not affect the rights,
duties or

                                      11
<PAGE>

immunities of the Indenture Trustee). Any portion of the text of any Note may
be set forth on the reverse thereof, with an appropriate reference thereto on
the face of such Note.

          The Definitive Notes shall be typewritten, printed, lithographed or
engraved or produced by any combination of these methods (with or without
steel engraved borders), all as determined by the officers executing such
Notes, as evidenced by their execution of such Notes.

          Each Note shall be dated the date of its authentication. The terms
of the Notes set forth in Exhibit A-1, Exhibit A-2, Exhibit A-3, Exhibit A-4,
Exhibit B, Exhibit C, Exhibit D and Exhibit E are part of the terms of this
Indenture.

     SECTION 2.02. Execution, Authentication and Delivery. The Notes shall
be executed on behalf of the Issuer by any of its Authorized Officers. The
signature of any such Authorized Officer on the Notes may be manual or by
facsimile.

          Notes bearing the manual or facsimile signature of individuals who
were at any time Authorized Officers of the Issuer shall bind the Issuer,
notwithstanding 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 such Notes.

          The Note Registrar shall upon Issuer Order authenticate and deliver
Class A-1 Notes for original issue in an aggregate principal amount of
$170,000,000, Class A-2 Notes for original issue in an aggregate principal
amount of $135,490,000, Class A-3 Notes for original issue in an aggregate
principal amount of $178,340,000 Class A-4 Notes for original issue in an
aggregate principal amount of $103,320,000, Class B Notes for original use in
an aggregate principal amount of $13,700,000, Class C Notes for original issue
in an aggregate principal amount of $17,200,000, Class D Notes for original
issue in an aggregate principal amount of $8,285,000 and Class E Notes for
original issue in an aggregate original principal amount of $10,832,000. The
aggregate principal amount of Class A-1 Notes, Class A-2 Notes, Class A-3
Notes, Class A-4 Notes, Class B Notes, Class C Notes, Class D Notes and Class
E Notes outstanding at any time may not exceed such respective amounts except
as provided in Section 2.06.

          Each Note authenticated and delivered by the Note Registrar to or
upon Issuer Order on the Closing Date shall be dated as of the Closing Date.
All other Notes that are authenticated after the Closing Date for any other
purpose under this Indenture shall be dated the date of their authentication.

          The Class A Notes, Class B Notes, Class C Notes and Class D Notes
shall be issuable as registered Notes in minimum denominations of $1,000 and
in integral multiples of $1,000 in excess thereof. The Class E Notes shall be
issuable as registered Notes in minimum denominations of $100,000 and in
integral multiples of $1,000 in excess thereof.

          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 Note Registrar by the manual signature of one of its
authorized signatories, and such certificate upon any Note shall be

                                      12
<PAGE>

conclusive evidence, and the only evidence, that such Note has been duly
authenticated and delivered hereunder.

     SECTION 2.03. Temporary Notes. Pending the preparation of Definitive
Notes, the Issuer may execute, and upon receipt of an Issuer Order the Note
Registrar shall authenticate and deliver, temporary Notes that are printed,
lithographed, typewritten, mimeographed or otherwise produced, of the tenor of
the Definitive Notes in lieu of which they are issued and with such variations
not inconsistent with the terms of this Indenture as the officers executing
such Notes may determine, as evidenced by their execution of such Notes.

          If temporary Notes are issued, the Issuer shall cause Definitive
Notes to be prepared without unreasonable delay. The Definitive Notes shall be
printed, lithographed or engraved, or provided by any combination thereof, or
in any other manner permitted by the rules and regulations of any applicable
securities exchange, all as determined by the Authorized Officers executing
such Definitive Notes. After the preparation of Definitive Notes, the
temporary Notes shall be exchangeable for Definitive Notes upon surrender of
the temporary Notes at the office or agency of the Issuer to be maintained as
provided in Section 3.02, without charge to the Holder.

          Upon surrender for cancellation of any one or more temporary Notes,
the Issuer shall execute, and the Note Registrar shall authenticate and
deliver in exchange therefor, a like principal amount of Definitive Notes of
authorized denominations. Until so exchanged, the temporary Notes shall in all
respects be entitled to the same benefits under this Indenture as Definitive
Notes.

     SECTION 2.04. Registration; Registration of Transfer and Exchange. The
Issuer shall cause to be kept a register (the "Note Register") in which,
subject to such reasonable regulations as it may prescribe, the Note Registrar
shall provide for the registration of Notes and the registration of transfers
of Notes. The Indenture Trustee is hereby initially appointed the "Note
Registrar" for the purpose of registering Notes and transfers of Notes as
herein provided. Any Note Registrar appointed in accordance with this Section
2.04 may at any time resign by giving at least thirty days advance written
notice of resignation to the Indenture Trustee (if the Indenture Trustee is
not the Note Registrar) and the Issuer. Upon any resignation of any Note
Registrar, the Issuer shall promptly appoint a successor or, if it elects not
to make such an appointment, assume the duties of Note Registrar.

          If a Person other than the Indenture Trustee is appointed by the
Issuer as Note Registrar, the Issuer will give the Indenture Trustee prompt
written notice of the appointment of such Note Registrar and of the location,
and any change in the location, of the Note Register, and the Indenture
Trustee shall have the right to inspect the Note Register at all reasonable
times and to obtain copies thereof, and the Indenture Trustee shall have the
right to conclusively rely upon a certificate executed on behalf of the Note
Registrar by an Executive Officer thereof as to the names and addresses of the
Holders of the Notes and the principal amounts and number of such Notes.

          Upon surrender for registration of transfer of any Note at the
office or agency of the Issuer to be maintained as provided in Section 3.02,
if the requirements of Section 8-401(1)

                                      13
<PAGE>

of the UCC are met, the Issuer shall execute, and the Note Registrar shall
authenticate and the Noteholder shall obtain from the Note Registrar, in the
name of the designated transferee or transferees, one or more new Notes of the
same Class in any authorized denominations, of a like aggregate principal
amount.

          All Notes issued and authenticated upon any registration of transfer
or exchange of Notes shall be the valid obligations of the Issuer, evidencing
the same debt, and entitled to the same benefits under this Indenture, as the
Notes surrendered upon such registration of transfer or exchange.

          At the option of the Holder, Notes may be exchanged for other Notes
of the same Class in any authorized denominations, of a like aggregate
principal amount, upon surrender of the Notes to be exchanged at such office
or agency. Whenever any Notes are so surrendered for exchange, if the
requirements of Section 8-401(1) of the UCC are met, the Issuer shall execute,
and the Note Registrar, without having to verify that the requirements of
8-401(1) have been met, shall authenticate and the Noteholder shall obtain
from the Indenture Trustee, the Notes that the Noteholder making the exchange
is entitled to receive.

          No sale, pledge or other transfer of a Class E Note shall be made
unless such sale, pledge or other transfer is (I)(A) pursuant to an effective
registration statement under the Securities Act, (B) for so long as the Class
E Notes are eligible for resale pursuant to Rule 144A under the Securities Act
to a Person the transferor reasonably believes after due inquiry is a
"qualified institutional buyer" as defined in Rule 144A under the Securities
Act ("Rule 144A") that purchases for its own account or for the account of a
qualified institutional buyer to whom notice is given that the transfer is
being made in reliance on Rule 144A, or (C) pursuant to another available
exemption from the registration requirements of the Securities Act and (II) in
accordance with any applicable securities laws of any State of the United
States and any other relevant jurisdiction. The Depositor and the Indenture
Trustee may require an opinion of counsel to be delivered to it in connection
with any transfer of the Class E Notes pursuant to clauses (I) (A) or (C)
above.

          The Class E Notes shall bear legends stating that they have not been
registered under the Securities Act and are subject to the restrictions on
transfer described in this Section 2.04. Each transferee of a Class E Note
that is a Book-Entry Note, by acceptance of such Note, shall be deemed to have
accepted such Note subject to the restrictions on transferability set forth in
the immediately preceding paragraph and in the typewritten Note representing
such Book-Entry Note delivered to the Clearing Agency. A Class E Note in the
form of a Definitive Note may not be transferred, directly or indirectly, to
any Person, other than the Initial Purchaser, unless (A) the transferee of the
Class E Note certifies in an investment letter, substantially in the form of
Exhibit E attached hereto, to the Depositor and the Indenture Trustee that
such Person is a "qualified institutional buyer" (as defined in Rule 144A) or
(B) the transferee of the Class E Note delivers to the Depositor and the
Indenture Trustee an opinion of counsel that such transfer is permitted
pursuant to clause (I)(A) or (C) of the immediately preceding paragraph. Any
opinions of counsel required in connection with a transfer shall be by counsel
reasonably acceptable to the Depositor and the Indenture Trustee.

                                      14
<PAGE>

          Each Person that acquires a Note shall be required to represent to
the Depositor and the Indenture Trustee, or in the case of a Note in
book-entry form, will be deemed to represent by its acceptance of the Note,
that (i) it is not, and is not acquiring the Note on behalf of or with "plan
assets" (as determined under Department of Labor Regulation ss.2510.3-101 or
otherwise) of, a Plan, or any employee benefit plan subject to Similar Law, or
(ii) it is acquiring a Class A Note, Class B Note, Class C Note or Class D
Note and is entitled to exemptive relief pursuant to a Department of Labor
prohibited transaction class exemption or other applicable exemption with
respect to its acquisition and continued holding of such Note, or its
acquisition and holding of a Class A Note, Class B Note, Class C Note or Class
D Note do not give rise to a non-exempt prohibited transaction. Any attempted
or purported transfer of a Note with respect to which neither of the foregoing
representations is true shall be void ab initio.

          In order to preserve the exemption for resales and transfers
provided by Rule 144A under the Securities Act, the Issuer shall provide to
any Holder of a Class E Note and any prospective purchaser designated by such
Holder, upon request of such Holder or such prospective purchaser, such
information required by Rule 144A as will enable the resale of such Class D
Note to be made pursuant to Rule 144A. The Servicer, the Note Registrar and
the Indenture Trustee shall cooperate with the Issuer in providing the Issuer
such information regarding the Class D Notes, the Trust Estate and other
matters regarding the Issuer as the Issuer shall reasonably request to meet
its obligations under the preceding sentence.

          Every Note presented or surrendered for registration of transfer or
exchange shall be 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 the Securities Transfer Agent's 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.

          No service charge shall be made to a Holder for any registration of
transfer or exchange of Notes, but the Issuer 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 2.03 or 9.05 not involving any transfer.

          The preceding provisions of this Section 2.04 notwithstanding, the
Issuer shall not be required to make and the Note Registrar need not register
transfers or exchanges of Notes selected for redemption or of any Note for a
period of fifteen days preceding the due date for any payment with respect to
the Note.

          The provisions of this Section are exclusive and shall preclude (to
the extent lawful) all other rights and remedies with respect to the transfer
of Notes.

                                      15
<PAGE>

     SECTION 2.05.  [Reserved].

     SECTION 2.06. Mutilated, Destroyed, Lost or Stolen Notes. If (i) any
mutilated Note is surrendered to the Note Registrar, or the Note Registrar
receives evidence to its satisfaction of the destruction, loss or theft of any
Note, and (ii) there is delivered to the Note Registrar such security or
indemnity as may be required by it to hold the Issuer and the Note Registrar
harmless, then, in the absence of notice to the Issuer or the Note Registrar
that such Note has been acquired by a bona fide purchaser, and provided that
the requirements of Section 8-405 of the UCC are met, the Issuer shall
execute, and upon an Issuer Order the Note Registrar shall authenticate and
deliver, in exchange for or in lieu of any such mutilated, destroyed, lost or
stolen Note, a replacement Note of the same Class; provided, however, that if
any such destroyed, lost or stolen Note, but not a mutilated Note, shall have
become or within fifteen days shall be due and payable, or shall have been
called for redemption, instead of issuing a replacement Note, the Issuer may
pay such destroyed, lost or stolen Note when so due or payable or upon the
Redemption Date without surrender thereof. If, after the delivery of such
replacement Note or payment of a destroyed, lost or stolen Note, a bona fide
purchaser of the original Note in lieu of which such replacement Note was
issued presents for payment such original Note, the Issuer and the Note
Registrar shall be entitled to recover such replacement Note (or such payment)
from the Person to whom it was delivered or any Person taking such replacement
Note from such Person to whom such replacement Note was delivered or any
assignee of such Person, except a bona fide purchaser, and shall be entitled
to recover upon the security or indemnity provided therefor to the extent of
any loss, damage, cost or expense incurred by the Issuer or the Note Registrar
in connection therewith.

          Upon the issuance of any replacement Note under this Section, the
Issuer may require the payment by the Holder of such Note of a sum sufficient
to cover any tax or other governmental charge that may be imposed in relation
thereto and any other reasonable expenses (including the fees and expenses of
the Indenture Trustee and the Note Registrar) connected therewith.

          Every replacement Note issued pursuant to this Section in
replacement of any mutilated, destroyed, lost or stolen Note shall constitute
an original additional contractual obligation of the Issuer, whether or not
the mutilated, 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.

          The provisions of this Section are exclusive and shall preclude (to
the extent lawful) all other rights and remedies with respect to the
replacement or payment of mutilated, destroyed, lost or stolen Notes.

     SECTION 2.07. Persons Deemed Note Owners. Prior to due presentment for
registration of transfer of any Note, the Issuer, the Indenture Trustee, the
Note Registrar, the Paying Agent and any agent of the Issuer or the Indenture
Trustee may treat the Person in whose name any Note is registered (as of the
day of determination) as the owner of such Note for the purpose of receiving
payments of principal of and interest, if any, on such Note and for all other
purposes whatsoever, whether or not such Note be overdue, and none of the
Issuer, the Indenture Trustee, the Note Registrar, the Paying Agent or any
agent of the Issuer, the Indenture Trustee

                                      16
<PAGE>

the Note Registrar, the Paying Agent or the Indenture Trustee shall be
affected by notice to the contrary.

     SECTION 2.08.  Payment of Principal and Interest; Defaulted Interest.

          (a) The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes,
the Class A-4 Notes, the Class B Notes, the Class C Notes and the Class D
Notes shall accrue interest at the Class A-1 Rate, the Class A-2 Rate, the
Class A-3 Rate, the Class A-4 Rate, the Class B Rate, the Class C Rate, the
Class D Rate and the Class E Rate, respectively, as set forth in Exhibit A-1,
Exhibit A-2, Exhibit A-3, Exhibit A-4, Exhibit B, Exhibit C, Exhibit D and
Exhibit E, respectively, and such interest shall be payable on each
Distribution Date as specified therein, subject to Section 3.01. Any
installment of interest or principal payable on a Note that is punctually paid
or duly provided for by the Issuer on the applicable Distribution Date shall
be paid to the Person in whose name such Note (or one or more Predecessor
Notes) is registered on the Record Date by check mailed first-class postage
prepaid to such Person's address as it appears on the Note Register on such
Record Date, except that, unless Definitive Notes have been issued pursuant to
Section 2.12, with respect to Notes registered on the Record Date in the name
of the nominee of the Clearing Agency (initially, such nominee to be Cede &
Co.), payment shall be made by wire transfer in immediately available funds to
the account designated by such nominee at least ten Business Days prior to
such Distribution Date; provided, however, that the final installment of
principal payable with respect to such Note on a Distribution Date or on the
related Final Scheduled Distribution Date (including the Redemption Price for
any Note called for redemption pursuant to Section 10.01) shall be payable as
provided in paragraph (b) below. The funds represented by any such checks
returned undelivered shall be held in accordance with Section 3.03.

          (b) The principal of each Note shall be payable in installments on
each Distribution Date as provided in Section 3.01 hereof and the forms of the
Notes set forth in Exhibit A-1, Exhibit A-2, Exhibit A-3, Exhibit A-4, Exhibit
B, Exhibit C, Exhibit D and Exhibit E. Notwithstanding the foregoing, the
entire unpaid principal amount of each Class of Notes may be declared
immediately due and payable, if not previously paid, in the manner provided in
Section 5.02 on any date on which an Event of Default shall have occurred and
be continuing by the Indenture Trustee or the Indenture Trustee acting at the
written direction of the Holders of Notes representing not less than a
majority of the Outstanding Amount of the Controlling Class. All principal
payments on each Class of Notes shall be made pro rata to the Noteholders of
each Class entitled thereto. Upon written notice thereof, the Indenture
Trustee shall notify the Person in whose name a Note is registered at the
close of business on the Record Date preceding the Distribution Date on which
the final installment of principal of and interest on such Note is expected to
be paid. Such notice shall specify that such final installment will be payable
only upon presentation and surrender of such Note and shall specify the place
where such Note may be presented and surrendered for payment of such
installment. Notices in connection with redemptions of Notes shall be mailed
to Noteholders as provided in Section 10.02.

          (c) If the Issuer defaults in a payment of interest on the Notes,
the Issuer shall pay defaulted interest (plus interest on such defaulted
interest to the extent lawful) at the applicable Interest Rate in any lawful
manner on the next Distribution Date.

                                      17
<PAGE>

     SECTION 2.09. Cancellation. All Notes surrendered for payment,
registration of transfer, exchange or redemption shall, if surrendered to any
Person other than the Note Registrar, be delivered to the Note Registrar and
shall be promptly cancelled by the Note Registrar. The Issuer may at any time
deliver to the Note Registrar for cancellation any Notes previously
authenticated and delivered hereunder that the Issuer may have acquired in any
manner whatsoever, and all Notes so delivered shall be promptly cancelled by
the Indenture Trustee. No Notes shall be authenticated in lieu of or in
exchange for any Notes cancelled as provided in this Section 2.09, except as
expressly permitted by this Indenture. All cancelled Notes may be held or
disposed of by the Note Registrar in accordance with its standard retention or
disposal policy as in effect at the time unless the Issuer shall direct by an
Issuer Order that they be destroyed or returned to it; provided, that such
Issuer Order is timely and the Notes have not been previously disposed of by
the Note Registrar.

     SECTION 2.10. Book-Entry Notes. The Notes, upon original issuance, will
be issued in the form of typewritten Notes representing the Book-Entry Notes,
to be delivered to or on behalf of The Depository Trust Company, the initial
Clearing Agency, by, or on behalf of, the Issuer. The Book-Entry Notes shall
be registered initially on the Note Register in the name of Cede & Co., the
nominee of the initial Clearing Agency, and no Note Owner thereof will receive
a Definitive Note representing such Note Owner's interest in such Note, except
as provided in Section 2.12.

          Unless and until definitive, fully registered Notes (the "Definitive
Notes") have been issued to such Note Owners pursuant to Section 2.12:

               (i) the provisions of this Section 2.10 shall be in full force
          and effect;

               (ii) the Note Registrar and the Indenture Trustee shall be
          entitled to deal with the Clearing Agency for all purposes of this
          Indenture (including the payment of principal of and interest on the
          Notes and the giving of instructions or directions hereunder) as the
          sole holder of the Notes, and shall have no obligation to the Note
          Owners;

               (iii) to the extent that the provisions of this Section 2.10
          conflict with any other provisions of this Indenture, the provisions
          of this Section 2.10 shall control;

               (iv) the rights of Note Owners shall be exercised only through
          the Clearing Agency and shall be limited to those established by law
          and agreements between such Note Owners and the Clearing Agency or
          the Clearing Agency Participants pursuant to the Note Depository
          Agreement. Unless and until Definitive Notes are issued pursuant to
          Section 2.12, the initial Clearing Agency will make book-entry
          transfers among the Clearing Agency Participants and receive and
          transmit payments of principal of and interest on the Notes to such
          Clearing Agency Participants; and

               (v) whenever this Indenture requires or permits actions to be
          taken based upon instructions or directions of Holders of Notes
          evidencing a specified

                                      18
<PAGE>

          percentage of the Outstanding Amount of the Notes (or any Class
          thereof, including the Controlling Class), the Clearing Agency shall
          be deemed to represent such percentage only to the extent that it
          has received instructions to such effect from Note Owners or
          Clearing Agency Participants owning or representing, respectively,
          such required percentage of the beneficial interest in the
          Outstanding Amount of the Notes (or Class thereof, including the
          Controlling Class) and has delivered such instructions to the
          Indenture Trustee.

     SECTION 2.11. Notices to Clearing Agency. Whenever a notice or other
communication to the Noteholders is required under this Indenture, unless and
until Definitive Notes shall have been issued to such Note Owners pursuant to
Section 2.12, the Indenture Trustee shall give all such notices and
communications specified herein to be given to Holders of the Notes to the
Clearing Agency, and shall have no obligation to such Note Owners.

     SECTION 2.12. Definitive Notes. If (i) the Depositor advises the
Indenture Trustee in writing that the Clearing Agency is no longer willing or
able to properly discharge its responsibilities with respect to the Book-Entry
Notes and the Depositor or the Indenture Trustee is unable to locate a
qualified successor or (ii) after the occurrence of an Event of Default or an
Event of Servicing Termination, Note Owners of the Book-Entry Notes
representing beneficial interests aggregating at least a majority of the
Outstanding Amount of such Notes advise the Clearing Agency in writing that
the continuation of a book-entry system through the Clearing Agency is no
longer in the best interests of such Note Owners, then the Clearing Agency
shall notify all Note Owners and the Indenture Trustee of the occurrence of
any such event and of the availability of Definitive Notes to Note Owners
requesting the same. Upon surrender to the Note Registrar of the typewritten
Notes representing the Book-Entry Notes by the Clearing Agency, accompanied by
registration instructions, the Issuer shall execute and the Note Registrar
upon an Issuer Order shall authenticate the Definitive Notes in accordance
with the written instructions of the Clearing Agency. None of the Issuer, the
Note Registrar or the Indenture Trustee shall be liable for any delay in
delivery of such instructions and may conclusively rely on, and shall be
protected in relying on, such instructions. Upon the issuance of Definitive
Notes, the Indenture Trustee and the Note Registrar shall recognize the
Holders of the Definitive Notes as Noteholders.

     SECTION 2.13. Tax Treatment. The Issuer has entered into this Indenture,
and the Notes will be issued, with the intention that, for federal, state and
local income, single business and franchise tax purposes, the Notes will
qualify as indebtedness of the Issuer secured by the Trust Estate. The Issuer,
by entering into this Indenture, and each Noteholder, by its acceptance of a
Note (and each Note Owner by its acceptance of an interest in the applicable
Book-Entry Note), agree to treat the Notes for federal, state and local income
and franchise tax purposes as indebtedness.

                                  ARTICLE III

                                   COVENANTS

     SECTION 3.01. Payment of Principal and Interest. The Issuer will duly and
punctually pay the principal of and interest, if any, on the Notes in
accordance with the terms of the Notes

                                      19
<PAGE>

and this Indenture. Without limiting the foregoing, subject to Section 8.02,
on each Distribution Date, the Issuer will cause to be distributed all amounts
deposited pursuant to the Sale and Servicing Agreement into the Note Interest
Distribution Account and the Principal Distribution Account (i) for the
benefit of the Class A-1 Notes, to the Class A-1 Noteholders, (ii) for the
benefit of the Class A-2 Notes, to the Class A-2 Noteholders, (iii) for the
benefit of the Class A-3 Notes, to the Class A-3 Noteholders, (iv) for the
benefit of the Class A-4 Notes, to the Class A-4 Noteholders, (v) for the
benefit of the Class B Notes, to the Class B Noteholders, (vi) for the benefit
of the Class C Notes, to the Class C Noteholders, (vii) for the benefit of the
Class D Notes, to the Class D Noteholders and (viii) for the benefit of the
Class E Notes, to the Class E Noteholders. Amounts properly withheld under the
Code by any Person from a payment to any Noteholder of interest and/or
principal shall be considered as having been paid by the Issuer to such
Noteholder for all purposes of this Indenture.

     SECTION 3.02. Maintenance of Office or Agency. The Issuer will maintain
in the Borough of Manhattan, The City of New York, an office or agency where
Notes may be surrendered for registration of transfer or exchange, and where
notices and demands to or upon the Issuer in respect of the Notes and this
Indenture may be served. Such office will initially be located at The
Depository Trust Company, 55 Water Street, New York, New York 10042. The
Issuer will give prompt written notice to the Indenture Trustee of the
location, and of any change in the location, of any such office or agency. If
at any time the Issuer shall fail to maintain any such office or agency or
shall fail to furnish the Indenture Trustee with the address thereof, such
surrenders, notices and demands may be made or served at the Corporate Trust
Office of the Indenture Trustee, and the Issuer hereby appoints the Indenture
Trustee as its agent to receive all such surrenders, notices and demands.

     SECTION 3.03. Money for Payments To Be Held in Trust. All payments of
amounts due and payable with respect to any Notes that are to be made from
amounts withdrawn from the Collection Account, the Note Interest Distribution
Account and the Principal Distribution Account shall be made on behalf of the
Issuer by the Indenture Trustee or by another Paying Agent, and no amounts so
withdrawn from the Collection Account, the Note Interest Distribution Account
or the Principal Distribution Account for payments of Notes shall be paid over
to the Issuer except as provided in this Section. On or before each
Distribution Date and Redemption Date, the Issuer shall deposit or cause to be
deposited in the Note Interest Distribution Account and the Principal
Distribution Account an aggregate sum sufficient to pay the amounts then
becoming due under the Notes, such sum to be held in trust for the benefit of
the Persons entitled thereto, and (unless the Paying Agent is the Indenture
Trustee) shall promptly notify the Indenture Trustee of its action or failure
so to act.

          The Issuer will cause each Paying Agent (other than the Indenture
Trustee) to execute and deliver to the Indenture Trustee an instrument in
which such Paying Agent shall agree with the Indenture Trustee, subject to the
provisions of this Section, that such Paying Agent will:

               (i) 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 paid to such Persons or
          otherwise disposed of as herein provided and pay such sums to such
          Persons as herein provided;

                                      20
<PAGE>

               (ii) give the Indenture Trustee notice of any default by the
          Issuer (or any other obligor on the Notes) of which it has actual
          knowledge in the making of any payment required to be made with
          respect to the Notes;

               (iii) at any time during the continuance of any such 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;

               (iv) immediately resign as a Paying Agent and forthwith pay to
          the Indenture Trustee all sums held by it in trust for the payment
          of Notes if at any time it ceases to meet the standards required to
          be met by a Paying Agent at the time of its appointment; and

               (v) comply with all requirements of the Code with respect to
          the withholding from any payments made by it on any Notes of any
          applicable withholding taxes imposed thereon and with respect to any
          applicable reporting requirements in connection therewith.

          The Indenture Trustee may at any time resign as Paying Agent by
giving at least thirty days' prior written notice of resignation to the
Issuer.

          The Issuer may at any time, for the purpose of obtaining the
satisfaction and discharge of this Indenture or for any other purpose, by
Issuer Order direct any Paying Agent 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 trusts as those upon which the 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.

          Subject to applicable laws with respect to escheat of funds, any
money held by the Indenture Trustee or any Paying Agent in trust for the
payment of any amount due with respect to any Note and remaining unclaimed for
two years after such amount has become due and payable shall be discharged
from such trust and be paid upon Issuer Request to the Issuer; and the Holder
of such Note shall thereafter, as an unsecured general creditor, look only to
the Issuer for payment thereof (but only to the extent of the amounts so paid
to the Issuer), and all liability of the Indenture Trustee or such Paying
Agent with respect to such trust money shall thereupon cease; provided,
however, that the Indenture Trustee or such Paying Agent, before being
required to make any such repayment, shall at the expense and direction of the
Issuer cause to be published once, in a newspaper published in the English
language, customarily published on each Business Day and of general
circulation in The City of New York, notice that such money remains unclaimed
and that, after a date specified therein, which shall not be less than thirty
(30) days from the date of such publication, any unclaimed balance of such
money then remaining will be repaid to the Issuer. The Indenture Trustee shall
also adopt and employ, at the expense and direction of the Issuer, any other
reasonable means of notification of such repayment (including, but not limited
to, mailing notice of such repayment to Holders whose Notes have been called
but have not been surrendered for redemption or whose right to or interest in
moneys due and payable but not claimed is determinable from the records of the
Indenture Trustee or of any Paying Agent, at the last address of record for
each such Holder).

                                      21
<PAGE>

     SECTION 3.04. Existence. The Issuer will keep in full effect its
existence, rights and franchises as a statutory trust under the laws of the
State of Delaware (unless it becomes, or any successor Issuer hereunder is or
becomes, organized under the laws of any other State or of the United States
of America, in which case the Issuer will keep in full effect its existence,
rights and franchises under the laws of such other jurisdiction) and will
obtain and preserve its qualification to do business in each jurisdiction in
which such qualification is or shall be necessary to protect the validity and
enforceability of this Indenture, the Notes, the Collateral and each other
instrument or agreement included in the Trust Estate.

     SECTION 3.05. Protection of Trust Estate. The Issuer will from time to
time execute and deliver all such supplements and amendments hereto and hereby
authorizes, on or after the Closing Date, the filing by the Owner Trustee, on
its behalf, of all such financing statements, continuation statements,
instruments of further assurance and other instruments, and will take such
other action necessary or advisable to:

               (i) maintain or preserve the lien and security interest (and
          the priority thereof) of this Indenture or carry out more
          effectively the purposes hereof;

               (ii) perfect, publish notice of or protect the validity of any
          Grant made or to be made by this Indenture;

               (iii) enforce any of the Collateral; or

               (iv) preserve and defend title to the Trust Estate and the
          rights of the Indenture Trustee and the Noteholders in such Trust
          Estate against the claims of all persons and parties.

     SECTION 3.06.  Opinions as to Trust Estate.

          (a) On the Closing Date, the Issuer shall cause to be furnished to
the Indenture Trustee an Opinion of Counsel either stating that, in the
opinion of such counsel, such action has been taken with respect to the
recording and 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 are
necessary to perfect and make effective the lien and security interest of this
Indenture and reciting the details of such action, or stating that, in the
opinion of such counsel, no such action is necessary to make such lien and
security interest effective.

          (b) On or before March 15, in each calendar year, beginning in 2005,
the Issuer shall furnish to the Indenture Trustee and the Rating Agencies an
Opinion of Counsel either stating that, in the opinion of such counsel, such
action has been taken with respect to the recording, filing, re-recording and
refiling of this Indenture, any indentures supplemental hereto and any other
requisite documents and with respect to the execution and filing of any
financing statements and continuation statements as is necessary to maintain
the lien and security interest created by this Indenture and reciting the
details of such action, or stating that in the opinion of such counsel no such
action is necessary to maintain such lien and security interest. 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

                                      22
<PAGE>

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 March 15 in the following
calendar year.

     SECTION 3.07.  Performance of Obligations; Servicing of Receivables.

          (a) The Issuer will not take any action and will use its reasonable
best efforts not to permit any action to be taken by others that would release
any Person from any of such Person's material covenants or obligations under
any instrument or agreement included in the Trust Estate or that would result
in the amendment, hypothecation, subordination, termination or discharge of,
or impair the validity or effectiveness of, any such instrument or agreement,
except as expressly provided in this Indenture, the Sale and Servicing
Agreement or such other instrument or agreement.

          (b) The Issuer may contract with other Persons with notification to
the Rating Agencies to assist it in performing its duties under this
Indenture, and any performance of such duties by a Person identified to the
Indenture Trustee in an Officer's Certificate of the Issuer shall be deemed to
be action taken by the Issuer. Initially, the Issuer has contracted with the
Servicer and the Owner Trustee to assist the Issuer in performing its duties
under this Indenture.

          (c) The Issuer will punctually perform and observe all of its
obligations and agreements contained in this Indenture, the Basic Documents
and in the instruments and agreements included in the Trust Estate, including
but not limited to filing or causing to be filed all UCC financing statements
and continuation statements required to be filed by the terms of this
Indenture and the Sale and Servicing Agreement in accordance with and within
the time periods provided for herein and therein. Except as otherwise
expressly provided therein, the Issuer shall not waive, amend, modify,
supplement or terminate any Basic Document or any provision thereof without
the consent of either the Indenture Trustee or the Holders of at least a
majority of the Outstanding Amount of each Class of Notes, voting separately.

          (d) If the Issuer shall have knowledge of the occurrence of an Event
of Servicing Termination under the Sale and Servicing Agreement, the Issuer
shall promptly notify the Indenture Trustee and the Rating Agencies thereof,
and shall specify in such notice the action, if any, the Issuer is taking with
respect to such default.

          (e) Upon any termination of the Servicer's rights and powers
pursuant to the Sale and Servicing Agreement, the Issuer shall promptly notify
the Indenture Trustee thereof. As soon as a successor servicer (a "Successor
Servicer") is appointed, the Issuer shall notify the Indenture Trustee in
writing of such appointment, specifying in such notice the name and address of
such Successor Servicer.

          (f) Without limitation of the absolute nature of the assignment
granted to the Indenture Trustee under this Indenture or the rights of the
Indenture Trustee hereunder, the Issuer hereby agrees (i) except to extent
otherwise provided in any Basic Documents, that it will not, without the prior
written consent of the Indenture Trustee acting at the written direction of
the Holders of at least a majority in Outstanding Amount of the Notes, amend,
modify, waive, supplement, terminate or surrender, or agree to any amendment,
modification, supplement,

                                      23
<PAGE>

termination, waiver or surrender of, the terms of any Collateral or the Basic
Documents, or waive timely performance or observance by the Servicer or the
Seller under the Sale and Servicing Agreement; and (ii) that any such
amendment shall not (A) increase or reduce in any manner the amount of, or
accelerate or delay the timing of, distributions that are required to be made
for the benefit of the Noteholders or (B) reduce the aforesaid percentage of
the Notes that is required to consent to any such amendment, without the
consent of the Holders of all Outstanding Notes. If the Indenture Trustee
acting at the written direction of such Holders agrees to any such amendment,
modification, supplement or waiver, the Indenture Trustee agrees, promptly
following a written request by the Issuer to do so, to execute and deliver, at
the Issuer's own expense, such agreements, instruments, consents and other
documents as the Issuer may deem necessary or appropriate in the
circumstances.

          (g) The Issuer (or the Servicer on its behalf in accordance with the
standards applicable to it in the Sale and Servicing Agreement) shall maintain
its computer systems so that, from and after the time of the Grant under this
Indenture of the Receivables referenced in such Grant, the Issuer's (or the
Servicer's on its behalf) master computer records (including any backup
archives) that refer to a Receivable shall be coded to reflect that such
Receivable is part of the portfolio of Receivables that is the subject of this
Indenture and is owned by the Issuer. At or prior to the Closing Date, the
Issuer shall deliver to the Indenture Trustee a computer file, microfiche list
or printed list containing a true and complete list of all Receivables subject
to this Indenture. Such file or list shall be marked as Schedule A to this
Indenture, delivered to the Indenture Trustee as confidential and proprietary,
and is hereby incorporated into and made a part of this Indenture. The Issuer
further agrees not to alter the code referenced in the first sentence of this
paragraph with respect to any Receivable during the term of this Indenture
unless and until the lien on the related Financed Vehicle has been released in
accordance with the Basic Documents. Indication of such Receivables' inclusion
in the portfolio shall be deleted from or modified on the Issuer's (or the
Servicer's on its behalf) computer systems when, and only when, the lien on
the related Financed Vehicle has been released in accordance with the Basic
Documents.

     SECTION 3.08.  Negative Covenants.  So long as any Notes are Outstanding,
the Issuer shall not:

               (i) except as expressly permitted by this Indenture, the
          Assignment, Assumption and Recognition Agreement (including any
          supplement thereto in connection with the transfer of Subsequent
          Receivables pursuant to the Sale and Servicing Agreement) or the
          Sale and Servicing Agreement, sell, transfer, exchange or otherwise
          dispose of any of the properties or assets of the Issuer, including
          those included in the Trust Estate;

               (ii) claim any credit on, or make any deduction from the
          principal or interest payable in respect of, the Notes (other than
          amounts properly withheld from such payments under the Code) or
          assert any claim against any present or former Noteholder by reason
          of the payment of the taxes levied or assessed upon any part of the
          Trust Estate; or

                                      24
<PAGE>

               (iii) (A) permit the validity or effectiveness of this
          Indenture to be impaired, or permit the lien of this Indenture to be
          amended, hypothecated, subordinated, terminated or discharged, or
          permit any Person to be released from any covenants or obligations
          with respect to the Notes under this Indenture except as may be
          expressly permitted hereby, (B) permit any lien, charge, excise,
          claim, security interest, mortgage or other encumbrance (other than
          the lien of this Indenture) to be created on or extend to or
          otherwise arise upon or burden the Trust Estate or any part thereof
          or any interest therein or the proceeds thereof (other than tax
          liens, mechanics' liens and other liens that arise by operation of
          law, in each case on any of the Financed Vehicles and arising solely
          as a result of an action or omission of the related Obligor) or (C)
          permit the lien of this Indenture not to constitute a valid first
          priority (other than with respect to any such tax, mechanics' or
          other lien) security interest in the Trust Estate.

     SECTION 3.09. Annual Statement as to Compliance. The Issuer will deliver
to the Indenture Trustee and the Rating Agencies within 75 days after the end
of each year (commencing with the year 2005), an Officer's Certificate stating
that:

               (i) a review of the activities of the Issuer during such year
          and of its performance under this Indenture has been made; and

               (ii) based on such review, the Issuer has complied with all
          conditions and covenants under this Indenture throughout such year
          or, if there has been a default in its compliance with any such
          condition or covenant, specifying each such default known to such
          Authorized Officer and the nature and status thereof.

     SECTION 3.10.  Issuer May Consolidate, etc., Only on Certain Terms.

          (a) The Issuer shall not consolidate or merge with or into any other
Person, unless:

               (i) the Person (if other than the Issuer) formed by or
          surviving such consolidation or merger shall be a Person organized
          and existing under the laws of the United States of America or any
          State and shall expressly assume, by an indenture supplemental
          hereto, executed and delivered to the Indenture Trustee, in form
          satisfactory to the Indenture Trustee, the due and punctual payment
          of the principal of and interest on all Notes and the performance or
          observance of every agreement and covenant of this Indenture on the
          part of the Issuer to be performed or observed, all as provided
          herein;

               (ii) immediately after giving effect to such transaction, no
          Default or Event of Default shall have occurred and be continuing;

               (iii) the Rating Agency Condition shall have been satisfied
          with respect to such transaction;

               (iv) the Issuer shall have received an Opinion of Counsel (and
          shall have delivered copies thereof to the Indenture Trustee) to the
          effect that such

                                      25
<PAGE>

          transaction will not have any material adverse federal tax
          consequence to the Issuer, any Noteholder or any Certificateholder;

               (v) any action that is necessary to maintain the lien and
          security interest created by this Indenture shall have been taken;
          and

               (vi) the Issuer shall have delivered to the Indenture Trustee
          an Officer's Certificate and an Opinion of Counsel each stating that
          such consolidation or merger and such supplemental indenture comply
          with this Article III and that all conditions precedent herein
          provided for relating to such transaction have been complied with
          (including any filing required by the Exchange Act) in all material
          respects.

          (b) The Issuer shall not convey or transfer any of its properties or
assets, including those included in the Trust Estate, to any Person, unless:

               (i) the Person that acquires by conveyance or transfer the
          properties and assets of the Issuer the conveyance or transfer of
          which is hereby restricted (A) shall be a United States citizen or a
          Person organized and existing under the laws of the United States of
          America or any State, (B) expressly assumes, by an indenture
          supplemental hereto, executed and delivered to the Indenture
          Trustee, in form satisfactory to the Indenture Trustee, the due and
          punctual payment of the principal of and interest on all Notes and
          the performance or observance of every agreement and covenant of
          this Indenture on the part of the Issuer to be performed or
          observed, all as provided herein, (C) expressly agrees by means of
          such supplemental indenture that all right, title and interest so
          conveyed or transferred shall be subject and subordinate to the
          rights of Holders of the Notes, (D) unless otherwise provided in
          such supplemental indenture, expressly agrees to indemnify, defend
          and hold harmless the Issuer and the Indenture Trustee against and
          from any loss, liability or expense arising under or related to this
          Indenture and the Notes and (E) expressly agrees by means of such
          supplemental indenture that such Person (or, if a group of Persons,
          one specified Person) shall make all filings with the Commission
          (and any other appropriate Person) required by the Exchange Act in
          connection with the Notes;

               (ii) immediately after giving effect to such transaction, no
          Default or Event of Default shall have occurred and be continuing;

               (iii) the Rating Agency Condition shall have been satisfied
          with respect to such transaction;

               (iv) the Issuer shall have received an Opinion of Counsel (and
          shall have delivered copies thereof to the Indenture Trustee) to the
          effect that such transaction will not have any material adverse
          federal tax consequence to the Issuer, any Noteholder or any
          Certificateholder;

               (v) any action that is necessary to maintain the lien and
          security interest created by this Indenture shall have been taken;
          and

                                      26
<PAGE>

               (vi) the Issuer shall have delivered to the Indenture Trustee
          an Officer's Certificate and an Opinion of Counsel each stating that
          such conveyance or transfer and such supplemental indenture comply
          with this Article III and that all conditions precedent herein
          provided for relating to such transaction have been complied with
          (including any filing required by the Exchange Act) in all material
          respects.

     SECTION 3.11.  Successor or Transferee.

          (a) Upon any consolidation or merger of the Issuer in accordance
with Section 3.10(a), the Person formed by or surviving such consolidation or
merger (if other than the Issuer) shall succeed to, and be substituted for,
and may exercise every right and power of, the Issuer under this Indenture
with the same effect as if such Person had been named as the Issuer herein.

          (b) Upon a conveyance or transfer of all the assets and properties
of the Issuer pursuant to Section 3.10(b), Morgan Stanley Auto Loan Trust
2004-HB2 will be released from every covenant and agreement of this Indenture
to be observed by or performed on the part of the Issuer with respect to the
Notes immediately upon the delivery of written notice to the Indenture Trustee
stating that Morgan Stanley Auto Loan Trust 2004-HB2 is to be so released.

     SECTION 3.12. No Other Business. The Issuer shall not engage in any
business other than financing, purchasing, owning, selling and managing the
Receivables in the manner contemplated by this Indenture and the Basic
Documents and any activities incidental thereto. The Issuer shall not fund the
purchase of any receivables other than the Receivables.

     SECTION 3.13. No Borrowing. The Issuer shall not issue, incur, assume,
guarantee or otherwise become liable, directly or indirectly, for any
indebtedness except for the Notes.

     SECTION 3.14. Servicer's Obligations. The Issuer shall cause the Servicer
to comply with Sections 4.10, 4.11, 4.12 and Article VII of the Sale and
Servicing Agreement.

     SECTION 3.15. Guarantees, Loans, Advances and Other Liabilities. Except
as contemplated by the Trust Agreement, the Sale and Servicing Agreement or
this Indenture, the Issuer shall not make any loan or advance or credit to, or
guarantee (directly or indirectly or by an instrument having the effect of
assuring another's payment or performance on any obligation or capability of
so doing or otherwise), endorse or otherwise become contingently liable,
directly or indirectly, in connection with the obligations, stocks or
dividends of, or own, purchase, repurchase or acquire (or agree contingently
to do so) any stock, obligations, assets or securities of, or any other
interest in, or make any capital contribution to, any Person.

     SECTION 3.16. Capital Expenditures. The Issuer shall not make any
expenditure (by long-term or operating lease or otherwise) for capital assets
(either realty or personalty).

     SECTION 3.17. Restricted Payments. Except with respect to the proceeds
from issuance of the Notes, the Issuer shall not, directly or indirectly, (i)
pay any dividend or make any distribution (by reduction of capital or
otherwise), whether in cash, property, securities or a combination thereof, to
the Owner Trustee or any owner of a beneficial interest in the Issuer or

                                      27
<PAGE>

otherwise with respect to any ownership or equity interest or security in or
of the Issuer or to the Servicer, (ii) redeem, purchase, retire or otherwise
acquire for value any such ownership or equity interest or security or (iii)
set aside or otherwise segregate any amounts for any such purpose; provided,
however, that the Issuer may make, or cause to be made, distributions as
contemplated by, and to the extent funds are available for such purpose under,
the Sale and Servicing Agreement, this Indenture or the Trust Agreement. The
Issuer will not, directly or indirectly, make payments to or distributions
from the Note Interest Distribution Account, the Principal Distribution
Account, the Pre-Funding Account or the Collection Account, as applicable,
except in accordance with this Indenture and the Basic Documents.

     SECTION 3.18. Notice of Events of Default. The Issuer shall give the
Indenture Trustee and the Rating Agencies prompt written notice of each Event
of Default hereunder, of which the Issuer has actual knowledge, and of each
default on the part of the Servicer or the Depositor of its obligations under
the Sale and Servicing Agreement, of which the Issuer has actual knowledge.

     SECTION 3.19. Further Instruments and Acts. Upon request of the Indenture
Trustee, the Issuer will execute and deliver such further instruments and so
such further acts as may be reasonably necessary or proper to carry out more
effectively the purpose of this Indenture.

     SECTION 3.20. Perfection Representation. The Issuer further makes all the
representations, warranties and covenants set forth in Schedule B.

                                  ARTICLE IV

                          SATISFACTION AND DISCHARGE

     SECTION 4.01. Satisfaction and Discharge of Indenture. This Indenture
shall cease to be of further effect with respect to the Notes except as to (i)
rights of registration of transfer and exchange, (ii) substitution of
mutilated, destroyed, lost or stolen Notes, (iii) rights of Noteholders to
receive payments of principal thereof and interest thereon, (iv) Sections
3.03, 3.04, 3.05, 3.08, 3.10, 3.11, 3.12, 3.13, 3.15, 3.16 and 3.17, (v) the
rights, obligations and immunities of the Indenture Trustee, the Note
Registrar and the Paying Agent hereunder (including the rights of the
Indenture Trustee, the Note Registrar and the Paying Agent under Section 6.07
and the obligations set forth in Section 4.02) and (vi) the rights of
Noteholders as beneficiaries hereof with respect to the property so deposited
with the Indenture Trustee for the benefit of the Indenture Trustee payable to
all or any of them, and the Indenture Trustee, on demand of and at the expense
of the Issuer, shall execute proper instruments acknowledging satisfaction and
discharge of this Indenture with respect to the Notes, when

                    (A) either:

                    (1) all Notes theretofore authenticated and delivered
               (other than (i) Notes that have been destroyed, lost or stolen
               and that have been replaced or paid as provided in Section 2.06
               and (ii) Notes for the payment of which money has theretofore
               been deposited in trust or segregated and held in trust by the
               Issuer and thereafter repaid to the Issuer or discharged

                                      28
<PAGE>

               from such trust, as provided in Section 3.03) have been
               delivered to the Note Registrar for cancellation; or

                    (2) all Notes not theretofore delivered to the Note
               Registrar for cancellation:

                              a. have become due and payable,

                              b. will become due and payable within one year
                         of the Class E Final Scheduled Distribution Date, or

                              c. are to be called for redemption within one
                         year under arrangements satisfactory to the Indenture
                         Trustee for the giving of notice of redemption by the
                         Indenture Trustee in the name, and at the expense, of
                         the Issuer;

          and the Issuer, in the case of a., b., or c. above, 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 (that 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 applicable Final Scheduled Distribution
          Date or Redemption Date (if Notes shall have been called for
          redemption pursuant to Section 10.01), as the case may be;

                    (B) the Issuer has paid or caused to be paid all other
               sums payable hereunder by the Issuer including, but not limited
               to, fees and expenses due to the Indenture Trustee; and

                    (C) the Issuer has delivered to the Indenture Trustee an
               Officer's Certificate, an Opinion of Counsel and (if required
               by the TIA or the Indenture Trustee) an Independent Certificate
               from a firm of certified public accountants, each meeting the
               applicable requirements of Section 11.01(a) and, subject to
               Section 11.02, each stating that all conditions precedent
               herein provided for relating to the satisfaction and discharge
               of this Indenture have been complied with.

     SECTION 4.02. Application of Trust Money. All moneys deposited with the
Indenture Trustee pursuant to Section 4.01 hereof shall be held in trust and
applied by it, on behalf of the Indenture Trustee, in accordance with the
provisions of the Notes and this Indenture to the payment, either directly or
through any Paying Agent, 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; but such moneys

                                      29
<PAGE>

need not be segregated from other funds except to the extent required herein,
in the Sale and Servicing Agreement or by law.

     SECTION 4.03. 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 written demand of the Issuer, be paid to the Indenture Trustee to
be held and applied according to Section 3.03; and thereupon, such Paying
Agent shall be released from all further liability with respect to such
moneys.

     SECTION 4.04. Release of Collateral. Subject to Section 11.01 and the
terms of the Basic Documents, the Indenture Trustee shall release property
from the lien of this Indenture only upon receipt by it of an Issuer Request
accompanied by an Officer's Certificate, an Opinion of Counsel and Independent
Certificates in accordance with TIA ss.ss. 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.

                                   ARTICLE V

                                   REMEDIES

     SECTION 5.01. Events of Default. "Event of Default", wherever used
herein, means any one of the following events (whatever the reason for such
Event of Default and whether it shall be voluntary or involuntary or be
effected by operation of law or pursuant to any judgment, decree or order of
any court or any order, rule or regulation of any administrative or
governmental body):

               (i) default in the payment of any interest on any Note of the
          Controlling Class when the same becomes due and payable, and such
          default shall continue for a period of thirty-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 the Issuer made in this Indenture (other
          than a covenant or agreement, a default in the observance or
          performance of which is elsewhere in this Section 5.01 specifically
          dealt with), or any representation or warranty of the Issuer 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 thirty days after
          there shall have been given, by registered or certified mail, to the
          Issuer by the Indenture Trustee or to the Issuer and the Indenture
          Trustee by the Holders of at least 25% of the Outstanding Amount of
          the Controlling Class, a written notice specifying such

                                      30
<PAGE>

          default or incorrect representation or warranty and requiring it to
          be remedied and stating that such notice is a notice of Default
          hereunder;

               (iv) the filing of a decree or order for relief by a court
          having jurisdiction in the premises in respect of the Issuer or any
          substantial part of the Trust Estate in an involuntary case under
          any applicable federal or state bankruptcy, insolvency or other
          similar law now or hereafter in effect, or the appointment of a
          receiver, liquidator, assignee, custodian, trustee, sequestrator or
          similar official of the Issuer or for any substantial part of the
          Trust Estate, or the ordering of the winding-up or liquidation of
          the Issuer's affairs, and such decree or order shall remain unstayed
          and in effect for a period of sixty consecutive days; or

               (v) the commencement by the Issuer of a voluntary case under
          any applicable federal or state bankruptcy, insolvency or other
          similar law now or hereafter in effect, or the consent by the Issuer
          to the entry of an order for relief in an involuntary case under any
          such law, or the consent by the Issuer to the appointment of or
          taking of possession by a receiver, liquidator, assignee, custodian,
          trustee, sequestrator or similar official of the Issuer or for any
          substantial part of the Trust Estate, or the making by the Issuer of
          any general assignment for the benefit of creditors, or the failure
          by the Issuer generally to pay its debts as such debts become due,
          or the taking of any action by the Issuer in furtherance of any of
          the foregoing.

          The Issuer shall, upon its actual knowledge of such, promptly
deliver to the Indenture Trustee written notice in the form of an Officer's
Certificate of any event that with the giving of notice and the lapse of time
would become an Event of Default under clause (iii), its status and what
action the Issuer is taking or proposes to take with respect thereto.

     SECTION 5.02.  Acceleration of Maturity; Rescission and Annulment.

          (a) If an Event of Default shall occur and be continuing, then and
in every such case, the Indenture Trustee may, or the Indenture Trustee as
directed in writing by the Holders of Notes representing not less than a
majority of the Outstanding Amount of the Controlling Class, shall, declare,
by written notice to the Issuer, all the Notes to be then immediately due and
payable, and upon any such declaration the Outstanding Amount of such Notes,
together with accrued and unpaid interest thereon through the date of
acceleration, shall become immediately due and payable pursuant to the last
paragraph of Section 5.06 of the Sale and Servicing Agreement. Notwithstanding
anything to the contrary in this clause (a), if an Event of Default specified
in clauses (iv) or (v) of Section 5.01 shall have occurred and be continuing
at any time when the Indenture Trustee is the Controlling Party, the Notes
shall become immediately due and payable at par, together with accrued
interest thereon.

          (b) 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 V
provided, the Holders of Notes representing a

                                      31
<PAGE>

majority of the Outstanding Amount of the Controlling Class, by written notice
to the Issuer and the Indenture Trustee, may rescind and annul such
declaration and its consequences if:

               (i) the Issuer has paid or deposited with the Indenture Trustee
          a sum sufficient to pay:

                    (A) all payments of principal of and interest on all Notes
               and all other amounts that would then be due hereunder or upon
               such Notes if the Event of Default giving rise to such
               acceleration had not occurred; and

                    (B) all sums paid by the Indenture Trustee hereunder and
               the reasonable compensation, expenses and disbursements of the
               Indenture Trustee and its agents and counsel and the reasonable
               compensation, expenses and disbursements of the Owner Trustee
               and its agents and counsel; and

               (ii) all Events of Default, other than the nonpayment of the
          principal of the Notes that has become due solely by such
          acceleration, have been cured or waived as provided in Section 5.12.

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

     SECTION 5.03. Collection of Indebtedness and Suits for Enforcement by
Indenture Trustee; Authority of the Controlling Party.

          (a) The Issuer covenants that if (i) a 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 thirty-five Business 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, the Issuer will,
upon demand of the Indenture Trustee, pay to it, for the benefit of the
Holders of the Notes, the entire amount then due and payable on such Notes in
respect of principal and interest, with interest on the overdue principal and,
to the extent payment at such rate of interest shall be legally enforceable,
on overdue installments of interest at the related Interest Rate and, in
addition thereto, such further amount as shall be sufficient to cover the
costs and expenses of collection, including the reasonable compensation,
expenses and disbursements of the Indenture Trustee and its agents and
counsel.

          (b) In case the Issuer shall fail forthwith to pay such amounts upon
such demand, the Indenture Trustee, in its own name and as trustee of an
express trust, may institute a Proceeding for the collection of the sums so
due and unpaid, and may prosecute such Proceeding to judgment or final decree,
and may enforce the same against the Issuer or other obligor on such Notes and
collect in the manner provided by law out of the Trust Estate or the property
of any other obligor on such Notes, wherever situated, the moneys adjudged or
decreed to be payable.

          (c) If an Event of Default occurs, the Indenture Trustee may, as
more particularly provided in Section 5.04, in its discretion or shall at the
written directions of the Holders of at least a majority of the Outstanding
Amount of the Notes proceed to protect and enforce its rights and the rights
of the Noteholders, by such appropriate Proceedings as the

                                      32
<PAGE>

Indenture Trustee or the Indenture Trustee at the written direction of the
Holders of at least a majority of the Outstanding Amount of the Notes shall
reasonably deem most effective to protect and enforce any such rights, whether
for the specific enforcement of any covenant or agreement in this Indenture or
in aid of the exercise of any power granted herein, or to enforce any other
proper remedy or legal or equitable right vested in the Indenture Trustee by
this Indenture or by law.

          (d) In case there shall be pending, relative to the Issuer or any
other obligor on 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, or liquidator, sequestrator or similar official shall have
been appointed for or taken possession of the Issuer or its property or such
other obligor or Person, or in case of any other comparable Proceedings
relative to the Issuer or other obligor on the Notes, or to the creditors or
property of the Issuer or such other obligor, the Indenture Trustee,
irrespective of whether the principal of any Notes shall then be due and
payable as therein expressed or by declaration or otherwise and irrespective
of whether the Indenture Trustee shall have made any demand pursuant to the
provisions of this Section, shall be entitled and empowered, by intervention
in such Proceedings or otherwise:

               (i) to file and prove a claim or claims for the entire 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 Indenture Trustee, and their respective
          agents, attorneys and counsel, and for reimbursement of reasonable
          out-of-pocket expenses and liabilities incurred, by the Indenture
          Trustee and each predecessor Indenture Trustee, except as a result
          of negligence or bad faith) and of the Noteholders allowed in such
          Proceedings;

               (ii) unless prohibited by applicable law or regulation, to vote
          on behalf of the Holders of Notes in any election of a trustee, a
          standby trustee or a 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 Proceedings
          relative to the Issuer, its creditors or 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 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

                                      33
<PAGE>

          Indenture Trustee and their respective agents, attorneys and
          counsel, and all other expenses and liabilities incurred by the
          Indenture Trustee and each predecessor Indenture Trustee except as a
          result of negligence or bad faith.

          (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
Proceedings relative thereto, and any such 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 5.04.  Remedies; Priorities.

          (a) If an Event of Default shall have occurred and be continuing,
the Indenture Trustee may do one or more of the following (subject to Section
5.06):

               (i) institute Proceedings in its own name and as trustee of an
          express trust for the collection of all amounts then payable on the
          Notes or under this Indenture with respect thereto, whether by
          declaration or otherwise, enforce any judgment obtained and collect
          from the Issuer and any other obligor on such Notes moneys adjudged
          due;

               (ii) institute Proceedings from time to time for the complete
          or partial foreclosure of this Indenture with respect to the Trust
          Estate;

               (iii) exercise any remedies of a secured party under the UCC
          and take any other appropriate action to protect and enforce the
          rights and remedies of the Indenture Trustee and the 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;

                                      34
<PAGE>

provided, however, the Indenture Trustee may not sell or otherwise liquidate
the Trust Estate following an Event of Default, other than Event of Default
described in Section 5.01(i) or (ii), unless, (i) with respect to any Event of
Default described in Section 5.01(iv) or (v):

                    (A) the holders of Notes evidencing 100% of the
               Outstanding Amount of the Controlling Class (excluding Notes
               held by a Seller, the Servicer or any of their respective
               Affiliates) consent thereto; 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; or

                    (C) the Indenture Trustee determines based solely on an
               analysis provided by an independent accounting firm which shall
               not be at the expense of the Indenture Trustee 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 obtains the consent of holders of Notes evidencing
               not less than 66?% of the Outstanding Amount of the Controlling
               Class; or

          (ii) with respect to an Event of Default described in Section
     5.01(iii):

               (A) the holders of all Outstanding Notes consent thereto; or

               (B) the proceeds of such sale or liquidation are sufficient to
          pay in full the principal of and accrued interest on the Outstanding
          Notes.

     In determining such sufficiency or insufficiency with respect to
clauses (i)(B) and (ii)(B) above, the Indenture Trustee may, at the Issuer's
expense and paid pursuant to Section 6.07, 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) If the Trust Estate is sold or liquidated pursuant to Section
5.04(a)(iv) and the Indenture Trustee collects any money or property pursuant
to this Article V, it shall pay out the money or property in the following
order:

     First: to the Indenture Trustee, the Paying Agent and the Note Registrar
     (for amounts due under Section 6.07), and then to the Servicer and the
     Owner Trustee the amounts due under Sections 5.06(b)(i) and (ii) of the
     Sale and Servicing Agreement;

     Second: to the Class A Noteholders for amounts due and unpaid on the
     Notes in respect of interest (including any premium), ratably, without
     preference or priority of any kind, according to the amounts due and
     payable on the Class A Notes in respect of interest (including any
     premium);

                                      35
<PAGE>

     Third: to Holders of the Class A Notes for amounts due and unpaid on the
     Class A Notes in respect of principal, ratably, without preference or
     priority of any kind, according to the amounts due and payable on the
     Class A Notes in respect of principal, until the Outstanding Amount of
     the Class A Notes is reduced to zero;

     Fourth: to the Class B Noteholders for amounts due and unpaid on the
     Notes in respect of interest (including any premium), ratably, without
     preference or priority of any kind, according to the amounts due and
     payable on the Class B Notes in respect of interest (including any
     premium);

     Fifth: to Holders of the Class B Notes for amounts due and unpaid on the
     Class B Notes in respect of principal, ratably, without preference or
     priority of any kind, according to the amounts due and payable on the
     Class B Notes in respect of principal, until the Outstanding Amount of
     the Class B Notes is reduced to zero;

     Sixth: to the Class C Noteholders for amounts due and unpaid on the Notes
     in respect of interest (including any premium), ratably, without
     preference or priority of any kind, according to the amounts due and
     payable on the Class C Notes in respect of interest (including any
     premium);

     Seventh: to Holders of the Class C Notes for amounts due and unpaid on
     the Class C Notes in respect of principal, ratably, without preference or
     priority of any kind, according to the amounts due and payable on the
     Class C Notes in respect of principal, until the Outstanding Amount of
     the Class C Notes is reduced to zero;

     Eighth: to the Class D Noteholders for amounts due and unpaid on the
     Notes in respect of interest (including any premium), ratably, without
     preference or priority of any kind, according to the amounts due and
     payable on the Class D Notes in respect of interest (including any
     premium);

     Ninth: to Holders of the Class D Notes for amounts due and unpaid on the
     Class D Notes in respect of principal, ratably, without preference or
     priority of any kind, according to the amounts due and payable on the
     Class D Notes in respect of principal, until the Outstanding Amount of
     the Class D Notes is reduced to zero;

     Tenth: to the Class E Noteholders for amounts due and unpaid on the Notes
     in respect of interest (including any premium), ratably, without
     preference or priority of any kind, according to the amounts due and
     payable on the Class E Notes in respect of interest (including any
     premium);

     Eleventh: to Holders of the Class E Notes for amounts due and unpaid on
     the Class E Notes in respect of principal, ratably, without preference or
     priority of any kind, according to the amounts due and payable on the
     Class E Notes in respect of principal, until the Outstanding Amount of
     the Class E Notes is reduced to zero; and

     Twelfth: any excess amounts remaining after making the payments described
     in clauses first through ninth above, to be applied pursuant to Section
     5.06(b) of the Sale and Servicing Agreement to the extent that any
     amounts payable thereunder have not been

                                      36
<PAGE>

     previously paid pursuant to clauses first through ninth above. The
     Indenture Trustee may fix a record date and payment date for any payment
     to Noteholders pursuant to this Section. At least fifteen days before
     such record date, the Issuer shall mail to each Noteholder and the
     Indenture Trustee a notice that states the record date, the payment date
     and the amount to be paid.

     SECTION 5.05. Optional Preservation of the Receivables. If the
Indenture Trustee is the Controlling Party and the Notes have been declared to
be due and payable under Section 5.02 following an Event of Default, and such
declaration and its consequences have not been rescinded and annulled, the
Indenture Trustee may, but need not, elect to maintain possession of the Trust
Estate. It is the desire of the parties hereto and the Noteholders that there
be at all times sufficient funds for the payment of principal of and interest
on the Notes, and the Indenture Trustee shall take such desire into account
when determining whether or not to maintain possession of the Trust Estate. In
determining whether or not to maintain possession of the Trust Estate, the
Indenture Trustee may, at the expense of the Issuer and paid pursuant to
Section 6.07, but need not, obtain and conclusively 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.

     SECTION 5.06. 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:

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

               (ii) the Holders of not less than 25% of the Outstanding Amount
          of the Controlling Class have made written request to the Indenture
          Trustee to institute such Proceeding in respect of such Event of
          Default in its own name as Indenture Trustee hereunder;

               (iii) such Holder or Holders have offered to the Indenture
          Trustee reasonable indemnity against the costs, expenses and
          liabilities that may be incurred in complying with such request;

               (iv) the Indenture Trustee for sixty days after its receipt of
          such notice, request and offer of indemnity has failed to institute
          such Proceedings; and

               (v) no direction inconsistent with such written request has
          been given to the Indenture Trustee during such sixty day period by
          the Holders of a majority of the Outstanding Amount of the
          Controlling Class.

It is understood and intended that no one or more Holders of Notes shall have
any right in any manner whatsoever 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.

                                      37
<PAGE>

          In the event the Indenture Trustee shall receive conflicting or
inconsistent requests and indemnity from two or more groups of Holders of
Notes pursuant to this Section, each representing less than a majority of the
Outstanding Amount of the Controlling Class, the Indenture Trustee shall act
at the direction of the group representing the greater percentage of the
Outstanding Amount of Notes and if there is no such group then in its sole
discretion may determine what action, if any, shall be taken, notwithstanding
any other provisions of this Indenture.

     SECTION 5.07. 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 in this Indenture (or, in the case of redemption, on or after the
Redemption Date) 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 5.08. Restoration of Rights and Remedies. If the Indenture
Trustee or any Noteholder has instituted any Proceeding to enforce any right
or remedy under this Indenture and such Proceeding has been discontinued or
abandoned for any reason or has been determined adversely to the Indenture
Trustee or to such Noteholder, then and in every such case the Issuer, the
Indenture Trustee and the Noteholders shall, subject to any determination in
such Proceeding, be restored severally and respectively to their former
positions hereunder, and thereafter all rights and remedies of the Indenture
Trustee and the Noteholders shall continue as though no such Proceeding had
been instituted.

     SECTION 5.09. Rights and Remedies Cumulative. No right or remedy
herein conferred upon or reserved to the Indenture Trustee or to 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 5.10. Delay or Omission Not a Waiver. No delay or omission of
the Indenture Trustee, or any Holder of any Note to exercise any right or
remedy accruing upon any Default or Event of Default shall impair any such
right or remedy or constitute a waiver of any such Default or Event of Default
or an acquiescence therein. Every right and remedy given by this Article V or
by law to the Indenture Trustee or to the Noteholders may be exercised from
time to time, and as often as may be deemed expedient, by the Indenture
Trustee or the Noteholders, as the case may be.

     SECTION 5.11. Control by Controlling Class. If the Indenture Trustee
is the Controlling Party, the Holders of a majority of the Outstanding Amount
of the Controlling Class 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:

                                      38
<PAGE>

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

               (ii) the Indenture Trustee shall not sell or liquidate the
          Trust Estate except pursuant to the express terms of Section
          5.04(a)(iv); and

               (iii) the Indenture Trustee may take any other action deemed
          proper by the Indenture Trustee that is not inconsistent with such
          direction.

Notwithstanding the rights of Noteholders set forth in this Section, subject
to Section 6.01, the Indenture Trustee need not take any action that it
determines might involve it in liability or might materially adversely affect
the rights of any Noteholders not consenting to such action.

     SECTION 5.12. Waiver of Past Defaults. Prior to the declaration of
the acceleration of the maturity of the Notes as provided in Section 5.02, the
Holders of Notes of not less than a majority of the Outstanding Amount of the
Controlling Class 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 or (b) in respect of a covenant or provision hereof that
cannot be modified or amended without the consent of the Holder of each Note.
In the case of any such waiver, the Issuer, 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 5.13. Undertaking for Costs. All parties to this Indenture
agree, and each Holder of a 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 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 Class, more than 10% of
the Controlling 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 5.14. Waiver of Stay or Extension Laws. The Issuer covenants
(to the extent that it may lawfully do so) that it will not at any time insist
upon, or plead or in any manner

                                      39
<PAGE>

whatsoever claim or take the benefit or advantage of, any stay or extension
law wherever enacted, now or at any time hereafter in force, that may affect
the covenants or the performance of this Indenture; and the Issuer (to the
extent that it may lawfully do so) hereby expressly waives all benefit or
advantage of any such law, and covenants that it will not hinder, delay or
impede the execution of any power herein granted to the Indenture Trustee, but
will suffer and permit the execution of every such power as though no such law
had been enacted.

     SECTION 5.15. Action on Notes. The Indenture Trustee's right to seek
and recover judgment on the Notes or under this Indenture shall not be
affected by the seeking, obtaining or application of any other relief under or
with respect to this Indenture. Neither the lien of this Indenture nor any
rights or remedies of the Indenture Trustee or the Noteholders shall be
impaired by the recovery of any judgment by the Indenture Trustee against the
Issuer or by the levy of any execution under such judgment upon any portion of
the Trust Estate or upon any of the assets of the Issuer. Any money or
property collected by the Indenture Trustee shall be applied in accordance
with Section 5.04(b).

     SECTION 5.16.  Performance and Enforcement of Certain Obligations.

          (a) Promptly following a request from the Indenture Trustee to do
so, the Issuer shall take all such lawful action as the Indenture Trustee may
request to compel or secure the performance and observance by HNB, the Seller
or the Servicer, as applicable, of each of their obligations to the Issuer
under or in connection with the Sale and Servicing Agreement or the
Assignment, Assumption and Recognition Agreement, as applicable (including any
supplement thereto in connection with the transfer of Subsequent Receivables
pursuant to the Sale and Servicing Agreement), and to exercise any and all
rights, remedies, powers and privileges lawfully available to the Issuer under
or in connection with the Sale and Servicing Agreement or the Assignment,
Assumption and Recognition Agreement (including any supplement thereto in
connection with the transfer of Subsequent Receivables pursuant to the Sale
and Servicing Agreement) to the extent and in the manner directed by the
Indenture Trustee, including the transmission of notices of default on the
part of HNB, the Seller or the Servicer thereunder and the institution of
legal or administrative actions or proceedings to compel or secure performance
by HNB, the Seller or the Servicer of each of their obligations under the Sale
and Servicing Agreement or the Assignment, Assumption and Recognition
Agreement (including any supplement thereto in connection with the transfer of
Subsequent Receivables pursuant to the Sale and Servicing Agreement);
provided, however, nothing herein shall in any way impose on the Indenture
Trustee the duty to monitor the performance of HNB, the Seller or the Servicer
of any of their respective liabilities, duties or obligations under any Basic
Document.

          (b) If an Event of Default has occurred, the Indenture Trustee may,
and at the direction (which direction shall be in writing) of the Holders of
not less than a majority of the Outstanding Amount of the Controlling Class
shall, exercise all rights, remedies, powers, privileges and claims of the
Issuer against HNB, the Seller or the Servicer under or in connection with the
Sale and Servicing Agreement and the Assignment, Assumption and Recognition
Agreement (including any supplement thereto in connection with the transfer of
Subsequent Receivables pursuant to the Sale and Servicing Agreement) including
the right or power to take any action to compel or secure performance or
observance by HNB, the Seller or the Servicer, as

                                      40
<PAGE>

the case may be, of each of their obligations to the Issuer thereunder and to
give any consent, request, notice, direction, approval, extension or waiver
under the Sale and Servicing Agreement and the Assignment, Assumption and
Recognition Agreement (including any supplement thereto in connection with the
transfer of Subsequent Receivables pursuant to the Sale and Servicing
Agreement), as the case may be, and any right of the Issuer to take such
action shall be suspended.

                                  ARTICLE VI

                             THE INDENTURE TRUSTEE

     SECTION 6.01.  Duties of Indenture Trustee.

          (a) If an Event of Default has occurred and is continuing of which a
Responsible Officer of the Indenture Trustee has actual knowledge, the
Indenture Trustee shall exercise the rights and powers vested in it by this
Indenture and use the same degree of care and skill in their exercise as a
prudent person would exercise or use under the circumstances in the conduct of
such person's own affairs.

          (b) Except during the continuance of an Event of Default:

               (i) the Indenture Trustee undertakes to perform such duties and
          only such duties as are specifically set forth in this Indenture and
          no implied covenants or obligations shall be read into this
          Indenture against the Indenture Trustee; and

               (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 the face
          value of the certificates, reports, resolutions, documents, orders,
          opinions or other instruments furnished to the Indenture Trustee and
          conforming to the requirements of this Indenture; provided, however,
          that the Indenture Trustee shall not be responsible for the accuracy
          or content of any such resolution, certificate, statement, opinion,
          report, document, order or other instrument; however, with respect
          to any such certificates or opinions that are required to be
          delivered to the Indenture Trustee pursuant to this Indenture, the
          Indenture Trustee shall examine the certificates and opinions to
          determine whether or not they conform to the requirements of this
          Indenture. If any such instrument is found not to conform in any
          material respect to the requirements of this Agreement, the
          Indenture Trustee shall notify the Noteholders of such instrument in
          the event that the Indenture Trustee, after so requesting, does not
          receive a satisfactorily corrected instrument.

          (c) The Indenture Trustee may not be relieved from liability for its
own negligent action, its own negligent failure to act or its own willful
misconduct, except that:

               (i) this paragraph does not limit the effect of paragraph (b)
          of this Section;

                                      41
<PAGE>

               (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; and

               (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 pursuant to the terms of this
          Indenture or any other Basic Document.

          (d) Every provision of this Indenture that in any way relates to the
Indenture Trustee is subject to paragraphs (a), (b), (c) and (g) of this
Section.

          (e) The Indenture Trustee shall not be liable for indebtedness
evidenced by or arising under any of the Basic Documents, including principal
of or interest on the Notes, or interest on any money received by it except as
the Indenture Trustee may agree in writing with the Issuer.

          (f) Money held in trust by the Indenture Trustee need not be
segregated from other funds except to the extent required by law or the terms
of this Indenture or the Sale and Servicing Agreement.

          (g) No provision of this Indenture shall require the Indenture
Trustee to advance, expend or risk its own funds or otherwise incur financial
liability in the performance of any of its duties hereunder or in the exercise
of any of its rights or powers, if it shall have reasonable grounds to believe
that repayment of such funds or adequate indemnity against such risk or
liability is not reasonably assured to it.

          (h) Every provision of this Indenture relating to the conduct or
affecting the liability of or affording protection to the Indenture Trustee
shall be subject to the provisions of this Section and to the provisions of
the TIA.

          (i) In no event shall the Indenture Trustee be required to perform,
or be responsible for the manner of performance of, any of the obligations of
the Servicer or any other party under the Sale and Servicing Agreement, except
as contemplated by Section 8.03 of the Sale and Servicing Agreement.

          (j) The Indenture Trustee shall have no duty (A) to see to any
recording, filing, or depositing of this Indenture or any agreement referred
to herein or any financing statement or continuation statement evidencing a
security interest, or to see to the maintenance of any such recording or
filing or depositing or to any rerecording, refiling or redepositing of any
thereof, (B) to see to any insurance, or (C) to see to the payment or
discharge of any tax, assessment, or other governmental charge or any lien or
encumbrance of any kind owing with respect to, assessed or levied against, any
part of the Trust Estate.

          For purposes of this Section 6.01 and Section 5.03(c), the Indenture
Trustee, or a Responsible Officer thereof, shall be charged with actual
knowledge of any default or an Event of Default if a Responsible Officer
actually knows of such default or Event of Default or the Indenture Trustee
receives written notice of such default or Event of Default from the Issuer,
the Servicer or Noteholders owning Notes aggregating not less than 10% of the
Outstanding Amount

                                      42
<PAGE>

of the Notes. Notwithstanding the foregoing, the Indenture Trustee shall not
be required to take notice and in the absence of such actual notice and
knowledge, the Indenture Trustee may conclusively assume that there is no such
default or Event of Default.

     SECTION 6.02.  Rights of Indenture Trustee.

          (a) The Indenture Trustee may conclusively rely on the face value of
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 the document.

          (b) Before the Indenture Trustee acts or refrains from acting, it
may require an Officer's Certificate or an Opinion of Counsel from the
appropriate party. The Indenture Trustee shall not be liable for any action it
takes or omits to take in good faith in reliance on an Officer's Certificate
or Opinion of Counsel from the appropriate party. The right of the Indenture
Trustee to perform any discretionary act enumerated in this Indenture or in
any Basic Document shall not be construed as a duty of the Indenture Trustee
and the Indenture Trustee shall not be answerable for other than its
negligence or willful misconduct in the performance of such discretionary act.

          (c) 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 and the Indenture Trustee shall
not be responsible for any misconduct or negligence on the part of any such
agent, attorney or custodian appointed by the Indenture Trustee with due care.

          (d) The Indenture Trustee shall not be liable for any action it
takes or omits to take in good faith that it believes to be authorized or
within its rights or powers; provided, that the Indenture Trustee's conduct
does not constitute willful misconduct, negligence or bad faith.

          (e) The Indenture Trustee may consult, at the Issuer's expense
(which amount shall be paid in the priority set forth in Section 5.06(b) of
the Sale and Servicing Agreement), 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 to any action taken, omitted or suffered by it hereunder in good faith
and in accordance with the advice or opinion of such counsel.

          (f) In the event that the Indenture Trustee is also acting as Paying
Agent, Note Registrar or collateral agent, the rights and protections afforded
to the Indenture Trustee pursuant to this Article VI shall be afforded to such
Paying Agent, Note Registrar or collateral agent.

          (g) The Indenture Trustee shall be under no obligation to exercise
any of the trusts or powers vested in it by this Indenture or to institute,
conduct or defend any litigation hereunder or in relation hereto at the
request, order or direction of any of the Noteholders, pursuant to the
provisions of this Indenture, unless such Noteholders shall have offered to
the Indenture Trustee security or indemnity satisfactory to it against the
costs, expenses and liabilities which may be incurred therein or thereby.

                                      43
<PAGE>

          (h) The right of the Indenture Trustee to perform any discretionary
act enumerated in this Indenture shall not be construed as a duty, and the
Indenture Trustee shall not be answerable for other than its negligence or
willful misconduct in the performance of such act.

          (i) The Indenture Trustee shall not be required to give any bond or
surety in respect of the powers granted hereunder.

          (j) The rights, protections and immunities of the Indenture Trustee
under this Indenture set forth in subsections (a), (b), (c), (d), (e) and (i)
of this Section 6.02 shall also apply to the Indenture Trustee under each
other Basic Document to which the Indenture Trustee is a party.

     SECTION 6.03. Individual Rights of Indenture Trustee. The Indenture
Trustee in its individual or any other capacity may become the owner or
pledgee of Notes and may otherwise deal with the Issuer or its Affiliates with
the same rights it would have if it were not Indenture Trustee. Any Paying
Agent, Note Registrar, co-registrar or co-paying agent may do the same with
like rights. However, the Indenture Trustee must comply with Sections 6.11 and
6.12.

     SECTION 6.04. Disclaimer of Indenture Trustee. The Indenture Trustee
shall not be responsible for and makes no representation as to the validity or
adequacy of this Indenture, the Trust Estate or the Notes, nor shall the
Indenture Trustee be accountable for the Issuer's use of the proceeds from the
Notes, and the Indenture Trustee shall not be responsible for any statement of
the Issuer in the Indenture, any Basic Document or in any document issued in
connection with the sale of the Notes or in the Notes other than the Indenture
Trustee's certificate of authentication.

     SECTION 6.05. Notice of Defaults. If a Default occurs and is
continuing and if it is actually known to a Responsible Officer of the
Indenture Trustee, the Indenture Trustee shall mail to each Noteholder notice
of the Default within thirty days after it occurs. Except in the case of a
Default in payment of principal of or interest on any Note (including payments
pursuant to the mandatory redemption provisions of such Note), the Indenture
Trustee may withhold the notice to Noteholders if and so long as a committee
of its Responsible Officers in good faith determines that withholding the
notice is in the interests of Noteholders.

     SECTION 6.06. Reports by Indenture Trustee to Holders. The Indenture
Trustee shall deliver to each Noteholder such information as may be required
to enable such holder to prepare its federal and state income tax returns.

     SECTION 6.07.  Compensation and Indemnity.

          (a) The Issuer shall cause the payment to be made to the Indenture
Trustee from time to time compensation for its services to the extent of and
in the priority set forth in Section 5.06(b)(ii) of the Sale and Servicing
Agreement and as outlined in the fee letter from the Indenture Trustee to
Morgan Stanley ABS Capital II Inc., dated August 30, 2004. The Indenture
Trustee's compensation shall not be limited by any law on compensation of a
trustee of an express trust. The Issuer shall cause reimbursement to be made
to the Indenture Trustee for all reasonable out-of-pocket expenses incurred or
made by it, including costs of collection, in

                                      44
<PAGE>

addition to the compensation for its services, out of the Trust to the extent
of and in accordance with the priority in Section 5.06(b)(ii) and (xiii) of
the Sale and Servicing Agreement. Such expenses shall include the reasonable
out-of-pocket compensation and expenses, disbursements and advances of the
Indenture Trustee's agents, counsel, accountants and experts. The Issuer shall
indemnify the Indenture Trustee against any and all loss, liability or expense
(including attorneys' fees and expenses) incurred by it in connection with the
administration of this trust and the performance of its duties hereunder or
any other Basic Document to which the Indenture Trustee is a party out of the
Trust to the extent of and in accordance with the priority in Section
5.06(b)(ii) and (xiii) of the Sales and Servicing Agreement. The Indenture
Trustee shall notify the Issuer promptly of any claim for which it may seek
indemnity. Failure by the Indenture Trustee to so notify the Issuer shall not
relieve the Issuer of its obligations hereunder if no material prejudice to
the Issuer shall have resulted from such failure and, in such event, only to
the extent of such prejudice. The Issuer will not reimburse any expense or
indemnify against any loss, liability or expense incurred by the Indenture
Trustee through the Indenture Trustee's own willful misconduct, negligence or
bad faith.

          As security for the performance of the obligations of the Issuer
under this Section the Indenture Trustee shall have a lien prior to the
Holders upon all property and funds held or collected by the Indenture Trustee
as such, except funds held in trust for the payment of principal of or
interest on the Notes.

          The Issuer's payment obligations and indemnities to the Indenture
Trustee pursuant to this Section shall survive the discharge of this Indenture
or the earlier resignation or removal of the Indenture Trustee. When the
Indenture Trustee incurs expenses after the occurrence of a Default specified
in Section 5.01(iv) or (v) with respect to the Issuer, the expenses are
intended to constitute expenses of administration under Title 11 of the United
States Code or any other applicable federal or state bankruptcy, insolvency or
similar law.

     SECTION 6.08.  Replacement of Indenture Trustee.

          (a) No resignation or removal of the Indenture Trustee and no
appointment of a successor Indenture Trustee shall become effective until the
acceptance of appointment by the successor Indenture Trustee pursuant to this
Section 6.08(a). The Indenture Trustee may resign at any time by so notifying
the Issuer and each Rating Agency. The Holders of a majority in Outstanding
Amount of the Controlling Class may remove the Indenture Trustee by so
notifying the Indenture Trustee and may appoint a successor Indenture Trustee.
The Issuer shall remove the Indenture Trustee if:

               (i) the Indenture Trustee fails to comply with Section 6.11;

               (ii) the Indenture Trustee is adjudged a bankrupt or insolvent;

               (iii) a receiver or other public officer takes charge of the
          Indenture Trustee or its property;

               (iv) the Indenture Trustee otherwise becomes incapable of
          acting; or

                                      45
<PAGE>

               (v) the Indenture Trustee breaches any representation, warranty
          or covenant made by it under any Basic Document.

If the Indenture Trustee resigns or is removed or if a vacancy exists in the
office of Indenture Trustee for any reason (the Indenture Trustee in such
event being referred to herein as the retiring Indenture Trustee), the Issuer
shall promptly appoint a successor Indenture Trustee.

          A successor Indenture Trustee shall deliver a written acceptance of
its appointment to the retiring Indenture Trustee and to the Issuer. Thereupon
the resignation or removal of the retiring Indenture Trustee shall become
effective, and the successor Indenture Trustee shall have all the rights,
powers and duties of the Indenture Trustee under this Indenture. The retiring
Indenture Trustee shall be paid all amounts owed to it upon its resignation or
removal. The successor Indenture Trustee shall mail a notice of its succession
to Noteholders. The retiring Indenture Trustee shall promptly transfer all
property held by it as Indenture Trustee to the successor Indenture Trustee.
The retiring Indenture Trustee shall not be liable for the acts or omissions
of any successor Indenture Trustee.

          If a successor Indenture Trustee does not take office within sixty
days after the retiring Indenture Trustee resigns or is removed, the retiring
Indenture Trustee, the Issuer or the Holders of a majority in Outstanding
Amount of the Controlling Class may petition any court of competent
jurisdiction for the appointment of a successor Indenture Trustee.

          If the Indenture Trustee fails to comply with Section 6.11, any
Noteholder may petition any court of competent jurisdiction for the removal of
the Indenture Trustee and the appointment of a successor Indenture Trustee.

          Notwithstanding the replacement of the Indenture Trustee pursuant to
this Section, the Issuer's obligations under Section 6.07 shall continue for
the benefit of the retiring Indenture Trustee.

     SECTION 6.09.  Successor Indenture Trustee by Merger.

          (a) If the Indenture Trustee consolidates with, merges or converts
into, or transfers all or substantially all its corporate trust business or
assets to, another Person, the resulting, surviving or transferee Person
without any further act shall be the successor Indenture Trustee; provided,
that such Person shall be qualified and eligible under Section 6.11. The
Indenture Trustee shall provide the Rating Agencies notice of any such
transaction.

          In the event that the Indenture Trustee is also acting as the Note
Registrar, then, in case at the time such successor or successors by merger,
conversion or consolidation to the Note Registrar shall succeed to the
obligations of the Note Registrar any of the Notes shall have been
authenticated but not delivered, any such successor to the Note Registrar may
adopt the certificate of authentication of any predecessor trustee and deliver
such Notes so authenticated; and in case at that time any of the Notes shall
not have been authenticated, any successor to the Note Registrar may
authenticate such Notes either in the name of any predecessor hereunder or in
the name of the successor to the Note Registrar; and in all such cases such
certificates shall have the full force that it is anywhere in the Notes or in
this Indenture provided that the certificate of the Note Registrar shall have.

                                      46
<PAGE>

     SECTION 6.10. Appointment of Co-Indenture Trustee or Separate Indenture
Trustee.

          (a) Notwithstanding any other provisions of this Indenture, at any
time, for the purpose of meeting any legal requirement of any jurisdiction in
which any part of the Trust Estate may at the time be located, the Indenture
Trustee shall have the power and may execute and deliver all instruments to
appoint one or more Persons to act as a co-trustee or co-trustees, or separate
trustee or separate trustees, of all or any part of the Trust, and to vest in
such Person or Persons, in such capacity and for the benefit of the
Noteholders, such title to the Trust Estate, or any part thereof, and, subject
to the other provisions of this Section, such powers, duties, obligations,
rights and trusts as the Indenture Trustee may consider necessary or
desirable. No co-trustee or separate trustee hereunder shall be required to
meet the terms of eligibility as a successor trustee under Section 6.11 and no
notice to Noteholders of the appointment of any co-trustee or separate trustee
shall be required under Section 6.08 hereof.

          (b) Every 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 Indenture Trustee shall be conferred or imposed
          upon and exercised or performed by the Indenture 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 Indenture 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 Indenture 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 Estate 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 Indenture Trustee;

               (ii) no trustee hereunder (including the Indenture Trustee)
          shall be personally liable by reason of any act or omission of any
          other trustee hereunder; and

               (iii) the Indenture Trustee may at any time accept the
          resignation of or remove any separate trustee or co-trustee.

          (c) Any notice, request or other writing given to the Indenture
Trustee shall be deemed to have been given to each of the then separate
trustees and co-trustees, as effectively as if given to each of them. Every
instrument appointing any separate trustee or co-trustee shall refer to this
Agreement and the conditions of this Article VI. 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 Indenture Trustee or separately, as may be provided therein,
subject to all the provisions of this Indenture, specifically including every
provision of this Indenture relating to the conduct of, affecting the
liability of, or affording protection to, the Indenture Trustee. Every such
instrument shall be filed with the Indenture Trustee.

                                      47
<PAGE>

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

     SECTION 6.11.  Eligibility; Disqualification.

          (a) The Indenture Trustee shall at all times satisfy the
requirements of TIA ss. 310(a). The Indenture Trustee shall have a combined
capital and surplus of at least $50,000,000 as set forth in its most recent
published annual report of condition, and the time deposits of the Indenture
Trustee shall be rated at least "A-1" by Standard & Poor's and "P-1" by
Moody's. The Indenture Trustee shall comply with TIA ss. 310(b), including the
optional provision permitted by the second sentence of TIA ss. 310(b)(9);
provided, however, that there shall be excluded from the operation of TIA ss.
310(b)(1) any indenture or indentures under which other securities of the
Issuer are outstanding if the requirements for such exclusion set forth in TIA
ss. 310(b)(1) are met.

          (b) Within ninety days after ascertaining the occurrence of an Event
of Default which shall not have been cured or waived, unless authorized by the
Commission, the Indenture Trustee shall resign with respect to the Class A
Notes, the Class B Notes, the Class C Notes, the Class D Notes and/or the
Class E Notes in accordance with Section 6.08 of this Indenture, and the
Issuer shall appoint a successor Indenture Trustee for each of such Classes of
Notes, as applicable, so that there will be separate Indenture Trustees for
the Class A Notes, the Class B Notes, the Class C Notes, the Class D Notes and
the Class E 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
6.11, the Issuer, the retiring Indenture Trustee and the successor Indenture
Trustee with respect to such Class of Notes shall execute and deliver an
indenture supplemental hereto wherein each successor Indenture Trustee shall
accept such appointment and which (i) shall contain such provisions as shall
be necessary or desirable to transfer and confirm to, and to vest in, the
successor Indenture Trustee all the rights, powers, trusts and duties of the
retiring Indenture Trustee with respect to the Notes of the Class to which the
appointment of such successor Indenture Trustee relates, (ii) if the retiring
Indenture Trustee is not retiring with respect to all Classes of Notes, shall
contain such provisions as shall be deemed necessary or desirable to confirm
that all the rights, powers, trusts and duties of the retiring Indenture
Trustee with respect to the Notes of each Class as to which the retiring
Indenture Trustee is not retiring shall continue to be vested in the Indenture
Trustee and (iii) shall add to or change any of the provisions of this
Indenture as shall be necessary to provide for or facilitate the
administration of the trusts hereunder by more than one Indenture Trustee, it
being understood that nothing herein or in such supplemental indenture shall
constitute such Indenture Trustees co-trustees of the same trust and that each
such Indenture Trustee shall be a trustee of a trust or trusts hereunder
separate and apart from any trust or trusts hereunder administered by

                                      48
<PAGE>

any other such Indenture Trustee; and upon the removal of the retiring
Indenture Trustee shall become effective to the extent provided herein.

     SECTION 6.12. Preferential Collection of Claims Against Issuer. The
Indenture Trustee shall comply with TIA ss. 311(a), excluding any creditor
relationship listed in TIA ss. 311(b). An Indenture Trustee who has resigned
or been removed shall be subject to TIA ss. 311(a) to the extent indicated.

     SECTION 6.13. Waiver of Setoffs. The Indenture Trustee hereby
expressly waives any and all rights of setoff that the Indenture Trustee may
otherwise at any time have under applicable law with respect to any Trust
Account and agrees that amounts in the Trust Accounts shall at all times be
held and applied solely in accordance with the provisions hereof and of the
other Basic Documents.

                                  ARTICLE VII

                        NOTEHOLDERS' LISTS AND REPORTS

     SECTION 7.01. Note Registrar To Furnish Indenture Trustee and Owner
Trustee Names and Addresses of Noteholders. The Note Registrar will furnish or
cause to be furnished to the Indenture Trustee and the Owner Trustee at such
times as the Indenture Trustee or the Owner Trustee may request in writing,
within thirty days after receipt by the Note Registrar of any such request, a
list, in such form as the Indenture Trustee or Owner Trustee may reasonably
require, of the names and addresses of the Holders of Notes as of a date not
more than ten days prior to the time such list is furnished; provided,
however, that so long as the Indenture Trustee is the Note Registrar, no such
list shall be required to be furnished to the Indenture Trustee.

     SECTION 7.02.  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 of Notes
contained in the most recent list furnished to the Indenture Trustee as
provided in Section 7.01 and the names and addresses of Holders of Notes
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 7.01 upon receipt of a new list so furnished. The Indenture Trustee
shall make such list available to the Owner Trustee on written request, and to
the Noteholders upon written request of three or more Noteholders or one or
more Noteholders evidencing not less than 25% of the Outstanding Amount of the
Notes.

          (b) Noteholders may communicate pursuant to TIA ss. 312(b) with
other Noteholders with respect to their rights under this Indenture or under
the Notes.

          (c) The Issuer, the Indenture Trustee and the Note Registrar shall
have the protection of TIA ss. 312(c).

     SECTION 7.03.  Reports by Issuer.

          (a) The Indenture Trustee shall, on behalf of the Issuer:

                                      49
<PAGE>

               (i) file 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) that the Issuer may be
          required to file with the Commission pursuant to Section 13 or 15(d)
          of the Exchange Act;

               (ii) file with the 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 Issuer with the conditions and covenants of this
          Indenture as may be required from time to time by such rules and
          regulations; and

               (iii) upon Issuer Request, transmit by mail to all Noteholders
          described in TIA ss. 313(c) such summaries of any information,
          documents and reports required to be filed by the Issuer pursuant to
          clauses (i) and (ii) of this Section 7.03(a) and by rules and
          regulations prescribed from time to time by the Commission.

          (b) Unless the Issuer otherwise determines, the fiscal year of the
Issuer shall end on December 31 of each year.

     SECTION 7.04. Reports by Indenture Trustee. If required by TIA ss.
313(a), within sixty days after each September 15 beginning with September 15,
2005, the Indenture Trustee shall mail to each Noteholder as required by TIA
ss. 313(c) a brief report dated as of such date that complies with TIA ss.
313(a). The Indenture Trustee also shall comply with TIA ss. 313(b).

          A copy of each report at the time of its mailing to Noteholders
shall be filed by the Indenture Trustee with the Commission so long as such
filings are required by law or by rules or regulations promulgated by the
Commission. Upon its actual knowledge of such, the Issuer shall notify the
Indenture Trustee if and when the Notes are listed on any stock exchange.

                                 ARTICLE VIII

                     ACCOUNTS, DISBURSEMENTS AND RELEASES

     SECTION 8.01. Collection of Money. Except as otherwise expressly
provided herein, the Indenture Trustee may demand payment or delivery of, and
shall receive and collect, directly and without intervention or assistance of
any fiscal agent or other intermediary, all money and other property payable
to or receivable by the Indenture Trustee pursuant to this Indenture. The
Indenture Trustee shall apply all such money received by it as provided in
this Indenture. Except as otherwise expressly provided in this Indenture, if
any default occurs in the making of any payment or performance under any
agreement or instrument that is part of the Trust Estate, the Indenture
Trustee may take such action as may be appropriate to enforce such payment or
performance, including the institution and prosecution of appropriate
Proceedings. Any such action shall be without prejudice to any right to claim
a Default or Event of Default under this Indenture and any right to proceed
thereafter as provided in Article V.

                                      50
<PAGE>

     SECTION 8.02.  Trust Accounts.

          (a) On or prior to the Closing Date, the Issuer shall cause the
Servicer to establish and maintain, in the name of the Indenture Trustee, for
the benefit of the Noteholders (and, in the case of the Collection Account,
with a designation that the funds deposited therein are also held for the
benefit of the Certificateholders), the Trust Accounts as provided in Section
5.01 of the Sale and Servicing Agreement.

          (b) The Issuer shall cause the Servicer to deposit into the
Collection Account, as provided in Section 5.02(a) of the Sale and Servicing
Agreement, all amounts received in respect of the Receivables (other than
Repurchased Receivables) and investment earnings from amounts on deposit in
the Pre-Funding Account and other amounts comprising the Total Distribution
Amount. On or before each Distribution Date, all amounts required to be
deposited in the Note Interest Distribution Account and the Principal
Distribution Account with respect to the related Collection Period pursuant to
Section 5.06(b) of the Sale and Servicing Agreement will be transferred from
the Collection Account to the Note Interest Distribution Account or the
Principal Distribution Account, as applicable.

          (c) On each Distribution Date and Redemption Date, the Indenture
Trustee shall distribute all amounts on deposit in the Note Interest
Distribution Account to the Noteholders in respect of the Notes to the extent
of amounts due and unpaid on the Notes for interest in the amounts and in the
order of priority set forth in Section 5.06(c) of the Sale and Servicing
Agreement (except as otherwise provided in Section 5.06(e) of the Sale and
Servicing Agreement and Section 5.04(b) hereof).

          (d) On each Distribution Date and Redemption Date, the Indenture
Trustee shall distribute all amounts on deposit in the Principal Distribution
Account to the Noteholders in respect of the Notes to the extent of amounts
due and unpaid on the Notes for principal in the amounts and in the order of
priority set forth in Section 5.06(d) of the Sale and Servicing Agreement
(except as otherwise provided in Section 5.06(e) of the Sale and Servicing
Agreement and Section 5.04(b) hereof).

          (e) Notwithstanding any other provision of this Article VIII, and
subject to Section 5.04(b):

               (i) If the Notes have been accelerated following the occurrence
          and during the continuation of an Event of Default specified in
          Section 5.01(i), 5.01(ii), 5.01(iv) or 5.01(v), the Indenture
          Trustee shall (v) transfer, on behalf of the Indenture Trustee, the
          funds on deposit in the Collection Account remaining after the
          application of clauses 5.06(b)(i) through (iii) of the Sale and
          Servicing Agreement to the Principal Distribution Account to the
          extent necessary to reduce the Outstanding Amount of all the Class A
          Notes to zero, or (w) if the Class A Notes shall have been paid in
          full, to transfer the funds on deposit in the Collection Account
          remaining after the application of clauses 5.06(b)(i) through (v) of
          the Sale and Servicing Agreement to the Principal Distribution
          Account to the extent necessary to reduce the Outstanding Amount of
          all the Class B Notes to zero, or (x) if the Class A Notes and Class
          B Notes shall have been paid in full, to

                                      51
<PAGE>

          transfer the funds on deposit in the Collection Account remaining
          after the application of clauses 5.06(b)(i) through (vii) of the
          Sale and Servicing Agreement to the Principal Distribution Account
          to the extent necessary to reduce the Outstanding Amount of all the
          Class C Notes to zero, or (y) if the Class A Notes, Class B Notes
          and Class C Notes shall have been paid in full, to transfer the
          funds on deposit in the Collection Account remaining after the
          application of clauses 5.06(b)(i) through (ix) of the Sale and
          Servicing Agreement to the Principal Distribution Account to the
          extent necessary to reduce the Outstanding Amount of all the Class D
          Notes to zero, or (z) if the Class A Notes, Class B Notes, Class C
          Notes and Class D Notes shall have been paid in full, to transfer
          the funds on deposit in the Collection Account remaining after the
          application of clauses 5.06(b)(i) through (xi) of the Sale and
          Servicing Agreement to the Principal Distribution Account to the
          extent necessary to reduce the Outstanding Amount of all the Class E
          Notes to zero. Any amounts transferred to the Principal Distribution
          Account pursuant to clause (w) shall be applied to the repayment of
          principal of the Class A-1 Notes, the Class A-2 Notes the Class A-3
          Notes and the Class A-4 Notes pro rata based on the respective
          Outstanding Amounts of the Class A-1 Notes, the Class A-2 Notes the
          Class A-3 Notes and the Class A-4 Notes.

               (ii) If the Notes have been accelerated following the
          occurrence and during the continuation of an Event of Default
          specified in Section 5.01(iii), the Indenture Trustee shall transfer
          the funds on deposit in the Collection Account remaining after the
          application of clauses 5.06(b)(i) through (xii) of the Sale and
          Servicing Agreement to the Principal Distribution Account to the
          extent necessary to reduce the principal amount of all the Notes to
          zero in the order and priority set forth in Section 5.06(d) of the
          Sale and Servicing Agreement.

               In the case of an event described in clause (i) or (ii), the
          Holders of the Certificates will not receive any distributions until
          the principal amount and accrued interest on all the Notes has been
          paid in full.

               (iii) If any portion of the Pre-Funded Amount is deposited into
          the Principal Distribution Account at the end of the Funding Period
          pursuant to Section 5.07(b) of the Sale and Servicing Agreement, the
          Indenture Trustee shall distribute such amount to the Noteholders as
          principal of the Notes on the related Distribution Date, after
          giving effect to all other principal distributions to be made on
          such Distribution Date, and such amount will be distributed in the
          following order of priority: (1) to the Class A-1 Noteholders on
          account of principal until the Outstanding Amount of the Class A-1
          Notes is reduced to zero, (2) to the Class A-2 Noteholders on
          account of principal until the Outstanding Amount of the Class A-2
          Notes is reduced to zero; (3) to the Class A-3 Noteholders on
          account of principal until the Outstanding Amount of the Class A-3
          Notes is reduced to zero; (4) to the Class A-4 Noteholders on
          account of principal until the Outstanding Amount of the Class A-4
          Notes is reduced to zero; (5) to the Class B Noteholders on account
          of principal until the Outstanding Amount of the Class B Notes is
          reduced to zero; (6) to the Class C Noteholders on account of
          principal

                                      52
<PAGE>

          until the Outstanding Amount of the Class C Notes is reduced to
          zero; (7) to the Class D Noteholders on account of principal until
          the Outstanding Amount of the Class D Notes is reduced to zero and
          (8) to the Class E Noteholders on account of principal until the
          Outstanding Amount of the Class E Notes is reduced to zero.

     SECTION 8.03. General Provisions Regarding Accounts. The Indenture
Trustee shall not in any way be held liable by reason of any insufficiency in
any of the Trust Accounts resulting from any loss on any Eligible Investment
included therein except for losses attributable to the Indenture Trustee's
failure to make payments on such Eligible Investments issued by the Indenture
Trustee, in its commercial capacity as principal obligor and not as trustee,
in accordance with their terms.

     SECTION 8.04.  Release of Trust Estate.

          (a) Subject to the payment of its fees and expenses pursuant to
Section 6.07, the Indenture Trustee may, and when required by the provisions
of this Indenture shall, execute instruments to release property from the lien
of this Indenture, 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. No party relying upon an instrument executed by the
Indenture Trustee as provided in this Article VIII 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 6.07
have been paid in full, release any remaining portion of the Trust Estate that
secured the Notes from the lien of this Indenture and release to the Issuer or
any other Person entitled thereto any funds then on deposit in the Trust
Accounts. The Indenture Trustee shall release property from the lien of this
Indenture pursuant to this Section 8.04(b) only upon receipt by it 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
ss.ss. 314(c) and 314(d)(1) meeting the applicable requirements of Section
11.01.

          (c) The Issuer agrees, upon request by the Servicer and
representation by the Servicer that it has complied with the procedure in
Section 9.01 of the Sale and Servicing Agreement, to render the Issuer Request
to the Indenture Trustee in accordance with Section 4.04, and take such other
actions as are required in that Section.

     SECTION 8.05. Opinion of Counsel. The Indenture Trustee shall receive
at least seven days prior written notice when requested by the Issuer to take
any action pursuant to Section 8.04(b), accompanied by copies of any
instruments involved, and the Indenture Trustee shall 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 Noteholders in contravention of the provisions of
this Indenture; provided, however, that such Opinion of Counsel shall not be
required to express

                                      53
<PAGE>

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 IX

                            SUPPLEMENTAL INDENTURES

     SECTION 9.01.  Supplemental Indentures Without Consent of Noteholders.

          (a) Without the consent of the Holders of any Notes but with prior
written notice to the Rating Agencies (with copy to the Indenture Trustee),
the Issuer and the Indenture Trustee, when authorized by an Issuer Order, at
any time and from time to time, may enter into one or more supplemental
indentures hereto (which shall conform to the provisions of the Trust
Indenture Act as in force at the date of the execution thereof), in form
satisfactory to the Indenture Trustee, for any of the following purposes:

               (i) to correct or amplify 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, in compliance with the
          applicable provisions hereof, of another person to the Issuer, and
          the assumption by any such successor of the covenants of the Issuer
          herein and in the Notes contained;

               (iii) to add to the covenants of the Issuer, for the benefit of
          the Holders of the Notes, or to surrender any right or power herein
          conferred upon the Issuer;

               (iv) to convey, transfer, assign, mortgage or pledge any
          property to or with the Indenture Trustee;

               (v) to cure any ambiguity, to correct or supplement any
          provision herein or in any supplemental indenture that may be
          inconsistent with any other provision herein or in any supplemental
          indenture or to make any other provisions with respect to matters or
          questions arising under this Indenture or in any supplemental
          indenture; provided, that such action shall not adversely affect the
          interests of the Holders of the Notes;

               (vi) to evidence and provide for the acceptance of the
          appointment hereunder by a successor trustee with respect to the
          Notes and to add to or change any of the provisions of this
          Indenture as shall be necessary to facilitate the administration of
          the trusts hereunder by more than one trustee, pursuant to the
          requirements of Article VI; or

               (vii) 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

                                      54
<PAGE>

          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.

The Indenture Trustee is hereby authorized to join in the execution of any
such supplemental indenture and to make any further appropriate agreements and
stipulations that may be therein contained.

          (b) The Issuer and the Indenture Trustee, when authorized by an
Issuer Order, may, also without the consent of any of the Holders of the Notes
but with prior notice to the Rating Agencies, 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 Holders of the Notes under
this Indenture; provided, however, that such action shall not, as evidenced by
an Opinion of Counsel, adversely affect in any material respect the interests
of any Noteholder; and each Rating Agency shall have notified the Issuer or
the Indenture Trustee in writing that such action will not result in a
reduction, withdrawal or downgrade of the then-current rating of any Class of
Notes. Notwithstanding anything to the contrary in this Section 9.01(b), if at
the time the Issuer and the Indenture Trustee propose to enter into an
indenture or supplemental indenture under this Section 9.01(b) the Issuer is
required to be a Qualifying SPE in order for the Seller to continue to account
for the transfer of the Receivables as a sale under SFAS 140, then prior to
the time that the Issuer and the Indenture Trustee enter into such indenture
or supplemental indenture the Issuer shall deliver to the Indenture Trustee an
Accountant's Letter which states that the amendments to be effected by such
indenture or supplemental indenture would not "significantly change" (within
the meaning of SFAS 140) the Permitted Activities of the Issuer so as to cause
the Issuer to fail to qualify as a Qualifying SPE.

     SECTION 9.02. Supplemental Indentures with Consent of Noteholders.
The Issuer and the Indenture Trustee, when authorized by an Issuer Order, also
may, with prior notice to the Rating Agencies and with the consent of the
Holders of not less than a majority of the Outstanding Amount of the Notes of
the Controlling Class, by Act of such Holders delivered to the Issuer and the
Indenture Trustee, 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 Holders of the Notes under this Indenture; provided,
however, that no such supplemental indenture shall, without the consent of the
Holder of each Outstanding Note affected thereby:

               (i) change the date of payment of any installment of principal
          of or interest on any Note, or reduce the principal amount thereof,
          the Interest Rate thereon or the Redemption Price with respect
          thereto, change the provisions of this Indenture relating to the
          application of collections on, or the proceeds of the sale of, the
          Trust Estate to payment of principal of or interest on the Notes, or
          change any place of payment where, or the coin or currency in which,
          any Note or the interest thereon is payable, or impair the right to
          institute suit for the enforcement of the provisions of this
          Indenture requiring the application of funds available therefor, as
          provided in Article V, to the payment of any such amount due on the
          Notes on or after the respective due dates thereof (or, in the case
          of redemption, on or after the Redemption Date);

                                      55
<PAGE>

               (ii) reduce the percentage of the Outstanding Amount of the
          Notes or of the Controlling Class, the consent of the Holders of
          which is required for any such supplemental indenture, or the
          consent of the Holders of which is required for any waiver of
          compliance with certain provisions of this Indenture or certain
          defaults hereunder and their consequences provided for in this
          Indenture;

               (iii) modify or alter (x) the provisions of the proviso to the
          definition of the term "Outstanding" or (y) the definition of
          "Controlling Class";

               (iv) reduce the percentage of the Outstanding Amount of the
          Notes or of the Controlling Class required to direct the Indenture
          Trustee to direct the Issuer to sell or liquidate the Trust Estate
          pursuant to Section 5.04;

               (v) modify any provision of this Section except to increase any
          percentage specified herein or to provide that certain additional
          provisions of this Indenture or the Basic Documents cannot be
          modified or waived without the consent of the Holder of each
          Outstanding Note affected thereby;

               (vi) modify any of the provisions of this Indenture in such
          manner as to affect the calculation of the amount of any payment of
          interest or principal due on any Note on any Distribution Date
          (including the calculation of any of the individual components of
          such calculation) or to affect the rights of the Holders of Notes to
          the benefit of any provisions for the mandatory redemption of the
          Notes contained herein; or

               (vii) permit the creation of any lien ranking prior to or on a
          parity with the lien of this Indenture with respect to any part of
          the Trust Estate or, except as otherwise permitted or contemplated
          herein, terminate the lien of this Indenture on any property at any
          time subject hereto or deprive the Holder of any Note of the
          security provided by the lien of this Indenture.

The Indenture Trustee may in its discretion or at the advice of counsel
determine whether or not any Notes would be affected by any supplemental
indenture and any such determination shall be conclusive upon the Holders of
all Notes, whether theretofore or thereafter authenticated and delivered
hereunder. The Indenture Trustee shall not be liable for any such
determination made in good faith.

          It shall not be necessary for any Act of Noteholders under this
Section to approve the particular form of any proposed supplemental indenture,
but it shall be sufficient if such Act shall approve the substance thereof.

          Promptly after the execution by the Issuer and the Indenture Trustee
of any supplemental indenture pursuant to this Section, the Indenture Trustee
shall mail to the Holders of the Notes to which such amendment or supplemental
indenture relates a notice setting forth in general terms the substance of
such supplemental indenture. Any failure of the Indenture Trustee to mail such
notice, or any defect therein, shall not, however, in any way impair or affect
the validity of any such supplemental indenture.

                                      56
<PAGE>

     SECTION 9.03. Execution of Supplemental Indentures. In executing, or
permitting the additional trusts created by, any supplemental indenture
permitted by this Article IX or the modification thereby of the trusts created
by this Indenture, the Indenture Trustee shall be entitled to receive, and
subject to Sections 6.01 and 6.02, 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 and all conditions
precedent have been met and any such reliance shall be binding upon the
Holders of all Notes, whether theretofore or thereafter authenticated and
delivered hereunder. The Indenture Trustee may, but shall not be obligated to,
enter into any such supplemental indenture that affects the Indenture
Trustee's own rights, duties, liabilities or immunities under this Indenture
or otherwise. The Indenture Trustee shall provide a fully executed copy of any
supplemental indentures to this Indenture to each Rating Agency.

     SECTION 9.04. Effect of Supplemental Indenture. Upon the execution of
any supplemental indenture pursuant to the provisions hereof, this Indenture
shall be and shall be deemed to be modified and amended in accordance
therewith with respect to the Notes affected thereby, and the respective
rights, limitations of rights, obligations, duties, liabilities and immunities
under this Indenture of the Indenture Trustee, the Paying Agent, the Note
Registrar, the Issuer and the Holders of the Notes shall thereafter be
determined, exercised and enforced hereunder subject in all respects to such
modifications and amendments, and all the terms and conditions of any such
supplemental indenture shall be and be deemed to be part of the terms and
conditions of this Indenture for any and all purposes.

     SECTION 9.05. Reference in Notes to Supplemental Indentures. Notes
authenticated and delivered after the execution of any supplemental indenture
pursuant to this Article IX may, and if required by the Note Registrar shall,
bear a notation in form approved by the Note Registrar as to any matter
provided for in such supplemental indenture. If the Issuer or the Note
Registrar shall so determine, new Notes so modified as to conform, in the
opinion of the Note Registrar and the Issuer, to any such supplemental
indenture may be prepared and executed by the Issuer and authenticated and
delivered by the Note Registrar in exchange for Outstanding Notes.

     SECTION 9.06. Conformity with Trust Indenture Act. Every amendment of
this Indenture and every supplemental indenture executed pursuant to this
Article IX shall conform to the requirements of the Trust Indenture Act as
then in effect so long as this Indenture shall then be qualified under the
Trust Indenture Act.

                                   ARTICLE X

                              REDEMPTION OF NOTES

     SECTION 10.01. Redemption. The Outstanding Notes are subject to
redemption in whole, but not in part, at the direction of the Servicer or,
under certain circumstances, a Certificateholder evidencing 100% of the
percentage interests in the Certificates pursuant to Section 9.01 of the Sale
and Servicing Agreement, on any Distribution Date on which the Servicer or
such a Certificateholder exercises its option to purchase the Trust Estate
pursuant to said Section 9.01, for a purchase price equal to the Redemption
Price; provided, that the Issuer has available funds sufficient to pay the
Redemption Price. The Servicer or the Issuer shall

                                      57
<PAGE>

furnish the Rating Agencies and the Indenture Trustee notice of such
redemption. If the Outstanding Notes are to be redeemed pursuant to this
Section 10.01, the Servicer or a Certificateholder evidencing 100% of the
percentage interests in the Certificates, as applicable, shall furnish notice
of such election to the Indenture Trustee not later than twenty days prior to
the Redemption Date and shall deposit the Business Day prior to the Redemption
Date with the Indenture Trustee in the Collection Account for distribution by
the Indenture Trustee, the Redemption Price of the Notes to be redeemed,
whereupon all such Outstanding Notes shall be due and payable on the
Redemption Date upon the furnishing of a notice complying with Section 10.02
to each Holder of the Outstanding Notes.

     SECTION 10.02. Form of Redemption Notice. Notice of redemption under
Section 10.01 shall be given by the Indenture Trustee by first-class mail,
postage prepaid, or by facsimile mailed or transmitted not less than ten days
and not more than thirty days prior to the applicable Redemption Date to each
Holder of Outstanding Notes, as of the close of business on the Record Date
preceding the applicable Redemption Date, at such Holder's address or
facsimile number appearing in the Note Register.

          All notices of redemption shall state:

               (i) the Redemption Date;

               (ii) the Redemption Price;

               (iii) the place where such Outstanding Notes are to be
          surrendered for payment of the Redemption Price (which shall be the
          office or agency of the Issuer to be maintained as provided in
          Section 3.02); and

               (iv) that interest on the Outstanding Notes shall cease to
          accrue on the Redemption Date.

Notice of redemption of the Outstanding Notes shall be given by the Indenture
Trustee in the name and at the expense of the Issuer. Failure to give notice
of redemption, or any defect therein, to any Holder of any Note shall not
impair or affect the validity of the redemption of any other Note.

     SECTION 10.03. Notes Payable on Redemption Date. The Outstanding
Notes shall, following notice of redemption as required by Section 10.02 (in
the case of redemption pursuant to Section 10.01), on the Redemption Date
become due and payable at the Redemption Price and (unless the Issuer shall
default in the payment of the Redemption Price) no interest shall accrue on
the Redemption Price for any period after the date to which accrued interest
is calculated for purposes of calculating the Redemption Price.

                                      58
<PAGE>

                                  ARTICLE XI

                                 MISCELLANEOUS

     SECTION 11.01.  Compliance Certificates and Opinions, etc.

          (a) Upon any application or request by the Issuer to the Indenture
Trustee, to take any action under any provision of this Indenture, the Issuer
shall furnish to the Indenture Trustee (i) an Officer's Certificate stating
that all conditions precedent, if any, provided for in this Indenture relating
to the proposed action have been complied with and (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 Independent
Certificate from a firm of certified public accountants meeting the applicable
requirements of this Section, except that, in the case of any such application
or request as to which the furnishing of such documents is specifically
required by any provision of this Indenture, no additional certificate or
opinion 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 opinion 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 Collateral or other property or
securities with the Indenture Trustee that is to be made the basis for the
release of any property or securities subject to the lien of this Indenture,
the Issuer shall, in addition to any obligation imposed in Section 11.01(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 ninety days of such deposit) to the
Issuer of the Collateral or other property or securities to be so deposited.

               (ii) Whenever the Issuer is required to furnish to the
          Indenture Trustee an Officer's Certificate certifying or stating the
          opinion of any signer thereof as to the matters described in clause
          (i) above, the Issuer shall also deliver to the Indenture Trustee an
          Independent Certificate as to the same matters, if the fair

                                      59
<PAGE>

          value to the Issuer of the securities to be so deposited and of all
          other such securities made the basis of any such withdrawal or
          release since the commencement of the then-current fiscal year of
          the Issuer, as set forth in the certificates delivered pursuant to
          clause (i) above 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 Issuer 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.

               (iii) Whenever any property or securities are to be released
          from the lien of this Indenture, the Issuer shall also 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 ninety 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) Other than with respect to the release of any Repurchased
          Receivable, whenever the Issuer is required to furnish to the
          Indenture Trustee an Officer's Certificate certifying or stating the
          opinion of any signer thereof as to the matters described in clause
          (iii) above, the Issuer shall also furnish to the Indenture Trustee
          an Independent Certificate as to the same matters if the fair value
          of the property or securities and of all other property, other than
          property as contemplated by clause (v) below, 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) above 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 4.04 or any other provision of this
          Section, the Issuer may, without compliance with the requirements of
          the other provisions of this Section, (A) collect, liquidate, sell
          or otherwise dispose of Receivables and Financed Vehicles as and to
          the extent permitted or required by the Basic Documents and (B) make
          cash payments out of the Trust Accounts as and to the extent
          permitted or required by the Basic Documents.

     SECTION 11.02. Form of Documents Delivered to Indenture Trustee. In
any case where 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.

                                      60
<PAGE>

          Any certificate or opinion of an Authorized Officer of the Issuer
may be based, insofar as it relates to legal matters, upon a certificate or
opinion of, or representations by, counsel, unless such officer knows, or in
the exercise of reasonable care should know, that the certificate or opinion
or representations with respect to the matters upon which such officer's
certificate or opinion is based are erroneous. Any such certificate of an
Authorized Officer or Opinion of Counsel may be based, insofar as it relates
to factual matters, upon a certificate or opinion of, or representations by,
an officer or officers of the Servicer, the Seller or the Issuer, stating that
the information with respect to such factual matters is in the possession of
the Servicer, the Seller or the Issuer, unless such counsel knows, or in the
exercise of reasonable care should know, that the certificate or opinion or
representations with respect to such matters are erroneous.

          Where any Person is required to make, give or execute two or more
applications, requests, consents, certificates, statements, opinions or other
instruments under this Indenture, they may, but need not, be consolidated and
form one instrument.

          Whenever in this Indenture, in connection with any application or
certificate or report to the Indenture Trustee it is provided that the Issuer
shall deliver any document as a condition of the granting of such application,
or as evidence of the Issuer'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 certificate or report (as the case may be),
of the facts and opinions stated in such document shall in such case be
conditions precedent to the right of the Issuer to have such application
granted or to the sufficiency of such certificate 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 Article VI.

     SECTION 11.03.  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 agents
duly appointed in writing; and except as herein otherwise expressly provided
such action shall become effective when such instrument or instruments are
delivered to the Indenture Trustee and, where it is hereby expressly required,
to the Issuer. Such instrument or instruments (and the action embodied therein
and evidenced thereby) are herein sometimes referred to as the "Act" of the
Noteholders signing such instrument or instruments. Proof of execution of any
such instrument or of a writing appointing any such agent shall be sufficient
for any purpose of this Indenture and (subject to Section 6.01) conclusive in
favor of the Indenture Trustee and the Issuer, if made in the manner provided
in this Section.

          (b) The fact and date of the execution by any person of any such
instrument or writing may be proved in any manner that the Indenture Trustee
deems sufficient.

          (c) The ownership of Notes shall be proved by the Note Register.

                                      61
<PAGE>

          (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 thereof or in exchange therefor or in
lieu thereof, in respect of anything done, omitted or suffered to be done by
the Indenture Trustee or the Issuer in reliance thereon, whether or not
notation of such action is made upon such Note.

     SECTION 11.04. Notices, etc., to Indenture Trustee, Issuer and Rating
Agencies. Any request, demand, authorization, direction, notice, consent,
waiver or Act of Noteholders or other documents provided or permitted by this
Indenture shall be in writing and, if such request, demand, authorization,
direction, notice, consent, waiver or act of Noteholders is to be made upon,
given or furnished to or filed with:

               (i) the Indenture Trustee by any Noteholder or by the Issuer,
          shall be sufficient for every purpose hereunder if made, given,
          furnished or filed in writing to or with the Indenture Trustee at
          its Corporate Trust Office; or

               (ii) the Issuer by the Indenture Trustee or by any Noteholder,
          shall be sufficient for every purpose hereunder if in writing and
          mailed first-class, postage prepaid to the Issuer addressed to:
          Morgan Stanley Auto Loan Trust 2004-HB2, in care of Wilmington Trust
          Company, as Owner Trustee, Rodney Square North, 1100 North Market
          Street, Wilmington, Delaware 19890-0001, Attention: Corporate Trust
          Administration, or at any other address previously furnished in
          writing to the Indenture Trustee by the Issuer. The Issuer shall
          promptly transmit any notice received by it from the Noteholders to
          the Indenture Trustee.

          Notices required to be given to the Rating Agencies by the Issuer,
the Indenture Trustee or the Owner Trustee shall be in writing, personally
delivered or mailed by certified mail, return receipt requested, to (i) in the
case of Moody's, at the following address: Moody's Investors Service, Inc.,
ABS Monitoring Department, 99 Church Street, New York, New York 10007, (ii) in
the case of Standard & Poor's, at the following address: Standard & Poor's, a
division of The McGraw-Hill Companies, Inc., 55 Water Street, New York, New
York 10041, Attention: Asset Backed Surveillance Department and (iii) in the
case of Fitch, at the following address: Fitch, Inc., One State Street Plaza,
New York, New York 10004, Attention: Andrew Chou; or as to each of the
foregoing, at such other address as shall be designated by written notice to
the other parties.

     SECTION 11.05. Notices to Noteholders; Waiver. Where this Indenture
provides for notice to Noteholders of any event, such notice shall be
sufficiently given (unless otherwise herein expressly provided) if in writing
and mailed, first-class, postage prepaid to each Noteholder affected by such
event, at such Holder's address 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. In any case where notice to Noteholders is given by
mail, neither the failure to mail such notice nor any defect in any notice so
mailed to any particular Noteholder shall affect the sufficiency of such
notice with respect to other Noteholders, and any notice that is mailed in the
manner herein provided shall conclusively be presumed to have been duly given.

                                      62
<PAGE>

          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 a waiver.

          In case, 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 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.

          Where this Indenture provides for notice to the Rating Agencies,
failure to give such notice shall not affect any other rights or obligations
created hereunder, and shall not under any circumstance constitute a Default
or Event of Default.

     SECTION 11.06. Effect of Headings and Table of Contents. The Article
and Section headings herein and the Table of Contents are for convenience only
and shall not affect the construction hereof.

     SECTION 11.07. Successors and Assigns. All covenants and agreements
in this Indenture and the Notes by the Issuer shall bind its successors and
assigns, whether so expressed or not. All agreements of the Indenture Trustee
in this Indenture shall bind their respective successors, co-trustees and
agents.

     SECTION 11.08. Separability. In case 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.

     SECTION 11.09. Benefits of Indenture. Nothing in this Indenture or in
the Notes, express or implied, shall give to any Person, other than the
parties hereto (including Wells Fargo Bank, National Association in its
capacities as Note Registrar and Paying Agent) and their successors hereunder,
and the Noteholders, and any other party secured hereunder, and any other
Person with an ownership interest in any part of the Trust Estate, any benefit
or any legal or equitable right, remedy or claim under this Indenture.

     SECTION 11.10. Legal Holidays. In any case where the date on which
any payment is due shall not be a Business Day, then (notwithstanding any
other provision of the Notes or this Indenture) payment need not be made on
such date, but may be made on the next succeeding Business Day with the same
force and effect as if made on the date on which nominally due, and no
interest shall accrue for the period from and after any such nominal date.

     SECTION 11.11. Governing Law. THIS INDENTURE SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS
CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

                                      63
<PAGE>

     SECTION 11.12. Counterparts. This Indenture 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 11.13. Recording of Indenture. If this Indenture is subject
to recording in any appropriate public recording offices, such recording is to
be effected by the Issuer and upon request and at the expense of the Servicer
accompanied by an Opinion of Counsel (which may be counsel to the Servicer or
any other counsel reasonably acceptable to the Indenture Trustee) to the
effect that such recording is necessary either for the protection of the
Noteholders or any other Person secured hereunder or for the enforcement of
any right or remedy granted to the Indenture Trustee under this Indenture.

     SECTION 11.14. Trust Obligation. No recourse may be taken, directly
or indirectly, with respect to the obligations of the Issuer, the Owner
Trustee or the Indenture Trustee on the Notes or under this Indenture or any
certificate or other writing delivered in connection herewith or therewith,
against (i) the Indenture Trustee, the Note Registrar, the Paying Agent or the
Owner Trustee in its individual capacity, (ii) any owner or holder of a
beneficial interest in the Issuer, including the Seller, or (iii) any partner,
owner, beneficiary, agent, officer, director, employee or agent of the
Indenture Trustee, the Note Registrar, the Paying Agent or the Owner Trustee
in its individual capacity, any holder of a beneficial interest, the Owner
Trustee, the Note Registrar, the Paying Agent or the Indenture Trustee or of
any successor or assign of the Indenture Trustee, the Note Registrar, the
Paying Agent or the Owner Trustee in their individual capacities, except as
any such Person may have expressly agreed (it being understood that the
Indenture Trustee, the Note Registrar, the Paying Agent and the Owner Trustee
have no such obligations in their individual capacities). For all purposes of
this Indenture, in the performance of any duties or obligations of the Issuer
hereunder, the Owner Trustee shall be subject to, and entitled to the benefits
of, the terms and provisions of Article VI, VII and VIII of the Trust
Agreement.

     SECTION 11.15. No Petition. The Indenture Trustee, by entering into
this Indenture, and each Noteholder, by accepting a Note, hereby covenant and
agree that they will not at any time institute against the Issuer or the
Depositor, or join in any institution against the Issuer or 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
Notes, this Indenture or any of the other Basic Documents.

     SECTION 11.16. Inspection. The Issuer agrees that, on reasonable
prior notice, it will permit any representative of the Indenture Trustee
during the Issuer's normal business hours, to examine all the books of
account, records, reports and other papers of the Issuer, to make copies and
extracts therefrom, to cause such books to be audited by Independent certified
public accountants, and to discuss the Issuer's affairs, finances and accounts
with the Issuer's officers, employees and Independent certified public
accountants, all at such reasonable times and as often as may be reasonably
requested; provided, however, that the Indenture Trustee may only cause the
books of the Issuer to be audited on an annual basis, unless there occurs an
Event of Default hereunder. The Indenture Trustee shall cause its respective
representatives to, hold in confidence all such information except to the
extent such information is publicly available or such disclosure may be
required by law (and all reasonable applications for confidential

                                      64
<PAGE>

treatment are unavailing) and except to the extent that the Indenture Trustee
may reasonably determine with the advice of counsel and after consultation
with the Issuer that such disclosure is consistent with its obligations
hereunder.

     SECTION 11.17. Conflict with Trust Indenture Act. If any provision
hereof limits, qualifies or conflicts with another provision hereof that is
required or deemed to be included in this Indenture by any of the provisions
of the Trust Indenture Act, such required or deemed provision shall control.

          The provisions of TIA ss.ss. 310 through 317 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 11.18. Limitation of Liability. It is expressly understood
and agreed by the parties hereto that (a) this Indenture is executed and
delivered by Wilmington Trust Company, not individually or personally but
solely as Owner Trustee of Morgan Stanley Auto Loan Trust 2004-HB2, in the
exercise of the powers and authority conferred and vested in it, (b) each of
the representations, undertakings and agreements herein made on the part of
the Issuer is made and intended not as personal representations, undertakings
and agreements by Wilmington Trust Company but is made and intended for the
purpose for binding only the Issuer, (c) nothing herein contained shall be
construed as creating any liability on Wilmington Trust Company, individually
or personally, to perform any covenant 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 the parties hereto and
(d) under no circumstances shall Wilmington Trust Company be personally liable
for the payment of any indebtedness or expenses of the Issuer or be liable for
the breach or failure of any obligation, representation, warranty or covenant
made or undertaken by the Issuer under this Indenture or any other related
documents.

                                   * * * * *

                                      65
<PAGE>

          IN WITNESS WHEREOF, the Issuer and the Indenture Trustee have caused
this Indenture to be duly executed by their respective officers, thereunto
duly authorized and duly attested, all as of the day and year first above
written.

                                    MORGAN STANLEY AUTO LOAN TRUST
                                    2004-HB2,

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

                                    By:       /s/ Janel R. Havrilla
                                            ----------------------------------
                                            Name:   Janel R. Havrilla
                                            Title:  Financial Services Officer

                                    Wells Fargo Bank, National
                                    Association,
                                    as Indenture Trustee

                                    By:  /s/ Marianna Stershic
                                       ---------------------------------------
                                       Name:   Marianna Stershic
                                       Title:  Vice President

                                      66
<PAGE>

                                  SCHEDULE A

                            Schedule of Receivables

                     [On file with the Indenture Trustee]

                                   Sch. A-1
<PAGE>

                                  SCHEDULE B

                           Perfection Representation

          1. General. The Indenture creates a valid and continuing security
interest (as defined in the UCC) in all of the Issuer's right, title and
interest in and to the Receivables in favor of the Trustee which, (a) is
enforceable upon execution of the Indenture against creditors of and
purchasers from the Issuer as such enforceability may be limited by applicable
debtor relief laws, now or hereafter in effect, and by general principles of
equity (whether considered in a suit at law or in equity), and (b) upon filing
of the financing statements described in clause 4 below will be prior to all
other Liens (other than Liens permitted pursuant to clause 3 below).

          2. Characterization. The Receivables constitute "tangible chattel
paper" within the meaning of UCC Section 9-102. The Issuer has taken all steps
necessary to perfect its security interest against the Obligor in the Financed
Vehicles securing the Receivables.

          3. Creation. Immediately prior to the conveyance of the Receivables
pursuant to the Indenture, the Issuer owns and has good and marketable title
to, or has a valid security interest in, the Receivables free and clear of any
Lien, claim or encumbrance of any Person.

          4. Perfection. The Issuer has caused or will have caused, within ten
days of the Closing Date, the filing of all appropriate financing statements
in the proper filing office in the appropriate jurisdictions under applicable
law in order to perfect the security interest granted to the Indenture Trustee
under the Indenture in the Receivables.

          5. Priority. Other than the security interests granted to the
Indenture Trustee pursuant to the Indenture, the Issuer has not pledged,
assigned, sold, granted a security interest in, or otherwise conveyed any of
the Receivables, the Issuer has not authorized the filing of and is not aware
of any financing statements against the Issuer that includes a description of
collateral covering the Receivables other than any financing statement (i)
relating to the security interests granted to the Indenture Trustee under the
Indenture (ii) that has been terminated, or (iii) that has been granted
pursuant to the terms of the Basic Documents. None of the tangible chattel
paper that constitutes or evidences the Receivables has any marks or notations
indicating that they are pledged, assigned or otherwise conveyed to any Person
other than the Indenture Trustee, except the mark noting the transfer to the
Seller.

                                   Sch. B-1
<PAGE>

                                  EXHIBIT A-1

                           [FORM OF CLASS A-1 NOTE]

          UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY ("DTC"), A NEW YORK CORPORATION, TO THE ISSUER OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY NOTE ISSUED
IS REGISTERED IN THE NAME OF CEDE & CO. OR 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.

          BY ITS ACCEPTANCE OF THIS NOTE, THE HOLDER OF THIS NOTE AND ANY
SUBSEQUENT TRANSFEREE IS DEEMED TO REPRESENT AND WARRANT TO THE ISSUER AND TO
THE INDENTURE TRUSTEE THAT (i) IT IS NOT AND IS NOT ACTING ON BEHALF OF OR
INVESTING THE ASSETS OF ANY (A) EMPLOYEE BENEFIT PLAN (AS DEFINED IN SECTION
3(3) OF ERISA) THAT IS SUBJECT TO TITLE I OF ERISA OR SIMILAR LAW, (B) PLAN
(AS DEFINED IN SECTION 4975(E)(1) OF THE CODE) THAT IS SUBJECT TO SECTION 4975
OF THE CODE OR SIMILAR LAW, INCLUDING INDIVIDUAL RETIREMENT ACCOUNTS OR KEOGH
PLANS, OR (C) ENTITY WHOSE UNDERLYING ASSETS INCLUDE PLAN ASSETS BY REASON OF
A PLAN'S INVESTMENT IN SUCH ENTITY, INCLUDING, WITHOUT LIMITATION, AS
APPLICABLE, AN INSURANCE COMPANY GENERAL ACCOUNT OR (ii) ITS ACQUISITION AND
HOLDING OF THE NOTE EITHER SATISFIES ALL REQUIREMENTS FOR EXEMPTIVE RELIEF
PURSUANT TO A DEPARTMENT OF LABOR PROHIBITED TRANSACTION EXEMPTION OR OTHER
APPLICABLE EXEMPTION, OR WILL NOT RESULT IN A NON-EXEMPT VIOLATION OF SIMILAR
LAW. ANY ATTEMPTED OR PURPORTED TRANSFER OF A NOTE WITH RESPECT TO WHICH
NEITHER OF THE FOREGOING REPRESENTATIONS IS TRUE SHALL BE VOID AB INITIO.

          THIS NOTE DOES NOT REPRESENT DEPOSITS OR OBLIGATIONS OF OR AN
INTEREST IN MORGAN STANLEY ABS CAPITAL II INC., MORGAN STANLEY ASSET FUNDING
INC. OR ANY OF THEIR AFFILIATES.

                                  Exh. A-1-1
<PAGE>

REGISTERED  $__________(1)

No. R-__                                                 CUSIP NO. 61747R AN 0

                    MORGAN STANLEY AUTO LOAN TRUST 2004-HB2

                      1.90% ASSET BACKED NOTE, CLASS A-1

          MORGAN STANLEY AUTO LOAN TRUST 2004-HB2, a statutory trust organized
and existing under the laws of the State of Delaware (herein referred to as
the "Issuer"), for value received, hereby promises to pay to _______________
___________________, or registered assigns, the principal sum of [INSERT
INITIAL PRINCIPAL AMOUNT OF NOTE] DOLLARS, payable from time to time on each
Distribution Date, from the Principal Distribution Account, in an amount, if
any, of the Class A Principal Distributable Amount payable in respect of
principal on the Class A-1 Notes pursuant to Section 3.01 of the Indenture
dated as of June 30, 2004 (the "Indenture"), among the Issuer and Wells Fargo
Bank, National Association, a national banking association, as Indenture
Trustee (the "Indenture Trustee"); provided, however, that the entire unpaid
principal amount of this Note shall be due and payable on the earlier of
August 15, 2006 (the "Class A-1 Final Scheduled Distribution Date") and the
Redemption Date, if any, pursuant to Section 10.01 of the Indenture.
Capitalized terms used but not defined herein are defined in the Indenture,
which also contains rules as to construction that shall be applicable herein.

          The Issuer will pay interest on this Note at the rate per annum set
forth above, on each Distribution Date until the principal of this Note is
paid or made available for payment, on the principal amount of this Note
outstanding on the preceding Distribution Date (after giving effect to all
payments of principal made on the preceding Distribution Date), subject to
certain limitations contained in the last sentence of Section 3.01 of the
Indenture. Interest on this Note will accrue for each Distribution Date from
and including the 15th day of the preceding calendar month (or, in the case of
the first Distribution Date, from the Closing Date) to and including the 14th
day of the calendar month in which such Distribution Date occurs. Interest
will be computed on the basis of a 360-day year of twelve 30-day months. Such
principal of and interest on this Note shall be paid in the manner specified
on the reverse hereof.

          The principal of and interest on this Note are payable in such coin
or currency of the United States of America as at the time of payment is legal
tender for payment of public and private debts. All payments made by the
Issuer with respect to this Note shall be applied first to interest due and
payable on this Note as provided above and then to the unpaid principal of
this Note.

          Reference is made to the further provisions of this Note set forth
on the reverse hereof, which shall have the same effect as though fully set
forth on the face of this Note.

-------------------
(1)     Denominations of $1,000 and integral multiples of $1,000 in excess
thereof.

                                  Exh. A-1-2
<PAGE>

          Unless the certificate of authentication hereon has been executed by
the Note Registrar whose name appears below by manual signature, this Note
shall not be entitled to any benefit under the Indenture, or be valid or
obligatory for any purpose.

                                  Exh. A-1-3
<PAGE>

          IN WITNESS WHEREOF, the Issuer has caused this instrument to be
signed, manually or in facsimile, by its Authorized Officer, as of the date
set forth below.

Date: August 30, 2004               MORGAN STANLEY AUTO LOAN TRUST
                                    2004-HB2

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

                                    By:_________________________________
                                       Authorized Signatory

                                  Exh. A-1-4
<PAGE>

                         CERTIFICATE OF AUTHENTICATION

          This is one of the Notes designated above and referred to in the
within-mentioned Indenture.

Date: August 30, 2004               WELLS FARGO BANK, NATIONAL
                                    ASSOCIATION, not in its individual
                                    capacity but solely as Note Registrar

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

                                  Exh. A-1-5
<PAGE>

                           REVERSE OF CLASS A-1 NOTE

          This Note is one of a duly authorized issue of Notes of the Issuer,
designated as its 1.90% Asset Backed Notes, Class A-1 (herein called the
"Class A-1 Notes"), all issued under the Indenture, to which Indenture and all
indentures supplemental thereto reference is hereby made for a statement of
the respective rights and obligations thereunder of the Issuer, the Indenture
Trustee and the Holders of the Notes. The Class A-1 Notes are subject to all
terms of the Indenture.

          The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes, the
Class A-4 Notes, the Class B Notes, the Class C Notes, the Class D Notes and
the Class E Notes (collectively, the "Notes") are and will be secured by the
collateral pledged as security therefor as provided in the Indenture.

          Principal of the Class A-1 Notes will be payable on each
Distribution Date in an amount described on the face hereof. "Distribution
Date" means the 15th day of each month, or, if any such day is not a Business
Day, the next succeeding Business Day, commencing September 15, 2004.

          As described above, the entire unpaid principal amount of this Note
shall be due and payable on the earlier of the Class A-1 Final Scheduled
Distribution Date and the Redemption Date, if any, pursuant to Section 10.01
of the Indenture. Notwithstanding the foregoing, the entire unpaid principal
amount of the Notes shall be due and payable on the date on which an Event of
Default shall have occurred and be continuing and the Indenture Trustee or the
Noteholders evidencing not less than a majority of the Outstanding Amount of
the Controlling Class have declared the Notes to be immediately due and
payable in the manner provided in Section 5.02 of the Indenture. All principal
payments on the Class A-1 Notes shall be made pro rata to the Class A-1
Noteholders entitled thereto.

          Payments of interest on this Note due and payable on each
Distribution Date, together with the installment of principal, if any, to the
extent not in full payment of this Note, shall be made by check mailed to the
Person whose name appears as the Registered Holder of this Note (or one or
more Predecessor Notes) on the Note Register as of the close of business on
each Record Date, except that with respect to Notes registered on the Record
Date in the name of the nominee of the Clearing Agency (initially, such
nominee to be Cede & Co.), payments will be made by wire transfer in
immediately available funds to the account designated by such nominee. Such
checks shall be mailed to the Person entitled thereto at the address of such
Person as it appears on the Note Register as of the applicable Record Date
without requiring that this Note be submitted for notation of payment. Any
reduction in the principal amount of this Note (or any one or more Predecessor
Notes) effected by any payments made on any Distribution Date shall be binding
upon all future Holders of this Note and of any Note issued upon the
registration of transfer hereof or in exchange hereof or in lieu hereof,
whether or not noted hereon. If funds are expected to be available, as
provided in the Indenture, for payment in full of the then remaining unpaid
principal amount of this Note on a Distribution Date, then the Indenture
Trustee, in the name of and on behalf of the Issuer, will notify the Person
who was the Registered Holder hereof as of the Record Date preceding such
Distribution Date by notice mailed or transmitted by facsimile prior to such
Distribution Date, and the amount then due and

                                  Exh. A-1-6
<PAGE>

payable shall be payable only upon presentation and surrender of this Note and
shall specify the place where this Note may be presented and surrendered for
payment.

          The Issuer shall pay interest on overdue installments of interest at
the Class A-1 Rate to the extent lawful.

          As provided in Section 10.01 of the Indenture, the Outstanding Notes
may be redeemed in whole, but not in part, at the option of the Servicer or,
under certain circumstances, a Certificateholder evidencing 100% of the
percentage interests in the Certificates on any Distribution Date on or after
the date on which the Pool Balance is less than or equal to 10% of the Initial
Pool Balance.

          As provided in the Indenture and subject to the limitations set
forth therein and on the face hereof, the transfer of this Note may be
registered on the Note Register upon surrender of this Note for registration
of transfer at the office or agency designated by the Issuer pursuant to the
Indenture, duly endorsed by, or accompanied by a written instrument of
transfer in form satisfactory to the Note Registrar duly executed by, the
Holder hereof 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 the Securities Transfer Agent's 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 Securities Exchange Act of 1934, as amended, and thereupon one or
more new Notes of authorized denominations and in the same aggregate principal
amount will be issued to the designated transferee or transferees. No service
charge will be charged for any registration of transfer or exchange of this
Note, but the transferor may be required to pay a sum sufficient to cover any
tax or other governmental charge that may be imposed in connection with any
such registration of transfer or exchange subject to certain exceptions set
forth in the Indenture.

          Each Noteholder or Note Owner, by acceptance of a Note or, in the
case of a Note Owner, a beneficial interest in a Note, covenants and agrees
that no recourse may be taken, directly or indirectly, with respect to the
obligations of the Issuer, the Owner Trustee or the Indenture Trustee on the
Notes or under the Indenture or any certificate or other writing delivered in
connection therewith, against (i) the Indenture Trustee, the Note Registrar,
the Paying Agent or the Owner Trustee in their individual capacities, (ii) any
owner or holder of a beneficial interest in the Issuer, including the Seller
or (iii) any partner, owner, beneficiary, agent, officer, director or employee
of the Indenture Trustee, the Note Registrar, the Paying Agent or the Owner
Trustee in their individual capacities, any holder of a beneficial interest in
the Owner Trustee, the Note Registrar, the Paying Agent or the Indenture
Trustee or of any successor or assign of the Indenture Trustee, the Note
Registrar, the Paying Agent or the Owner Trustee in their individual
capacities, except as any such Person may have expressly agreed (it being
understood that the Indenture Trustee, the Note Registrar, the Paying Agent
and the Owner Trustee have no such obligations in their individual capacity).

          Each Noteholder or Note Owner, by acceptance of a Note or, in the
case of a Note Owner, a beneficial interest in a Note covenants and agrees
that prior to the end of the period that is one year and one day after there
has been paid in full all debt issued by any securitization

                                  Exh. A-1-7
<PAGE>

vehicle in respect of which the Depositor holds any interest, they will not
institute against the Depositor or the Issuer, or join in, or assist or
encourage others to institute, any institution against the Depositor or the
Issuer of, any bankruptcy, reorganization, arrangement, insolvency or
liquidation proceedings, or other proceedings under any United States Federal
or state bankruptcy or similar law.

          The Issuer has entered into the Indenture and this Note is issued
with the intention that, for federal, state and local income, single business
and franchise tax purposes, the Notes will qualify as indebtedness of the
Issuer secured by the Trust Estate. Each Noteholder, by acceptance of a Note
(and each Note Owner by acceptance of a beneficial interest in a Note), agrees
to treat the Notes for federal, state and local income, single business and
franchise tax purposes as indebtedness of the Issuer.

          Prior to the due presentment for registration of transfer of this
Note, the Issuer, the Indenture Trustee, the Note Registrar, the Paying Agent
and any agent of the Issuer or the Indenture Trustee may treat the Person in
whose name this Note is registered (as of the day of determination or as of
such other date as may be specified in the Indenture) as the owner hereof for
the purpose of receiving payments of principal of and interest, if any, on
such Note and for all other purposes whatsoever, whether or not this Note be
overdue, and none of the Issuer, the Indenture Trustee, the Note Registrar,
the Paying Agent or any such agent shall be affected by notice to the
contrary.

          The Indenture permits, with certain exceptions as therein provided,
the amendment thereof and the modification of the rights and obligations of
the Issuer and the rights of the Holders of the Notes under the Indenture at
any time by the Issuer with the consent of the Holders of Notes representing a
majority of the Outstanding Amount of all Notes at the time Outstanding. The
Indenture also contains provisions permitting Holders of Notes representing
specified percentages of the Outstanding Amount of the Notes or of the
Controlling Class, on behalf of the Holders of all the Notes, to waive
compliance by the Issuer with certain provisions of the Indenture and certain
past defaults under the Indenture and their consequences. Any such consent or
waiver by the Holder of this Note (or any one or more Predecessor Notes) shall
be conclusive and binding upon such Holder and upon all future Holders of this
Note and of any 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 Note. The Indenture also permits the Indenture
Trustee to amend or waive certain terms and conditions set forth in the
Indenture without the consent of Holders of the Notes issued thereunder.

          The term "Issuer" as used in this Note includes any successor to the
Issuer under the Indenture.

          The Notes are issuable only in registered form in denominations as
provided in the Indenture, subject to certain limitations therein set forth.

          This Note and the Indenture shall be construed in accordance with
the laws of the State of New York, without reference to its conflict of law
provisions, and the obligations, rights and remedies of the parties hereunder
and thereunder shall be determined in accordance with such laws.

                                  Exh. A-1-8
<PAGE>

          No reference herein to the Indenture and no provision of this Note
or of the Indenture shall alter or impair the obligation of the Issuer, which
is absolute and unconditional, to pay the principal of and interest on this
Note at the times, place and rate, and in the coin or currency herein
prescribed.

          Anything herein to the contrary notwithstanding, except as expressly
provided in the Basic Documents, none of Wilmington Trust Company in its
individual capacity, Wells Fargo Bank, National Association in its individual
capacity, any owner of a beneficial interest in the Issuer, the Seller, the
Depositor, the Servicer, or any of their respective partners, beneficiaries,
agents, officers, directors, employees or successors or assigns shall be
personally liable for, nor shall recourse be had to any of them for, the
payment of principal of or interest on this Note or performance of, or
omission to perform, any of the covenants, obligations or indemnifications
contained in the Indenture. The Holder of this Note by its acceptance hereof
agrees that, except as expressly provided in the Basic Documents, in the case
of an Event of Default under the Indenture, the Holder shall have no claim
against any of the foregoing for any deficiency, loss or claim therefrom;
provided, however, that nothing contained herein shall be taken to prevent
recourse to, and enforcement against, the assets of the Issuer for any and all
liabilities, obligations and undertakings contained in the Indenture or in
this Note.

                                  Exh. A-1-9
<PAGE>

                                  ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee:

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

------------------------------------------------------------------------------
                        (name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes
and appoints ____________________________________________, attorney, to
transfer said Note on the books kept for registration thereof, 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
       Note in every particular, without alteration, enlargement or any
       change whatsoever. Such signature must be guaranteed by an "eligible
       guarantor institution" meeting the requirements of the Note
       Registrar, which requirements include membership or participation in
       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 Securities Exchange Act of
       1934, as amended.

                                 Exh. A-1-10
<PAGE>

                                  EXHIBIT A-2

                           [FORM OF CLASS A-2 NOTE]

          UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY ("DTC"), A NEW YORK CORPORATION, TO THE ISSUER OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY NOTE ISSUED
IS REGISTERED IN THE NAME OF CEDE & CO. OR 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.

          BY ITS ACCEPTANCE OF THIS NOTE, THE HOLDER OF THIS NOTE AND ANY
SUBSEQUENT TRANSFEREE IS DEEMED TO REPRESENT AND WARRANT TO THE ISSUER AND TO
THE INDENTURE TRUSTEE THAT (i) IT IS NOT AND IS NOT ACTING ON BEHALF OF OR
INVESTING THE ASSETS OF ANY (A) EMPLOYEE BENEFIT PLAN (AS DEFINED IN SECTION
3(3) OF ERISA) THAT IS SUBJECT TO TITLE I OF ERISA OR SIMILAR LAW, (B) PLAN
(AS DEFINED IN SECTION 4975(E)(1) OF THE CODE) THAT IS SUBJECT TO SECTION 4975
OF THE CODE OR SIMILAR LAW, INCLUDING INDIVIDUAL RETIREMENT ACCOUNTS OR KEOGH
PLANS, OR (C) ENTITY WHOSE UNDERLYING ASSETS INCLUDE PLAN ASSETS BY REASON OF
A PLAN'S INVESTMENT IN SUCH ENTITY, INCLUDING, WITHOUT LIMITATION, AS
APPLICABLE, AN INSURANCE COMPANY GENERAL ACCOUNT OR (ii) ITS ACQUISITION AND
HOLDING OF THE NOTE EITHER SATISFIES ALL REQUIREMENTS FOR EXEMPTIVE RELIEF
PURSUANT TO A DEPARTMENT OF LABOR PROHIBITED TRANSACTION EXEMPTION OR OTHER
APPLICABLE EXEMPTION, OR WILL NOT RESULT IN A NON-EXEMPT VIOLATION OF SIMILAR
LAW. ANY ATTEMPTED OR PURPORTED TRANSFER OF A NOTE WITH RESPECT TO WHICH
NEITHER OF THE FOREGOING REPRESENTATIONS IS TRUE SHALL BE VOID AB INITIO.

          THIS NOTE DOES NOT REPRESENT DEPOSITS OR OBLIGATIONS OF OR AN
INTEREST IN MORGAN STANLEY ABS CAPITAL II INC., MORGAN STANLEY ASSET FUNDING
INC. OR ANY OF THEIR AFFILIATES.

                                  Exh. A-2-1
<PAGE>

REGISTERED $__________(1)

No.  R-___                                              CUSIP NO.  61747R AP 5

                    MORGAN STANLEY AUTO LOAN TRUST 2004-HB2

                      2.40% ASSET BACKED NOTE, CLASS A-2

          MORGAN STANLEY AUTO LOAN TRUST 2004-HB2, a statutory trust organized
and existing under the laws of the State of Delaware (herein referred to as
the "Issuer"), for value received, hereby promises to pay to
______________________, or registered assigns, the principal sum of [INSERT
INITIAL PRINCIPAL AMOUNT OF NOTE] DOLLARS, payable from time to time on each
Distribution Date, from the Principal Distribution Account, in an amount, if
any, of the Class A Principal Distributable Amount payable in respect of
principal on the Class A-2 Notes pursuant to Section 3.01 of the Indenture
dated as of June 30, 2004 (the "Indenture"), among the Issuer and Wells Fargo
Bank, National Association, a national banking association, as Indenture
Trustee (the "Indenture Trustee"); provided, however, that the entire unpaid
principal amount of this Note shall be due and payable on the earlier of July
16, 2007 (the "Class A-2 Final Scheduled Distribution Date") and the
Redemption Date, if any, pursuant to Section 10.01 of the Indenture. No
payments of principal of the Class A-2 Notes shall be made until the Class A-1
Notes have been paid in full. Capitalized terms used but not defined herein
are defined in the Indenture, which also contains rules as to construction
that shall be applicable herein.

          The Issuer will pay interest on this Note at the rate per annum set
forth above, on each Distribution Date until the principal of this Note is
paid or made available for payment, on the principal amount of this Note
outstanding on the preceding Distribution Date (after giving effect to all
payments of principal made on the preceding Distribution Date), subject to
certain limitations contained in the last sentence of Section 3.01 of the
Indenture. Interest on this Note will accrue for each Distribution Date from
and including the 15th day of the preceding calendar month (or, in the case of
the first Distribution Date, from the Closing Date) to and including the 14th
day of the calendar month in which such Distribution Date occurs. Interest
will be computed on the basis of a 360-day year of twelve 30-day months. Such
principal of and interest on this Note shall be paid in the manner specified
on the reverse hereof.

          The principal of and interest on this Note are payable in such coin
or currency of the United States of America as at the time of payment is legal
tender for payment of public and private debts. All payments made by the
Issuer with respect to this Note shall be applied first to interest due and
payable on this Note as provided above and then to the unpaid principal of
this Note.

          Reference is made to the further provisions of this Note set forth
on the reverse hereof, which shall have the same effect as though fully set
forth on the face of this Note.

-------------
(1)     Denominations of $1,000 and integral multiples of $1,000 in excess
thereof.

                                  Exh. A-2-2
<PAGE>

          Unless the certificate of authentication hereon has been executed by
the Note Registrar whose name appears below by manual signature, this Note
shall not be entitled to any benefit under the Indenture, or be valid or
obligatory for any purpose.

                                  Exh. A-2-3
<PAGE>

          IN WITNESS WHEREOF, the Issuer has caused this instrument to be
signed, manually or in facsimile, by its Authorized Officer, as of the date
set forth below.

Date:  August 30, 2004              MORGAN STANLEY AUTO LOAN
                                    TRUST 2004-HB2

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

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

                                  Exh. A-2-4
<PAGE>

                         CERTIFICATE OF AUTHENTICATION

          This is one of the Notes designated above and referred to in the
within-mentioned Indenture.

Date: August 30, 2004               WELLS FARGO BANK, NATIONAL
                                    ASSOCIATION, not in its individual
                                    capacity but solely as Note Registrar

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

                                  Exh. A-2-5
<PAGE>

                           REVERSE OF CLASS A-2 NOTE

          This Note is one of a duly authorized issue of Notes of the Issuer,
designated as its 2.40% Asset Backed Notes, Class A-2 (herein called the
"Class A-2 Notes"), all issued under the Indenture, to which Indenture and all
indentures supplemental thereto reference is hereby made for a statement of
the respective rights and obligations thereunder of the Issuer, the Indenture
Trustee and the Holders of the Notes. The Class A-2 Notes are subject to all
terms of the Indenture.

          The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes, the
Class A-4 Notes, the Class B Notes, the Class C Notes, the Class D Notes and
the Class E Notes (collectively, the "Notes") are and will be secured by the
collateral pledged as security therefor as provided in the Indenture.

          Principal of the Class A-2 Notes will be payable on each
Distribution Date in an amount described on the face hereof only after the
principal on the Class A-1 Notes is paid in full with respect to such
Distribution Date. "Distribution Date" means the 15th day of each month, or,
if any such day is not a Business Day, the next succeeding Business Day,
commencing September 15, 2004. As described above, the entire unpaid principal
amount of this Note shall be due and payable on the earlier of the Class A-2
Final Scheduled Distribution Date and the Redemption Date, if any, pursuant to
Section 10.01 of the Indenture. Notwithstanding the foregoing, the entire
unpaid principal amount of the Notes shall be due and payable on the date on
which an Event of Default shall have occurred and be continuing and the
Indenture Trustee or the Noteholders evidencing not less than a majority of
the Outstanding Amount of the Controlling Class have declared the Notes to be
immediately due and payable in the manner provided in Section 5.02 of the
Indenture. All principal payments on the Class A-2 Notes shall be made pro
rata to the Class A-2 Noteholders entitled thereto.

          Payments of interest on this Note due and payable on each
Distribution Date, together with the installment of principal, if any, to the
extent not in full payment of this Note, shall be made by check mailed to the
Person whose name appears as the Registered Holder of this Note (or one or
more Predecessor Notes) on the Note Register as of the close of business on
each Record Date, except that with respect to Notes registered on the Record
Date in the name of the nominee of the Clearing Agency (initially, such
nominee to be Cede & Co.), payments will be made by wire transfer in
immediately available funds to the account designated by such nominee. Such
checks shall be mailed to the Person entitled thereto at the address of such
Person as it appears on the Note Register as of the applicable Record Date
without requiring that this Note be submitted for notation of payment. Any
reduction in the principal amount of this Note (or any one or more Predecessor
Notes) effected by any payments made on any Distribution Date shall be binding
upon all future Holders of this Note and of any Note issued upon the
registration of transfer hereof or in exchange hereof or in lieu hereof,
whether or not noted hereon. If funds are expected to be available, as
provided in the Indenture, for payment in full of the then remaining unpaid
principal amount of this Note on a Distribution Date, then the Indenture
Trustee, in the name of and on behalf of the Issuer, will notify the Person
who was the Registered Holder hereof as of the Record Date preceding such
Distribution Date by notice mailed or transmitted by facsimile prior to such
Distribution Date, and the amount then due and

                                  Exh. A-2-6
<PAGE>

payable shall be payable only upon presentation and surrender of this Note and
shall specify the place where this Note may be presented and surrendered for
payment.

          The Issuer shall pay interest on overdue installments of interest at
the Class A-2 Rate to the extent lawful.

          As provided in Section 10.01 of the Indenture, the Outstanding Notes
may be redeemed in whole, but not in part, at the option of the Servicer or,
under certain circumstances, a Certificateholder evidencing 100% of the
percentage interests in the Certificates on any Distribution Date on or after
the date on which the Pool Balance is less than or equal to 10% of the Initial
Pool Balance.

          As provided in the Indenture and subject to the limitations set
forth therein and on the face hereof, the transfer of this Note may be
registered on the Note Register upon surrender of this Note for registration
of transfer at the office or agency designated by the Issuer pursuant to the
Indenture, duly endorsed by, or accompanied by a written instrument of
transfer in form satisfactory to the Note Registrar duly executed by, the
Holder hereof 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 the Securities Transfer Agent's 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 Securities Exchange Act of 1934, as amended, and thereupon one or
more new Notes of authorized denominations and in the same aggregate principal
amount will be issued to the designated transferee or transferees. No service
charge will be charged for any registration of transfer or exchange of this
Note, but the transferor may be required to pay a sum sufficient to cover any
tax or other governmental charge that may be imposed in connection with any
such registration of transfer or exchange subject to certain exceptions set
forth in the Indenture.

          Each Noteholder or Note Owner, by acceptance of a Note or, in the
case of a Note Owner, a beneficial interest in a Note, covenants and agrees
that no recourse may be taken, directly or indirectly, with respect to the
obligations of the Issuer, the Owner Trustee or the Indenture Trustee on the
Notes or under the Indenture or any certificate or other writing delivered in
connection therewith, against (i) the Indenture Trustee, the Note Registrar,
the Paying Agent or the Owner Trustee in their individual capacities, (ii) any
owner or holder of a beneficial interest in the Issuer, including the Seller
or (iii) any partner, owner, beneficiary, agent, officer, director or employee
of the Indenture Trustee, the Note Registrar, the Paying Agent or the Owner
Trustee in their individual capacities, any holder of a beneficial interest in
the Owner Trustee, the Note Registrar, the Paying Agent or the Indenture
Trustee or of any successor or assign of the Indenture Trustee, the Note
Registrar, the Paying Agent or the Owner Trustee in their individual
capacities, except as any such Person may have expressly agreed (it being
understood that the Indenture Trustee, the Note Registrar, the Paying Agent
and the Owner Trustee have no such obligations in their individual capacity).

          Each Noteholder or Note Owner, by acceptance of a Note or, in the
case of a Note Owner, a beneficial interest in a Note covenants and agrees
that prior to the end of the period that is one year and one day after there
has been paid in full all debt issued by any securitization

                                  Exh. A-2-7
<PAGE>

vehicle in respect of which the Depositor holds any interest, they will not
institute against the Depositor or the Issuer, or join in, or assist or
encourage others to institute, any institution against the Depositor or the
Issuer of, any bankruptcy, reorganization, arrangement, insolvency or
liquidation proceedings, or other proceedings under any United States Federal
or state bankruptcy or similar law.

          The Issuer has entered into the Indenture and this Note is issued
with the intention that, for federal, state and local income, single business
and franchise tax purposes, the Notes will qualify as indebtedness of the
Issuer secured by the Trust Estate. Each Noteholder, by acceptance of a Note
(and each Note Owner by acceptance of a beneficial interest in a Note), agrees
to treat the Notes for federal, state and local income, single business and
franchise tax purposes as indebtedness of the Issuer.

          Prior to the due presentment for registration of transfer of this
Note, the Issuer, the Indenture Trustee, the Note Registrar, the Paying Agent
and any agent of the Issuer or the Indenture Trustee may treat the Person in
whose name this Note is registered (as of the day of determination or as of
such other date as may be specified in the Indenture) as the owner hereof for
the purpose of receiving payments of principal of and interest, if any, on
such Note and for all other purposes whatsoever, whether or not this Note be
overdue, and none of the Issuer, the Indenture Trustee, the Note Registrar,
the Paying Agent or any such agent shall be affected by notice to the
contrary.

          The Indenture permits, with certain exceptions as therein provided,
the amendment thereof and the modification of the rights and obligations of
the Issuer and the rights of the Holders of the Notes under the Indenture at
any time by the Issuer with the consent of the Holders of Notes representing a
majority of the Outstanding Amount of all Notes at the time Outstanding. The
Indenture also contains provisions permitting Holders of Notes representing
specified percentages of the Outstanding Amount of the Notes or of the
Controlling Class, on behalf of the Holders of all the Notes, to waive
compliance by the Issuer with certain provisions of the Indenture and certain
past defaults under the Indenture and their consequences. Any such consent or
waiver by the Holder of this Note (or any one or more Predecessor Notes) shall
be conclusive and binding upon such Holder and upon all future Holders of this
Note and of any 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 Note. The Indenture also permits the Indenture
Trustee to amend or waive certain terms and conditions set forth in the
Indenture without the consent of Holders of the Notes issued thereunder.

          The term "Issuer" as used in this Note includes any successor to the
Issuer under the Indenture.

          The Notes are issuable only in registered form in denominations as
provided in the Indenture, subject to certain limitations therein set forth.

          This Note and the Indenture shall be construed in accordance with
the laws of the State of New York, without reference to its conflict of law
provisions, and the obligations, rights and remedies of the parties hereunder
and thereunder shall be determined in accordance with such laws.

                                  Exh. A-2-8
<PAGE>

          No reference herein to the Indenture and no provision of this Note
or of the Indenture shall alter or impair the obligation of the Issuer, which
is absolute and unconditional, to pay the principal of and interest on this
Note at the times, place and rate, and in the coin or currency herein
prescribed.

          Anything herein to the contrary notwithstanding, except as expressly
provided in the Basic Documents, none of Wilmington Trust Company in its
individual capacity, Wells Fargo Bank, National Association in its individual
capacity, any owner of a beneficial interest in the Issuer, the Seller, the
Depositor, the Servicer, or any of their respective partners, beneficiaries,
agents, officers, directors, employees or successors or assigns shall be
personally liable for, nor shall recourse be had to any of them for, the
payment of principal of or interest on this Note or performance of, or
omission to perform, any of the covenants, obligations or indemnifications
contained in the Indenture. The Holder of this Note by its acceptance hereof
agrees that, except as expressly provided in the Basic Documents, in the case
of an Event of Default under the Indenture, the Holder shall have no claim
against any of the foregoing for any deficiency, loss or claim therefrom;
provided, however, that nothing contained herein shall be taken to prevent
recourse to, and enforcement against, the assets of the Issuer for any and all
liabilities, obligations and undertakings contained in the Indenture or in
this Note.

                                  Exh. A-2-9
<PAGE>

                                  ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee:

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

------------------------------------------------------------------------------
                        (name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes
and appoints ____________________________________________, attorney, to
transfer said Note on the books kept for registration thereof, 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
       Note in every particular, without alteration, enlargement or any
       change whatsoever. Such signature must be guaranteed by an "eligible
       guarantor institution" meeting the requirements of the Note
       Registrar, which requirements include membership or participation in
       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 Securities Exchange Act of
       1934, as amended.

                                 Exh. A-2-10
<PAGE>

                                  EXHIBIT A-3

                           [FORM OF CLASS A-3 NOTE]

          UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY ("DTC"), A NEW YORK CORPORATION, TO THE ISSUER OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY NOTE ISSUED
IS REGISTERED IN THE NAME OF CEDE & CO. OR 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.

          BY ITS ACCEPTANCE OF THIS NOTE, THE HOLDER OF THIS NOTE AND ANY
SUBSEQUENT TRANSFEREE IS DEEMED TO REPRESENT AND WARRANT TO THE ISSUER AND TO
THE INDENTURE TRUSTEE THAT (i) IT IS NOT AND IS NOT ACTING ON BEHALF OF OR
INVESTING THE ASSETS OF ANY (A) EMPLOYEE BENEFIT PLAN (AS DEFINED IN SECTION
3(3) OF ERISA) THAT IS SUBJECT TO TITLE I OF ERISA OR SIMILAR LAW, (B) PLAN
(AS DEFINED IN SECTION 4975(E)(1) OF THE CODE) THAT IS SUBJECT TO SECTION 4975
OF THE CODE OR SIMILAR LAW, INCLUDING INDIVIDUAL RETIREMENT ACCOUNTS OR KEOGH
PLANS, OR (C) ENTITY WHOSE UNDERLYING ASSETS INCLUDE PLAN ASSETS BY REASON OF
A PLAN'S INVESTMENT IN SUCH ENTITY, INCLUDING, WITHOUT LIMITATION, AS
APPLICABLE, AN INSURANCE COMPANY GENERAL ACCOUNT OR (ii) ITS ACQUISITION AND
HOLDING OF THE NOTE EITHER SATISFIES ALL REQUIREMENTS FOR EXEMPTIVE RELIEF
PURSUANT TO A DEPARTMENT OF LABOR PROHIBITED TRANSACTION EXEMPTION OR OTHER
APPLICABLE EXEMPTION, OR WILL NOT RESULT IN A NON-EXEMPT VIOLATION OF SIMILAR
LAW. ANY ATTEMPTED OR PURPORTED TRANSFER OF A NOTE WITH RESPECT TO WHICH
NEITHER OF THE FOREGOING REPRESENTATIONS IS TRUE SHALL BE VOID AB INITIO.

          THIS NOTE DOES NOT REPRESENT DEPOSITS OR OBLIGATIONS OF OR AN
INTEREST IN MORGAN STANLEY ABS CAPITAL II INC., MORGAN STANLEY ASSET FUNDING
INC. OR ANY OF THEIR AFFILIATES.

                                  Exh. A-3-1
<PAGE>

REGISTERED $__________(1)

No.  R-___                                               CUSIP NO. 61747R AQ 3

                    MORGAN STANLEY AUTO LOAN TRUST 2004-HB2

                      2.94% ASSET BACKED NOTE, CLASS A-3

          MORGAN STANLEY AUTO LOAN TRUST 2004-HB2, a statutory trust organized
and existing under the laws of the State of Delaware (herein referred to as
the "Issuer"), for value received, hereby promises to pay to
______________________, or registered assigns, the principal sum of [INSERT
INITIAL PRINCIPAL AMOUNT OF NOTE] DOLLARS, payable from time to time on each
Distribution Date, from the Principal Distribution Account, in an amount, if
any, of the Class A Principal Distributable Amount payable in respect of
principal on the Class A-3 Notes pursuant to Section 3.01 of the Indenture
dated as of June 30, 2004 (the "Indenture"), among the Issuer and Wells Fargo
Bank, National Association, a national banking association, as Indenture
Trustee (the "Indenture Trustee"); provided, however, that the entire unpaid
principal amount of this Note shall be due and payable on the earlier of March
16, 2009 (the "Class A-3 Final Scheduled Distribution Date") and the
Redemption Date, if any, pursuant to Section 10.01 of the Indenture. No
payments of principal of the Class A-3 Notes shall be made until the Class A-1
Notes and the Class A-2 Notes have been paid in full. Capitalized terms used
but not defined herein are defined in the Indenture, which also contains rules
as to construction that shall be applicable herein.

          The Issuer will pay interest on this Note at the rate per annum set
forth above, on each Distribution Date until the principal of this Note is
paid or made available for payment, on the principal amount of this Note
outstanding on the preceding Distribution Date (after giving effect to all
payments of principal made on the preceding Distribution Date), subject to
certain limitations contained in the last sentence of Section 3.01 of the
Indenture. Interest on this Note will accrue for each Distribution Date from
and including the 15th day of the preceding calendar month (or, in the case of
the first Distribution Date, from the Closing Date) to and including the 14th
day of the calendar month in which such Distribution Date occurs. Interest
will be computed on the basis of a 360-day year of twelve 30-day months. Such
principal of and interest on this Note shall be paid in the manner specified
on the reverse hereof.

          The principal of and interest on this Note are payable in such coin
or currency of the United States of America as at the time of payment is legal
tender for payment of public and private debts. All payments made by the
Issuer with respect to this Note shall be applied first to interest due and
payable on this Note as provided above and then to the unpaid principal of
this Note.

          Reference is made to the further provisions of this Note set forth
on the reverse hereof, which shall have the same effect as though fully set
forth on the face of this Note.

--------------
(1)     Denominations of $1,000 and integral multiples of $1,000 in excess
thereof.

                                  Exh. A-3-2
<PAGE>

          Unless the certificate of authentication hereon has been executed by
the Note Registrar whose name appears below by manual signature, this Note
shall not be entitled to any benefit under the Indenture, or be valid or
obligatory for any purpose.

                                  Exh. A-3-3
<PAGE>

          IN WITNESS WHEREOF, the Issuer has caused this instrument to be
signed, manually or in facsimile, by its Authorized Officer, as of the date
set forth below.

Date:  August 30, 2004              MORGAN STANLEY AUTO LOAN
                                    TRUST 2004-HB2

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

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

                                  Exh. A-3-4
<PAGE>

                         CERTIFICATE OF AUTHENTICATION

          This is one of the Notes designated above and referred to in the
within-mentioned Indenture.

Date: August 30, 2004               WELLS FARGO BANK, NATIONAL
                                    ASSOCIATION, not in its individual
                                    capacity but solely as Note Registrar

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

                                  Exh. A-3-5
<PAGE>

                           REVERSE OF CLASS A-3 NOTE

          This Note is one of a duly authorized issue of Notes of the Issuer,
designated as its 2.94% Asset Backed Notes, Class A-3 (herein called the
"Class A-3 Notes"), all issued under the Indenture, to which Indenture and all
indentures supplemental thereto reference is hereby made for a statement of
the respective rights and obligations thereunder of the Issuer, the Indenture
Trustee and the Holders of the Notes. The Class A-3 Notes are subject to all
terms of the Indenture.

          The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes, the
Class A-4 Notes, the Class B Notes, the Class C Notes, the Class D Notes and
the Class E Notes (collectively, the "Notes") are and will be secured by the
collateral pledged as security therefor as provided in the Indenture.

          Principal of the Class A-3 Notes will be payable on each
Distribution Date in an amount described on the face hereof only after the
principal on the Class A-1 Notes and the Class A-2 Notes are paid in full with
respect to such Distribution Date. "Distribution Date" means the 15th day of
each month, or, if any such day is not a Business Day, the next succeeding
Business Day, commencing September 15, 2004. As described above, the entire
unpaid principal amount of this Note shall be due and payable on the earlier
of the Class A-3 Final Scheduled Distribution Date and the Redemption Date, if
any, pursuant to Section 10.01 of the Indenture. Notwithstanding the
foregoing, the entire unpaid principal amount of the Notes shall be due and
payable on the date on which an Event of Default shall have occurred and be
continuing and the Indenture Trustee or the Noteholders evidencing not less
than a majority of the Outstanding Amount of the Controlling Class have
declared the Notes to be immediately due and payable in the manner provided in
Section 5.02 of the Indenture. All principal payments on the Class A-3 Notes
shall be made pro rata to the Class A-3 Noteholders entitled thereto.

          Payments of interest on this Note due and payable on each
Distribution Date, together with the installment of principal, if any, to the
extent not in full payment of this Note, shall be made by check mailed to the
Person whose name appears as the Registered Holder of this Note (or one or
more Predecessor Notes) on the Note Register as of the close of business on
each Record Date, except that with respect to Notes registered on the Record
Date in the name of the nominee of the Clearing Agency (initially, such
nominee to be Cede & Co.), payments will be made by wire transfer in
immediately available funds to the account designated by such nominee. Such
checks shall be mailed to the Person entitled thereto at the address of such
Person as it appears on the Note Register as of the applicable Record Date
without requiring that this Note be submitted for notation of payment. Any
reduction in the principal amount of this Note (or any one or more Predecessor
Notes) effected by any payments made on any Distribution Date shall be binding
upon all future Holders of this Note and of any Note issued upon the
registration of transfer hereof or in exchange hereof or in lieu hereof,
whether or not noted hereon. If funds are expected to be available, as
provided in the Indenture, for payment in full of the then remaining unpaid
principal amount of this Note on a Distribution Date, then the Indenture
Trustee, in the name of and on behalf of the Issuer, will notify the Person
who was the Registered Holder hereof as of the Record Date preceding such
Distribution Date by notice mailed or transmitted by facsimile prior to such
Distribution Date, and the amount then due and

                                  Exh. A-3-6
<PAGE>

payable shall be payable only upon presentation and surrender of this Note and
shall specify the place where this Note may be presented and surrendered for
payment.

          The Issuer shall pay interest on overdue installments of interest at
the Class A-3 Rate to the extent lawful.

          As provided in Section 10.01 of the Indenture, the Outstanding Notes
may be redeemed in whole, but not in part, at the option of the Servicer or,
under certain circumstances, a Certificateholder evidencing 100% of the
percentage interests in the Certificates on any Distribution Date on or after
the date on which the Pool Balance is less than or equal to 10% of the Initial
Pool Balance.

          As provided in the Indenture and subject to the limitations set
forth therein and on the face hereof, the transfer of this Note may be
registered on the Note Register upon surrender of this Note for registration
of transfer at the office or agency designated by the Issuer pursuant to the
Indenture, duly endorsed by, or accompanied by a written instrument of
transfer in form satisfactory to the Note Registrar duly executed by, the
Holder hereof 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 the Securities Transfer Agent's 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 Securities Exchange Act of 1934, as amended, and thereupon one or
more new Notes of authorized denominations and in the same aggregate principal
amount will be issued to the designated transferee or transferees. No service
charge will be charged for any registration of transfer or exchange of this
Note, but the transferor may be required to pay a sum sufficient to cover any
tax or other governmental charge that may be imposed in connection with any
such registration of transfer or exchange subject to certain exceptions set
forth in the Indenture.

          Each Noteholder or Note Owner, by acceptance of a Note or, in the
case of a Note Owner, a beneficial interest in a Note, covenants and agrees
that no recourse may be taken, directly or indirectly, with respect to the
obligations of the Issuer, the Owner Trustee or the Indenture Trustee on the
Notes or under the Indenture or any certificate or other writing delivered in
connection therewith, against (i) the Indenture Trustee, the Note Registrar,
the Paying Agent or the Owner Trustee in their individual capacities, (ii) any
owner or holder of a beneficial interest in the Issuer, including the Seller
or (iii) any partner, owner, beneficiary, agent, officer, director or employee
of the Indenture Trustee, the Note Registrar, the Paying Agent or the Owner
Trustee in their individual capacities, any holder of a beneficial interest in
the Owner Trustee, the Note Registrar, the Paying Agent or the Indenture
Trustee or of any successor or assign of the Indenture Trustee, the Note
Registrar, the Paying Agent or the Owner Trustee in their individual
capacities, except as any such Person may have expressly agreed (it being
understood that the Indenture Trustee, the Note Registrar, the Paying Agent
and the Owner Trustee have no such obligations in their individual capacity).

          Each Noteholder or Note Owner, by acceptance of a Note or, in the
case of a Note Owner, a beneficial interest in a Note covenants and agrees
that prior to the end of the period that is one year and one day after there
has been paid in full all debt issued by any securitization

                                  Exh. A-3-7
<PAGE>

vehicle in respect of which the Depositor holds any interest, they will not
institute against the Depositor or the Issuer, or join in, or assist or
encourage others to institute, any institution against the Depositor or the
Issuer of, any bankruptcy, reorganization, arrangement, insolvency or
liquidation proceedings, or other proceedings under any United States Federal
or state bankruptcy or similar law.

          The Issuer has entered into the Indenture and this Note is issued
with the intention that, for federal, state and local income, single business
and franchise tax purposes, the Notes will qualify as indebtedness of the
Issuer secured by the Trust Estate. Each Noteholder, by acceptance of a Note
(and each Note Owner by acceptance of a beneficial interest in a Note), agrees
to treat the Notes for federal, state and local income, single business and
franchise tax purposes as indebtedness of the Issuer.

          Prior to the due presentment for registration of transfer of this
Note, the Issuer, the Indenture Trustee, the Note Registrar, the Paying Agent
and any agent of the Issuer or the Indenture Trustee may treat the Person in
whose name this Note is registered (as of the day of determination or as of
such other date as may be specified in the Indenture) as the owner hereof for
the purpose of receiving payments of principal of and interest, if any, on
such Note and for all other purposes whatsoever, whether or not this Note be
overdue, and none of the Issuer, the Indenture Trustee, the Note Registrar,
the Paying Agent or any such agent shall be affected by notice to the
contrary.

          The Indenture permits, with certain exceptions as therein provided,
the amendment thereof and the modification of the rights and obligations of
the Issuer and the rights of the Holders of the Notes under the Indenture at
any time by the Issuer with the consent of the Holders of Notes representing a
majority of the Outstanding Amount of all Notes at the time Outstanding. The
Indenture also contains provisions permitting Holders of Notes representing
specified percentages of the Outstanding Amount of the Notes or of the
Controlling Class, on behalf of the Holders of all the Notes, to waive
compliance by the Issuer with certain provisions of the Indenture and certain
past defaults under the Indenture and their consequences. Any such consent or
waiver by the Holder of this Note (or any one or more Predecessor Notes) shall
be conclusive and binding upon such Holder and upon all future Holders of this
Note and of any 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 Note. The Indenture also permits the Indenture
Trustee to amend or waive certain terms and conditions set forth in the
Indenture without the consent of Holders of the Notes issued thereunder.

          The term "Issuer" as used in this Note includes any successor to the
Issuer under the Indenture.

          The Notes are issuable only in registered form in denominations as
provided in the Indenture, subject to certain limitations therein set forth.

          This Note and the Indenture shall be construed in accordance with
the laws of the State of New York, without reference to its conflict of law
provisions, and the obligations, rights and remedies of the parties hereunder
and thereunder shall be determined in accordance with such laws.

                                  Exh. A-3-8
<PAGE>

          No reference herein to the Indenture and no provision of this Note
or of the Indenture shall alter or impair the obligation of the Issuer, which
is absolute and unconditional, to pay the principal of and interest on this
Note at the times, place and rate, and in the coin or currency herein
prescribed.

          Anything herein to the contrary notwithstanding, except as expressly
provided in the Basic Documents, none of Wilmington Trust Company in its
individual capacity, Wells Fargo Bank, National Association in its individual
capacity, any owner of a beneficial interest in the Issuer, the Seller, the
Depositor, the Servicer, or any of their respective partners, beneficiaries,
agents, officers, directors, employees or successors or assigns shall be
personally liable for, nor shall recourse be had to any of them for, the
payment of principal of or interest on this Note or performance of, or
omission to perform, any of the covenants, obligations or indemnifications
contained in the Indenture. The Holder of this Note by its acceptance hereof
agrees that, except as expressly provided in the Basic Documents, in the case
of an Event of Default under the Indenture, the Holder shall have no claim
against any of the foregoing for any deficiency, loss or claim therefrom;
provided, however, that nothing contained herein shall be taken to prevent
recourse to, and enforcement against, the assets of the Issuer for any and all
liabilities, obligations and undertakings contained in the Indenture or in
this Note.

                                  Exh. A-3-9
<PAGE>

                                  ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee:

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

------------------------------------------------------------------------------
                        (name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes
and appoints ____________________________________________, attorney, to
transfer said Note on the books kept for registration thereof, 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
       Note in every particular, without alteration, enlargement or any
       change whatsoever. Such signature must be guaranteed by an "eligible
       guarantor institution" meeting the requirements of the Note
       Registrar, which requirements include membership or participation in
       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 Securities Exchange Act of
       1934, as amended.

                                 Exh. A-3-10
<PAGE>

                                  EXHIBIT A-4

                           [FORM OF CLASS A-4 NOTE]

          UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY ("DTC"), A NEW YORK CORPORATION, TO THE ISSUER OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY NOTE ISSUED
IS REGISTERED IN THE NAME OF CEDE & CO. OR 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.

          BY ITS ACCEPTANCE OF THIS NOTE, THE HOLDER OF THIS NOTE AND ANY
SUBSEQUENT TRANSFEREE IS DEEMED TO REPRESENT AND WARRANT TO THE ISSUER AND TO
THE INDENTURE TRUSTEE THAT (i) IT IS NOT AND IS NOT ACTING ON BEHALF OF OR
INVESTING THE ASSETS OF ANY (A) EMPLOYEE BENEFIT PLAN (AS DEFINED IN SECTION
3(3) OF ERISA) THAT IS SUBJECT TO TITLE I OF ERISA OR SIMILAR LAW, (B) PLAN
(AS DEFINED IN SECTION 4975(E)(1) OF THE CODE) THAT IS SUBJECT TO SECTION 4975
OF THE CODE OR SIMILAR LAW, INCLUDING INDIVIDUAL RETIREMENT ACCOUNTS OR KEOGH
PLANS, OR (C) ENTITY WHOSE UNDERLYING ASSETS INCLUDE PLAN ASSETS BY REASON OF
A PLAN'S INVESTMENT IN SUCH ENTITY, INCLUDING, WITHOUT LIMITATION, AS
APPLICABLE, AN INSURANCE COMPANY GENERAL ACCOUNT OR (ii) ITS ACQUISITION AND
HOLDING OF THE NOTE EITHER SATISFIES ALL REQUIREMENTS FOR EXEMPTIVE RELIEF
PURSUANT TO A DEPARTMENT OF LABOR PROHIBITED TRANSACTION EXEMPTION OR OTHER
APPLICABLE EXEMPTION, OR WILL NOT RESULT IN A NON-EXEMPT VIOLATION OF SIMILAR
LAW. ANY ATTEMPTED OR PURPORTED TRANSFER OF A NOTE WITH RESPECT TO WHICH
NEITHER OF THE FOREGOING REPRESENTATIONS IS TRUE SHALL BE VOID AB INITIO.

          THIS NOTE DOES NOT REPRESENT DEPOSITS OR OBLIGATIONS OF OR AN
INTEREST IN MORGAN STANLEY ABS CAPITAL II INC., MORGAN STANLEY ASSET FUNDING
INC. OR ANY OF THEIR AFFILIATES.

                                  Exh. A-4-1
<PAGE>

REGISTERED $__________(1)

No. R-___                                                CUSIP NO. 61747R AR 1

                    MORGAN STANLEY AUTO LOAN TRUST 2004-HB2

                      3.46% ASSET BACKED NOTE, CLASS A-4

          MORGAN STANLEY AUTO LOAN TRUST 2004-HB2, a statutory trust organized
and existing under the laws of the State of Delaware (herein referred to as
the "Issuer"), for value received, hereby promises to pay to
______________________, or registered assigns, the principal sum of [INSERT
INITIAL PRINCIPAL AMOUNT OF NOTE] DOLLARS, payable from time to time on each
Distribution Date, from the Principal Distribution Account, in an amount, if
any, of the Class A Principal Distributable Amount payable in respect of
principal on the Class A-4 Notes pursuant to Section 3.01 of the Indenture
dated as of June 30, 2004 (the "Indenture"), among the Issuer and Wells Fargo
Bank, National Association, a national banking association, as Indenture
Trustee (the "Indenture Trustee"); provided, however, that the entire unpaid
principal amount of this Note shall be due and payable on the earlier of March
15, 2012 (the "Class A-4 Final Scheduled Distribution Date") and the
Redemption Date, if any, pursuant to Section 10.01 of the Indenture. No
payments of principal of the Class A-4 Notes shall be made until the Class A-1
Notes, the Class A-2 Notes and the Class A-3 Notes have been paid in full.
Capitalized terms used but not defined herein are defined in the Indenture,
which also contains rules as to construction that shall be applicable herein.

          The Issuer will pay interest on this Note at the rate per annum set
forth above, on each Distribution Date until the principal of this Note is
paid or made available for payment, on the principal amount of this Note
outstanding on the preceding Distribution Date (after giving effect to all
payments of principal made on the preceding Distribution Date), subject to
certain limitations contained in the last sentence of Section 3.01 of the
Indenture. Interest on this Note will accrue for each Distribution Date from
and including the 15th day of the preceding calendar month (or, in the case of
the first Distribution Date, from the Closing Date) to and including the 14th
day of the calendar month in which such Distribution Date occurs. Interest
will be computed on the basis of a 360-day year of twelve 30-day months. Such
principal of and interest on this Note shall be paid in the manner specified
on the reverse hereof.

          The principal of and interest on this Note are payable in such coin
or currency of the United States of America as at the time of payment is legal
tender for payment of public and private debts. All payments made by the
Issuer with respect to this Note shall be applied first to interest due and
payable on this Note as provided above and then to the unpaid principal of
this Note.

          Reference is made to the further provisions of this Note set forth
on the reverse hereof, which shall have the same effect as though fully set
forth on the face of this Note.

-----------------
(1)     Denominations of $1,000 and integral multiples of $1,000 in excess
thereof.

                                  Exh. A-4-2
<PAGE>

          Unless the certificate of authentication hereon has been executed by
the Note Registrar whose name appears below by manual signature, this Note
shall not be entitled to any benefit under the Indenture, or be valid or
obligatory for any purpose.

                                  Exh. A-4-3
<PAGE>

          IN WITNESS WHEREOF, the Issuer has caused this instrument to be
signed, manually or in facsimile, by its Authorized Officer, as of the date
set forth below.

Date:  August 30, 2004              MORGAN STANLEY AUTO LOAN
                                    TRUST 2004-HB2

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

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

                                 Exh. A-4-4
<PAGE>

                         CERTIFICATE OF AUTHENTICATION

          This is one of the Notes designated above and referred to in the
within-mentioned Indenture.

Date: August 30, 2004               WELLS FARGO BANK, NATIONAL
                                    ASSOCIATION, not in its individual
                                    capacity but solely as Note Registrar

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

                                  Exh. A-4-5
<PAGE>

                           REVERSE OF CLASS A-4 NOTE

          This Note is one of a duly authorized issue of Notes of the Issuer,
designated as its 3.46% Asset Backed Notes, Class A-4 (herein called the
"Class A-4 Notes"), all issued under the Indenture, to which Indenture and all
indentures supplemental thereto reference is hereby made for a statement of
the respective rights and obligations thereunder of the Issuer, the Indenture
Trustee and the Holders of the Notes. The Class A-4 Notes are subject to all
terms of the Indenture.

          The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes, the
Class A-4 Notes, the Class B Notes, the Class C Notes, the Class D Notes and
the Class E Notes (collectively, the "Notes") are and will be secured by the
collateral pledged as security therefor as provided in the Indenture.

          Principal of the Class A-4 Notes will be payable on each
Distribution Date in an amount described on the face hereof only after the
principal on the Class A-1 Notes, the Class A-2 Notes and the Class A-3 Notes
are paid in full with respect to such Distribution Date. "Distribution Date"
means the 15th day of each month, or, if any such day is not a Business Day,
the next succeeding Business Day, commencing September 15, 2004. As described
above, the entire unpaid principal amount of this Note shall be due and
payable on the earlier of the Class A-4 Final Scheduled Distribution Date and
the Redemption Date, if any, pursuant to Section 10.01 of the Indenture.
Notwithstanding the foregoing, the entire unpaid principal amount of the Notes
shall be due and payable on the date on which an Event of Default shall have
occurred and be continuing and the Indenture Trustee or the Noteholders
evidencing not less than a majority of the Outstanding Amount of the
Controlling Class have declared the Notes to be immediately due and payable in
the manner provided in Section 5.02 of the Indenture. All principal payments
on the Class A-4 Notes shall be made pro rata to the Class A-4 Noteholders
entitled thereto.

          Payments of interest on this Note due and payable on each
Distribution Date, together with the installment of principal, if any, to the
extent not in full payment of this Note, shall be made by check mailed to the
Person whose name appears as the Registered Holder of this Note (or one or
more Predecessor Notes) on the Note Register as of the close of business on
each Record Date, except that with respect to Notes registered on the Record
Date in the name of the nominee of the Clearing Agency (initially, such
nominee to be Cede & Co.), payments will be made by wire transfer in
immediately available funds to the account designated by such nominee. Such
checks shall be mailed to the Person entitled thereto at the address of such
Person as it appears on the Note Register as of the applicable Record Date
without requiring that this Note be submitted for notation of payment. Any
reduction in the principal amount of this Note (or any one or more Predecessor
Notes) effected by any payments made on any Distribution Date shall be binding
upon all future Holders of this Note and of any Note issued upon the
registration of transfer hereof or in exchange hereof or in lieu hereof,
whether or not noted hereon. If funds are expected to be available, as
provided in the Indenture, for payment in full of the then remaining unpaid
principal amount of this Note on a Distribution Date, then the Indenture
Trustee, in the name of and on behalf of the Issuer, will notify the Person
who was the Registered Holder hereof as of the Record Date preceding such
Distribution Date by notice mailed or transmitted by facsimile prior to such
Distribution Date, and the amount then due and

                                  Exh. A-4-6
<PAGE>

payable shall be payable only upon presentation and surrender of this Note and
shall specify the place where this Note may be presented and surrendered for
payment.

          The Issuer shall pay interest on overdue installments of interest at
the Class A-4 Rate to the extent lawful.

          As provided in Section 10.01 of the Indenture, the Outstanding Notes
may be redeemed in whole, but not in part, at the option of the Servicer or,
under certain circumstances, a Certificateholder evidencing 100% of the
percentage interests in the Certificates on any Distribution Date on or after
the date on which the Pool Balance is less than or equal to 10% of the Initial
Pool Balance.

          As provided in the Indenture and subject to the limitations set
forth therein and on the face hereof, the transfer of this Note may be
registered on the Note Register upon surrender of this Note for registration
of transfer at the office or agency designated by the Issuer pursuant to the
Indenture, duly endorsed by, or accompanied by a written instrument of
transfer in form satisfactory to the Note Registrar duly executed by, the
Holder hereof 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 the Securities Transfer Agent's 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 Securities Exchange Act of 1934, as amended, and thereupon one or
more new Notes of authorized denominations and in the same aggregate principal
amount will be issued to the designated transferee or transferees. No service
charge will be charged for any registration of transfer or exchange of this
Note, but the transferor may be required to pay a sum sufficient to cover any
tax or other governmental charge that may be imposed in connection with any
such registration of transfer or exchange subject to certain exceptions set
forth in the Indenture.

          Each Noteholder or Note Owner, by acceptance of a Note or, in the
case of a Note Owner, a beneficial interest in a Note, covenants and agrees
that no recourse may be taken, directly or indirectly, with respect to the
obligations of the Issuer, the Owner Trustee or the Indenture Trustee on the
Notes or under the Indenture or any certificate or other writing delivered in
connection therewith, against (i) the Indenture Trustee, the Note Registrar,
the Paying Agent or the Owner Trustee in their individual capacities, (ii) any
owner or holder of a beneficial interest in the Issuer, including the Seller
or (iii) any partner, owner, beneficiary, agent, officer, director or employee
of the Indenture Trustee, the Note Registrar, the Paying Agent or the Owner
Trustee in their individual capacities, any holder of a beneficial interest in
the Owner Trustee, the Note Registrar, the Paying Agent or the Indenture
Trustee or of any successor or assign of the Indenture Trustee, the Note
Registrar, the Paying Agent or the Owner Trustee in their individual
capacities, except as any such Person may have expressly agreed (it being
understood that the Indenture Trustee, the Note Registrar, the Paying Agent
and the Owner Trustee have no such obligations in their individual capacity).

          Each Noteholder or Note Owner, by acceptance of a Note or, in the
case of a Note Owner, a beneficial interest in a Note covenants and agrees
that prior to the end of the period that is one year and one day after there
has been paid in full all debt issued by any securitization

                                  Exh. A-4-7
<PAGE>

vehicle in respect of which the Depositor holds any interest, they will not
institute against the Depositor or the Issuer, or join in, or assist or
encourage others to institute, any institution against the Depositor or the
Issuer of, any bankruptcy, reorganization, arrangement, insolvency or
liquidation proceedings, or other proceedings under any United States Federal
or state bankruptcy or similar law.

          The Issuer has entered into the Indenture and this Note is issued
with the intention that, for federal, state and local income, single business
and franchise tax purposes, the Notes will qualify as indebtedness of the
Issuer secured by the Trust Estate. Each Noteholder, by acceptance of a Note
(and each Note Owner by acceptance of a beneficial interest in a Note), agrees
to treat the Notes for federal, state and local income, single business and
franchise tax purposes as indebtedness of the Issuer.

          Prior to the due presentment for registration of transfer of this
Note, the Issuer, the Indenture Trustee, the Note Registrar, the Paying Agent
and any agent of the Issuer or the Indenture Trustee may treat the Person in
whose name this Note is registered (as of the day of determination or as of
such other date as may be specified in the Indenture) as the owner hereof for
the purpose of receiving payments of principal of and interest, if any, on
such Note and for all other purposes whatsoever, whether or not this Note be
overdue, and none of the Issuer, the Indenture Trustee, the Note Registrar,
the Paying Agent or any such agent shall be affected by notice to the
contrary.

          The Indenture permits, with certain exceptions as therein provided,
the amendment thereof and the modification of the rights and obligations of
the Issuer and the rights of the Holders of the Notes under the Indenture at
any time by the Issuer with the consent of the Holders of Notes representing a
majority of the Outstanding Amount of all Notes at the time Outstanding. The
Indenture also contains provisions permitting Holders of Notes representing
specified percentages of the Outstanding Amount of the Notes or of the
Controlling Class, on behalf of the Holders of all the Notes, to waive
compliance by the Issuer with certain provisions of the Indenture and certain
past defaults under the Indenture and their consequences. Any such consent or
waiver by the Holder of this Note (or any one or more Predecessor Notes) shall
be conclusive and binding upon such Holder and upon all future Holders of this
Note and of any 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 Note. The Indenture also permits the Indenture
Trustee to amend or waive certain terms and conditions set forth in the
Indenture without the consent of Holders of the Notes issued thereunder.

          The term "Issuer" as used in this Note includes any successor to the
Issuer under the Indenture.

          The Notes are issuable only in registered form in denominations as
provided in the Indenture, subject to certain limitations therein set forth.

          This Note and the Indenture shall be construed in accordance with
the laws of the State of New York, without reference to its conflict of law
provisions, and the obligations, rights and remedies of the parties hereunder
and thereunder shall be determined in accordance with such laws.

                                  Exh. A-4-8
<PAGE>

          No reference herein to the Indenture and no provision of this Note
or of the Indenture shall alter or impair the obligation of the Issuer, which
is absolute and unconditional, to pay the principal of and interest on this
Note at the times, place and rate, and in the coin or currency herein
prescribed.

          Anything herein to the contrary notwithstanding, except as expressly
provided in the Basic Documents, none of Wilmington Trust Company in its
individual capacity, Wells Fargo Bank, National Association in its individual
capacity, any owner of a beneficial interest in the Issuer, the Seller, the
Depositor, the Servicer, or any of their respective partners, beneficiaries,
agents, officers, directors, employees or successors or assigns shall be
personally liable for, nor shall recourse be had to any of them for, the
payment of principal of or interest on this Note or performance of, or
omission to perform, any of the covenants, obligations or indemnifications
contained in the Indenture. The Holder of this Note by its acceptance hereof
agrees that, except as expressly provided in the Basic Documents, in the case
of an Event of Default under the Indenture, the Holder shall have no claim
against any of the foregoing for any deficiency, loss or claim therefrom;
provided, however, that nothing contained herein shall be taken to prevent
recourse to, and enforcement against, the assets of the Issuer for any and all
liabilities, obligations and undertakings contained in the Indenture or in
this Note.

                                  Exh. A-4-9
<PAGE>

                                  ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee:

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

------------------------------------------------------------------------------
                        (name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes
and appoints ____________________________________________, attorney, to
transfer said Note on the books kept for registration thereof, 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
       Note in every particular, without alteration, enlargement or any
       change whatsoever. Such signature must be guaranteed by an "eligible
       guarantor institution" meeting the requirements of the Note
       Registrar, which requirements include membership or participation in
       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 Securities Exchange Act of
       1934, as amended.

                                 Exh. A-4-10
<PAGE>

                                   EXHIBIT B

                            [FORM OF CLASS B NOTE]

          UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY ("DTC"), A NEW YORK CORPORATION, TO THE ISSUER OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY NOTE ISSUED
IS REGISTERED IN THE NAME OF CEDE & CO. OR 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.

          BY ITS ACCEPTANCE OF THIS NOTE, THE HOLDER OF THIS NOTE AND ANY
SUBSEQUENT TRANSFEREE IS DEEMED TO REPRESENT AND WARRANT TO THE ISSUER AND TO
THE INDENTURE TRUSTEE THAT (i) IT IS NOT AND IS NOT ACTING ON BEHALF OF OR
INVESTING THE ASSETS OF ANY (A) EMPLOYEE BENEFIT PLAN (AS DEFINED IN SECTION
3(3) OF ERISA) THAT IS SUBJECT TO TITLE I OF ERISA OR SIMILAR LAW, (B) PLAN
(AS DEFINED IN SECTION 4975(E)(1) OF THE CODE) THAT IS SUBJECT TO SECTION 4975
OF THE CODE OR SIMILAR LAW, INCLUDING INDIVIDUAL RETIREMENT ACCOUNTS OR KEOGH
PLANS, OR (C) ENTITY WHOSE UNDERLYING ASSETS INCLUDE PLAN ASSETS BY REASON OF
A PLAN'S INVESTMENT IN SUCH ENTITY, INCLUDING, WITHOUT LIMITATION, AS
APPLICABLE, AN INSURANCE COMPANY GENERAL ACCOUNT OR (ii) ITS ACQUISITION AND
HOLDING OF THE NOTE EITHER SATISFIES ALL REQUIREMENTS FOR EXEMPTIVE RELIEF
PURSUANT TO A DEPARTMENT OF LABOR PROHIBITED TRANSACTION EXEMPTION OR OTHER
APPLICABLE EXEMPTION, OR WILL NOT RESULT IN A NON-EXEMPT VIOLATION OF SIMILAR
LAW. ANY ATTEMPTED OR PURPORTED TRANSFER OF A NOTE WITH RESPECT TO WHICH
NEITHER OF THE FOREGOING REPRESENTATIONS IS TRUE SHALL BE VOID AB INITIO.

          THIS NOTE DOES NOT REPRESENT DEPOSITS OR OBLIGATIONS OF OR AN
INTEREST IN MORGAN STANLEY ABS CAPITAL II INC., MORGAN STANLEY ASSET FUNDING
INC. OR ANY OF THEIR AFFILIATES.

                                   Exh. B-1
<PAGE>

     REGISTERED $__________(1)

No. R-___                                                CUSIP NO. 61747R AS 9

                    MORGAN STANLEY AUTO LOAN TRUST 2004-HB2

                       3.37% ASSET BACKED NOTE, CLASS B

          MORGAN STANLEY AUTO LOAN TRUST 2004-HB2, a statutory trust organized
and existing under the laws of the State of Delaware (herein referred to as
the "Issuer"), for value received, hereby promises to pay to
______________________, or registered assigns, the principal sum of [INSERT
INITIAL PRINCIPAL AMOUNT OF NOTE] DOLLARS, payable from time to time on each
Distribution Date, from the Principal Distribution Account, in an amount, if
any, of the Class B Principal Distributable Amount payable in respect of
principal on the Class B Notes pursuant to Section 3.01 of the Indenture dated
as of June 30, 2004 (the "Indenture"), among the Issuer and Wells Fargo Bank,
National Association, a national banking association, as Indenture Trustee
(the "Indenture Trustee"); provided, however, that the entire unpaid principal
amount of this Note shall be due and payable on the earlier of March 15, 2012
(the "Class B Final Scheduled Distribution Date") and the Redemption Date, if
any, pursuant to Section 10.01 of the Indenture. The Class B Notes are
subordinated to the Class A Notes as and to the extent set forth in the
Indenture. Capitalized terms used but not defined herein are defined in the
Indenture, which also contains rules as to construction that shall be
applicable herein.

          The Issuer will pay interest on this Note at the rate per annum set
forth above, on each Distribution Date until the principal of this Note is
paid or made available for payment, on the principal amount of this Note
outstanding on the preceding Distribution Date (after giving effect to all
payments of principal made on the preceding Distribution Date), subject to
certain limitations contained in the last sentence of Section 3.01 of the
Indenture. Interest on this Note will accrue for each Distribution Date from
and including the 15th day of the preceding calendar month (or, in the case of
the first Distribution Date, from the Closing Date) to and including the 14th
day of the calendar month in which such Distribution Date occurs. Interest
will be computed on the basis of a 360-day year of twelve 30-day months. Such
principal of and interest on this Note shall be paid in the manner specified
on the reverse hereof.

          The principal of and interest on this Note are payable in such coin
or currency of the United States of America as at the time of payment is legal
tender for payment of public and private debts. All payments made by the
Issuer with respect to this Note shall be applied first to interest due and
payable on this Note as provided above and then to the unpaid principal of
this Note.

          Reference is made to the further provisions of this Note set forth
on the reverse hereof, which shall have the same effect as though fully set
forth on the face of this Note.

-------------------
(1)     Denominations of $1,000 and integral multiples of $1,000 in excess
thereof.

                                   Exh. B-2
<PAGE>

          Unless the certificate of authentication hereon has been executed by
the Note Registrar whose name appears below by manual signature, this Note
shall not be entitled to any benefit under the Indenture, or be valid or
obligatory for any purpose.

                                   Exh. B-3
<PAGE>

          IN WITNESS WHEREOF, the Issuer has caused this instrument to be
signed, manually or in facsimile, by its Authorized Officer, as of the date
set forth below.

Date:  August 30, 2004              MORGAN STANLEY AUTO LOAN
                                    TRUST 2004-HB2

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

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

                                   Exh. B-4
<PAGE>

                         CERTIFICATE OF AUTHENTICATION

          This is one of the Notes designated above and referred to in the
within-mentioned Indenture.

Date: August 30, 2004               WELLS FARGO BANK, NATIONAL
                                    ASSOCIATION, not in its individual
                                    capacity but solely as Note Registrar

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

                                   Exh. B-5
<PAGE>

                            REVERSE OF CLASS B NOTE

          This Note is one of a duly authorized issue of Notes of the Issuer,
designated as its 3.37% Asset Backed Notes, Class B (herein called the "Class
B Notes"), all issued under the Indenture, to which Indenture and all
indentures supplemental thereto reference is hereby made for a statement of
the respective rights and obligations thereunder of the Issuer, the Indenture
Trustee and the Holders of the Notes. The Class B Notes are subject to all
terms of the Indenture.

          The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes, the
Class A-4 Notes, the Class B Notes, the Class C Notes, the Class D Notes and
the Class E Notes (collectively, the "Notes") are and will be secured by the
collateral pledged as security therefor as provided in the Indenture. The
Class B Notes are subordinated in right of payment to the Class A Notes as and
to the extent provided in the Indenture.

          Principal of the Class B Notes will be payable on each Distribution
Date in an amount described on the face hereof only after principal on the
Class A Notes has been paid in full with respect to such Distribution Date are
paid in full. "Distribution Date" means the 15th day of each month, or, if any
such day is not a Business Day, the next succeeding Business Day, commencing
September 15, 2004.

          As described above, the entire unpaid principal amount of this Note
shall be due and payable on the earlier of the Class B Final Scheduled
Distribution Date and the Redemption Date, if any, pursuant to Section 10.01
of the Indenture. Notwithstanding the foregoing, the entire unpaid principal
amount of the Notes shall be due and payable on the date on which an Event of
Default shall have occurred and be continuing and the Indenture Trustee or the
Noteholders evidencing not less than a majority of the Outstanding Amount of
the Controlling Class have declared the Notes to be immediately due and
payable in the manner provided in Section 5.02 of the Indenture. All principal
payments on the Class B Notes shall be made pro rata to the Class B
Noteholders entitled thereto.

          Payments of interest on this Note due and payable on each
Distribution Date, together with the installment of principal, if any, to the
extent not in full payment of this Note, shall be made by check mailed to the
Person whose name appears as the Registered Holder of this Note (or one or
more Predecessor Notes) on the Note Register as of the close of business on
each Record Date, except that with respect to Notes registered on the Record
Date in the name of the nominee of the Clearing Agency (initially, such
nominee to be Cede & Co.), payments will be made by wire transfer in
immediately available funds to the account designated by such nominee. Such
checks shall be mailed to the Person entitled thereto at the address of such
Person as it appears on the Note Register as of the applicable Record Date
without requiring that this Note be submitted for notation of payment. Any
reduction in the principal amount of this Note (or any one or more Predecessor
Notes) effected by any payments made on any Distribution Date shall be binding
upon all future Holders of this Note and of any Note issued upon the
registration of transfer hereof or in exchange hereof or in lieu hereof,
whether or not noted hereon. If funds are expected to be available, as
provided in the Indenture, for payment in full of the then remaining unpaid
principal amount of this Note on a Distribution Date, then the Indenture
Trustee, in the name of and on behalf of the Issuer, will notify the Person
who was the

                                   Exh. B-6
<PAGE>

Registered Holder hereof as of the Record Date preceding such Distribution
Date by notice mailed or transmitted by facsimile prior to such Distribution
Date, and the amount then due and payable shall be payable only upon
presentation and surrender of this Note and shall specify the place where this
Note may be presented and surrendered for payment.

          The Issuer shall pay interest on overdue installments of interest at
the Class B Rate to the extent lawful.

          As provided in Section 10.01 of the Indenture, the Outstanding Notes
may be redeemed in whole, but not in part, at the option of the Servicer or,
under certain circumstances, a Certificateholder evidencing 100% of the
percentage interests in the Certificates on any Distribution Date on or after
the date on which the Pool Balance is less than or equal to 10% of the Initial
Pool Balance.

          As provided in the Indenture and subject to the limitations set
forth therein and on the face hereof, the transfer of this Note may be
registered on the Note Register upon surrender of this Note for registration
of transfer at the office or agency designated by the Issuer pursuant to the
Indenture, duly endorsed by, or accompanied by a written instrument of
transfer in form satisfactory to the Note Registrar duly executed by, the
Holder hereof 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 the Securities Transfer Agent's 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 Securities Exchange Act of 1934, as amended, and thereupon one or
more new Notes of authorized denominations and in the same aggregate principal
amount will be issued to the designated transferee or transferees. No service
charge will be charged for any registration of transfer or exchange of this
Note, but the transferor may be required to pay a sum sufficient to cover any
tax or other governmental charge that may be imposed in connection with any
such registration of transfer or exchange subject to certain exceptions set
forth in the Indenture.

          Each Noteholder or Note Owner, by acceptance of a Note or, in the
case of a Note Owner, a beneficial interest in a Note, covenants and agrees
that no recourse may be taken, directly or indirectly, with respect to the
obligations of the Issuer, the Owner Trustee or the Indenture Trustee on the
Notes or under the Indenture or any certificate or other writing delivered in
connection therewith, against (i) the Indenture Trustee, the Note Registrar,
the Paying Agent or the Owner Trustee in their individual capacities, (ii) any
owner or holder of a beneficial interest in the Issuer, including the Seller
or (iii) any partner, owner, beneficiary, agent, officer, director or employee
of the Indenture Trustee, the Note Registrar, the Paying Agent or the Owner
Trustee in their individual capacities, any holder of a beneficial interest in
the Owner Trustee, the Note Registrar, the Paying Agent or the Indenture
Trustee or of any successor or assign of the Indenture Trustee, the Note
Registrar, the Paying Agent or the Owner Trustee in their individual
capacities, except as any such Person may have expressly agreed (it being
understood that the Indenture Trustee, the Note Registrar, the Paying Agent
and the Owner Trustee have no such obligations in their individual capacity).

                                   Exh. B-7
<PAGE>

          Each Noteholder or Note Owner, by acceptance of a Note or, in the
case of a Note Owner, a beneficial interest in a Note covenants and agrees
that prior to the end of the period that is one year and one day after there
has been paid in full all debt issued by any securitization vehicle in respect
of which the Depositor holds any interest, they will not institute against the
Depositor or the Issuer, or join in, or assist or encourage others to
institute, any institution against the Depositor or the Issuer of, any
bankruptcy, reorganization, arrangement, insolvency or liquidation
proceedings, or other proceedings under any United States Federal or state
bankruptcy or similar law.

          The Issuer has entered into the Indenture and this Note is issued
with the intention that, for federal, state and local income, single business
and franchise tax purposes, the Notes will qualify as indebtedness of the
Issuer secured by the Trust Estate. Each Noteholder, by acceptance of a Note
(and each Note Owner by acceptance of a beneficial interest in a Note), agrees
to treat the Notes for federal, state and local income, single business and
franchise tax purposes as indebtedness of the Issuer.

          Prior to the due presentment for registration of transfer of this
Note, the Issuer, the Indenture Trustee, the Note Registrar, the Paying Agent
and any agent of the Issuer or the Indenture Trustee may treat the Person in
whose name this Note is registered (as of the day of determination or as of
such other date as may be specified in the Indenture) as the owner hereof for
the purpose of receiving payments of principal of and interest, if any, on
such Note and for all other purposes whatsoever, whether or not this Note be
overdue, and none of the Issuer, the Indenture Trustee, the Note Registrar,
the Paying Agent or any such agent shall be affected by notice to the
contrary.

          The Indenture permits, with certain exceptions as therein provided,
the amendment thereof and the modification of the rights and obligations of
the Issuer and the rights of the Holders of the Notes under the Indenture at
any time by the Issuer with the consent of the Holders of Notes representing a
majority of the Outstanding Amount of all Notes at the time Outstanding. The
Indenture also contains provisions permitting Holders of Notes representing
specified percentages of the Outstanding Amount of the Notes or of the
Controlling Class, on behalf of the Holders of all the Notes, to waive
compliance by the Issuer with certain provisions of the Indenture and certain
past defaults under the Indenture and their consequences. Any such consent or
waiver by the Holder of this Note (or any one or more Predecessor Notes) shall
be conclusive and binding upon such Holder and upon all future Holders of this
Note and of any 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 Note. The Indenture also permits the Indenture
Trustee to amend or waive certain terms and conditions set forth in the
Indenture without the consent of Holders of the Notes issued thereunder.

          The term "Issuer" as used in this Note includes any successor to the
Issuer under the Indenture.

          The Notes are issuable only in registered form in denominations as
provided in the Indenture, subject to certain limitations therein set forth.

                                   Exh. B-8
<PAGE>

          This Note and the Indenture shall be construed in accordance with
the laws of the State of New York, without reference to its conflict of law
provisions, and the obligations, rights and remedies of the parties hereunder
and thereunder shall be determined in accordance with such laws.

          No reference herein to the Indenture and no provision of this Note
or of the Indenture shall alter or impair the obligation of the Issuer, which
is absolute and unconditional, to pay the principal of and interest on this
Note at the times, place and rate, and in the coin or currency herein
prescribed.

          Anything herein to the contrary notwithstanding, except as expressly
provided in the Basic Documents, none of Wilmington Trust Company in its
individual capacity, Wells Fargo Bank, National Association in its individual
capacity, any owner of a beneficial interest in the Issuer, the Seller, the
Depositor, the Servicer, or any of their respective partners, beneficiaries,
agents, officers, directors, employees or successors or assigns shall be
personally liable for, nor shall recourse be had to any of them for, the
payment of principal of or interest on this Note or performance of, or
omission to perform, any of the covenants, obligations or indemnifications
contained in the Indenture. The Holder of this Note by its acceptance hereof
agrees that, except as expressly provided in the Basic Documents, in the case
of an Event of Default under the Indenture, the Holder shall have no claim
against any of the foregoing for any deficiency, loss or claim therefrom;
provided, however, that nothing contained herein shall be taken to prevent
recourse to, and enforcement against, the assets of the Issuer for any and all
liabilities, obligations and undertakings contained in the Indenture or in
this Note.

                                   Exh. B-9
<PAGE>

                                  ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee:

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

------------------------------------------------------------------------------
                        (name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes
and appoints ____________________________________________, attorney, to
transfer said Note on the books kept for registration thereof, 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
       Note in every particular, without alteration, enlargement or any
       change whatsoever. Such signature must be guaranteed by an "eligible
       guarantor institution" meeting the requirements of the Note
       Registrar, which requirements include membership or participation in
       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 Securities Exchange Act of
       1934, as amended.

                                  Exh. B-10
<PAGE>

                                   EXHIBIT C

                            [FORM OF CLASS C NOTE]

          UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY ("DTC"), A NEW YORK CORPORATION, TO THE ISSUER OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY NOTE ISSUED
IS REGISTERED IN THE NAME OF CEDE & CO. OR 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.

          BY ITS ACCEPTANCE OF THIS NOTE, THE HOLDER OF THIS NOTE AND ANY
SUBSEQUENT TRANSFEREE IS DEEMED TO REPRESENT AND WARRANT TO THE ISSUER AND TO
THE INDENTURE TRUSTEE THAT (i) IT IS NOT AND IS NOT ACTING ON BEHALF OF OR
INVESTING THE ASSETS OF ANY (A) EMPLOYEE BENEFIT PLAN (AS DEFINED IN SECTION
3(3) OF ERISA) THAT IS SUBJECT TO TITLE I OF ERISA OR SIMILAR LAW, (B) PLAN
(AS DEFINED IN SECTION 4975(E)(1) OF THE CODE) THAT IS SUBJECT TO SECTION 4975
OF THE CODE OR SIMILAR LAW, INCLUDING INDIVIDUAL RETIREMENT ACCOUNTS OR KEOGH
PLANS, OR (C) ENTITY WHOSE UNDERLYING ASSETS INCLUDE PLAN ASSETS BY REASON OF
A PLAN'S INVESTMENT IN SUCH ENTITY, INCLUDING, WITHOUT LIMITATION, AS
APPLICABLE, AN INSURANCE COMPANY GENERAL ACCOUNT OR (ii) ITS ACQUISITION AND
HOLDING OF THE NOTE EITHER SATISFIES ALL REQUIREMENTS FOR EXEMPTIVE RELIEF
PURSUANT TO A DEPARTMENT OF LABOR PROHIBITED TRANSACTION EXEMPTION OR OTHER
APPLICABLE EXEMPTION, OR WILL NOT RESULT IN A NON-EXEMPT VIOLATION OF SIMILAR
LAW. ANY ATTEMPTED OR PURPORTED TRANSFER OF A NOTE WITH RESPECT TO WHICH
NEITHER OF THE FOREGOING REPRESENTATIONS IS TRUE SHALL BE VOID AB INITIO.

          THIS NOTE DOES NOT REPRESENT DEPOSITS OR OBLIGATIONS OF OR AN
INTEREST IN MORGAN STANLEY ABS CAPITAL II INC., MORGAN STANLEY ASSET FUNDING
INC. OR ANY OF THEIR AFFILIATES.

                                   Exh. C-1
<PAGE>

REGISTERED $__________(1)

No. R-___                                              CUSIP NO. 61747R AT 7

                    MORGAN STANLEY AUTO LOAN TRUST 2004-HB2

                       3.24% ASSET BACKED NOTE, CLASS C

          MORGAN STANLEY AUTO LOAN TRUST 2004-HB2, a statutory trust organized
and existing under the laws of the State of Delaware (herein referred to as
the "Issuer"), for value received, hereby promises to pay to
______________________, or registered assigns, the principal sum of [INSERT
INITIAL PRINCIPAL AMOUNT OF NOTE] DOLLARS, payable from time to time on each
Distribution Date, from the Principal Distribution Account, in an amount, if
any, of the Class C Principal Distributable Amount payable in respect of
principal on the Class C Notes pursuant to Section 3.01 of the Indenture dated
as of June 30, 2004 (the "Indenture"), among the Issuer and Wells Fargo Bank,
National Association, a national banking association, as Indenture Trustee
(the "Indenture Trustee"); provided, however, that the entire unpaid principal
amount of this Note shall be due and payable on the earlier of March 15, 2012
(the "Class C Final Scheduled Distribution Date") and the Redemption Date, if
any, pursuant to Section 10.01 of the Indenture. The Class C Notes are
subordinated to the Class A Notes and the Class B Notes as and to the extent
set forth in the Indenture. Capitalized terms used but not defined herein are
defined in the Indenture, which also contains rules as to construction that
shall be applicable herein.

          The Issuer will pay interest on this Note at the rate per annum set
forth above, on each Distribution Date until the principal of this Note is
paid or made available for payment, on the principal amount of this Note
outstanding on the preceding Distribution Date (after giving effect to all
payments of principal made on the preceding Distribution Date), subject to
certain limitations contained in the last sentence of Section 3.01 of the
Indenture. Interest on this Note will accrue for each Distribution Date from
and including the 15th day of the preceding calendar month (or, in the case of
the first Distribution Date, from the Closing Date) to and including the 14th
day of the calendar month in which such Distribution Date occurs. Interest
will be computed on the basis of a 360-day year of twelve 30-day months. Such
principal of and interest on this Note shall be paid in the manner specified
on the reverse hereof.

          The principal of and interest on this Note are payable in such coin
or currency of the United States of America as at the time of payment is legal
tender for payment of public and private debts. All payments made by the
Issuer with respect to this Note shall be applied first to interest due and
payable on this Note as provided above and then to the unpaid principal of
this Note.

          Reference is made to the further provisions of this Note set forth
on the reverse hereof, which shall have the same effect as though fully set
forth on the face of this Note.

-----------------
(1)     Denominations of $1,000 and integral multiples of $1,000 in excess
thereof.

                                   Exh. C-2
<PAGE>

          Unless the certificate of authentication hereon has been executed by
the Note Registrar whose name appears below by manual signature, this Note
shall not be entitled to any benefit under the Indenture, or be valid or
obligatory for any purpose.

                                   Exh. C-3
<PAGE>

          IN WITNESS WHEREOF, the Issuer has caused this instrument to be
signed, manually or in facsimile, by its Authorized Officer, as of the date
set forth below.

Date:  August 30, 2004              MORGAN STANLEY AUTO LOAN
                                    TRUST 2004-HB2

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

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

                                   Exh. C-4
<PAGE>

                         CERTIFICATE OF AUTHENTICATION

          This is one of the Notes designated above and referred to in the
within-mentioned Indenture.

Date: August 30, 2004               WELLS FARGO BANK, NATIONAL
                                    ASSOCIATION, not in its individual
                                    capacity but solely as Note Registrar

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

                                   Exh. C-5
<PAGE>

                            REVERSE OF CLASS C NOTE

          This Note is one of a duly authorized issue of Notes of the Issuer,
designated as its 3.24% Asset Backed Notes, Class C (herein called the "Class
C Notes"), all issued under the Indenture, to which Indenture and all
indentures supplemental thereto reference is hereby made for a statement of
the respective rights and obligations thereunder of the Issuer, the Indenture
Trustee and the Holders of the Notes. The Class C Notes are subject to all
terms of the Indenture.

          The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes, the
Class A-4 Notes, the Class B Notes, the Class C Notes, the Class D Notes and
the Class E Notes (collectively, the "Notes") are and will be secured by the
collateral pledged as security therefor as provided in the Indenture. The
Class C Notes are subordinated in right of payment to the Class A Notes and
the Class B Notes as and to the extent provided in the Indenture.

          Principal of the Class C Notes will be payable on each Distribution
Date in an amount described on the face hereof only after the principal on the
Class A Notes and the Class B Notes has been paid in full for such
Distribution Date. "Distribution Date" means the 15th day of each month, or,
if any such day is not a Business Day, the next succeeding Business Day,
commencing September 15, 2004.

          As described above, the entire unpaid principal amount of this Note
shall be due and payable on the earlier of the Class C Final Scheduled
Distribution Date and the Redemption Date, if any, pursuant to Section 10.01
of the Indenture. Notwithstanding the foregoing, the entire unpaid principal
amount of the Notes shall be due and payable on the date on which an Event of
Default shall have occurred and be continuing and the Indenture Trustee or the
Noteholders evidencing not less than a majority of the Outstanding Amount of
the Controlling Class have declared the Notes to be immediately due and
payable in the manner provided in Section 5.02 of the Indenture. All principal
payments on the Class C Notes shall be made pro rata to the Class C
Noteholders entitled thereto.

          Payments of interest on this Note due and payable on each
Distribution Date, together with the installment of principal, if any, to the
extent not in full payment of this Note, shall be made by check mailed to the
Person whose name appears as the Registered Holder of this Note (or one or
more Predecessor Notes) on the Note Register as of the close of business on
each Record Date, except that with respect to Notes registered on the Record
Date in the name of the nominee of the Clearing Agency (initially, such
nominee to be Cede & Co.), payments will be made by wire transfer in
immediately available funds to the account designated by such nominee. Such
checks shall be mailed to the Person entitled thereto at the address of such
Person as it appears on the Note Register as of the applicable Record Date
without requiring that this Note be submitted for notation of payment. Any
reduction in the principal amount of this Note (or any one or more Predecessor
Notes) effected by any payments made on any Distribution Date shall be binding
upon all future Holders of this Note and of any Note issued upon the
registration of transfer hereof or in exchange hereof or in lieu hereof,
whether or not noted hereon. If funds are expected to be available, as
provided in the Indenture, for payment in full of the then remaining unpaid
principal amount of this Note on a Distribution Date, then the Indenture
Trustee, in the name of and on behalf of the Issuer, will notify the Person
who was the

                                   Exh. C-6
<PAGE>

Registered Holder hereof as of the Record Date preceding such Distribution
Date by notice mailed or transmitted by facsimile prior to such Distribution
Date, and the amount then due and payable shall be payable only upon
presentation and surrender of this Note and shall specify the place where this
Note may be presented and surrendered for payment.

          The Issuer shall pay interest on overdue installments of interest at
the Class C Rate to the extent lawful.

          As provided in Section 10.01 of the Indenture, the Outstanding Notes
may be redeemed in whole, but not in part, at the option of the Servicer or,
under certain circumstances, a Certificateholder evidencing 100% of the
percentage interests in the Certificates on any Distribution Date on or after
the date on which the Pool Balance is less than or equal to 10% of the Initial
Pool Balance.

          As provided in the Indenture and subject to the limitations set
forth therein and on the face hereof, the transfer of this Note may be
registered on the Note Register upon surrender of this Note for registration
of transfer at the office or agency designated by the Issuer pursuant to the
Indenture, duly endorsed by, or accompanied by a written instrument of
transfer in form satisfactory to the Note Registrar duly executed by, the
Holder hereof 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 the Securities Transfer Agent's 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 Securities Exchange Act of 1934, as amended, and thereupon one or
more new Notes of authorized denominations and in the same aggregate principal
amount will be issued to the designated transferee or transferees. No service
charge will be charged for any registration of transfer or exchange of this
Note, but the transferor may be required to pay a sum sufficient to cover any
tax or other governmental charge that may be imposed in connection with any
such registration of transfer or exchange subject to certain exceptions set
forth in the Indenture.

          Each Noteholder or Note Owner, by acceptance of a Note or, in the
case of a Note Owner, a beneficial interest in a Note, covenants and agrees
that no recourse may be taken, directly or indirectly, with respect to the
obligations of the Issuer, the Owner Trustee or the Indenture Trustee on the
Notes or under the Indenture or any certificate or other writing delivered in
connection therewith, against (i) the Indenture Trustee, the Note Registrar,
the Paying Agent or the Owner Trustee in their individual capacities, (ii) any
owner or holder of a beneficial interest in the Issuer, including the Seller
or (iii) any partner, owner, beneficiary, agent, officer, director or employee
of the Indenture Trustee, the Note Registrar, the Paying Agent or the Owner
Trustee in their individual capacities, any holder of a beneficial interest in
the Owner Trustee, the Note Registrar, the Paying Agent or the Indenture
Trustee or of any successor or assign of the Indenture Trustee, the Note
Registrar, the Paying Agent or the Owner Trustee in their individual
capacities, except as any such Person may have expressly agreed (it being
understood that the Indenture Trustee, the Note Registrar, the Paying Agent
and the Owner Trustee have no such obligations in their individual capacity).

                                   Exh. C-7
<PAGE>

          Each Noteholder or Note Owner, by acceptance of a Note or, in the
case of a Note Owner, a beneficial interest in a Note covenants and agrees
that prior to the end of the period that is one year and one day after there
has been paid in full all debt issued by any securitization vehicle in respect
of which the Depositor holds any interest, they will not institute against the
Depositor or the Issuer, or join in, or assist or encourage others to
institute, any institution against the Depositor or the Issuer of, any
bankruptcy, reorganization, arrangement, insolvency or liquidation
proceedings, or other proceedings under any United States Federal or state
bankruptcy or similar law.

          The Issuer has entered into the Indenture and this Note is issued
with the intention that, for federal, state and local income, single business
and franchise tax purposes, the Notes will qualify as indebtedness of the
Issuer secured by the Trust Estate. Each Noteholder, by acceptance of a Note
(and each Note Owner by acceptance of a beneficial interest in a Note), agrees
to treat the Notes for federal, state and local income, single business and
franchise tax purposes as indebtedness of the Issuer.

          Prior to the due presentment for registration of transfer of this
Note, the Issuer, the Indenture Trustee, the Note Registrar, the Paying Agent
and any agent of the Issuer or the Indenture Trustee may treat the Person in
whose name this Note is registered (as of the day of determination or as of
such other date as may be specified in the Indenture) as the owner hereof for
the purpose of receiving payments of principal of and interest, if any, on
such Note and for all other purposes whatsoever, whether or not this Note be
overdue, and none of the Issuer, the Indenture Trustee, the Note Registrar,
the Paying Agent or any such agent shall be affected by notice to the
contrary.

          The Indenture permits, with certain exceptions as therein provided,
the amendment thereof and the modification of the rights and obligations of
the Issuer and the rights of the Holders of the Notes under the Indenture at
any time by the Issuer with the consent of the Holders of Notes representing a
majority of the Outstanding Amount of all Notes at the time Outstanding. The
Indenture also contains provisions permitting Holders of Notes representing
specified percentages of the Outstanding Amount of the Notes or of the
Controlling Class, on behalf of the Holders of all the Notes, to waive
compliance by the Issuer with certain provisions of the Indenture and certain
past defaults under the Indenture and their consequences. Any such consent or
waiver by the Holder of this Note (or any one or more Predecessor Notes) shall
be conclusive and binding upon such Holder and upon all future Holders of this
Note and of any 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 Note. The Indenture also permits the Indenture
Trustee to amend or waive certain terms and conditions set forth in the
Indenture without the consent of Holders of the Notes issued thereunder.

          The term "Issuer" as used in this Note includes any successor to the
Issuer under the Indenture.

          The Notes are issuable only in registered form in denominations as
provided in the Indenture, subject to certain limitations therein set forth.

                                   Exh. C-8
<PAGE>

          This Note and the Indenture shall be construed in accordance with
the laws of the State of New York, without reference to its conflict of law
provisions, and the obligations, rights and remedies of the parties hereunder
and thereunder shall be determined in accordance with such laws.

          No reference herein to the Indenture and no provision of this Note
or of the Indenture shall alter or impair the obligation of the Issuer, which
is absolute and unconditional, to pay the principal of and interest on this
Note at the times, place and rate, and in the coin or currency herein
prescribed.

          Anything herein to the contrary notwithstanding, except as expressly
provided in the Basic Documents, none of Wilmington Trust Company in its
individual capacity, Wells Fargo Bank, National Association in its individual
capacity, any owner of a beneficial interest in the Issuer, the Seller, the
Depositor, the Servicer, or any of their respective partners, beneficiaries,
agents, officers, directors, employees or successors or assigns shall be
personally liable for, nor shall recourse be had to any of them for, the
payment of principal of or interest on this Note or performance of, or
omission to perform, any of the covenants, obligations or indemnifications
contained in the Indenture. The Holder of this Note by its acceptance hereof
agrees that, except as expressly provided in the Basic Documents, in the case
of an Event of Default under the Indenture, the Holder shall have no claim
against any of the foregoing for any deficiency, loss or claim therefrom;
provided, however, that nothing contained herein shall be taken to prevent
recourse to, and enforcement against, the assets of the Issuer for any and all
liabilities, obligations and undertakings contained in the Indenture or in
this Note.

                                   Exh. C-9
<PAGE>

                                  ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee:

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

-----------------------------------------------------------------------------
                        (name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes
and appoints ____________________________________________, attorney, to
transfer said Note on the books kept for registration thereof, 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
       Note in every particular, without alteration, enlargement or any
       change whatsoever. Such signature must be guaranteed by an "eligible
       guarantor institution" meeting the requirements of the Note
       Registrar, which requirements include membership or participation in
       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 Securities Exchange Act of
       1934, as amended.

                                  Exh. C-10
<PAGE>

                                   EXHIBIT D

                            [FORM OF CLASS D NOTE]

          UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY ("DTC"), A NEW YORK CORPORATION, TO THE ISSUER OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY NOTE ISSUED
IS REGISTERED IN THE NAME OF CEDE & CO. OR 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.

          BY ITS ACCEPTANCE OF THIS NOTE, THE HOLDER OF THIS NOTE AND ANY
SUBSEQUENT TRANSFEREE IS DEEMED TO REPRESENT AND WARRANT TO THE ISSUER AND TO
THE INDENTURE TRUSTEE THAT (i) IT IS NOT AND IS NOT ACTING ON BEHALF OF OR
INVESTING THE ASSETS OF ANY (A) EMPLOYEE BENEFIT PLAN (AS DEFINED IN SECTION
3(3) OF ERISA) THAT IS SUBJECT TO TITLE I OF ERISA OR SIMILAR LAW, (B) PLAN
(AS DEFINED IN SECTION 4975(E)(1) OF THE CODE) THAT IS SUBJECT TO SECTION 4975
OF THE CODE OR SIMILAR LAW, INCLUDING INDIVIDUAL RETIREMENT ACCOUNTS OR KEOGH
PLANS, OR (C) ENTITY WHOSE UNDERLYING ASSETS INCLUDE PLAN ASSETS BY REASON OF
A PLAN'S INVESTMENT IN SUCH ENTITY, INCLUDING, WITHOUT LIMITATION, AS
APPLICABLE, AN INSURANCE COMPANY GENERAL ACCOUNT OR (ii) ITS ACQUISITION AND
HOLDING OF THE NOTE EITHER SATISFIES ALL REQUIREMENTS FOR EXEMPTIVE RELIEF
PURSUANT TO A DEPARTMENT OF LABOR PROHIBITED TRANSACTION EXEMPTION OR OTHER
APPLICABLE EXEMPTION, OR WILL NOT RESULT IN A NON-EXEMPT VIOLATION OF SIMILAR
LAW. ANY ATTEMPTED OR PURPORTED TRANSFER OF A NOTE WITH RESPECT TO WHICH
NEITHER OF THE FOREGOING REPRESENTATIONS IS TRUE SHALL BE VOID AB INITIO.

          THIS NOTE DOES NOT REPRESENT DEPOSITS OR OBLIGATIONS OF OR AN
INTEREST IN MORGAN STANLEY ABS CAPITAL II INC., MORGAN STANLEY ASSET FUNDING
INC. OR ANY OF THEIR AFFILIATES.

                                   Exh. D-1
<PAGE>

REGISTERED $__________(1)

No. R-___                                                CUSIP NO. 61747R AU 4

                    MORGAN STANLEY AUTO LOAN TRUST 2004-HB2

                       3.82% ASSET BACKED NOTE, CLASS D

          MORGAN STANLEY AUTO LOAN TRUST 2004-HB2, a statutory trust organized
and existing under the laws of the State of Delaware (herein referred to as
the "Issuer"), for value received, hereby promises to pay to
______________________, or registered assigns, the principal sum of [INSERT
INITIAL PRINCIPAL AMOUNT OF NOTE] DOLLARS, payable from time to time on each
Distribution Date, from the Principal Distribution Account, in an amount, if
any, of the Class D Principal Distributable Amount payable in respect of
principal on the Class D Notes pursuant to Section 3.01 of the Indenture dated
as of June 30, 2004 (the "Indenture"), among the Issuer and Wells Fargo Bank,
National Association, a national banking association, as Indenture Trustee
(the "Indenture Trustee"); provided, however, that the entire unpaid principal
amount of this Note shall be due and payable on the earlier of March 15, 2012
(the "Class D Final Scheduled Distribution Date") and the Redemption Date, if
any, pursuant to Section 10.01 of the Indenture. The Class D Notes are
subordinated to the Class A Notes, the Class B Notes and the Class C Notes as
and to the extent set forth in the Indenture. Capitalized terms used but not
defined herein are defined in the Indenture, which also contains rules as to
construction that shall be applicable herein.

          The Issuer will pay interest on this Note at the rate per annum set
forth above, on each Distribution Date until the principal of this Note is
paid or made available for payment, on the principal amount of this Note
outstanding on the preceding Distribution Date (after giving effect to all
payments of principal made on the preceding Distribution Date), subject to
certain limitations contained in the last sentence of Section 3.01 of the
Indenture. Interest on this Note will accrue for each Distribution Date from
and including the 15th day of the preceding calendar month (or, in the case of
the first Distribution Date, from the Closing Date) to and including the 14th
day of the calendar month in which such Distribution Date occurs. Interest
will be computed on the basis of a 360-day year of twelve 30-day months. Such
principal of and interest on this Note shall be paid in the manner specified
on the reverse hereof.

          The principal of and interest on this Note are payable in such coin
or currency of the United States of America as at the time of payment is legal
tender for payment of public and private debts. All payments made by the
Issuer with respect to this Note shall be applied first to interest due and
payable on this Note as provided above and then to the unpaid principal of
this Note.

          Reference is made to the further provisions of this Note set forth
on the reverse hereof, which shall have the same effect as though fully set
forth on the face of this Note.

-----------------
(1)     Denominations of $1,000 and integral multiples of $1,000 in excess
thereof.

                                   Exh. D-2
<PAGE>

          Unless the certificate of authentication hereon has been executed by
the Note Registrar whose name appears below by manual signature, this Note
shall not be entitled to any benefit under the Indenture, or be valid or
obligatory for any purpose.

                                   Exh. D-3
<PAGE>

          IN WITNESS WHEREOF, the Issuer has caused this instrument to be
signed, manually or in facsimile, by its Authorized Officer, as of the date
set forth below.

Date:  August 30, 2004              MORGAN STANLEY AUTO LOAN
                                    TRUST 2004-HB2

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

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

                                   Exh. D-4
<PAGE>

                         CERTIFICATE OF AUTHENTICATION

          This is one of the Notes designated above and referred to in the
within-mentioned Indenture.

Date: August 30, 2004               WELLS FARGO BANK, NATIONAL
                                    ASSOCIATION, not in its individual
                                    capacity but solely as Note Registrar

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

                                   Exh. D-5
<PAGE>

                            REVERSE OF CLASS D NOTE

          This Note is one of a duly authorized issue of Notes of the Issuer,
designated as its 3.82% Asset Backed Notes, Class D (herein called the "Class
D Notes"), all issued under the Indenture, to which Indenture and all
indentures supplemental thereto reference is hereby made for a statement of
the respective rights and obligations thereunder of the Issuer, the Indenture
Trustee and the Holders of the Notes. The Class D Notes are subject to all
terms of the Indenture.

          The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes, the
Class A-4 Notes, the Class B Notes, the Class C Notes, the Class D Notes and
the Class E Notes (collectively, the "Notes") are and will be secured by the
collateral pledged as security therefor as provided in the Indenture. The
Class D Notes are subordinated in right of payment to the Class A Notes, the
Class B Notes and the Class C Notes as and to the extent provided in the
Indenture.

          Principal of the Class D Notes will be payable on each Distribution
Date in an amount described on the face hereof only after the principal on the
Class A Notes, the Class B Notes and the Class C Notes has been paid in full
for such Distribution Date. "Distribution Date" means the 15th day of each
month, or, if any such day is not a Business Day, the next succeeding Business
Day, commencing September 15, 2004.

          As described above, the entire unpaid principal amount of this Note
shall be due and payable on the earlier of the Class D Final Scheduled
Distribution Date and the Redemption Date, if any, pursuant to Section 10.01
of the Indenture. Notwithstanding the foregoing, the entire unpaid principal
amount of the Notes shall be due and payable on the date on which an Event of
Default shall have occurred and be continuing and the Indenture Trustee or the
Noteholders evidencing not less than a majority of the Outstanding Amount of
the Controlling Class have declared the Notes to be immediately due and
payable in the manner provided in Section 5.02 of the Indenture. All principal
payments on the Class D Notes shall be made pro rata to the Class D
Noteholders entitled thereto.

          Payments of interest on this Note due and payable on each
Distribution Date, together with the installment of principal, if any, to the
extent not in full payment of this Note, shall be made by check mailed to the
Person whose name appears as the Registered Holder of this Note (or one or
more Predecessor Notes) on the Note Register as of the close of business on
each Record Date, except that with respect to Notes registered on the Record
Date in the name of the nominee of the Clearing Agency (initially, such
nominee to be Cede & Co.), payments will be made by wire transfer in
immediately available funds to the account designated by such nominee. Such
checks shall be mailed to the Person entitled thereto at the address of such
Person as it appears on the Note Register as of the applicable Record Date
without requiring that this Note be submitted for notation of payment. Any
reduction in the principal amount of this Note (or any one or more Predecessor
Notes) effected by any payments made on any Distribution Date shall be binding
upon all future Holders of this Note and of any Note issued upon the
registration of transfer hereof or in exchange hereof or in lieu hereof,
whether or not noted hereon. If funds are expected to be available, as
provided in the Indenture, for payment in full of the then remaining unpaid
principal amount of this Note on a Distribution Date, then the

                                   Exh. D-6
<PAGE>

Indenture Trustee, in the name of and on behalf of the Issuer, will notify the
Person who was the Registered Holder hereof as of the Record Date preceding
such Distribution Date by notice mailed or transmitted by facsimile prior to
such Distribution Date, and the amount then due and payable shall be payable
only upon presentation and surrender of this Note and shall specify the place
where this Note may be presented and surrendered for payment.

          The Issuer shall pay interest on overdue installments of interest at
the Class D Rate to the extent lawful.

          As provided in Section 10.01 of the Indenture, the Outstanding Notes
may be redeemed in whole, but not in part, at the option of the Servicer or,
under certain circumstances, a Certificateholder evidencing 100% of the
percentage interests in the Certificates on any Distribution Date on or after
the date on which the Pool Balance is less than or equal to 10% of the Initial
Pool Balance.

          As provided in the Indenture and subject to the limitations set
forth therein and on the face hereof, the transfer of this Note may be
registered on the Note Register upon surrender of this Note for registration
of transfer at the office or agency designated by the Issuer pursuant to the
Indenture, duly endorsed by, or accompanied by a written instrument of
transfer in form satisfactory to the Note Registrar duly executed by, the
Holder hereof 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 the Securities Transfer Agent's 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 Securities Exchange Act of 1934, as amended, and thereupon one or
more new Notes of authorized denominations and in the same aggregate principal
amount will be issued to the designated transferee or transferees. No service
charge will be charged for any registration of transfer or exchange of this
Note, but the transferor may be required to pay a sum sufficient to cover any
tax or other governmental charge that may be imposed in connection with any
such registration of transfer or exchange subject to certain exceptions set
forth in the Indenture.

          Each Noteholder or Note Owner, by acceptance of a Note or, in the
case of a Note Owner, a beneficial interest in a Note, covenants and agrees
that no recourse may be taken, directly or indirectly, with respect to the
obligations of the Issuer, the Owner Trustee or the Indenture Trustee on the
Notes or under the Indenture or any certificate or other writing delivered in
connection therewith, against (i) the Indenture Trustee, the Note Registrar,
the Paying Agent or the Owner Trustee in their individual capacities, (ii) any
owner or holder of a beneficial interest in the Issuer, including the Seller
or (iii) any partner, owner, beneficiary, agent, officer, director or employee
of the Indenture Trustee, the Note Registrar, the Paying Agent or the Owner
Trustee in their individual capacities, any holder of a beneficial interest in
the Owner Trustee, the Note Registrar, the Paying Agent or the Indenture
Trustee or of any successor or assign of the Indenture Trustee, the Note
Registrar, the Paying Agent or the Owner Trustee in their individual
capacities, except as any such Person may have expressly agreed (it being
understood that the Indenture Trustee, the Note Registrar, the Paying Agent
and the Owner Trustee have no such obligations in their individual capacity).

                                   Exh. D-7
<PAGE>

          Each Noteholder or Note Owner, by acceptance of a Note or, in the
case of a Note Owner, a beneficial interest in a Note covenants and agrees
that prior to the end of the period that is one year and one day after there
has been paid in full all debt issued by any securitization vehicle in respect
of which the Depositor holds any interest, they will not institute against the
Depositor or the Issuer, or join in, or assist or encourage others to
institute, any institution against the Depositor or the Issuer of, any
bankruptcy, reorganization, arrangement, insolvency or liquidation
proceedings, or other proceedings under any United States Federal or state
bankruptcy or similar law.

          The Issuer has entered into the Indenture and this Note is issued
with the intention that, for federal, state and local income, single business
and franchise tax purposes, the Notes will qualify as indebtedness of the
Issuer secured by the Trust Estate. Each Noteholder, by acceptance of a Note
(and each Note Owner by acceptance of a beneficial interest in a Note), agrees
to treat the Notes for federal, state and local income, single business and
franchise tax purposes as indebtedness of the Issuer.

          Prior to the due presentment for registration of transfer of this
Note, the Issuer, the Indenture Trustee, the Note Registrar, the Paying Agent
and any agent of the Issuer or the Indenture Trustee may treat the Person in
whose name this Note is registered (as of the day of determination or as of
such other date as may be specified in the Indenture) as the owner hereof for
the purpose of receiving payments of principal of and interest, if any, on
such Note and for all other purposes whatsoever, whether or not this Note be
overdue, and none of the Issuer, the Indenture Trustee, the Note Registrar,
the Paying Agent or any such agent shall be affected by notice to the
contrary.

          The Indenture permits, with certain exceptions as therein provided,
the amendment thereof and the modification of the rights and obligations of
the Issuer and the rights of the Holders of the Notes under the Indenture at
any time by the Issuer with the consent of the Holders of Notes representing a
majority of the Outstanding Amount of all Notes at the time Outstanding. The
Indenture also contains provisions permitting Holders of Notes representing
specified percentages of the Outstanding Amount of the Notes or of the
Controlling Class, on behalf of the Holders of all the Notes, to waive
compliance by the Issuer with certain provisions of the Indenture and certain
past defaults under the Indenture and their consequences. Any such consent or
waiver by the Holder of this Note (or any one or more Predecessor Notes) shall
be conclusive and binding upon such Holder and upon all future Holders of this
Note and of any 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 Note. The Indenture also permits the Indenture
Trustee to amend or waive certain terms and conditions set forth in the
Indenture without the consent of Holders of the Notes issued thereunder.

          The term "Issuer" as used in this Note includes any successor to the
Issuer under the Indenture.

          The Notes are issuable only in registered form in denominations as
provided in the Indenture, subject to certain limitations therein set forth.

                                   Exh. D-8
<PAGE>

          This Note and the Indenture shall be construed in accordance with
the laws of the State of New York, without reference to its conflict of law
provisions, and the obligations, rights and remedies of the parties hereunder
and thereunder shall be determined in accordance with such laws.

          No reference herein to the Indenture and no provision of this Note
or of the Indenture shall alter or impair the obligation of the Issuer, which
is absolute and unconditional, to pay the principal of and interest on this
Note at the times, place and rate, and in the coin or currency herein
prescribed.

          Anything herein to the contrary notwithstanding, except as expressly
provided in the Basic Documents, none of Wilmington Trust Company in its
individual capacity, Wells Fargo Bank, National Association in its individual
capacity, any owner of a beneficial interest in the Issuer, the Seller, the
Depositor, the Servicer, or any of their respective partners, beneficiaries,
agents, officers, directors, employees or successors or assigns shall be
personally liable for, nor shall recourse be had to any of them for, the
payment of principal of or interest on this Note or performance of, or
omission to perform, any of the covenants, obligations or indemnifications
contained in the Indenture. The Holder of this Note by its acceptance hereof
agrees that, except as expressly provided in the Basic Documents, in the case
of an Event of Default under the Indenture, the Holder shall have no claim
against any of the foregoing for any deficiency, loss or claim therefrom;
provided, however, that nothing contained herein shall be taken to prevent
recourse to, and enforcement against, the assets of the Issuer for any and all
liabilities, obligations and undertakings contained in the Indenture or in
this Note.

                                   Exh. D-9
<PAGE>

                                  ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee:

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

------------------------------------------------------------------------------
                        (name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes
and appoints ____________________________________________, attorney, to
transfer said Note on the books kept for registration thereof, 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
       Note in every particular, without alteration, enlargement or any
       change whatsoever. Such signature must be guaranteed by an "eligible
       guarantor institution" meeting the requirements of the Note
       Registrar, which requirements include membership or participation in
       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 Securities Exchange Act of
       1934, as amended.

                                  Exh. D-10
<PAGE>

                                   EXHIBIT E

                            [FORM OF CLASS E NOTE]

          UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE ISSUER OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY NOTE ISSUED
IS REGISTERED IN THE NAME OF CEDE & CO. OR 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.

          THIS CLASS E NOTE ("CLASS E NOTE") HAS NOT BEEN AND WILL NOT BE
REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED (the "SECURITIES
ACT"), OR THE APPLICABLE SECURITIES LAWS OF ANY STATE. ACCORDINGLY, TRANSFER
OF THIS CLASS E NOTE IS SUBJECT TO CERTAIN RESTRICTIONS SET FORTH IN SECTION
2.04 OF THE INDENTURE. BY ITS ACCEPTANCE OF THIS CLASS E NOTE, THE HOLDER OF
THIS CLASS E NOTE IS DEEMED TO REPRESENT TO THE DEPOSITOR AND THE INDENTURE
TRUSTEE THAT IT IS A "QUALIFIED INSTITUTIONAL BUYER" (A "QIB"), AS SUCH TERM
IS DEFINED IN RULE 144A UNDER THE SECURITIES ACT ("RULE 144A") AND IS
ACQUIRING THIS CLASS E NOTE FOR ITS OWN ACCOUNT (AND NOT FOR THE ACCOUNT OF
OTHERS) OR AS A FIDUCIARY OR AGENT FOR OTHERS (WHICH OTHERS ALSO ARE QIBS).

          NO SALE, PLEDGE OR OTHER TRANSFER OF A NOTE SHALL BE MADE UNLESS
SUCH SALE, PLEDGE OR OTHER TRANSFER IS (I)(A) PURSUANT TO AN EFFECTIVE
REGISTRATION STATEMENT UNDER THE SECURITIES ACT, (B) FOR SO LONG AS THE NOTES
ARE ELIGIBLE FOR RESALE PURSUANT TO RULE 144A UNDER THE SECURITIES ACT TO A
PERSON THE TRANSFEROR REASONABLY BELIEVES AFTER DUE INQUIRY IS A QIB THAT
PURCHASES FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QIB TO WHOM NOTICE IS
GIVEN THAT THE TRANSFER IS BEING MADE IN RELIANCE ON RULE 144A, OR (C)
PURSUANT TO ANOTHER AVAILABLE EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF
THE SECURITIES ACT, AND (II) IN ACCORDANCE WITH ANY APPLICABLE SECURITIES LAWS
OF ANY STATE OF THE UNITED STATES AND ANY OTHER RELEVANT JURISDICTION. EACH
TRANSFEREE OF A BENEFICIAL INTEREST IN THIS NOTE SHALL BE DEEMED TO MAKE THE
FOREGOING REPRESENTATIONS. THE DEPOSITOR AND THE INDENTURE TRUSTEE MAY REQUIRE
AN OPINION OF COUNSEL TO BE DELIVERED TO IT IN CONNECTION WITH ANY TRANSFER OF
THE NOTES PURSUANT TO CLAUSES (I)(A) OR (C) ABOVE. EACH TRANSFEREE OF A
BENEFICIAL INTEREST IN THIS NOTE SHALL BE DEEMED TO MAKE THE FOREGOING
REPRESENTATIONS.

                                   Exh. E-1
<PAGE>

          BY ITS ACCEPTANCE OF THIS CLASS E NOTE, THE HOLDER AND ANY
SUBSEQUENT TRANSFEREE IS DEEMED TO REPRESENT AND WARRANT THAT IT IS NOT AND IS
NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS OF ANY (A) EMPLOYEE BENEFIT
PLAN (AS DEFINED IN SECTION 3(3) OF ERISA) THAT IS SUBJECT TO TITLE I OF ERISA
OR SIMILAR LAW, (B) PLAN (AS DEFINED IN SECTION 4975(E)(1) OF THE CODE) THAT
IS SUBJECT TO SECTION 4975 OF THE CODE OR SIMILAR LAW, INCLUDING INDIVIDUAL
RETIREMENT ACCOUNTS OR KEOGH PLANS, OR (C) ENTITY WHOSE UNDERLYING ASSETS
INCLUDE PLAN ASSETS BY REASON OF A PLAN'S INVESTMENT IN SUCH ENTITY,
INCLUDING, WITHOUT LIMITATION, AS APPLICABLE, AN INSURANCE COMPANY GENERAL
ACCOUNT.

          THE PROVIDING OF INFORMATION RELATING TO THE HUNTINGTON NATIONAL
BANK AND THE RECEIVABLES TO PERSONS INVESTING IN THIS CLASS E NOTE IS LIMITED
BY AND IS SUBJECT TO THE TERMS OF SECTION 9.01(b)(III) OF THE PURCHASE AND
SERVICING AGREEMENT, DATED AS OF May 31, 2004, BETWEEN THE HUNTINGTON NATIONAL
BANK AND MORGAN STANLEY ASSET FUNDING INC.

          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.

          THIS NOTE DOES NOT REPRESENT DEPOSITS OR OBLIGATIONS OF OR AN
INTEREST IN MORGAN STANLEY ABS CAPITAL II INC., MORGAN STANLEY ASSET FUNDING
INC. OR ANY OF THEIR AFFILIATES.

                                   Exh. E-2
<PAGE>

REGISTERED $__________(1)

No. R-___                                                CUSIP NO. 61747R AV 2
                                                         ISIN NO. US61747RAV24

                    MORGAN STANLEY AUTO LOAN TRUST 2004-HB2

                       5.00% ASSET BACKED NOTE, CLASS E

          MORGAN STANLEY AUTO LOAN TRUST 2004-HB2, a statutory trust organized
and existing under the laws of the State of Delaware (herein referred to as
the "Issuer"), for value received, hereby promises to pay to
______________________, or registered assigns, the principal sum of [INSERT
INITIAL PRINCIPAL AMOUNT OF NOTE] DOLLARS, payable from time to time on each
Distribution Date, from the Principal Distribution Account, in an amount, if
any, of the Class E Principal Distributable Amount payable in respect of
principal on the Class E Notes pursuant to Section 3.01 of the Indenture dated
as of June 30, 2004 (the "Indenture"), among the Issuer and Wells Fargo Bank,
National Association, a national banking association, as Indenture Trustee
(the "Indenture Trustee"); provided, however, that the entire unpaid principal
amount of this Note shall be due and payable on the earlier of March 15, 2012
(the "Class E Final Scheduled Distribution Date") and the Redemption Date, if
any, pursuant to Section 10.01 of the Indenture. The Class E Notes are
subordinated to the Class A Notes, the Class B Notes, the Class C Notes and
the Class D Notes as and to the extent set forth in the Indenture. Capitalized
terms used but not defined herein are defined in the Indenture, which also
contains rules as to construction that shall be applicable herein.

          The Issuer will pay interest on this Note at the rate per annum set
forth above, on each Distribution Date until the principal of this Note is
paid or made available for payment, on the principal amount of this Note
outstanding on the preceding Distribution Date (after giving effect to all
payments of principal made on the preceding Distribution Date), subject to
certain limitations contained in the last sentence of Section 3.01 of the
Indenture. Interest on this Note will accrue for each Distribution Date from
and including the 15th day of the preceding calendar month (or, in the case of
the first Distribution Date, from the Closing Date) to and including the 14th
day of the calendar month in which such Distribution Date occurs. Interest
will be computed on the basis of a 360-day year of twelve 30-day months. Such
principal of and interest on this Note shall be paid in the manner specified
on the reverse hereof.

          The principal of and interest on this Note are payable in such coin
or currency of the United States of America as at the time of payment is legal
tender for payment of public and private debts. All payments made by the
Issuer with respect to this Note shall be applied first to interest due and
payable on this Note as provided above and then to the unpaid principal of
this Note.

          Reference is made to the further provisions of this Note set forth
on the reverse hereof, which shall have the same effect as though fully set
forth on the face of this Note.

-------------------
(1)     Denominations of $100,000 and integral multiples of $1,000 in excess
thereof.

                                   Exh. e-3
<PAGE>

          Unless the certificate of authentication hereon has been executed by
the Note Registrar whose name appears below by manual signature, this Note
shall not be entitled to any benefit under the Indenture, or be valid or
obligatory for any purpose.

                                   Exh. E-4
<PAGE>

          IN WITNESS WHEREOF, the Issuer has caused this instrument to be
signed, manually or in facsimile, by its Authorized Officer, as of the date
set forth below.

Date:  August 30, 2004              MORGAN STANLEY AUTO LOAN
                                    TRUST 2004-HB2

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

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

                                   Exh. E-5
<PAGE>

                         CERTIFICATE OF AUTHENTICATION

          This is one of the Notes designated above and referred to in the
within-mentioned Indenture.

Date: August 30, 2004               WELLS FARGO BANK, NATIONAL
                                    ASSOCIATION, not in its individual
                                    capacity but solely as Note Registrar

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

                                   Exh. E-6
<PAGE>

                            REVERSE OF CLASS E NOTE

          This Note is one of a duly authorized issue of Notes of the Issuer,
designated as its 5.00% Asset Backed Notes, Class E (herein called the "Class
E Notes"), all issued under the Indenture, to which Indenture and all
indentures supplemental thereto reference is hereby made for a statement of
the respective rights and obligations thereunder of the Issuer, the Indenture
Trustee and the Holders of the Notes. The Class E Notes are subject to all
terms of the Indenture.

          The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes, the
Class A-4 Notes, the Class B Notes, the Class C Notes, the Class D Notes and
the Class E Notes (collectively, the "Notes") are and will be secured by the
collateral pledged as security therefor as provided in the Indenture. The
Class E Notes are subordinated in right of payment to the Class A Notes, the
Class B Notes, the Class C Notes and the Class D Notes as and to the extent
provided in the Indenture.

          Principal of the Class E Notes will be payable on each Distribution
Date in an amount described on the face hereof only after principal on the
Class A Notes, the Class B Notes, the Class C Notes and the Class D Notes has
been paid in full for such Distribution Date. "Distribution Date" means the
15th day of each month, or, if any such day is not a Business Day, the next
succeeding Business Day, commencing September 15, 2004.

          As described above, the entire unpaid principal amount of this Note
shall be due and payable on the earlier of the Class E Final Scheduled
Distribution Date and the Redemption Date, if any, pursuant to Section 10.01
of the Indenture. Notwithstanding the foregoing, the entire unpaid principal
amount of the Notes shall be due and payable on the date on which an Event of
Default shall have occurred and be continuing and the Indenture Trustee or the
Noteholders evidencing not less than a majority of the Outstanding Amount of
the Controlling Class have declared the Notes to be immediately due and
payable in the manner provided in Section 5.02 of the Indenture. All principal
payments on the Class E Notes shall be made pro rata to the Class E
Noteholders entitled thereto.

          Payments of interest on this Note due and payable on each
Distribution Date, together with the installment of principal, if any, to the
extent not in full payment of this Note, shall be made by check mailed to the
Person whose name appears as the Registered Holder of this Note (or one or
more Predecessor Notes) on the Note Register as of the close of business on
each Record Date, except that with respect to Notes registered on the Record
Date in the name of the nominee of the Clearing Agency (initially, such
nominee to be Cede & Co.), payments will be made by wire transfer in
immediately available funds to the account designated by such nominee. Such
checks shall be mailed to the Person entitled thereto at the address of such
Person as it appears on the Note Register as of the applicable Record Date
without requiring that this Note be submitted for notation of payment. Any
reduction in the principal amount of this Note (or any one or more Predecessor
Notes) effected by any payments made on any Distribution Date shall be binding
upon all future Holders of this Note and of any Note issued upon the
registration of transfer hereof or in exchange hereof or in lieu hereof,
whether or not noted hereon. If funds are expected to be available, as
provided in the Indenture, for payment in full of the then remaining unpaid
principal amount of this Note on a Distribution Date, then the

                                   Exh. E-7
<PAGE>

Indenture Trustee, in the name of and on behalf of the Issuer, will notify the
Person who was the Registered Holder hereof as of the Record Date preceding
such Distribution Date by notice mailed or transmitted by facsimile prior to
such Distribution Date, and the amount then due and payable shall be payable
only upon presentation and surrender of this Note and shall specify the place
where this Note may be presented and surrendered for payment.

          The Issuer shall pay interest on overdue installments of interest at
the Class E Rate to the extent lawful.

          As provided in Section 10.01 of the Indenture, the Outstanding Notes
may be redeemed in whole, but not in part, at the option of the Servicer or,
under certain circumstances, a Certificateholder evidencing 100% of the
percentage interests in the Certificates on any Distribution Date on or after
the date on which the Pool Balance is less than or equal to 10% of the Initial
Pool Balance.

          As provided in the Indenture and subject to the limitations set
forth therein and on the face hereof, the transfer of this Note may be
registered on the Note Register upon surrender of this Note for registration
of transfer at the office or agency designated by the Issuer pursuant to the
Indenture, duly endorsed by, or accompanied by a written instrument of
transfer in form satisfactory to the Note Registrar duly executed by, the
Holder hereof 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 the Securities Transfer Agent's 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 Securities Exchange Act of 1934, as amended, and thereupon one or
more new Notes of authorized denominations and in the same aggregate principal
amount will be issued to the designated transferee or transferees. No service
charge will be charged for any registration of transfer or exchange of this
Note, but the transferor may be required to pay a sum sufficient to cover any
tax or other governmental charge that may be imposed in connection with any
such registration of transfer or exchange subject to certain exceptions set
forth in the Indenture.

          Each Noteholder or Note Owner, by acceptance of a Note or, in the
case of a Note Owner, a beneficial interest in a Note, covenants and agrees
that no recourse may be taken, directly or indirectly, with respect to the
obligations of the Issuer, the Owner Trustee or the Indenture Trustee on the
Notes or under the Indenture or any certificate or other writing delivered in
connection therewith, against (i) the Indenture Trustee, the Note Registrar,
the Paying Agent or the Owner Trustee in their individual capacities, (ii) any
owner or holder of a beneficial interest in the Issuer, including the Seller
or (iii) any partner, owner, beneficiary, agent, officer, director or employee
of the Indenture Trustee, the Note Registrar, the Paying Agent or the Owner
Trustee in their individual capacities, any holder of a beneficial interest in
the Owner Trustee, the Note Registrar, the Paying Agent or the Indenture
Trustee or of any successor or assign of the Indenture Trustee, the Note
Registrar, the Paying Agent or the Owner Trustee in their individual
capacities, except as any such Person may have expressly agreed (it being
understood that the Indenture Trustee, the Note Registrar, the Paying Agent
and the Owner Trustee have no such obligations in their individual capacity).

                                   Exh. E-8
<PAGE>

          Each Noteholder or Note Owner, by acceptance of a Note or, in the
case of a Note Owner, a beneficial interest in a Note covenants and agrees
that prior to the end of the period that is one year and one day after there
has been paid in full all debt issued by any securitization vehicle in respect
of which the Depositor holds any interest, they will not institute against the
Depositor or the Issuer, or join in, or assist or encourage others to
institute, any institution against the Depositor or the Issuer of, any
bankruptcy, reorganization, arrangement, insolvency or liquidation
proceedings, or other proceedings under any United States Federal or state
bankruptcy or similar law.

          The Issuer has entered into the Indenture and this Note is issued
with the intention that, for federal, state and local income, single business
and franchise tax purposes, the Notes will qualify as indebtedness of the
Issuer secured by the Trust Estate. Each Noteholder, by acceptance of a Note
(and each Note Owner by acceptance of a beneficial interest in a Note), agrees
to treat the Notes for federal, state and local income, single business and
franchise tax purposes as indebtedness of the Issuer.

          Prior to the due presentment for registration of transfer of this
Note, the Issuer, the Indenture Trustee, the Note Registrar, the Paying Agent
and any agent of the Issuer or the Indenture Trustee may treat the Person in
whose name this Note is registered (as of the day of determination or as of
such other date as may be specified in the Indenture) as the owner hereof for
the purpose of receiving payments of principal of and interest, if any, on
such Note and for all other purposes whatsoever, whether or not this Note be
overdue, and none of the Issuer, the Indenture Trustee, the Note Registrar,
the Paying Agent or any such agent shall be affected by notice to the
contrary.

          The Indenture permits, with certain exceptions as therein provided,
the amendment thereof and the modification of the rights and obligations of
the Issuer and the rights of the Holders of the Notes under the Indenture at
any time by the Issuer with the consent of the Holders of Notes representing a
majority of the Outstanding Amount of all Notes at the time Outstanding. The
Indenture also contains provisions permitting Holders of Notes representing
specified percentages of the Outstanding Amount of the Notes or of the
Controlling Class, on behalf of the Holders of all the Notes, to waive
compliance by the Issuer with certain provisions of the Indenture and certain
past defaults under the Indenture and their consequences. Any such consent or
waiver by the Holder of this Note (or any one or more Predecessor Notes) shall
be conclusive and binding upon such Holder and upon all future Holders of this
Note and of any 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 Note. The Indenture also permits the Indenture
Trustee to amend or waive certain terms and conditions set forth in the
Indenture without the consent of Holders of the Notes issued thereunder.

          The term "Issuer" as used in this Note includes any successor to the
Issuer under the Indenture.

          The Notes are issuable only in registered form in denominations as
provided in the Indenture, subject to certain limitations therein set forth.

                                   Exh. E-9
<PAGE>

          This Note and the Indenture shall be construed in accordance with
the laws of the State of New York, without reference to its conflict of law
provisions, and the obligations, rights and remedies of the parties hereunder
and thereunder shall be determined in accordance with such laws.

          No reference herein to the Indenture and no provision of this Note
or of the Indenture shall alter or impair the obligation of the Issuer, which
is absolute and unconditional, to pay the principal of and interest on this
Note at the times, place and rate, and in the coin or currency herein
prescribed.

          Anything herein to the contrary notwithstanding, except as expressly
provided in the Basic Documents, none of Wilmington Trust Company in its
individual capacity, Wells Fargo Bank, National Association in its individual
capacity, any owner of a beneficial interest in the Issuer, the Seller, the
Depositor, the Servicer, or any of their respective partners, beneficiaries,
agents, officers, directors, employees or successors or assigns shall be
personally liable for, nor shall recourse be had to any of them for, the
payment of principal of or interest on this Note or performance of, or
omission to perform, any of the covenants, obligations or indemnifications
contained in the Indenture. The Holder of this Note by its acceptance hereof
agrees that, except as expressly provided in the Basic Documents, in the case
of an Event of Default under the Indenture, the Holder shall have no claim
against any of the foregoing for any deficiency, loss or claim therefrom;
provided, however, that nothing contained herein shall be taken to prevent
recourse to, and enforcement against, the assets of the Issuer for any and all
liabilities, obligations and undertakings contained in the Indenture or in
this Note.

                                  Exh. E-10
<PAGE>

                                  ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee:

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

------------------------------------------------------------------------------
                        (name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes
and appoints ____________________________________________, attorney, to
transfer said Note on the books kept for registration thereof, 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
       Note in every particular, without alteration, enlargement or any
       change whatsoever. Such signature must be guaranteed by an "eligible
       guarantor institution" meeting the requirements of the Note
       Registrar, which requirements include membership or participation in
       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 Securities Exchange Act of
       1934, as amended.

                                  Exh. E-11
<PAGE>

                                   EXHIBIT F

                           FORM OF INVESTMENT LETTER

Morgan Stanley ABS Capital II Inc.
1585 Broadway
New York, New York 10036

Wells Fargo Bank, National Association
Sixth Street and Marquette Avenue
Minneapolis, Minnesota  55487

Ladies and Gentlemen:

          In connection with our proposed purchase of $______________
aggregate principal amount of Class E Notes (the "Securities") of Morgan
Stanley Auto Loan Trust 2004-HB2 (the "Issuer"), we confirm that:

          1. We understand that the Securities have not been registered under
the Securities Act of 1933, as amended (the "Securities Act"), and may not be
sold except as permitted in the following sentence. We, understand and agree,
on our own behalf and on behalf of any accounts for which we are acting as
hereinafter stated, (x) that such Securities are being offered only in a
transaction not involving any public offering within the meaning of the
Securities Act and (y) that such Securities may be resold, pledged or
transferred only (i) to Morgan Stanley ABS Capital II Inc. (the "Company") or
(ii) to a person or entity that the transferor of the Securities reasonably
believes, after due inquiry is a "qualified institutional buyer" (a "QIB"), as
such term is defined in Rule 144A under the Securities Act ("Rule 144A"),
acting for its own account (and not for the account of others) or as a
fiduciary or agent for others (which others also are QIBs) and in reliance on,
and to whom notice is given that the sale, pledge or transfer is being made in
reliance on, Rule 144A. We will notify any purchaser of the Securities from us
of the above resale restrictions if then applicable. We further understand
that in connection with any transfer of the Securities by us that the Company
and the Indenture Trustee may request, and if so requested we will furnish,
such certificates and other information as they may reasonably require to
confirm that any such transfer complies with the foregoing restrictions. We
understand that no sale, pledge or other transfer may be made to any one
person or entity of Securities with a face amount of less than $25,000 and, in
the case of any person or entity acting on behalf of one or more third parties
(other than a bank (as defined in Section 3(a)(2) of the Securities Act)
acting in its fiduciary capacity), of Securities with a face amount of less
than $25,000 for each such third party.

          2. We are a QIB and are acquiring the Securities for our own account
(and not for the account of others) or as a fiduciary or agent for others
(which others also are QIBs). We are familiar with Rule 144A and are aware
that the seller of the Securities and other parties intend to rely on the
statements made herein and the exemption from the registration requirements of
the Securities Act provided by Rule 144A. In this regard, we have received (a)
a copy of the Prospectus, dated May 5, 2004, the Prospectus Supplement, dated
August 20, 2004 and the Private Placement Memorandum, dated August 20, 2004,
relating to the Securities and

                                   Exh. F-1
<PAGE>

(b) such other written information, if any, as we have requested concerning
the Indenture, the Securities, the Issuer and the trustees. We have reviewed
and understand the material to which reference is made in this paragraph 2,
and understand that risks are involved in an investment in the Securities. We
represent that in making our investment decision to acquire the Securities, we
have not relied on representations, warranties, opinions, projections,
financial or other information or analyses, if any, supplied to us by any
person, including the Issuer, the Company, the trustees or any of their
respective affiliates except as expressly contained in the Prospectus, the
Prospectus Supplement and the Private Placement Memorandum and in the other
written information, if any, provided pursuant to our request.

          3. We (a) are not (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 or
(ii) a "plan" (as defined in Section 4975(e)(1) of the Internal Revenue Code
of 1986, as amended (the "Code")) that is subject to Section 4975 of the Code
(each a "Benefit Plan") and (b) are not investing on behalf of, or with plan
assets of, a Benefit Plan.

          4. We understand that the Company, the Issuer, the Indenture Trustee
and others will rely upon the truth and accuracy of the foregoing
acknowledgments, representations and agreements, and we agree that if any of
the acknowledgments, representations and agreements deemed to have been made
by us by our purchase of the Securities, for our own account or for one or
more accounts as to each of which we exercise sole investment discretion, are
no longer accurate, we shall promptly notify the Company, the Issuer and the
Indenture Trustee.

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

                                    Very truly yours,

                                    [NAME OF PURCHASER]

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

                                   Exh. F-2

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00071-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00071-of-00352.parquet"}]]