TRENDWEST RESORTS INC
10-K, 1998-03-31
HOTELS, ROOMING HOUSES, CAMPS & OTHER LODGING PLACES
Previous: HOMECOM COMMUNICATIONS INC, 10-K, 1998-03-31
Next: PRUCO LIFE INURANCE CO OF NEW JERSEY FLXBL PRMIUM VAR ANN AC, 24F-2NT, 1998-03-31



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

                                    FORM 10-K


               [X]  Annual  report  pursuant  to  Section  13 or  15(d)  of  the
Securities Exchange Act of 1934 for the fiscal year ended December 31, 1996

               [ ]  Transition  report  pursuant  to  Section 13 or 15(d) of the
Securities  Exchange Act of 1934 for the transition  period from ____________ to
______________


Commission file number 333-26861


                            TRENDWEST RESORTS, INC..
               (Exact name of registrant as specified in charter)


                    OREGON                                 93-1004403
   (State or other jurisdiction of organization)  (IRS Employer Identification
                                                       No.)

                              12301 NE 10TH Place
                               Bellevue, WA 98005
              (Address of principal executive offices) (Zip Code)


(Registrant's telephone number, including area code):  (425) 990-2300


Securities registered pursuant to Section 12(b) of the Act:    None
Securities registered pursuant to Section 12(g) of the Act:    Common stock,
                                                               no par value
                                (Title of Class)

               Aggregate market price of shares held by  non-affiliates at March
24, 1998 was $76,384,013.75, consisting of 3,867,545 shares.

               The  number of shares of common  stock  outstanding  on March 24,
1998 was 17,593,366 shares.

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding  twelve months (or for such shorter period that the registrant was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes X No ____

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best  of  the  registrant's   knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K. ( )


               DOCUMENTS  INCORPORATED  BY REFERENCE:

               Portions of the Company's Proxy Statement for the 1998 Annual
Meeting of stockholders are incorporated by reference into Part III of this
Form 10-K.

<PAGE>


                                     PART I

Item 1. Business

    Trendwest  Resorts,  Inc.  (Company)  markets,  sells and finances timeshare
Vacation  Ownership  Interests  and  acquires,  develops  and manages  timeshare
resorts.  A  Vacation  Ownership  Interest  entitles  an  owner  to use a  fully
furnished  vacation  resort unit at any of the  WorldMark  resorts  based on the
number of Vacation Credits purchased.  The Company's timeshare resorts are owned
and operated  through  WorldMark,  the Club,  (WorldMark)  a  non-profit  mutual
benefit  corporation  organized by  Trendwest in 1989 to provide an  innovative,
flexible  vacation  ownership  system.  The  Company  presently  sells  Vacation
Ownership  interests in  Washington,  Oregon and  California  primarily  through
off-site sales offices.

    Trendwest sells Vacation Ownership Interests in the form of Vacation Credits
which are created by the  transfer to  WorldMark  of resort  units  purchased or
developed  by the  Company.  Vacation  credits  can be used by Owners to reserve
units at any of the WorldMark resorts, at any time of the year and in increments
as short as one day. The use of Vacation  Credits is not tied to any  particular
resort unit or time period as is typical in the timeshare industry.  The Company
believes that the  combination of multiple  WorldMark  Resorts and the Company's
Vacation  Credit system  provides  Owners with an  attractive  range of vacation
planning  choices  and  values not  generally  available  within  the  timeshare
industry.  The Company's  vacation credit system with multiple WorldMark Resorts
facilitates  the sale of Vacation  Credits at off-site sales offices  located in
major metropolitan areas and reduces dependence on on-site sales centers located
at more remote resort locations.

    The Company sells vacation  credits at fourteen sales offices,  ten of which
are located off-site in metropolitan  areas. The other sales offices are located
on-site at four of the WorldMark Resorts.

    In  addition  to the  planned  addition  of Angel's  Camp to the  network of
WorldMark  resorts (see table),  the Company currently has several other resorts
in the permitting  stage and several more in the advanced  planning  stage.  One
potential  development is the MountainStar project which initially would involve
an 1,100 acre parcel in central  Washington  owned by JELD-WEN  inc,  (Parent or
JELD-WEN).  On behalf  of  JELD-WEN,  the  Company  is  currently  pursuing  the
necessary  regulatory  approvals  and has incurred  approximately  $4,400,000 in
costs related to the project as of December 31, 1997. All costs incurred will be
reimbursed  by JELD-WEN  and are  included  as a reduction  to the due to Parent
amounts on the Company's balance sheet.

Corporate Background and Consolidation of Finance Subsidiaries

    The Company commenced its timeshare business as a wholly-owned subsidiary of
JELD-WEN,  in 1989 with three  condominium  units.  JELD-WEN  is  currently  the
Company's principal stockholder.  JELD-WEN is a privately owned company that was
founded  in 1960 and is a major  manufacturer  of doors,  windows  and  millwork
products.  Headquartered  in Klamath  Falls,  Oregon,  JELD-WEN has  diversified
operations  located  throughout the United States and in nine foreign  countries
that  include  manufacturing,  hospitality  and  recreation,  retail,  financial
services and real estate.

    The Company raises capital for property  acquisitions and working capital by
selling or securitizing  Notes Receivable through two subsidiaries (the "Finance
Subsidiaries").  Prior to June 30, 1997, the Finance  Subsidiaries were owned by
JELD-WEN. Effective June 30, 1997, the Company acquired the Finance Subsidiaries
from  JELD-WEN  for  5,193,693   shares  of  the  Company's  Common  Stock  (the
"Consolidation  Transactions").  On August 15, 1997,  the Company  consummated a
public  offering  of  3,176,250  shares  of  Common  Stock at  $18.00  per share
resulting in net proceeds of $51,772,000  after  deducting the related  issuance
costs.

    The Company has  transactions  with other JELD-WEN  subsidiaries and related
parties.  See note 15 "Related Party Transactions" in the notes to the financial
statements contained herein.

    The Company was  incorporated  in Oregon in 1989.  The  Company's  principal
executive  offices  are  located at 12301 NE 10th  Place,  Bellevue,  Washington
98005, and its telephone number is (425) 990-2300.



<PAGE>


WorldMark

    WorldMark is a California  nonprofit  mutual benefit  corporation  formed by
Trendwest  in 1989.  WorldMark's  articles  of  incorporation  provide  that the
specific  purpose for which it was formed is to own, operate and manage the real
property  conveyed  to it by the  Company.  Owners  receive the right to use all
WorldMark Resort units and the right to vote to elect  WorldMark's board members
and with respect to certain major  WorldMark  matters.  The number of votes that
each Owner has is based on the number of Vacation Credits owned.

    The  Resorts  are  owned  by  WorldMark  free  and  clear  of  all  monetary
encumbrances.  WorldMark  maintains  a  replacement  reserve  for the  WorldMark
Resorts  which  is  funded  from  the  annual  assessments  of the  Owners.  The
replacement  reserve is utilized to  refurbish  and  replace the  interiors  and
furnishings  of the  condominium  units and to maintain the exteriors and common
areas in WorldMark Resorts in which all units are owned by WorldMark.

    Compared to other timeshare  arrangements,  the WorldMark  concept  provides
Owners  significant  flexibility  in planning  vacations.  Depending on how many
Vacation Credits an Owner has purchased,  the Owner may use the Vacation Credits
for one or more  vacations  annually.  The number of Vacation  Credits  that are
required to stay one day at WorldMark's units varies,  depending upon the resort
location, the size of the unit, the vacation season and the day of the week. For
example,  a Friday or Saturday night stay at a one-bedroom  unit may require 825
Vacation  Credits per night  off-season and 1,450 Vacation  Credits per night in
peak season.  A midweek  stay at the same  one-bedroom  unit would  require less
Vacation  Credits.  This range of Vacation  Credits that is required to stay one
day  enables  an Owner to  receive  a varying  number  of days at the  WorldMark
Resorts depending on the vacation choices made by the Owner.  Under this system,
Owners  can select  vacations  according  to their  schedules,  space  needs and
available Vacation Credits. Vacation Credits are reissued on an anniversary date
basis and any unused Vacation Credits may be carried over for one year. An Owner
may also borrow Vacation Credits from the Owner's succeeding year's allotment.

    An Owner may also purchase  bonus time ("Bonus Time") from WorldMark for use
when space is  available.  Bonus Time can only be  reserved  within two weeks of
use.  Bonus Time gives Owners the  opportunity  to use available  units on short
notice at a reduced rate  (generally from $20 to $50 per night for a two bedroom
unit,  mid-week in the  off-season)  and to obtain usage  beyond their  Vacation
Credit allotment.

    WorldMark  collects  maintenance  dues from  Owners  based on the  number of
Vacation Credits owned. Currently,  the annual dues are $237 for the first 5,000
Vacation Credits owned, plus $72 for each additional increment of 2,500 Vacation
Credits owned.  These dues are intended to cover  WorldMark's  operating  costs,
including  condominium  association dues at the WorldMark  Resorts.  The Company
pays WorldMark the dues on all unsold Vacation  Credits.  Such payments  totaled
$512,000, $275,000 and $793,000 in 1995, 1996 and 1997, respectively.

    WorldMark has a five member board of directors that manages its business and
affairs.  Three of the directors and principal  executive  officers of WorldMark
are also  officers  of the  Company.  The Board must  obtain the  approval  of a
majority of the voting power of the Owners represented  (excluding Trendwest) to
take certain actions, including (i) incurrence of capital expenditures exceeding
5% of  WorldMark's  budgeted  gross  expenses  during any  fiscal  year and (ii)
selling  property of  WorldMark  during any fiscal year with an  aggregate  fair
market value in excess of 5% of  WorldMark's  budgeted  gross  expenses for such
year.


<PAGE>



                              The WorldMark Resorts

    The following table sets forth certain  information as of December 31, 1997,
regarding  each  existing  WorldMark  Resort,   planned  expansion  at  existing
WorldMark Resorts through 1999, and planned new WorldMark Resorts through 1999.

<TABLE>
<CAPTION>
                                                        Existing
                                           Date           Units
                                         Contributed       in       Planned     Total Units
 Existing Resorts       Location        To WorldMark (a) Service    Expansion   Anticipated  RCI Rating (b)
 <S>                    <C>             <C>              <C>              <C>          <C>   <C>
 British Columbia

 Sundance               Whistler        February 1992             25       ---          25   R.I.D.

 California

 North Shore Estates    Bass Lake       October 1991              61       ---          61   Gold Crown
 Beachcomber            Pismo Beach     April 1993                20       ---          20   Gold Crown
 Palm Springs           Palm Springs    July 1995                 64       ---          64   Gold Crown
 Big Bear               Big Bear Lake   April 1996                51       19 (c)       70   Gold Crown

 Hawaii

 Valley Isle            Maui            April 1990                14       ---          14 (d) Gold Crown
 Kapaa Shores           Kauai           July 1991                 49       ---          49 (d) Gold Crown
 Kona                   Hawaii          November 1997             32       32 (e)       64   Gold Crown

 Nevada

 Lake Tahoe             Stateline       January 1991              50       ---          50   Gold Crown/R.I.D.
 Las Vegas              Las Vegas       December 1996             42       ---          42   Gold Crown

 Oregon

 Eagle Crest            Redmond         September 1989            67       --- (f)      67   Gold Crown
 Gleneden Beach         Lincoln City    March 1996                80       ---          80   Gold Crown
 Running Y Ranch        Klamath Falls   February 1997             54       40 (g)       94   Gold Crown
 Schooner Landing       Newport         September 1997            13 (h)   ---          13   Gold Crown

 Washington

 Lake Chelan Shores     Chelan          August 1990               13       ---          13 (d) Gold Crown
 Surfside               Long Beach      September 1991            25       ---          25   R.I.D.
 Discovery Bay          Sequim          January 1992              32       ---          32   Gold Crown
 Park Village           Leavenworth     July 1992                 72       ---          72   Gold Crown
 Mariner Village        Ocean Shores    June 1994                 32       ---          32   Gold Crown
 Birch Bay              Blaine          January 1995              52       52 (i)      104   Gold Crown

 Mexico

 Coral Baja             San Jose        November 1994             80       56 (j)      136   Gold Crown
                         del Cablo
Planned Resorts
 Clear Lake             Nice, CA        (k)                                88          88
Angel's Camp            Angel's Camp, WA(l)                      ---      112         112
                                                                 ---      ---         ---

                        Total                                    928      399       1,327
                                                                 ===      ===       =====

(a) The dates in this column  indicate,  for each resort,  the month and year in
    which  the  first  completed  units  at  such  resort  were  transferred  to
    WorldMark.  At  certain  resorts,   additional  units  were  transferred  to
    WorldMark at later dates.

(b) Gold Crown and Resort of  International  Distinction  ("R.I.D.")  are resort
    ratings awarded annually by RCI. In 1997,  approximately  17% of the resorts
    reviewed by RCI received a Gold Crown rating,  the highest rating awarded by
    RCI, and approximately 13% of the resorts reviewed by RCI received an R.I.D.
    rating, the second-highest rating awarded by RCI.

(c) Construction  on 45 units began in January  1997 with all units  complete at
    December 31, 1997.  The remaining 19 units will be  transferred to WorldMark
    in early 1998.

(d) These units represent less than 1/2 the number of units at this resort.

(e) Construction  of this resort was  completed  in November  1997 with 32 units
    transferred to WorldMark.  The remaining 32 units will be transferred in the
    first quarter of 1998.

(f) The Company has an agreement  with Eagle Crest,  Inc.  (Eagle Crest) whereby
    the Company has assigned to Eagle Crest the right to sell  Vacation  Credits
    in  WorldMark  at the Eagle Crest  Resort and  Trendwest  will  purchase the
    financed  portion of such sales,  with full  recourse,  which will allow the
    company to realize the stated rates of interest ranging from 13.9% to 15.4%.
    Eagle Crest will  repurchase  defaulted  contracts when they become 180 days
    delinquent or are written off at their unpaid principal  amount. In exchange
    for such sales, Eagle Crest must transfer  condominium units to WorldMark at
    no cost to either the Company or  WorldMark.  Retention of the full interest
    amounts from the contracts was  negotiated in lieu of a fee from Eagle Crest
    equal to 3% of net sales of vacation  credits  occurring  at the Eagle Crest
    resort and originally  planned to commence in September  1997. The number of
    additional  units to be deeded to  WorldMark  will  depend on the  number of
    vacation  credits sold by Eagle Crest,  an estimate of which is not provided
    in this table.

(g) The Company is obligated to purchase 20 units in November  1998 and 20 units
    in 1999. Units will be transferred to WorldMark as purchased The Company has
    an  agreement  with  Running Y, Inc.  (Running  Y) whereby  the  Company has
    assigned to Running Y the right to sell Vacation Credits in WorldMark at the
    Running Y Resort and Trendwest  will  purchase the financed  portion of such
    sales with full recourse, which will allow the company to realize the stated
    rates of interest  ranging  from 13.9% to 15.4%.  Running Y will  repurchase
    defaulted  contracts when they become 180 days delinquent or are written off
    at their unpaid principal amount. In exchange for such sales, Running Y must
    transfer  condominium units to WorldMark at no cost to either the Company or
    WorldMark.  Retention of the full  interest  amounts from the  contracts was
    negotiated  in lieu of a fee  from  Running  Y equal  to 3% of net  sales of
    vacation credits occurring at the Running Y resort and originally planned to
    commence in September  1997. The number of additional  units to be deeded to
    WorldMark  will depend on the number of Vacation  Credits sold by Running Y,
    an estimate of which is not provided in this table.

(h) The Company purchased 659 weeks of time per year from Schooner's Landing and
    deeded  the  rights  to this time to  WorldMark.  This is  equivalent  to 13
    condominium units.

(i)  Construction  began in April 1997 with units  completed and  transferred
     to WorldMark in February and March of 1998.

(j) Construction  was  completed by the  developer in December 1997 with 6 units
    transferred to WorldMark in December. The remaining 56 units are expected to
    be transferred to WorldMark in 1998.

(k) This project was substantially complete at December 31, 1997 with 50% of the
    units  available  for use by WorldMark  owners.  Individual  units cannot be
    transferred to WorldMark until  construction  is 100% completed  because the
    individual  units do not have separate legal  descriptions.  The Company has
    experienced  delays in obtaining  final  certificates  of occupancy  for the
    entire project as County Building  Inspectors have been dealing with several
    emergency  conditions  throughout  the County due to heavy rains  associated
    with El Nino.
    Final certificates of occupancy are expected in early April 1998.

(l) Construction  on this resort  began in  September,  1997.  The first units
    are  expected  to be  completed  in August, 1998.

</TABLE>

Sales And Marketing

    The  Company's  sales of Vacation  Credits  primarily  occur at ten off-site
sales offices located in metropolitan  areas in three regions.  The remainder of
the Company's sales of Vacation Credits occur at four on-site sales offices.

    The Company believes the advantages of using off-site sales offices compared
to sales  offices  located at more remote  resorts  include (i) access to larger
numbers of potential  customers,  (ii) convenience for prospective  customers to
attend a sales  presentation,  (iii) access to a wider group of qualified  sales
personnel due to more convenient work locations,  (iv) ability to open new sales
offices  quickly  and without  significant  capital  expenditures  and (v) lower
marketing costs to attract prospective customers to visit a sales office.

    The Company's off-site sales offices are approximately 5,000 square feet and
include a theater,  sales area and reception area. Each off-site sales center is
staffed by a sales  manager,  an office  administrator,  approximately  10 to 25
salespeople,  two verification  representatives,  and additional staff for guest
registration   and  clerical   assistance.   The  on-site   sales   offices  are
approximately  2,500 square feet and generally include similar  facilities and a
smaller number of staff compared to the off-site sales offices.

    The Company  uses a variety of  marketing  programs  to attract  prospective
Owners,  including sponsored  promotional contests offering vacation packages or
gifts,   targeted  mailings  and  telemarketing   efforts,   and  various  other
promotional programs.  The Company also co-sponsors  sweepstakes,  giveaways and
other  promotional  programs with  professional  teams at major sporting  events
(such as Portland Trail Blazers  basketball games and Seattle Mariners  baseball
games) and with supermarkets.  The Company continually  monitors and adjusts its
marketing programs to improve  efficiency and recently  established a website on
the Internet.  Trendwest targets  prospective Owners through an analysis of age,
income and travel interests.  The Company delivers targeted prospective Owners a
notice related to the specific promotion, inviting the prospective Owner to call
the Company's toll-free voice mail system to leave a return phone number.  Those
persons who call the Company  and leave their phone  number  receive a call from
the Company to invite them to visit an off-site  sales office and attend a sales
presentation.  As an incentive to attend the  presentation,  the Company  offers
gifts, such as an overnight trip or electronic equipment.

    When prospective  Owners visit a sales facility,  they are greeted by a host
or  hostess  and  are  shown  to the  theater  to view a  30-minute  multi-media
presentation  describing  the benefits of timeshares  in general,  and WorldMark
specifically.  After the presentation,  all prospective owners are introduced to
WorldMark  and  the  benefits  of  becoming  an  Owner  by a  representative  of
Trendwest. The speaker introduces the guests to their salesperson,  who provides
more  specific  information,  answers  questions  and  invites the guest to join
WorldMark. Audience size is limited to about 20 prospects per presentation. Each
sales office generally conducts three or four presentations per day, five days a
week.

    Printed information  regarding Trendwest and its properties,  as well as the
rights and obligations of Owners, is provided to each prospective  member before
Vacation  Ownership  Interests are sold.  Prior to  finalizing a sale,  each new
Owner meets with one of the Company's  verification  representatives  to discuss
the new Owner's  reasons for joining and to review the rights and obligations of
Owners.  The purpose of this  meeting is to allow  prospective  Owners to review
their proposed commitment in an environment separate from the sales process.

    Under the laws of each state  where the  Company  sells  Vacation  Ownership
Interests,  each  purchaser  has a right to rescind  the  purchase  of  Vacation
Credits for a period  ranging from three to seven  calendar  days  following the
later of the date the contract was signed or the date the purchaser received the
last of the documents  required to be provided by the Company,  depending on the
state.  The Company's  current  practice is to allow all  purchasers a seven day
rescission  period,  even if state law allows a shorter period.  During 1996 and
1997, the Company had a rescission rate of 17.7% and 16.5%  respectively,  which
is consistent with the Company's historical experience.

    The  Company's  salespeople  are trained to use a soft sales  approach.  The
salespeople   emphasize  the   advantages   of  becoming  an  Owner,   including
convenience,  flexibility, ownership and affordability. The Company believes the
success of its sales  approach is  reflected  not only by the amount of sales of
Vacation  Credits to new  Owners,  but also by the  amount of sales of  Vacation
Credits to "non-Owner" referrals.

    Trendwest  offers  existing  Owners cash awards for referrals of new Owners.
The  Company  maintains  a staff of  marketing  individuals  who  specialize  in
promoting  referrals by existing Owners.  In addition,  as part of the Company's
ongoing marketing efforts, it offers existing Owners the opportunity to purchase
additional  Vacation  Credits  generally at a discount  from the current  price.
Owners  may  purchase  additional  Vacation  Credits  in  increments  of  1,000.
Trendwest  currently employs 20 sales  representatives who specialize in Upgrade
Sales.  Sales of Vacation  Credits from the Company's owner referral program and
Upgrade Sales contributed in the aggregate  approximately 29.0% and 25.3% of the
Company's net sales in 1996 and 1997, respectively.

Customer Financing

    Since  an  important  component  of  the  Company's  sales  strategy  is the
affordability  of Vacation  Credits,  the Company  believes  that a  significant
portion of its sales of  Vacation  Credits  will  continue to be financed by the
Company.  In 1997, the average new Owner purchased  approximately 6,600 Vacation
Credits for a purchase price of  approximately  $8,507 and the Company  financed
approximately  88% of the aggregate  purchase price of Vacation  Credits sold to
new Owners with an average new Note Receivable of approximately  $7,653.  During
1997, the aggregate amount of Notes Receivable  generated in connection with the
sale of Vacation  Credits to new Owners was  approximately  $98.3  million.  The
Company  requires  a down  payment  of at least  10% of the  purchase  price and
provides a term of up to seven years and an interest  rate of 13.9% or 14.9% per
annum, depending on the method of payment selected.

    Existing Owners  purchasing  additional  Vacation Credits must either make a
down payment of 10% of the price of the Upgrade Sales or have sufficient  equity
in their existing  Vacation  Credits to provide at least 10% of the value of all
Vacation Credits,  including the Upgrade.  The amount of the existing receivable
is cancelled  and a new  seven-year  note secured by an interest in all Vacation
Credits owned is issued.

    At December 31, 1997,  an  aggregate of $242.3  million of Notes  Receivable
were outstanding,  of which  approximately $84.7 million with a weighted average
interest rate of 14.1% per annum had been  retained by the Company.  The balance
of approximately $157.6 million of Notes Receivable had been sold by the Company
prior to that date,  although the Company retained  limited  recourse  liability
with  respect to these Notes  Receivable.  The  Company  may  continue to sell a
substantial amount of its Notes Receivable. See "Liquidity and Capital Resources
- -- Finance Subsidiaries" and "Management's  Discussion and Analysis of Financial
Condition and Results of Operations."

    Notes Receivable  become  delinquent when a scheduled  payment is 30 days or
more past due and reservation  privileges are suspended when a scheduled payment
is 60 days or more past due. At December 31, 1997, approximately $4.5 million of
Notes  Receivable,  including Notes  Receivable  previously sold by the Company,
were past due 60 days or more.  The Notes  Receivable  are secured by a security
interest in the related  Vacation  Credits.  The Company's  practice has been to
continue to accrue interest on Notes  Receivable  until such accounts are deemed
uncollectible,  at which time the Company  writes off such Notes  Receivable and
records as an expense any interest that had been  accrued,  reclaims the related
Vacation  Credits that secure such Notes  Receivable  and returns such  Vacation
Credits to inventory as available for resale.

    The  Company  maintains a reserve  for  doubtful  accounts in respect of the
Notes  Receivable  owned by the Company and a reserve for recourse  liability in
respect  of the  Notes  Receivable  that  have  been  sold by the  Company.  The
aggregate  amount of these  reserves  at  December  31, 1996 and 1997 were $11.2
million, and $15.2 million,  respectively,  representing approximately 6.2%, and
6.3%  respectively,  of the total portfolio of Notes  Receivable at those dates,
including the Notes  Receivable that had been sold by the Company.  No assurance
can be given  that these  reserves  will be  adequate,  and if the amount of the
Notes Receivable that is ultimately  written off materially  exceeds the related
reserves, the Company's business,  results of operations and financial condition
could be materially adversely affected.

    The Company  estimates  its  reserve  for  doubtful  accounts  and  recourse
liability by analysis of bad debts by each sales site by year of Note Receivable
origination.  The Company uses this  historical  analysis,  in conjunction  with
other factors such as local economic conditions and industry trends. The Company
also utilizes  experience factors of more mature sales sites in establishing the
reserve for bad debts at new sales offices.  The Company  generally  charges off
all  receivables  when they  become 180 days past due and  returns  the  credits
associated with such charge-offs to inventory. At December 31, 1997, 1.9% of the
Company's total  receivables  portfolio of $242.3 million were more than 60 days
past due.

    Sage  Systems,  Inc.  ("Sage"),  a licensed  escrow  company,  services  the
Company's  entire  portfolio of Notes  Receivable under an Escrow Agreement with
the  Company.  Under the Escrow  Agreement,  contracts  for the sale of Vacation
Credits by the Company,  and the funds  received from such sales,  are placed in
escrow with Sage.  The escrowed  funds and documents are released to the Company
when the Company certifies that it has sufficient Vacation Credits available for
sale, the applicable state-mandated cancellation period (under which a purchaser
may rescind his purchase) has expired, and Sage receives notice from the Company
that a rescission  notice has not been received from the purchaser.  The Company
handles billing  inquiries and all other personal  interaction  with the Owners,
including collections on its Notes Receivable.

Property Ownership

    Unlike many "right-to-use"  timeshare  operations in which a developer sells
timeshare  interests  in  properties  it  owns,  the  Company  does  not own the
properties  designated for timeshare  use.  Rather,  when the Company  purchases
resort  property,  it vests in WorldMark title to the property free and clear of
any debt  encumbrance.  With respect to property  developed by the Company,  the
Company may initially obtain title in the undeveloped property and then deed the
developed  resort property to WorldMark.  At the time the Company vests title to
the property in WorldMark, a "Declaration of Vacation Owner Program" is recorded
on the property.  This  declaration  establishes the usage rights of Owners as a
covenant on title, thus protecting those rights against the effect of any future
blanket  encumbrance.  This  ownership  structure  is  designed  to protect  the
timeshare usage rights of the Owners and comply with statutory regulations.

    The  Company's  only  consideration  for paying for the  properties  and for
arranging  for the seller of the  property  to  transfer  title of the  property
directly to WorldMark is the exclusive right to sell Vacation Credits and to add
new properties and additional units at the Company's  discretion.  The Company's
rights to sell Vacation Credits against the deeded properties are protected by a
security  interest  in the  unsold  inventory  of  Vacation  Credits.  This lien
prevents  WorldMark  from revoking such rights or  transferring  them to another
party.

    Vacation  Credits are allocated to each unit based on its vacation use value
relative to existing  properties.  Vacation  Credits are  assigned  for weeks of
peak,  shoulder and off-peak  use,  reserving  time for Bonus Time,  repairs and
maintenance.  The aggregate  Vacation  Credits  assigned to each unit may not be
changed in the future,  and the actual number of Credits  assigned are contained
in  the  recorded  declaration.   This  system  of  irrevocable  allocation  and
registration  with the state  protects the Owners by preventing  dilution in the
usage value of the Owner's Vacation Credits.

    As of December 31, 1997,  WorldMark had a reserve for  replacement  costs of
approximately  $5.3  million  for  all  depreciable  assets  (e.g.,   furniture,
appliances,  carpeting,  roofs and  decks) of the  WorldMark  Resorts.  In those
WorldMark Resorts where WorldMark owns only a small percentage of the units in a
complex and belongs to an independent homeowners' association,  the dues paid to
such  association by WorldMark are partially used to provide  adequate  reserves
for replacement costs relating to such properties.

Participation in Vacation Interval Exchange Network

    The Company  believes that sale of Vacation  Credits is made more attractive
by  the  Company's  participation  in the  vacation  interval  exchange  network
operated  by Resort  Condominiums  International,  LLC  (RCI).  In a 1995  study
sponsored  by the  Alliance  for  Timeshare  Excellence  and ARDA,  the exchange
opportunity  was  cited  by  purchasers  of  vacation   intervals  as  the  most
significant factor in determining  whether to purchase a vacation interval.  For
an annual  membership fee (currently $78),  Owners may participate in RCI, which
allows  Owners  to  exchange  Vacation  Credits  for  an  occupancy  right  at a
participating  resort in RCI  based  upon  availability  and the  payment  of an
additional  exchange fee (currently $110 for exchanges in North America and $145
for International exchanges). The Company pays the RCI annual membership fee for
the Owner's first year. An Owner may exchange  Vacation Credits for an occupancy
right in a resort  participating in the RCI network by requesting  occupancy and
specifying the desired unit size and time period.  RCI provides an Owner hotline
with  direct  phone  access  to  representatives  who  are  knowledgeable  about
WorldMark and are responsible for assisting Owners with an exchange. RCI assigns
a weekly exchange value for Vacation Credits.  This exchange value is based upon
a number of factors.  If RCI is unable to meet the Owner's initial  request,  it
suggests alternative resorts based on availability.

    Founded in 1974, RCI, which was recently acquired by HFS  Incorporated,  has
grown to be the world's largest vacation interval exchange  organization.  As of
March 11, 1998, RCI had approximately 3,200 participating  resort facilities and
over 2.4 million members worldwide. During 1997, RCI processed approximately 1.8
million vacation interval exchanges.

Competition

    The  Company is  subject  to  significant  competition  from other  entities
engaged in the business of resort  development,  sales and operation,  including
vacation  interval  ownership,  condominiums,  hotels  and  motels.  Some of the
world's most recognized  lodging,  hospitality and entertainment  companies have
begun to  develop  and sell  vacation  intervals  in  resort  properties.  Major
companies  that now operate or are  developing  or planning to develop  vacation
interval  resorts  include  Marriott,   Disney,  Hilton,  Hyatt,  Four  Seasons,
Inter-Continental,   Westin  and  Promus.  In  addition,  other  publicly-traded
companies in the timeshare industry,  such as Signature,  Fairfield and Vistana,
currently compete, or may in the future compete, with the Company. Many of these
entities possess significantly greater financial,  marketing and other resources
than those of the Company. Management believes that industry competition will be
increased  by  recent  and  potential  future  consolidation  in  the  timeshare
industry. See "Risk Factors - Competition".

Employees

    As of December 31, 1997, Trendwest had 837 full-time employees.  The Company
believes that its employee  relations are good. None of the Company's  employees
are represented by a labor union.

    The  Company  enforces a  stringent  drug  policy  with all  employees.  All
prospective employees are tested for the presence of impairing substances before
being hired by the Company. Employees of the Company are tested periodically for
the presence of impairing substances and, in addition,  any Company employee may
be tested for such  substances for cause.  Any employee who is found to be under
the influence of an impairing  substance is subject to appropriate  disciplinary
action, including termination.


<PAGE>


                                  RISK FACTORS

    In  addition  to the other  information  contained  in this Form  10-K,  the
following risk factors should be carefully  considered in evaluating the Company
and its business. The Company cautions the reader that this list of risk factors
may not be exhaustive.  This document contains forward-looking  statements which
involve risks and uncertainties.  The Company's actual results and the timing of
certain  events  could  differ   materially  from  those   anticipated  by  such
forward-looking statements as a result of certain factors, including the factors
set forth  below and in  "Management's  Discussion  and  Analysis  of  Financial
Condition and Results of Operations"  and "Business," as well as those discussed
elsewhere in the Form 10-K.

     Dependence on Acquisitions of Additional Resort Units for Growth;  Need for
Additional Capital

    The Company purchases or develops resort units for WorldMark in exchange for
the exclusive right to sell the Vacation Credits  assigned to these units.  When
the  Company  purchases  or  develops  a new  resort or  additional  units at an
existing  WorldMark Resort, the Company causes the units to be conveyed directly
to WorldMark free of any monetary encumbrances,  and therefore must purchase its
properties without any financing secured by the properties. The Company can only
sell  additional  Vacation  Credits to the extent  that it  acquires or develops
additional resort units for WorldMark. The Company's future growth and financial
success  therefore will depend to a significant  degree on the  availability  of
attractive  resort  locations and the  Company's  ability to acquire and develop
additional  resort units on favorable  terms and to obtain  additional  debt and
equity  capital  to fund  such  acquisitions  and  development.  There can be no
assurance that the Company will be successful in this regard. As of December 31,
1997, the Company had purchase agreements and developments in progress to obtain
399  additional  resort units by the end of 1999. No assurance can be given that
all of such units will be acquired  or  completed  on a timely  basis or at all.
There are numerous  potential  buyers of resort real estate competing to acquire
resort properties which the Company may consider  attractive resort  acquisition
opportunities,  and many of these potential  buyers are better  capitalized than
the Company.  There can be no assurance that the Company will be able to compete
against such other buyers successfully.

     Since the Company  generally  finances  approximately  88% of the aggregate
purchase  price of Vacation  Credits  sold to new Owners,  it does not  generate
sufficient  cash  from  sales to  provide  the  necessary  capital  to  purchase
additional resort units. No assurance can be given that the Company will be able
to obtain debt or equity capital through the sale or securitization of its Notes
Receivable,  or otherwise, in order to continue to acquire additional properties
or that such future financing can be obtained on terms favorable to the Company.
See "Liquidity and Capital Resources - Finance Subsidiaries".

Risks Associated with Development and Construction Activities

    The Company intends to expand its acquisition, development, construction and
expansion of timeshare resorts.  There can be no assurance that the Company will
complete current or future development or expansion  projects.  Risks associated
with these  activities  include  the risk that (i)  acquisition  or  development
opportunities  may be abandoned;  (ii)  construction  costs may exceed  original
estimates,   possibly  making  the  development  or  expansion  uneconomical  or
unprofitable; (iii) financing may not be available on favorable terms or at all;
and (iv)  construction may not be completed on schedule,  resulting in increased
interest expense and delays in the  availability  for sale of Vacation  Credits.
Development  activities  are also  subject to risks  relating  to  inability  to
obtain,  or delays in  obtaining,  all  necessary  zoning,  land-use,  building,
occupancy  and other  required  governmental  permits  and  authorizations,  the
ability of the Company to coordinate construction activities with the process of
obtaining  such  permits and  authorizations,  and the ability of the Company to
obtain  the  financing   necessary  to  complete  the   necessary   acquisition,
construction  and  conversion  work.  In addition,  the  Company's  construction
activities are generally performed by third-party contractors. These third-party
contractors  generally  control  the  timing,  quality  and  completion  of  the
construction  activities.  Nevertheless,  construction  claims  may be  asserted
against the Company  for  construction  defects and such claims may give rise to
liabilities.  New development activities,  regardless of whether or not they are
ultimately  successful,  typically require a substantial portion of management's
time and attention. The ability of the Company to expand its business to include
new resorts will in part depend upon the availability of suitable  properties at
reasonable  prices and the  availability  of financing for the  acquisition  and
development  of such  properties.  In the future,  the Company may undertake the
development of larger resort complexes.  No assurance can be given that any such
larger resort complexes will be developed in a profitable manner, if at all.

Factors Affecting Sales Volume

    As the  number of  potential  customers  in the  geographic  area of a sales
office who have attended a sales  presentation  increases,  the Company may have
increasing  difficulty in attracting  additional  potential customers to a sales
presentation  at that office and it may become  increasingly  difficult  for the
Company  to  maintain  current  sales  levels  at its  existing  sales  offices.
Accordingly,  the Company  anticipates that a substantial  portion of its future
sales growth will depend on the opening of additional off-site sales offices. No
assurance can be given,  however, that sales from existing or new off-site sales
offices  will  meet  management's  expectations.  If the  Company  does not open
additional  sales  offices or if existing or new sales offices do not perform as
expected, the Company's business,  results of operations and financial condition
could be materially adversely affected.

Geographic Concentration on West Coast

    The Company  presently  sells  Vacation  Credits in  Washington,  Oregon and
California,  primarily to residents of those states and of British Columbia. The
Company  intends to continue to sell Vacation  Credits in these three states and
to increase the number of its off-site sales offices in California. Since all of
the  Company's  sales  offices are in the western  United  States,  any economic
downturn in this area of the country could have a material adverse effect on the
Company's business,  results of operations and financial condition. In addition,
the appeal of becoming an Owner may decrease if residents of Washington, Oregon,
California  and  British  Columbia  do not  continue  to view the  locations  of
WorldMark's  Resorts (which are primarily  located in these areas) as attractive
vacation destinations.

General Economic Conditions; Concentration in Timeshare Industry

    Any  downturn in economic  conditions  or  significant  price  increases  or
adverse events related to the travel and tourism industry,  such as the cost and
availability of fuel,  could depress  discretionary  consumer  spending and have
material  adverse  effect on the Company's  business,  results of operations and
financial condition. Any such economic conditions, including recession, may also
adversely affect the future  availability of attractive  financing rates for the
Company  or its  customers  and may  material  adversely  affect  the  Company's
business.  Furthermore,  adverse  changes in  general  economic  conditions  may
adversely  affect  the  collectibility  of the  Notes  Receivable.  Because  the
Company's  operations are conducted  solely within the timeshare  industry,  any
adverse changes  affecting the timeshare  industry could have a material adverse
effect on the Company's business, results of operations and financial condition.

Risks Associated with Customer Financing

    The Company obtains a security  interest in the purchased  Vacation  Credits
and it does not verify a prospective  Owner's  credit  history.  At December 31,
1997, an aggregate of $242.3 million of Notes  Receivable were  outstanding,  of
which  approximately  $84.7  million  had  been  retained  by the  Company.  The
remaining  balance of approximately  $157.6 million of Notes Receivable had been
sold by the Company prior to that date,  although the Company  retained  limited
recourse liability with respect to these Notes Receivable.

     Notes Receivable  become  delinquent when a payment is 30 days or more past
due and reservation privileges are suspended when a scheduled payment is 60 days
or more past due. At December  31,  1997,  approximately  $4.5  million of Notes
Receivable  previously  sold by the Company  were past 60 days due or more.  The
Notes  Receivable  are secured by a security  interest  in the related  Vacation
Credits. The Company's practice has been to continue to accrue interest on Notes
Receivable  until  such  accounts  are deemed  uncollectible,  at which time the
Company writes off such Notes Receivable and records an expense for any interest
that had been accrued,  reclaims the related  Vacation  Credits that secure such
Notes  Receivable and returns such Vacation  Credits to inventory  available for
resale.  However,  the associated  marketing costs and sales commissions are not
recovered by the Company and these expenses must be incurred again to resell the
Vacation Credits.

    The  Company  maintains a reserve  for  doubtful  accounts in respect of the
Notes  Receivable  owned by the Company and a reserve for recourse  liability in
respect  of the Notes  Receivable  that have  been  sold by the  Company.  These
reserves  are  estimates  and if the  amount  of the  Notes  Receivable  that is
ultimately  uncollectible materially exceeds the related reserves, the Company's
business,  results of  operations  and financial  condition  could be materially
adversely affected. See "Business - Customer Financing." Interest Rate Risk

    The Company generally  provides  financing for a significant  portion of the
aggregate  purchase price of Vacation  Credits sold at a fixed interest rate. In
order to provide liquidity, the Company through the Finance Subsidiaries,  sells
or  securitizes  its Notes  Receivable.  Although a  significant  portion of the
existing financing of the Notes Receivable  through the Finance  Subsidiaries is
at a  fixed  rate or at a  variable  rate  with a cap on the  maximum  rate,  if
interest  rates were to increase  significantly,  the  Company's  future cost of
funds would also likely increase  significantly.  The Company has the ability to
respond to rising  interest  rates by  increasing  the interest  rate offered to
finance  Vacation  Credit  purchases.  However,  such an  increase  could have a
material  adverse  effect on sales of Vacation  Credits or on the  percentage of
Owners who finance their Vacation Credit  purchases  through the Company,  which
could have a  material  adverse  effect on the  Company's  business,  results of
operations  and financial  condition.  See "Business - Customer  Financing"  and
"Liquidity and Capital Resources - Finance Subsidiaries."

    The Company is exposed to credit losses in the event of  nonperrformance  by
the counterparties to its interest rate caps and forward swap agreements used to
hedge interest rate risk in  securitization  transactions.  The Company does not
obtain  collateral  to support  financial  instruments  but  monitors the credit
standing of the counterparties.

Competition

    The  Company is  subject  to  significant  competition  from other  entities
engaged in the business of resort  development,  sales and operation,  including
vacation  interval  ownership,  condominiums,  hotels  and  motels.  Some of the
world's most recognized  lodging,  hospitality and entertainment  companies have
begun to  develop  and sell  vacation  intervals  in  resort  properties.  Major
companies  that now operate or are  developing  or planning to develop  vacation
interval resorts include Marriott International,  Inc., The Walt Disney Company,
Hilton Hotels Corporation, Hyatt Corporation, Four Seasons Hotels and & Resorts,
Inc.,  Inter-Continental  Hotels and Resorts,  Inc., Westin Hotels & Resorts and
Promus  Hotels,  Inc.  In  addition,  other  publicly-traded  companies  in  the
timeshare  industry,  such as Signature Resorts,  Inc.,  Fairfield  Communities,
Inc., and Vistana, Inc., currently compete or may in the future compete with the
Company.  Many  of  these  entities  possess  significantly  greater  financial,
marketing and other  resources  than those of the Company.  Management  believes
that  industry  competition  will be  increased by recent and  potential  future
consolidation in the timeshare industry.

    Resales of  Vacation  Credits by Owners may  compete  with sales of Vacation
Credits by the Company and may inhibit  the  Company's  ability to increase  the
market price of Vacation Credits it sells.

Dependence on Key Personnel

    The  Company's  success  depends to a large extent upon the  experience  and
abilities  of William F. Peare,  the  Company's  President  and Chief  Executive
Officer,  Jeffery P. Sites,  the Company's  Executive  Vice  President and Chief
Operating  Officer,  and Gary A. Florence,  the Company's Vice President,  Chief
Financial  Officer and  Treasurer.  The loss of the services of any one of these
individuals  could have a material  adverse  effect on the  Company's  business,
results of operations  and financial  condition.  The Company's  success is also
dependent  upon  its  ability  to  attract  and  retain  qualified  development,
acquisition, marketing, management, administrative and sales personnel for which
there is keen competition. In addition, the cost of retaining such key personnel
could  escalate  over time.  There can be no assurance  that the Company will be
successful in attracting and retaining such personnel.

Regulation of Marketing and Sales of Vacation Credits; Other Laws

    The  Company's  marketing  and sales of Vacation  Credits and certain of its
other  operations are subject to extensive  regulation by the states and foreign
jurisdictions  in which the WorldMark  Resorts are located and in which Vacation
Credits are marketed and sold and also by the federal government.

    State and Provincial  Regulations.  Most U.S. states and Canadian  provinces
have  adopted  specific  laws and  regulations  regarding  the sale of  vacation
interval ownership programs.  Washington, Oregon, California, Hawaii and British
Columbia  require the  company to  register  WorldMark  Resorts,  the  Company's
vacation program and the number of Vacation  Credits  available for sale in such
state or province with a designated state or provincial  authority.  The Company
must amend its  registration  if it desires to  increase  the number of Vacation
Credits registered for sale in that state or province. Either the Company or the
state or provincial authority assembles a detailed offering statement describing
the  Company  and all  material  aspects  of the  project  and sale of  Vacation
Credits.  The company is required to deliver the  offering  statement to all new
purchasers of Vacation  Credits,  together with certain  additional  information
concerning the terms of the purchase.  Hawaii imposes particularly stringent and
broad regulation  requirements  for the sale of interests in interval  ownership
programs  that have resort  units  located in Hawaii.  The Company has  incurred
substantial  expenditures  over an extended  period of time in the  registration
process in Hawaii and still has not completed  this process.  Hawaii has allowed
the use of WorldMark  units in Hawaii,  provided  that the company  continues in
good  faith to pursue  registration  in  Hawaii.  Laws in each  state  where the
Company sells Vacation  Credits grant the purchaser from three to seven calendar
days  following  the later of the date the  contract  was signed or the date the
purchaser  received  the last of the  documents  required  to be provided by the
Company.  Most states have other laws which  regulate the Company's  activities,
such  as  real  estate  licensure  laws,  laws  relating  to the  use of  public
accommodations,  and facilities by disabled persons, sellers of travel licensure
laws, anti-fraud laws, advertising laws and labor laws.

    Federal  Regulations.  The  Federal  Trade  Commission  has  taken an active
regulatory  role in the interval  ownership  industry  through the Federal Trade
Commission  Act,  which  prohibits  unfair or deceptive  acts or  competition in
interstate commerce. Other federal legislation to which the Company is or may be
subject  includes  the   Truth-In-Lending   Act  and  Regulation  Z,  the  Equal
Opportunity  Credit  Act and  Regulation  B,  the  Interstate  Land  Sales  Full
Disclosure Act, the Real Estate Standards  Practices Act, the Telephone Consumer
Protection Act, the  Telemarketing  and Consumer Fraud and Abuse Prevention Act,
the Civil Rights Act of 1964 and 1968,  the Fair  Housing Act and the  Americans
with Disabilities Act.

    Although the Company  believes  that it is in material  compliance  with all
federal,  state, local and foreign laws and regulations to which it is currently
subject,  there  can be no  assurance  that it is in fact,  in  compliance.  Any
failure by the Company to comply with applicable laws or regulations  could have
a material adverse effect on the Company's  business,  results of operations and
financial condition. In addition, the Company will continue to incur significant
costs to remain in compliance  with applicable  laws and  regulations,  and such
costs could increase substantially in the future.

Possible Environmental Liabilities

    Under  various  federal,  state,  local and  foreign  laws,  ordinances  and
regulations,  the owner or operator of real property generally is liable for the
costs of removal or remediation of certain hazardous or toxic substances located
on or in,  or  emanating  from,  such  property,  as well as  related  costs  of
investigation and property damage. Such laws often impose such liability without
regard to whether the owner or operator  knew of, or was  responsible  for,  the
presence of such  hazardous or toxic  substances.  Other  federal and state laws
require the removal or encapsulation of  asbestos-containing  material when such
material  is in poor  condition  or in the  event of  construction,  demolition,
remodeling or renovation.  Other statutes may require the removal of underground
storage  tanks.  Noncompliance  with  these and other  environmental,  health or
safety  requirements  may result in the need to cease or alter operations at the
property. Although the Company conducts an environmental assessment with respect
to the  properties  it acquires  for  WorldMark,  the company has not received a
Phase I environmental report for any WorldMark Resort. There can be no assurance
that any environmental assessments undertaken by the Company with respect to the
WorldMark Resorts have revealed all potential environmental liabilities, or that
an environmental condition does not otherwise exist as to any one or more of the
WorldMark  Resorts that could have a material  adverse  effect on the  Company's
business, results of operations and financial condition.

Natural Disasters; Uninsured Loss

    WorldMark maintains property insurance and liability insurance for the units
at the WorldMark Resorts, with certain policy specifications, insured limits and
deductibles.  Certain types of losses,  such as losses arising from earthquakes,
floods  or  acts of war,  are  generally  excluded  from  WorldMark's  insurance
coverage.  Should an uninsured  loss or loss in excess of insured  limits occur,
WorldMark  has the  option to either (i)  remove  such  units from the  Vacation
Credit system,  which would result in a  proportional  dilution of vacation time
available for the Vacation Credits which have been sold, or (ii) pay the related
costs of  replacement.  Although  WorldMark's  board of  directors  may impose a
limited amount of special  assessments to pay for capital  improvements or major
repairs,  there can be no  assurance  that  WorldMark  would be able to increase
assessments  to  provide  sufficient  funds  to pay  for  all  possible  capital
improvements  and major repairs of the units at the WorldMark  Resorts.  In such
event,  the Company may need to advance  funds to WorldMark in order to maintain
the  quality of the  WorldMark  Resorts or  WorldMark  may be  required to defer
certain  improvements or repairs. In addition,  the Company may advance funds to
WorldMark if WorldMark does not have sufficient  funds to pay its obligations in
a timely manner. See "Business - Insurance; Legal Proceedings."

Item 2. Properties

    The Company owns its headquarters building in Bellevue,  Washington.  In the
ordinary course of business,  the Company purchases property for development and
deeds said property to WorldMark upon completion of the project.
See "Business - WorldMark".

Item 3. Legal Proceedings

    The Company is not aware of any material legal  proceedings  pending against
it. The Company may be subject to claims and legal proceedings from time to time
in the ordinary course of business.

Item 4. Submission of Matters to a Vote of Securities Holders

    There were no matters  submitted to a vote of the Company's  equity  holders
during the fourth quarter of 1997.

Item 5. Market for Registrant's Common Equity and Related Shareholder Matters

    The Company's  initial  public  offering of Common Stock was  consummated on
August 15, 1997 at an initial price of $18.00 per share.  The  Company's  common
stock is quoted on the  Nasdaq  National  Market  under the symbol  "TWRI".  The
following  table sets forth for the  periods  indicated,  the high and low sales
price for Common Stock, as quoted on the Nasdaq National Market:

                                                High         Low
                                               -------   -----------
      Year ended December 31, 1997:
      Third quarter (commencing August 15,     $20 7/8      $17 7/8
       1997)                                   

      Fourth quarter                           $29 1/2      $18 1/2
                                              
      January 1, 1998 to March 24, 1998        $22 3/4      $18 13/16


On March  24,  1998,  there  were  approximately  37  holders  of  record of the
Company's common stock and approximately 1,362 beneficial stockholders.

    The Company has never  declared  or paid any cash  dividends  on its capital
stock and does not  anticipate  paying cash  dividends on its Common Stock.  The
Company  currently  intends to retain future  earnings to finance its operations
and fund the growth of the business.  Any payment of future dividends will be at
the  discretion  of the Board of  Directors  of the  Company and will depend on,
among other things, the Company's  earnings,  financial  condition,  contractual
restrictions  in respect of the payment of dividends and other factors the Board
of Directors deems relevant.


<PAGE>



Item 6. Selected Financial Data

           (dollars in thousands, except per share and operating data)

    The  selected  data  presented  below  under  the  captions   "Statement  of
Operations Data" and "Balance Sheet Data" are derived from the audited financial
statements of Trendwest Resorts,  Inc. and certain  affiliates.  The information
set forth below should be read in conjunction with "Management's  Discussion and
Analysis of Financial  Condition and Results of Operations" and the combined and
consolidated  financial  information for the Company and the notes thereto which
are  contained  elsewhere  herein.  The  information  presented  below under the
caption "Operating Data" is unaudited.

<TABLE>
<CAPTION>
                                                                   Year Ended December 31,
                                              -------------------------------------------------------------
                                                    1993        1994        1995         1996          1997
                                                 ----------  ----------  ----------  ------------  --------
 <S>                                             <C>         <C>         <C>         <C>          <C>
 Statement of Operations Data:
 Revenues:
   Vacation Credit sales, net...............     $38,743     $54,904     $77,783     $ 100,040    $ 128,835
   Finance income...........................       3,813       3,736       5,368         7,143       11,989
   Gains on sales of notes receivable.......       1,558       1,635       3,222         5,673        6,582
   Resort management services...............       1,102       2,805       1,579         1,501        2,032
   Other....................................         344         763       1,226         2,552        2,149
                                                 -------     -------     -------   -----------  -----------
         Total revenues.....................      45,560      63,843      89,178       116,909      151,587
 Costs and operating expenses:
   Vacation Credit cost of sales............       8,743      15,070      20,484        27,400       34,569
   Resort management services...............         959       2,613       1,283           859        1,108
   Sales and marketing......................      19,523      25,615      36,374        47,810       59,448
   General and administrative...............       4,056       6,588       8,391        10,904       13,449
   Provision for doubtful accounts and
 recourse                                          2,805       4,537       6,522         7,467         9,077
     liability..............................
   Interest.................................       1,929         881       2,380         2,445        1,739
                                                 -------     -------     -------   -----------  -----------
         Total costs and operating expenses.      38,015      55,304      75,434        96,885       119,390
                                                 -------     -------     -------   -----------  ------------
 Income before income taxes.................       7,545       8,539      13,744        20,024        32,197
   Income tax expense.......................       2,909       3,214       4,979         7,348        11,588
                                                 -------     -------     -------   -----------  ------------
 Net income.................................     $ 4,636     $ 5,325     $ 8,765   $    12,676  $     20,609
                                                 =======     =======     =======   ===========  ============

 Basic and diluted  net income per share of
 Common Stock...............................     $ 0.37     $  0.42      $ 0.61    $       0.88 $       1.32
 Shares used in computing basic and diluted
 net income per share of Common Stock (1)..    12,378,643  12,758,616  14,387,169   14,417,116    15,596,419

 Operating Data:
 Number of WorldMark Resorts (at end of
   period)..................................          12          14          16            19            22
 Number of units (at end of period).........         239         325         499           746           928
 Number of Vacation Credits sold (in
   thousands)...............................      34,296      47,025      65,308        82,270        99,911
 Average price per Vacation Credit sold.....     $   1.14    $   1.18    $   1.21  $       1.24 $       1.27
 Average cost per Vacation Credit sold......     $   0.25    $   0.32    $   0.31  $       0.33 $       0.35
 Number of Owners (at end of period)........      12,732      18,740      27,965        38,997       51,778
 Average purchase price for new Owners......     $ 7,879     $ 8,141     $ 8,325   $     8,432  $      8,507

 Balance Sheet Data:
 Cash, including restricted cash............     $   528     $   375     $   516   $       802  $      1,289
 Total assets...............................      36,007      51,143      71,289        89,330       151,750
 Indebtedness(2)............................       4,809      10,378      24,826        22,371         1,947
 Stockholders' equity.......................      22,308      27,456      36,753        49,744       122,125

- ----------
(1)  Includes 5,193,693 shares issued to JELD-WEN in connection with the Consolidation Transactions.

(2)  Indebtedness is comprised of notes payable to JELD-WEN and others.

</TABLE>

<PAGE>


Selected quarterly financial data

<TABLE>
<CAPTION>
                                                        1996 quarters ended
                                        March 31      June 30     September 30    December 31
                                      ------------- ------------ --------------- --------------
     <S>                               <C>          <C>             <C>            <C>
     Total revenue                     $25,202      $31,016         $31,166        $29,525
     Total costs and operating          21,936       24,639          25,809         24,501
     expenses
     Net income                          2,057        4,043           3,386          3,190
     Basic and diluted net income
         per common share               $ 0.14      $  0.28         $  0.23        $  0.22
</TABLE>

<TABLE>
<CAPTION>
                                                        1997 quarters ended
                                        March 31      June 30     September 30    December 31
                                      ------------- ------------ --------------- --------------
     <S>                                  <C>          <C>             <C>            <C>
     Total revenue                        $ 32,613     $ 39,837        $ 40,472       $ 38,665
     Total costs and operating              26,361       30,803          31,963         30,263
     expenses
     Net income                              3,999        5,781           5,433          5,396
     Basic and diluted net income
         per common share                 $   0.28     $   0.40        $   0.34       $   0.31
</TABLE>

Item 7.   Management's  Discussion  and Analysis of Financial  Condition and
          Results of Operations

Overview

    Trendwest markets,  sells and finances timeshare  ownership interests in the
form of  Vacation  Credits and  acquires,  develops  and  manages the  WorldMark
Resorts. The Company derives revenue primarily from the sale of Vacation Credits
and, to a lesser extent,  from financing of Vacation Credits and from management
fees generated from its management agreement with WorldMark.

    Vacation  Credit sales and Upgrade Sales are recognized on the accrual basis
after the Company has received an executed sales contract and a minimum 10% down
payment,  and the rescission  period (generally three to seven days) has passed.
In instances  where the Company  finances an Upgrade Sale and the customer  does
not make an additional cash down payment of at least 10% of the Upgrade Sale the
Company uses the installment method to recognize revenue.  Under the installment
method, gross profit on such Upgrade Sale is deferred and thereafter  recognized
in relation to each principal payment  received.  Revenue is fully recognized on
the Upgrade Sale when the cash collected  related to the Upgrade Sale totals 10%
of the amount of the Upgrade sale.  Commencing in the first quarter of 1997, the
Company  modified its Upgrade  Sales  marketing  practices so as to encourage an
additional  cash down  payment of at least 10% of the Upgrade  Sale  amount.  In
1996, 13% of Upgrade Sales had the additional 10% cash down payment, as compared
to 55% in 1997.

    The Company acquires or develops  additional  resort units for WorldMark and
contributes  those units to  WorldMark  free of monetary  encumbrances,  thereby
creating  additional  Vacation  Credits  for sale by the  Company.  The  Company
assigns each WorldMark  Resort unit a specific number of Vacation  Credits based
on  its  vacation  use  value  relative  to  existing  WorldMark  Resort  units.
Acquisition and  construction  costs  associated with the WorldMark Resort units
are  recorded  as  inventory.  Vacation  Credit cost of sales are  allocated  as
Vacation Credit sales are recognized.

    Financing  of  Vacation  Credits is provided  to Owners by  Trendwest  at an
interest  rate of 13.9% or 14.9% per annum for a term of up to seven years.  The
Company  routinely sells Notes  Receivable to financial  institutions  and other
investors  to generate  liquidity to acquire or develop new resort units and for
working capital.  The Company  recognizes a gain on the sale of Notes Receivable
at the time of sale equal to the present  value of the estimated net future cash
flow of the payment  streams.  This gain is  recorded as a residual  interest in
Notes  Receivable sold on the Company's  balance sheet and is amortized over the
term of the Notes Receivable using the interest method.


<PAGE>


Results of Operations

    The following  discussion  of the results of operations  relates to entities
comprising the Company on a combined historical basis.

<TABLE>
<CAPTION>
                                                                               Year Ended December 31,
                                                                            ------------------------------
      As a Percentage of Total Revenues:                                    1995        1996        1997
                                                                            ----        ----        ----
         <S>                                                                <C>          <C>         <C>
         Vacation Credit sales, net                                          87.2%       85.5%       85.0%
         Finance income                                                       6.0         6.1         7.9
         Gains on sales of notes receivable                                   3.6         4.9         4.3
         Resort management services                                           1.8         1.3         1.3
         Other                                                                1.4         2.2         1.5
                                                                            -----       -----       -----
                                                                            100.0%      100.0%      100.0%
                                                                            =====       =====       =====

      As a Percentage of Vacation Credit Sales, Net:
         Vacation Credit cost of sales                                       26.3%       27.4%       26.8%
         Sales and marketing                                                 46.8        47.8        46.1
         Provision for doubtful accounts and recourse liability               8.4         7.5         7.0

      As a Percent of Resort Management Revenues:
         Cost of resort management services                                  81.3%       57.2%       54.5%

      As a Percentage of Total Revenues:
         General and administrative                                           9.4%        9.3%        8.9%
         Total costs and operating expenses                                  84.6        82.9        78.8

</TABLE>

Comparison  of the year ended  December 31, 1997 to the year ended  December 31,
1996

    For the year ended December 31, 1997 the Company  achieved total revenues of
$151.6 million  compared to $116.9 million for the year ended December 31, 1996,
an increase of 29.7%.  The principal  reason for the overall  improvement  was a
28.8%  increase in Vacation  Credit sales from $100.0 million for the year ended
December 31, 1996 to $128.8  million for the year ended  December 31, 1997.  The
increase in Vacation  Credit sales was primarily the result of a 21.4%  increase
in the number of  Vacation  Credits  sold from 82.3  million  for the year ended
December  31, 1996 to 99.9 million for the year ended  December  31,  1997.  The
increase in Vacation  Credits sold was largely  attributable to two new off-site
sales offices in the Southern California region,  Costa Mesa and Woodland Hills,
opened in February and October 1997;  the  maturation  of two offices  opened in
February and April of 1996; and increased  Upgrade sales.  Revenues from Upgrade
Sales increased 60.5% from $12.4 million for the year ended December 31, 1996 to
$19.9  million for the year ended  December 31, 1997 due largely to the increase
in number of Owners who made the  necessary  10% cash down payment to allow full
revenue recognition at the time of the sale. The number of Vacation Credits sold
as Upgrades increased by approximately 11.4% in the year ended December 31, 1997
compared  to the year ended  December  31, 1996 due to the  continued  growth of
resorts and effective sales efforts.  The average price per Vacation Credit sold
increased  from $1.24 for the year ended December 31, 1996 to $1.27 for the year
ended December 31, 1997, an increase of 2.4%,  which was due primarily to a 4.5%
increase in the sales price of Upgrade credits.

    Finance income increased 69.0% from $7.1 million for the year ended December
31,  1996 to $12.0  million for the year ended  December  31,  1997,  due to the
increased   carrying  balances  of  Notes  Receivable  and  the  recognition  of
unrealized gain on residual  interest in Notes  Receivable sold of $1.0 million.
Gains on sales of Notes  Receivable  increased  15.8% from $5.7  million for the
year ended  December  31, 1996 to $6.6  million for the year ended  December 31,
1997 due to  higher  net  interest  spreads  on the  principal  amount  of Notes
Receivable sold.

    Vacation  Credit  cost of sales  increased  from $27.4  million for the year
ended  December 31, 1996 to $34.6 million for the year ended  December 31, 1997,
an increase of 26.3% and  primarily  reflects  the increase in sales of Vacation
Credits. As a percentage of Vacation Credit sales, Vacation Credit cost of sales
decreased  from 27.4% for the year ended December 31, 1996 to 26.8% for the year
ended December 31, 1997. The Company believes that the change in Vacation Credit
cost of sales as a percentage of Vacation  Credit sales would have been slightly
higher for the year ended  December  31,  1997 as  compared  with the year ended
December 31, 1996 absent the increase in the percentage of Owners who made a 10%
cash down payment on Upgrade Sales.

    Sales and marketing  costs  increased  24.3% from $47.8 million for the year
ended December 31, 1996 to $59.4 million in the year ended December 31, 1997. As
a percentage of Vacation Credit sales,  sales and marketing costs decreased from
47.8% for the year ended  December 31, 1996 to 46.1% for the year ended December
31, 1997 primarily due to a substantially higher percentage of Upgrade Sales for
the year ended December 31, 1997 that were entitled to full revenue  recognition
at the time of sale.  The Company  believes that sales and marketing  costs as a
percentage of Vacation Credit sales would have remained  relatively constant for
the two years compared  absent the increase in the percentage of Owners who made
a 10% cash down payment on Upgrade Sales.

    General and  administrative  expenses increased 22.9% from $10.9 million for
the year ended  December 31, 1996 to $13.4  million for the year ended  December
31,  1997  primarily   reflecting  the  increased  sales  growth  and  increased
administration costs due to regionalization.  As a percentage of total revenues,
general  and  administrative  expenses  decreased  from 9.3% for the year  ended
December 31, 1996 to 8.9% for the year ended December 31, 1997, due primarily to
the substantially  higher percentage of Upgrade Sales that were entitled to full
revenue  recognition at the time of sale. The Company  believes that general and
administrative  expenses as a percentage of total  revenues  would have remained
relatively  constant  for the years ended  December 31, 1996 and 1997 absent the
increase in the percentage of Owners who made a 10% cash down payment on Upgrade
Sales in 1997.

    Interest  expense  decreased  from $2.4 million for 1996 to $1.7 million for
1997, a decrease of 29.2% due primarily to the repayment of borrowings  from the
Parent from net proceeds of the Offering in August 1997.

    Provision for doubtful accounts and recourse liability  increased 21.3% from
$7.5  million for the year ended  December 31, 1996 to $9.1 million for the year
ended December 31, 1997. As a percentage of Vacation Credit sales, the provision
declined  from 7.5% for the year ended  December  31,  1996 to 7.0% for the year
ended December 31, 1997 due to the  substantially  higher  percentage of Upgrade
Sales for 1997 that were  entitled to full  revenue  recognition  at the time of
sale and continued  growth in the amount of Notes  Receivable from Upgrade Sales
which have a historically lower default rate than new sales.

Comparison of the year ended December 31, 1996 to the year ended
December 31, 1995

    For 1996, the Company  achieved total revenue of $116.9 million  compared to
$89.2 million for 1995, an increase of 31.1%. This increase was primarily due to
a 28.5% increase in Vacation Credit sales, from $77.8 million to $100.0 million,
and a 31.5% increase in finance income,  from $5.4 million to $7.1 million.  The
increase in Vacation  Credit sales was primarily the result of a 26.0%  increase
in the number of Vacation Credits sold from 65.3 million in 1995 to 82.3 million
in 1996 due to the opening of two new  off-site  sales  offices (one in May 1995
and one in April 1996) and three new on-site  sales  offices (one in April 1995,
one in June  1995  and one in  February  1996).  Revenues  from  Upgrade  Sales,
increased  from $6.6  million  for 1995 to $12.4  million  for 1996,  due to the
increased number of Owners and more effective sales programs.  The average price
per Vacation  Credit sold  increased  slightly  from $1.21 for 1995 to $1.24 for
1996, an increase of 2.5%.  The increase in finance  income was primarily due to
increased  carrying  balances  of Notes  Receivable  related to higher  Vacation
Credit  sales  in 1996  compared  to 1995.  Gains  on sales of Notes  Receivable
increased  78.1%  from $3.2  million  for 1995 to $5.7  million  for 1996.  This
increase was due to a greater amount of Notes  Receivable  sold, which increased
from $38.6 million for 1995 to $72.2 million for 1996.

    Vacation Credit cost of sales increased from $20.5 million for 1995 to $27.4
million for 1996,  an increase of 33.7%,  primarily  reflecting  the increase in
sales of Vacation  Credits.  As a percentage of Vacation Credit sales,  Vacation
Credit  cost of  sales  increased  to  27.4% in 1996  from  26.3% in 1995.  This
increase was due to the relatively  higher cost of developing  and  constructing
Gleneden  Beach  resort in Oregon  compared to other  WorldMark  Resorts and the
reduction of revenue  resulting from an increase in net deferred gross profit on
Upgrade Sales.

    Cost of resort management services decreased 30.8% from $1.3 million in 1995
to $0.9 million in 1996,  primarily  as a result of the shift in the  management
responsibility  for  WorldMark's  resort  level  operations  from  Trendwest  to
WorldMark which occurred in the second quarter of 1995.

    For 1996,  sales and marketing  costs  increased 31.3% from $36.4 million in
1995 to $47.8 million in 1996. As a percentage of Vacation  Credit sales,  sales
and marketing costs increased  slightly from 46.8% in 1995 to 47.8% in 1996. The
growth in sales and  marketing  costs  reflects the increase in Vacation  Credit
sales and the opening of two new sales offices.

    General and  administrative  expenses  increased  29.8% from $8.4 million in
1995 to $10.9 million in 1996,  primarily  reflecting  the growth in the overall
business  of  Trendwest.  General and  administrative  expenses  decreased  as a
percentage  of  total  revenues  from  9.4% in 1995 to 9.3% in  1996,  primarily
reflecting the realization of certain economies of scale causing  administrative
expenses to increase at a lower rate than total revenues.

    Interest  expense  remained  consistent  at $2.4  million,  as lower average
interest rates offset the effect of somewhat higher average loan balances.

    Provisions for doubtful accounts and recourse liability increased 15.4% from
$6.5 million in 1995 to $7.5 million in 1996. As a percentage of Vacation Credit
sales,  the  provision  declined  from  8.4% in 1995  to 7.5% in  1996.  Reserve
strengthening  contributed  to  the  higher  percentage  in  1995  and a  higher
percentage of the Company's Notes Receivable being held by Upgrade Owners at the
end of 1996 contributed to the lower percentage in 1996.

                         LIQUIDITY AND CAPITAL RESOURCES

    The Company  generates cash from  operations  from down payments on sales of
Vacation Credits which are financed, cash sales of Vacation Credits,  management
fees,  principal and interest on Notes  Receivable,  and proceeds from sales and
borrowings  collateralized by Notes Receivable.  The Company also generates cash
on  the  interest  differential  between  the  interest  charged  on  the  Notes
Receivable and the interest paid on loans collateralized by Notes Receivable.

    During the year ended  December 31 1997,  cash used in operating  activities
was $46.5  million.  While net income was higher for the year ended December 31,
1997,  cash generated from operating  activities was reduced  principally due to
the increased  issuance of Notes  Receivable to finance the purchase of Vacation
Credits, reduced proceeds from sales of Notes Receivable and higher expenditures
to increase  inventory  levels of Vacation  Credits.  Cash flows from  operating
activities resulted primarily from the sale and repayment of Notes Receivable of
$71.1  million  and net  income of $20.6  million.  Cash flow used in  operating
activities  was  principally  due to an increase in Notes  Receivable  of $112.2
million to finance the purchase of Vacation Credits by Owners and an increase in
inventory of $28.3 million due to the increasing sales of Vacation Credits.  The
decrease  in  proceeds  from the  sales of Notes  Receivable  was due in part to
treating the  transfer of such  receivables  to the Bank Group after  January 1,
1997, and prior to June 30 1997 as secured borrowing as TW Holdings did not meet
the sales recognition  criteria of Statement of Financial  Accounting  Standards
Number 125 (SFAS 125).

    Net cash used in investing  activities for the year ended December 31, 1997,
was $1.7 million and  primarily  consisted  of  acquisitions  of  furniture  and
fixtures  and data  processing  equipment  required  to meet the  growth  of the
Company.

    Net cash  provided by financing  activities  for the year ended  December 31
1997 was $48.2 million.  The Company received net proceeds of $51.8 million from
the offering of 3,176,250  shares of the Company's  stock. Net proceeds from the
offering were used to repay $41.9 million of borrowings from JELD-WEN, resulting
in a net change due to Parent of $19.4 million. The balance of the proceeds were
used to finance the acquisition of additional resort properties,  to carry Notes
Receivable  contracts,  and for  working  capital  and other  general  corporate
purposes.  After  January  1,  1997,  and prior to June 30,  1997,  the  Company
borrowed $16.8 million from a group of banks through TW Holdings,  Inc., secured
by Notes Receivable to meet working capital needs.

    The Company continually needs to acquire and develop additional resort units
for WorldMark in order to provide  additional  vacation  credits for sale by the
Company and to provide a greater  variety of resort  location  for  Owners.  The
continued  growth of the Company  and  increase in the owner base allows for the
development of larger resorts which provides  certain  economies of scale to the
Company and to  WorldMark  from an operating  cost  standpoint.  The  permitting
process for larger resorts can be lengthy at times,  particularly  in California
and  necessitates  the need to  acquire  land as much 12 to 18  months  before a
resort is completed.  This is reflected in the Company's investment in inventory
which increased $28.3 million in 1997 to $44.5 million at December 31, 1997.

    At December 31, 1997,  there were 5.2 million  credits  available  for sale.
Included in  construction  in progress at December 31, 1997 were 55.2 million of
credits  associated with Kona, Big Bear and Coral Baja which will be transferred
to the Company by developers in 1998 in accordance with the transfer  schedules.
In  addition,  Clear Lake was  substantially  complete at December 31, 1997 with
some use by Owners.  Due to the impact of El Nino,  final  approvals  from local
authorities  allowing for  transfer of title to WorldMark  could not be obtained
until late March of 1998. This project will provide  approximately  37.1 million
of credits for sale by the Company. With the above units coming on line in 1998,
completion of 112 units at Angel's Camp,  the expansion of existing  resorts and
completion of the permitting process for Maui, the Company believes it will have
an adequate  supply of credits  available to meet its planned growth through the
early part of the year 2000. Since all vacation credits have the same use rights
and sell for the same  price,  the  Company  does not  experience  a buildup  of
inventory of less  desirable  resort units or interval dates which are difficult
to sell.

    Since completed units at various resort properties are acquired or developed
in advance and a significant  portion of the purchase price of Vacation  Credits
is financed by the Company,  the Company  continually needs funds to acquire and
develop  property,  to carry Notes  Receivable  contracts and to provide working
capital.  The Company has  historically  secured  additional funds through loans
from  the  Parent  and  the  sale  of  Notes  Receivable   through  the  Finance
Subsidiaries.  See "Risk  Factors - Dependence  on  Acquisitions  of  Additional
Resort Units for Growth; Need for Additional Capital."

Finance Subsidiaries

    TW Holdings,  Inc. ("TW") was organized in 1993 to purchase Notes Receivable
at face value plus accrued  interest.  TW transfers these Notes  Receivable to a
group of banks led by Bank of America  NT&SA (the "Bank  Group")  pursuant  to a
receivables  transfer agreement.  Through TW, the Company  transferred  eligible
Notes  Receivable  of $38.6  million  in 1995,  $42.1  million in 1996 and $57.1
million in 1997 to the Bank Group.  The  transfers  are subject to recourse  for
defaults and the Company maintains a reserve for recourse liability.

    Financing  of  Notes  Receivable  has  been  accomplished  by use of a $98.0
million purchase  commitment from the Bank Group. As of December 31, 1997, Notes
Receivable  totaling $98.0 million had been  transferred to the Bank Group.  The
Company's transfer of receivables to the Bank Group in the first quarter of 1997
did not meet the sale  recognition  criteria of SFAS No. 125 and were treated as
secured  borrowings.  The Notes  Receivable  transferred  to the Bank  Group are
collateralized  by a pool  of  Notes  Receivable  equal  to  25%  of the  amount
transferred to the Bank Group.  Interest rates under the line of credit with the
Bank Group are at 30 day, 60 day, 90 day or 180 day LIBOR plus 125 basis points.
The  Company  has  purchased a three year,  30-day  LIBOR  interest  rate cap at
10.125% per annum on $31.8  million.  The interest rate cap expires on April 10,
1998.  In  conjunction  with the renewal of the purchase  commitment  in June of
1997, the Company  modified its transfer  arrangements so that Notes  Receivable
transferred to the Bank Group qualify for sales  recognition  under SFAS 125. In
December of 1997 the purchase commitment was amended to increase the size of the
facility from $93.0 million to $98.0 million. TW's agreement with the Bank Group
is  subject  to  annual  renewals  on June 30 of each  year,  with  the  present
commitment  expiring  on June  30,  1998.  In the  event  of  nonrenewal  of the
commitment,  the  Company  would  not  be  able  to  transfer  additional  Notes
Receivable to the Bank Group

    In April  1996,  the Company  sold $30.1  million of Notes  Receivable  to a
special purpose company,  Trendwest  Funding I, Inc. ("TFI").  In addition,  the
Bank Group sold $47.1 million of Notes  Receivable  purchased from TW to another
special purpose company.  The special purpose  companies sold the receivables to
TRI Funding  Company I, L.L.C.  ("TFL"),  a special  purpose  limited  liability
company,  and TFL issued $70.0 million of 7.42% fixed rate senior notes,  series
1996-1 to  private  institutional  investors.  The notes were rated 'A' by Fitch
Investors  and are  secured  by the Notes  Receivable  owned by TFL.  The rating
reflects  credit  enhancements of a 10%  overcollateralization  and a 2% minimum
reserve account. The notes have a stated maturity of May 15, 2004.

    The Company has limited  involvement with derivative  financial  instruments
and uses them only to manage well-defined interest rate risks. They are not used
for trading purposes.

    The  Company has a $10  million  open line of credit  with the Parent  which
bears  interest  at prime plus 1%  (currently  9.5%) per annum and is payable on
demand.  As of December 31, 1997 the outstanding  indebtedness to the Parent was
$1.9 million and income taxes payable to the Parent were $2.8 million.



    In October 1997, the Company  entered into two $50 million  notional  amount
forward  interest  rate  swap  agreements  to  effectively  hedge  the  treasury
component  of a future  financing  transaction  expected to be  completed in the
first  quarter  of 1998.  These  transactions  meet the  requirement  for  hedge
accounting,   including  designation  to  a  specific   transaction,   and  high
correlation.  Gains and losses on the forward swap  agreements  are deferred and
recognized upon completion of the transaction. The fair value of these swaps was
($472,000) at December 31, 1997, which reflects the estimated amount the Company
would have to pay at that date to cancel the contracts or transfer them to other
parties.

    The  remaining  balance of the  Company's  $5.0  million line of credit with
FINOVA Capital  Corporation  was paid in August 1997, and the line of credit was
terminated by the Company due to the relatively high interest rate of 10.5%. The
Company pursued and consummated a $30 million  revolving line of credit with its
Bank Group agented by Bank of America NT&SA in February  1998, at more favorable
interest rates, (see discussion under "Recent Developments.").

    Through the end of 1999,  the  Company  anticipates  spending  approximately
$98.0 million for acquisitions and development of new resort  properties and for
expansion and  development  activities at the existing  WorldMark  Resorts.  The
Company plans to fund these  expenditures  from net proceeds of a securitization
of notes receivable completed in March 1998, further sales or securitizations of
Notes  Receivable  and  a $30  million  revolving  credit  facility,  which  was
consummated  in the  first  quarter  of  1998,  (see  discussion  under  "Recent
Developments").  The above credit facilities,  together with cash generated from
financing  transactions and the $10 million line of credit with Parent should be
sufficient to meet the Company's  working capital and capital  expenditure needs
for the near future.

    In the future, the Company may negotiate  additional credit  facilities,  or
issue  corporate debt or equity  securities.  Any debt incurred or issued by the
Company may be secured or unsecured,  at a fixed or variable rate interest,  and
may be subject to such additional terms as management deems appropriate.

Recent Developments

    In February 1998, the Company  entered into a Credit  Agreement with a group
of banks to provide the Company with a  three-year  unsecured  revolving  credit
facility for $30 million.  The credit  agreement  provides for borrowings at the
reference rate as announced by Bank of America, NT&SA or at LIBOR plus 100 basis
points.  The Credit  Agreement  provides for a commitment fee to the banks of 30
basis  points  per  annum  on  the  total  unused  amount  of  the   commitment.
Availability  under the line of credit is subject to a borrowing base which is a
percentage of unencumbered  Notes Receivable and inventory,  including  property
under  development.  Under the terms of the  Credit  Agreement,  the  Company is
required to maintain certain interest coverage ratios and capitalization  ratios
and also imposes limitations on certain liens and carrying amounts of inventory.
The Credit Agreement matures on February 12, 2001. The Company plans to use this
facility to meet short term working capital needs.

    In March  1998,  the Company  sold $37.9  million of Notes  Receivable  to a
special purpose company,  Trendwest Funding II, Inc. In addition, the Bank Group
sold $98.0  million of Notes  Receivable  purchased  from TW  Holdings,  Inc. to
Trendwest  Funding II, Inc. The special  purpose  company sold the receivable to
TRI Funding II, Inc.  (TRI),  a special  purpose  entity , and TRI issued $130.4
million  in two  classes  of  senior  and  subordinated  notes to  institutional
investors.  The 1998-1,  Class A notes were issued for $125.0 million at a fixed
rate of 6.88%. The 1998-1, Class B notes were issued for $5.4 million at a fixed
rate of 7.98%.  The Class A notes and Class B notes  were rated `A" and `BBB' by
Fitch IBCA, Inc., respectively, and are secured by the Notes Receivable owned by
TRI. The ratings reflect credit enhancements of a 4% overcollaterilization and a
2% minimum reserve account.  The notes have a stated maturity of April 15, 2009.
Upon completion of this financing, the Company had $93.0 million of availability
under the TW Holdings  facility and $30.0  million  under the  revolving  credit
agreement.

     On March 17, 1998 the Company opened its  Burlingame,  California  off-site
sales office  bringing the total number of off-site  sales  offices to fourteen,
ten of which are located  off-site in metropolitan  areas.  This newest Northern
California sales office will compliment other off-site Northern California sales
offices in  Sacramento,  Santa Clara and Walnut Creek.  In the second quarter of
1998 the Company expects to open two additional  off-site sales offices,  one in
the San Diego area and one in the Phoenix area. The latter which will provide an
entrance into the Southwest  Region market area which the Company  believes will
provide  additional  sales  opportunities  to  sustain  near-term  growth of the
Company.

    The Company is presently  negotiating the purchase of land and  construction
of a new  Corporate  headquarters  building to be available  for occupancy on or
about  December 1, 1998.  The facility  will be larger and enable the Company to
consolidate most of the existing Corporate operations at one location. Estimated
cost of the new facility is expected to be approximately  $11.0 million and will
provide  space to meet growth of the Company for the near  future.  The existing
Corporate  facility will be sold with proceeds  estimated at approximately  $3.8
million.  The new  building is a expected to be  financed  under a  conventional
commercial real estate mortgage.

Year 2000

    The Year 2000 issue is a flaw in many  electronic  data  processing  systems
which prevents them from processing  year-date data  accurately  beyond the year
1999. This is the result of using a two-digit  representation  for the year, for
example "99" for "1999".  This approach assumed that the first two digits of the
abbreviated  date is  "19".  However,  when  the  computer  reaches  2000 it may
interpret "00" as the year 1900 possibly  causing  inaccurate data processing or
processing to stop altogether. The Company has reviewed its exposure to the Year
2000 issue with respect to its data  processing  systems and determined the cost
of Year 2000  compliance  will be  immaterial  to its  financial  condition  and
results of  operations.  Additionally,  the Company has reviewed its exposure to
Year 2000 issue with respect to material  vendors such as Sage and is monitoring
Sage's Year 2000 compliance program to ensure timely completion.

    The above  statement and other  statements  herein contain  forward  looking
information  which  include  future  financing   transactions,   acquisition  of
properties,   and  the  Company's  future  prospects  and  other  forecasts  and
statements of  expectations.  Actual  results may differ  materially  from those
expressed in any forward-looking  statement made by the Company, due among other
things,  to the  Company's  ability  to develop  or  acquire  additional  resort
properties,  find acceptable debt or equity capital to fund such development, as
well as other risk  factors as  outlined in the "Risk  Factors"  section of this
Form 10-K.

Item 8. Financial Statements and Supplementary Data

    See the information set forth on Index to Financial  Statements appearing on
page F-1 of this report on Form 10-K.

Item 9. Changes in and Disagreements with Accountants on Accounting and
        Financial Disclosure

    In August  1996,  the Company  engaged  Coopers & Lybrand LLP ("C&L") as the
Company's independent accountants to report on the Company's balance sheet as of
December 31, 1995 and 1994, and the related statements of income,  stockholders'
equity  and cash  flow for each of the  years in the  three  year  period  ended
December  31,  1995.  C&L did not render any report on the  Company's  financial
statements  and  was  dismissed  as the  Company's  independent  accountants  on
February 10, 1997.  The decision to retain and  subsequently  to dismiss C&L was
approved by the Company's Board of Directors.

    During  the  period  of  C&L's  engagement,  disagreements  arose  over  the
accounting  treatment of the sales of  additional  Vacation  Credits to existing
Owners  ("Upgrade  Sales").  The Company  contended  that Upgrade Sales could be
fully recognized as income under Financial  Accounting Standards Board Statement
No. 66 ("SFAS 66") without an additional  10% cash down  payment,  provided that
the Owner  had  sufficient  equity  in  previously  purchased  Vacation  Credits
(including  prior  principal  payments on the Note  Receivable from the previous
purchases) and additional cash down payments, if any, at the time of the Upgrade
Sale,  to satisfy  the 10% down  payment  requirement  for full  accrual  profit
recognition  under SFAS 66. C&L's position was that SFAS 66 and Emerging  Issues
Task Force Issue No.  88-12  required  each  Upgrade Sale to have a separate 10%
cash down payment  (without  consideration  of equity from previously  purchased
Vacation Credits) before the full accrual of revenue could be recognized on such
sale.  Prior to C&L's  dismissal,  the  Company  agreed  to modify  its  revenue
recognition policies in accordance with C&L's position.

    Upon an Upgrade Sale,  any existing  Note  Receivable is cancelled and a new
Note  Receivable  with a seven  year term is  executed  for the  balance  of the
existing  Note  Receivable  and the  financed  amount of the Upgrade  Sale.  The
Company and C&L discussed the allocation of payments on the new Note  Receivable
for the purpose of profit  recognition on the Upgrade Sale. The Company's  view,
as reflected in the financial  statements  included herein,  is that the payment
due  on  the  new  Note  Receivable  could  be  bifurcated  between  the  amount
attributable  to the Upgrade  Sale and the amount  attributable  to the extended
balance of the previous Note Receivable,  and that the excess of the payment due
under  the  new  Note  Receivable  over  the  part  of  the  bifurcated  payment
attributable to the extended  balance of the previous Note  Receivable  could be
allocated to the financed  portion of the Upgrade  Sale  without  affecting  the
accounting for the previous sale. Profit on the Upgrade Sale would be recognized
on the installment method until allocated principal payments equal to 10% of the
Upgrade  Sale are  received.  Profit  would then be  recognized  on the  accrual
method.  C&L  recommended  that the  concurrence  of the Securities and Exchange
Commission  ("Commission")  staff with this  methodology  be  obtained  prior to
filing the Registration  Statement in connection with the Company's IPO. C&L was
prepared  to accept the  Company's  view,  provided  that the  Commission  staff
concurred.  Accordingly,  at the time of C&L's dismissal,  with the exception of
the issue of profit recognition on the new Note Receivable and the effect of the
allocation of principal  payments on the new Note  Receivable on the recognition
of profit on the previous sale, the Company does not believe that there were any
unresolved  disagreements  with C&L on any matter of  accounting  principles  or
practices,  financial disclosure, or auditing scope or procedure,  which, if not
resolved to C&L's  satisfaction,  would have caused it to make  reference to the
subject  matter  of the  disagreements  in  connection  with  its  reports.  C&L
discussed  each of these  issues with  members of the Board of  Directors of the
Company and of the board of directors of the  Company's  parent,  JELD-WEN.  The
Company has authorized C&L to respond fully to the inquiries of KPMG  concerning
each of the disagreements.

    In  addition,  C&L  advised  the  Company of two  matters  that,  if further
considered  in  connection  with its audit of the  financial  statements,  could
materially impact the fairness of the financial  statements.  The matters relate
to the adequacy of the Company's allowance for doubtful accounts for receivables
from the sale of  Vacation  Credits and the method of  calculating  gains on the
sale of such receivables. Due to their dismissal, C&L did not complete the audit
procedures and inquiries necessary to conclude on these matters.

     As  previously  discussed,  C&L was prepared to accept the  Company's  view
regarding  revenue  recognition for Upgrade Sales,  provided that the Commission
staff concurred.  The Commission  staff did not object to the Company's  revenue
recognition  policy  for  upgrade  sales at the time of the  Company's  IPO.  In
addition, due to their dismissal,  C&L did not complete the audit procedures and
inquiries  necessary to conclude on certain other matters.  The Company believes
that, if C&L had been allowed to complete their engagement the resolution of the
aforementioned issues and matters would have been treated no differently than as
presently treated.

                                    PART III

Item 10. Directors and Executive Officers of the Registrant

    The information required by this Item will be set forth under "Directors and
Executive  Officers" and "Proxy  Statement - Compliance with Section 16(a) Under
the  Securities  Exchange  Act of 1934" in the  Company's  Proxy  Statement  and
reference is expressly made thereto for specific information incorporated herein
by reference.

Item 11. Executive Compensation

    The  information  required  by this Item will be set forth  under  Executive
Compensation"  in the Company's  Proxy Statement and reference is expressly made
thereto  for the  specific  information  incorporated  herein  by the  aforesaid
reference.

Item 12. Security Ownership of Certain Beneficial Owners and Management

    The  information  required  by this  Item  will be set  forth  under  "Proxy
Statement - Share  Ownership of Directors  and Executive  Officers,"  and "Other
information  -  Certain  Shareholders"  in the  Company's  Proxy  Statement  and
reference is expressly  made thereto for the specific  information  incorporated
herein by the aforesaid reference.


<PAGE>


Item 13. Certain Relationships and Related Transactions

    The  information  required  by this  item  will be set  forth  under  "Proxy
Statement - Certain  Relationships  and Related  Transactions"  in the Company's
Proxy  Statement  and  reference  is  expressly  made  thereto for the  specific
information incorporated herein by the aforesaid reference.

PART IV

Item 14 Exhibits, Financial Statement Schedules, and Reports on Form 8-K

(a) The following documents are filed as part of this report:

<TABLE>
<CAPTION>
     Exhibit
      Number                                              Description
     <S>        <C>
     3.1        Amended and Restated Articles of Incorporation of the Registrant, dated July 2, 1997. (1)
     3.2        Amended and Restated Bylaws of the Registrant. (1)
     10.1       Management Agreement (Fourth Amended) between the Registrant and WorldMark,  the Club
                ("WorldMark"), dated September 30, 1994. (1)
     10.2       Software Support and Maintenance Agreement between the Registrant and Sage Systems, Inc.
                ("Sage"), dated           , 1994. (1)
     10.3       Service Agreement between the Registrant and Sage, dated January 1, 1996. (1)
     10.4       Software Transfer Agreement between the Registrant, Sage and James McBride,  Sr., dated
                August, 1994. (1)
     10.5       Escrow Agreement between the Registrant, Club Esprit (predecessor to WorldMark) and Sage,
                dated as of October 25, 1990. (1)
     10.6       Form of WorldMark Retail Installment Contract Vacation Owner Agreement. (1)
     10.7       Indenture among the Registrant, TRI Funding Company I, L.L.C. and LaSalle National Bank, dated
                as of March 1, 1996. (1)
     10.8       Servicing Agreement among the Registrant, TRI Funding Company I, L.L.C., Sage and LaSalle
                National Bank, dated as of March 1, 1996. (1)
     10.9       Purchase and Sale Agreement among the Registrant, Trendwest Funding I, Inc.,  TWH Funding I,
                Inc. and TRI Funding Company I, L.L.C., dated March 1, 1996. (1)
     10.10      Receivables Purchase Agreement among the Registrant, TW Holdings, Inc. and Trendwest Funding
                I, Inc., dated March 1, 1996. (1)
     10.12      Receivables Purchase Agreement between Registrant and TW Holdings, Inc., dated December 1,
                1993. (1)
     10.13      Second Amended and Restated Eagle Crest Receivables Purchase Agreement dated as of June 1,
                1997, by and between Eagle Crest, Inc. and TW Holdings
     10.14      Second Amended and Restated Receivables Transfer Agreement dated as of June 1, 1997, by and
                between TW Holdings, Inc. as Seller, Bank of America National Trust and Savings Association,
                doing business as Seafirst Bank, and Other Purchasers Named Therein as Purchasers, Seafirst
                Bank as Agent, and Trendwest Resorts, Inc. as Master Servicer
     10.14.1    First Amendment to Receivables Transfer Agreement
     10.15      Nonexclusive Limited Assignment among the Registrant, Eagle Crest Partners,  Ltd. and
                WorldMark, dated September 20, 1996. (1)
     10.16      Nonexclusive Limited Assignment among the Registrant, Running Y, Inc. and WorldMark dated
                September 20, 1996. (1)
     10.17      Purchase Agreement among the Registrant, Eagle Crest Partnership, Ltd.,  Roderick C. Wendt and
                Richard L. Wendt, dated December 30, 1992. (1)
     10.18      Purchase Agreement among the Registrant, Roderick C. Wendt and Richard L.  Wendt, dated April
                1, 1993. (1)
     10.19      Purchase Agreement between the Registrant and Jeld-Wen Foundation, dated March 13, 1992. (1)
     10.20      Purchase Agreement between the Registrant and Jeld-Wen, dated March 15, 1993. (1)
     10.21      Purchase Agreement between the Registrant and Jeld-Wen, dated September 30,  1993. (1)
     10.22      Purchase Agreement between the Registrant and Jewel W. Kintzinger, dated October 12, 1993. (1)
     10.23      Servicing Escrow Agreement between Jewel Kintzinger, the Registrant and Sage,  dated October
                12, 1993. (1)
     10.24      Articles of Incorporation of WorldMark, the Club, dated December 10, 1992. (1)
     10.25      Bylaws of WorldMark, dated December 2, 1994. (1)
     10.26      Form of Employment Agreement between William F. Peare and the Registrant. (1)
     10.27      Form of Employment Agreement between Jeffery P. Sites and the Registrant. (1)
     10.28      Trendwest Resorts, Inc. 1997 Employee Stock Option Plan. (1)
     10.29      Stock Purchase Agreement between Trendwest Resorts, Inc. and JELD-WEN, inc. (1)
     10.30      Stock Purchase Agreement between Trendwest Resorts, Inc. and I&I Holdings,  Ltd. (1)
     11.1       Statement re Computation of Earnings per Share
     13.1       Annual Report to Shareholders (2)
     21.1       List of all Subsidiaries of the Registrant. (1)
     24.1       Power of Attorney from officers and directors (contained on signature page).
     27.1       Financial Data Schedule (one year)

(1)   Incorporated by reference to the Company's Registration Statement on Form S-1 (File No. 333-26861).
(2)   Incorporated by reference to the Company's Annual Report to Shareholders.
</TABLE>
- ----------

(b) Reports on Form 8-K

    No  reports  on Form 8-K were filed by the  Company  during the three  month
period ending December 31, 1997.





<PAGE>


                                   SIGNATURES

    Pursuant to the  requirements  of the  Securities  Exchange Act of 1934,  as
amended, Trendwest Resorts, Inc. has duly caused this report to be signed on its
behalf by the undersigned,  thereunto duly authorized,  in the City of Bellevue,
State of Washington, on March 30, 1998.

                                   TRENDWEST RESORTS, INC.

                              By:   /s/ JEFFERY P. SITES
                                    Jeffery P. Sites
                                    Executive Vice President

          /s/   WILLIAM F. PEARE           President,            March 30, 1998
- ----------------------------------   Chief Executive Officer
               William F. Peare            and Director
                                   (Principal Executive Officer)

 /s/           JEFFERY P. SITES      Executive Vice President,  March 30, 1998
- ----------------------------------
               Jeffery P. Sites     Chief Operating Officer and
                                             Director

  /s/          GARY A. FLORENCE      Vice President, Treasurer  March 30, 1998
- ----------------------------------
               Gary A. Florence     and Chief Financial Officer
                                   (Principal Financial Officer)

  /s/          JEROL E. ANDRES               Director           March 30, 1998
- ----------------------------------
               Jerol E. Andres


                                             Director           March __, 1998
- ----------------------------------
              Harry L. Demorest


/s/           MICHAEL P. HOLLERN             Director           March 30, 1998
- ----------------------------------
              Michael P. Hollern


 /s/        DOUGLAS P. KINTZINGER            Director           March 30, 1998
- ----------------------------------
            Douglas P. Kintzinger


                                             Director           March __, 1998
- ----------------------------------
                Linda M. Tubbs


 /s/          RODERICK C. WENDT              Director           March 30, 1998
- ----------------------------------
              Roderick C. Wendt



<PAGE>

                          INDEX TO FINANCIAL STATEMENTS
                    TRENDWEST RESORTS, INC. AND SUBSIDIARIES



                                                                  Page

Independent Auditors' Report..................................     F-2

Combined and Consolidated Balance Sheets......................     F-3

Combined and Consolidated Statements of Income................     F-4

Combined and Consolidated Statements of Stockholders' Equity..     F-5

Combined and Consolidated Statements of Cash Flows............     F-6

Notes to Combined and Consolidated Financial Statements.......     F-7





<PAGE>



                          INDEPENDENT AUDITORS' REPORT



The Stockholders
Trendwest Resorts, Inc.:


We have audited the  accompanying  combined and  consolidated  balance sheets of
Trendwest  Resorts,  Inc. and subsidiaries as of December 31, 1996 and 1997, and
the related combined and consolidated statements of income, stockholders' equity
and cash flows for each of the years in the three-year period ended December 31,
1997.   These   combined  and   consolidated   financial   statements   are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these combined and  consolidated  financial  statements  based on our
audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the combined and consolidated  financial statements referred to
above  present  fairly,  in all material  respects,  the  financial  position of
Trendwest  Resorts,  Inc. and subsidiaries as of December 31, 1996 and 1997, and
the  results of their  operations  and their cash flows for each of the years in
the  three-year  period ended  December 31, 1997, in conformity  with  generally
accepted accounting principles.




KPMG Peat Marwick LLP




Seattle, Washington
February 13, 1998

                                      F-2

<PAGE>
                             TRENDWEST RESORTS, INC.
                                AND SUBSIDIARIES

                    Combined and Consolidated Balance Sheets

                             (dollars in thousands)

<TABLE>
<CAPTION>
                                                                                                December 31,
                                                                                    --------------------------------------
                                    Assets                                                1996                 1997
                                                                                    -----------------    -----------------
<S>                                                                                 <C>                   <C>
Assets:
    Cash                                                                            $         93                   70
    Restricted cash                                                                          709                1,219
    Notes receivable, net of allowance for doubtful accounts, sales
       returns and deferred gross profit                                                  45,448               73,075
    Accrued interest and other receivables                                                 4,606                7,435
    Residual interest in notes receivable sold                                            10,839               15,235
    Inventories                                                                           16,247               44,534
    Property and equipment, net                                                            5,912                7,057
    Deferred income taxes                                                                  2,360                  924
    Other assets                                                                           3,116                2,201
                                                                                    -----------------    -----------------

                   Total assets                                                     $     89,330              151,750
                                                                                    -----------------    -----------------
                                                                                    -----------------    -----------------

                     Liabilities and Stockholders' Equity

Liabilities:
    Accounts payable                                                                       1,037                  944
    Accrued liabilities                                                                    2,100                3,862
    Accrued construction in progress                                                       2,089               10,480
    Due to Parent                                                                         21,316                1,947
    Allowance for recourse liability and deferred gross profit on notes
       receivable sold                                                                    10,080                8,757
    Income taxes payable to Parent                                                         1,909                2,755
    Income taxes payable                                                                     --                  880
    Notes payable                                                                          1,055                  --
                                                                                    -----------------    -----------------

                   Total liabilities                                                      39,586               29,625
                                                                                    -----------------    -----------------

Stockholders' equity:
    Preferred stock, no par value.  Authorized 10,000,000 shares;
       no shares shares issued or outstanding                                               --                    --
    Common stock, no par value.  Authorized 90,000,000 shares;
       issued and outstanding 17,593,366 shares at December 31, 1997                      14,970               66,742
    Retained earnings                                                                     34,774               55,383
                                                                                    -----------------    -----------------

                   Total stockholders' equity                                             49,744              122,125

Commitments and contingencies
                                                                                    -----------------    -----------------

                   Total liabilities and stockholders' equity                   $         89,330              151,750
                                                                                    -----------------    -----------------
                                                                                    -----------------    -----------------
</TABLE>

See accompanying notes to combined and consolidated financial statements.



<PAGE>



                             TRENDWEST RESORTS, INC.
                                AND SUBSIDIARIES

                 Combined and Consolidated Statements of Income

                  (dollars in thousands, except per share data)


<TABLE>
<CAPTION>
                                                                                    Year ended December 31,
                                                                 1995                  1996                   1997
                                                           ------------------    ------------------     ------------------
<S>                                                        <C>                       <C>                      <C>
Revenues:
    Vacation Credit sales, net                             $      77,783               100,040                128,835
    Finance income                                                 5,368                 7,143                 11,989
    Gains on sales of notes receivable                             3,222                 5,673                  6,582
    Resort management services                                     1,579                 1,501                  2,032
    Other                                                          1,226                 2,552                  2,149
                                                           ------------------    ------------------     ------------------

                Total revenues                                    89,178               116,909                151,587
                                                           ------------------    ------------------     ------------------

Costs and operating expenses:
    Vacation Credit cost of sales                                 20,484                27,400                 34,569
    Resort management services                                     1,283                   859                  1,108
    Sales and marketing                                           36,374                47,810                 59,448
    General and administrative                                     8,391                10,904                 13,449
    Provision for doubtful accounts and recourse
       liability                                                   6,522                 7,467                  9,077
    Interest                                                       2,380                 2,445                  1,739
                                                           ------------------    ------------------     ------------------

                Total costs and operating expenses                75,434                96,885                119,390
                                                           ------------------    ------------------     ------------------

                Income before income taxes                        13,744                20,024                 32,197

Income tax expense                                                 4,979                 7,348                 11,588
                                                           ------------------    ------------------     ------------------

                Net income                             $           8,765                12,676                 20,609
                                                           ------------------    ------------------     ------------------
                                                           ------------------    ------------------     ------------------


Basic and diluted net income per common share          $             .61                   .88                   1.32

Basic and diluted weighted average shares of
    common stock outstanding                                  14,387,169            14,417,116             15,596,419
</TABLE>

See accompanying notes to combined and consolidated financial statements.



<PAGE>





                             TRENDWEST RESORTS, INC.
                                AND SUBSIDIARIES

          Combined and Consolidated Statements of Stockholders' Equity

                             (dollars in thousands)
<TABLE>
<CAPTION>
                                                                                             Employee
                                           Class A                       Class B               notes
                                         common stock                  common stock          receivable                  Total
                                  ------------------------         ----------------------    for common     Retained  stockholders'
                                      Shares        Amount          Shares        Amount       stock        earnings    equity
                                  -----------    ---------        ----------     --------    ---------    ----------  ------------

<S>                                <C>           <C>                 <C>         <C>          <C>           <C>            <C>
Balance at December 31, 1994       8,981,388     $   6,413            100        $  8,500     (910)         13,453         27,456

Exchanges for parent company
    stock                                 --            --             --              --      607              --            607
Issuance of Trendwest common
    stock
    to employees for notes           242,235            56             --              --      (41)             --             15
Note payments                             --            --             --              --       30              --             30
Dividends declared and paid by
    TW Holdings                           --            --             --              --       --            (120)          (120)
Net income                                --            --             --              --       --           8,765          8,765
                                  -----------    ----------    ---------------    --------   ----------    ------------  ---------

Balance at December 31, 1995       9,223,623         6,469            100           8,500     (314)         22,098         36,753

Issuance of Trendwest Funding
    common stock                       1,000             1             --              --       --              --              1
Note payments                             --            --             --              --      314              --            314
Net income                                --            --             --              --       --          12,676         12,676
                                  -----------    ----------    ---------------    --------   ----------    ------------  ---------

Balance at December 31, 1996       9,224,623         6,470            100           8,500       --          34,774         49,744

Consolidation transactions
    (5,193,693 shares of Trendwest
    common stock issued in
    exchange for all of the out-
   standing shares of TW Holdings
    and Trendwest Funding)         5,192,493         8,500           (100)         (8,500)      --              --             --
Issuance of common stock, net
    of issuance costs of $5,401    3,176,250        51,772             --              --       --              --         51,772
Net income                                --            --             --              --       --          20,609         20,609
                                  -----------    ----------    ---------------    --------   ----------    ------------  ---------

Balance at December 31, 1997      17,593,366     $  66,742             --         $    --       --          55,383        122,125
                                  -----------    ----------    ---------------    --------   ----------    ------------  ---------
                                  -----------    ----------    ---------------    --------   ----------    ------------  ---------
</TABLE>

<TABLE>
<CAPTION>
                                                              December 31, 1996
                                                         ----------------------------
                                                                           Issued and
                                                          Authorized        outstanding
                                                         --------------    -----------
<S>                                                     <C>                 <C>            
Trendwest:
    Common stock, voting no par value                   10,264,215          9,223,423
    Preferred stock, no par value                            --                 --

TW Holdings:
    Class A, voting, no par value                             200                 200
    Class B, nonvoting, no par value                          200                 100

Trendwest Funding common stock,
    voting, no par value                                    1,000               1,000
</TABLE>

See accompanying notes to combined and consolidated financial statements.


<PAGE>


                             TRENDWEST RESORTS, INC.
                             AND CERTAIN AFFILIATES

               Combined and Consolidated Statements of Cash Flows

                             (amounts in thousands)

<TABLE>
<CAPTION>
                                                                                      Year ended December 31,
                                                                          ------------------------------------------------
                                                                              1995             1996             1997
                                                                          --------------   --------------   --------------
<S>                                                                       <C>              <C>                <C>
Cash flows from operating activities:
    Net income                                                            $   8,765           12,676           20,609
    Adjustments to reconcile net income to net cash provided by
       (used in) operating activities:
          Depreciation and amortization                                         330              502              681
          Amortization of residual interest in notes receivable sold          1,481            2,735            4,089
          Provision for doubtful accounts, sales returns and recourse
           liability                                                          7,655           10,078           11,755
          Recoveries of notes receivable charged off                            113               72              132
          Residual interest in notes receivables sold                        (3,258)          (5,674)          (6,729)
          Unrealized gain on residual interest in notes receivable sold          --               --           (1,044)
          Change in deferred gross profit                                     1,480            2,737             (684)
          Deferred income tax expense (benefit)                                (364)            (422)           1,436
          Issuance of notes receivable                                      (71,052)         (91,593)        (112,170)
          Proceeds from sale of notes receivable                             46,665           67,257           42,292
          Proceeds from repayment of notes receivable                        11,084           21,388           28,781
          Purchase of notes receivable                                      (11,305)         (11,150)         (16,571)
          Changes in certain assets and liabilities:
             Increase in restricted cash                                       (110)            (328)            (510)
             Inventories                                                      1,493           (5,653)         (28,287)
             Accounts payable and accrued liabilities                        (3,279)           1,729           10,060
             Income taxes payable to Parent                                  (2,207)             713              846
             Income taxes payable                                                --               --              880
             Other                                                           (1,740)          (1,540)          (2,044)
                                                                          --------------   --------------   --------------

              Net cash provided by (used in) operating activities           (14,249)           3,527          (46,478)
                                                                          --------------   --------------   --------------

Cash flows from investing activities:
    Purchase of property and equipment                                       (4,312)          (1,429)          (1,696)
    Proceeds from sale of marketable equity securities                        4,219               --               --
                                                                          --------------   --------------   --------------

               Net cash used in investing activities                           (93)          (1,429)          (1,696)
                                                                          --------------   --------------   --------------

Cash flows from financing activities:
    Proceeds from notes payable                                                 100               --           16,803
    Payments on notes payable                                                (1,529)          (1,487)          (1,055)
    Net change in due to Parent                                              15,877             (968)         (19,369)
    Dividends paid                                                             (120)              --               --
    Proceeds from issuance of common stock                                       15                1           51,772
    Payments on notes receivable for stock                                       30              314               --
                                                                          --------------   --------------   --------------

               Net cash provided by (used in) financing activities           14,373           (2,140)          48,151
                                                                          --------------   --------------   --------------
                         Net increase (decrease) in cash                         31              (42)             (23)

Cash at beginning of period                                                     104              135               93
                                                                          --------------   --------------   --------------

Cash at end of period                                                  $        135               93               70
                                                                          --------------   --------------   --------------
                                                                          --------------   --------------   --------------

Supplemental  disclosures of cash flow  information  
  cash paid during the period  for:
       Interest                                                        $      2,091            2,579            1,951
       Income taxes                                                           7,547            7,056            8,010
                                                                          --------------   --------------   --------------
                                                                          --------------   --------------   --------------

Supplemental schedule of noncash investing and financing activities:
    Issuance of common stock for notes receivable                      $         41               --               --
    Reduction of notes payable through transfer of notes receivable              --               --           16,803
    Issuance of note receivable in exchange for other assets sold                --               --              489
                                                                          --------------   --------------   --------------
                                                                          --------------   --------------   --------------

</TABLE>

See accompanying notes to combined and consolidated financial statements.


<PAGE>



                             TRENDWEST RESORTS, INC.

                                AND SUBSIDIARIES

     Notes to Combined and Consolidated Financial Statements, Continued

                        December 31, 1995, 1996 and 1997

                          (dollar amounts in thousands)


(1)    Description of Business and Basis of Presentation

       Description of Business

       Trendwest Resorts, Inc. (Trendwest),  TW Holdings, Inc. (TW Holdings) and
       Trendwest  Funding  I  Inc.  (Trendwest  Funding  I)  (Company)  generate
       revenues  from the sale and  financing of Vacation  Credits in WorldMark,
       The Club  (WorldMark),  which entitle the owner to use a fully  furnished
       vacation resort unit based on the number of Vacation  Credits  purchased.
       Vacation  Credits are created through the transfer to WorldMark of resort
       units  developed or  purchased  by the Company.  The Company also manages
       resort properties under a management agreement with WorldMark.  WorldMark
       is a  separate  entity  which  owns the  transferred  properties  for the
       benefit of Vacation Credit owners (Members or Owners).

       The Company sells  Vacation  Credits to  individuals  principally  in the
       Western  United  States.  Sales to new owners are financed by the Company
       after  requiring a minimum  10% down  payment.  Sales to existing  owners
       (Upgrades)  are financed by the Company and require down  payments to the
       extent  that the owner's  equity  interest  in  Vacation  Credits  owned,
       including the Upgrade,  is less than 10%. The resulting note balances are
       secured by the Vacation Credits sold.

       Basis of Presentation

       For  periods  prior  to June  30,  1997,  the  financial  statements  are
       presented on a combined  basis and include the accounts of Trendwest,  TW
       Holdings and Trendwest  Funding I. Trendwest Funding I is included in the
       financial  statements  from April 19,  1996  (inception).  The  financial
       statements  of  these  three  entities  have  been  combined  as they are
       entities under the common control of JELD-WEN, inc. (Parent).

       Trendwest is a majority owned  subsidiary of the Parent and prior to June
       30,  1997,  TW  Holdings  and  Trendwest   Funding  I  were  wholly-owned
       subsidiaries  of  the  Parent.   Effective  June  30,  1997,  the  Parent
       transferred  to  Trendwest  all of the  outstanding  common  stock  of TW
       Holdings  and  Trendwest  Funding I in exchange for  5,193,693  shares of
       Trendwest  common  stock  (Consolidation  Transactions)  resulting  in TW
       Holdings and Trendwest  Funding I becoming  wholly-owned  subsidiaries of
       Trendwest.  The financial  statements for periods beginning June 30, 1997
       are  presented  on a  consolidated  basis and  include  the  accounts  of
       Trendwest, TW Holdings and Trendwest Funding I.

       The  Consolidation   Transactions  are  considered  a  reorganization  of
       entities  under common  control and have been  accounted  for in a manner
       similar to a pooling of  interests.  The  assets and  liabilities  of the
       combining entities continue to be recorded at their historical cost basis
       and the results of operations  continue to include the same components in
       consolidation as were included in combination.

       All  intercompany  balances  and  transactions  have been  eliminated  in
combination and consolidation.

       Capital Transactions and Public Offering

       In contemplation of the Company's initial public offering,  the Company's
       articles of incorporation were amended effective July 2, 1997 to increase
       the number of  authorized  shares of common  stock to  90,000,000  and to
       establish preferred stock with 10,000,000 shares authorized.

       As authorized,  the pricing committee of the Board declared a 513.211 for
       1 stock split effective July 2, 1997. The accompanying combined financial
       statements have been retroactively  restated to give effect to this stock
       split.

       On August 15,  1997,  the Company  consummated  the offering of 3,176,250
       shares of the  Company's  common stock at $18 per share  resulting in net
       proceeds of $51,772, after deducting the related issuance costs.

       Basic and Diluted Net Income Per Common Share

       Basic and diluted net income per common share has been computed  based on
       the number of shares of Trendwest  common stock  outstanding  and assumes
       the  5,193,693  shares  issued  to the  Parent  in  connection  with  the
       Consolidation   Transactions   have  been  outstanding  for  all  periods
       presented.

       The following  illustrates the  reconciliation of weighted average shares
used for basic net income per share:
<TABLE>
<CAPTION>
                                                                            Year ended December 31,
                                                                -----------------------------------------------------
                                                                     1995               1996               1997
                                                                ---------------    ---------------    ---------------
<S>                                                                <C>                <C>              <C>    

    Basic

    Weighted average shares - Trendwest                             9,193,476          9,223,423         10,402,726
    Effect of consolidation transactions                            5,193,693          5,193,693          5,193,693
                                                                ---------------    ---------------    ---------------

    Basic weighted average shares outstanding                      14,387,169         14,417,116         15,596,419
                                                                ===============    ===============    ===============
</TABLE>


     Net income available to common  shareholders for basic net income per share
was $8,765,  $12,676 and $20,609 for the years ended December 31, 1995, 1996 and
1997, respectively.

     There were no dilutive  securities  outstanding  for the periods  presented
resulting in basic and diluted net income per share being equal.

     At December 31,  1997,  there were  options to purchase  490,000  shares of
common stock  outstanding  which were  antidilutive  in 1997 and  therefore  not
included in the computation of diluted net income per share.


(2)    Summary of Significant Accounting Policies

       Restricted Cash

       Restricted  cash  consists  primarily  of  deposits  received on sales of
       Vacation  Credits that are held in escrow until the applicable  statutory
       rescission  period has expired and the related  customer note  receivable
       has been  recorded and amounts  received  prior to the  attainment of the
       required 10% down payment.

       Allowance for Doubtful Accounts and Recourse Liability

       The Company  provides for estimated  future losses to be incurred related
       to  uncollectible   notes  receivable  and  notes  receivable  sold  with
       recourse. The provision for credit losses is charged to income in amounts
       sufficient to maintain the allowance and the recourse liability at levels
       considered   adequate  to  cover   anticipated   losses   resulting  from
       liquidation of notes  receivable and notes receivable sold with recourse.
       The allowance for doubtful  accounts and recourse  liability are based on
       the collection history of the receivables and are net of anticipated cost
       recoveries of the underlying  Vacation Credits.  Management believes that
       all such allowances and estimated liabilities are adequate; however, such
       amounts are based on estimates and there is no assurance  that the actual
       amounts incurred will not be more or less than the amount recorded.

       The Company charges off notes receivable when deemed to be uncollectible.
       Interest  income  previously  accrued  and unpaid is  reversed.  Vacation
       Credits recovered are recorded at the weighted average cost of credits at
       the time of recovery.

       Inventories

       Inventories  consist of Vacation  Credits and construction in progress as
follows:
<TABLE>
<CAPTION>
                                                                                       December 31,
                                                                            -----------------------------------
                                                                                 1996               1997


                                                                            ----------------   ----------------
<S>                                                                      <C>                    <C>           

                      Vacation Credits                                   $         7,784              1,722
                      Construction in progress                                     8,463             42,812
                                                                            ----------------   ----------------

                               Total inventories                         $        16,247             44,534
                                                                            ================   ================
</TABLE>

       Vacation  Credits  represent the costs of unsold  ownership  interests in
       WorldMark.  Resort  properties are completed and ownership is transferred
       by the  Company to  WorldMark  in return  for the right to sell  Vacation
       Credits in these properties based on the number of credits  available for
       the properties. Credits available are determined using a formula based on
       the number of user days  available as well as the relative  value of each
       property. Vacation Credits are carried at the lower of cost, based on the
       moving weighted average of property cost per Vacation Credit established,
       or net realizable value.

       Construction in progress is valued at the lower of cost or net realizable
       value.  Interest,  taxes and other  carrying  costs  incurred  during the
       construction period are capitalized.  The amount of interest  capitalized
       during the years ended  December 31, 1995,  1996 and 1997 amounted to $0,
       $343 and $637, respectively.

       Revenue Recognition

              (i)  Vacation Credits

       Substantially   all  Vacation   Credits  sold  by  the  Company  generate
       installment  notes  receivable  secured  by an  interest  in the  related
       Vacation   Credits.   These  notes  receivable  are  payable  in  monthly
       installments,  including  interest,  with  maturities  up to seven years.
       Sales  are  included  in  revenues  when  at  least  a 10%  down  payment
       requirement has been met and any recission period has expired.

       Vacation  Credit cost of sales and direct selling  expenses  related to a
       Vacation  Credit sale are  recorded  at the time the sale is  recognized.
       Vacation  Credit  costs  include  the cost of land,  improvements  to the
       property,  including  costs  of  amenities  constructed  for  the use and
       benefit of the  Vacation  Credit  owners,  and other  direct  acquisition
       costs.  Direct  selling  expenses  are  recorded  as sales and  marketing
       expenses.

       The  Company  also  finances  sales  of  Upgrades  which  result  in  the
       cancellation  of any existing note  receivable  and the issuance of a new
       seven-year note secured by an interest in all Vacation  Credits owned. No
       additional down payment is required by the Company as long as the owner's
       equity interest in the original  Vacation  Credits is equal to 10% of the
       value of all Vacation Credits, including those from the Upgrade sale, and
       the  customer is not  delinquent  in his  payments on his  existing  note
       receivable.  When the Company  finances an Upgrade  sale and the customer
       does not make an  additional  down payment of at least 10% of the Upgrade
       sale amount, the Company uses the installment method to recognize revenue
       whereby  profit is recognized as a portion of each  principal  payment is
       received on the Upgrade.  Revenue is fully recognized on the Upgrade sale
       when the cash  collected  relating to the Upgrade  sale totals 10% of the
       Upgrade  sale.  Cash  collected  relating to a financed  Upgrade  sale is
       measured as the sum of any additional  down payment  received at the time
       of  the  Upgrade  sale  and  the  principal  repayment  of the  new  note
       receivable which is allocable to the Upgrade sale.  Principal  repayments
       are  allocated to the Upgrade sale  component of the new note  receivable
       and the pre-Upgrade  sale component of the new note  receivable  based on
       the ratio of such components at the time of the Upgrade sale.

              (ii)  Sales of Notes Receivable

       Gains on sales of notes  receivable  represent  the present  value of the
       differential  between contractual  interest rates charged to borrowers on
       notes  receivable  sold by the  Company  and  the  interest  rates  to be
       received by the purchasers of such notes  receivable,  after  considering
       the effects of estimated  prepayments and the costs of servicing,  net of
       transaction  costs.  The Company  recognizes such gains on sales of notes
       receivable  on the  settlement  date.  Gains on the sale of a portion  of
       notes  receivable are based on the relative fair market value of the note
       receivable portions sold and retained.

       The Company  discounts cash flows on its notes  receivable sold at a rate
       which it  believes a  purchaser  would  require as a rate of return.  The
       Company has developed its  assumptions  based on experience  with its own
       portfolio,  available  market  data  and  ongoing  consultation  with its
       investment bankers.

       Income from the differential retained is recorded in finance income using
       the interest method. In addition, finance income includes interest income
       on notes  receivable  retained by the Company.  Prior to January 1, 1997,
       the  residual  interest in notes  receivable  sold was  classified  as an
       excess  servicing asset and carried at the lower of amortized cost or net
       realizable  value.  Beginning  January 1, 1997, the residual  interest in
       notes  receivable sold is classified as a trading  security in accordance
       with SFAS No. 115,  Accounting for Certain  Investments in Debt or Equity
       Securities,  and is carried at market value.  Also,  beginning January 1,
       1997,  changes in the fair  market  value  (see note 14) of the  residual
       interest in notes receivable sold are recognized as finance income.

       Prior to January  1, 1997,  the  carrying  value of the excess  servicing
       asset was analyzed  quarterly by the Company on a disaggregated  basis to
       determine whether prepayment  experience had an impact on carrying value.
       Expected cash flows of the underlying notes receivable sold were reviewed
       based upon current  economic  conditions and the type of notes receivable
       originated and revised as necessary using the original discount rate used
       in calculating the gain on sale.  Losses arising from adverse  prepayment
       experience  were  recognized  as a charge  to  earnings  while  favorable
       experience was not recognized until realized.

       Property and Equipment

       Property and equipment are recorded at cost and  depreciated or amortized
       using the  straight-line  method  over the  following  assets'  estimated
       useful lives:

                      Building and improvements                   20 to 45 years
                      Equipment, furniture and fixtures           3 to 12 years
                      Leasehold improvements                      2 to 5 years


       Advertising

       Advertising  costs,  included  in sales  and  marketing  expenses  in the
       accompanying  combined statements of income, are expensed as incurred and
       amounted to $2,012,  $4,036 and $4,204 for the years ended  December  31,
       1995, 1996 and 1997, respectively.



<PAGE>


       Income Taxes

       Income  taxes are  accounted  for under the asset and  liability  method.
       Deferred tax assets and  liabilities  are  recognized  for the future tax
       consequences  attributable to differences between the financial statement
       carrying  amounts of existing assets and liabilities and their respective
       tax bases and operating loss and tax credit  carryforwards.  Deferred tax
       assets and  liabilities  are measured using enacted tax rates expected to
       apply to taxable income in the years in which those temporary differences
       are  expected  to be  recovered  or settled.  The effect on deferred  tax
       assets and  liabilities  of a change in tax rates is recognized in income
       in the period that includes the enactment date.

       The Company was  included in the Federal  consolidated  tax return of the
       Parent  prior to August 15,  1997.  The  Parent  allocated  the  combined
       current  and  deferred  tax  expense to the Company as if the Company had
       filed on a stand-alone basis.

       Subsequent to August 15, 1997, the Company files its Federal consolidated
tax return on a stand-alone basis.

       Stock-Based Compensation

       During 1995,  the  Financial  Accounting  Standards  Board (FASB)  issued
       Statement of Financial  Accounting  Standards (SFAS) No. 123,  Accounting
       for  Stock-Based  Compensation,   effective  for  years  beginning  after
       December  15,  1995.  The  statement  requires  expanded  disclosures  of
       stock-based  compensation  arrangements  and  encourages  (but  does  not
       require)  application  of the fair  value  recognition  provision  in the
       statement. Under the fair value recognition method,  compensation cost is
       measured at the grant date of the option, based on the value of the award
       and  is  recognized  over  the  vesting  period.   Under  existing  rules
       ("intrinsic  value based method"),  compensation  cost is the excess,  if
       any,  of the  market  value of the stock at grant date over the amount an
       employee  must pay to acquire  the  stock.  None of the  Company's  stock
       options  have any  intrinsic  value at grant date and,  under  Accounting
       Principles  Board  (APB)  Opinion No. 25, no  compensation  cost has been
       recognized for them. SFAS No. 123 does not alter the existing  accounting
       rules for employee stock-based programs. Companies may continue to follow
       rules  outlined in APB Opinion No. 25, but are  required to disclose  the
       pro forma  amounts of net income and  earnings  per share that would have
       been  reported  had they  elected to follow  the fair  value  recognition
       provision of SFAS No. 123. Effective January 1, 1996, the Company adopted
       the disclosure  requirements  of SFAS No. 123, but has determined that it
       will   continue  to  measure  its   employee   stock-based   compensation
       arrangements under the provisions of APB Opinion No. 25. Accordingly,  no
       compensation cost has been recognized for its stock option plan.



<PAGE>


       Use of Estimates

       Management of the Company has made a number of estimates and  assumptions
       relating to the reporting of assets and liabilities and the disclosure of
       contingent assets and liabilities at the date of the financial statements
       and the reported  amounts of revenues and expenses  during the  reporting
       period to prepare these financial statements in conformity with generally
       accepted  accounting  principles.  Actual results could differ from those
       estimates and assumptions.

       Derivative Financial Instruments

       The Company has limited involvement with derivative financial instruments
       and uses them only to manage  well-defined  interest rate risks. They are
       not used for trading purposes.

       The  Company  enters  into  forward  interest  rate swap  agreements  and
       interest  rate cap  agreements  to hedge the effects of  fluctuations  in
       interest rates related to anticipated sales of notes  receivables.  These
       transactions  meet  the  requirements  for  hedge  accounting,  including
       designation to a specific  transaction  and high  correlation.  Gains and
       losses on these agreements are deferred and recognized upon completion of
       the sale of notes receivable.

       Effect of New Accounting Pronouncements

       In June 1996, the FASB issued SFAS No. 125,  Accounting for Transfers and
       Servicing of Financial Assets and  Extinguishments  of Liabilities.  SFAS
       No. 125 provides  accounting  and  reporting  standards for transfers and
       servicing of financial assets and  extinguishments of liabilities.  Those
       standards are based on consistent  application of a  financial-components
       approach that focuses on control.  Under that approach,  after a transfer
       of financial  assets,  an entity  recognizes  the financial and servicing
       assets it controls  and the  liabilities  it has  incurred,  derecognizes
       financial  assets when  control has been  surrendered,  and  derecognizes
       liabilities  when  extinguished.  SFAS No. 125 is effective for transfers
       and  servicing of financial  assets and  extinguishments  of  liabilities
       occurring after December 31, 1996, and is to be applied prospectively.

       The  adoption of SFAS No. 125 on January 1, 1997  resulted in an increase
       in the  carrying  value  of the  Company's  residual  interest  in  notes
       receivable  sold at  December  31,  1996 of $755 and $111  related to the
       sales of notes  receivable  to  Investors  and to the  limited  liability
       company (LLC), respectively, (see note 5).

       In February 1997, the FASB issued SFAS No. 128,  Earnings Per Share. SFAS
       No. 128 establishes  standards for computing and presenting  earnings per
       share  and  applies  to  entities  with  publicly  held  common  stock or
       potential  common  stock.  This  statement  is  effective  for  financial
       statements  issued for periods ending after December 15, 1997,  including
       interim  periods;  earlier  application  is not  permitted.  The  Company
       adopted  SFAS No. 128 in the fourth  quarter of 1997 and has restated all
       prior  periods  to  conform to the new  standard.  There was no  material
       impact on earnings per share from the adoption of this standard.


(3)    Marketable Securities

       In 1995, the Company sold marketable  equity securities to the Parent. No
       gain or loss was realized on this transaction.


(4)    Notes Receivable

       The Company provides financing to the purchasers of Vacation Credits. The
       notes  resulting  from  sales of  Vacation  Credits in 1996 and 1997 bear
       interest at 13.9% or 14.9%,  depending on the method of payment,  and are
       written  with initial  terms of up to 84 months.  Once a 10% down payment
       has been  received,  the  Company  has no  obligation  under the notes to
       refund  monies or  provide  further  services  to the Owners in the event
       membership is terminated for nonpayment of the notes.

       Maturities of notes receivable at December 31, 1997 are as follows during
the next five years and thereafter:

                                  1998            $        10,435
                                  1999                     11,585
                                  2000                     12,627
                                  2001                     13,544
                                  2002                     13,986
                                  Thereafter               22,537
                                                     ---------------

                                                  $        84,714
                                                     ===============

       Customers  over 60 days  past  due on  monthly  payments  are  considered
       delinquent.  Delinquent  notes  receivable  represent  1.80% and 1.88% of
       notes receivable at December 31, 1996 and 1997, respectively.

       The activity in the allowance for doubtful  accounts,  recourse liability
       and sales returns is as follows for the years ended December 31:
<TABLE>
<CAPTION>

                                                                          1995               1996               1997
                                                                     ---------------    ---------------    ---------------
<S>                                                                <C>                  <C>                <C>                   

         Balances at beginning of period                          $         5,284              7,964             11,241

         Provision for doubtful accounts, sales returns and
             recourse liability                                             7,655             10,078             11,755
         Notes receivable charged-off and sales returns net of
             Vacation Credits recovered                                    (5,088)            (6,873)            (7,888)
         Recoveries                                                           113                 72                132
                                                                     ---------------    ---------------    ---------------

         Balances at end of period                                $         7,964             11,241             15,240
                                                                     ===============    ===============    ===============


                                                                          1995               1996               1997
                                                                     ---------------    ---------------    ---------------

         Allowance for doubtful accounts and sales returns        $         5,429              5,832              9,935
         Recourse liability on notes receivable sold                        2,535              5,409              5,305
                                                                     ---------------    ---------------    ---------------

                                                                  $         7,964             11,241             15,240
                                                                     ===============    ===============    ===============

       Total notes receivable outstanding,  including notes receivable sold (see
       note 5), amounted to $180,323 and $242,286 at December 31, 1996 and 1997,
       respectively.
</TABLE>


(5)    Sales of Notes Receivable

       TW Holdings

       The Company sells  through TW Holdings,  an 80% interest in certain notes
       receivable  to  outside  investors  primarily  through an  agreement,  as
       amended on December 30, 1997,  expiring  June 30, 1998  (Agreement)  with
       Seattle-First National Bank and other purchasers  (Investors).  Under the
       terms of the Agreement,  up to $98,000 of receivables  can be sold to the
       Investors and proceeds from the  collection of sold notes  receivable can
       be used to purchase  additional  notes  receivable.  The notes receivable
       have stated rates of 13.9%-14.9%  and are sold at par to yield LIBOR plus
       1.25% per annum to the Investors.  The 20% retained  interest is recorded
       as notes  receivable  whereas  the  residual  interest in the excess cash
       flows of notes  receivable  sold is  classified  as residual  interest in
       notes receivable sold, and beginning  January 1, 1997 is measured at fair
       value under SFAS No. 125.

     Total notes receivable sold and outstanding  under this Agreement  amounted
to $55,000 and $98,000 at December 31, 1996 and 1997, respectively.

       The Investors have recourse to the Company's  retained  interest in notes
       receivable sold under certain default provisions related primarily to the
       delinquency  status of the notes receivable sold. The Company's  retained
       interest included in notes receivable in the accompanying  balance sheets
       amounted  to  $13,750  and  $24,500  at  December   31,  1996  and  1997,
       respectively.

       Subsequent   to   January   1,  1997  and  prior  to  the   Consolidation
       Transactions,  the  Company's  transfer  of notes  receivable  under  the
       Agreement did not qualify for sales treatment under SFAS No. 125 and were
       treated as secured borrowings.

       In  conjunction  with the  Consolidation  Transactions,  the  bylaws  and
       articles of  incorporation  of TW  Holdings  were  amended  such that the
       transfer of notes  receivable from Trendwest to TW Holdings met the sales
       recognition  criteria of SFAS No. 125 resulting in the transferred  notes
       receivable no longer being assets of Trendwest.  At June 30, 1997,  notes
       receivable  previously  transferred  and  treated as  secured  borrowings
       aggregating   $16.8  million  were   accounted  for  as  sales  of  notes
       receivable.

       Trendwest Funding I

       In 1996,  the Company sold  through  Trendwest  Funding I, certain  notes
       receivable to the LLC in exchange for cash, a  subordinated  note payable
       from the LLC and a residual interest in the excess cash flows of the LLC.
       The  subordinated  note payable  from the LLC  represents  the  Company's
       retained interest in notes receivable which provide collateral to holders
       of notes issued by the LLC (the LLC  noteholders)  and is  classified  as
       notes receivable in the accompanying balance sheet. The residual interest
       in the excess cash flows of the LLC is classified as residual interest in
       notes  receivable sold and beginning  January 1, 1997 is measured at fair
       value under SFAS No. 125.

       The LLC  noteholders  and the LLC outside  investor  have recourse to the
       Company's  retained  interest  in notes  receivable  sold  under  certain
       default  provisions  related  primarily to the delinquency  status of the
       notes  receivable  sold. The Company's  retained  interest is included in
       notes  receivable  in  the  accompanying  combined  balance  sheets,  and
       amounted to  approximately  $12,600 and $14,580 at December  31, 1996 and
       1997, respectively.

       The LLC is controlled and 99% owned by an independent third party who has
       made a  substantial  capital  investment  and has  substantial  risks and
       rewards of the assets of the LLC.


(6)    Property and Equipment

       Property  and  equipment,   net,  consists  primarily  of  the  Company's
       corporate  headquarters  and leased sales  offices as follows at December
       31:
<TABLE>
<CAPTION>

                                                                                    1996              1997


                                                                               ---------------   ----------------
<S>                                                                         <C>                  <C>              

                Land                                                        $           877               877
                Building and improvements                                             3,586             3,612
                Equipment, furniture and fixtures                                     2,504             3,697
                Leasehold improvements                                                  336               814
                                                                               ---------------   ----------------

                                                                                      7,303             9,000
                Less accumulated depreciation and amortization                        1,391             1,943
                                                                               ---------------   ----------------

                                                                            $         5,912             7,057
                                                                               ===============   ================



</TABLE>

<PAGE>



(7)    Deferred Gross Profit

       The Company accounts for certain Upgrade sales on the installment  method
       prior to satisfaction of minimum down payment  requirements.  Information
       for those transactions follows for the years ended December 31:
<TABLE>
<CAPTION>
                                                                            1995               1996               1997
                                                                       ---------------    ---------------    ---------------
<S>                                                                  <C>                  <C>                <C>

                   Gross sales value                                 $        8,266             15,618              9,023
                                                                       ===============    ===============    ===============

                   Gross profit deferred                                      3,826              7,328              4,277
                   Gross profit recognized                                    2,346              4,591              4,961
                                                                       ---------------    ---------------    ---------------

                   Net gross profit deferred (recognized)
                       during period                                 $        1,480              2,737               (684)
                                                                       ===============    ===============    ===============

</TABLE>
       Notes  receivable  is  presented  net of  deferred  gross  profit  in the
       accompanying  balance sheets. Such deferred amounts aggregated $1,168 and
       $1,704 at December 31, 1996 and 1997, respectively.

       Deferred gross profit related to notes  receivable  sold is combined with
       allowance  for  recourse  liability  on  notes  receivable  sold  in  the
       accompanying  balance sheets. Such deferred amounts aggregated $4,671 and
       $3,451 at December 31, 1996 and 1997, respectively.



(8)    Notes Payable

       The  Company  had  a  line  of  credit  of  $5,000  with  FINOVA  Capital
       Corporation which was terminated in August 1997. The outstanding  balance
       at December 31, 1996 and 1997 was $1,054 and $0, respectively.




<PAGE>



(9)    Income Taxes

       The  provision  for income taxes  consist of the  following for the years
ended December 31:
<TABLE>
<CAPTION>
                                                              1995               1996               1997
                                                         ---------------    ---------------    ---------------
<S>                                                      <C>                <C>                <C>
                           Federal:
                               Current                $         5,218              7,426              9,173
                               Deferred                          (308)              (450)             1,749
                                                         ---------------    ---------------    ---------------

                                                                4,910              6,976             10,922
                                                         ---------------    ---------------    ---------------

                           State:
                               Current                            125                344                980
                               Deferred                           (56)                28               (314)
                                                         ---------------    ---------------    ---------------

                                                                   69                372                666
                                                         ---------------    ---------------    ---------------

                                      Total           $         4,979              7,348             11,588
                                                         ===============    ===============    ===============
</TABLE>

       The tax effects of temporary  differences  that give rise to  significant
       portions of the  deferred tax assets and  deferred  tax  liabilities  are
       presented below at December 31:
<TABLE>
<CAPTION>

                                                                                1996               1997
                                                                           ----------------   ----------------
<S>                                                                     <C>                   <C>                       
                           Deferred tax assets:
                               Allowance for credit losses              $         4,206              3,940
                               Deferred gross profit                              2,185              1,964
                               Other                                                571                690
                                                                           ----------------   ----------------

                                      Total deferred tax assets                   6,962              6,594
                                                                           ----------------   ----------------

                           Deferred tax liability:
                               Excess servicing asset                             3,375              4,664
                               Other assets                                         196                150
                               Property and equipment                               120                251
                               Other                                                911                605
                                                                           ----------------   ----------------

                                      Total deferred tax liability                4,602              5,670
                                                                           ----------------   ----------------

                                      Total deferred asset, net         $         2,360                924
                                                                           ================   ================



</TABLE>

<PAGE>


     In assessing the realizability of deferred tax assets, management considers
whether it is more likely than not that some  portion or all of the deferred tax
assets will not be realized.  The ultimate realization of deferred tax assets is
dependent  upon the  generation of future  taxable  income during the periods in
which those temporary  differences become deductible.  Management  considers the
scheduled reversal of deferred tax liabilities, projected future taxable income,
and tax planning strategies in making this assessment.

     Based  upon the level of  historical  taxable  income and  projections  for
future  taxable  income  over the  periods  which the  deferred  tax  assets are
deductible, management believes it is more likely than not that the Company will
realize the benefits of these deferred tax assets.

     Income tax expense  differed from the amounts computed by applying the U.S.
Federal income tax rate of 35% to pretax income as a result of the following for
the years ended December 31:

<TABLE>
<CAPTION>
                                                                          1995              1996               1997
                                                                     ---------------   ----------------   ----------------
<S>                                                                  <C>               <C>                <C>   
                Income tax at Federal statutory rate                      35.0%             35.0%              35.0%
                State tax, net of Federal benefit                           .3               1.2                1.3
                Other                                                       .9                .5                (.3)
                                                                     ---------------   ----------------   ----------------

                                                                          36.2%             36.7%              36.0%
                                                                     ===============   ================   ================

</TABLE>

(10)   Employee Notes for Common Stock

       Notes  accepted upon the purchase of Company  common stock are secured by
       the stock,  bear interest at 9% per annum and are included as a reduction
       to stockholders'  equity. In 1995,  certain  individuals  exchanged their
       Company  common  stock for common  stock of the Parent and the notes were
       repaid.


(11)   401(k) Plans

       Prior to August 15, 1997, the Company  participated  in the Parent 401(k)
       plan. Company  contributions,  which are invested in Parent common stock,
       were at the  discretion  of the  Board of  Directors  of the  Parent  and
       totaled  $1,283,  $1,686 and $1,124 for the years ended December 31, 1995
       and  1996 and the  period  from  January  1,  1997 to  August  15,  1997,
       respectively.

       On August 15, 1997, the Company ceased participation in the Parent 401(k)
       plan and  sponsored a new plan  (Trendwest  plan)  covering all Trendwest
       employees.  Company contributions totaled $765 for the period from August
       15, 1997 to December 31, 1997.


(12)   Derivative Financial Instruments

       Interest Rate Cap Agreement

       In March 1995, the Company entered into an interest rate cap agreement at
       a cost of $92 to reduce the impact of  changes in  interest  rates on its
       notes  receivable  sold.  The interest  rate cap  agreement  has a 30-day
       notional  principal  amount  of  $31,800  on which the  Company  receives
       interest  payments to the extent that LIBOR exceeds an annualized rate of
       10.25%.

       The interest rate cap agreement expires in April 1998.

       Forward Swap Agreement

       In October 1997,  the Company  entered into two $50,000  notional  amount
       forward  interest rate swap  agreements.  These contracts are designed to
       hedge the interest rate risk of an  anticipated  securitization  of notes
       receivable expected to close in the first quarter of 1998.

       The Company is exposed to credit losses in the event of nonperformance by
       the  counterparties  to its  interest  rate  caps  and its  forward  swap
       agreements. The Company anticipates, however, that counterparties will be
       able to fully satisfy their obligations under the contracts.  The Company
       does not obtain collateral to support financial  instruments but monitors
       the credit standing of the counterparties.


(13)   Stock Option Plan

       In 1997,  the Board of  Directors  approved  the adoption of an incentive
       stock option plan  providing for the award of incentive  stock options to
       employees of the Company at the discretion of the Board of Directors.

       Under the plan,  on the date of grant,  the exercise  price of the option
       must be at least  equal to the  market  value of common  stock for shares
       issued.  The  plan  provides  for  grants  up  to  5%  of  the  Company's
       outstanding shares (879,668 at December 31, 1997).

       Stock  options  vest ratably over five years and expire three years after
becoming fully vested.

       The following table  summarizes  stock option activity for the year ended
December 31, 1997:

<TABLE>
<CAPTION>
                                                                                                 Weighted
                                                                                                  average
                                                                               Shares          option price
                                                                           ----------------   ----------------
<S>                                                                        <C>             <C>

                 Options granted                                                492,000    $      26.875
                 Expired or canceled                                              2,000             --
                                                                           ----------------   ----------------

                 Balance at end of year                                         490,000    $      26.875
                                                                           ================   ================

</TABLE>

       There are no options exercisable at December 31, 1997.

       The Company  applies APB Opinion No. 25 in  accounting  for its plan and,
       accordingly,  no  compensation  cost has been  recognized  for its  stock
       options  in  the  accompanying  financial  statements.  Had  the  Company
       determined  compensation  cost based on the fair value at the grant date,
       the Company's net income would have been reduced to the pro forma amounts
       indicated below:

<TABLE>
<CAPTION>
                                                                                            Year ended
                                                                                         December 31, 1997
                                                                                        --------------------
<S>                                                                                  <C>                                       

                       Net income, as reported                                       $          20,609
                       Net income, pro forma                                                    20,377
                       Basic and diluted EPS, as reported                                        1.32
                       Basic and diluted EPS, pro forma                                          1.31
</TABLE>

       The fair value of the options  granted is  estimated on the date of grant
       using  the  Black-Scholes  method  with the  following  weighted  average
       assumptions used in 1997; annual dividend yield of 0%; volatility of 45%;
       risk free  interest  rate of 6.4%;  and  expected  lives of 6 years.  The
       weighted  average  grant  date fair  value per share of  options  granted
       during the year ended December 31, 1997 was $12.94.


(14)   Fair Values of Financial Instruments

       SFAS No.  107,  Disclosures  About Fair Value of  Financial  Instruments,
       requires   disclosure   of  fair  value   information   about   financial
       instruments,  whether or not  recognized  in the  statement  of financial
       condition.  Fair values are based on  estimates  using  present  value or
       other  valuation  techniques  in cases where quoted market prices are not
       available. Those techniques are significantly affected by the assumptions
       used,  including the discount rate and estimates of future cash flows. In
       that regard,  the derived fair value estimates cannot be substantiated by
       comparison  to  independent  markets  and,  in many  cases,  could not be
       realized in immediate settlement of the instrument. SFAS No. 107 excludes
       certain financial  instruments and all nonfinancial  instruments from its
       disclosure  requirements.  Accordingly,  the aggregate fair value amounts
       presented do not represent the underlying value of the Company.



<PAGE>


       Estimated  fair  values,   carrying   values  and  various   methods  and
       assumptions used in valuing the Company's  financial  instruments are set
       forth below at December 31:
<TABLE>
<CAPTION>
                                                                   1996                                  1997
                                                     ----------------------------------    ----------------------------------
                                                     Carrying value       Estimated        Carrying value       Estimated
                                                                          fair value                            fair value
                                                     ---------------    ---------------    ---------------    ---------------
<S>                                         <C>   <C>                   <C>                <C>                <C>   
       Financial assets:
           Cash                             (a)   $            93                 93                 70                 70
           Restricted cash                  (a)               709                709              1,219              1,219
           Notes receivable                 (a)            46,616             46,616             74,779             74,779
           Residual interest in notes
             receivable sold                (b)            10,839             11,705             15,235             15,235

       Financial liabilities:
           Due to Parent                    (c)            21,316             21,316              1,937              1,947
           Recourse liability on notes      (a)             5,409              5,409              5,305              5,305
             sold
           Notes payable                    (c)             1,055              1,055                 --                 --
</TABLE>

       (a)    The  carrying  value,  prior to  consideration  of deferred  gross
              profit  in the case of notes  receivable,  is  considered  to be a
              reasonable estimate of fair value.

       (b)    Fair value is determined  using estimated  discounted  future cash
              flows taking into consideration  anticipated prepayment rates. The
              Company utilizes the following assumptions in determining the fair
              value  of its  residual  interest  in  notes  receivable  sold  at
              December 31:

<TABLE>
<CAPTION>
                                                                         1996               1997
                                                                    ---------------    ---------------
<S>                                                                 <C>                <C>   
                                       Discount rate                      12.25%            12.25%
                                       Annual prepayment rate              6%                6%

</TABLE>
       (c)    The carrying  value  reported  approximates  fair value due to the
              variable interest rates charged on the borrowings.

       Because no market exists for a portion of the financial instruments, fair
       value estimates may be based on judgments  regarding  future  instruments
       and other factors.  These  estimates are subjective in nature and involve
       uncertainties and matters of significant judgment and therefore cannot be
       determined with  precision.  Changes in assumptions  could  significantly
       affect the estimates.

       The fair market  value of the  interest  rate cap  agreement  is based on
       current interest rates and is estimated to be $0 at December 31, 1996 and
       1997.  The fair value of the Company's  forward swap agreement was $(472)
       at December 31, 1997.  This negative fair value  represents the estimated
       amount the Company would have to pay at each date to cancel the contracts
       or transfer them to other parties.


(15)   Related Party Transactions

       Notes Receivable

       The  Company,  on  an  ongoing  basis,  acquires  from  and  sells  notes
       receivable to related parties.  A summary of these  transactions  follows
       for the years ended December 31:
<TABLE>
<CAPTION>

                                                                              1996               1996             1997
                                                                          --------------    ---------------   --------------
<S>                                                                       <C>               <C>                <C>    
        Sale of notes receivable:
            Members of the Board of Directors of the Parent (at
              face value, no recourse)                                 $       3,905              3,350              917
            I&I Holdings, a subsidiary of the Parent (at face value,
              full recourse)                                                   1,321                232               55
            Parent Foundation (at face value, full recourse)                     191                211               --
        Purchases of notes receivable:
            Eagle Crest Partners, Ltd., a subsidiary of the Parent
              (at face value, full recourse)                                  11,305              8,993            7,134
            Running Y Resorts, Ltd., a subsidiary of the Parent (at
              face value, full recourse)                                          --              2,157            3,218
            Parent foundation (at face value, full recourse)                      --                 --            2,536
</TABLE>

       With  respect  to  notes  receivable  sold to  members  of the  Board  of
       Directors  of the Parent and I&I  Holdings  of the  Parent,  the  Company
       services such receivables without compensation.

       The  outstanding  balance of notes  receivable sold with full recourse to
       related parties  amounted to $18,512 and $13,564 at December 31, 1996 and
       1997, respectively.



<PAGE>


       WorldMark

              (i)  Management Contract

       The Company manages the resort properties  transferred to WorldMark under
       the terms of a management  agreement  which is subject to annual approval
       by the Members. Under the terms of the management agreement,  the Company
       receives  a  management  fee equal to the  lesser  of 15% of  WorldMark's
       expenditures  or net profit of WorldMark  and is  reimbursed  for certain
       expenses. In addition,  the Company is responsible for paying annual dues
       on Vacation  Credits  which it owns prior to their sale to  customers.  A
       summary of these transactions for the years ended December 31 follows:
<TABLE>
<CAPTION>
                                                                       1995               1996               1997
                                                                  ----------------   ----------------   ----------------
<S>                                                               <C>                <C>                <C>    
            WorldMark:
                 Management fee income                         $           747              1,103              1,488
                 Dues expense incurred by Trendwest                        512                275                793
                 Reimbursed salaries                                     1,533              3,103              5,448
                 Resort operations, maid and key service
                    income                                                 332                 --                 --
                 Other reimbursed expenses                                 297                323                612

              (ii)  Financial Information (Unaudited)
</TABLE>

     A summary of financial  information  for  WorldMark as of and for the years
ended December 31, 1996 and 1997 is as follows:
<TABLE>
<CAPTION>
                                                                                          1996               1997
                                                                                     ----------------   ----------------
<S>                                                                               <C>                   <C>  
            Cash and investment securities                                        $         4,166              6,364
            Member dues receivable                                                          6,694              8,860
            Other                                                                             908              2,170
                                                                                     ----------------   ----------------

                     Total assets                                                          11,768             17,394
                                                                                     ----------------   ----------------

            Deferred revenue                                                                7,441             10,080
            Other                                                                           1,015              2,008
                                                                                     ----------------   ----------------

                     Total liabilities                                                      8,456             12,088
                                                                                     ----------------   ----------------

                     Net assets                                                   $         3,312              5,306
                                                                                     ================   ================

            Annual member assessments                                             $        10,733             15,426
                                                                                     ================   ================

            Excess of revenues over expenses                                      $         1,351              1,994
                                                                                     ================   ================

            Condominiums owned, at developers unamortized historical cost         $        98,826            128,411
                                                                                     ================   ================

</TABLE>

<PAGE>


       Parent and Other Related Party

       The  Company  has an open  revolving  credit line with its Parent to meet
       operating  needs and invest excess funds.  The credit line is $10 million
       and is payable on demand. It bears interest at the prime rate plus 1% per
       annum (9.5% at December 31, 1997).

       The  Company  also  reimburses  the  Parent for  administrative  services
       received and its share of insurance expenses. Also, through June 30, 1997
       the Parent was named as the  master  servicer  under the terms of certain
       sales of notes receivable and received a servicing fee of 1.75% per annum
       of  the  sold   receivables  to  service  the   receivable.   The  Parent
       subcontracted the servicing to Trendwest for a servicing fee of 1.25% per
       annum of the sold receivable balance. Trendwest also received a servicing
       fee from TRI  Funding  Company  I,  LLC of  1.75%  per  annum of the sold
       receivables'  balance and subsequent to June 30, 1997 is the named master
       servicer under the terms of certain sales of notes receivable. Trendwest,
       in  turn,  subcontracts  components  of the  servicing  to a  third-party
       servicer,  SAGE.  A summary of these  transactions  follows for the years
       ended December 31:
<TABLE>
<CAPTION>
                                                                    1995               1996               1997
                                                               ----------------   ----------------   ----------------
<S>                                                             <C>               <C>                <C> 
                Parent:
                    Interest income                         $            --                451                159
                    Interest expense                                  1,993              2,564              1,945
                    Insurance expense                                   879              1,304              1,865
                    Administrative service expense                      723                913                 --
                    Servicing fee expense, net                        1,163              1,008                240
                TRI Funding Company I, LLC - servicing fee
                    income                                               --                925              1,157
</TABLE>

       The  Company  is  developing  a resort  in  central  Washington  known as
       MountainStar in conjunction with its Parent. The Parent owns the land and
       the  Company is acting as the  developer.  On behalf of its  Parent,  the
       Company has incurred approximately $4,400 in costs related to the project
       as of December 31, 1997.  All costs  incurred  will be  reimbursed by the
       Parent and are  included as a reduction  to the due to Parent  amounts on
       the Company's balance sheet.


(16)   Commitments and Contingencies

       Purchase Commitments

       The  Company  routinely  enters into  purchase  agreements  with  various
       developers to acquire and build resort properties.  At December 31, 1997,
       the Company  has  outstanding  purchase  commitments  $28,353  related to
       properties  under   development.   The  Company  has  also  committed  to
       purchasing  20  condominium  units  in  each  of  1998,  1999  and  2000,
       respectively, from Running Y Resorts, Ltd. The cost of the units is fixed
       at 26% of the selling price of Vacation Credits at the time the units are
       purchased.

       Litigation

       The  Company is involved in various  claims and  lawsuits  arising in the
       ordinary  course of  business.  Management  believes the outcome of these
       matters  will  not  have a  material  adverse  effect  on  the  Company's
       financial position, results of operations or liquidity.

       Lease Commitments

       The Company has various operating lease  agreements,  primarily for sales
       offices.  These obligations generally have remaining  noncancelable terms
       of five years or less.  Future  minimum lease payments are as follows for
       the years ending December 31:

                       1998                            $ 1,582
                       1999                              1,483
                       2000                              1,229
                       2001                                729
                       2002                                133

     Rental  expense  amounted to $1,126,  $1,426 and $2,018 for the years ended
December 31, 1995, 1996 and 1997, respectively.


(17)   Subsequent Events

       Credit Facility

       In February  1998,  the Company  entered into a credit  agreement  with a
       group  of  banks to  provide  the  Company  with a  three-year  unsecured
       revolving credit facility for $30 million.

       Trendwest Funding II, Inc.

       In March 1998,  the Company sold $37.9  million of notes  receivable to a
       special purpose company, Trendwest Funding II, Inc. In addition, the Bank
       Group sold $98.0 million of notes  receivable  purchased from TW Holdings
       to  Trendwest  Funding II,  Inc.  The special  purpose  company  sold the
       receivable to TRI Funding II, Inc. (TRI), a special  purpose entity,  and
       TRI issued $130.4 million in two classes of senior and subordinated notes
       to institutional investors.

       Purchase Commitment

       The Company has an agreement in principle to purchase  land and construct
       a new office building in Redmond,  Washington. The estimated construction
       and land  costs  are $11  million  and the  building  is  expected  to be
       completed on or before December 1, 1998.

                               EAGLE CREST, INC.,

                                  as Originator


                                       and


                               TW HOLDINGS, INC.,

                                    as Buyer






                           SECOND AMENDED AND RESTATED
                         RECEIVABLES PURCHASE AGREEMENT

                            Dated as of June 1, 1997




























<PAGE>



                                TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                                                                 Page
         <S>                                                                                                      <C>
         ARTICLE 1

                                                    DEFINITIONS.................................................  4
                  Section 1.1  Definitional Provisions..........................................................  4

         ARTICLE 2

                                             CONVEYANCE OF RECEIVABLES..........................................  5
                  Section 2.1  Conveyance of Receivables........................................................  5
                  Section 2.2  Representations and Warranties as to the
                  Originator....................................................................................  7
                  Section 2.3  Representations and Warranties as to the
                  Receivables; Repurchase upon Breach........................................................... 10
                  Section 2.4  Affirmative Covenants of the Originator.......................................... 11
                  Section 2.5  Negative Covenants of the Originator............................................. 13

         ARTICLE 3

                                             PAYMENT OF PURCHASE PRICE.......................................... 14
                  Section 3.1  Payment of Purchase Price........................................................ 14

         ARTICLE 4

                                                    TERMINATION................................................. 15
                  Section 4.1  Termination...................................................................... 15

         ARTICLE 5

                                             MISCELLANEOUS PROVISIONS........................................... 15
                  Section 5.1  Amendment........................................................................ 15
                  Section 5.2  Protection of Right, Title and Interest to
                  Receivables................................................................................... 15
                  Section 5.3  Governing Law.................................................................... 16
                  Section 5.4  Notices.......................................................................... 16
                  Section 5.5  Severability of Provisions....................................................... 17
                  Section 5.6  Assignment....................................................................... 17
                  Section 5.7  Further Assurances............................................................... 17
                  Section 5.8  No Waiver: Cumulative Remedies................................................... 17
                  Section 5.9  Counterparts..................................................................... 17
                  Section 5.10  Third-Party Beneficiaries....................................................... 17
                  Section 5.11  Merger and Integration.......................................................... 18
                  Section 5.12  Headings........................................................................ 18
                  Section 5.13  Originator Indemnification...................................................... 18
                  Section 5.14  Assumption of the Obligations of the
                  Originator.................................................................................... 18
                  Section 5.15  Confirmation of the Obligations under
                  Prior Purchase Agreement...................................................................... 18

</TABLE>
                                                    2

<PAGE>



                         RECEIVABLES PURCHASE AGREEMENT


         SECOND AMENDED AND RESTATED RECEIVABLES PURCHASE AGREEMENT, dated as of
June 1, 1997,  between  EAGLE  CREST,  INC.,  an Oregon  corporation,  as seller
("Eagle  Crest"  or  the  "Originator"),   and  TW  HOLDINGS,   INC.,  a  Nevada
corporation, as purchaser ("TW Holdings" or the "Buyer").

                                    RECITALS

         WHEREAS,  the Buyer is in the business of purchasing from time to time,
among other things,  certain right to use timeshare  receivables  (the "Right to
Use Receivables")  originated by the Originator and by Trendwest  Resorts,  Inc.
("TRI")  (Eagle  Crest  and  TRI,  together,  are  referred  to  herein  as  the
"Originators");

         WHEREAS, the Buyer was formerly also in the business of purchasing from
time to time certain  mortgage loan  timeshare  receivables  (the "Mortgage Loan
Receivables" and, together with the Right to Use Receivables, the "Receivables")
from Eagle Crest  Partners,  Ltd., an Oregon limited  partnership of which Eagle
Crest (under the name Eagle Crest G.P., Inc.) was the general partner,  pursuant
to that certain  Amended and Restated  Receivables  Purchase  Agreement  between
Buyer and  Eagle  Crest  Partners,  Ltd.,  dated as of June 1, 1994 (the  "Prior
Purchase Agreement");

         WHEREAS,  pursuant to a  receivables  transfer  agreement,  dated as of
December 31, 1993, among TW Holdings,  as seller,  Seattle- First National Bank,
as  purchaser,   Seattle-First  National  Bank  as  agent,  and  Jeld-Wen,  inc.
("JELD-WEN"),  as master  servicer,  Seattle-First  National Bank, as purchaser,
purchased Receivables from TW Holdings;

         WHEREAS,  the  above-mentioned   transfer  agreement  was  amended  and
restated to become the  Amended and  Restated  Receivables  Transfer  Agreement,
dated as of June 1, 1994,  among TW Holdings,  as seller,  the other  purchasers
named therein,  Seattle-First  National Bank, as agent, and JELD-WEN,  as master
servicer  (as  thereafter  amended  from time to time,  the  "Prior  Receivables
Transfer Agreement");

         WHEREAS,  the Prior  Receivables  Transfer  Agreement  was  amended and
restated  to  become  the  Second  Amended  and  Restated  Receivables  Transfer
Agreement,  dated  as of June 1,  1997  (the  "Transfer  Agreement"),  among  TW
Holdings,   as  seller  (the  "Seller"),   the  purchasers  named  therein  (the
"Purchasers"),  Bank of America  National Trust and Savings  Association,  doing
business  as  Seafirst  Bank  ("Seafirst"),  as  agent  (in such  capacity,  the
"Agent"), and TRI, as master servicer (the "Master Servicer"),

                                        3

<PAGE>



pursuant to which the  Purchasers  will purchase from time to time certain Right
Use Receivables from the Seller, which Right to Use Receivables the Seller shall
purchase from time to time from the Originators;

         WHEREAS,  in  connection  with  the  transaction  contemplated  by  the
Transfer  Agreement,  Eagle Crest will sell,  transfer  and assign  Right to Use
Receivables  to the  Buyer  from time to time and the Buyer  will,  among  other
things,  grant  a  first  perfected  security  interest  in  such  Right  to Use
Receivables to the Agent for the benefit of the Purchasers and Eagle Crest shall
cease to sell Mortgage Loan Receivables to Buyer; and

         WHEREAS, Eagle Crest Partners, Ltd. has dissolved and Eagle Crest, Inc.
has acquired all of the assets and assumed all of the obligations of Eagle Crest
Partners,  Ltd., and the parties desire to (i) substitute Eagle Crest,  Inc. for
Eagle Crest  Partners,  Ltd.,  with  respect to the  obligations  of Eagle Crest
Partners,  Ltd., under the Prior Purchase Agreement; and (ii) amend, restate and
replace  the Prior  Purchase  Agreement  to provide for the sale of Right to Use
Receivables  by Eagle  Crest to TW  Holdings  and the  cessation  of the sale of
Mortgage Loan Receivables.

         NOW,  THEREFORE,  in  consideration  of the  premises  and  the  mutual
agreements herein contained, the parties hereto agree an follows:

                                    ARTICLE 1

                                   DEFINITIONS

         Section 1.1  Definitional Provisions.

                  (a)  Capitalized  terms  used  herein  that are not  otherwise
defined shall have the meanings ascribed thereto in the Transfer Agreement.

                  (b) The words  "hereof,"  herein" and "hereunder" and words of
similar  import when used in this  Agreement  shall refer to this Agreement as a
whole and not to any particular provision of this Agreement; Section, subsection
and Schedule references  contained in this Agreement are references to Sections,
subsections and Schedules in or to this Agreement  unless  otherwise  specified;
with respect to all terms in this  Agreement,  the singular  includes the plural
and the plural includes the singular;  words importing  gender include the other
gender; references to "writing" include printing,  typing, lithography and other
means of reproducing  words in visible form;  references to agreements and other
contractual  instruments  include all subsequent  amendments  thereto or changes
therein  entered  into  in  accordance  with  their  respective  terms  and  not
prohibited by this

                                        4

<PAGE>



Agreement; references to Persons include their permitted successors and assigns;
and the term including" means including without limitation."

         Section 1.2 Certain  Other  Definitional  Provisions.  Whenever used in
this  Agreement,  the  following  words and  phrases  shall  have the  following
meanings:

         "Agreement"  shall mean this  Receivables  Purchase  Agreement  and all
amendments hereof and supplements hereto.

         "Buyer"  means TW Holdings,  Inc.,  in its capacity as purchaser of the
Right to Use Receivables under this Agreement, and any successor thereto.

         "Eagle  Crest"  means Eagle  Crest,  Inc.,  an Oregon  corporation  and
successor by name change to Eagle Crest G.P., Inc., and any successors thereto.

         "Schedule of Mortgage Loan Receivables"  means the Schedule of Mortgage
Loan Receivables attached as Schedule B hereto and as an Exhibit to the Transfer
Agreement, as it may be amended from time to time.

         "Schedule of Right to Use  Receivables"  means the Schedule of Right to
Use Receivables  attached as Schedule A hereto and as an Exhibit to the Transfer
Agreement, as it may be amended from time to time.

         "Transfer  Agreement" means the Second Amended and Restated Receivables
Transfer  Agreement  dated as of June 1,  1997,  among TW  Holdings,  Inc.,  the
purchasers  named  therein,  as Purchasers,  Bank of America  National Trust and
Savings  Association,  doing  business as Seafirst  Bank,  as Agent,  and TRI as
Master Servicer.

         "TRI" shall mean Trendwest Resorts,  Inc., an Oregon  corporation,  and
any successors thereto.

                                    ARTICLE 2

                            CONVEYANCE OF RECEIVABLES

         Section 2.1  Conveyance of Receivables.

                  (a) In the case of the  Initial  Receivables  conveyed  by the
Originator,  on the Closing Date the Originator  does hereby sell,  transfer and
assign to the Buyer, without recourse (subject to its obligations hereunder):

                           (i)      all right, title and interest of the
Originator in and to the Initial Receivables, all Related

                                        5

<PAGE>



Security with respect to such Receivables,  all related Receivable Documents and
all collections due on or in respect of such  Receivables and paid thereon or in
respect thereof (including  proceeds of the repurchase of Initial Receivables by
the Originator pursuant to Section 2.3(b)) on or after the Initial Cutoff Date;

                      (ii)          the interest of the Originator in the
security interests in and liens on such Receivables and any
accessions thereto granted by the Obligors pursuant to such
Receivable;

                     (iii)          the interest of the Originator in any
proceeds of any insurance policies covering such Receivables  (including but not
limited to any physical damage or title insurance  relating to any Mortgage Loan
Receivables)  and in any  proceeds  of any  credit  life  or  credit  disability
insurance policies relating to such Receivables or the related Obligors; and

                     (iv)          all proceeds of the foregoing.

                  (b) In the case of the Subsequent  Receivables  that are Right
to Use  Receivables,  on the related  Transfer Dates occurring from time to time
prior to the Commitment Termination Date, the Originator will sell, transfer and
assign to the Buyer, without recourse (subject to its obligations hereunder):

                      (i)      all right, title and interest of the
Originator in and to the related  Subsequent  Receivables  that are Right to Use
Receivables, all Related Security with respect to such Right to Use Receivables,
all related  Receivable  Documents and all  collections on or in respect of such
Right to Use  Receivables  and paid  thereon  or in respect  thereof  (including
proceeds of the repurchase of such Subsequent  Receivables that are Right to Use
Receivables  by the  Originator  pursuant  to  Section  2.3(b))  on or after the
related Subsequent Cutoff Date;

                      (ii)          the interest of the Originator in the
security  interests  in and  liens  on such  Right  to Use  Receivables  and any
accessions  thereto  granted  by the  Obligors  pursuant  to such  Right  to Use
Receivables;

                     (iii)          the interest of the Originator in any
proceeds of any physical damage and title insurance policies covering such Right
to Use Receivables  and in any proceeds of any credit life or credit  disability
insurance  policies  relating  to such Right to Use  Receivables  or the related
Obligors; and

                      (iv)          all proceeds of the foregoing.


                                        6

<PAGE>



                  (c) In connection  with each such  conveyance,  on or prior to
the related Transfer Date, the Originator  agrees to record and file, at its own
expense,  a  financing  statement  with  respect  to the  related  Right  to Use
Receivables  meeting the requirements of applicable state law in such manner and
in such  jurisdictions  as are  necessary to perfect the sale and  assignment of
such  Right to Use  Receivables  to or upon  the  order  of the  Buyer,  and the
proceeds  thereof as may be perfected by filing a financing  statement  (and any
continuation statements as are required by applicable state law), and to deliver
a file-stamped copy of each such financing statement (or continuation statement)
or other  evidence of such filings  (which may,  for  purposes of this  Section,
consist of telephone  confirmation  of such filing with the file stamped copy of
each such  filing to be  provided  to the  Buyer in due  course),  as soon as is
practicable after the Originator's receipt thereof.

         In connection with each such conveyance, the Originator further agrees,
at its own expense, on or prior to the related Transfer Date, (i) to indicate in
its  computer  files  that  the  related  Right  to Use  Receivables  have  been
transferred  to the Buyer  pursuant  to this  Agreement,  (ii) to deliver to the
Buyer a computer file or microfiche  list containing a true and complete list of
all such Right to Use  Receivables,  and containing the information with respect
thereto  required  by the  Schedule  of Right to Use  Receivables  and  (iii) to
deliver to the Buyer and the Agent a Schedule of Right to Use  Receivables  with
respect to such Right to Use Receivables,  which shall be added to all Schedules
of Right to Use  Receivables  delivered to the Buyer and the Agent prior to such
Transfer Date and appears as Schedule A hereto.

                  (d) On each Transfer Date, the Originator  shall deliver to or
upon the order of the Buyer, the documents  relating to the related Right to Use
Receivables called for pursuant to Section 2.5 of the Transfer Agreement.

                  (e) From time to time, the Originator  may, upon the terms and
conditions in Section 15.2 of the Transfer Agreement,  substitute a new Right to
Use Receivable or Mortgage Loan Receivable that is an Eligible  Receivable for a
Right to Use Receivable or Mortgage Loan Receivable, as the case may be, that is
either a Defaulted  Receivable or is otherwise no longer an Eligible Receivable.
As to substituted  Mortgage Loan  Receivables,  the Originator will be deemed to
have made the same  representations  and warranties that were made in connection
withi Mortgage Loan Receivables transferred under the Prior Purchase Agreement.

         Section 2.2  Representations and Warranties as to the
Originator.  The Originator hereby represents and warrants as of

                                        7

<PAGE>



the date and  execution of this  Agreement,  the Closing Date and each  Transfer
Date that:

                  (a) Organization and Good Standing.  The Originator shall have
been duly  organized  under the laws of the State of Oregon and shall be validly
existing an a  corporation  whose status is active,  with power and authority to
own its  properties  and to conduct  its  business as such  properties  shall be
currently  owned  and  such  business  is  presently  conducted,  and had at all
relevant times, and shall now have, power, authority and legal right to acquire,
own, sell and service the Right to Use Receivables.

                  (b) Due Qualification.  The Originator shall be duly qualified
to do  business  as a foreign  corporation  in good  standing,  and  shall  have
obtained all necessary  licenses and approvals in all jurisdictions in which the
ownership or lease of property or the conduct of its business shall require such
qualifications,  except where the failure to so qualify or to have obtained such
licenses  and  approvals  would  not  have  a  material  adverse  effect  on the
condition, financial or otherwise, or the earnings, business affairs or business
prospects of the Originator.

                  (c) Power and Authority.  The Originator  shall have the power
and  authority  to  execute,  deliver and  perform  its  obligations  under this
Agreement and each other Facility Document to which it is a party or by which it
is bound and to carry out their respective terms; the Originator shall have full
power and authority to sell and assign the  Receivables  to be sold and assigned
to and  deposited  with the Buyer and shall have duly  authorized  such sale and
assignment to the Buyer by all necessary  corporate  action;  and the execution,
delivery and  performance of this Agreement and each other Facility  Document to
which it in a party or by which it is bound shall have been duly  authorized  by
the originator by all necessary corporate action.

                   (d) Valid  Transfer and  Assignment:  Binding  Obligations.
This Agreement shall evidence a valid transfer and assignment of the 
Receivables,  enforceable against creditors of and purchasers from the
Originator;  and shall constitute a legal, valid and binding obligation
of the originator  enforceable in accordance with  its  terms,  except  as
enforceability  may  be  limited  by  bankruptcy, insolvency,  reorganization
or other similar laws affecting the  enforcement of creditors,  rights in
general and by general principles of equity, regardless of whether such
enforceability  shall be considered in a proceeding in equity or at law.

                  (e)      No Violation.  The consummation of the
transactions contemplated by this Agreement and the other

                                        8

<PAGE>



Facility  Documents to which the  Originator  in a party or by which it is bound
and the  fulfillment  of the terms of this  Agreement  shall not conflict  with,
result in any breach of any of the terms and provisions of, nor constitute (with
or  without  notice  or  lapse  of  time)  a  default  under,  the  articles  of
incorporation  or bylaws of the  Originator,  or conflict with or violate any of
the material  terms or provisions  of, or constitute  (with or without notice or
lapse of time) a default under, any indenture,  agreement or other instrument to
which the Originator in a party or by which it shall be bound; nor result in the
creation or  imposition of any Lien upon any of its  properties  pursuant to the
terms of any such indenture,  agreement or other instrument (other than the Lien
created by this Agreement,  the Lien created by the Transfer Agreement and, with
respect to Right to Use  Receivables,  the Liens of WorldMark);  nor violate any
law or, to the best of the Originator's knowledge, any order, rule or regulation
applicable to it of any court or of any federal or state governmental regulatory
body,  administrative agency or other Governmental Authority having jurisdiction
over it or its properties;  which breach,  default,  conflict, lien or violation
would have a material  adverse effect on its condition,  financial or otherwise,
or its earnings, business affairs or business prospects.

                  (f) No Proceedings. There are no proceedings or investigations
pending, or to the best of the Originator's  knowledge,  threatened,  before any
court,  regulatory body,  administrative agency or other Governmental  Authority
having  jurisdiction over it or its properties:  (i) asserting the invalidity of
any other Facility Document to which it in a party or by which it in bound, (ii)
seeking to prevent the consummation of any of the  transactions  contemplated by
any  Facility  Document  to which it in a party or by which it in bound or (iii)
seeking any  determination  or ruling that might materially and adversely affect
the performance by the Originator of its  obligations  under, or the validity or
enforceability of any Facility Document to which it is a party or by which it is
bound.

                  (g)  Government  Approvals.  No  authorization  or approval or
other action by, and no notice to or filing with, any Governmental  Authority is
required for the due  execution,  delivery and  performance by the Originator of
any  Facility  Document  to which  it is a party  by which it is bound  with the
transactions contemplated thereby except such as have been obtained prior to the
date of this  Agreement  and are in full force and effect  (copies of which have
been delivered to the Buyer and the Agent).

                  (h)      Licenses.  The Originator holds, and at all times
during the term of this Agreement will hold, all material
licenses, certificates, franchises and permits from all

                                        9

<PAGE>



Governmental  Authorities  necessary  for the  conduct of its  business  and has
received  no  notice  of  proceedings  relating  to the  revocation  of any such
license, certificate,  franchise or permit, which singly or in the aggregate, if
the subject of an unfavorable decision,  ruling or finding, would materially and
adversely  affect its  ability to perform  its  obligations  under any  Facility
Agreement to which it is a party or by which it is bound or any other  documents
or  transactions  contemplated  hereunder  or  thereunder  or  the  validity  or
enforceability of the Right to Use Receivables.

                  (i)      Offices.  The principal place of business and
chief executive office of Eagle Crest is located at the address
set forth in Section 5.4.

                  (j)  Taxes.  The  Originator  has  filed all tax  returns  and
reports  required  of it, has paid all Taxes  which are due and  payable and has
provided  adequate  reserves  for  payment  of any Tax  whose  payment  is being
contested;  all charges,  accruals and reserves on its books in respect of Taxes
for all fiscal periods to date are accurate; and there are no material questions
or disputes between the Originator and any  Governmental  Authority with respect
to any Taxes.

                  (k)      Compliance with Applicable Laws.  The Originator
is in material compliance with the requirements of all applicable
laws, rules, and regulations and orders of all Governmental
Authorities.

                  (l)      Ownership Interests.  The Originator is a wholly-
owned subsidiary of JELD-WEN, inc.

         The  representations  and  warranties  set forth in this Section  shall
survive the transfer and  assignment of the related  Receivables to the Buyer on
the related Transfer Date and the transfer and assignment of such Receivables by
the Buyer to the  Purchasers  pursuant to the  Transfer  Agreement.  Each of the
originator and the Buyer shall inform the other party promptly, in writing, upon
the discovery of any breach of the foregoing representations and warranties.

         Section 2.3  Representations and Warranties as to the
Receivables; Repurchase upon Breach.

                  (a)  In  connection   with  each  transfer  of  Right  to  Use
Receivables to the Buyer,  as of the related  Transfer Date,  each such Right to
Use Receivable satisfies each of the representations and warranties set forth in
Section  7.2  of  the  Transfer  Agreement.  Additionally,  each  Mortgage  Loan
Receivable  satisfies  each of the  representations  and warranties set forth in
Sections 7.2 and 7.3 of the Transfer Agreement.

                                       10

<PAGE>




                  (b) The  representations  and  warranties  set  forth  in this
Section shall  survive the transfer and  assignment  of the  Receivables  to the
Buyer and the transfer and  assignment of such  Receivables  by the Buyer to the
Purchasers  pursuant to the Transfer  Agreement.  Each of the Originator and the
Purchaser shall inform the other party promptly,  in writing, upon the discovery
of any breach of the  Originator's  representations  and warranties  pursuant to
Section 2.3(a) which materially and adversely affects any Receivable. Unless the
breach shall have been cured in all material  respects by the 60th day following
its discovery,  the Originator  will  repurchase such Receivable by remitting an
amount equal to the related  Purchase  Amount to or upon the order of the Buyer.
Additionally,  in the case of Mortgage Loan Receivables,  if the Seller does not
deliver to the Agent  within 90 days after the related  Transfer  Date either an
opinion of counsel pursuant to Section 2.5(a)(iv) of the Transfer Agreement or a
recorded  Assignment of the related mortgage with evidence of recording  thereon
to or upon the order of the  Agent,  the Seller  shall  repurchase  the  related
Mortgage Loan Receivable.  The sole remedy of the Buyer with respect to a breach
of the foregoing  representations  and warranties which materially and adversely
affects any  Receivable  shall be to require the  Originator to repurchase  such
Receivable.

                  (c) Upon the payment by the  Originator of the Purchase  price
for any Receivable  repurchased  pursuant to this Section, the Buyer shall cause
such instruments as may be necessary to assign and transfer, without recourse or
warranty of any kind,  such  Receivable and the Related  Security and Receivable
Documents to the Originator.

         Section 2.4 Affirmative  Covenants of the  Originator.  With respect to
Receivables purchased from the Originator,  the Originator hereby covenants that
from the date hereof until the first day  following the  Commitment  Termination
Date on which (i) the Outstanding Principal Balance of the Receivables purchased
from the Originator and comprising part of the Receivables Pool shall be reduced
to zero and (ii) all Obligations  shall have been fully paid and performed,  the
Originator  shall do all of the following  unless the Buyer or the Agent (acting
upon the  direction  of the  Required  Purchasers)  shall  otherwise  consent in
writing:

                  (a) The Originator shall comply in all material  respects with
all applicable laws, rules, regulations and orders, including but not limited to
all  applicable  laws,  rules,  regulations  and  orders  with  respect  to  the
Receivables  and the  Assigned  Collateral  relating  thereto  and will take all
actions  necessary  to ensure  that all  Taxes,  pension  obligations  and other
governmental  claims in  respect  of its  operations,  business  and  assets are
properly paid when due.

                                       11

<PAGE>




                  (b) The  Originator  shall preserve and maintain its corporate
existence, rights, franchises and privileges in the State of Oregon, and qualify
and remain  qualified in good  standing as a foreign  corporation  in each State
where such  qualification  is necessary or advisable in view of its  operations,
business and assets.

                  (c) From time to time during  regular  business hours and upon
at least three days,  prior  written  notice,  the  Originator  shall permit the
Buyer, the Agent, any Purchaser and their respective agents and  representatives
(i) to examine  and make  copies of and  abstracts  from all books,  records and
documents  (including,  without  limitation,  computer  tapes and  disks) in the
possession or under the control of the  Originator and (ii) to visit the offices
and properties of the Originator for the purpose of examining such materials and
to  discuss  matters  relating  to  the  Receivables,  the  performance  of  the
Originator under any Facility  Document to which it is a party or by which it is
bound and the affairs,  finances and accounts of the  Originator  generally with
any of its officers, directors or employees.

                  (d) The Originator shall comply in all material  respects with
the Credit and Collection  Policy applicable to Right to Use Receivables and the
Credit and Collection Policy applicable to Mortgage Loan Receivables.

                  (e) Promptly  after  learning  thereof,  the  Originator  will
notify  the Buyer and the Agent of (i) the  details of any  action,  proceeding,
investigation  or claim  against or  affecting it  instituted  before any court,
arbitrator  or  Governmental  Authority  or, to its  knowledge  threatened to be
instituted,  which,  if determined  adversely would be likely to have a material
adverse  effect  on (A)  the  performance  by it of any  obligations  under  any
Facility  Document  to which it is a party  or by  which  it is  bound,  (B) the
validity or enforceability of any Facility Document to which it in a party or by
which  it in  bound,  (C) the  validity  or  enforceability  of any  Receivable,
Mortgage Note or Mortgage,  or (D) the first priority  security  interest of the
Agent an behalf of the  Purchasers  in the Assigned  Collateral  relating to the
Receivables;   (ii)  any  material   dispute  between  the  Originator  and  any
Governmental  Authority;  (iii) any labor  controversy  which has resulted in or
threatens  to result in a strike which would  materially  affect the business or
operations of the Originator;  and (iv) the occurrence of any Termination  Event
relating to the Originator.

                  (f) From time to time the Originator will (i) pay or reimburse
the Buyer,  the Agent and each  Purchaser for all Taxes imposed by virtue of the
transactions contemplated by this Agreement and for all expenses including legal
fees incurred in

                                       12

<PAGE>



connection with the  enforcement by judicial  proceedings or otherwise of any of
the rights of the  foregoing  parties  under this  Agreement  or under any other
Facility  Document to which the  Originator  is a party or by which it is bound;
(ii) pay or reimburse the Agent for all expenses, including legal fees, incurred
by or on behalf of the Buyer in  connection  with the  perfection of the Buyer's
interest in the Assigned  Collateral  relating to the Receivables;  (iii) obtain
and promptly  furnish to the Agent evidence of all such government  approvals as
may be required to enable the  Originator to comply with its  obligations  under
any  Facility  Document  to which it in a party  or by which it in  bound;  (iv)
execute and deliver all such instruments (including UCC continuation statements)
and perform all such other acts an may be necessary to maintain the  Purchasers'
interest  continuously  perfected as a first priority  security  interest in the
Assigned  Collateral  relating to the  Receivables;  (v) execute and deliver all
such other  instruments and perform all such other acts as the Buyer,  the Agent
or  any  Purchaser  may  reasonably   request  to  carry  out  the  transactions
contemplated by this Agreement and the other Facility Documents to which it is a
party or by which it in bound;  and (vi) comply in all material respect with the
obligations of the Originator under the Facility Documents.

                  (g) The  Originator  agrees to deliver in kind upon receipt to
the Master Servicer all Collections received by the Originator in respect of any
Receivable after the related Transfer Date as soon as practicable  after receipt
thereof,  but in any  event  no later  than two  Business  Days  following  such
receipt.

                  (h) On the last Business Day of each month but in any event no
later than five days  subsequent  to the last  Business  Day of each month,  the
Originator  shall  provide  to  the  Buyer  such  information  as is  reasonably
necessary for the Buyer to determine the  Consolidated  Delinquency Date Amount,
the  Consolidated  Defaulted  Receivable  Amount  and the  Consolidated  Monthly
Charge- off Date.

         Section 2.5  Negative  Covenants  of the  Originator.  With  respect to
Receivables purchased from the Originator,  from the date hereof until the first
day  following  the  Commitment  Termination  Date on which (i) the  Outstanding
Principal  Balance  of  the  Receivables   purchased  from  the  Originator  and
comprising  part of the  Receivables  Pool shall be reduced to zero and (ii) all
Obligations  shall have been  fully paid and  performed,  the  Originator  shall
refrain from doing any of the  following,  unless the Buyer or the Agent (acting
upon the  direction  of the  Required  Purchasers)  shall  otherwise  consent in
writing:


                                       13

<PAGE>



                  (a) Except for the conveyances hereunder,  the Originator will
not sell,  pledge,  assign or transfer to any other  Person,  or grant,  create,
incur,  assume  or suffer to exist  any Lien on any  Receivable  or any  Related
Security or Receivable  Document,  whether now existing or hereafter created, or
any interest therein;  the Originator will immediately  notify the Buyer and the
Agent of the existence of any Lien on any Receivable or any Related  Security or
Receivable  Document and such Receivable  will be repurchased  from the Buyer by
the  Originator in the manner and with the effect  specified in Section  2.3(b),
and the Originator  shall defend the right,  title and interest of the Buyer in,
to and under the Receivables, whether now existing or hereafter created, against
all claims of third parties claiming through or under the Originator;  provided,
however,  that nothing in this subsection shall prevent or be deemed to prohibit
the  Originator  from  suffering  to exist  upon any of the  Receivables  or any
Related  Security  or  Receivable  Document,  Liens in favor of  WorldMark  with
respect to Right to Use Receivables, Liens for municipal or other local taxes if
such taxes shall not at the time be due and payable or if the  Originator  shall
currently be contesting  the validity of such taxes in good faith by appropriate
proceedings and shall have set aside on its books adequate reserves with respect
thereto.

                  (b) After the  Transfer  Date  relating to a  Receivable,  the
Originator shall take no action, nor omit to take any action, which would impair
the rights of the Buyer in such Receivable.

                  (c)  The  Originator  shall  not,  during  the  term  of  this
Agreement, transfer to the Buyer Right to Use Receivables on forms substantially
different from the forms attached as Exhibits to the Transfer Agreement.

                                    ARTICLE 3

                            PAYMENT OF PURCHASE PRICE

         Section 3.1 Payment of Purchase  Price.  In  consideration  of the sale
from the Originator to the Buyer, as provided in Section 2.1, of (a) the Initial
Receivables  that are Right to Use  Receivables  on the Closing Date,  the Buyer
agrees  to pay the  Originator  an  amount  equal to the  Outstanding  Principal
Balance of such Right to Use  Receivables  as of the Initial  Cutoff Date,  plus
accrued interest to the date of purchase and (b) the Subsequent Receivables that
are Right to Use Receivables, on the related Transfer Dates, the Buyer agrees to
pay the Originator an amount equal to the Outstanding  Principal balance of such
Right to Use Receivables as of the related Subsequent Cutoff Date.



                                       14

<PAGE>



                                    ARTICLE 4

                                   TERMINATION

         Section   4.1    Termination.    The   respective    obligations    and
responsibilities of the Originator and the Buyer created hereby shall terminate,
except for indemnity obligations as provided herein, upon the termination of the
Transfer Agreement.

                                    ARTICLE 5

                            MISCELLANEOUS PROVISIONS

         Section 5.1  Amendment.

                  (a) This Agreement may be amended from time to time in writing
by the Buyer and the  Originator,  with the consent of the Agent,  which consent
shall  not be  unreasonably  withheld,  to cure any  ambiguity,  to  correct  or
supplement  any  provisions  herein  which  ray be  inconsistent  with any other
provisions  herein,  or to add any other  provisions  with respect to matters or
questions  arising under this Agreement which shall not be inconsistent with the
provisions of this Agreement or the Transfer Agreement;  provided, however, that
such action shall not, as  evidenced  by an opinion of counsel  delivered to the
Buyer and the Agent,  adversely  affect in any material respect the interests of
the Buyer or the Purchasers in any  Receivables or Assigned  Collateral  related
thereto.

                  (b) This  Agreement  may also be amended  from time to time in
writing by the Buyer and the  Originator,  with the consent of the Agent (acting
upon the  direction of the Required  Purchasers),  for the purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
this Agreement.

         Section 5.2  Protection of Right, Title and Interest to
Receivables.

                  (a) The Originator at its expense shall cause this  Agreement,
all  amendments   hereto  and/or  all  financing   statements  and  continuation
statements and any other necessary  documents  covering the Buyer's right, title
and interest to the Receivables and other property conveyed by the Originator to
the Buyer hereunder to be promptly recorded,  registered and filed, and to be at
all times kept recorded,  registered  and filed,  all in such manner and in such
places as may be required by law fully to preserve and protect the right,  title
and interest of the Buyer  hereunder to the Receivables and such other property.
The  Originator  shall  deliver to the Buyer  file-stamped  copies of, or filing
receipts for, any document recorded, registered or filed

                                       15

<PAGE>



as provided above, an soon as available  following such recording,  registration
or filing.  The Buyer and the Agent shall cooperate fully with the Originator in
connection  with the  obligations  set forth above and will  execute any and all
documents reasonably required to fulfill the intent of this Section.

                  (b)  Within 30 days after the  Originator  makes any change in
its name,  identity  or  corporate  structure  which  would  make any  financing
statement or continuation statement filed in accordance with paragraph (a) above
seriously  misleading  within the  meaning of Section  9-402(7) of the UCC as in
effect in the applicable  state, it shall give the Buyer and the Agent notice of
any such  change  and  shall  execute  and file  such  financing  statements  or
amendments  as may be  necessary  to  continue  the  perfection  of the  Buyer's
security  interest  in the  Receivables  and the  Assigned  Collateral  relating
thereto.

                  (c) The  Originator  will give the Buyer and the Agent  prompt
written  notice of (i) any  relocation  of any office at which it keeps  records
concerning  the  Receivables  or of its  principal  executive  office  and  (ii)
whether,  as a result of such relocation,  the applicable  provisions of the UCC
would require the filing of any amendment of any previously  filed  financing or
continuation  statement or of any new financing  statement and shall execute and
file such financing statements or amendments as may be necessary to continue the
perfection  of the  interest of the Buyer in the  Receivables  and the  Assigned
Collateral relating thereto.

         Section  5.3  Governing  Law.  This  Agreement  and the other  facility
documents  shall be governed by and  construed in  accordance  with the internal
laws of the State of Washington,  except to the extent that the perfection  (and
the effect of  perfection or  nonperfection)  of the interests of the lenders in
the receivables, loan documents, related security, assigned collateral, facility
documents and  collections is governed by the laws of a jurisdiction  other than
the state of Washington.

         Section 5.4 Notices. All demands,  notices and communications hereunder
shall be in writing  and shall be deemed to have been duly  given if  personally
delivered at or mailed by registered mail, return receipt requested,  to, (a) in
the case of the Buyer, TW HOLDINGS,  INC., c/o Trendwest  Resorts,  Inc.,  12301
N.E.  10th  Place,  Bellevue WA 98005,  Attention:  William F. Peare and Gary A.
Florence; (b) in the case of the Originator,  EAGLE CREST, INC., 821 South Sixth
Street, Redmond, OR 97756, Attention:  _________________; or (c) as to either of
such  Persons,  at such other address as shall be designated by such Person in a
written notice to the other Person.


                                       16

<PAGE>



         Section  5.5  Severability  of  Provisions.  If any  one or more of the
covenants,  agreements,  provisions  or terms of this  Agreement  shall  for any
reason whatsoever be hold invalid, then such covenants,  agreements,  provisions
or terms shall be deemed  severable  from the remaining  covenants,  agreements,
provisions or terms of this Agreement and shall in no way affect the validity or
enforceability of the other provisions of this Agreement.

         Section 5.6 Assignment. This Agreement may not be assigned by the Buyer
or the  Originator  except  as  contemplated  by this  Section  or the  Transfer
Agreement;  provided,  however,  that  simultaneously  with  the  execution  and
delivery of this Agreement,  the Buyer shall assign all of its right,  title and
interest  therein to the Agent for the benefit of the  Purchasers an provided in
the Transfer Agreement, to which the Originator hereby expressly consents.

         Section 5.7 Further  Assurances.  The Originator and the Buyer agree to
do and perform,  from time to time,  any and all acts and to execute any and all
further instruments  required or reasonably  requested by the other party hereto
more  fully  to  effect  the  purposes  of this  Agreement,  including,  without
limitation, the execution of any financing statements, amendments,  continuation
statements  or  releases  relating  to the  Receivables  for  filing  under  the
provisions of the UCC or other law of any applicable jurisdiction.

         Section 5.8 No Waiver:  Cumulative Remedies. No failure to exercise and
no delay in exercising,  on the part of the Buyer or the Originator,  any right,
remedy,  power or privilege  hereunder  shall operate as a waiver  thereof;  nor
shall any single or partial  exercise of any right,  remedy,  power or privilege
hereunder  preclude any other or further exercise thereof or the exercise of any
other  right,  remedy,  power or  privilege.  The rights,  remedies,  powers and
privileges  herein  provided are  cumulative  and not  exhaustive of any rights,
remedies, powers and privileges provided by law.

         Section 5.9 Counterparts.  This Agreement may be executed in any number
of counterparts,  each of which shall be an original,  but all of which together
shall constitute one and the same instrument.

         Section 5.10  Third-Party  Beneficiaries.  This Agreement will inure to
the benefit of and be binding  upon the parties  hereto,  for the benefit of the
Agent  and  the  Purchasers,  which  shall  be  considered  to be a  third-party
beneficiary  hereof.  Except as otherwise  provided in this Agreement,  no other
person will have any right or obligation hereunder.


                                       17

<PAGE>



         Section  5.11 Merger and  Integration.  Except as  specifically  stated
otherwise  herein,  this  Agreement sets forth the entire  understanding  of the
parties  relating to the subject  matter hereof,  and all prior  understandings,
written or oral,  are  superseded by this  Agreement.  This Agreement may not be
modified, amended, waived or supplemented except as provided herein.

         Section  5.12  Headings.  The  headings  herein  are  for  purposes  of
reference only and shall not otherwise affect the meaning or  interpretation  of
any provision hereof.

         Section 5.13 Originator Indemnification. The Originator shall indemnify
and hold  harmless  the Buyer from and  against  any loss,  liability,  expense,
damage or injury  suffered  or  sustained  by reason of any acts,  emissions  or
alleged acts or emissions  arising out of activities of the Originator  pursuant
to this  Agreement  or as a  result  of the  transactions  contemplated  hereby,
including,  but not  limited to, any  judgment,  award,  settlement,  reasonable
attorneys'  fees and other costs or expenses  incurred  in  connection  with the
defense of any  actual or  threatened  action,  proceeding  or claim;  provided,
however,  that the  Originator  shall  not  indemnify  the  Buyer if such  acts,
omissions  or  alleged  acts  or  omissions  constitute  negligence  or  willful
misconduct by the Agent or any Purchaser.

         Section 5.14  Assumption  of the  Obligations  of the  Originator.  The
obligations  of the Originator  hereunder  shall not be assignable nor shall any
Person succeed to the  obligations of the  Originator  hereunder  except in each
case in accordance with the provisions of Section 5.6.

         Section  5.15  Confirmation  of the  Obligations  under Prior  Purchase
Agreement.  The Originator  hereby  expressly  assumes and agrees to perform all
covenants,  warranties,   indemnities  and  other  obligations  of  Eagle  Crest
Partners,  Ltd.,  under the Prior  Purchase  Agreement with respect the Mortgage
Loan Receivables  sold to Buyer by Eagle Crest Partners,  Ltd., and confirms the
accuracy of the Schedule of Mortgage Loan Receivables set forth as Schedule B.

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

                                                     EAGLE CREST, INC.,
                                  as Originator

                                                     By:
                                                              Name:
                                                              Title:

                                       18

<PAGE>




                                                     TW HOLDINGS, INC.,
                                    as Buyer


                                                     By:
                                                              Gary A. Florence
                                                              Treasurer


ACCEPTED:

BANK OF AMERICA NATIONAL TRUST
AND SAVINGS ASSOCIATION, doing
business as Seafirst Bank, as
Agent


By: _________________________
         Ken Puro
         Vice President


                                       19

<PAGE>



                                   SCHEDULE A

                      Schedule of Right to Use Receivables
                (Omitted, originals on file with Buyer and Agent)



<PAGE>



                                   SCHEDULE B

                      Schedule of Mortgage Loan Receivables
                 (Omitted, originals on file at Buyer and Agent)





<PAGE>


                                    EXHIBIT A

                                  Form of UCC-1
                 (omitted, originals on file at Buyer and Agent)



                               TW HOLDINGS, INC.,

                                   as Seller,

             BANK OF AMERICA NATIONAL TRUST AND SAVINGS ASSOCIATION,
                         doing business as SEAFIRST BANK
                       AND OTHER PURCHASERS NAMED HEREIN,

                                 as Purchasers,

                                 SEAFIRST BANK,

                                    as Agent,

                                       and

                            TRENDWEST RESORTS, INC.,

                               as Master Servicer



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


                                   $93,000,000

                           SECOND AMENDED AND RESTATED
                         RECEIVABLES TRANSFER AGREEMENT


                            Dated as of June 1, 1997



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




<PAGE>



                                TABLE OF CONTENTS
<TABLE>
<CAPTION>                                                                                                               Page
         <S>                                                                                                     <C>
         ARTICLE 1                  DEFINITIONS.................................................................  3

                  Section 1.1  Certain Defined Terms............................................................  3
                  Section 1.2  Usage of Terms................................................................... 23
                  Section 1.3  Accounting Terms................................................................. 23

         ARTICLE 2                    THE COMMITMENT; TRANSFER OF RECEIVABLES................................... 24

                  Section 2.1  The Commitment................................................................... 24
                  Section 2.2  Certain Purchase Procedures...................................................... 24
                  Section 2.3  [Reserved]....................................................................... 25
                  Section 2.4  Conveyance of Receivables........................................................ 25
                  Section 2.5  Custody of Receivable Files...................................................... 27
                  Section 2.6  Duties of Master Servicer as Custodian........................................... 28
                  Section 2.7  Instructions; Authority to Act................................................... 29
                  Section 2.8  Indemnification by Master Servicer as
                                    Custodian................................................................... 29
                  Section 2.9  Effective Period and Termination................................................. 29

         ARTICLE 3                  EARNED YIELD................................................................ 30

                  Section 3.1  Earned Yield..................................................................... 30
                  Section 3.2  Selection of Yield............................................................... 30
                  Section 3.3  Applicable Days for Computation of Yield......................................... 31
                  Section 3.4  Unavailable LIBOR Rate........................................................... 31
                  Section 3.5  Yield Protection................................................................. 31
                  Section 3.6  Funding Losses................................................................... 33

         ARTICLE 4                  COLLECTIONS AND SETTLEMENTS................................................. 34

                  Section 4.1  Collections...................................................................... 34
                  Section 4.2  Reinvestments.................................................................... 34
                  Section 4.3  Settlement Procedures............................................................ 34
                  Section 4.4  Deposits to Collection Account to Avoid
                                    Break-Funding Costs......................................................... 35
                  Section 4.5  Deemed Collections............................................................... 36
                  Section 4.6  Allocation of Payments and Collections........................................... 36
                  Section 4.7  Order of Distribution by the Agent............................................... 37
                  Section 4.8  Collection Account............................................................... 37
                  Section 4.9  Lock Boxes....................................................................... 38

         ARTICLE 5                  FEES AND OTHER PAYMENTS..................................................... 39

                  Section 5.1  Fees............................................................................. 39
                  Section 5.2  Termination Event Rate Payments.................................................. 40
                  Section 5.3  Payments......................................................................... 40


                                                    i

<PAGE>



         ARTICLE 6                  CONDITIONS OF PURCHASES..................................................... 41

                  Section 6.1  Conditions to Initial Purchase................................................... 41
                  Section 6.2  Conditions to All Purchases...................................................... 42

         ARTICLE 7                  REPRESENTATIONS AND WARRANTIES.............................................. 43

                  Section 7.1  Representations and Warranties as to the
                                    Seller...................................................................... 43
                  Section 7.2  Representations and Warranties as to the
                                    Receivables................................................................. 46
                  Section 7.3  Additional Representations and Warranties
                                    as to the Mortgage Loan Receivables......................................... 49
                  Section 7.4  Repurchase Upon Breach: Optional
                                    Repurchase.................................................................. 52
                  Section 7.5  Representations and Warranties as a Whole........................................ 53

         ARTICLE 8                  AFFIRMATIVE COVENANTS....................................................... 54

                  Section 8.1  Affirmative Covenants of the Seller.............................................. 54
                  Section 8.2  Affirmative Covenants of TRI..................................................... 57

         ARTICLE 9                  NEGATIVE COVENANTS.......................................................... 58

                  Section 9.1  Negative Covenants of the Seller................................................. 58
                  Section 9.2  Negative Covenants of TRI........................................................ 59

         ARTICLE 10                 SERVICING, ADMINISTRATION AND COLLECTIONS................................... 60

                  Section 10.1  Designation of Master Servicer.................................................. 60
                  Section 10.2  Duties of the Master Servicer:
                                    Subservicers................................................................ 62
                  Section 10.3  Collection Responsibilities; Receivable
                                    Modifications............................................................... 65
                  Section 10.4  Maintenance of Insurance........................................................ 66
                  Section 10.5  Assumption and Substitution Agreements.......................................... 67
                  Section 10.6  Realization Upon Defaulted Receivables.......................................... 67
                  Section 10.7  Payment of Fees and Expenses of Agent:
                                    No Offset................................................................... 68
                  Section 10.8  Servicing Fee................................................................... 68
                  Section 10.9  Representations and Warranties as to the
                                    Master Servicer............................................................. 69
                  Section 10.10 Existence; Status as Master Servicer;
                                    Merger...................................................................... 70
                  Section 10.11             Performance of Obligations.......................................... 71
                  Section 10.12             Liability of the Master Servicer:
                                     Indemnities................................................................ 71




                                       ii

<PAGE>



         ARTICLE 11                 TERMINATION EVENTS.......................................................... 72

                  Section 11.1  Termination Events.............................................................. 72
                  Section 11.2  Remedies........................................................................ 74

         ARTICLE 12                 THE AGENT................................................................... 75

                  Section 12.1  Authorization and Action........................................................ 75
                  Section 12.2  Duties and obligations.......................................................... 76
                  Section 12.3  Dealings with the Seller........................................................ 77
                  Section 12.4  Purchaser Credit Decision....................................................... 77
                  Section 12.5  Right to Rely on Payments....................................................... 78
                  Section 12.6  Limitations on Liability;
                                    Indemnification............................................................. 78
                  Section 12.7  Successor Agent................................................................. 79
                  Section 12.8  Delegation of Duties............................................................ 80
                  Section 12.9  Merger of Agent................................................................. 80

         ARTICLE 13                 ASSIGNMENTS AND PARTICIPATIONS.............................................. 80

                  Section 13.1  Generally....................................................................... 80
                  Section 13.2  Assignments..................................................................... 80
                  Section 13.3  Participations.................................................................. 82

         ARTICLE 14                 SELLER INDEMNITIES.......................................................... 82

                  Section 14.1  Indemnities by the Seller....................................................... 82

         ARTICLE 15                 MISCELLANEOUS............................................................... 84

                  Section 15.1  Repurchases for Administrative
                                    Convenience................................................................. 84
                  Section 15.2  Substitution of Receivables..................................................... 85
                  Section 15.3  No Waiver; Remedies Cumulative.................................................. 85
                  Section 15.4  Governing Law................................................................... 86
                  Section 15.5  Notices......................................................................... 86
                  Section 15.6  Severability.................................................................... 87
                  Section 15.7  Entire Agreement; Amendment..................................................... 87
                  Section 15.8  Submission to Jurisdiction: Etc................................................. 87
                  Section 15.9  Waiver of Jury Trial............................................................ 88
                  Section 15.10             Captions and Cross-References;
                                     Incorporation by Reference................................................. 88
                  Section 15.11  Counterparts................................................................... 88
                  Section 15.12  Confidentiality................................................................ 88
                  Section 15.13  Resale of Receivables.......................................................... 88
                  Section 15.14  Oral Agreements Not Enforceable................................................ 89
</TABLE>





                                       iii

<PAGE>



SCHEDULES

Schedule 1                 Credit and Collection Policy (Right to Use
                           Receivables
Schedule 2                 Credit and Collection Policy (Mortgage Loan
                           Receivables)
Schedule 3                 Schedule of Right to Use Receivables
Schedule 4                 Schedule of Mortgage Loan Receivables
Schedule 5                 Locations of Receivable Files




EXHIBITS

Exhibit A                  Form of Purchase Notice
Exhibit B                  Form of Purchase Certificate
Exhibit C                  Forms of Right to Use Receivables
Exhibit D                  [Reserved]
Exhibit E                  Form of Settlement Statement
Exhibit F                  Form of Lock Box Notice
Exhibit G                  Form of Opinion of Washington Counsel
Exhibit H                  Forms of Opinion of Oregon Counsel
Exhibit I                  Form of Opinion of Nevada Counsel



                                       iv

<PAGE>



                         RECEIVABLES TRANSFER AGREEMENT


         This Second Amended and Restated Receivables Transfer Agreement is made
as of June 1,  1997  (the  "Agreement"),  among  TW  HOLDINGS,  INC.,  a  Nevada
corporation  (the  "Seller"),   BANK  OF  AMERICA  NATIONAL  TRUST  AND  SAVINGS
ASSOCIATION,  a national  banking  association,  doing business as SEAFIRST BANK
("Seafirst")  and  the  other  Purchasers   named  herein   (collectively,   the
"Purchasers"),  Seafirst,  as agent for the Purchasers  (in such  capacity,  the
"Agent"), and TRENDWEST RESORTS, INC., an [Oregon] corporation ("TRI" or, in its
capacity as Master Servicer, the "Master Servicer").

                                    RECITALS

         WHEREAS,  the Seller is in the business of purchasing from time to time
certain right to use timeshare receivables (the "Right to Use Receivables") from
TRI and from Eagle Crest, Inc.
("Eagle Crest");

         WHEREAS,  the Seller was formerly  also in the  business of  purchasing
from time to time from Eagle Crest Partners, Ltd. (together with Eagle Crest and
TRI,  the  "Originators")  certain  mortgage  loan  timeshare  receivables  (the
"Mortgage Loan Receivables" and, together with the Right to Use Receivables, the
"Receivables");

         WHEREAS,  the  Seller,   Seattle-First  National  Bank  (the  "Original
Purchaser" and predecessor by merger to Seafirst),  Seattle-First  National Bank
as agent, and Jeld-Wen,  inc. as master servicer executed a receivables transfer
agreement  dated as of December 31, 1993 (the  "Original  Transfer  Agreement"),
pursuant to which, among other things, the Original Purchaser provided financing
to enable the Seller to purchase Right to Use Receivables from TRI;

         WHEREAS,  the parties to the Original  Transfer  Agreement  executed an
amended and restated  receivables  transfer  agreement dated as of June 1, 1994,
pursuant to which, among other things, the Original Purchaser provided financing
to enable the Seller to purchase,  not only Right to Use  Receivables  from TRI,
but also Mortgage Loan Receivables from Eagle Crest Partners,  Ltd. (predecessor
to Eagle Crest);

         WHEREAS,  the amended and restated receivables transfer agreement dated
as of June 1, 1994 (as amended, the "Prior Transfer Agreement") has been amended
by Amendment  No. 1 dated as of December 1, 1994,  Amendment  No. 2, dated as of
March 30, 1995, a letter  dated May 26, 1995,  Amendment  No. 4 dated as of June
30, 1995, Amendment No. 5 dated as of December 11, 1995, and


<PAGE>



Amendment No. 6 dated as of June 30, 1996;  and the parties desire to restate in
one document so much of the Prior  Transfer  Agreement as the parties  intend to
remain in effect;

         WHEREAS,  the parties  wish to amend the Prior  Transfer  Agreement  in
several  ways,   including  (i)  adding  Sanwa  Bank  and  Societe  Generale  as
Purchasers,  (ii)  allowing  TRI to acquire  the stock of Seller  and  Trendwest
Funding I, Inc. and to be substituted  for Jeld-Wen,  inc., as Master  Servicer,
(iii)  terminating the financing of additional  Mortgage Loan Receivables  while
providing for the financing of Right to Use  Receivables  acquired by the Seller
from  Eagle  Crest  as  well as from  TRI;  (iv)  reducing  the  Margin  used in
computation of the Yield Rate to be received by the Purchasers; and (v) changing
the financial reporting obligations of the Seller;

         WHEREAS, the Seller has requested that the Purchasers provide financing
to enable  the Seller to  purchase  Right to Use  Receivables  from TRI and from
Eagle Crest,  and the  Purchasers  are willing to make funds  available for such
purpose upon the terms and subject to the conditions contained herein;

         WHEREAS,  as a result of the  foregoing,  the  Seller has and will have
certain  Receivables  in which it  intends  to sell  interests  (the  "Undivided
Interests"), which Undivided Interests shall be purchased by the Purchasers from
time to time upon the terms and subject to the conditions contained herein;

         WHEREAS, certain of the collections relating to the Receivables and the
Undivided  Interests may be reinvested in additional  Receivables upon the terms
and subject to the conditions contained herein;

         WHEREAS,  the Seller has agreed to secure its obligations  hereunder to
the  Purchasers in  connection  with such sale by granting to the Agent (for the
benefit of the Purchasers) a first priority,  perfected security interest in all
of the Receivables owned by it;

         WHEREAS, the Master Servicer has agreed to undertake certain
responsibilities relating to the servicing of the Receivables;
and

         WHEREAS,  the  parties  hereto  desire to amend and  restate  the Prior
Transfer Agreement in its entirety.

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


                                        2

<PAGE>



                                    ARTICLE 1

                                   DEFINITIONS

         Section 1.1 Certain Defined Terms. Whenever used in this Agreement, the
following words and phrases,  unless the context otherwise requires,  shall have
the following meanings:

         "Agent"  means  Seafirst,  in its capacity as agent for the  Purchasers
pursuant  to this  Agreement,  and any  successor  agent  appointed  pursuant to
Section 12.7.

         "Aggregate Net Investment"  means, as of any date, the aggregate amount
of all Purchasers' Investments outstanding as of such date.

         "Aggregate Net Investment Limit" means, as of any date, an amount equal
to the lesser of (i) the Commitment Amount or (ii) the sum of (a) 80% of the Net
Pool Balance and (b) amounts  deposited in the  Collection  Account  pursuant to
Section 4.4 and not yet disbursed to the Agent pursuant to Section 4.9.

         "Aggregate  Undivided  Interest"  means,  as of any date,  an undivided
floating fractional  ownership interest (owned ratably by the Purchasers) in the
Receivables  comprising  the  Receivables  Pool,  which is equal to a  fraction,
expressed as a  percentage,  the  numerator of which is the sum of (i) Aggregate
Net Investment and (ii) 25% of the Aggregate Net Investment and the  denominator
of which is the Net Pool  Balance;  provided  that in no event can the Aggregate
Undivided Interest exceed 100%.

         "Agreement"   means  this  Agreement  and  all  amendments  hereof  and
supplements hereto as shall exist from time to time.

         "Assigned Collateral" means, as of any date, the Seller's (i) ownership
         interest in (a) all of the Receivables comprising the Receivables Pool;
         (b) all Related Security with respect to
such Receivables; (c) all collections on or in respect of such Receivables after
the related  Cutoff Dates;  (d) all related  Receivable  Documents;  and (e) all
proceeds of the foregoing,  and (ii) interest in (a) the Facility  Documents and
(b) all monies from time to time on deposit in the Collection Account, including
investments of such monies.

         "Assignee Purchaser" shall have the meaning set forth in
Section 13.2.

         "Assignment"  means an  assignment  of mortgage,  notice of transfer or
equivalent instrument, in recordable form, which is sufficient under the laws of
the  jurisdiction in which a Mortgaged  Property is located to reflect of record
the sale of

                                        3

<PAGE>



the related Mortgage Note and Mortgage, which assignment,  notice of transfer or
equivalent  instrument  may be in the  form of one or more  blanket  assignments
covering Mortgages and Mortgage Notes secured by Mortgaged Properties located in
the same county, if permitted by applicable law and acceptable for recording.

         "Associations"   means  the  Eagle   Crest   Vacation   Resort   Owners
Association, the Eagle Crest Master Association, the Eagle Crest Estate Homesite
Association,  the River View Vista  Estates  Association  and the Fairway  Vista
Estates Association.

         "Board  of  Governors"  means  the Board of  Governors  of the  Federal
Reserve System, and any successor thereto.

         "Business Day" means any day other than Saturday, Sunday or another day
on which banks are  authorized  or  obligated  to close in Seattle,  Washington,
except  that  in  connection  with  the  selection  of  the  LIBOR  Rate  or the
calculation of the LIBOR Rate for any Yield Period, "Business Day" means any day
other  than  Saturday  or Sunday on which  dealings  in foreign  currencies  and
exchanges between banks may be carried on in London, England, New York, New York
and Seattle, Washington.

         "Charge-off  Rate" means, as of any Settlement Date, the average of the
Monthly Charge-off Rates for the three Collection Periods immediately  preceding
the Collection Period in which such Settlement Date occurs.

         "Closing Date" means June 30, 1997.

         "Code" means the Internal Revenue Code of 1986, as amended.

         "Collateral Percentage" means, as of any date, a fraction, expressed as
a percentage, the numerator of which is the Net Pool Balance and the denominator
of which is the Aggregate Net Investment.

         "Collected Interest" means all Collections other than
Collected Principal and Miscellaneous Payments.

         "Collected Principal" means that portion of Collections
allocable to principal on the Receivables.

         "Collection  Account" means the account or accounts  designated as such
and established and maintained pursuant to Section 4.8.

         "Collection  Period"  means,  in the case of (i) the  first  Settlement
Date,  the period of time from the Closing Date to and including the last day of
the month  immediately  preceding the month in which such Settlement Date occurs
and (ii) any

                                        4

<PAGE>



Settlement  Date other than the first  Settlement  Date,  the month  immediately
preceding the month in which such Settlement Date occurs.

         "Collections"  means all funds  which  either (i) are  received  by the
Seller or the  Master  Servicer  on or after the  related  Cutoff  Date on or in
respect of the Receivables and the other Assigned  Collateral or (ii) are deemed
to have been received as Collections pursuant to Section 4.5.

         "Commitment"  means the several  obligations  of the Purchasers to make
Purchases pursuant to this Agreement and the Prior Transfer Agreement.

         "Commitment Amount" means $93,000,000.

         "Commitment  Fee" means the fee payable in arrears by the Seller to the
Agent pursuant to Section 5.1 in respect of each day from the Closing Date until
the Commitment  Termination Date in an amount equal to the product of (i) 0.25%,
(ii) the excess,  if any, of (a) the Commitment  Amount on such day over (b) the
Aggregate Net Investment on such day and (iii) 1/360.

         "Commitment  Termination Date" means June 30, 1998, as such date may be
extended pursuant to Section 2.3.

         "Consolidated  Defaulted Receivable Amount" means, as of any Settlement
Date, a fraction,  expressed as a percentage,  the numerator of which is the sum
of (i) the  outstanding  Principal  Balance of all  Receivables  included in the
Receivables  Pool  that  were  Defaulted  Receivables  and (ii) the  outstanding
principal  balance  of  all  Originator  Receivables  that  would  be  Defaulted
Receivables  pursuant to the definition thereof, in each case as of the last day
of the related Collection Period, and the denominator of which is the sum of (i)
the Outstanding Principal Balance of all Receivables included in the Receivables
Pool and (ii) the outstanding  principal balance of all Originator  Receivables,
in each case as of the last day of such Collection Period.

         "Consolidated  Delinquency  Rate Amount"  means,  as of any  Settlement
Date, a fraction,  expressed as a percentage,  the numerator of which is the sum
of (i) the  Outstanding  Principal  Balance of all  Receivables  included in the
Receivables  Pool in respect of which a payment of Monthly  P&I was more than 30
days  past due and (ii) the  outstanding  principal  balance  of all  Originator
Receivables  in respect of which a  scheduled  monthly  payment was more than 30
days past due, in each case as of the last day of the related Collection Period,
and the denominator of which is the sum of (i) the Outstanding Principal Balance
of all Receivables included in the Receivables Pool and (ii) the

                                        5

<PAGE>



outstanding principal balance of all Originator Receivables,  in each case as of
the last day of such Collection Period.

         "Consolidated  Monthly  Charge-off  Rate"  means,  with  respect of any
Collection  Period, a fraction,  expressed as a percentage on a per annum basis,
the numerator of which is the sum of (i) the  Outstanding  Principal  Balance of
all Receivables  included in the Receivables Pool that were charged-off and (ii)
the  outstanding  principal  balance  of all  Originator  Receivables  that were
charged-off,  in each case during such Collection Period, and the denominator of
which  is the  sum of (i)  the  average  Outstanding  Principal  Balance  of all
Receivables  included in the Receivables  Pool and (ii) the average  outstanding
principal  balance of all Originator  Receivables,  in each case for each day in
such Collection Period.

         "Credit  and  Collection  Policy"  means  those  credit and  collection
policies described on Schedules 1 and 2 hereto, as the same may be modified from
time to time in accordance with this Agreement.

         "Cutoff Date" means,  with respect to a Receivable,  the Initial Cutoff
Date or the related Subsequent Cutoff Date, as the case may be.

         "Defaulted  Receivable"  means any  Receivable  comprising  part of the
Receivables  Pool in respect of which (i) the related  obligor has failed to pay
when due any amounts due in respect thereof which failure  continues for 90 days
or more; (ii) the Obligor has failed to perform any term or covenant on its part
to be performed under any related  Receivable  Document which failure  continues
for 90 days or more, if the effect of such failure is to accelerate or to permit
(with or without the giving of notice) the  acceleration of the maturity of such
Receivable  or, if such  Receivable is a Mortgage Loan  Receivable,  the related
Mortgage  Note;  (iii) the  related  Obligor is the  subject  of a  petition  in
bankruptcy,  either  voluntary or involuntary,  or in any other proceeding under
the federal bankruptcy laws or makes an assignment for the benefit of creditors;
(iv) liquidation or foreclosure  proceedings  relating to all or any part of the
Related  Security  have begun;  or (v) the Master  Servicer has  determined,  in
accordance  with the procedures and standards set forth in this Agreement and in
the related  Credit and  Collection  Policy,  that  eventual  payment in full is
unlikely.

         "Defaulted  Receivable  Amount"  means,  as of any  Settlement  Date, a
fraction,  expressed as a percentage,  the numerator of which is the Outstanding
Principal Balance of all Receivables  included in the Receivables Pool that were
Defaulted  Receivables as of the last day of the related  Collection  Period and
the denominator of which is the Outstanding Principal Balance of all

                                        6

<PAGE>



Receivables  included  in the  Receivables  Pool  as of  the  last  day of  such
Collection Period.

         "Defective Receivable" means any Receivable required to be
repurchased by the Seller pursuant to Section 7.4.

         "Delinquency Rate Amount" means, as of any Settlement Date, a fraction,
expressed as a percentage,  the numerator of which is the Outstanding  Principal
Balance of all Receivables  included in the Receivables Pool in respect of which
a payment  of  Monthly  P&I was more than 30 days past due as of the last day of
the related  Collection  Period and the  denominator of which is the Outstanding
Principal Balance of all Receivables (other than Defaulted Receivables) included
in the Receivables Pool as of the last day of such Collection Period.

         "Dollar" or "$" means the currency of the United States.

         "Due Date" means,  with respect to any Receivable,  the date upon which
installments  of Monthly P&I are required to be paid pursuant to such Receivable
or, if such  Receivable is a Mortgage Loan  Receivable,  pursuant to the related
Mortgage Note, in each case after giving effect to any grace period permitted by
such Receivable or Mortgage Note.

         "Eagle Crest" means Eagle Crest, Inc., an Oregon  corporation,  and any
successor thereto.

         "Eagle  Crest  Master   Association"   means  that  certain   nonprofit
corporation organized under the laws of the State of Oregon having its principal
place of business at 821 South Sixth Street,  Redmond,  Oregon 97756, which owns
and  operates  the common  improvements  and  facilities  for the benefit of all
owners of the Mortgaged Properties.

         "Eagle  Crest  Purchase  Agreement"  means  the  Amended  and  Restated
Receivables Purchase Agreement, dated as of the date hereof, between Eagle Crest
and the Seller,  and all  amendments  thereof and  supplements  thereto as shall
exist from time to time.

         "Eagle Crest  Vacation  Resort Owners  Association"  means that certain
non-profit  corporation  organized  under the laws of the State of Oregon having
its  principal  place of  business at 821 South Sixth  Street,  Redmond,  Oregon
97756, which owns and operates the facilities identified for the use and benefit
of the
owners of the Timeshare Estates.

         "Earned Yield" shall have the meaning set forth in
Section 3.1.


                                        7

<PAGE>



         "Eligible   Assignee"  means  a  commercial  bank  or  other  financial
institution formed under the laws of any OECD Country.

         "Eligible  Receivable"  means,  as of any date,  a  Receivable  that is
either a Right to Use Receivable or a Mortgage Loan Receivable and:

                  (i) as to which,  at the time of its conveyance to the Seller,
no portion of any payment of Monthly P&I is more than 30 days delinquent and (a)
if the  Receivable  is a Right to Use  Receivable,  no portion of any payment of
Monthly P&I has ever been more than 30 days delinquent and (b) if the Receivable
is a Mortgage Loan Receivable, no portion of any payment of Monthly P&I has been
delinquent since January 1, 1994;

                  (ii)  is not a Defaulted Receivable;

                  (iii) in  respect  of which at the time when  such  Receivable
became an  Eligible  Receivable,  four  months  had  elapsed  since the  related
Origination Date;

                  (iv) which either  constitutes  chattel paper under the Nevada
UCC or, if such Receivable is a Mortgage Loan  Receivable,  the related Mortgage
Note constitutes an instrument under the UCC in effect in the state in which the
related Mortgaged Property is located;

                  (v) as to  which,  at the  time of (a) its  conveyance  to the
Seller and (b) as of such date,  the related  Originator  or the Seller,  as the
case may be, has or will have good and  marketable  title thereto free and clear
of all Liens  other  than (1) the Lien in favor of the Agent for the  benefit of
the Purchasers  created pursuant to this Agreement,  (2) if such Receivable is a
Mortgage  Loan  Receivable,  other than  Permitted  Encumbrances  on the related
Mortgaged  Property  and (3) if such  Receivable  is a Right to Use  Receivable,
other than Liens in favor of WorldMark;

                  (vi) as to which a first priority  security  interest in favor
of the Agent for the benefit of the Purchasers has been perfected  (and, if such
Receivable is a Mortgage Loan Receivable,  a first priority security interest in
the related Mortgage and Mortgage Note has been so perfected); and

                  (vii) as to which no Lien  exists that is on a parity with the
security  interests   described  in  clause  (vi)  above  other  than  Permitted
Encumbrances  on the related  Mortgaged  Property in the case of a Mortgage Loan
Receivable  and  Liens  in  favor  of  WorldMark  in the  case of a Right to Use
Receivable.

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

                                        8

<PAGE>




         "Eurodollar  Rate"  means,  with respect to any Yield  Period,  (i) the
British  Bankers'  Association  interest  settlement rate at 11:00 a.m.,  London
time, on the day that is two Business Days prior to the first date of such Yield
Period,  as reported on page 3750 of Telerate  Systems,  Inc. (or its  successor
publication)  (or such other page as may replace  page 3750 in that  service for
the purpose of displaying London interbank offer rates of major banks) under the
U.S. Dollar column,  or, if  unavailable,  (ii) the offered rate for U.S. Dollar
deposits as reported on the Reuters  Monitor  Money Rates Service or (iii) if no
such rate is available as described in clauses (i) or (ii) above, the arithmetic
mean of the  quotations  of the  rates at which  deposits  in U.S.  Dollars  are
offered in the London  interbank market by three Reference Banks selected by the
Agent  (after  consultation  with the Seller) and to which a request was made to
the principal London office for a quotation of such rate at approximately  11:00
a.m.,  London time, on the day that is two Business Days prior to the first date
of such  Yield  Period to prime  banks in the London  interbank  market for such
Yield  Period;  provided that the  Eurodollar  Rate for the initial Yield Period
hereunder  shall be determined by  interpolation  between the reported rates for
periods of 30 and 60 days.

         "Eurodollar  Reserves"  means a  fraction,  expressed  as a four  digit
decimal,  the numerator of which is the number one and the  denominator of which
is the  number  one minus  the  aggregate  of the  minimum  reserve  percentages
(including, without limitation, any special, supplemental, marginal or emergency
reserves),  expressed  as a four  digit  decimal,  established  by the  Board of
Governors or any other banking authority to which the Purchasers are subject for
Eurocurrency  Liability  (as such term is  defined  in  Regulation  D).  For all
purposes of this Agreement,  Eurodollar Reserves shall be adjusted automatically
on and as of the  effective  date of any change in any  reserve  percentage  and
shall apply to all Yield Periods  commencing  after the  effective  date of such
change.

         "Facility  Documents"  means this Agreement,  the Purchase  Agreements,
each  Subservicing  Agreement,  if any, and all reports,  statements,  financing
statements,  instruments and other documents delivered in connection herewith or
therewith or in connection with the transactions contemplated hereby or thereby.

         "Fairway  Vista  Estates  Association"  means  that  certain  nonprofit
corporation organized under the laws of the State of Oregon having its principal
place of business at 821 South Sixth Street,  Redmond,  Oregon 97756, which owns
and operates the facilities identified for the use and benefit of certain owners
of the Fractional Ownership Interests.


                                        9

<PAGE>



         "Federal Funds Rate" means,  with respect to any period,  a fluctuating
interest  rate per annum equal for each day during  such period to the  weighted
average of the rates  displayed on such days as the federal funds effective rate
on the display page  designed as "Page 12011 on the Dow Jones  Telerate  Service
(or such  other page as may  replace  that page on that  service,  or such other
service as may be designated as the information  source by Agent for the purpose
of  determining  the  daily  effective  federal  funds  rate for  federal  funds
transactions between members of the Federal Reserve System).

         "Fee Letter" means that certain  letter,  dated the Closing Date,  from
the Agent to the Seller, and all amendments  thereof and supplements  thereto as
shall exist from time to time.

         "FHLMC" means the Federal Home Loan Mortgage Association and
its successors.

         "Filing Assets" means,  with respect to any Receivable  acquired by the
Seller on or after the  Closing  Date,  (i) such  Receivable;  (ii) all  Related
Security with respect to such Receivable;  (iii) all Collections with respect to
such Receivable;  (iv) all related Receivable Documents; (v) the Seller's rights
under the related Purchase Agreement; and (vi) all proceeds of the foregoing.

         "Fractional  Ownership  Interest" means a fee simple ownership interest
in common with other  owners in a  single-family  residential  home or townhouse
entitling  the owner  thereof to the exclusive use of such home or townhouse for
four, five or ten weeks, together with access to the accompanying  facilities of
the Project.

         "Governmental  Authority"  means the government of the United States or
any state,  county or  municipality  or any  foreign  country  or any  political
subdivision  of  any  of  the  foregoing  or  any  branch,  department,  agency,
instrumentality,  court,  tribunal or regulatory  authority which  constitutes a
part or exercises any sovereign power of any of the foregoing.

         "Indebtedness"  means, with respect to the Seller,  all (i) obligations
for borrowed money; (ii) obligations representing the deferred purchase price of
property  other than  accounts  receivable  or accounts  payable  arising in the
ordinary  course of the business of the Seller on terms  customary in the trade;
(iii)  obligations,  whether or not assumed,  secured by Liens or payable out of
the proceeds or production  from property now or hereafter  owned or acquired by
the Seller; (iv) obligations which are evidenced by notes,  acceptances or other
instruments;  (v)  obligations  under leases which would be  capitalized  on the
balance sheet of the Seller prepared in accordance with generally

                                       10

<PAGE>



accepted accounting principles; and (vi) obligations for which
the Seller is obligated pursuant to a guarantee.

         "Indemnified Amounts" shall have the meaning specified in
Section 14.1.

         "Indemnified Parties" shall have the meaning specified in
Section 14.1.

         "Independent  Director"  means a director of the Seller who shall at no
time be, and has not been a director or officer of, or be employed by any direct
or ultimate parent, or Affiliate of the parent, of the Seller,  and who shall at
no time hold any  beneficial  interest  in the  Seller or any  Affiliate  of the
Seller;  provided,  however,  that the Independent Director may serve in similar
capacities for other "special purpose  corporations" formed by the parent of the
Corporation and its Affiliates.  "Affiliate"  means, with respect to any Person,
any  officer,  director,  or  holder  of 5% or more of the  voting  power of the
Seller, or any brother,  sister, spouse, parent or child of any such person, and
any other entity other than the Seller,  controlling  or  controlled by or under
common  control with such entity,  and  "control"  means the power to direct the
management and policies of such entity, directly or indirectly,  whether through
the ownership of voting securities, by contract or otherwise.

         "Initial Cutoff Date" means June 30, 1997.

         "Initial Receivables" means the Receivables comprising the
Receivables Pool as of the Closing Date.

         "Interest Rate Protection Date" means the second consecutive Settlement
Date in  respect  of which  the  difference  between  (i) the  weighted  average
Receivable  Interest Rate of the  Receivables  comprising the  Receivables  Pool
during the related Collection Period and (ii) 30-day LIBOR is less than or equal
to 8%.

         "Interest  Rate  Protection"  means a  transaction  governed by an ISDA
Master Agreement  pursuant to which a counterparty  will ensure for a three year
period  commencing on the related Interest Rate Protection Date, on an amount at
least equal to 60% of the  Aggregate  Net  Investment  as of such  Interest Rate
Protection  Date, the 30-day  Eurodollar  Rate will be less than or equal to the
sum of (i) the 30-day Eurodollar Rate in effect on such Interest Rate Protection
Date and (ii) 4%.

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


                                       11

<PAGE>



         "IRS" means the Internal Revenue Service, and any successor
thereto.

         "LIBOR Rate" means,  with respect to any Tranche for any Yield  Period,
an  interest  rate per  annum  equal to the sum of (i) the  Margin  and (ii) the
product of (a) the  Eurodollar  Rate in effect for such Yield Period and (b) the
Eurodollar  Reserves  in effect on the first day of such Yield  Period.  For all
purposes  of this  Agreement,  each  Tranche  accruing a yield at the LIBOR Rate
shall be deemed to constitute a Eurocurrency  Liability and to be subject to the
reserve  requirements  of Regulation D, without  benefit of credit or proration,
exemptions or offsets which might  otherwise be available to the Purchasers from
time to time under Regulation D.

         "Lien" means, with respect to any Person, any security interest,  lien,
charge,  claim, pledge,  equity or encumbrance of any kind upon or affecting the
revenues of such  Person or any real or  personal  property in which such Person
has or hereafter acquires any interest,  other than Tax liens, mechanics,  liens
and any liens that attach by operation of law.

         "Liquidation  Expenses"  means,  with respect to the liquidation of any
Defaulted  Receivable,  all  reasonable  out-of-pocket  expenses  (including all
reasonable sales and marketing expenses, but not including overhead) incurred by
the Master Servicer in connection with such liquidation.

         "Liquidation  Proceeds"  means,  with respect to the liquidation of any
Defaulted  Receivable,   amounts  actually  received  in  connection  with  such
liquidation.

         "Lock Box" means each post office box or bank box to be included in the
Lock Box Network as to which the Seller has notified the Agent that  collections
will be remitted to pursuant to Section 4.9 following a Termination Event.

         "Lock Box  Account"  means each account  maintained  by the Seller as a
part of the Lock Box  Network  and (i) as to which the Seller has  notified  the
Agent that Collections will be deposited  therein and (ii) with respect of which
the Agent  shall have  received  an undated  executed  copy of a Lock Box Notice
addressed to the related Lock Box Bank.

         "Lock Box Agreement" means each agreement between the Seller and a Lock
Box Bank relating to a Lock Box and a Lock Box Account, which agreement shall be
in form and substance satisfactory to the Agent.

         "Lock Box Bank"  means  each of the  banks or  depository  institutions
added as a lock box bank pursuant to Section 4.9.

                                       12

<PAGE>




         "Lock Box  Network"  means one or more post  office  boxes  and/or bank
boxes and  accounts  maintained  by the Seller for the sole purpose of receiving
Collections  and in  connection  with  which a  collecting  bank is  exclusively
authorized and directed to collect and process mail and Collections  remitted to
each such post office box or bank box and to deposit such  Collections  into the
Collection Account, directly or through a Lock Box Account.

         "Lock Box  Notice"  means,  with  respect to each Lock Box and Lock Box
Account,  a letter in substantially the form of Exhibit F hereto from the Seller
to each Lock Box Bank.

         "Margin"  means,  in the case of any Yield Period (or portion  thereof)
1.25%, and after the Commitment  Termination Date,  provided that no Notice Date
has occurred, 2%.

         "Master  Servicer"  means  TRI,  in its  capacity  as  Master  Servicer
hereunder, and any successor Master Servicer designated by the Agent pursuant to
Section 10.1,  including any Person  assuming the duties of the Master  Servicer
under Article 10 after being designated in a Successor Notice.

         "Maturing  Tranches"  means, as of any Settlement  Date, those Tranches
for which such Settlement Date is the last day of the applicable Payment Period.

         "Miscellaneous  Payments"  means,  with respect to any Receivable,  any
amounts  received  from  or  on  behalf  of  the  related  Obligor  representing
assessments and payments  relating to real property taxes,  insurance  premiums,
transfer fees, late fees and service  charges,  annual dues payable to WorldMark
and condominium or homeowners, association fees.

         "Monthly Charge-off Rate" means, with respect to any Collection Period,
a fraction,  expressed as a percentage  on a per annum basis,  the  numerator of
which is the Outstanding  Principal  Balance of all Receivables  included in the
Receivables  Pool that were  charged-off  by the Seller  during such  Collection
Period and the denominator of which is the average Outstanding Principal Balance
of all  Receivables  included  in the  Receivables  Pool  for  each  day in such
Collection Period.

         "Monthly  P&I" means,  with respect to any  Receivable,  the  scheduled
payment of principal and interest due in each Collection Period pursuant to such
Receivable (which payment, if such Receivable is a Mortgage Loan Receivable,  is
set forth in the related Mortgage Note).

         "Mortgage"  means  the  mortgage,  deed of trust  or  other  instrument
creating a first lien on the Mortgaged Property securing a Mortgage Note.

                                       13

<PAGE>




         "Mortgage Loan Receivables" means such of the mortgage loans originated
by Eagle  Crest  Partners,  Ltd.,  acquired  by the Seller and  included  in the
Receivables Pool pursuant to the Prior Transfer Agreement,  which mortgage loans
are identified in the Schedule of Mortgage Loan Receivables.

         "Mortgage  Note"  means  the  promissory  note  or  other  evidence  of
indebtedness  executed by an obligor that  evidences  the  indebtedness  of such
obligor under a Mortgage Loan Receivable.

         "Mortgaged Property" means the property securing a Mortgage Note, which
may be either a Timeshare Estate or a Fractional  Ownership Interest  consisting
of a fee simple estate in real property located at the Project.

         "Net Pool Balance"  means,  as of any date,  the aggregate  Outstanding
Principal Balance of all Eligible  Receivables  included in the Receivables Pool
as of such date.

         "Net Worth" means an amount equal to the tangible  shareholders' equity
of the Seller (as such term is defined in  accordance  with  generally  accepted
accounting  principles)  minus the fair market value of any securities  owned by
the Seller prior to the Closing Date (other than investment of monies on deposit
in the Collection Account).

         "New Lock Box  Accounts"  shall have the meaning  specified  in Section
4.9.

         "New Lock Boxes" shall have the meaning specified in Section
4.9.

         "Notice  Date"  means the day on which the Agent,  pursuant  to Section
11.2,  delivers  or is deemed to have  delivered  to the  Seller a notice of the
occurrence  of a  Termination  Event  and  declaration  that the  Commitment  is
terminated  and all  Obligations  are  due  and  payable  (from  Collections  or
otherwise).

         "Obligations" means (i) all obligations of the Seller to the Agent, the
Purchasers and their respective  successors,  permitted  transferees and assigns
arising  under  or in  connection  with  the  Facility  Documents,  and (ii) all
obligations of the Seller to any  Indemnified  Party arising under Section 14.1,
in each case however created, arising or evidenced,  whether direct or indirect,
absolute or contingent, now or hereafter existing, or due or to become due.

         "Obligor" means any Person  obligated to make payments on or in respect
of a Receivable, whether as a direct obligor or as a guarantor thereof.


                                       14

<PAGE>



         "OECD  Country"  means a country  which is a member of the  grouping of
countries that are full members of the Organization of Economic  Cooperation and
Development,  plus countries that have concluded  special  lending  arrangements
with the International Monetary Fund associated with its General Arrangements to
Borrow.

         "Officer's  Certificate"  means a certificate  signed by the president,
any vice president, the treasurer, the assistant treasurer, the secretary or the
assistant  secretary of the Seller or the Master  Servicer,  as the case may be,
and delivered to the Agent.

         "Original Principal Balance" means, with respect to any Receivable, the
amount  set  forth  in  such  Receivable  or,  in the  case of a  Mortgage  Loan
Receivable,  on the related Mortgage Note, as the original  principal balance of
such Receivable.

         "Origination  Date"  means,  with respect to any  Receivable,  the date
specified as the Origination Date on the related  Schedule of Receivables,  such
date being represented to be (i) in the case of a Mortgage Loan Receivable,  the
date on which the related  Mortgage  was  recorded in the public  records in the
jurisdiction in which the related Mortgaged  Property is located and (ii) in the
case of a Right to Use Receivables, the date of origination of such Right to Use
Receivable.

         "Originator" means TRI or Eagle Crest or Eagle Crest Partners, Ltd., as
the case may be.

         "Originator  Receivables"  means,  as of any  time,  all  right  to use
timeshare receivables and mortgage loan timeshare receivables  originated by the
related Originator, other than the Receivables,  that have not been paid in full
or charged off.

         "Outstanding  Principal  Balance" means, with respect to any Receivable
as of any date, its Original  Principal Balance less all payments received on or
in  respect  of such  Receivable  on or prior  to such  date  and  allocable  to
principal.

         "Participant" shall have the meaning set forth in
Section 13.3.

         "Payment  Period"  means (i) for any Tranche for which the Earned Yield
is calculated at the LIBOR Rate,  the Yield Period,  provided,  that if a Notice
Date shall occur prior to the end of such Yield Period,  the Payment  Period for
such Tranche shall end on the Settlement  Date next succeeding such Notice Date;
(ii) for any Tranche for which the Earned Yield is  calculated  at the Reference
Rate,  that  period  commencing  on the  next  day  after  the  last  day of the
immediately  preceding  Payment Period for such Tranche (or  applicable  portion
thereof) or if there has been no

                                       15

<PAGE>



such  preceding  Payment  Period,  the date the  Purchasers'  Investment in such
Tranche was initially  made by the  Purchasers  and, in either case,  continuing
through and including the next  succeeding  Settlement  Date;  and (iii) for any
Tranche for which the Earned Yield is calculated at the Termination  Event Rate,
that period commencing on (a) the next day after the last day of the immediately
preceding Payment Period for such Tranche (or applicable  portion  thereof),  or
(b) if there has been no such preceding Payment Period, the date the Purchasers'
Investment in such Tranche (or applicable portion thereof) was initially made by
the  Purchasers  and,  in either  case,  continuing  through and  including  the
immediately succeeding Settlement Date.

         "PBGC" means the Pension  Benefit  Guaranty  Corporation  or any entity
succeeding to any or all of its functions under ERISA.

         "Permitted Encumbrances" means, with respect to any Mortgaged Property,
(i) all Liens and  encumbrances  identified in the related Mortgage and (ii) all
other mortgages,  deeds of trust or other security instruments on such Mortgaged
Property to the extent  that such  mortgages,  deeds of trust or other  security
instruments  and the related  promissory  note or other evidence of indebtedness
are substantially similar to the Mortgages and Mortgage Notes, respectively, and
relate to mortgage loan timeshare receivables which are substantially similar to
the Mortgage Loan  Receivables  and have been  transferred  to the Agent for the
benefit of the Purchasers.

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

         "Portfolio  Yield" means,  as of any  Settlement  Date,  the difference
between (i) the product of (a) the amount of Collected Interest collected during
the  related  Collection  Period  and  (b) the  Purchasers'  Interest  for  such
Collection  Period,  and (ii) the sum of (a) the Earned Yield in respect of such
Collection  Period,  whether  or not  paid,  and  (b)  the  product  of (1)  the
Purchasers' Interest for such Collection Period and (2) the sum of the Servicing
Fee payable in respect of such  Collection  Period,  the  Outstanding  Principal
Balance of all  Receivables  that were  charged-off  by the Seller  during  such
Collection  Period and the Program Costs in respect of such  Collection  Period,
whether or not paid.

         "Prior  Transfer  Agreement"  shall  have the  meaning  defined  in the
recitals to this Agreement.

         "Pro Rata Share" shall mean for each Purchaser the percentage set forth
opposite its name below.

                                       16

<PAGE>



<TABLE>
<CAPTION>
                           Purchaser                                               Pro Rata Share
         <S>                                                                            <C>
         Seafirst Bank                                                                  21.51%

         First National Bank of Chicago                                                 16.13

         Societe Generale                                                               16.13

         The Bank of Tokyo-Mitsubishi                                                   10.75

         Key Bank National Association                                                  10.75

         Sanwa Bank California                                                          10.75

         First Security of Idaho, N.A.                                                   8.60

         U. S. Bank                                                                      5.38

</TABLE>

         "Program  Costs"  means,  in  respect  of any  Collection  Period,  all
expenses and fees of the Seller  payable  during such  Collection  Period (other
than the  Servicing  Fee and Earned  Yield),  including but not limited to, fees
payable pursuant to Section 5.1.

         "Project" means the respective land,  buildings and appurtenant  rights
which  comprise  the Eagle Crest  Resort,  Redmond,  Oregon,  within  which each
Mortgaged Property is located.

         "Purchase"  means  any  purchase  by  the  Purchasers  of an  Undivided
Interest from the Seller and includes, without limitation, Reinvestments.

         "Purchase Agreements" means the Eagle Crest Purchase
Agreement and the TRI Purchase Agreement.

         "Purchase Certificate" shall have the meaning set forth in
Section 6.2(c).

         "Purchase Notice" shall have the meaning set forth in
Section 2.2(a).

         "Purchase Price" means,  with respect to any Defective  Receivable,  an
amount equal to the Outstanding  Principal  Balance of such Receivable as of the
last day of the Collection Period immediately preceding the Collection Period in
which such Receivable is being  repurchased,  together with interest  thereon at
the  applicable  Receivable  Interest  Rate  from  the end of  such  immediately
preceding Collection Period through the current Collection Period.


                                       17

<PAGE>



         "Purchase and Sale Agreement" means, with respect to any
Mortgage Loan Receivable, the related Eagle Crest Vacation Resort
Ownership Purchase and Sale Agreement, Escrow Instructions and
Buyer's Receipt for Documents.

         "Purchasers"  means each of the Persons  identified as a "Purchaser" in
the definition of "Pro Rata Share" and any of their respective successors.

         "Purchasers'  Interest" means, with respect to any Collection Period, a
fraction,  the numerator of which is the average  Aggregate Net  Investment  for
each day in such  Collection  Period and the denominator of which is the average
outstanding Principal Balance of the Receivables comprising the Receivables Pool
for each day in such Collection Period.

         "Purchasers'  Investment"  in any  Undivided  Interest  means an amount
equal to the original  amount paid to the Seller for such Undivided  Interest at
the time of its initial  acquisition  by the  Purchasers,  as such amount may be
reduced from time to time by Collections  received and  distributed  pursuant to
Sections 4.3 and 4.7. The Purchasers' Investment shall not be considered reduced
by  any  distribution  of  any  portion  of  Collections  if at  any  time  such
distribution is rescinded or otherwise must be returned for any reason nor shall
the Purchasers' Investment be reduced or increased by any Reinvestment.

         "Purchasers'  Share"  of any  Collections  means,  (i) on any day on or
before the Commitment  Termination  Date, if no Notice Date shall have occurred,
the product of such  amount and the  Aggregate  Undivided  Interest on such day;
(ii) on any day after the Commitment  Termination  Date, if no Notice Date shall
have occurred on or before the Commitment  Termination Date, the product of such
amount and the Aggregate  Undivided  Interest as of the  Commitment  Termination
Date; and (iii) if a Notice Date shall have occurred on or before the Commitment
Termination  Date,  the  product  of such  amount  and the  Aggregate  Undivided
Interest as of such Notice Date.

         "Receivable Documents" means, with respect to any Receivable,  all loan
agreements, security agreements, guarantees, pledges, mortgages, deeds of trust,
financing statements,  certificates,  instruments,  agreements and other related
documents  executed  in  connection  with such  Receivable  (including,  if such
Receivable is a Mortgage Loan Receivable,  the related  Mortgage,  Mortgage Note
and Warranty Deed) or in connection with the Related Security.

         "Receivable Files" means the documents in respect of the
Receivables specified in Section 2.5.


                                       18

<PAGE>



         "Receivable Interest Rate" means, with respect to a Receivable, the per
annum rate of interest or finance charge borne by such Receivable.

         "Receivables"  means the Right to Use Receivables and the Mortgage Loan
Receivables  included in the  Receivables  Pool,  and all  proceeds  thereof and
payments  thereunder on and after the related Cutoff Date, which Receivables are
identified  in the  related  Schedule  of  Receivables.  Once so  designated,  a
Receivable  shall continue to be a Receivable for all purposes  hereunder  until
(i) its Outstanding  Principal Balance has been reduced to zero, (ii) the Seller
repurchases such Receivable  pursuant to Section 7.4 or 15.1 or (iii) the Seller
substitutes a new Receivable for such  Receivable  therefor  pursuant to Section
15.2.

         "Receivables Pool" means at any time all Receivables
outstanding at such time.

         "Reference  Bank" means a major bank  selected from time to time by the
Agent that is active in the London interbank market.

         "Reference  Rate"  means on any day the greater of the rate of interest
in  effect  for  such day as  publicly  announced  from  time to time by Bank of
America  National  Trust and  Savings  Association  ("BofA")  in San  Francisco,
California  as its  "reference  rate" and (ii) the sum of (a) the Federal  Funds
Rate and (b) 0.50%.  The BofA "reference  rate" is a rate set by BofA based upon
various  factors,  including  its costs and  desired  return,  general  economic
conditions, and other factors, and is used as a reference point for pricing some
loans, which may be priced at, above, or below the announced rate. Any change in
the  reference  rate  announced  by BofA  shall  take  effect at the  opening of
business on the day specified in the public announcement of the change.

         "Regulation D" means Regulation D promulgated by the Board of Governors
of the Federal Reserve System, as amended.

         "Reinvestment" means any Purchase made pursuant to
Section 4.2.

         "Related Security" means, with respect to any Receivable, all security,
guarantees and other collateral  securing the obligations of the related Obligor
under  such  Receivable,  including,  if  such  Receivable  is a  Mortgage  Loan
Receivable, the related Mortgaged Property.

         "Required  Purchasers" means, unless otherwise  indicated,  at any time
Purchasers having an aggregate Purchasers' Investment of at least 66%.


                                       19

<PAGE>



         "Right to Use  Receivable"  means such of the right to use  receivables
originated by TRI or Eagle Crest (forms of which are attached  hereto as Exhibit
C),  acquired by the Seller and  included in the  Receivables  Pool  pursuant to
either  this  Agreement  or the Prior  Transfer  Agreement,  which  right to use
receivables are identified in the Right to Use Receivables Schedule.

         "River View Vista Estates  Association"  means that certain  non-profit
corporation organized under the laws of the State of Oregon having its principal
place of business at 821 South Sixth Street,  Redmond,  Oregon 97756, which owns
and operates the facilities identified for the use and benefit of certain owners
of the Fractional Ownership Interests.

         "Schedule of Mortgage Loan Receivables" means the schedule or schedules
of Mortgage Loan  Receivables  attached hereto as Schedule 4, as the same may be
amended from time to time. The Mortgage Loan Receivable Schedule shall set forth
the  following  information  as  to  each  Mortgage  Loan  Receivable:  (i)  its
identifying  number;  (ii) the name of and the  mailing  address for the related
Obligor;  (iii) the street address of the related Mortgaged  Property;  (iv) the
original  number of months to maturity;  (v) the number of months to maturity as
of the related  Cutoff Date;  (vi) its  Origination  Date;  (vii) its Receivable
Interest Rate; (viii) its Due Date; (ix) its original Principal Balance; (x) its
Outstanding  Principal  Balance as of the related Cutoff Date;  (xi) whether the
related  Mortgaged  Property is a Fractional  Ownership  Interest or a Timeshare
Estate;  and  (xii)  the  address  at  which  the  related  Receivable  File  is
maintained.  Every list  submitted  to the Agent  purporting  to  identify  such
Receivables  conveyed or to be conveyed to the Agent  pursuant to this Agreement
shall be deemed an  amendment  or  supplement  to such  schedule  regardless  of
whether the list is accurate or complete or complies  with the  requirements  of
the preceding sentence.

         "Schedule of Receivables" means the Schedule of Right to Use
Receivables or the Schedule of Mortgage Loan Receivables.

         "Schedule of Right to Use  Receivables"  means the schedule of Right to
Use  Receivables  attached  hereto as  Schedule 3, as the same may be amended or
supplemented  from time to time. The Right to Use Receivable  Schedule shall set
forth the  following  information  as to each Right to Use  Receivable:  (i) its
identifying  number;  (ii)  the  name of and  mailing  address  for the  related
Obligor;  (iii) the original  number of months to  maturity;  (iv) the number of
months to maturity as of the related Cutoff Date;  (v) its  Receivable  Interest
Rate;  (vi) its Due Date;  (vii) its  Original  Principal  Balance;  (viii)  its
Outstanding Principal Balance as of the related Cutoff Date; (ix) its

                                       20

<PAGE>



Origination  Date; and (x) the address at which the related  Receivable  File is
maintained.  Every list  submitted  to the Agent  purporting  to  identify  such
Receivables  conveyed or to be conveyed to the Agent  pursuant to this Agreement
shall be deemed an  amendment  or  supplement  to such  schedule  regardless  of
whether the list is accurate or complete or complies  with the  requirements  of
the preceding sentence.

         "Seafirst"   means  Bank  of  America   National   Trust  and   Savings
Association, a national banking association doing business as Seafirst Bank, and
any successor thereto.

         "Section 4.4 Deposits" shall have the meaning specified in
Section 4.8.

         "Seller" means TW Holdings, Inc., and any successor thereto.

         "Servicing  Fee"  means the fee to be paid to the Master  Servicer  for
services rendered during each Collection Period,  determined pursuant to Section
10.8.

         "Settlement  Date" means the tenth day of each month or, if such day is
not a Business Day, the immediately succeeding Business Day, commencing July 10,
1994.

         "Subsequent  Cutoff Date" means the date specified by the Seller in the
related  Schedule  of  Receivables  after  which  all  payments  owing  under  a
Subsequent  Receivable  shall  be paid to or upon  the  order  of the  Agent  as
directed pursuant to this Agreement.

         "Subsequent Receivables" means any Receivable transferred to
the Seller after the Closing Date.

         "Subservicer"  means any subservicer  engaged by the Master Servicer to
subservice a Receivable pursuant to Section 10.2.

         "Subservicing Agreement" means an agreement between the Master Servicer
and a Subservicer  relating to the servicing of one or more of the  Receivables,
and all amendments  thereof and supplements  thereto as shall exist from time to
time.

         "Subsidiary"  shall mean any corporation of which a majority (by number
of shares or by number  of  votes)  of any class of  outstanding  capital  stock
normally entitled to vote for the election of one or more directors  (regardless
of any contingency which does or may suspend or dilute the voting rights of such
class) is at such time owned directly or indirectly by the Seller or TRI, as the
case may be, or by one or more of their respective  Subsidiaries;  provided that
notwithstanding  the foregoing,  any entity that is  consolidated on the balance
sheet of another

                                       21

<PAGE>



entity shall be a Subsidiary of the second entity for purposes of
this definition.

         "Successor Notice" shall have the meaning specified in
Section 10.1.

         "Tax" means,  with respect to any Person,  any tax,  assessment,  duty,
levy,  impost or other  charge  imposed by any  Governmental  Authority  on such
Person or on any property,  revenue,  income or franchise of such Person and any
interest or penalty with respect to any of the foregoing.

         "Termination Event" shall have the meaning set forth in
Section 11.1.

         "Termination Event Rate" means a per annum rate equal to 1.5% above the
related Yield Rate in effect from time to time.

         "Timeshare  Estate"  means a timeshare  interval  fee simple  ownership
interest in a timeshare  unit  located in the Project  which  secures a Mortgage
Loan  Receivable  and which  entitles the owner  thereof to occupy a unit at the
Project for a  particular  interval,  together  with access to the  accompanying
facilities at the Project.

         "Tranche" means any portion of the Aggregate Net Investment  (expressed
in dollars)  accruing a yield at the same rate,  and, in the case of portions of
the Aggregate Net  Investment  accruing a yield at the same LIBOR Rate,  for the
same Yield Period.

         "Transfer Date" means the date as of which a Receivable is
acquired by the Purchaser.

         "TRI" means Trendwest Resorts, Inc., an Oregon corporation,
and any successor thereto.

         "TRI  Purchase  Agreement"  means the Amended and Restated  Receivables
Purchase Agreement dated as of June 1, 1994, between TRI and the Seller, and all
amendments thereof and supplements thereto as shall exist from time to time.

         "TW HOLDINGS" means TW Holdings, Inc., a Nevada corporation,
and its successors.

         "UCC" means the Uniform Commercial Code as in effect in the
related jurisdiction.

         "Undivided  Interest"  means,  as of any  date,  for  each  Purchasers'
Investment,  an undivided  fractional  ownership  interest (owned ratably by the
Purchasers) equal to (i) the sum

                                       22

<PAGE>



of (a) the Purchasers'  Investment  plus (b) 25% of the Purchasers,  Investment,
divided by (ii) the Net Pool Balance.

         "Upfront  Fee"  shall  equal the  product  of .0025  multiplied  by the
Commitment  Amount; the Upfront Fee to be received by each Purchaser upon making
or  increasing  its  investment  shall  equal the  product  of that  Purchaser's
Pro-Rata  Share (or so much  thereof as  represents  its  increased  investment)
multiplied by .0025 and the Commitment Amount.

         "Unmatured  Termination Event" means any event which with the giving of
notice, the passage of time or both would constitute a Termination Event.

         "WorldMark"  means WorldMark,  The Club, a California  nonprofit mutual
benefit corporation, and its successors.

         "Yield Notice" shall have the meaning set forth in Section
3.2.

         "Yield  Period"  means with  respect to any Tranche for which the LIBOR
Rate has been  selected as the Yield Rate,  the period  commencing  on the first
date the  Seller  elects to have such LIBOR  Rate  apply  (which  date must be a
Settlement Date or such other date as agreed to by all Purchasers  named herein)
and ending on the  Settlement  Date  closest to a date one,  two or three months
thereafter  as  specified  in a Yield  Notice  given  pursuant  to Section  3.2,
provided that the initial Yield Period hereunder shall end on August 10, 1997.

         "Yield Rate" for any portion of the  Purchasers'  Investment  means the
Reference Rate unless the Seller has made an effective selection of a LIBOR Rate
pursuant to Section 3.2, in which case,  "Yield  Rate,,  for such portion of the
Purchasers' Investment means such LIBOR Rate.

         Section  1.2  Usage  of  Terms.  With  respect  to all  terms  in  this
Agreement,  the singular includes the plural and the plural the singular;  words
importing any gender include the other gender;  references to "writing"  include
printing,  typing, lithography and other means of reproducing words in a visible
form;  references to agreements and other  contractual  instruments  include all
subsequent amendments thereto or changes therein entered into in accordance with
their  respective  terms and not  prohibited  by this  Agreement;  references to
Persons include their permitted successors and assigns; and the term "including"
means "including without limitation."

         Section 1.3  Accounting Terms.  Except as otherwise provided
herein, accounting terms not specifically defined shall be
construed, and all accounting procedures shall be performed, in

                                       23

<PAGE>



accordance with generally  accepted  accounting  principles in the United States
consistently applied.

                                    ARTICLE 2

                     THE COMMITMENT; TRANSFER OF RECEIVABLES

         Section 2.1 The Commitment.  On the terms and subject to the conditions
set  forth in this  Agreement,  and in  reliance  upon the  representations  and
warranties  herein set forth,  each  Purchaser,  severally and for itself alone,
agrees to purchase from time to time prior to the Commitment  Termination  Date,
pro rata shares of Undivided  Interests from the Seller,  each of which shall be
in an amount equal to such Purchaser's Pro Rata Share of the aggregate amount of
the requested Purchase;  provided, however, that under no circumstances will any
Purchaser be  obligated  to make any  Purchase to the extent that,  after giving
effect to such  Purchase,  (i) the  Aggregate  Net  Investment  would exceed the
Aggregate Net  Investment  Limit,  (ii) such  Purchaser's  Pro Rata Share of the
Aggregate  Net  Investment  would exceed the amount of its Pro Rata Share of the
Commitment  Amount  or (iii)  the  Collateral  Percentage  as of the date of the
proposed  Purchase (after giving effect to such Purchase and all Purchases to be
made on or prior to such date) would be less than 125%.

         Section 2.2  Certain Purchase Procedures.

                  (a) Purchases Other Than Reinvestments.  Except in the case of
a  Purchase  that is a  Reinvestment,  the Seller  shall  deliver to the Agent a
notice setting forth the details of each proposed Purchase, substantially in the
form of  Exhibit A hereto (a  "Purchase  Notice"),  no later  than  11:00  a.m.,
Seattle time, on the Business Day immediately preceding the date of the proposed
Purchase;  provided,  however,  if the Seller shall select the LIBOR Rate as the
initial  Yield Rate for such  proposed  Purchase,  the Purchase  Notice shall be
delivered  to the  Agent  prior to 11:00  a.m.,  Seattle  time,  at least  three
Business Days before the date of such  proposed  Purchase.  Notwithstanding  the
foregoing,  in the case of the initial  Purchase to be made on the Closing Date,
the related  Purchase  Notice can be delivered to the Agent on the Closing Date.
Except as otherwise  provided in the immediately  preceding  sentence,  Purchase
Notices  received  after 11:00 a.m.,  Seattle  time, on any Business Day will be
deemed received on the immediately succeeding Business Day. Each Purchase Notice
shall set forth the proposed amount of the Purchase,  which shall be an integral
multiple of $100,000  and not less than  $1,000,000,  and the  proposed  date of
Purchase, which, except for the initial Purchase on the Closing Date, shall be a
Settlement Date occurring prior to the Commitment  Termination Date. Such notice
shall be  irrevocable  and shall be deemed to  constitute a  representation  and
warranty by the Seller that as of

                                       24

<PAGE>



the date of the Purchase Notice,  all of the  representations  and warranties of
the  Seller set forth in Article 7 are true and  correct  and that no  Unmatured
Termination  Event or  Termination  Event has occurred and is  continuing.  Upon
receipt of a Purchase Notice,  the Agent shall promptly notify each Purchaser by
telephone (confirmed by facsimile  transmission),  or facsimile  transmission of
the date and time of the proposed  Purchase.  Each Purchaser  shall before 11:00
a.m.,  Seattle time, on the date of such Purchase  (other than a  Reinvestment),
remit an amount  equal to the lesser of (i) such  Purchaser's  Pro Rata Share of
the amount of the Purchase identified in the Purchase Notice or (ii) the maximum
amount  such  Purchaser  is  committed  to  pay  pursuant  to  Section  2.1,  in
immediately  available funds to the Agent at its Commercial Loan Service Center,
Seattle,  Washington.  Upon  fulfillment  to  the  Agent's  satisfaction  of the
applicable  conditions set forth in Article 6, and after receipt by the Agent of
such  funds,  the Agent will  promptly  make such  immediately  available  funds
available  to the Seller by  depositing  them to an  ordinary  checking  account
maintained for such purpose by the Seller with the Agent.

                  (b) Reinvestments.  Reinvestments  shall be made by permitting
the Master Servicer to apply each  Purchaser's Pro Rata Share of the Purchasers'
Share of  Collected  Principal  towards  the  purchase of  additional  Undivided
Interests pursuant to Section 4.2.

         Section 2.3  [Reserved]

         Section 2.4  Conveyance of Receivables.

                  (a) In  consideration  of the  obligation of the Purchasers to
make  purchases from time to time pursuant to this  Agreement,  on each Transfer
Date, the Seller does hereby transfer,  assign and otherwise convey to the Agent
for the benefit of the Purchasers,  without recourse (subject to the obligations
of the Seller herein), all of its right, title and interest in, to and under the
Assigned  Collateral  obtained  by the  Seller  on such  Transfer  Date  (or all
Assigned  Collateral  owned  as of the  Closing  Date in the  case of the  first
Transfer Date).

                  (b) In connection with each transfer and assignment  described
in Section 2.4(a),  on or prior to the related Transfer Date the Seller will (i)
deliver to the Agent (A) a revised Schedule of Mortgage Loan Receivables  and/or
a revised Schedule of Right to Use Receivables,  as the case may be, listing all
of the  Receivables  being conveyed on the related  Transfer Date and all of the
related Receivables  previously conveyed pursuant to this Agreement,  and (B) an
Officer's  Certificate  of the Seller to the effect that the related  Receivable
Files  have been  delivered  to or upon the  order of the  Master  Servicer,  as
custodian for the

                                       25

<PAGE>



Agent, and that the following legend (or the substantive equivalent thereof) has
been  placed  on  each  of the  above-referenced  files,  on  each  of the  data
processing  reports that the Master  Servicer,  the Seller or either  Originator
generates  which are of the type which a  potential  purchaser  or lender  would
reasonably  be  expected  to  review to  evaluate  the  Receivables:  "Undivided
Interests  in the  Receivable(s)  described  herein  have been  sold to  various
Purchasers  pursuant  to a Second  Amended  and  Restated  Receivables  Transfer
Agreement,  dated as of June 1, 1997,  among TW Holdings,  Inc.,  the Purchasers
named therein,  Seafirst Bank, as Agent, and Trendwest  Resorts,  Inc. as Master
Servicer" and (ii) file in the appropriate  offices in the  jurisdictions  where
filing of a UCC-1 financing  statement is necessary or  appropriate,  such UCC-1
financing  statements  shall be  executed  by the Seller as  debtor,  naming the
Agent,  acting on behalf of the  Purchasers,  as secured  party and  listing the
related Assigned  Collateral as collateral.  In connection with such filing, the
Seller  agrees  that it  shall  cause  to be filed  all  necessary  continuation
statements  and to take or cause to be  taken  such  actions  and  execute  such
documents as are  necessary to perfect the  interests of the  Purchasers in such
Assigned  Collateral.  File-stamped  copies of each such financing  statement or
continuation statement shall be delivered to the Agent as soon they are received
by the Seller.

                  (c) In  connection  with the  first  transfer  and  assignment
hereunder of Right to Use  Receivables  pursuant to Section  2.4(a),  the Seller
will  deliver to the Agent an  opinion  of counsel to the effect  that the Agent
will  have  a  first  perfected  security  interest  in  such  Receivables,  all
Collections on or in respect of such  Receivables  after the related Cutoff Date
and all proceeds of the foregoing.

                  (d) On the  Closing  Date and each  anniversary  of the  first
Settlement  Date,  the Seller will deliver to the Agent an opinion of counsel to
the effect that in respect of all Receivables  transferred and assigned pursuant
to Section 2.4(a) since the first such transfer and assignment  (or, in the case
of  each  anniversary  of  the  first  Settlement  Date  after  the  first  such
anniversary,  Receivables so transferred  and assigned during the past year) the
Agent  has  a  first  perfected  security  interest  in  such  Receivables,  all
Collections on or in respect of such Receivables  after the related Cutoff Dates
and all proceeds of the foregoing.

                  (e) It is the intention of the Seller and the other parties to
this Agreement that the transfers and assignments contemplated by this Agreement
shall  constitute a sale of Receivables in an aggregate  principal  amount up to
the Commitment Amount from the Seller to the Agent, on behalf of the Purchasers,
and the beneficial interest in and title to such Receivables

                                       26

<PAGE>



shall  not be part of the  Seller's  estate  in the  event  of the  filing  or a
bankruptcy  petition by or against the Seller under any  bankruptcy  law. In the
event that the  transfers and  assignments  contemplated  by this  Agreement are
deemed to be other than a sale, this Agreement shall be deemed to be and in such
event hereby is the grant of a security interest from the Seller to the Agent in
the Assigned  Collateral and the Agent, on behalf of the Purchasers,  shall have
all the rights,  powers and privileges of a secured party under the UCC. In such
event,  the Seller agrees to take such action and execute such  documents as the
Agent shall  reasonably  request in order fully to realize the  benefits of such
secured  party  status,  including,  without  limitation,  powers  of  attorney,
financing statements, notices of lien or other instruments or documents.

         Section 2.5 Custody of Receivable  Files.  To assure uniform quality in
servicing the Receivables and to reduce  administrative  costs, the Agent,  upon
the  execution  and delivery of this  Agreement,  revocably  appoints the Master
Servicer, and the Master Servicer accepts such appointment,  to act as the agent
of the Agent as custodian of the following documents or instruments, directly or
through one or more Subservicers,  which are hereby constructively  delivered to
the Agent, and of which the Master Servicer shall  acknowledge  receipt thereof,
with respect to each Receivable assigned and transferred on the related Transfer
Date:

                  (i)      the fully executed original of the Receivable;

                  (ii) documents  evidencing or relating to any insurance policy
relating to such  Receivable,  the related  Obligor and, if such Receivable is a
Mortgage Loan Receivable, the related Mortgaged Property;

             (iii) in the  case of a  Mortgage  Loan  Receivable,  the  original
Mortgage  Note  endorsed  (which  endorsement  may  be by  manual  or  facsimile
signature)  by the  Seller  without  recourse  to the  order of the Agent in the
following form:  "Without recourse,  pay to the order of Seattle-First  National
Bank,  as Agent of the  Purchasers  under the Amended and  Restated  Receivables
Transfer  Agreement,  dated as of June 1, 1994,  among TW  Holdings,  Inc.,  the
Agent, the Purchasers and JELD-WEN, inc.";

                  (iv) in the case of a  Mortgage  Loan  Receivable,  a recorded
Assignment  to the Agent,  acting on behalf of the  Purchasers,  of the  related
Mortgage  or, if the  Seller  provides  the Agent  with an  opinion  of  counsel
admitted to practice law in the state in which the related Mortgaged Property is
located to the effect that  recordation  is not necessary to secure the interest
in such Mortgaged Property in the name of the Agent, an assignment in recordable
form;


                                       27

<PAGE>



                  (v)      in the case of a Mortgage Loan Receivable,
originals or recorded copies of all intervening Assignments with
evidence of recording indicated thereon;

                  (vi)     in the case of a Mortgage Loan Receivable, the
related Mortgage, with evidence of recording indicated thereon;

             (vii) originals of all assumption,  modification  and  substitution
agreements  where  the  terms or  provisions  of such  Receivable  and,  if such
Receivable is a Mortgage Loan Receivable, the related Mortgage or Mortgage Note,
have been  modified  or such  Receivable,  Mortgage  or  Mortgage  Note has been
assumed; and

            (viii)  copies of all  other  Receivable  Documents  and any and all
other documents that the Seller, the related Obligor,  the related Originator or
the Master Servicer,  as the case may be, shall keep on file, in accordance with
its customary procedures,  relating to such Receivable, the related Obligor and,
if  such  Receivable  is a  Mortgage  Loan  Receivable,  the  related  Mortgaged
Property.

         Section 2.6  Duties of Master Servicer as Custodian.

                  (a) The Master Servicer,  in its capacity as custodian,  shall
hold the Receivable  Files on behalf of the Agent for the use and benefit of all
Purchasers,  and  maintain  such  accurate and  complete  accounts,  records and
computer  systems  pertaining to each  Receivable.  The Receivable Files will be
marked and  physically  separated  from the files relating to all other right to
use timeshare  receivables  and mortgage  loan  timeshare  receivables  that the
Master Servicer services on behalf of itself or others. In performing its duties
as custodian,  the Master  Servicer shall act with reasonable  care,  using that
degree of skill and  attention  that it  exercises  with  respect to  comparable
receivables  that it services for itself or others.  The Master  Servicer  shall
conduct,  or  cause  to be  conducted,  periodic  reviews  of the  files  of all
receivables  owned or serviced by it which shall  include the  Receivable  Files
held by it under  this  Agreement,  and of the  related  accounts,  records  and
computer  systems,  in such a manner as shall  enable  the  Agent to verify  the
accuracy of the Master  Servicer's  record  keeping.  The Master  Servicer shall
promptly  report  to the Agent any  failure  on its part to hold the  Receivable
Files and maintain its accounts, records and computer systems as herein provided
and promptly take appropriate action to remedy any such failure.

                  (b)      The Master Servicer shall maintain each Receivable
File at one of the locations set forth in Schedule 5 hereto, or
at such other location or locations as shall be specified to the
Agent by 30 days' prior written notice (and each such location
shall be added to a revised Schedule 5).  The Master Servicer

                                       28

<PAGE>



shall  make  available  to the  Agent  or its duly  authorized  representatives,
attorneys or auditors the Receivable Files and the related accounts, records and
computer  systems  maintained by the Master  Servicer at such times as the Agent
may reasonably request.

                  (c) Upon instruction from the Agent, the Master Servicer shall
release  any  document  in the  Receivable  Files to the  Agent or its  agent or
designee,  as the  case  may be,  at such  place  or  places  as the  Agent  may
designate, as soon as practicable.  The Master Servicer shall not be responsible
for any loss  occasioned  by the failure of the Agent to return any  document or
any delay in doing so.

         Section 2.7  Instructions;  Authority to Act. The Master Servicer shall
be deemed to have received  proper  instructions  with respect to the Receivable
Files upon its receipt of written  instructions  signed by an authorized officer
of the Agent.  A certified  copy of a bylaw or of a  resolution  of the Board of
Directors of the Agent shall constitute  conclusive evidence of the authority of
any such  authorized  officer to act and shall be considered to be in full force
and  effect  until  receipt  by the Master  Servicer  of  written  notice to the
contrary is given by the Agent.

         Section 2.8 Indemnification by Master Servicer as Custodian. The Master
Servicer, as custodian, shall indemnify the Agent and the Purchasers for any and
all liabilities,  obligations,  losses, compensatory damages, payments, costs or
expenses of any kind  whatsoever  that may be imposed  on,  incurred or asserted
against  the Agent and the  Purchasers  as the  result  of any  improper  act or
omission  in any way  relating  to the  maintenance  and  custody  by the Master
Servicer,  as custodian,  of the Receivable Files;  provided,  however, that the
Master Servicer shall not be liable for any portion of any such amount resulting
from  the  willful  misfeasance,  bad  faith or  negligence  of the  Agent,  any
Purchaser or any successor Master Servicer.

         Section 2.9 Effective  Period and  Termination.  The Master  Servicer's
appointment as custodian shall become effective as of the Closing Date and shall
continue in full force and effect until terminated pursuant to this Section. If,
pursuant to Section 10.1, the Master Servicer shall resign as Master Servicer or
if all of its rights and obligations  have been  terminated,  the appointment of
the Master  Servicer as custodian  shall be terminated by the Agent (acting upon
the  direction of the Required  Purchasers),  in the same manner as the Agent or
such  Purchasers may terminate the rights and obligations of the Master Servicer
pursuant  to  Section  10.1.  The  Agent may  terminate  the  Master  Servicer's
appointment  as  custodian,  with cause at any time upon  written  notice to the
Master Servicer, and without cause upon

                                       29

<PAGE>



30 days' prior written  notice to the Master  Servicer.  As soon as  practicable
after any termination of such appointment, the Master Servicer shall deliver the
Receivable  Files to or upon the order of the  Agent at such  place or places as
the Agent may  reasonably  designate.  Notwithstanding  the  termination  of the
Master Servicer as custodian,  the Agent agrees that upon any such  termination,
the Agent shall provide, or cause its agent to provide, access to the Receivable
Files to the Master  Servicer  for the  purpose of  carrying  out its duties and
responsibilities with respect to the servicing of the Receivables hereunder.

                                    ARTICLE 3

                                  EARNED YIELD

         Section 3.1 Earned Yield.  The Purchasers shall be entitled to receive,
and the Seller agrees to cause the Master  Servicer to pay to the Agent,  out of
Collections,  for the account of each Purchaser,  an amount (the "Earned Yield")
equal  to the  product  of (i) the  Aggregate  Net  Investment  from the date an
Undivided  Interest was first  purchased  until the Aggregate Net  Investment is
reduced to zero on a day following the Commitment  Termination  Date and (ii)(A)
the  applicable  Yield  Rate at all  times  prior  to a  Notice  Date or (B) the
Termination Event Rate at all times on and after a Notice Date.

         Section  3.2  Selection  of  Yield.  The  Seller  may,  subject  to the
requirements  of this Section,  on at least three Business  Days,  prior written
notice,  select the LIBOR  Rate as the Yield Rate for all or any  portion of the
Aggregate Net Investment for any applicable Yield Period.  Such notice (a "Yield
Notice") shall be deemed delivered on receipt by the Agent except that any Yield
Notice  received by the Agent after 11:00 a.m.,  Seattle time, on any day, shall
be deemed to have been received on the immediately succeeding Business Day. Each
Yield Notice shall  identify,  subject to the  conditions of this  Section,  the
dollar  amount of the Tranche for which the LIBOR Rate is to apply and the Yield
Period selected by the Seller.  Such Yield Notice shall be irrevocable and shall
constitute  a  representation  and warranty by the Seller that as of the date of
such Yield Notice, the representations and warranties of the Seller set forth in
Article  7 are  true and  correct  and that no  Unmatured  Termination  Event or
Termination  Event has  occurred  and is  continuing.  Upon  receipt  of a Yield
Notice,  the Agent shall promptly notify each Purchaser by telephone  (confirmed
by facsimile  transmission)  of the information set forth therein.  The Seller's
right to select the LIBOR  Rate as the Yield Rate for all or any  portion of the
Aggregate Net Investment shall be subject to the following  conditions:  (i) the
amount of any Tranche for which the yield is to be  calculated  at a  particular
LIBOR Rate for the same Yield Period  shall be an integral  multiple of not less
than $100,000;

                                       30

<PAGE>



(ii) a LIBOR Rate may not be selected for all or any portion of a Tranche  which
is already  accruing  interest at a LIBOR Rate unless such  selection is only to
become  effective at the maturity of the Yield Period then in effect;  (iii) the
Agent or any Purchaser  shall not have given notice pursuant to Section 3.4 that
the LIBOR Rate is not  available;  and (iv) no  Unmatured  Termination  Event or
Termination Event shall have occurred and be continuing.  Any Yield Notice which
specifies a LIBOR Rate but which fails to specify a Yield Period shall be deemed
to have specified a Yield Period ending on a Settlement Date nearest to the date
one month  after the first day of such  Yield  Period.  The Yield  Notice may be
given with and contained in any Purchase Notice.  In the absence of an effective
request  for the  application  of a LIBOR  Rate  for all or any  portion  of the
Aggregate Net  Investment,  the Yield Rate for the Aggregate Net  Investment (or
portion thereof) shall be the Reference Rate.

         Section 3.3 Applicable Days for  Computation of Yield.  Computations of
Earned Yield based on (i) the LIBOR Rate shall be made on the basis of a year of
360 days,  and (ii) the  Reference  Rate shall be made on the basis of a year of
365 or 366 days,  as the case may be, in each case for the actual number of days
(including the first day but excluding the last day) occurring in the period for
which such Earned Yield is payable.

         Section 3.4  Unavailable  LIBOR Rate. If in the reasonable  judgment of
any  Purchaser,  for any  reason  fair  and  adequate  means  do not  exist  for
establishing a particular LIBOR Rate or that obtaining a yield on any Tranche at
a LIBOR Rate by such  Purchaser  has become  unlawful,  such  Purchaser may give
notice thereof to the Agent and the Seller. After such notice has been given and
until such  Purchaser  notifies the Seller and the Agent that the  circumstances
giving  rise to such notice no longer  exist,  the LIBOR Rate shall no longer be
available. Thereafter, any attempt by the Seller to select the LIBOR Rate as the
Yield Rate shall be ineffective.  If the circumstances giving rise to the notice
described  herein no longer  exist,  the  Purchaser  shall notify the Seller and
Agent in writing, and the Seller shall then once again become entitled to select
the LIBOR Rate as the Yield Rate in accordance with Section 3.2.

         Section 3.5 Yield  Protection.  In the event that after the date hereof
any  change  occurs in any  applicable  law,  regulation,  guideline,  treaty or
directive  or   interpretation   thereof  by  any  authority  charged  with  the
administration  or  interpretation  thereof,  or any condition is imposed by any
authority after the date hereof or any change occurs in any condition imposed by
any authority on or prior to the date hereof which:

                  (i)      subjects any Purchaser to any Tax, or changes the
basis of taxation of any payments to any Purchaser made under any

                                       31

<PAGE>



Facility  Document  with respect to any Undivided  Interest  owned by it or with
respect to its obligation or right to make Purchases (other than a change in the
rate of tax based solely on the overall net or gross income of such Purchaser);

                  (ii) imposes,  modifies or determines  applicable any reserve,
deposit,  assessment or similar requirement against any assets held by, deposits
with or for the account of, or credit extended by, any office of any Purchaser;

             (iii)  affects  the amount of capital  required  or  expected to be
maintained by any Purchaser or any corporation  controlling  such Purchaser with
respect to any Undivided  Interest owned by it or with respect to its obligation
or right to make Purchases; or

                  (iv)  imposes  upon any  Purchaser  any other  condition  with
respect to any Undivided  Interest owned by it or with respect to its obligation
or right to make  Purchases;  and,  the result  thereof  is, or would be, (a) to
increase the cost to such Purchaser in respect of making,  issuing,  maintaining
or committing to make, issue or maintain any Undivided  Interest (other than any
Undivided Interest to the extent that the Reference Rate is applicable thereto),
(b) to reduce the amount of any sum  received or  receivable  by such  Purchaser
under any  Facility  Document  or (c) in the  reasonable  determination  of such
Purchaser,  to  reduce  the rate of  return  on such  Purchaser's  capital  as a
consequence of its obligations  hereunder or arising in connection herewith to a
level below that which such Purchaser would otherwise have achieved,  then, upon
demand by such  Purchaser,  the Seller shall  immediately  pay to such Purchaser
additional amounts which shall be sufficient to compensate it for such increased
costs incurred or reduced  receipts  suffered thereby for a period not to exceed
90 days prior to the date of such demand.

         A certificate  of a Purchaser as to such  increased  costs  incurred or
reduced  receipts  suffered  as a result of any event  mentioned  in clause  (i)
through (iv) above  submitted to the Seller  specifying  the event  causing such
increased  cost or reduced  receipt and setting forth in  reasonable  detail the
calculation  made to  determine  the  amount of such  increased  cost or reduced
receipt  and  the  assumptions   used  in  calculating   such  amount  shall  be
presumptively  correct  as to  the  amount  thereof,  if  such  assumptions  are
reasonable  and there are not  demonstrable  errors  in such  calculation.  Each
Purchaser shall exercise  reasonable efforts to minimize such increased costs or
reduced receipts.

         The  protection  of this Section  shall be available to each  Purchaser
regardless of any possible  contention of invalidity or  inapplicability  of the
relevant law, regulation, guideline,

                                       32

<PAGE>



treaty,  directive,  condition or interpretation  thereof. In the event that the
Seller pays any Purchaser the amount  necessary to compensate such Purchaser for
any  charge,  deduction  or payment  incurred  or made by it as provided in this
Section,  and  such  charge,  deduction  or  payment  or  any  part  thereof  is
subsequently  returned to such Purchaser as a result of the final  determination
of the invalidity or inapplicability of the relevant law, regulation, guideline,
treaty,  directive or condition,  then such Purchaser  shall remit to the Seller
the amount paid by the Seller which has actually been returned to such Purchaser
(together with any interest  actually paid to Purchaser on such returned amount)
less such  Purchaser's  costs and  expenses  incurred  in  connection  with such
governmental  regulation or any challenge made by such Purchaser with respect to
its validity or applicability.

         Section 3.6 Funding Losses. In the event that any Purchaser shall incur
any loss or expense  (including  any loss or expense  incurred  by reason of the
liquidation  or  reemployment  of  deposits  or  other  funds  acquired  by such
Purchaser to finance a portion of the Aggregate Net  Investment for which Earned
Yield was or was to be calculated at the LIBOR Rate) as a result of

                  (i) any payment in respect of any Tranche made on a date other
than the Settlement  Date initially  established for such Tranche (to the extent
that the Earned Yield related  thereto was initially  calculated by reference to
the LIBOR Rate) whether  voluntary,  involuntary,  the result of the  collection
efforts of the Agent or one or more Purchasers, or the result of any change in a
Payment Period following a Notice Date;

                  (ii)  any  repurchase  of  all  or any  portion  of a  Tranche
pursuant to Section 15.1 on a day other than a Settlement  Date for such Tranche
(to the extent that the Earned Yield  related to such Tranche was  calculated by
reference to the LIBOR Rate); or

             (iii)  any  Purchase  (in  connection  with  which a  Yield  Notice
selecting  a LIBOR Rate was  delivered)  not being made in  accordance  with the
Purchase Notice therefor;

such Purchaser  shall give the Seller and the Agent written notice of such event
specifying  the amount that will, in the reasonable  opinion of such  Purchaser,
reimburse it for such loss or expense and setting forth in reasonable detail the
calculation  made to  determine  the  amount  of such  loss or  expense  and the
assumptions used in calculating such amount shall be presumptively correct as to
the  amount  thereof,  if such  assumptions  are  reasonable  and  there are not
demonstrable errors in such calculation.  The Seller shall, within five Business
Days after the receipt of such notice, pay such amount to such Purchaser.

                                       33

<PAGE>



                                    ARTICLE 4

                           COLLECTIONS AND SETTLEMENTS

         Section 4.1 Collections. On each day during each Collection Period, the
Master Servicer shall collect the Purchasers'  Share of Collected  Principal and
the Purchasers,  Share of Collected Interest received or deemed received on such
day and shall hold such funds in trust for the  benefit  of the  Purchasers  and
shall collect all other Collected  Principal and Collected  Interest so received
or deemed  received  and shall hold such  funds in trust for the  benefit of the
Seller.  Collections  received  by the  Master  Servicer  shall at all  times be
segregated from other funds of the Master Servicer. In the event that the Seller
receives any payments on or in respect of a Receivable subsequent to the related
Transfer Date, the Seller shall remit such amount to the Master  Servicer within
two Business Days of receipt.

         Section  4.2   Reinvestments.   Subject  to  the  satisfaction  of  the
conditions  set forth in  Section  6.2,  the  Seller's  right to make a contrary
election  pursuant  to Section  4.3(a)(ii)  and  subject to Section  4.3(b)(ii),
provided that no Notice Date shall have occurred,  on each Settlement Date on or
prior to the Commitment Termination Date, the Master Servicer shall be deemed to
have reinvested  (for the benefit of the  Purchasers)  the Purchasers'  Share of
Collected  Principal received during the related Collection Period in additional
Undivided  Interests in the Receivables Pool. In the event any such funds cannot
be reinvested on the date received  because the  conditions set forth in Section
6.2 have not been  satisfied,  they shall be deemed  reinvested on the first day
thereafter on which such conditions shall be satisfied unless sooner paid to the
Agent on any Settlement  Date.  Neither the Purchasers'  Investment,  the Earned
Yield thereon nor any  Obligation  shall be deemed reduced or paid on account of
such  unreinvested  Collections  until  such  amount  is paid to the  Agent on a
Settlement Date.

         Section 4.3  Settlement Procedures.

                  (a) Prior to  Termination  Event.  Subject to Section  4.4 and
except as otherwise provided in Section 4.3(b), on each Settlement Date which is
the last day of a Payment Period,  the Seller shall cause the Master Servicer to
pay to the Agent:

                           (i)      from the Collected Interest collected since
the last  Settlement  Date on which any payment  was due under this  Section and
from the  Collected  Interest  collected  prior thereto and allocated but unpaid
with respect to the Earned Yield on the Aggregate Net  Investment  (as Collected
Interest  has been  reduced  to pay the  Servicing  Fee,  including  any  unpaid
Servicing Fee in respect of one or more prior Collection  Periods, to the Master
Servicer pursuant to Section 10.8), the lesser of (A) the unpaid

                                       34

<PAGE>



Earned Yield on the Purchasers'  Investment in each Maturing  Tranche accrued to
(but excluding) such Settlement Date, or (B) the amount of the Purchasers' Share
of Collected  Interest  collected  since the last  Settlement  Date on which any
payment was due under this Section plus the amount of the  Purchasers'  Share of
Collected Interest collected prior thereto and allocated but unpaid with respect
to the Earned Yield on the Aggregate Net Investment  (as Collected  Interest has
been so reduced); and

                           (ii)     from the Collected Principal collected since
the last  Settlement  Date on which any payment was due under this Section,  the
amount of the  Purchasers'  Share of Collected  Principal so collected  less any
amounts that the Master  Servicer has been deemed to have  reinvested  from such
Collections pursuant to Section 4.2; provided, that notwithstanding the terms of
Section  4.2,  if on any  Settlement  Date  which is the  last day of a  Payment
Period,  the Seller so notifies the Agent in writing,  the Master Servicer shall
pay to the Agent  any  amount  selected  by the  Seller up to the  amount of the
Purchasers'  Share of Collected  Principal  collected  since the last Settlement
Date on which any payment was due under this  Section.  If the Seller  elects to
cause the Master  Servicer  to make such a payment,  the amount so paid shall be
deemed not to have been reinvested pursuant to Section 4.2.

                  (b)  Subsequent to Termination  Event.  If a Notice Date shall
have  occurred  on or before  any  Settlement  Date,  in  addition  to all other
remedies provided for herein, on such Settlement Date the Seller shall cause the
Master Servicer to pay to the Agent:

                           (i)      to the extent of the Purchasers' Share of
such  Collected  Interest,  all  Collected  Interest  collected  since  the last
Settlement  Date on which any payment was due under this  Section (as  Collected
Interest  has been  reduced  to pay the  Servicing  Fee,  including  any  unpaid
Servicing Fee in respect of one or more prior Collection Periods); and

                           (ii)     to the extent of the Purchasers' Share of
such  Collected  Principal,  all Collected  Principal  collected  since the last
Settlement  Date on which any payment was due under this Section,  the amount of
the Purchasers' Share of Collected Principal so collected; provided, that to the
extent that pursuant to Section 4.2, the Master  Servicer would have been deemed
to have reinvested some or all of the Purchasers'  Share of Collected  Principal
which the Seller is  required to pay to the Agent  pursuant  to Section  4.3(b),
such reinvestment shall be deemed not to have occurred.

         Section 4.4  Deposits to Collection Account to Avoid Break-
Funding Costs.  In the event that on any Settlement Date the

                                       35

<PAGE>



Seller would, pursuant to Section 4.3(a)(ii),  be required to disburse principal
payments to the Agent for a Tranche for which the LIBOR Rate was selected as the
Yield  Rate  prior to the last day of the  applicable  Payment  Period  for such
Tranche,  in order to avoid possible funding losses which could result from such
accelerated  payment,  on such  Settlement  Date the Seller shall deposit to the
Collection  Account,  in lieu of paying  such  amount to the Agent  pursuant  to
Section  4.3(a)(ii),  an amount equal to (a) such amount less (b) the sum of (i)
the Dollar  amount of all then  Maturing  Tranches for which the Earned Yield is
calculated  based on the LIBOR Rate and (ii) the Dollar  amount of all  Tranches
(whether  Maturing  Tranches  or not) for which the Earned  Yield is  calculated
based on the  Reference-Rate.  Neither the  Purchasers'  Investment,  the Earned
Yield thereon nor any  Obligation  shall be deemed reduced or paid on account of
the deposit of such amounts to the Collection Account.

         Section  4.5 Deemed  Collections.  If on any day,  any of the  Seller's
representations  or warranties set forth in Sections 7.1, 7.2 or 7.3 shall prove
to have been untrue when made with respect to any Receivable in the  Receivables
Pool or the Seller shall be in breach of its obligations  under Sections 8.1(d),
8.1(e), 8.1(f) or 9.1 in respect of any Receivable in the Receivables Pool, then
the Seller  shall be deemed to have  received on such day a  Collection  of such
Receivable  in full,  and the Seller  shall  transfer to the Master  Servicer an
amount equal to the Outstanding  Principal Balance of such Receivable,  together
with interest thereon at the related  Receivable  Interest Rate through the last
day of the  Collection  Period in which  deemed  Collection  occurs.  The Master
Servicer shall reinvest and  distribute  each such payment  pursuant to Sections
4.2,  4.3 and 4.4,  as the case may be,  as if such  payment  actually  had been
received by the Seller on such day from the Obligor of such Receivable. Payments
under this Section shall not constitute a payment under the indemnity provisions
of Article 14.

         Section 4.6  Allocation of Payments and Collections.

                  (a)  Except  as  otherwise  required  by law  or  the  related
Receivable  Documents  and  subject to the  provisions  of Section  4.6(b),  all
amounts  collected on or in respect of each  Receivable  shall be applied  first
against  fees,  expenses  and  indemnities  due in respect  of such  Receivable,
second,  against  interest  due in respect  of such  Receivable  and  thereafter
against the  obligations  of the related  Obligor to repay the principal  amount
thereof.

                  (b)  On  each  Settlement   Date,   Collections   (other  than
Collections  reinvested  pursuant to Section 4.2) shall be applied by the Master
Servicer in the following amounts and in the following order of priority:


                                       36

<PAGE>



                           (i)      to the Master Servicer, an amount equal to
the  Servicing  Fee in respect of the related  Collection  Period and any unpaid
Servicing Fee in respect of one or more prior Collection Periods;

                           (ii)     to the Agent, any amount payable pursuant to
Section 4.3;

                           (iii)  to the Agent, an amount equal to all
Program Costs due to the Agent payable during the related
Collection Period; and

                           (iv)     any remaining Collections shall be paid to
the Seller, free and clear of all Liens.

         Section 4.7 Order of Distribution by the Agent. On each Settlement Date
on which the Agent  receives any  payments  pursuant to Sections 4.3 or 4.8, the
Agent  shall  distribute  such funds to the  Purchasers  first in payment of the
unpaid  Earned  Yield on the  Purchasers'  Investment  in the  Maturing  Tranche
accrued to (but excluding) such Settlement  Date, and thereafter in reduction of
the Aggregate Net Investment, in each case until reduced to zero.

         Section 4.8  Collection Account.

                  (a)  On or  prior  to  the  Closing  Date,  the  Seller  shall
establish  an account with the Agent in the name of the Agent for the benefit of
the Agent and the Purchasers (the "Collection Account") which account,  together
with all monies on deposit therein and investments  thereof,  shall be under the
exclusive dominion and control of the Agent (for the benefit of the Purchasers).
Monies  shall  be  deposited  in the  Collection  Account  from  time to time as
described  in Sections 4.4 and 4.9.  Neither the Seller nor the Master  Servicer
shall have any right to make  withdrawals or  distributions  from the Collection
Account nor shall any  additional  amounts be  deposited to or  commingled  with
amounts in the  Collection  Account  except as provided in Section  4.4, 4.5 and
this Section.

                  (b) on any Settlement  Date which is the last day of a Payment
Period,  if a Notice Date shall not have  occurred  and if any amounts have been
deposited to the Collection  Account  pursuant to Section 4.4 which have not yet
been disbursed to the Agent ("Section 4.4  Deposits"),  the Agent shall withdraw
such monies,  to the extent that such monies,  together with all amounts payable
under Section  4.3(a)(ii) on such Settlement  Date, do not exceed the sum of (i)
the  amount  of all  then  Maturing  Tranches  for  which  the  Earned  Yield is
calculated based on the LIBOR Rate and (ii) the amount of all Tranches  (whether
Maturing  Tranches or not) for which the Earned Yield is calculated based on the
Reference Rate. Section 4.4 Deposits withdrawn by the Agent

                                       37

<PAGE>



hereunder  shall be applied  as if they had been  received  in payment  from the
Seller on the date withdrawn pursuant to Section 4.3(a)(ii).

                  (c) If a Notice  Date  shall have  occurred  and the Agent has
delivered  notice  to the  Seller  that all  Collections  should  thereafter  be
deposited  through the Lock Box Network,  the Master  Servicer shall cause to be
deposited into the Collection  Account (i) all  Collections  received by it or a
Subservicer  within two Business  Days of receipt and (ii) all monies on deposit
in the Lock Box  Accounts  and any New Lock Box  Accounts  on the  Business  Day
immediately  preceding the last day of each Collection  Period and on each other
Business Day or Business Days during each  Collection  Period as selected by the
Agent  (acting upon  instructions  of the Required  Purchasers).  On the related
Settlement  Date, such monies will be applied in the same manner and to the same
extent as the Seller would  otherwise be obligated to pay and apply  pursuant to
Section 4.3(b). The balance of the amounts on deposit in the Collection Account,
if any, shall be applied against  accrued but unpaid  obligations and after such
unpaid  Obligations  are satisfied,  delivered to the Seller on such  Settlement
Date.

                  (d) The Agent shall invest and  reinvest  monies on deposit in
the Collection Account in short-term, high-quality investments acceptable to the
Agent pursuant to instructions given by the Seller; provided, that (i) the Agent
and the Purchasers shall not be liable in any manner for any reason for any loss
of or on account of such  investments and (ii) the Agent shall at all times be a
pledgee in  possession  of such  investments.  Interest  accruing  on and income
earned in respect of amounts and investments in the Collection  Account shall be
retained  in the  Collection  Account and shall be applied  against  accrued but
unpaid Obligations and after such unpaid Obligations are satisfied, delivered to
the Seller on each Settlement  Date. The Seller agrees that all income earned on
amounts in the Collection  Account shall be earned by the Seller and reported on
its tax  returns.  To the  extent  that the Agent is  otherwise  liable  for the
payment of any Taxes in  respect  of monies on deposit  from time to time in the
Collection Account,  the Seller shall indemnify the Agent in respect thereof and
shall promptly reimburse the Agent for any such Taxes paid.

     Section 4.9 Lock Boxes.  After a  Termination  Event has  occurred  and the
Agent has  delivered  notice to the  Seller  and the  Master  Servicer  that all
Collections  should  thereafter be deposited  through the Lock Box Network,  the
Seller shall instruct or otherwise cause all Obligors to make all payments under
the  Receivables  directly to a Lock Box and shall instruct the applicable  Lock
Box Bank to deposit all cash,  checks and drafts received  therein directly to a
Lock Box Account. The Seller

                                       38

<PAGE>



shall not add any bank as a Lock Box Bank, any post office or bank box as a Lock
Box, or any account as a Lock Box Account (including,  without  limitation,  the
addition of any such Lock Box Bank,  Lock Box or Lock Box Account in  connection
with the  establishment  of a Lock Box Network)  unless (a) the Agent shall have
received five days' prior written notice of such  addition,  (b) the Agent shall
have  received a copy of any new Lock Box Agreement and (c) the Agent shall have
received undated  executed copies of Lock Box Notices  substantially in the form
of Exhibit F to each Lock Box Bank for each Lock Box and Lock Box  Account.  The
Seller shall not terminate any bank as a Lock Box Bank,  any post office or bank
box as a Lock Box or any  account as a Lock Box  Account  unless the Agent shall
have  received  15 days' prior  written  notice of such  termination.  After the
occurrence of a Termination  Event,  and after the Agent has delivered notice to
the Seller that all Collections  should thereafter be deposited through the Lock
Box  Network,  (i) upon  receipt  of notice  from the Agent,  the  Seller  shall
instruct  the Lock  Box  Banks  to  segregate  all  Collections  from all  other
collections  received in such Lock Box and to deposit such  Collections  into an
account designated by the Agent, (ii) the Agent is hereby authorized, whether or
not it is then serving as Collection  Agent, to date and deliver to the Lock Box
Banks the Lock Box Notices  delivered to the Agent  hereunder and (iii) upon the
receipt of notice from the Agent, the Seller shall (A) establish and maintain at
its expense new Lock Boxes (the "New Lock  Boxes")  into which only  Collections
will be received,  (B) open new Lock Box Accounts (the "New Lock Box  Accounts")
into which only Collections on or in respect of the Assigned  Collateral will be
deposited and (C) notify the Obligors that all future  payments by such Obligors
under the Receivables  are to be made to such new Lock Boxes.  The Seller hereby
agrees  that the  Agent  (for the  benefit  of the  Purchasers)  shall  have the
exclusive  ownership  and  control  of the New Lock  Boxes  and the New Lock Box
Accounts,  and shall take any further  action,  including,  without  limitation,
executing additional Lock Box Notices, to transfer or establish such control. In
case any authorized  signatory of the Seller whose signature shall appear on any
Lock Box Notice shall cease to have such  authority  before the delivery of such
Lock Box Notice,  such signature shall  nevertheless be valid and sufficient for
all  purposes  as if such  authority  had  remained in force at the time of such
delivery.  Monies  on  deposit  in the  Lock Box  Accounts  and any New Lock Box
Accounts will be withdrawn  therefrom and deposited into the Collection  Account
pursuant to Section 4.8(c).

                                    ARTICLE 5

                             FEES AND OTHER PAYMENTS

     Section 5.1 Fees. The Seller shall pay,  pursuant to Section 4.6(b), to the
Agent the following amounts: (i) on each

                                       39

<PAGE>



Settlement Date and on the Commitment Termination Date, the Commitment Fee, (ii)
on the Closing Date,  the Upfront Fee and (iii) on each day specified in the Fee
Letter, the related fees and expenses specified therein.

         Section 5.2 Termination  Event Rate Payments.  The Seller or the Master
Servicer,  as the case may be,  shall pay to the Agent  (for the  benefit of the
Agent and the  Purchasers,  as the case may be) interest on all  obligations not
paid when due under any Facility  Document at the Termination  Event Rate, which
interest shall be payable on demand.

         Section 5.3  Payments.

                  (a) All  payments of the  Commitment  Fees and the Upfront Fee
(including  interest thereon accruing under Section 5.2), all payments of Earned
Yield and all amounts  paid to the Agent for the  repayment  of the  Purchasers'
Investment shall be made for the ratable account of the Purchasers.

                  (b) All  amounts  to be paid to the Agent by the Seller or the
Master  Servicer  under any Facility  Document shall be paid to the Agent at its
Commercial  Loan  Service  Center,  Seattle,  Washington  or  deposited  to  the
Collection Account in accordance with the terms hereof no later than 11:00 a.m.,
Seattle  time,  on the day when due in  immediately  available  funds payable in
Dollars.

                  (c) If  any  Purchaser  shall  obtain  any  payment  or  other
recovery (whether  voluntary,  involuntary,  by application of or forbearance to
exercise,  set off or otherwise)  on account of the  Aggregate  Net  Investment,
Earned  Yield or  otherwise  (other than  pursuant  to Sections  3.5 and 3.6) in
excess of such Purchaser's Pro Rata Share of payments then or therewith obtained
by all Purchasers,  such Purchaser shall purchase from the other Purchasers such
participations in the interests held by them as shall be necessary to cause such
purchasing  Purchaser to share the excess payment or other recovery ratably with
each of  them;  provided,  however,  that if all or any  portion  of the  excess
payment  or  other  recovery  is  thereafter   recovered  from  such  purchasing
Purchaser,  the purchase  shall be rescinded and each  Purchaser that has sold a
participation  to  the  purchasing  Purchaser  shall  repay  to  the  purchasing
Purchaser the purchase  price  (without  interest) to the ratable extent of such
recovery.  The Seller agrees that any  Purchaser so  purchasing a  participation
from  another  Purchaser  pursuant to this  clause  may,  to the fullest  extent
permitted  by law,  exercise  all its  rights  of set off with  respect  to such
participation  as fully as if such Purchaser were the direct  Purchaser from the
Seller in the amount of such participation.  If under any applicable bankruptcy,
insolvency or other similar law, any Purchaser receives a secured

                                       40

<PAGE>



claim in lieu of a set off to which this  clause  would  apply,  such  Purchaser
shall, to the extent practicable, exercise its rights in respect of such secured
claim  and  share  the  benefits  thereof  in such a manner  that the  remaining
Purchasers  will  receive the same  benefits as they would  otherwise  have been
entitled to receive under this clause if a set off had been permitted.

                  (d) When any payment made pursuant to this Agreement is due on
a day that is not a Business Day, such payment shall be made on the  immediately
succeeding  Business  Day,  and such  extension of time shall be included in the
computation of interest or fees, as the case may be.

                                    ARTICLE 6

                             CONDITIONS OF PURCHASES

         Section 6.1  Conditions  to Initial  Purchase.  The  obligation of each
Purchaser to make the initial Purchase  hereunder on the Closing Date is subject
to the  satisfaction  of the  conditions  specified  in  Section  6.2 and to the
delivery to the Agent of the following:

                  (a)  certified  copies of the  articles of  incorporation  and
by-laws  of each of the  Seller,  TRI and Eagle  Crest and  certified  copies of
resolutions  adopted by their  respective  Boards of Directors  authorizing  the
execution,  delivery and  performance  of the  Facility  Documents to which such
entity  is a  party,  together  with  evidence  of the  authority  and  specimen
signatures of the  individuals  who signed this Agreement and the other Facility
Documents on behalf of such entity;

                  (b)      certified copies of the articles of incorporation
and by-laws of WorldMark;

                  (c) a written search report from a Person  satisfactory to the
Agent listing all effective financing  statements that name the Seller or either
Originator  as "debtor" or  "assignor"  covering  the States of  Washington  and
Oregon and such other  jurisdictions  as the Agent may  require,  together  with
copies of such  financing  statements;  and no such financing  statements  shall
cover any portion of the Assigned Collateral;

                  (d)      copies of all financing statements on Form UCC-3,
with evidence of filing thereon, releasing the interest of any
Person in the Assigned Collateral;

                  (e) evidence  satisfactory to the Agent that the assignment of
the  Undivided  Interests  and the grant of a security  interest in the Assigned
Collateral  has been duly  perfected  by the  filing  of all such UCC  financing
statements and the taking of

                                       41

<PAGE>



all  such  other  or  additional  acts as may be  necessary,  or in the  Agent's
opinion,  desirable to perfect the ownership  interests of the Purchasers in the
Undivided  Interests  and security  interest in the Assigned  Collateral  in all
jurisdictions,  including,  in the case of the Mortgage  Loan  Receivables,  the
recorded Mortgage Notes,  Mortgages and Assignments required pursuant to Section
2.5;

                  (f)      all fees payable to the Agent on or prior to the
Closing Date pursuant to Section 5.1;

                  (g) the opinion of Washington counsel to the Seller,  TRI, and
Eagle  Crest,  dated  the  Closing  Date  and  addressed  to the  Agent  and the
Purchasers, substantially in the form attached hereto as Exhibit G;

                  (h) the opinion of Oregon counsel to the Seller, TRI and Eagle
Crest  dated the Closing  Date and  addressed  to the Agent and the  Purchasers,
substantially in the form attached hereto as Exhibit H;

                  (i)      the opinion of Nevada counsel to the Seller, dated
the Closing Date, substantially in the form attached hereto as
Exhibit I;

                  (j)      such other documents, certificates and opinions as
the Agent or any Purchaser may reasonably request.

         Section  6.2  Conditions  to All  Purchases.  The  obligation  of  each
Purchaser to make any Purchase  hereunder  (including  the initial  Purchase) is
subject to the  satisfaction  of the conditions set forth in Section 2.1 and the
fulfillment of the following further conditions precedent:

                  (a)      a Commitment Termination Date shall not have
occurred;

                  (b)      except in the case of a Reinvestment, the Agent
shall have received a duly executed Purchase Notice;

                  (c) except in the case of a Reinvestment, the Agent shall have
received  a  certificate  from the  Master  Servicer  substantially  in the form
attached hereto as Exhibit B (each, a "Purchase  Certificate")  one Business Day
prior to the date of such proposed Purchase  containing a calculation of (i) the
Net Pool  Balance,  (ii) the amount of Section 4.4  Deposits  which have not yet
been  disbursed to the Agent  pursuant to Section 4.8(b) and (iii) the Aggregate
Net  Investment  (after giving  effect,  on a pro forma basis,  to such proposed
Purchase);


                                       42

<PAGE>



                  (d) except in the case of a Reinvestment, the Agent shall have
received  an  Officer's  Certificate  of the Seller to the  effect  that (i) the
representations  and warranties of the Seller  contained in this Agreement,  any
other  Facility  Document to which the Seller is a party or in any  certificates
delivered  to the  Agent or any  Purchaser  by or on  behalf  of the  Seller  in
connection with such Purchase are true and correct on and as of the date of such
Purchase,  with the same force and effect as though  made on and as of such day,
and (ii) to the best of the knowledge and information of such officer,  no event
has  occurred  and is  continuing,  or would  result  from such  Purchase,  that
constitutes or would  constitute an Unmatured  Termination  Event or Termination
Event;

                  (e) except in the case of a Reinvestment, the Agent shall have
received an Officer's  Certificate of the Master Servicer to the effect that the
representations  and  warranties  of  the  Master  Servicer  contained  in  this
Agreement,  any other Facility  Document to which the Master Servicer is a party
or in any  certificates  delivered to the Agent or any Purchaser by or on behalf
of the Master  Servicer in connection with such Purchase are true and correct on
and as of the date of such  Purchase,  with the same  force and effect as though
made on and as of such day; and

                  (f)      the Agent and the Purchasers have received such
other documents, certificates and opinions as the Agent or any
Purchaser may reasonably request.

                                    ARTICLE 7

                         REPRESENTATIONS AND WARRANTIES

         Section 7.1 Representations and Warranties as to the Seller. The Seller
shall make the following representations and warranties on which the Agent shall
rely in accepting the  Receivables on behalf of itself and the Purchasers and on
which  the  Agent  and  the  Purchasers  may  rely  in  making  Purchases.   The
representations  and  warranties  shall  speak as of the date of  execution  and
delivery  of this  Agreement,  each  Transfer  Date and on each  date on which a
Purchase is made,  but in each case shall  survive the  repayment in full of all
Purchases and Obligations and the termination of this Agreement.

                  (a) Organization and Good Standing. The Seller shall have been
duly  organized and shall be validly  existing as a corporation in good standing
under the laws of the State of  Nevada,  with  power  and  authority  to own its
properties  and to conduct its  business as such  properties  shall be currently
owned and such business is presently conducted, and had at all relevant

                                       43

<PAGE>



times, and shall now have, power,  authority and legal right to acquire, own and
sell the Receivables.

                  (b) Due  Qualification.  The Seller shall be duly qualified to
do business as a foreign  corporation in good standing,  and shall have obtained
all necessary licenses and approvals in all jurisdictions in which the ownership
or  lease  of  property  or the  conduct  of its  business  shall  require  such
qualifications,  except where the failure to so qualify or to have obtained such
licenses  and  approvals  would  not  have  a  material  adverse  effect  on the
condition, financial or otherwise, or the earnings, business affairs or business
prospects of the Seller.

                  (c) Power and  Authority.  The Seller shall have the power and
authority to execute,  deliver and perform its  obligations  under the Agreement
and each other  Facility  Document to which it is a party and to carry out their
respective  terms;  the Seller  shall have full power and  authority to sell the
Receivables  to be sold to the Purchasers  and shall have duly  authorized  such
sale  by all  necessary  corporate  action;  and  the  execution,  delivery  and
performance of this Agreement and each other Facility  Document to which it is a
party shall have been duly  authorized by the Seller by all necessary  corporate
action.

                  (d) Licenses.  The Seller  holds,  and at all times during the
term  of  this  Agreement  will  hold,  all  material  licenses,   certificates,
franchises  and permits  from all  Governmental  Authorities  necessary  for the
conduct of its business and has  received no notice of  proceedings  relating to
the  revocation of any such  license,  certificate,  franchise or permit,  which
singly or in the aggregate, if the subject of an unfavorable decision, ruling or
finding,  would  materially  and  adversely  affect its  ability to perform  its
obligations under this Agreement or any other Facility Document to which it is a
party or the validity or enforceability of any of the Receivables.

                  (e) Valid Sale: Binding  obligations.  This Agreement together
with the Prior  Transfer  Agreement  shall  evidence a valid sale,  transfer and
assignment of Receivables having an aggregate  outstanding  Principal Balance up
to but not exceeding the Commitment Amount, enforceable against creditors of and
purchasers  from the Seller;  and shall  constitute  a legal,  valid and binding
obligation of the Seller,  enforceable against the Seller in accordance with its
terms,  except as  enforceability  may be subject  to or limited by  bankruptcy,
insolvency,  reorganization,  moratorium  or other  similar laws  affecting  the
enforcement of creditors, rights in general and by general principles of equity.


                                       44

<PAGE>



                  (f)  No  Violation.   The  consummation  of  the  transactions
contemplated  by, and the  fulfillment  of the terms of, this  Agreement and the
other Facility Documents to which the Seller is a party shall not conflict with,
result in any breach of any of the terms and provisions of, nor constitute (with
or  without  notice  or  lapse  of  time)  a  default  under,  the  articles  of
incorporation  or bylaws of the Seller,  or conflict  with or violate any of the
terms or provisions of, or constitute  (with or without notice or lapse of time)
a default under, any material indenture,  agreement or other instrument to which
the Seller is a party or by which it shall be bound;  nor,  except as  otherwise
provided in this  Agreement,  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;  nor  violate  any law or,  to the best of the
Seller's  knowledge,  any order, rule or regulation  applicable to the Seller of
any court or of any federal or state regulatory body,  administrative  agency or
other governmental  instrumentality  having  jurisdiction over the Seller or its
properties;  which breach,  default,  conflict,  Lien or violation  would have a
material  adverse  effect  on the  condition,  financial  or  otherwise,  or the
earnings, business affairs or business prospects of the Seller.

                  (g) No Proceedings. There are no proceedings or investigations
pending, or to the best knowledge of the Seller,  threatened,  before any court,
regulatory body,  administrative  agency or other Governmental  Authority having
jurisdiction over the Seller or its properties:  (i) asserting the invalidity of
this  Agreement or any other  Facility  Document to which the Seller is a party,
(ii) seeking to prevent the consummation of any of the transactions contemplated
by the Facility  Documents  to which the Seller is a party or (iii)  seeking any
determination   or  ruling  that  might  materially  and  adversely  affect  the
performance  by,  the  Seller  of its  obligations  under,  or the  validity  or
enforceability of, such Facility Agreement.

                  (h)  Government  Approvals.  No  authorization  or approval or
other action by, and no notice to or filing with, any Governmental  Authority is
required for the due execution,  delivery and  performance by the Seller of this
Agreement  and the  other  Facility  Documents  to  which  it is a  party  or in
connection with the transactions  contemplated hereby or thereby, except such as
have been obtained prior to the date of this Agreement and are in full force and
effect.

                  (i) Margin and Other Regulations. No use of any funds acquired
by the Seller under this  Agreement will conflict with or contravene any Federal
Reserve Regulation including, without limitation, Federal Reserve Regulations G,
T, U and X.


                                       45

<PAGE>



                  (j) Taxes.  The Seller has filed all tax  returns  and reports
required of it and has paid all Taxes which are due and payable and has provided
adequate  reserves for payment of any Tax whose  payment is being  contested and
there  are no  material  questions  or  disputes  between  the  Seller  and  any
Governmental Authority with respect to any Taxes.

                  (k)      Investment Company Act.  The Seller is not
required to be registered as an "investment company" under in the
Investment Company Act.

                  (l) Capital Stock.  All of the issued and outstanding  capital
stock of the Seller has been duly  authorized,  validly issued and is fully paid
and  non-assessable,  free  and  clear  of  Liens;  all of such  stock  is owned
beneficially and of record by TRI.

                  (m)  Associations;  WorldMark.  Each Association and WorldMark
shall have been duly organized and shall be validly existing as a corporation in
good  standing  under the laws of the state of its  incorporation;  no practice,
procedure or policy employed by the  Association or WorldMark  violates any law,
regulation or agreement which, if enforced, could be reasonably expected to have
a material  adverse  effect on the  condition,  financial or  otherwise,  or the
earnings,   business  affairs  or  business  prospects  of  the  Association  or
WorldMark,  as the case may be, or constitute  grounds for the revocation of any
license, charter or permit that is material to the conduct of its business.

         Section 7.2 Representations  and Warranties as to the Receivables.  The
Seller  shall  make  the  following  representations  and  warranties  as to the
Receivables on which the Agent shall rely in accepting the Receivables on behalf
of itself and the other Purchasers and on which the Agent and the Purchasers may
rely  in  making   Purchases.   Except  as  otherwise   provided  herein,   such
representations  and warranties  shall speak as of the Transfer Date relating to
each such  Receivable,  and on each date on which a Purchase is made pursuant to
this  Agreement,  but in each case shall  survive the  repayment  in full of all
Purchases and Obligations And the termination of this Agreement.

                  (a)  Origination;  General Terms and Form. Each Receivable (i)
shall be an Eligible  Receivable,  (ii) shall have been originated in the United
States by an Originator in the ordinary course of its business and in accordance
with its customary underwriting and origination criteria,  shall have been fully
and properly executed by the parties thereto and shall have been acquired by the
Seller from such Originator  pursuant to the related Purchase  Agreement;  (iii)
shall be assignable,  and shall be so assigned,  by the Seller to the Agent (for
the benefit of

                                       46

<PAGE>



the  Purchasers);  (iv) shall,  except as otherwise  provided in this Agreement,
provide for level  payments of Monthly P&I (provided that (A) the payment in the
first or last month in the life of such  Receivable  may be minimally  different
from the level payment) that fully amortizes its Original  Principal  Balance by
maturity  and  provides  for a fixed  finance  charge or yields a fixed  rate of
interest at its  Receivable  Interest  Rate; (v) shall provide for, in the event
that such  Receivable  is prepaid,  a prepayment  that fully pays such  Original
Principal  Balance and includes accrued but unpaid interest at least through the
date of  prepayment  in an amount  calculated by using an interest rate at least
equal to its Receivable  Interest Rate;  (vi) shall have had a down payment made
by the  related  obligor  in an  amount at least  equal to 10% of such  Original
Principal  Balance;  (vii)  shall be payable in  Dollars;  (viii)  shall have an
original  scheduled  term of seven years or less if a Right to Use Receivable or
ten years or less if a Mortgage Loan  Receivable;  (ix) if such  Receivable is a
Right to Use Receivable,  it shall be substantially in one of the forms attached
hereto as Exhibit C; and (x) if such  Receivable is a Mortgage Loan  Receivable,
each of the related  Mortgage and Mortgage Note shall be substantially in one of
the forms attached as Exhibit D to the Prior Transfer Agreement.

                  (b) Compliance with Consumer  Protection Laws. Each Receivable
shall have complied at the time it was originated,  and shall comply at the time
of making of such representation and warranty, in all material respects with all
requirements  of  applicable  federal,  state and local  laws,  and  regulations
thereunder, including usury and consumer protection laws.

                  (c) One Original;  Enforceability.  There is only one original
of each Receivable (and, if such Receivable is a Mortgage Loan  Receivable,  one
original of the related Mortgage Note and Mortgage) and such Receivable (and, if
such Receivable is a Mortgage Loan Receivable,  the related Mortgage Note) shall
constitute  the legal,  valid and binding  payment  obligation in writing of the
related Obligor, enforceable by the holder thereof in accordance with its terms,
except as enforceability may be subject to or limited by bankruptcy, insolvency,
reorganization,  moratorium or other similar laws  affecting the  enforcement of
creditors' rights in general and by general principles of equity.

                  (d)  United  States  Obligors;  No  Bankrupt  or  Governmental
Obligors.  To the best  knowledge  of the  Seller,  the  Obligor is a citizen or
resident  of, and making  payments  from,  the "United  States" (as such term is
defined in Section  7701(a)(9)  of the Code) and the  Receivable is not due from
(i) an Obligor who is  currently  the subject of a bankruptcy  proceeding  or is
bankrupt or insolvent or (ii) the United States,  any state thereof or any local
government  or   municipality   therein  or  from  any  agency,   department  or
instrumentality of the United States,

                                       47

<PAGE>



any state thereof or any local government or municipality therein.

          (e) Employee  Obligors.  Based on the Outstanding  Principal  Balance,
less than 10% of the Receivables  comprising the Receivables  Pool have Obligors
who are employees of either  Originator,  the Seller or any of their  respective
affiliates.

          (f) Modifications. The Receivable has not been satisfied, subordinated
or rescinded  and no provision  thereof has been waived in such a manner that it
fails to meet all of the other  representations  and warranties  with respect to
such  Receivable,  and each such amendment or waiver has been reduced to writing
and has been included in the related Receivable File.

          (g) No Setoffs,  Breaches or Unmatured  Termination  Events.  No facts
shall be known to the Seller  which would give rise to any right of  rescission,
setoff,  counterclaim  or  defense,  nor shall the same  have been  asserted  or
threatened,  with respect to the Receivable;  no default,  breach,  violation or
event  permitting  acceleration  under the terms of such  Receivable  shall have
occurred as of the related  Cutoff Date or Transfer Date, as the case may be; no
continuing  condition  that with notice or the lapse of time would  constitute a
default  or  event  of  default  or  breach,   violation  or  event   permitting
acceleration  under the terms of such  Receivable  shall  have  arisen;  and the
Seller shall not have waived any of the foregoing.

          (h) Title to and  Security  Interest in  Receivables.  No provision of
such Receivable shall have been waived,  except as provided in clause (f) above;
immediately prior to the transfer and assignment of such Receivable,  the Seller
had good and marketable  title to such Receivable free and clear of Liens (other
than Permitted Encumbrances on the related Mortgaged Property if such Receivable
is a Mortgage Loan Receivable and Liens of WorldMark in the case of Right to Use
Receivables) or rights of others;  immediately  upon the transfer and assignment
thereof,  the  Agent  for the  benefit  of the  Purchasers  shall  have good and
marketable  title to such  Receivable,  free and clear of all Liens  (other than
Permitted Encumbrances on the related Mortgaged Property if such Receivable is a
Mortgage  Loan  Receivable  and Liens of  WorldMark  in the case of Right to Use
Receivables)  and rights of others;  all filings and  recordings  (including UCC
filings)  necessary  in any  jurisdiction  to give  the  Agent a first  priority
perfected  security  interest in the  Receivable  (and, if such  Receivable is a
Mortgage Loan  Receivable,  in the related  Mortgage Note) shall have been made;
and the Agent's security interest in such Receivable (and, if such Receivable is
a Mortgage Loan  Receivable,  in the related Mortgage Note) is and will be prior
to any  Lien  (including,  without  limitation,  any  Lien  of  any  homeowners,
association or

                                       48

<PAGE>



condominium  association)  on, or other  interests  relating to, such Receivable
(and, if such Receivable is a Mortgage Loan Receivable,  in the related Mortgage
Note)  except  for (i) such  Liens  and  claims  which  have been  satisfied  or
otherwise  released  in full as of the  related  Transfer  Date,  (ii) Liens for
municipal  or other  local  taxes if such taxes shall not at the time be due and
payable or if the Seller  shall  currently  be  contesting  the validity of such
taxes in good faith by appropriate  proceedings,  (iii) if such  Receivable is a
Mortgage  Loan  Receivable,  Permitted  Encumbrances  on the  related  Mortgaged
Property  and (iv) if such  Receivable  is a Right to Use  Receivable,  Liens of
WorldMark.

          (i)  No  Adverse  Selection.   In  connection  with  the  transactions
contemplated by this Agreement and the Purchase Agreements, the Receivable meets
the criteria set forth in this  Section  (and if such  Receivable  is a Mortgage
Loan  Receivable,  the  criteria  set  forth in  Section  7.3) and no  selection
procedures adverse to the interests of the Agent and the Purchasers were used in
connection with such selection.

          (j) Schedule of Receivables.  The information set forth in the related
Schedule  of  Receivables  with  respect  to such  Receivable  shall be true and
correct in all material respects.

          Section  7.3  Additional  Representations  and  Warranties  as to  the
Mortgage Loan Receivables.  In addition to the representations and warranties in
Section 7.2, the Seller shall make the following  representations and warranties
on which the Agent shall rely in  accepting  the  Receivables  that are Mortgage
Loan  Receivables  on behalf of itself and the Purchasers and on which the Agent
and the  Purchasers  may  rely in  making  Purchases.  The  representations  and
warranties  shall  speak as of each  Transfer  Date and on each  date on which a
Purchase is made,  but in each case shall  survive the  repayment in full of all
Purchases and Obligations and the termination of this Agreement.

                  (a)   Characterization  of  Interest.   The  timeshare  estate
mortgaged by the related obligor  constitutes a fee interest in real property at
Eagle Crest;  the related  Mortgage  has been duly filed and  recorded  with all
appropriate Governmental Authorities in all jurisdictions in which such Mortgage
is required to be filed and recorded to create a valid,  binding and enforceable
first Lien on the related Mortgaged  Property and such Mortgage creates a valid,
binding and enforceable first Lien on such Mortgaged  Property;  Eagle Crest, to
the  extent  applicable,  is  in  compliance  with  all  permitted  encumbrances
respecting  the  right  to the  use of  such  Mortgaged  Property;  each  of the
assignment  of such  Mortgage  from the  Seller to the  Agent  and each  related
endorsement of the Mortgage Note  constitutes  an endorsement of the Seller,  of
such Mortgage and Mortgage  Note, all monies due or to become due thereunder and
all

                                       49

<PAGE>



proceeds  thereof;  and the  execution  and  delivery of an  Assignment  of such
Mortgage  from the  Seller  to the  Agent  (and  the  recording  thereof  in the
appropriate  jurisdiction),  and the  endorsement  and delivery of such Mortgage
Note by the Seller, constitute all actions required to be taken by the Seller to
fully perfect the ownership  interest of the Agent in such Mortgage and Mortgage
Note.

                  (b) Title to Mortgaged  Property;  Disbursement  of Receivable
Proceeds.  At the related  Origination Date, the Obligor had good and marketable
fee simple title to the related Mortgaged Property, free and clear of all Liens,
except for  Permitted  Encumbrances,  and the  proceeds  of such  Mortgage  Loan
Receivable have been fully disbursed.

                  (c) The Mortgages  Generally.  The related  Mortgage  contains
customary and enforceable  provisions so as to render the rights and remedies of
the holder thereof  adequate for the practical  realization  against the related
Mortgaged  Property of the  benefits of the  security  interests  intended to be
provided  thereby,  including  by judicial  foreclosure;  there is no  exemption
available to the related  Obligor  which would  interfere  with the  mortgagee's
right to foreclose such Mortgage,  other than that which may be available  under
applicable  bankruptcy,  debt  relief  or  homestead  statutes;  any  applicable
intangibles  taxes and documentary sales taxes have been paid; and such Mortgage
gives the mortgagee the right to receive and direct the application of insurance
and condemnation proceeds received in respect of such Mortgaged Property.

                  (d) The Mortgage Notes Generally. The related Mortgage Note is
not and has not been  secured by any  collateral  except the Lien of the related
Mortgage;  the amount financed by such Mortgage Note did not include any portion
of the related down payment or homeowners'  association payments;  such Mortgage
Note does not by its terms  provide  for the  capitalization  of interest or the
forbearance of interest;  any applicable intangibles taxes and documentary sales
taxes have been paid; and such Mortgage Note evidences a fully  amortizing  debt
obligation  which bears a fixed rate of  interest,  provides  for level  monthly
payments of principal and interest and is payable in Dollars.

                  (e) No  Impairment of Insurance  Coverage.  The Seller has not
taken (or omitted to take), and has no notice that the related Obligor has taken
(or omitted to take),  any action that would impair or  invalidate  the coverage
provided  by any  hazard,  title  or other  insurance  policy  relating  to such
Mortgage Loan Receivable or the related Mortgaged Property.

                  (f)      Assignability of Mortgaged Property.  The related
Mortgaged Property is assignable to and by the mortgagee without

                                       50

<PAGE>



the  consent of the  related  Association  or any other  Person and there are no
other  restrictions  on resale thereof (other than the obligation to notify such
homeowners, association of any such assignment).

                  (g)  Associations.  Eagle Crest manages,  through Country Club
Management, Inc., the related Mortgaged Property and performs services, pursuant
to a management  agreement between Eagle Crest and the related Association which
is in full force and effect and a copy of which has been delivered to the Agent;
and to the best knowledge of the Seller,  all  obligations  under such agreement
have been performed and there is no material default under such agreement.

                  (h)  Insurance;  Damage to  Project.  The Project in which the
related Mortgaged Property is located is insured through the related homeowners,
association  in the  event of fire or other  casualty  for the full  replacement
value thereof,  and in the event that such Mortgaged  Property should suffer any
loss  covered by  casualty or other  insurance,  upon  receipt of any  insurance
proceeds  such  homeowners,  association  is  required,  during  the  time  such
Mortgaged Property is covered by such insurance,  under its applicable governing
instruments  either to repair or rebuild  the  portions  of the Project in which
such Mortgaged  Property is located or to pay such proceeds to the holder of the
related Mortgage secured by a timeshare estate in the portions of the Project in
which such Mortgaged  Property is located;  and such Project is not located in a
designated flood plain.

                  (i) No Amounts Outstanding.  There are no delinquent or unpaid
taxes, ground rents, water charges, sewer rents or assessments  outstanding with
respect to the related Mortgaged  Property,  nor any other material  outstanding
Liens other than Permitted  Encumbrances  affecting such Mortgaged Property that
would materially  affect the interests of the Purchasers in the related Mortgage
Loan Receivable.

                  (j) No  Damage.  To the  best  knowledge  of the  Seller,  the
related Mortgaged  Property and the Project in which such Mortgaged  Property is
located is in good repair and condition,  excepting  ordinary wear and tear, and
there  is  no  proceeding  pending  or  threatened  for  the  total  or  partial
condemnation or taking of such Mortgaged Property or any part of such Project by
eminent domain.

                  (k)      Recreational Facilities.  The portions of the
Project in which the related Mortgaged Property which represents
the recreational facilities are in good repair and condition,
ordinary wear and tear excepted.


                                       51

<PAGE>



                  (l) No Rights of  Partition.  Neither  the  Mortgagor  nor any
other  Person has the right,  by  statute,  contract or  otherwise,  to seek the
partition of the  Mortgaged  Property,  except for failed  timeshare  provisions
under Section 94.775 of the Oregon Revised Statutes.

                  (m)  Compliance  with Laws.  The  Project in which the related
Mortgaged  Property  is located is in  compliance  with any  applicable  zoning,
building or  environmental  law or  regulation  and all  inspections,  licenses,
special use permits and  certificates  required,  whether by law,  regulation or
insurance  standards  to be made or issued with  respect to the Project and with
respect to the use and  occupancy  of the same for the  purpose  for which it is
currently used,  including but not limited to certificates of occupancy and fire
underwriting  certificates,   have  been  made  or  issued  by  the  appropriate
governmental,  quasigovernmental  or other  authorities;  neither the Seller nor
Eagle  Crest  has  received  notice  of any  outstanding  violations  (i) of the
Department of  Environmental  Quality Water Pollution  Control  Facility permit,
(ii) with  respect to the  operation  of the septic  tank system or (iii) of any
material  legal  requirement  with  respect  to the  use and  occupancy  of such
Project;  neither  the  Seller  nor Eagle  Crest has  received  notice  from the
Department of  Environmental  Quality  Central Region office,  Deschutes  County
agencies or any other  Governmental  Authority  of any spills or releases of, or
the presence of, hazardous  substances on the Project and neither the Seller nor
Eagle Crest has knowledge of any such hazardous substances; and such Project has
been completed within the meaning of any applicable state statute.

               (n) Compliance as to Environmental  Matters. The Project in which
the  related   Mortgaged   Property  is  located  is  in  compliance   with  all
environmental  laws,  ordinances,  rules,  regulations and orders of federal and
state governmental authorities relating thereto; and such Project is not now and
has never been used to generate,  manufacture,  refine, transport, treat, store,
handle, dispose, transfer, produce, process or in any manner deal with gasoline,
petroleum products,  explosives,  radioactive  materials,  hazardous  materials,
hazardous wastes,  hazardous or toxic substances,  polychlorinated  biphenyls or
related or similar materials,  asbestos or any material containing asbestos,  or
any other  substance  or  material  as may be  defined as a  hazardous  or toxic
substance by any federal,  state or local environmental law, ordinance,  rule or
regulation  which might reasonably be expected to have a material adverse impact
on such  Project  or  constitute  grounds  for the  revocation  of any  license,
charter,  permit or registration which is material to the continued operation of
such Project.

         Section 7.4  Repurchase Upon Breach: Optional Repurchase.

                                       52

<PAGE>




                  (a) Each of the parties  hereto shall inform the other parties
promptly  in  writing  upon  the   discovery  of  any  breach  of  the  Seller's
representations  and warranties pursuant to Sections 7.2 or 7.3 which materially
and adversely affects any Receivable. Unless the breach shall have been cured in
all material respects by the 60th day following its discovery,  the Seller shall
repurchase  such  Receivable.   Additionally,  in  the  case  of  Mortgage  Loan
Receivables,  if the Seller does not  deliver to the Agent  within 90 days after
the  related  Transfer  Date  either an opinion of counsel  pursuant  to Section
2.5(a)(iv)  or a recorded  Assignment  of the related  mortgage with evidence of
recording thereon to or upon the order of the Agent, the Seller shall repurchase
the related Mortgage Loan Receivable. if necessary, the Seller shall enforce the
obligation of the related  Originator  under the related  Purchase  Agreement to
repurchase any such Receivable required to be repurchased as described above. In
consideration of the purchase of any such Receivable,  the Seller shall remit an
amount equal to the Purchase Amount to the Master  Servicer.  The sole remedy of
the Agent,  acting on behalf of the Purchasers,  with respect to a breach of the
foregoing  representations and warranties which materially and adversely affects
any Receivable shall be to require the Seller to repurchase Receivables pursuant
to this Section and to enforce the related Originator's obligation to the Seller
to repurchase such Receivable pursuant to the related Purchase Agreement.

                  (b)  In  connection  with  any  transfer  of  ownership  of  a
Mortgaged  Property  by the  related  obligor,  the  Seller  may,  if the Master
Servicer is required to enforce a  due-on-sale  clause  contained in the related
Mortgage  Note,  in  its  discretion,   repurchase  the  related  Mortgage  Loan
Receivable  in order to  avoid  the  required  enforcement  of such  due-on-sale
clause.  In  consideration of the purchase of any such Mortgage Loan Receivable,
the  Seller  shall  remit an amount  equal to the  Purchase  Price to the Master
Servicer.

                  (c) Upon the payment by the Seller of the  Purchase  Price for
any Receivable repurchased pursuant to Section 7.4(a) or 7.4(b), the Agent shall
deliver  to the  Seller  such  instruments  as may be  necessary  to assign  and
transfer,  without  recourse or warranty of any kind,  such  Receivable  and the
Related Security and Receivable Documents.

         Section 7.5  Representations and Warranties as a Whole. This Agreement,
the other Facility Documents and all other instruments,  documents, certificates
and  statements  furnished to the Agent or any Purchaser by the Seller or on the
Seller's  behalf  pursuant to the Facility  Documents,  taken as a whole, do not
contain any untrue  statement  of a material  fact or omit to state any material
fact necessary in order to make the statements  contained  herein or therein not
misleading.

                                       53

<PAGE>




                                    ARTICLE 8

                              AFFIRMATIVE COVENANTS

         Section 8.1 Affirmative  Covenants of the Seller.  From the date hereof
until the first day following the Commitment  Termination  Date on which (i) the
Aggregate  Undivided  Interest shall be reduced to zero and (ii) all Obligations
shall have been  finally  paid and  performed,  the  Seller  shall do all of the
following   unless  the  Agent  (acting  upon  the  direction  of  the  Required
Purchasers) shall otherwise consent in writing:

                  (a) The Seller shall comply with all applicable  laws,  rules,
regulations and orders that are material to it, including but not limited to all
applicable  laws,  rules,  regulations  and orders with  respect to the Assigned
Collateral and will take all actions necessary to ensure that all Taxes, pension
obligations and other governmental claims in respect of its operations, business
and assets are promptly paid when due.

                  (b) The Seller  shall  preserve  and  maintain  its  corporate
existence, rights, franchises and privileges in the State of Nevada, and qualify
and remain  qualified in good  standing as a foreign  corporation  in each State
where such  qualification  is necessary or advisable in view of its  operations,
business and assets.

                  (c) From time to time during  regular  business  hours,  after
receipt of at least  three  days,  prior  notice  from the Agent or the  related
Purchaser, the Seller shall permit the Agent, any Purchaser and their respective
agents and  representatives (i) to examine and make copies of and abstracts from
all books, records and documents (including, without limitation,  computer tapes
and  disks) in the  possession  or under the  control  of the Seller and (ii) to
visit the offices and properties of the Seller for the purpose of examining such
materials and to discuss matters  relating to the  Receivables,  its performance
under  any  Facility  Document  to which the  Seller is a party or its  affairs,
finances  and  accounts  generally  with  any  of  its  officers,  directors  or
employees.

                  (d) The Seller  shall  maintain  and  implement or cause to be
maintained and implemented  administrative and operating procedures  (including,
without  limitation,  an ability to recreate records  evidencing the Receivables
and the  Receivable  Documents in the event of the  destruction of the originals
thereof),  and keep and  maintain  or  cause to be kept and  maintained  (i) all
documents,   books,  records  and  other  information  reasonably  necessary  or
advisable for the collection of the Receivables (including,  without limitation,
records adequate to permit the daily  identification  of each new receivable and
all Collections

                                       54

<PAGE>



of and adjustments to each existing  Receivable)  and (ii) adequate  records and
books of account  in which  complete  entries  will be made in  accordance  with
generally accepted accounting principles,  consistently applied,  reflecting all
financial  transactions  of the Seller  (except that  transfers  of  Receivables
regardless of the date of transfer may be accounted  for in accordance  with the
rules in effect prior to January 1, 1997).

                  (e) The Seller shall (i) keep its principal  place of business
and its chief  executive  office at the address set forth in Section 15.5 unless
it shall have provided 60 days' prior written notice of any intended move to the
Agent,  (ii) maintain a fiscal year ending on December 31 and shall not make any
significant  change-in  accounting  policies or reporting  practices  other than
changes  required by  generally  accepted  accounting  principles  or  otherwise
required by law and (iii)  comply in all material  respects  with the Credit and
Collection  Policy in  connection  with  each  Receivable,  and each  Receivable
Document related thereto.

                  (f) The Seller will deliver to the Agent as soon as reasonably
possible and in any event within 60 days after the close of each fiscal  quarter
(90  days-after  the close of the fourth  quarter),  its  in-house  prepared (A)
balance sheet as at the end of such fiscal quarter  setting forth in comparative
form the  corresponding  figures as at the end of the preceding  fiscal quarter,
and (B) statement of income for such fiscal quarter setting forth in comparative
form  the   corresponding   figures  for  the  previous  fiscal  quarter,   with
transactions  and account  balances  accounted for in conformity  with generally
accepted  accounting  principles  applied on a basis consistent with that of the
preceding quarter (except that transfers of Receivables,  regardless of the date
of transfer,  may be accounted for in accordance  with the rules in effect prior
to January 1, 1997) or containing disclosure of the effect on financial position
or  results  of  operations  of any  change  in the  application  of  accounting
principles during the quarter, together with an Officer's Certificate certifying
as to such  financial  statements  and that the signer  thereof has  obtained no
knowledge of any Unmatured Termination Event or Termination Event.

                  (g) Promptly  after learning  thereof,  the Seller will notify
the Agent of (i) the details of any action,  proceeding,  investigation or claim
against or  affecting  the Seller  instituted  before any court,  arbitrator  or
Governmental   Authority  or,  to  the  Seller's  knowledge   threatened  to  be
instituted,  which,  if determined  adversely would be likely to have a material
adverse  effect on (A) the  performance  by the Seller,  TRI, Eagle Crest or the
Master Servicer of their respective  obligations  under any Facility Document to
which it is a party or by which it is bound, (B) the validity or  enforceability
of any Facility Document,

                                       55

<PAGE>



(C) the validity or enforceability of any Receivable (or any Receivable Document
related  thereto),  (D) the Purchasers,  first priority security interest in the
Assigned  Collateral  or (E)  the  condition,  financial  or  otherwise,  or the
earnings,  business  affairs or business  prospects  of the Seller,  TRI,  Eagle
Crest, WorldMark or the Master Servicer and (ii) the occurrence of any Unmatured
Termination Event or Termination Event.

                  (h) From time to time,  the Seller  will (i) pay or  reimburse
the Agent for all reasonable  expenses,  including  legal fees,  incurred by the
Agent in  connection  with  the  preparation  of this  Agreement  and the  other
Facility  Documents,  the  making of any  Purchase,  and the  perfection  of the
Purchasers,  interests  in the  Assigned  Collateral;  (ii) obtain and  promptly
furnish  to the  Agent  evidence  of all  such  government  approvals  as may be
required to enable the Seller to comply with its obligations  under the Facility
Documents to which it is party;  (iii) execute and deliver all such  instruments
(such as UCC continuation  statements) and perform all such other acts as may be
necessary  to maintain the  Purchasers,  interests  continuously  perfected as a
first priority interest in the Assigned Collateral; (iv) execute and deliver all
such  other  instruments  and  perform  all such  other acts as the Agent or any
Purchaser may reasonably  request to carry out the transactions  contemplated by
this Agreement and the other Facility Documents;  and (v) comply in all material
respects with the Seller's obligations under the Facility Documents to which the
Seller is a party or by which it is bound and not take any  action  which  would
permit or cause the Seller,  the Master  Servicer or any Subservicer to have the
right to  refuse  to  perform  any of their  respective  obligations  under  any
Facility Documents.

                  (i)  The  purpose  of  the  Seller  shall  be  limited  to the
following  purposes,  and activities  incident to and necessary or convenient to
accomplish the following  purposes or to fulfill the Seller's  obligations under
contracts  in  effect  on the  Closing  Date:  to  acquire  from  time  to  time
Receivables  and other Assigned  Collateral from TRI and Eagle Crest pursuant to
the Purchase Agreements,  and to sell, dispose,  pledge,  transfer and assign to
the Agent and the Purchasers  pursuant to this Agreement  such  Receivables  and
Assigned Collateral, together with Mortgage Loan Receivables previously acquired
by the Seller from Eagle Crest  Partners,  Ltd. and transferred to the Agent and
the Purchasers pursuant to the Prior Transfer Agreement.

                  (j) The Seller will  deliver to the Agent copies of the annual
financial  statements of each  Association and WorldMark within 120 days of each
fiscal year end.

                  (k)      The Seller will within ten Business Days following
an Interest Rate Protection Date obtain Interest Rate Protection.

                                       56

<PAGE>




         Section 8.2  Affirmative  Covenants of TRI.  From the date hereof until
the  first  day  following  the  Commitment  Termination  Date on which  (i) the
Aggregate  Undivided  Interest shall be reduced to zero and (ii) all obligations
shall have been fully paid and  performed,  TRI shall,  unless the Agent (acting
upon the direction of the Required  Purchasers)  otherwise  consents in writing,
(i) notify the Agent if TRI or any of its  Subsidiaries  allows their respective
obligations under ERISA to become delinquent;  (ii) deliver to the Agent as soon
as  reasonably  possible and in any event within 60 days after the close of each
fiscal  quarter (or within 90 days after the close of the fourth  quarter),  its
in-house prepared (A) balance sheet as at the end of such fiscal quarter setting
forth  in  comparative  form  the  corresponding  figures  as at the  end of the
preceding  fiscal  quarter,  and (B) statement of income for such fiscal quarter
setting forth in  comparative  form the  corresponding  figures for the previous
fiscal  quarter,  with  transactions  and  account  balances  accounted  for  in
conformity  with generally  accepted  accounting  principles  applied on a basis
consistent  with that of the preceding  quarter or containing  disclosure of the
effect on  financial  position  or  results of  operations  of any change in the
application  of  accounting  principles  during the  quarter,  together  with an
Officer's  Certificate  certifying as to such financial  statements and that the
signer thereof has obtained no knowledge of any Unmatured  Termination  Event or
Termination Event; and (iii) deliver to the Agent as soon as reasonably possible
and in any event  within 120 days after the close of each fiscal  year,  its (A)
balance  sheet as at the end of such fiscal year  setting  forth in  comparative
form the corresponding  figures at the end of the preceding fiscal year, and (B)
statements of income,  retained  earnings and changes in financial  position for
such fiscal year setting forth in comparative form the corresponding figures for
the  previous  fiscal  year,  prepared in  conformity  with  generally  accepted
accounting  principles  applied on a basis consistent with that of the preceding
year or containing  disclosure of the effect on financial position or results of
operations of any change in the application of accounting  principles during the
year which consolidated balance sheet and income statements shall be accompanied
by an  unqualified  report and  opinion of  independent  public  accountants  of
recognized  standing approved by the Agent, which report and opinion shall be in
accordance with generally  accepted auditing standards relating to reporting or,
if qualified,  the opinion shall not be qualified due to any limitation in scope
of the  examination  or  due  to  any  departure  from  any  generally  accepted
accounting  principles,  and  shall  be  accompanied  by  a  statement  of  such
accountants  that, in making the audit necessary for the  certification  of such
financial  statements  and  such  report,  such  accountants  have  obtained  no
knowledge of any Unmatured  Termination  Event or Termination Event or under any
other evidence of  indebtedness  or, if in the opinion of such  accountants  any
such Unmatured Termination Event or

                                       57

<PAGE>



Termination  Event  shall  have  occurred  and be  continuing,  shall  include a
statement as to the nature and status thereof.

                                    ARTICLE 9

                               NEGATIVE COVENANTS

         Section 9.1  Negative  Covenants  of the  Seller.  From the date hereof
until the first day following the Commitment  Termination  Date on which (i) the
Aggregate  Undivided  Interest shall be reduced to zero and (ii) all Obligations
shall have been finally paid and  performed,  unless the Agent  (acting upon the
direction of the Required Purchasers) shall otherwise consent in writing:

                  (a) The Seller shall not, except as otherwise provided herein,
(i) sell,  transfer,  assign (by  operation  of law or  otherwise)  or otherwise
dispose  of, or create or suffer to exist any Lien upon or with  respect  to any
Assigned  Collateral  (other  than  Permitted   Encumbrances  on  the  Mortgaged
Properties  in the case of Mortgage Loan  Receivables  and Liens of WorldMark in
the  case of  Right to Use  Receivables)  or any  other  property  now  owned or
hereafter  acquired by the Seller  (other than Liens arising by operation of law
or  arising in  connection  with court  proceedings),  (ii)  assign any right to
receive any income or proceeds in respect thereof or (iii) create, incur, assume
or cause to exist any indebtedness,  whether current or funded, or any liability
other  than (A)  liabilities  payable to the  Purchasers,  (B)  liabilities  for
services supplied or furnished to the Seller including,  but not limited to, the
reasonable fees of accountants, attorneys or other professionals required by the
Seller for the normal operation of its business,  and (C) liabilities payable to
TRI in respect of items  described  in clause (B) above,  payments in respect of
which shall be subordinated to amounts owed by the Seller under this Agreement.

                  (b) The Seller  shall not (i) issue any  additional  shares of
its capital stock to any Person other than TRI,  (ii) permit the transfer,  sale
or pledge of any  shares  of its  outstanding  capital  stock,  (iii)  amend its
articles of incorporation or bylaws or (iv) have any Subsidiaries.

                  (c)  Notwithstanding the provisions of Section 9.1(b), so long
as no  Unmatured  Termination  Event or  Termination  Event has  occurred and is
continuing,  the Seller can (i) pay dividends on its outstanding shares of Class
A common  stock so long as the  amount of such  dividends,  within  any 12 month
period,  do not  exceed  12% per  annum or  $480,000,  and (ii)  make  permitted
payments in respect of liabilities permitted under Section 9.1(a).


                                       58

<PAGE>



                  (d)  The  Seller  shall  not (i)  engage  in any  business  or
activity other than those  permitted by Section  8.1(i),  (ii) make any material
change in the character of its business,  enter into a new business,  enter into
any material  agreement other than as contemplated by the Facility  Documents or
(iii) merge or consolidate with any other corporation, company or entity or sell
all or substantially  all of its assets or acquire all or  substantially  all of
the  assets  or  capital  stock  or  other  ownership   interest  of  any  other
corporation, company or entity.

                  (e) The  Seller  shall  not,  except as  described  in Section
9.1(c)(ii)  and (c)(iii),  (i) make loans to any Person,  (ii) advance credit or
enter into any agreement whereby the Seller is contingently liable for the debts
of another,  (iii)  guarantee  the  indebtedness  of other  parties or (iv) make
capital expenditures.

                  (f) The Seller  shall not,  without  the prior  consent of the
Independent  Director  and the  affirmative  vote of all members of the board of
directors, (i) institute proceedings to be adjudicated bankrupt or insolvent, or
consent to the institution of bankruptcy or insolvency  proceedings  against it,
or file a petition  or consent to a petition  seeking  reorganization  or relief
under any applicable  federal or state law relating to bankruptcy or insolvency,
or consent to the  appointment  of a receiver,  liquidator,  assignee,  trustee,
sequestrator (or other similar official) of the Seller, or a substantial part of
its property, or make any assignment for the benefit of creditors, or, except as
required by law,  admit in writing its  inability to pay its debts  generally as
they become due, or take any corporate action in furtherance of any such action;
(ii) dissolve or liquidate, in whole or in part; (iii) merge or consolidate with
or into any other entity,  or convey or transfer all or substantially all of its
properties and assets to any other entity;  (iv) incur,  assume or guarantee any
indebtedness  for borrowed money or for the deferred  purchase price of goods or
services other than those  contemplated by this Agreement;  or (v) engage in any
other action that bears upon whether the separate identity of the Seller and its
parent will be respected,  or the assets of the Seller will be consolidated with
those of its parent under  applicable  federal or state bankruptcy or insolvency
law.

         Section 9.2 Negative  Covenants of TRI.  From the date hereof until the
first day following the Commitment  Termination  Date on which (i) the Aggregate
Undivided  Interest shall be reduced to zero and (ii) all Obligations shall have
been finally paid and performed,  unless the Agent (acting upon direction of the
Required Purchasers) shall otherwise consent in writing:


                                       59

<PAGE>



               (a) TRI shall not,  except as otherwise  provided  herein,  sell,
assign (by operation of law or otherwise) or otherwise  dispose of, or create or
suffer to exist any Lien upon or with respect to any of the capital stock of the
Seller.

               (b) TRI shall not allow its payment or funding  obligations under
ERISA to become delinquent.

               (c) TRI shall not make any  material  change in the  character or
conduct of its  business as it is conducted as of the Closing Date or enter into
any new businesses.

                                   ARTICLE 10

                    SERVICING, ADMINISTRATION AND COLLECTIONS

         Section 10.1  Designation of Master Servicer.

                  (a)  The  servicing,   administering  and  collection  of  the
Receivables  shall be conducted by the Master  Servicer  designated from time to
time in accordance with this Section. Until the Agent (acting upon the direction
of the Required  Purchasers) gives notice (the "Successor Notice") to the Seller
and the Master  Servicer of the  designation  of a new Master  Servicer,  TRI is
hereby  designated  as, and hereby agrees to perform the duties and  obligations
of, Master Servicer in accordance  with the terms of this  Agreement.  The Agent
and the Purchasers  agree not to provide the Seller and the Master Servicer with
a Successor  Notice  unless (i) a  Termination  Event shall have occurred and be
continuing or (ii) the Seller or the Master Servicer,  as the case may be, shall
fail to perform or observe any term, covenant or agreement contained in Sections
8.1,  8.2, 9.1 or 9.2 or this Article and such failure  shall remain  unremedied
for five Business Days after written notice thereof shall have been given to the
Seller and the Master Servicer by the Agent.

                  (b) Upon receipt of a Successor  Notice or upon resignation of
the Master Servicer  pursuant to Section 10.1(c),  the Master Servicer will take
such  actions  as  are  necessary  to  best  facilitate  the  transition  of the
performance of the Master  Servicer's  activities to the new Master Servicer and
the Seller and Master  Servicer  shall use their best  efforts to assist the new
Master  Servicer  to  assume  and  perform  the  duties of the  Master  Servicer
hereunder. Without limiting the foregoing, the Master Servicer agrees that:

                           (i)      the Agent may direct some or all of the
Obligors to make payment of all amounts payable under any  Receivables  directly
to the Agent, to the new Master Servicer or through the Lock Box Network;


                                       60

<PAGE>



                           (ii)     the Master Servicer shall, at the Agent's
request and at the Master  Servicer's  expense,  give notice of the  Purchasers'
ownership of the  Receivables  to each obligor and direct that  payments be made
directly  to the Agent,  to the new  Master  Servicer  or  through  the Lock Box
Network;

                           (iii)  the Master Servicer shall, at the Agent's
request,  (A)  assemble  all of the  documents,  instruments  and other  records
(including,  without  limitation,  computer  programs,  tapes and  disks) in its
possession which evidence the Receivables,  the related Receivable Documents and
the Related Security,  or which are otherwise  necessary or desirable to collect
such  Receivables,  and shall  make the same  available  to the Agent or the new
Master servicer at a place selected by the Agent, (B) segregate all cash, checks
and other instruments received by it from time to time constituting  Collections
in a manner acceptable to the Agent and shall, promptly upon receipt,  remit all
such  cash,  checks  and  instruments,  duly  indorsed  or  with  duly  executed
instruments of transfer, to the Agent, the new Master Servicer or the Collection
Account,  as the case may be, and (C) permit the successor  Master  Servicer and
its agents,  employees and  assignees  access to its  facilities  and its books,
records,  documents and instruments  (including,  without  limitation,  computer
programs, tapes and disks) related to the Receivables; and

                           (iv)     the Agent or any new Master Servicer is
authorized  to take any and all steps in the Seller's  name and on behalf of the
Seller  necessary or  desirable,  in the Agent's  determination,  to collect all
amounts due under the Receivables  (including,  in the case of the Mortgage Loan
Receivables,  amounts due under the related Mortgage Notes), including,  without
limitation,  endorsing  the  Seller's  name  on  checks  and  other  instruments
representing   Collections  and  enforcing  such  Receivables  and  the  related
Receivable Documents.

                  (c) The Master Servicer's  authorization to act as servicer of
the Receivables  under this Agreement shall terminate on the first day following
the Commitment  Termination Date on which (i) the Aggregate  Undivided  Interest
shall be reduced to zero and (ii) all obligations shall have been fully paid and
performed.

                  (d) TRI  acknowledges  that the Agent and the Purchasers  have
relied on TRI's  agreement to act as the initial  Master  Servicer  hereunder in
their respective  decisions to execute and deliver the Facility  Documents.  TRI
agrees  not to resign as Master  Servicer  and that until any  Successor  Notice
shall have been delivered to TRI, it shall continue to perform all of the duties
of the  Master  Servicer  hereunder  unless it shall  have  determined  that the
performance of such duties shall no longer be permitted by applicable law.

                                       61

<PAGE>




         Section 10.2  Duties of the Master Servicer:  Subservicers.

                  (a) The Master  Servicer,  acting alone and/or  through one or
more Subservicers as provided in this Section, shall, as agent for the Agent and
the  Purchasers,  manage,  service,  administer  and make  collections  on or in
respect of the Receivables. The Master Servicer agrees that its servicing of the
Receivables  shall  be  carried  out in  accordance  with  customary  and  usual
procedures of institutions  which service  unsecured  timeshare  receivables and
timeshare receivables secured by mortgages and, to the extent more exacting, the
procedures  used by the Master  Servicer in respect of the  foregoing  timeshare
receivables  serviced  by it for its  own  account.  The  duties  of the  Master
Servicer  shall include  collection  and posting of all payments,  responding to
inquiries of obligors on the Receivables,  investigating delinquencies,  sending
payment coupons to Obligors,  reporting tax information to obligors,  accounting
for  collections  and  furnishing  monthly  statements  to  the  Agent  and  the
Purchasers substantially in the form of Exhibit E hereto, which statements shall
be  delivered  no later than the  Settlement  Date in each month.  Each  monthly
statement shall be accompanied by a current  certificate  from each  Subservicer
(and from the Master  Servicer  with  respect to any portion of the  Receivables
Pool  serviced by the Master  Servicer  itself)  stating that to the best of the
knowledge and  information of such  Subservicer (or of the Master  Servicer,  if
applicable) after examination of relevant books and records,  the Seller has not
sold  except to the Agent,  or granted a security  interest  in, any  Receivable
comprised in that portion of the Receivables  Pool serviced by such  Subservicer
(or by the Master  Servicer,  if  applicable).  The Master  Servicer shall have,
subject to the terms of this Agreement,  full power and authority,  acting alone
and  subject  only  to  the  specific  requirements  and  prohibitions  of  this
Agreement, to do any and all things in connection with such managing, servicing,
administration  and collection that it may deem necessary or desirable.  Without
limiting the generality of the foregoing, but subject to the other provisions of
this  Agreement,  the Master  Servicer is authorized and empowered by the Agent,
acting on behalf of the Purchasers, to execute and deliver, on behalf of itself,
the  Agent,  the  Purchasers  or  any  of  them,  any  and  all  instruments  of
satisfaction or  cancellation,  or of partial or full release or discharge,  and
all comparable instruments,  with respect to the Receivables and, in the case of
Mortgage Loan  Receivables,  the related Mortgaged  Properties.  The Agent shall
furnish  the Master  Servicer  with all powers of  attorney  or other  documents
necessary  or  appropriate  to  enable  the  Master  Servicer  to carry  out its
servicing and administrative duties hereunder.

                  (b)      The Master Servicer may enter into Subservicing
Agreements with one or more Subservicers approved by the Agent
for the servicing and administration of certain of the

                                       62

<PAGE>



Receivables.   The  Master  Servicer  shall  notify  the  Agent  promptly  if  a
Subservicer  is hired.  References  in this  Agreement to actions taken or to be
taken by the Master Servicer in servicing the Receivables  include actions taken
or to be taken by a Subservicer on behalf of the Master  Servicer and the Agent.
Each  Subservicing  Agreement  will be upon such terms and conditions as are not
inconsistent  with this Agreement and as the Master Servicer and the Subservicer
have  agreed.  With  the  approval  of the  Master  Servicer  and the  Agent,  a
Subservicer may delegate its servicing obligations to third-party servicers, but
such Subservicer will remain obligated under the related Subservicing Agreement.
The Master  Servicer  and a  Subservicer  may enter into  amendments  thereto or
different forms of Subservicing  Agreements;  provided,  however,  that any such
amendments  or  different  forms  shall be  consistent  with and not violate the
provisions of this  Agreement or materially  adversely  affect the rights of the
Agent or the Purchasers.

         The Master  Servicer  shall be entitled to terminate  any  Subservicing
Agreement  that may exist in  accordance  with the terms and  conditions of such
Subservicing  Agreement and without any limitation by virtue of this  Agreement;
provided,  however,  that  in the  event  of  termination  of  any  Subservicing
Agreement by the Master Servicer or the related Subservicer, the Master Servicer
shall either act directly as servicer of the related Receivables or enter into a
Subservicing  Agreement with a successor Subservicer approved by the Agent which
will be bound by the terms of the related Subservicing Agreement.

         Notwithstanding  any Subservicing  Agreement,  any of the provisions of
the Agreement relating to agreements or arrangements between the Master Servicer
or a  Subservicer  or  reference  to  actions  taken  through  such  Persons  or
otherwise,  the Master  Servicer shall remain  obligated and liable to the Agent
and the Purchasers  for the servicing and  administering  of the  Receivables in
accordance  with the  provisions of this  Agreement  without  diminution of such
obligation or liability by virtue of such Subservicing Agreement or arrangements
or by virtue of  indemnification  from a Subservicer  and to the same extent and
under  the same  terms and  conditions  as if the  Master  Servicer  alone  were
servicing  and  administering  the  Receivables.  The Master  Servicer  shall be
entitled to enter into any agreement with a Subservicer for  indemnification  of
the Master  Servicer and nothing  contained in this Agreement shall be deemed to
limit or modify such indemnification.

         Any  Subservicing  Agreement  that may be  entered  into and any  other
transactions or servicing  arrangements  relating to the Receivables involving a
Subservicer or an affiliate of the Master Servicer in its capacity as such shall
be deemed  to be  between  the  Subservicer  or other  affiliate  of the  Master
Servicer, as the

                                       63

<PAGE>



case may be, and the Master  Servicer  alone,  and the Agent and the  Purchasers
shall  not  be  deemed  parties  thereto  and  shall  have  no  claims,  rights,
obligations, duties or liabilities with respect to the Subservicer except as set
forth in the immediately  succeeding paragraph;  provided that the Agent and the
Purchasers may rely upon all  representations  and warranties of the Subservicer
contained therein.

         In the  event the  Master  Servicer  shall for any  reason no longer be
servicing any of the Receivables (including,  but not limited to, by reason of a
Termination Event), the Agent or its designee may, at the sole discretion of the
Agent,  thereupon  assume  all of the  rights  and  obligations  of such  Master
Servicer  under each  Subservicing  Agreement  selected by the Agent in its sole
discretion. In such event, the Agent, its designee or the successor servicer for
the Agent shall be deemed to have assumed all of the Master Servicer's  interest
therein  and to have  replaced  the  Master  Servicer  as a party  to each  such
Subservicing  Agreement to the same extent as if such Subservicing Agreement had
been assigned to the assuming  party except that the Master  Servicer  shall not
thereby be relieved  of any  liability  or  obligations  under the  Subservicing
Agreement.  The  Master  Servicer  shall,  upon  request of the Agent but at the
expense of the Master Servicer,  deliver to the assuming party all documents and
records  relating to each such  Subservicing  Agreement and the Receivables then
being  serviced  and an  accounting  of  amounts  collected  and  held by it and
otherwise use its best efforts to effect the orderly and  efficient  transfer of
the Subservicing Agreement to the assuming party.

         The  Master  Servicer  shall  retain  all  data   (including,   without
limitation,   computerized  records)  relating  directly  to  or  maintained  in
connection  with the servicing of the  Receivables  at the address of the Master
Servicer set forth in Section 15.5, at one of the addresses listed on Schedule 5
hereto,  at the office of any Subservicer or, upon 15 days' notice to the Agent,
at such other  place  where the  servicing  offices of the Master  Servicer  are
located,  and shall give the Agent access to all data at all  reasonable  times,
and, during the continuation of a Termination  Event, the Master Servicer shall,
on demand of the Agent,  deliver or cause to be  delivered to the Agent all data
(including,  without  limitation,   computerized  records  and,  to  the  extent
transferable,  related  operating  software)  necessary for the servicing of the
Receivables  and all monies  collected  by it and required to be deposited in or
credited to the Collection Account.

                  (c) The Master  Servicer  may,  from time to time and with the
consent of the Agent,  make  changes  to the  Credit  and  Collection  Policies,
provided that no such change can  materially  impair the  collectibility  of any
Receivable. Copies of each such

                                       64

<PAGE>



revised  Credit and Collection  Policies  shall replace the version  existing as
Schedule 1 or 2, as the case may be.

                  (d) All expenses  incurred by the Master  Servicer,  including
expenses incurred by any Subservicer,  in performing their obligations hereunder
shall be for the  account of the Master  Servicer,  and the  Purchasers  and the
Agent shall have no obligations to make any payments in respect thereof.

                  (e) No later than one  Business  Day prior to each  Settlement
Date,  the Master  Servicer shall prepare and forward to the Agent by telecopier
and  to  each  Purchaser  by  overnight  courier  service  for  delivery  on the
immediately succeeding Business Day, a settlement  certificate,  certified by an
officer of the Master  Servicer,  substantially  in the form attached  hereto as
Exhibit E.

         Section 10.3  Collection Responsibilities; Receivable
Modifications.

                  (a) The Master Servicer shall, on behalf of the Agent, collect
all payments made under each Receivable and shall use its reasonable  efforts to
collect from each Obligor all payments on or in respect of such Receivable after
the related  Cutoff Date. The Master  Servicer may in its  discretion  waive any
assumption  fees,  late  payment  charges,   charges  for  checks  returned  for
insufficient  funds,  prepayment  fees,  if any,  or  other  fees  which  may be
collected in the ordinary course of servicing the  Receivables.  Notwithstanding
anything to the contrary in this Agreement,  neither the Master Servicer nor the
Agent shall  modify,  waive or amend the terms of any Mortgage  Loan  Receivable
unless  a  default   thereon  has   occurred  or  is  imminent  or  unless  such
modification,  amendment or waiver shall not (i) alter the interest rate on, the
principal  amount of, or the timing of  payments of interest  and  principal  in
respect of, such Mortgage Loan  Receivable,  (ii) materially  impair the related
Mortgaged  Property or (iii) reduce  materially the likelihood  that payments of
interest and principal on such Mortgage Loan Receivable  shall be made when due;
provided,  however, that the Master Servicer shall not reschedule the payment of
delinquent payments more than one time in any 12 consecutive months with respect
to any obligor.

                  (b) Subject to Section 4.3, the Master  Servicer  shall remit,
by any commercially  acceptable  method, to the appropriate party the portion of
such payments representing Miscellaneous Payments, it being understood that such
Miscellaneous  Payments  may be  retained  by the Master  Servicer or applied on
behalf of obligors, as the case may be; provided, that the Master Servicer shall
remit portions of Miscellaneous  Payments constituting  homeowners'  association
fees and condominium association fees to

                                       65

<PAGE>



the related condominium association or homeowners, association,
as the case may be.

                  (c) All  Collections  shall be  segregated  from  funds of the
Master Servicer and other funds received or collected by the Master Servicer for
Persons other than the Purchasers  and, to the extent of the  Purchasers'  Share
thereof,  all Collections  shall be held in trust by the Master Servicer for the
exclusive benefit of the Purchasers.

         Section 10.4  Maintenance of Insurance.

                  (a)  The  Master   Servicer   shall  maintain  or  cause  each
Association to maintain fire insurance with extended  coverage on the Project in
an amount which is at least equal to the  replacement  cost of the  improvements
which are a part of such  Project,  but in no event less than such  amount as is
necessary to avoid the  application  of any  co-insurance  clause in the related
hazard insurance policy.  It is understood and agreed that no earthquake,  flood
or  other  additional  insurance  is  to be  required  of  any  Obligor  or  the
Association other than pursuant to such applicable laws and regulations as shall
at any time be in force and as shall require such additional insurance.

         The  Master  Servicer  agrees  to  prepare  and  present,  or cause the
Association  to  prepare  and  present,   claims  under  each  insurance  policy
maintained  pursuant to this Section in a timely fashion in accordance  with the
terms of such  policy  and to take such  reasonable  steps as are  necessary  to
enable  the  Association  or the Master  Servicer,  as  appropriate,  to receive
payment or to permit  recovery  thereunder and to restore and repair the Project
and the Mortgaged Property.  Each insurance policy maintained under this Section
shall be issued by an issuer  with a General  Policy  Rating of "A" or better in
Best's Key Rating Guide.

                  (b) The Master  Servicer shall cause each  Subservicer and any
successor  Subservicers  to keep in force  during the term of this  Agreement  a
policy or policies of insurance  covering  errors and omissions in the operation
of such Subservicer's  procedures,  and a fidelity bond. Such policy or policies
and  fidelity  bond  shall  be in such  form  and  amount  that  would  meet the
requirements  of FHLMC if it were the  purchaser of the  Mortgage  Loans and the
Subservicer  were servicing and  administering  the Mortgage Loans for FHLMC. In
the event any Subservicing  Agreement is terminated and the Master Servicer does
not enter into a subservicing Agreement with a successor Subservicer, the Master
Servicer  shall  obtain one or more  policies of insurance  covering  errors and
omissions in the operation of the Master  Servicer's  procedures and one or more
fidelity bonds in such form and amount as specified in the immediately preceding
sentence. The Master Servicer shall be

                                       66

<PAGE>



deemed to have  complied  with this  provision  if an  affiliate  of the  Master
Servicer has such errors and  omissions  and fidelity  bond coverage and, by the
terms  of  such  insurance  policy  or  fidelity  bond,  the  coverage  afforded
thereunder extends to the Master Servicer. Each such errors and omissions policy
and fidelity bond shall not be cancelled  without 30 days,  prior written notice
to the Agent.

                  (c) The Master  Servicer shall cause each  Subservicer and any
successor  Subservicer  to keep  in  force  during  the  term of this  Agreement
insurance coverage in such amounts as shall be normal and usual in the business.

         Section  10.5  Assumption  and  Substitution  Agreements.   The  Master
Servicer  is  authorized  to take or enter into an  assumption  or  substitution
agreement  from or with the Person to whom  property  subject to a Mortgage  has
been or is about to be  conveyed.  The Master  Servicer is also  authorized,  if
required by law to do so, to release the original  Obligor from  liability  upon
the  Mortgage  Loan  Receivable  and  substitute  the new  mortgagor  as Obligor
thereon. In connection with such assumption or substitution, the Master Servicer
shall apply such underwriting standards and follow such practices and procedures
as shall be normal  and usual  and as it  applies  to  mortgage  loan  timeshare
receivables owed solely by it. Notwithstanding the foregoing, in connection with
any transfer of  ownership of a Mortgaged  Property by an Obligor to any Person,
the Master  Servicer shall not agree to any change in the rate of interest borne
by, the  maturity  date of, the  principal  amount of, the timing of payments of
principal  and  interest  in respect  of, and all other  material  terms of, the
related  Mortgage Note. The Master Servicer shall notify the Agent that any such
assumption or  substitution  agreement has been completed and if requested to do
so by the  Agent,  shall  forward  to the  Agent a copy of  such  assumption  or
substitution agreement for the Agent's review. The original of any assumption or
substitution  agreement shall be added to the related Receivable File and shall,
for all  purposes,  be  considered  a part of such  Receivable  File to the same
extent as all other  documents and instrument  constituting  a part thereof.  In
connection  with any such  assumption  or  substitution  agreement,  the related
Mortgage Note shall not be changed. Any fee collected by the Master Servicer for
entering into an assumption or  substitution  agreement  will be retained by the
Master Servicer as additional servicing compensation.

         Section 10.6  Realization Upon Defaulted Receivables.

                  (a) The Master  Servicer  shall  foreclose  upon or  otherwise
comparably  convert the ownership of the Mortgaged  Properties  securing such of
the  Mortgage  Loan  Receivables  as come into and continue in default and as to
which no satisfactory

                                       67

<PAGE>



arrangements  can be made for  collection  of  delinquent  payments  pursuant to
Section 10.2. In  connection  with such  foreclosure  or other  conversion,  the
Master  Servicer  shall follow such  practices  and  procedures as it shall deem
necessary or advisable and as shall be normal and usual in its general  mortgage
servicing activities;  provided that if the Master Servicer has actual knowledge
or reasonably  believes that any Mortgaged  Property is affected by hazardous or
toxic waste or  substances,  then the Master  Servicer need not acquire title to
such Mortgaged Property in a foreclosure or similar proceeding. The foregoing is
subject to the proviso that the Master  Servicer shall not be required to expend
its own funds in  connection  with any  foreclosure  or to restore  any  damaged
property  unless it shall  determine that such  foreclosure or restoration  will
increase the Liquidation Proceeds available to the Seller after reimbursement to
the Master Servicer for its Liquidation Expenses.

                  (b) In connection  with the  foreclosure or liquidation of any
Defaulted  Receivable  that is a Right to Use  Receivable,  the Master  Servicer
shall  follow  such  practices  and  procedures  as it shall deem  necessary  or
advisable and as shall be normal and usual in its general servicing  activities.
The Master Servicer shall be required to expend its own funds in connection with
the  liquidation of any Defaulted  Receivable that is a Right to Use Receivable,
if it shall  determine  that such  expenditures  will  increase the  Liquidation
Proceeds available to the Seller after  reimbursement to the Master Servicer for
its Liquidation Expenses.

                  (c) Liquidation  Expenses  incurred by the Master Servicer can
be repaid to the Master  Servicer  only from  Liquidation  Proceeds from sale or
other disposition of the related Defaulted Receivables.

         Section 10.7 Payment of Fees and Expenses of Agent: No Offset. Prior to
the termination of this Agreement,  the obligations of the Master Servicer under
this Agreement shall not be subject to any counterclaim or right of offset which
the Master Servicer has or may have against the Agent or any Purchaser,  whether
in respect of this Agreement, any Receivable or otherwise.

         Section 10.8 Servicing Fee. The Seller shall pay to the Master Servicer
out of  Collected  Interest a fee (the  "Servicing  Fee") for each day until the
first Business Day after the Commitment  Termination Date on which the Aggregate
Undivided  Interest shall be reduced to zero and all obligations shall have been
fully paid and performed.  The accrued Servicing Fee shall be paid in arrears on
each  Settlement  Date  and on the  first  Business  Day  after  the  Commitment
Termination Date on which the Aggregate  Undivided  Interest shall be reduced to
zero and all

                                       68

<PAGE>



obligations shall have been fully paid and performed. The Servicing Fee shall be
calculated for each day as an amount equal to the product of (i) 1.75%, (ii) the
outstanding Principal Balance of the Receivables comprising the Receivables Pool
as of such  day and  (iii) a  fraction,  the  numerator  of which is one and the
denominator  of which is 360. In no event shall the Agent or any Purchaser  have
any  obligation  to pay  any  fee in  respect  of the  services  to be  provided
hereunder.

         Section 10.9  Representations and Warranties as to the Master Servicer.
The Master Servicer  represents and warrants to the Agent for the benefit of the
Purchasers that:

                  (a) Organization and Good Standing.  The Master Servicer shall
have been duly organized and shall be validly  existing as a corporation in good
standing under the laws of the jurisdiction of its incorporation, with power and
authority to own its properties  and to conduct its business as such  properties
shall be currently owned and such business is presently conducted.

                  (b) Due  Qualification.  The  Master  Servicer  shall  be duly
qualified to do business as a foreign  corporation in good  standing,  and shall
have obtained all necessary licenses and approvals in all jurisdictions in which
the ownership or lease of property or the conduct of its business  shall require
such qualifications,  except where the failure to so qualify or to have obtained
such  licenses and  approvals  would not have a material  adverse  effect on the
ability of the Master Servicer to perform its  obligations  under this Agreement
or the other Facility Documents to which it is a party.

                  (c) Power and  Authority.  The Master  Servicer shall have the
power and authority to execute,  deliver and perform its  obligations  under the
Agreement and each other  Facility  Document to which it is a party and to carry
out their respective terms; and the execution,  delivery and performance of this
Agreement  and each other  Facility  Document  to which it is a party shall have
been duly authorized by the Master Servicer by all necessary corporate action.

                  (d) Binding  Obligations.  This Agreement  shall  constitute a
legal,  valid and  binding  obligation  of the Master  Servicer  enforceable  in
accordance with its terms, except as enforceability may be subject to or limited
by bankruptcy,  insolvency,  reorganization  or other similar laws affecting the
enforcement of creditors, rights in general and by general principles of equity.

                  (e)      No Violation.  The consummation of the
transactions contemplated by this Agreement and the other

                                       69

<PAGE>



Facility  Documents to which the Master  Servicer is a party and the fulfillment
of the  terms of this  Agreement  and the  other  Facility  Documents  shall not
conflict  with,  result in any breach of any of the terms and provisions of, nor
constitute  (with or  without  notice  or lapse of time) a  default  under,  the
articles of incorporation or bylaws of the Master Servicer,  or conflict with or
violate any of the terms or provisions of, or constitute (with or without notice
or lapse of time) a default under,  any material  indenture,  agreement or other
instrument  to  which  the  Master  Servicer  is a party or by which it shall be
bound; nor violate any law or, to the best of the Master  Servicer's  knowledge,
any order, rule or regulation  applicable to the Master Servicer of any court or
of any  federal  or  state  regulatory  body,  administrative  agency  or  other
governmental instrumentality having jurisdiction over the Master Servicer or its
properties;  which breach, default,  conflict or violation would have a material
adverse effect on the ability of the Master  Servicer to perform its obligations
under this Agreement or the other Facility Documents to which it is a party.

         Section 10.10  Existence; Status as Master Servicer; Merger.

                  (a) Except as  otherwise  permitted  by Section  10.2(f),  the
Master  Servicer shall keep in full effect its existence,  rights and franchises
as a  corporation  under  the laws of the  state of its  organization  and shall
obtain and preserve its  qualification to do business as a foreign  corporation,
in each case to the extent necessary to protect the validity and  enforceability
of the Receivables (and, in the case of Mortgage Loan  Receivables,  the related
Mortgage Notes and Mortgages) and this Agreement.

                  (b) The Master  Servicer shall not  consolidate  with or merge
into any other  Person or convey,  transfer  or lease  substantially  all of its
assets  as  an  entirety  to  any  Person  unless  the  Person  formed  by  such
consolidation  or into which the Master  Servicer  has been merged or the Person
which  acquires  substantially  all the  assets  of the  Master  Servicer  as an
entirety  is a  corporation  organized  under the laws of a state in the  United
States,  can lawfully  perform the obligations of the Master Servicer  hereunder
and executes and delivers to the other parties hereto an agreement,  in form and
substance reasonably satisfactory to the Agent (acting upon the direction of the
Purchasers),  which contains an assumption by such  successor  entity of the due
and punctual  performance  and  observance  of each covenant and condition to be
performed or observed by the Master Servicer under this Agreement.

                  (c) From the date  hereof  until the first day  following  the
Commitment  Termination Date on which (i) the Aggregate Undivided Interest shall
be reduced to zero and (ii) all

                                       70

<PAGE>



obligations shall have been fully paid and performed, the Master Servicer shall,
promptly  after  learning  thereof,  notify the Agent of (i) the  details of any
action,  proceeding,  investigation  or claim  against or  affecting  the Master
Servicer instituted before any court,  arbitrator or Governmental  Authority or,
to its knowledge threatened to be instituted,  which, if determined adversely to
the Master  Servicer  would be likely to have a material  adverse  effect on the
performance by it of its obligations  under any Facility  Document to which is a
part or by which it is bound.

         Section 10.11 Performance of Obligations. The Master Servicer shall not
take any action or, to the extent  within its  control,  permit any action to be
taken by others,  which would  excuse any Obligor  from any of its  covenants or
obligations  under any Mortgage Note or Mortgage,  or under any other instrument
relating  thereto,  or  which  would  result  in the  amendment,  hypothecation,
subordination,   termination   or  discharge  of,  or  impair  the  validity  or
effectiveness of, any Mortgage Note or Mortgage or any such instrument,  without
the  written  consent  of the Agent,  except as  expressly  provided  herein and
therein.

               Section 10.12 Liability of the Master Servicer:  Indemnities. The
Master Servicer shall be liable in accordance herewith only to the extent of the
obligations specifically undertaken by the Master Servicer under this Agreement.
Such obligations shall include the following:

                  (a) The  Master  Servicer  shall  indemnify,  defend  and hold
harmless the Agent and the  Purchasers  from and against any loss,  liability or
expense  incurred  by  reason  of  the  Master  Servicer's  negligence,  willful
misfeasance  or bad  faith in the  performance  of its  obligations  and  duties
hereunder,  reckless disregard of its obligations and duties hereunder or breach
of any provision hereof.

                  (b) The  Master  Servicer  shall  indemnify,  defend  and hold
harmless  the Agent and the  Purchasers  from and against  all costs,  expenses,
losses, claims, damages and liabilities arising out of or incurred in connection
with the acceptance or performance of its duties herein contained, except to the
extent that any such cost, expense, loss, claim, damage or liability:  (i) shall
be due to the willful  misfeasance,  bad faith or negligence of the Agent or any
Purchaser or successor Master  Servicer,  (ii) relates to any Tax other than the
Taxes with respect to which the Master  Servicer  shall be required to indemnify
the Agent or (iii) shall be one as to which the Seller is required to  indemnify
the Agent.

         Indemnification  under this Section shall include,  without limitation,
reasonable fees and expenses of counsel and expenses

                                       71

<PAGE>



of litigation,  and appeals therefrom  (including,  but not limited to, any such
fees and costs incurred in a bankruptcy, receivership or similar proceeding). If
the Master Servicer shall have made any indemnity payments to the Agent pursuant
to this Section and the Agent thereafter shall collect any of such payments from
others, the Agent shall repay such amounts to the Master Servicer, with interest
to the extent  collected (which interest shall not be an expense of the Agent or
any  Purchaser).  The  indemnifications  under this  Section  shall  survive the
termination of this Agreement and the appointment of any successor Agent.

                                   ARTICLE 11

                               TERMINATION EVENTS

         Section 11.1  Termination Events.  Each of the following
events shall constitute a "Termination Event":

                  (a) The  Seller or either  Originator  shall  fail to make any
payment or  deposit  required  under  this  Agreement  or the  related  Purchase
Agreement,  in each case that continues unremedied for three Business Days after
discovery of such failure by an officer of the Seller or the related  originator
or written  notice of such failure is given to the Seller or such  Originator by
the Agent;

                  (b) Any  representation  and  warranty  made by the  Seller or
either  Originator in this Agreement or any other Facility  Document to which it
is a party regarding  corporate  organization or authority or the enforceability
of this  Agreement  or any  other  such  Facility  Document  or any  information
required to be given by the  Originators to identify the  Receivables  proves to
have been incorrect in any material respect when made, and which continues to be
incorrect in any material  respect for a period of 30 days after written  notice
of such incorrectness  shall have been given to the Seller or such originator by
the Agent;

                  (c) Failure of the Seller or either  Originator  to observe or
perform in any material  respect any material  covenant or agreement  under this
Agreement or any other Facility  Document to which it is a party which continues
unremedied  for a period of 30 days after  written  notice is  delivered  by the
Agent to the  Seller or such  originator;  or  failure  by the  Seller or either
Originator to perform or observe any other term, covenant or agreement contained
in this Agreement or any other  Facility  Document to which it is a party on its
part to be performed or observed and such failure shall remain unremedied for 30
days after  written  notice  thereof shall have been given to the Seller or such
Originator by the Agent;


                                       72

<PAGE>



                  (d) Any Indebtedness of the Seller in excess of $100,000 shall
be  declared  to be due and  payable or  required  to be prepaid  (other than by
regularly scheduled required prepayment) prior to the stated maturity thereof;

                  (e) The  entry of a decree  or order by a court or  agency  or
supervisory authority having jurisdiction in the premises for the appointment of
a trustee in  bankruptcy,  conservator,  receiver or  liquidator  of the Seller,
either Originator,  WorldMark or any Association in any bankruptcy,  insolvency,
readjustment  of  debt,   marshalling  of  assets  and  liabilities  or  similar
proceedings,  or for the winding up or liquidation of their respective  affairs,
and the  continuance  of any such decree or order  unstayed  and in effect for a
period of 60 days;

                  (f) The consent by the Seller, either Originator, WorldMark or
any  Association to the  appointment of a trustee in bankruptcy,  conservator or
receiver or  liquidator in any  bankruptcy,  insolvency,  readjustment  of debt,
marshalling of assets and  liabilities or similar  proceedings of or relating to
any of the  foregoing  entities  of or relating  to  substantially  all of their
property;  or the Seller,  either Originator or WorldMark shall admit in writing
its inability to pay its debts  generally as they become due, file a petition to
take advantage of any applicable  insolvency or reorganization  statute, make an
assignment  for the benefit of its creditors or voluntarily  suspend  payment of
its obligations;

                  (g) Any  judgment  shall  have been  entered  (and  shall have
remained unsatisfied or unstayed for more than ten Business Days) against either
Originator  or the Seller  that if levied  upon  would  have a material  adverse
effect on the  condition,  financial or  otherwise,  or the  earnings,  business
affairs or business prospects of such Originator or the Seller;

                  (h)      The Seller becomes an "investment company" and is
required to register as such under the Investment Company Act;

                  (i) The IRS shall file  notice of a lien  pursuant  to Section
6323 of the Code with regard to any Receivable and such lien shall not have been
released  within ten  Business  Days,  or the PBGC  shall file  notice of a lien
pursuant to Section  4068 of ERISA with regard to any  Receivable  and such lien
shall not have been released within ten Business Days;

                  (j) If TRI or any Subsidiary  other than the Seller shall fail
to  pay  when  due  (whether  by  scheduled   maturity,   required   prepayment,
acceleration,  demand or otherwise) any  Indebtedness  in excess of $750,000 and
such failure shall

                                       73

<PAGE>



continue after the applicable grace period,  if any,  specified in the agreement
or instrument relating to such Indebtedness;

                  (k) If, as of any Settlement  Date, (i) the Charge-off Rate or
the Consolidated  Charge-off Rate exceeds 5% per annum,  (ii) the average of the
Delinquency Rate Amounts or the Consolidated Delinquency Rate Amounts, in either
case for the three  Collection  Periods  immediately  preceding  the  Collection
Period in which such Settlement Date occurs exceeds 5%, (iii) the average of the
Defaulted  Receivable Amounts or the Consolidated  Defaulted Receivable Amounts,
in either  case for the  three  Collection  Periods  immediately  preceding  the
Collection  Period in which such  Settlement  Date occurs exceeds 3% or (iv) the
Portfolio Yield is negative;

                  (l) If the Collateral  Percentage  falls below 125% and within
five  Business  Days after the Seller learns of such event or is given notice of
such event by the Agent or the Master  Servicer it does not cause the Collateral
Percentage to equal or exceed 125%;

                  (m)      If the Seller has a Net Worth less than an amount
equal to the greater of (i) $22,000,000 or (ii) the product of
0.25 and the Aggregate Net Investment;

                  (n)      WorldMark, on an annual basis, has excess of
revenues over expenses of less than $0; or

                  (o) Any Association, (i) fails to deliver to the Agent, within
90  days  of the  end  of  such  Association's  fiscal  year,  a  report  and an
unqualified opinion of independent public accountants,  or (ii) fails to have an
annual  replacement  reserve  report  generated  (by an  independent  consultant
acceptable to the  Purchasers)  and delivered to the Agent within 90 days of the
end of such Associations year end, showing a fund balance (as such fund balances
are shown on the financial  statements of each Association) for the current year
of less than zero, or projecting within the next ten years that the fund balance
will equal less than zero.

         Section 11.2  Remedies.

                  (a) Upon the occurrence of (i) a Termination  Event  described
in Section  11.1(e) or 11.1(f),  the Commitment  shall be terminated,  the Agent
shall have been deemed to have given notice of the  occurrence  of a Termination
Event to the Seller,  and the  Obligations  shall  become due and payable  (from
Collections or otherwise), all without further act or notice by the Agent or the
Purchasers,  (ii) a Termination Event described in Section 11.1(a), the Agent or
any  Purchaser  may give  notice  to the  Seller  that the  Commitment  shall be
terminated, the Agent shall have

                                       74

<PAGE>



been deemed to have given notice of the occurrence of a Termination Event to the
Seller and the  Obligations  shall become due and payable (from  Collections  or
otherwise)  and (iii) any  other  Termination  Event,  the Agent  shall,  at the
request of the Required Purchasers,  immediately terminate the Commitment,  give
notice to the Seller of the occurrence of a Termination  Event,  and declare the
Obligations due and payable (from Collections or otherwise).

                  (b) Upon any  termination of the  Commitment  pursuant to this
Section,  the Agent and the  Purchasers  shall  have,  in  addition to all other
rights and remedies under this Agreement and the other Facility  Documents,  all
rights and remedies  provided under the UCC of each applicable  jurisdiction and
under other applicable laws, which rights shall be cumulative.

                                   ARTICLE 12

                                    THE AGENT

         Section 12.1  Authorization and Action.  Each Purchaser hereby appoints
and  authorizes  the Agent to take such  action  as agent on its  behalf  and to
exercise  such powers under this  Agreement as are delegated to the Agent by the
terms hereof,  together with such powers as are reasonably  incidental  thereto.
The Agent shall have no duties or  responsibilities  except those  expressly set
forth in this  Agreement.  The  duties  of the  Agent  shall be  mechanical  and
administrative  in  nature,  it shall  not have by reason  of this  Agreement  a
fiduciary relationship in respect of any Purchaser and nothing in this Agreement
or the other Facility  Documents,  expressed or implied, is intended to or shall
be so construed as to impose upon the Agent any  obligations  in respect of this
Agreement or the other Facility  Documents  except as expressly set forth herein
or in such other Facility  Documents.  As to any matters not expressly  provided
for by  this  Agreement,  the  Agent  shall  not be  required  to  exercise  any
discretion  or take any action,  but shall be required to act or to refrain from
acting  (and  shall be fully  protected  in so  acting or  refraining)  upon the
instructions of the Required Purchasers,  and such instructions shall be binding
upon all  Purchasers,  provided that the Agent shall not be required to take any
action  which  exposes it to  personal  liability  or which is  contrary  to any
Facility  Document or  applicable  law and provided,  further,  that without the
prior written consent of all Purchasers,  the Agent shall not, nor can the Agent
be  instructed  to,  change or modify (a) any  requirement  that any  particular
action be taken by the Required  Purchasers  or by all the  Purchasers,  (b) the
definition  of  "Required   Purchasers,"  (c)  the  Commitment   Amount  or  any
Purchasers' Pro Rate Share thereof, (d) the amount of the Commitment Fees or the
Upfront Fee, (e) the Commitment  Termination Date (except as provided in Section
2.3), (f) the

                                       75

<PAGE>



date for payment of any Earned  Yield or (g) the amount of the Earned  Yield and
provided,  further,  that the terms of  Sections  5.1 and 13.2 and this  Article
shall not be amended  without the prior written consent of the Agent (acting for
its own account).  In the absence of instructions from the Required  Purchasers,
the Agent shall have authority (but no obligation),  in its sole discretion,  to
take or not to take any action, unless this Agreement  specifically requires the
consent of all  Purchasers or of the Required  Purchasers and any such action or
failure to act shall be  binding on all the  Purchasers.  Each  Purchaser  shall
execute and deliver such additional instruments, including powers of attorney in
favor of the Agent,  as may be  necessary  or  desirable  to enable the Agent to
exercise its powers hereunder.

         Section 12.2  Duties and obligations.

                  (a)  Neither  the  Agent nor any of its  directors,  officers,
agents or employees  shall be liable for any action taken or omitted to be taken
by it or any of them under or in connection  with this Agreement  except for its
or their own gross  negligence  or  willful  misconduct.  Without  limiting  the
generality of the foregoing, the Agent (i) may treat each Purchaser as the party
entitled to receive payments  hereunder except as otherwise  provided in Article
13; (ii) may consult  with legal  counsel  (including  counsel for the  Seller),
independent public accountants and other experts selected by it and shall not be
liable  for any  action  taken or  omitted  to be  taken in good  faith by it in
accordance  with  the  advice  of such  experts;  (iii)  makes  no  warranty  or
representation  to any Purchaser and shall not be  responsible  to any Purchaser
for any statements,  warranties or representations made in or in connection with
this Agreement or in any instrument or document furnished pursuant hereto;  (iv)
shall not have any duty to ascertain or to inquire as to the  performance of any
of the terms,  covenants or conditions of the Facility  Documents on the part of
the  Seller  or as to the  existence  or  possible  existence  of any  Unmatured
Termination  Event or  Termination  Event;  (v) shall not be  responsible to any
Purchaser   for  the  due   execution,   legality,   validity,   enforceability,
genuineness,  effectiveness  or value of this  Agreement or of any instrument or
document  furnished  pursuant hereto; and (vi) shall incur no liability under or
in respect to this Agreement by acting upon any oral or written notice, consent,
certificate or other instrument or writing (which may be by telegram,  facsimile
transmission, cable or telex) believed by it to be genuine and signed or sent by
the proper party or parties or by acting upon any  representation or warranty of
the Seller made or deemed to be made hereunder.

                  (b) The Agent will account to each  Purchaser for its Pro Rata
Share of  payments  made for the  ratable  account of the  Purchasers  which are
received by the Agent from the Seller and

                                       76

<PAGE>



will promptly remit to the Purchasers  entitled  thereto all such payments.  The
Agent will transmit to each Purchaser copies of all documents  received from the
Seller pursuant to the requirements of this Agreement other than documents which
by the terms of this  Agreement  the Seller is obligated to deliver  directly to
the Purchasers.  The Agent will provide notice to each of the Purchasers  within
30 days of any of the following: (i) any Amendment to this Agreement pursuant to
Section  15.7;  (ii) the waiver of any of the Seller's  covenants as provided in
Section 8.1 and 9.1;  (iii) the waiver of any of TRI's  covenants as provided in
Sections 8.1 and 9.2; (iv) the  designation of a new Master Servicer as provided
in Section 10.1;  (v) the  termination  of the Commitment as provided in Section
11.2(a);  (vi) the  taking  of any other  action  upon the  instructions  of the
Required  Purchasers as  prescribed  in Section  12.1;  (vii) the removal of the
Agent or the  appointment  of a Successor  Agent by the Required  Purchasers  as
provided in Section 12.7;  (viii) the  assignment or delegation by the Seller of
any of its  rights or duties as  provided  in  Section  13.1;  or (ix) any other
action under any of the Facility  Documents  requiring  the vote of the Required
Purchasers (in which case notice should be received within 30 days prior to such
vote).

                  (c) Each  Purchaser or its assignee shall furnish to the Agent
in a timely fashion such documentation (including, but not by way of limitation,
IRS Forms Nos.  1001,  4224 and W-8) as may be  required  by  applicable  law or
regulation  or as may  reasonably  be  requested  by  Agent  to  establish  such
Purchaser's status for tax withholding purposes.

         Section 12.3 Dealings  with the Seller.  With respect to its portion of
the  Commitment  and the  Purchases  made by it,  the Agent  shall have the same
rights and powers under this  Agreement as any other  Purchaser and may exercise
the same as though it were not the Agent, and the term "Purchaser"  shall unless
otherwise expressly indicated include the Agent in its individual capacity.  The
Agent may accept deposits from,  lend money to, act and generally  engage in any
kind of business  with the Seller and any Person which may do business  with the
Seller, all as if the Agent were not the Agent hereunder and without any duty to
account therefor to the Purchasers.

         Section 12.4 Purchaser  Credit  Decision.  Each Purchaser  acknowledges
that it has,  independently  and  without  reliance  upon the Agent or any other
Purchaser  and based  upon  such  documents  and  information  as it has  deemed
appropriate,  made its own  credit  analysis  and  decision  to enter  into this
Agreement.  Each Purchaser also  acknowledges  that it will,  independently  and
without  reliance  upon the Agent or any  other  Purchaser  and based  upon such
documents and information as it shall deem appropriate at the time,  continue to
make its own credit decisions in taking

                                       77

<PAGE>



or not taking action under this Agreement and the other Facility
Documents.

         Section 12.5  Right to Rely on Payments.

                  (a) Unless the Agent shall have been  notified in writing by a
Purchaser by 2:00 p.m., Seattle time, on the day prior to a Purchase (other than
a  Reinvestment)  that such  Purchaser  will not make available the amount which
would  constitute its Pro Rata Share of the amount to be paid in connection with
such  Purchase,  the Agent may assume that such  Purchaser  has made such amount
available to the Agent and, in reliance upon such assumption,  make available to
the Seller a  corresponding  amount.  If and to the extent  that such  Purchaser
shall not have made such amount  available to the Agent,  such Purchaser and the
Seller  severally  agree to repay the Agent  forthwith  on  demand  such  amount
together with interest  thereon,  for each day from the date the Agent made such
amount  available  to the Seller to the date such amount is repaid to the Agent,
at the Yield Rate applicable to such Purchase when first made.

                  (b) Unless the Agent shall have been notified by telephone and
such notice shall have been confirmed in writing by the Master  Servicer by 2:00
p.m.,  Seattle  time,  on the day prior to the date any payment is due hereunder
that the Master Servicer will not make the full amount of all payments scheduled
to be made by it on such due date, the Agent may assume that the Master Servicer
has made  such  amount  available  to the  Agent  and,  in  reliance  upon  such
assumption,  make available to itself and the Purchasers their respective shares
of such amount.  If the Agent makes any such amount  available to any Purchaser,
but such  amount was not in fact made  available  by the Master  Servicer to the
Agent on such due date,  such  Purchaser  shall  pay to the Agent on demand  the
amount  previously made available to such  Purchaser,  together with interest on
such amount at the daily average  Federal Funds Rate for the number of days from
and including the date on which such Purchaser  received such amount to the date
on which such amount becomes immediately  available to the Agent. A statement of
the Agent  submitted to any  Purchaser  with respect to any amounts  owing under
this paragraph shall be conclusive and binding in the absence of manifest error.
If such amount is not in fact repaid to the Agent by such  Purchaser  within two
Business  Days after the date on which such  Purchaser  is informed by the Agent
that such amount was not made  available to the Agent by the Purchaser  then the
Agent shall be entitled to recover on demand an amount  calculated in the manner
specified in the second preceding sentence of this clause (b) after substituting
the term "Reference Rate" for the term "Federal Funds Rate."

         Section 12.6  Limitations on Liability; Indemnification.


                                       78

<PAGE>



                  (a) Anything herein to the contrary notwithstanding, the Agent
and the Purchasers  shall have no obligations or liabilities with respect to any
Assigned  Collateral,  nor shall any of them be  obligated to perform any of the
obligations  of the Seller  owing to any  Obligor  under the  Receivables  or in
respect thereof.

                  (b) The Purchasers agree to indemnify the Agent (to the extent
not  reimbursed by the Seller)  ratably  according to their  respective Pro Rata
Shares from and against any and all liabilities,  obligations,  losses, damages,
penalties,  actions,  judgments,  suits,  costs,  Taxes (in the case of Taxes in
respect of earnings or gains from the investment of funds held in the Collection
Account),  expenses or disbursements of any kind or nature  whatsoever which may
be imposed on, incurred by or asserted  against the Agent in any way relating to
or arising out of this  Agreement or any other  Facility  Document or any action
taken or  omitted  by the Agent  under  this  Agreement  or any  other  Facility
Document, except any such as result from the Agent's gross negligence or willful
misconduct.  Without limiting the foregoing,  each Purchaser agrees to reimburse
the  Agent  promptly  on  demand  in  proportion  to its Pro Rata  Share for all
reasonable  out-of-pocket expenses,  including legal fees, incurred by the Agent
in connection with the  administration  or enforcement of or the preservation of
any rights under this  Agreement or any other  Facility  Document (to the extent
that the Agent is not reimbursed for such expenses by the Seller). The foregoing
indemnities shall survive the termination of this Agreement.

         Section 12.7 Successor  Agent. So long as the Agent is not concurrently
a Purchaser, the Agent may give written notice of resignation at any time to the
Purchasers  and the Seller which  resignation  shall not be  effective  until at
least 30 days thereafter, and the Agent may be removed at any time with cause by
the Required Purchasers (such Required  Purchasers to be determined,  solely for
purposes of this  Section,  by excluding  the  Purchasers'  Investment  relating
solely to  Seafirst,  so that the  Required  Purchaser's  aggregate  Purchasers'
Investment  of 66% will be based on the initial  acquisition  by the  Purchasers
excluding, however, the acquisition by Seafirst as Purchaser, and as such amount
may be  reduced  from  time to  time by  Collections  received  and  distributed
pursuant  to Sections  4.3 and 4.7.).  Upon any such  notice of  resignation  or
removal,  the  Required  Purchasers  shall have the right to appoint a successor
Agent.  If no  successor  Agent  shall have been so  appointed  by the  Required
Purchasers  and shall have  accepted such  appointment  within 30 days after the
retiring  Agent's giving of notice of resignation or the removal of the retiring
Agent by the Required  Purchasers,  then the retiring Agent may on behalf of the
Purchasers, appoint a successor Agent, which shall be a bank organized under the
laws of the United States or of any state thereof, or any affiliate of

                                       79

<PAGE>



such bank, and having a combined  capital and surplus of at least  $100,000,000.
Upon the acceptance of any appointment as Agent hereunder by a successor  Agent,
such successor Agent shall  thereupon  succeed to and become vested with all the
rights,  powers,  privileges and duties of the retiring Agent,  and the retiring
Agent shall be discharged from its duties and obligations  under this Agreement.
The  retiring  Agent,  however,  would  not be  released  from  any  liabilities
resulting  from such retiring  Agent's gross  negligence or willful  misconduct.
Until the  acceptance  by such a  successor  Agent,  the  retiring  Agent  shall
continue as "Agent" hereunder. After any retiring Agent's resignation or removal
hereunder as Agent shall become effective,  the provisions of this Article shall
inure to its benefit as to any actions  taken or omitted to be taken by it while
it was Agent under this Agreement.

         Section  12.8  Delegation  of Duties.  The Agent may execute any of its
duties  under this  Agreement  or any other  Facility  Document to which it is a
party by or through agents, employees or attorneys-in-fact and shall be entitled
to the advice of counsel  concerning all matters  pertaining to such duties. The
Agent shall not be held liable to any Purchaser for the negligence or misconduct
of any agent or attorney-in-fact that the Agent selects with reasonable care.

         Section  12.9  Merger of Agent.  Any Person into which the Agent may be
merged or converted or which it may be consolidated with or any Person resulting
from any merger, conversion or consolidation to which it shall be a party or any
Person to which the Agent may sell or transfer all or  substantially  all of its
agency  relationships  shall be the successor to the Agent without the execution
or  filing  of any  paper  or  further  act,  anything  herein  to the  contrary
notwithstanding.

                                   ARTICLE 13

                         ASSIGNMENTS AND PARTICIPATIONS

         Section  13.1   Generally.   Each   Purchaser   may  assign,   or  sell
participations  in,  its  share  of  the  Aggregate  Net  Investment  and in the
Commitment  to one or more Persons in accordance  with this Article.  Unless the
Agent (acting upon the  direction of the Required  Purchasers)  shall  otherwise
consent in writing,  the Seller may not assign or delegate  any of its rights or
duties  hereunder and any such  assignment  or  delegation  purported to be made
shall be void and of no effect.

         Section 13.2 Assignments. Any Purchaser, with the prior written consent
(which prior consent from the Seller and Master  Servicer  shall not be required
if a  Termination  Event  shall  have  occurred  and  is  continuing  or if  the
assignment is to an

                                       80

<PAGE>



affiliate of the  Purchaser)  of the Seller,  the Agent and the Master  Servicer
(which consents will not be unreasonably  withheld),  may at any time assign and
delegate to one or more commercial banks or other financial  institutions (each,
an  "Assignee  Purchaser"),  all or any  portion  of its Pro  Rata  Share of the
Aggregate  Net  Investment  and its Pro  Rata  Share  of the  Commitment  (which
assignment and delegation shall be a constant, and not a varying,  percentage of
all the assigning  Purchasers,  share of the Aggregate  Net  Investment  and its
share of the Commitment.  Notwithstanding the foregoing,  (i) the portion of the
Commitment  assigned to any Assignee Purchaser shall not be less than $1,000,000
unless such  assignment  covers all of the assigning  Purchasers'  interests and
obligations  under all Facility  Documents and (ii) any Assignee  Purchaser must
purchase  interests in the  assigning  Purchasers'  share of the  Aggregate  Net
Investment and of the Commitment and other obligations in equal proportions.

         The  Seller,  the Master  Servicer  and the Agent  shall be entitled to
continue to deal solely and directly with such assigning Purchaser in connection
with the  interests  and  obligations  so assigned and  delegated to an Assignee
Purchaser until:

                  (i)      the Agent and Seller shall have approved the
proposed assignment;

                  (ii)  written  notice  of  such   assignment  and  delegation,
together  with payment  instructions,  addresses  and related  information  with
respect to such  Assignee  Purchaser,  shall have been given to the Seller,  the
Master Servicer and the Agent by such Purchaser and such Assignee Purchaser;

             (iii) such Assignee  Purchaser shall have executed and delivered to
the Seller,  the Master  Servicer and the Agent an  agreement  pursuant to which
such Assignee  Purchaser  shall be bound to the terms of this  Agreement and the
other Facility Documents in form and substance acceptable to the Agent; and

                  (iv)     the processing fees described below shall have
been paid.

         From and after the date that all of the foregoing conditions shall have
been fully satisfied,  (A) the Assignee Purchaser shall be deemed  automatically
to have  become a party  hereto and to the extent  that  rights and  obligations
hereunder  have been  assigned  and  delegated  to such  Assignee  Purchaser  in
connection  with such  assignment,  shall have the rights and  obligations  of a
Purchaser hereunder and under the other Facility Documents and (B) the assigning
Purchaser,  to the  extent  that  rights  and  obligations  under  the  Facility
Documents have been assigned and delegated by

                                       81

<PAGE>



it, shall be released  from its  obligations  which are not then due and payable
under the Facility Documents.

         The  assigning  Purchaser  must pay an  administrative  processing  fee
(which fee shall not be reimbursable by the Seller) to the Agent in an amount of
$1,000. Any attempted assignment and delegation not made in accordance with this
Section shall be null and void.

         In  connection  with  each   assignment  and  delegation   effected  in
accordance with this Section,  each of the parties hereto agrees,  promptly upon
the  Agent's  request,  to execute  and deliver  all  financing  statements  and
continuation  statements  that the  Agent  deems  necessary  or  appropriate  in
connection with such assignment and delegation.

         Section 13.3 Participations.  Any Purchaser may at any time sell to one
or more commercial banks or other financial institutions (each, a "Participant")
undivided  interests in its rights in respect of any  Purchases,  its portion of
the Commitment or other  interests or  obligations of such Purchaser  hereunder;
provided,  however, that no such participation shall relieve such Purchaser from
its  portion  of the  Commitment  or its other  obligations  under the  Facility
Documents and the Seller,  the Master  Servicer and the Agent shall  continue to
deal solely and directly with such Purchaser in connection with such Purchasers,
rights and  obligations  under  this  Agreement  and each of the other  Facility
Documents.  The  Seller  acknowledges  and  agrees  that each  Participant,  for
purposes of Sections 3.5, 3.6, 10.3,  14.1,  15.8 and 15.9 shall be considered a
Purchaser;  provided,  however, that no Participant shall be entitled to payment
of any  amount  under  such  Sections  that  would not have been  payable to the
selling Purchaser had no participation occurred.

                                   ARTICLE 14

                               SELLER INDEMNITIES

         Section 14.1  Indemnities  by the Seller.  The Seller  hereby agrees to
indemnify  each of the  Agent,  the  Purchasers,  their  respective  successors,
permitted  transferees  and assigns and all officers,  directors,  shareholders,
controlling  persons,  employees  and agents of any of the foregoing  (each,  an
"Indemnified Party"), forthwith on demand, from and against any and all damages,
losses, claims (whether on account of settlements or otherwise), liabilities and
related  costs  and  expenses,   including   reasonable   attorneys,   fees  and
disbursements  (collectively,  the  "Indemnified  Amounts")  awarded  against or
incurred by any of them arising out of or as a result of any  Facility  Document
or the  transactions  contemplated  thereby  or the use of  proceeds  therefrom,
including, without limitation, in respect of the

                                       82

<PAGE>



ownership  of an  Undivided  Interest  or in  respect of any  Receivable  or any
Receivable  Document,  excluding,  however,  Indemnified  Amounts  to the extent
resulting  from (a)  nonpayment by any Obligor of an amount due and payable with
respect to a Receivable  unless such nonpayment  results from a dispute,  claim,
offset or  defense  described  in Section  14.1(vi)  or the  noncompliance  with
applicable  laws,  rules or  regulations  described  in Section  14.1(iii),  (b)
negligence or willful  misconduct on the part of such  Indemnified  Party or (c)
disputes  between  assigning  Purchasers  and Assignee  Purchasers,  or disputes
between selling  Purchasers and Participants,  if such disputes relate solely to
the  conduct of such  Persons and not to the failure of the Seller or the Master
Servicer to perform any Facility Document.  Without limiting the foregoing,  the
Seller shall indemnify each Indemnified  Party for Indemnified  Amounts relating
to or resulting from:

                  (i)      the transfer by the Seller of any interest in any
Receivable other than an Undivided Interest;

                  (ii) the breach of any  representation or warranty made by the
Seller  under or in  connection  with  any  Facility  Document,  any  report  or
settlement  statement or any other information or report delivered by the Seller
or the Servicer pursuant thereto,  which shall have been false or incorrect when
made or deemed made;

            (iii) the failure by the Seller to comply with any  applicable  law,
rule or  regulation  with respect to any  Receivable  or the related  Receivable
Documents,  or the  nonconformity  of any  Receivable or the related  Receivable
Documents with any such applicable law, rule or regulation;

                  (iv)  the  failure  to  vest  and   maintain   vested  in  the
Purchasers'  ownership interests in the Undivided  Interests,  free and clear of
any Lien (other than Permitted  Encumbrances on the Mortgaged Properties and any
Lien  arising  solely  as a result  of an act of the  Purchasers  or the  Agent,
whether  existing at the time of the Purchase of such  Undivided  Interest or at
any time thereafter);

                  (v) the  failure to file,  or any delay in  filing,  financing
statements  or other  similar  instruments  or documents  under the UCC or other
applicable laws with respect to any Receivable,  all or any part of the Assigned
Collateral whether at the time of any Purchase or at any subsequent time;

                  (vi)  any  dispute,  claim,  offset  or  defense  (other  than
discharge  in  bankruptcy)  of the  obligor  to the  payment  of any  Receivable
(including,  without  limitation,  a defense based on the related  Receivable or
Receivable Documents not being the legal,

                                       83

<PAGE>



valid  and  binding  obligations  of  such  obligor  enforceable  against  it in
accordance  with its respective  terms),  or any other claim  resulting from the
sale of the services or goods related to such  Receivable  or the  furnishing or
failure to furnish such services or goods;

             (vii)         any failure of the Seller, as the Servicer or
otherwise, to perform its duties or obligations in accordance
with the provisions of Article 10; and

            (viii) any Tax, all interest and  penalties  thereon or with respect
thereto, and all out-of-pocket costs and expenses, including the reasonable fees
and expenses of counsel in defending against the same, which may arise by reason
of the purchase or ownership of any Undivided Interest, or other interest in the
Assigned  Collateral or Facility  Documents other than Taxes upon or measured by
net income, gross receipts or profits of the Indemnified Party;  indemnification
in  respect  of any such  amounts  shall be in an amount  necessary  to make the
Indemnified  Party whole after taking into account any tax  consequences  to the
Indemnified Party of the receipt of the indemnity  provided  hereunder or of any
refund of any Tax previously indemnified hereunder, including the effect of such
tax or refund on the amount of tax  measured  by net income,  gross  receipts or
profits which is or was payable by the Indemnified Party.

The indemnities provided herein shall survive the termination of this Agreement.

                                   ARTICLE 15

                                  MISCELLANEOUS

         Section 15.1  Repurchases  for  Administrative  Convenience.  If on any
Settlement  Date,  the Aggregate Net  Investment is less than or equal to lot of
the maximum  Aggregate Net Investment on any date prior to such Settlement Date,
the Seller  shall be entitled to  repurchase  all (but not less than all) of the
Undivided  Interests from the Purchasers on such Settlement Date. To effect such
repurchase,  the Seller shall give the Agent at least three Business Days, prior
written notice  thereof and on the  Settlement  Date shall tender payment of the
repurchase price calculated as hereinafter  provided.  The Seller shall pay such
repurchase  price in cash to the  Agent  (for the  benefit  of the Agent and the
Purchasers)  in an amount  equal to the sum of (i)  unpaid  Earned  Yield on the
Aggregate Net Investment  accrued to and including the date of repurchase,  (ii)
the Aggregate Net Investment, (iii) accrued but unpaid Commitment Fees, (iv) all
other Obligations that are then due and payable, including,  without limitation,
any Obligations which may arise under

                                       84

<PAGE>



Section 3.6 as a result of such  repurchase  and (v) the amount of the Servicing
Fee accrued to and including the date of repurchase  (which amount shall be paid
to the Master  Servicer).  Upon receipt of such funds,  the Purchasers  shall be
obligated to reconvey their Undivided  Interests and all Assigned  Collateral to
the Seller  pursuant  to an  assignment  in form  reasonably  acceptable  to the
Seller,  the Agent and the Purchasers,  but without  representation  or warranty
except for a several  representation  and warranty from each  Purchaser that the
Undivided  Interests and all Assigned  Collateral assigned are free and clear of
Liens created by or arising under such Purchaser.

         Section  15.2  Substitution  of  Receivables.  On any  Settlement  Date
occurring on or before the  Commitment  Termination  Date, the Seller may remove
any Receivable  that is either a Defaulted  Receivable or is otherwise no longer
an  Eligible  Receivable;  provided,  however,  that  simultaneously  with  such
removal, Seller shall substitute a new Receivable which can be either a Right to
Use Receivable or a Mortgage Loan Receivable which is an Eligible  Receivable as
of the time of substitution and which has an Outstanding Principal Balance equal
to or greater than the  Outstanding  Principal  Balance of the Receivable  being
removed  from the  Receivables  Pool.  After the  Commitment  Termination  Date,
provided that no Notice Date has occurred, on any Settlement Date the Seller may
remove any Receivable  which is a Defaulted  Receivable or which is no longer an
Eligible  Receivable  from  the  Receivables  Pool;  provided,   however,   that
simultaneously  with such removal,  the Seller shall substitute a new Receivable
which is an  Eligible  Receivable  as of the time of  substitution,  which has a
final  maturity date not later than the final  maturity  date of the  Receivable
being removed from the Receivables  Pool and which has an outstanding  Principal
Balance  equal to or  greater  than the  Outstanding  Principal  Balance  of the
Receivable  being removed from the Receivables  Pool. Any new Receivables  being
substituted  for Receivables  being removed from the  Receivables  Pool shall be
separately identified on the related Settlement Statement.

         Section 15.3 No Waiver; Remedies Cumulative. No failure by the Agent or
any  Purchaser  to exercise,  and no delay in  exercising,  any right,  power or
remedy under this  Agreement or any other  Facility  Document shall operate as a
waiver thereof,  nor shall any single or partial exercise of any right, power or
remedy under this Agreement or any other Facility Document preclude any other or
further  exercise  thereof or the exercise of any other right,  power or remedy.
The exercise of any right,  power or remedy shall in no event  constitute a cure
or waiver of any Unmatured  Termination  Event or  Termination  Event under this
Agreement  nor prejudice the right of the Agent or any Purchaser in the exercise
of any right  hereunder  or under any other  Facility  Document.  The rights and
remedies provided herein and

                                       85

<PAGE>



therein are cumulative and not exclusive of any right of remedy
provided by law.

         Section 15.4  Governing  Law.  This  Agreement  and the other  Facility
Documents  shall be governed by and  construed in  accordance  with the internal
laws of the State of Washington  except to the extent that the  perfection  (and
the effect of perfection or nonperfection) of the interests of the Purchasers in
all or any  part  of the  Assigned  Collateral  is  governed  by the  laws  of a
jurisdiction other than the State of Washington.

         Section 15.5 Notices.  All demands,  notices and  communications  under
this Agreement shall be in writing,  personally delivered or mailed by certified
mail,  return  receipt  requested,  or  sent  by air  courier  or by  telephonic
facsimile  transmission and shall be deemed to have been duly given upon receipt
in the case of:

                  (i)      TW HOLDINGS, INC.
                           c/o Trendwest Resorts, Inc.
                           12301 N.E. 10th Place
                           Bellevue, WA  98005
                           Attention:  Gary A. Florence
                           Telephone:  (206) 990-2300
                           Telecopier: (206) 990-2302

                  (ii)     Trendwest Resorts, Inc.
                           12301 N.E. 10th Place
                           Bellevue, WA  98005
                           Attention:  Gary A. Florence
                           Telephone:  (206) 990-2300
                           Telecopier: (206) 990-2302

            (iii)          The Purchasers
                           c/o Seafirst Bank
                           701 Fifth Avenue
                           12th Floor
                           Seattle, WA 98104
                           Attention:  Gordon H. Gray
                           Telephone:  (206) 358-3012
                           Telecopier: (206) 358-3113

                  (iv)     Seafirst Bank, as Agent
                           701 Fifth Avenue
                           16th Floor
                           Seattle, WA 98104
                           Attention:  Ken Puro
                           Telephone:  (206) 358-0138
                           Telecopier: (206) 358-0971


                                       86

<PAGE>



Any of the  foregoing  addresses  can be changed by written  notice to the other
parties to this Agreement.

         Section 15.6 Severability. Any provision of this Agreement or any other
Facility  Document  which is prohibited or unenforce-  able in any  jurisdiction
shall as to such  jurisdiction be ineffective to the extent of such  prohibition
or  unenforceability  without  invalidating the remaining  provisions  hereof or
affecting  the  validity  or  enforceability  of  such  provision  in any  other
jurisdiction.  To the extent  permitted by applicable law, the parties waive any
provision of law which renders any provision hereof  prohibited or unenforceable
in any respect.

         Section  15.7 Entire  Agreement;  Amendment.  This  Agreement,  the Fee
Letter and the other Facility  Documents to which the Seller is a party comprise
the entire  agreement  of the parties  hereto and may not be amended or modified
except by written  agreement  of the Seller and the Agent.  No provision of this
Agreement may be waived except in writing and then only in the specific instance
and for the specific purpose for which given.

         Section 15.8 Submission to Jurisdiction:  Etc. Each party hereto hereby
irrevocably (a) submits to the  jurisdiction  of any Washington  State or United
States  federal  court  sitting  in  Seattle,  Washington,  over any  action  or
proceeding arising out of or relating to any Facility Document;  (b) agrees that
all claims in respect to such action or proceeding  may be heard and  determined
in such state or United States federal court; (c) waives,  to the fullest extent
it  may  effectively  do  so,  the  defense  of an  inconvenient  forum  to  the
maintenance  of such  action  or  proceeding;  (d) in the  case  of the  Seller,
consents to the service of any and all process in any such action or  proceeding
by the mailing of copies of such  process to the Seller at its address  provided
in  Section  15.5;  (e)  agrees  that a final  judgment  in any such  action  or
proceeding  shall be conclusive  and may be enforced in other  jurisdictions  by
suit on the judgment or in any other manner provided by law; and (f) in the case
of the Seller,  agrees not to institute any legal action or  proceeding  against
the Agent or the Purchasers or the  directors,  officers,  employees,  agents or
property of any thereof, arising out of or relating to any Facility Document, in
any court other than (i) any  Washington  state or United  States  federal court
sitting  in  Seattle,  Washington  or (ii) in the case of an  action  against  a
particular  Purchaser,  any court  sitting at the  location  of the  Purchasers,
principal  place of business.  Nothing in this Section shall affect the right of
the Agent or any Purchaser to serve legal process in any other manner  permitted
by law or to bring any action or  proceeding  against the Seller or its property
in the courts of any other jurisdiction.


                                       87

<PAGE>



         Section 15.9 Waiver of Jury Trial.  Each party hereto  waives any right
to a trial by jury in any action or  proceeding  to enforce or defend any rights
under  or  relating  to this  agreement,  any  other  Facility  Document  or any
amendment,  instrument,  document  or  agreement  delivered  or which may in the
future be delivered  in  connection  herewith or arising  from any  relationship
existing in connection with this Agreement or any other Facility  Document,  and
agrees that (i) any such action or proceeding  shall be tried before a court and
not before a jury and (ii) any party hereto may file an original  counterpart or
a copy of this  Agreement  with any court as written  evidence of the consent of
any other party or parties hereto to the waiver of its or their right to a trial
by jury.

         Section  15.10   Captions  and   Cross-References;   Incorporation   by
Reference.  The various captions  (including,  without limitation,  the table of
contents) in this  Agreement  are included  for  convenience  only and shall not
affect  the  meaning  or  interpretation  of any  provision  of this  Agreement.
References  in this  Agreement to any  Section,  Schedule or Exhibit are to such
Section,  Schedule  or  Exhibit  of this  Agreement,  as the  case  may be.  The
Schedules and the Exhibits hereto are hereby  incorporated by reference and made
a part of this Agreement.

         Section  15.11  Counterparts.  This  Agreement  may be  executed in any
number of counterparts,  each of which when so executed shall be deemed to be an
original and all of which when taken together shall  constitute one and the same
Agreement.

         Section 15.12 Confidentiality.  Each party hereto agrees, insofar as it
is legally  possible to do so, to use its best efforts to keep in confidence the
terms of this Agreement and all information  furnished or which may hereafter be
furnished to it pursuant to the provisions of this Agreement including,  without
limitation,  information relating to the Receivables;  provided,  however,  that
this Section shall not prohibit  disclosure (i) to Purchasers;  (ii) required or
requested by any regulatory  authority  having  jurisdiction  over such party or
otherwise required by law; (iii) of information  otherwise  lawfully  obtainable
from other  sources;  (iv) to  attorneys  and  accountants  for their  review in
connection  with the  performance  of their duties;  (v) to any  Participant  or
prospective  Participant or Assignee Purchaser;  or (vi) to the extent such duty
of confidentiality is waived by the applicable party hereunder.

         Section   15.13   Resale  of   Receivables.   In   connection   with  a
securitization of Receivables, the Agent may from time to time at the request of
the Seller and with prior  notice to each  Purchaser,  resell some or all of the
Receivables  at a  price  equal  to the  aggregate  amount  of  the  Purchasers'
Investment  relating to such  Receivables,  plus the unpaid Earned Yield accrued
thereon to

                                       88

<PAGE>



the date of Resale. In connection with such resales of Receivables, the Agent is
authorized to disclaim  expressly all present and  after-acquired  rights of the
Agent and Purchasers in and to the resold Receivables.  The Agent may enter into
such  agreements as it deems necessary or appropriate to effectuate such resales
of Receivables  and related  disclaimers  of interest.  The Agent shall promptly
distribute to the Purchasers their Pro Rata Shares of all proceeds of resales of
Receivables  and if the  distribution  occurs before the Commitment  Termination
Date, the Commitment  Amount shall increase by so much of the distribution as is
attributable to return of the Purchasers' Investment.

               Section 15.14 Oral Agreements Not Enforceable. ORAL AGREEMENTS OR
ORAL  COMMITMENTS  TO LOAN MONEY,  EXTEND  CREDIT OR TO FORBEAR  FROM  ENFORCING
REPAYMENT OF A DEBT ARE NOT ENFORCEABLE UNDER WASHINGTON LAW.


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

                               TW HOLDINGS, INC., as Seller



                               By ____________________________________
                                  Name:  _____________________________
                                  Title: _____________________________


                               TRENDWEST RESORTS, INC., as Master
                               Servicer



                               By ____________________________________
                                  Name:  _____________________________
                                  Title: _____________________________


                               BANK OF AMERICA NATIONAL TRUST AND
                               SAVINGS ASSOCIATION doing business as
                               SEAFIRST BANK, as Agent



                               By ____________________________________
                                  Name:  _____________________________
                                  Title: _____________________________


                                       89

<PAGE>




                               BANK OF AMERICA NATIONAL TRUST AND
                               SAVINGS ASSOCIATION doing business as
                               SEAFIRST BANK, as Purchaser



                                By ____________________________________
                                   Name:  _____________________________
                                   Title: _____________________________


                               FIRST NATIONAL BANK OF CHICAGO



                                By ____________________________________
                                   Name:  _____________________________
                                   Title: _____________________________


                                SOCIETE GENERALE



                                By ____________________________________
                                   Name:  _____________________________
                                   Title: _____________________________


                                THE BANK OF TOKYO-MITSUBISHI, LTD., as
                                Purchaser



                               By ____________________________________
                                  Name:  _____________________________
                                  Title: _____________________________


                               KEYBANK NATIONAL ASSOCIATION



                              By ____________________________________
                                 Name:  _____________________________
                                 Title: _____________________________




                                       90

<PAGE>


                              SANWA BANK CALIFORNIA



                              By ____________________________________
                                 Name:  _____________________________
                                 Title: _____________________________


                              FIRST SECURITY BANK OF IDAHO, N.A.



                              By ____________________________________
                                 Name:  _____________________________
                                 Title: _____________________________


                              U.S. BANK



                              By ____________________________________
                                 Name:  _____________________________
                                 Title: _____________________________



                                       91



                                                          EXECUTION COPY









                               TW HOLDINGS, INC.,

                                    as Seller


                                  SEAFIRST BANK
                      AND THE OTHER PURCHASERS NAMED HEREIN

                                 as Purchasers,


                                  SEAFIRST BANK

                                    as Agent,

                                       and

                            TRENDWEST RESORTS, INC.,

                               as Master Servicer


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

                              AMENDMENT NUMBER ONE
                          DATED AS OF DECEMBER 30, 1997
                         TO SECOND AMENDED AND RESTATED
                         RECEIVABLES TRANSFER AGREEMENT
                            DATED AS OF JUNE 1, 1997
                         ------------------------------






<PAGE>






         This  Amendment  Number  One  dated  as  of  December  30,  1997  (this
"Amendment") to Second Amended and Restated Receivables Transfer Agreement dated
as of June 1, 1997, (the  "Receivables  Transfer  Agreement"),  is made among TW
HOLDINGS,  INC., a Nevada  corporation (the "Seller"),  BANK OF AMERICA NATIONAL
TRUST AND SAVINGS ASSOCIATION,  a national banking association doing business as
Seafirst Bank ("Seafirst"), and the other purchasers named herein (collectively,
the "Purchasers"),  SEAFIRST as agent for the Purchasers (in such capacity,  the
"Agent"), and TRENDWEST RESORTS, INC., an Oregon corporation ("TRENDWEST" or, in
its capacity as Master Servicer, the "Master Servicer").


                                    RECITALS

         WHEREAS, the Seller, the Purchasers, the Agent and TRENDWEST
executed the Receivables Transfer Agreement; and

         WHEREAS,   pursuant  to  Section  12.01  of  the  Receivables  Transfer
Agreement,  the Agent may,  upon the  instruction  of the  Required  Purchasers,
modify certain terms of the Receivables  Transfer  Agreement with the consent of
all Purchasers,  including the definition of the terms "Commitment Amount", "Pro
Rata Share", and "Purchasers"; and

         WHEREAS, Seafirst as one of the Purchasers has requested
that its Pro Rata Share be increased by $5,000,000; and

         WHEREAS, the parties to the Receivables Transfer Agreement,
have agreed to increase the Commitment Amount to $98,000,000; and

         WHEREAS, the parties desire to have the Seller transfer
additional Receivables to the Agent;

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

         Section 1.01.  Effective  immediately,  the  definitions of "Commitment
Amount"  and "Pro Rata  Share"  set  forth in  Section  1.01 of the  Receivables
Transfer Agreement shall be amended to read in their entirety as follows:

         "Commitment Amount" means $98,000,000.

         "Pro Rata Share"  means for each  Purchaser  the  percentage  set forth
         opposite its name below:


4823363\3\00118.AMD/3.27.98
Seattle
                                        1

<PAGE>


<TABLE>
<CAPTION>
                  Purchaser                                            Pro Rata Share
         <S>                                                                <C>
         Seafirst Bank                                                      25.51%
         First National Bank of Chicago                                     15.31%
         Societe Generale                                                   15.31%
         The Bank of Tokyo-Mitsubishi, Ltd.                                 10.20%
         KeyBank National Association                                       10.20%
         Sanwa Bank California                                              10.20%
         First Security Bank of Idaho, N.A.                                  8.16%
         U.S. Bank National Association                                      5.10%


                                            Total                           100.0%
</TABLE>


         Section 1.02.  The Purchasers  each hereby  instruct the Agent to amend
the  Receivables  Transfer  Agreement as set forth above and further  consent to
such amendment.

         Section 1.03. This Amendment may be executed in counterpart  signatures
by the parties hereto, which, when taken together,  shall constitute one binding
instrument among the parties hereto.

         Section  1.04.  The Seller,  the  Purchasers,  the Agent and  TRENDWEST
hereby  further  ratify,  confirm  and  approve  all  of the  provisions  of the
Receivables  Transfer  Agreement  and  their  applicability  hereto.  Except  as
expressly  amended by the terms hereof,  the terms of the  Receivables  Transfer
Agreement shall remain in full force and effect.

         Section 1.05.  The Seller hereby  represents  and warrants that (i) the
respective  representations and warranties made by the Seller in the Receivables
Transfer Agreement are true and correct with the same force and effect as though
made on and as of the date  hereof and (ii) no  Termination  Event or  Unmatured
Termination  Event has occurred and is continuing  nor will occur as a result of
amending the Receivables Transfer Agreement in the manner set forth above.

         Section 1.06. The Master Servicer  hereby  represents and warrants that
(i) the respective representations and warranties made by the Master Servicer in
the Receivables  Transfer Agreement are true and correct with the same force and
effect as though made on and as of the date hereof and (ii) no Termination Event
or Unmatured  Termination Event has occurred and is continuing nor will occur as
a result of amending the Receivables  Transfer Agreement in the manner set forth
above.

         Capitalized terms used herein that are not otherwise defined shall have
the meanings ascribed thereto in the Receivables Transfer Agreement.


                                        2

<PAGE>



         IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be
executed on their behalf by their officers duly authorized thereunto,  as of the
day and year first above written.



                               TW HOLDINGS, INC., as Seller



                               By ____________________________________
                                  Name:  _____________________________
                                  Title: _____________________________



                               TRENDWEST RESORTS, INC., as Master
                                Servicer



                               By ____________________________________
                                  Name:  _____________________________
                                  Title: _____________________________



                               BANK OF AMERICA NATIONAL TRUST AND
                               SAVINGS ASSOCIATION doing business as
                               SEAFIRST BANK, as Agent



                               By ____________________________________
                                  Name:  _____________________________
                                  Title: _____________________________



                               BANK OF AMERICA NATIONAL TRUST AND
                               SAVINGS ASSOCIATION doing business as
                               SEAFIRST BANK, as Purchaser



                               By ____________________________________
                                  Name:  _____________________________
                                  Title: _____________________________




                                        3

<PAGE>



                               FIRST NATIONAL BANK OF CHICAGO



                               By ____________________________________
                                  Name:  _____________________________
                                  Title: _____________________________



                               SOCIETE GENERALE



                               By ____________________________________
                                  Name:  _____________________________
                                  Title: _____________________________



                               THE BANK OF TOKYO-MITSUBISHI, LTD., as
                               Purchaser



                               By ____________________________________
                                  Name:  _____________________________
                                  Title: _____________________________



                               KEYBANK NATIONAL ASSOCIATION



                               By ____________________________________
                                  Name:  _____________________________
                                  Title: _____________________________



                               SANWA BANK CALIFORNIA



                               By ____________________________________
                                  Name:  _____________________________
                                  Title: _____________________________




                                        4

<PAGE>


                               FIRST SECURITY BANK OF IDAHO, N.A.



                               By ____________________________________
                                  Name:  _____________________________
                                  Title: _____________________________



                               U.S. BANK NATIONAL ASSOCIATION



                               By ____________________________________
                                  Name:  _____________________________
                                  Title: _____________________________





                                            5



Exhibit 11.1      Statement re Computation of Basic and Diluted Net Income
                  per Share

Basic and diluted net income per share is calculated as follows:

<TABLE>
<CAPTION>
Year Ended December 31, 1995:                                        Number of                  Weighted
                                                             Date       shares                   Average
                                                   -------------------------------------------------------
<S>                                                       <C>       <C>                      <C>
Shares outstanding 1/1/95 (1)                              1/1/95   14,174,881                14,174,881
Shares issued                                             2/15/95      242,235                   212,288
                                                   -------------------------------------------------------
                                                                   ---------------------------------------
        Weighted average shares outstanding for the period                                    14,387,169

             Net income for the period (thousands)                                                     $
                                                                                                   8,765
                                                                                           ===============

    Basic and diluted net income per share (2)                                                         $
                                                                                                    0.61
                                                                                           ===============

Year ended December 31, 1996:                                      Number of                    Weighted
                                                          Date        shares                     Average
                                                    ------------------------------------------------------
Shares outstanding 1/1/96 (1)                           1/1/96    14,417,116                  14,417,116
                                                    ------------------------------------------------------
                                                    ------------------------------------------------------
           Weighted average shares outstanding for the period                                 14,417,116

            Net income for the period (thousands)                                            $    12,676
                                                                                          ===============

   Basic and diluted net income per share (2)                                                $      0.88
                                                                                          ===============

Year ended December 31, 1997:                                      Number of                    Weighted
                                                          Date        shares                     Average
                                                    ------------------------------------------------------
Shares outstanding 1/1/97 (1)                           1/1/97    14,417,116                  14,417,116
Shares issued                                          8/15/97     2,745,000                   1,040,687
Over-allotment shares issued                            9/5/97       431,250                     138,616
                                                    ------------------------------------------------------
           Weighted average shares outstanding for the period                                 15,596,419

            Net income for the period (thousands)                                        $        20,609
                                                                                          ==============

   Basic and diluted net income per share (2)                                            $          1.32
                                                                                          ==============

(1)Includes  outstanding  shares  of  Trendwest  Resorts  only and  assumes  the
   5,193,693  shares issued in conjunction  with the  consolidation  transaction
   described in Note 2 to the combined and consolidated financial statements had
   been outstanding for all periods presented.

(2)      There are no dilutive securities for the periods presented.
</TABLE>



<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE COMBINED
AND CONSOLIDATED FINANCIAL STATEMENTS OF TRENDWEST RESORTS, INC. AND CERTAIN
AFFILIATES AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL
STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                              JAN-1-1997
<PERIOD-END>                               DEC-31-1997
<CASH>                                           1,289
<SECURITIES>                                         0
<RECEIVABLES>                                   84,714
<ALLOWANCES>                                     9,935
<INVENTORY>                                     44,534
<CURRENT-ASSETS>                                     0
<PP&E>                                           9,000
<DEPRECIATION>                                   1,943
<TOTAL-ASSETS>                                 151,750
<CURRENT-LIABILITIES>                                0
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        66,742
<OTHER-SE>                                      55,383
<TOTAL-LIABILITY-AND-EQUITY>                   151,750
<SALES>                                        128,835
<TOTAL-REVENUES>                               151,587
<CGS>                                           34,569
<TOTAL-COSTS>                                   35,677
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                 9,077
<INTEREST-EXPENSE>                               1,739
<INCOME-PRETAX>                                 32,197
<INCOME-TAX>                                    11,588
<INCOME-CONTINUING>                             20,609
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    20,609
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission