AMERICAN PAD & PAPER CO OF DELAWARE INC
S-1/A, 1996-05-23
MISCELLANEOUS PUBLISHING
Previous: STERIS CORP, 10-C, 1996-05-23
Next: LILLIAN VERNON CORP, 10-K, 1996-05-23



<PAGE>
    
As filed with the Securities and Exchange Commission on May 23, 1996       
                                                       Registration No. 333-3006
                                                                            ----
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
    
                          AMENDMENT NO. 1 TO FORM S-1      
                          ------------------         
                             REGISTRATION STATEMENT
                        Under the Securities Act of 1933
    
                AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.      
                 ----------------------------                   
                       STATIONERY HOUSE INC. VIP DIVISION
                        WILLIAMHOUSE OF CALIFORNIA, INC.
                         THE PRECIOUS COLLECTION, INC.
                        REGENCY SONNELL GREETINGS, INC.
                          REGENCY THERMOGRAPHERS, INC.
                   REGENCY THERMOGRAPHERS OF CALIFORNIA, INC.
                    REGENCY THERMOGRAPHERS OF ILLINOIS, INC.
                   REGENCY THERMOGRAPHERS OF WASHINGTON, INC.
             (Exact name of Registrant as specified in its charter)

<TABLE> 
<CAPTION> 
<S>                                     <C>                     <C> 
        DELAWARE                        2678                    25-1512956
        DELAWARE                        2678                    23-2575118
        COLORADO                        2678                    84-0807780
        TEXAS                           2678                    13-2841515
        CALIFORNIA                      2771                    95-3887676
        DELAWARE                        2678                    13-1960400
        CALIFORNIA                      2678                    95-2314024
        ILLINOIS                        2759                    36-2274605
        WASHINGTON                      2678                    91-0730734

(State or other jurisdiction of  (Primary Standard Industrial (I.R.S. Employer
incorporation or organization)   Classification Code Number)  Identification No.)
</TABLE>

                         17304 PRESTON ROAD, SUITE 700
                             DALLAS, TX  75252-5613
                                 (214) 733-6200
         (Address, including zip code, and telephone number, including
            area code, of registrant's principal executive offices)

                               GREGORY M. BENSON
                 AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
                         17304 PRESTON ROAD, SUITE 700
                             DALLAS, TX 75252-5613
                                 (214) 733-6200
           (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)
                                   Copies to:
                                 LANCE C. BALK
                                KIRKLAND & ELLIS
                              153 EAST 53RD STREET
                            NEW YORK, NY  10022-4675
                                 (212) 446-4800

        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
  As soon as practicable after this registration statement becomes effective.
    
     If any of the securities being registered on this Form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box.  [x]      
                                 -

     If  this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list of the Securities Act registration statement number of the earlier
effective registration statement for the same offering.  [_]

     If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering.  [_]

     If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box.  [_]

         


     THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF
THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(a),
MAY DETERMINE.
<PAGE>
 
        Cross Reference Sheet Pursuant to Item 501(b) of Regulation S-K
  Showing Location in Prospectus of Information Required by Items of Part I of
                                    Form S-1

<TABLE>    
<CAPTION>
           REGISTRATION STATEMENT                                    
          ITEM NUMBER AND CAPTION                        CAPTION OR LOCATION IN PROSPECTUS 
          -----------------------                        ---------------------------------
<S>                                                 <C> 
1.  Forepart of Registration Statement and          Outside Front Cover Page
    Outside Front Cover Page of Prospectus

                                                    
2.  Inside Front and Outside Back Cover Pages of
    Prospectus                                      Inside Front Cover Page; Outside Back Cover Page 

3.  Summary Information, Risk Factors, Ratio of
    Earnings to Fixed Charges                       Prospectus Summary;  Selected Historical Consolidated
                                                    Financial Data; Risk Factors; Summary Unaudited Pro
                                                    Forma Financial Information for the Company;
                                                    Summary Historical Consolidated Financial Data
                                                    Williamhouse
                                                    
4.  Use of Proceeds                                 Prospectus Summary; Use of Proceeds 
                                                    
5.  Determination of Offering Price                 Not applicable 
                                                    
6.  Dilution                                        Not applicable 

                                                    
7.  Selling Security Holders                        Not applicable 

                                                    
8.  Plan of Distribution                            Plan of Distribution 

9.  Description of Security to be Registered        Cover Page; Prospectus Summary; Description of
                                                    Exchange Notes

                                                    
10.  Interests of Named Experts and Counsel         Experts; Legal Matters 

11.  Information with Respect to the Registrants    Outside Front Cover page; Prospectus Summary; The
                                                    Company; The Transactions; Proposed Initial Public
                                                    Offering; Risk Factors; Use of Proceeds; Capitalization;
                                                    Summary Unaudited Pro Forma Financial Data;
                                                    Unaudited Pro Forma Consolidated Statement of Income;
                                                    Selected Historical Consolidated Financial Data;
                                                    Management's Discussion and Analysis of Financial
                                                    Condition and Results of Operations; Business;
                                                    Management; Principal Stockholders; Certain
                                                    Relationships and Related Transactions; Description of
                                                    Bank Credit Agreement; Description of New Bank Credit
                                                    Agreement; Description of Accounts Receivable Facility

                                                    
12.  Disclosure of Commission Position on           
 Indemnification for Securities Act Liabilities     Not applicable 
</TABLE>     
<PAGE>
 
Information contained herein is subject to completion or amendment. A 
registration statement relating to these securities has been filed with the 
Securities and Exchange Commission. These Securities may not be sold nor may 
offers to buy be accepted prior to the time the registration statement becomes 
effective. This prospectus shall not constitute an offer to sell or the 
solicitation of an offer to buy nor shall there be any sale of these securities 
in any State in which such offer, solicitation or sale would be unlawful prior 
to registration or qualification under the securities laws of any such State.


PROSPECTUS
    
                   SUBJECT TO COMPLETION, DATED MAY 23, 1996     

                 AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
                 OFFER TO EXCHANGE ITS 13% SENIOR SUBORDINATED
                NOTES DUE 2005, SERIES B FOR ANY AND ALL OF ITS
              OUTSTANDING 13% SENIOR SUBORDINATED NOTES DUE 2005.
                                        
THE EXCHANGE OFFER WILL EXPIRE AT 5:00 P.M. NEW YORK CITY TIME, ON ______, 1996,
UNLESS EXTENDED.
    
  American Pad & Paper Company of Delaware, Inc., formerly known as
Williamhouse-Regency of Delaware, Inc. (the "Company"), hereby offers (the
"Exchange Offer"), upon the terms and conditions set forth in this Prospectus
(the "Prospectus") and the accompanying Letter of Transmittal (the "Letter of
Transmittal"), to exchange $1,000 principal amount of its 13% Senior
Subordinated Notes due 2005, Series B (the "Exchange Notes"), registered under
the Securities Act of 1933, as amended (the "Securities Act"), pursuant to a
Registration Statement of which this Prospectus is a part, for each $1000
principal amount of its outstanding 13% Senior Subordinated Notes due 2005 (the
"Notes"), of which $200,000,000 principal amount is outstanding. The form and
terms of the Exchange Notes are the same as the form and term, of the Notes
(which they replace) except that the Exchange Notes will bear a Series B
designation and will have been registered under the Securities Act and,
therefore, will not bear legends restricting their transfer and will not contain
certain provisions relating to an increase in the interest rate which were
included in the terms of the Notes in certain circumstances relating to the
timing of the Exchange Offer. The Exchange Notes will evidence the same debt as
the Notes (which they replace) and will be issued under and be entitled to the
benefits of the Indenture, dated as of December 1, 1995, between the Company,
the Subsidiary Guarantors (as defined) and IBJ Schroder Bank & Trust Company
(the "Indenture") governing the Notes. See "The Exchange Offer" and "Description
of Exchange Notes."  The Exchange Notes will be fully and unconditionally
guaranteed on a senior subordinated basis by each of the Company's existing
subsidiaries, jointly and severally, except Notepad Funding Corporation, a
receivables entity (collectively, the "Subsidiary Guarantors"). The Guarantees
(as defined) will be general unsecured obligations of the Subsidiary Guarantors
and will be subordinated in right of payment to all existing and future
Guarantor Senior Debt (as defined).  As of March 31, 1996, the Company had
approximately $253.5 million of Senior Debt and the Subsidiary Guarantors had
approximately $8.6 million of Guarantor Senior Debt (excluding guarantees of
Senior Debt).  The Guarantees will be senior in right of payment of any
indebtedness of the Subsidiary Guarantors which is, by its express terms,
subordinated to the Guarantees, none of which was outstanding as of March 31,
1996.  The Exchange Notes will be general unsecured obligations of the Company,
subordinated in right of payment to all existing and future Senior Debt (as
defined) of the Company, which will include borrowings under the Bank Credit
Agreement (as defined).  As of March 31, 1996, the Company had approximately
$45.7 million available to be drawn under the revolving credit portion and
letter of credit facility of the Bank Credit Agreement.      

  The Company will accept for exchange any and all Notes validly tendered and
not withdrawn prior to 5:00 p.m., New York City time, on _______________, 1996,
unless extended by the Company in its sole discretion (the "Expiration Date").
Tenders of Notes may be withdrawn at any time prior to 5:00 p.m. on the
Expiration Date.  The Exchange Offer is subject to certain customary conditions.
The Notes were sold by the Company on December 1, 1995, to the Initial
Purchasers (as defined) in a transaction not registered under the Securities Act
in reliance upon an exemption under the Securities Act.  The Initial Purchasers
subsequently placed the Notes with qualified institutional buyers in reliance
upon Rule 144A under the Securities Act and with institutional accredited
investors that agreed to comply with certain transfer restrictions and other
conditions.  Accordingly, the Notes may not be reoffered, resold or otherwise
transferred in the United States unless registered under the Securities Act or
unless an applicable exemption from the registration requirements of the
Securities Act is available.  The Exchange Notes are being offered hereunder in
order to satisfy the obligations of the Company and Subsidiary Guarantors under
the Registration Rights Agreement (as defined) entered into by the Company and
Subsidiary Guarantors in connection with the offering of the Notes.  See "The
Exchange Offer."

  Based on no-action letters issued by the staff of the Securities and Exchange
Commission (the "Commission") to third parties, the Company believes the
Exchange Notes issued pursuant to the Exchange Offer may be offered for resale,
resold and otherwise transferred by any holder thereof (other than any such
holder that is an "affiliate" of the Company within the meaning of Rule 405
under the Securities Act) without compliance with the registration and
prospectus delivery provisions of the Securities Act, provided that such
Exchange Notes are acquired in the ordinary course of such holder's business and
such holder has no arrangement or understanding with any person to participate
in the distribution of such Exchange Notes.  See "The Exchange Offer -- Purpose
and Effect of the Exchange Offer" and "The Exchange Offer -- Resale of the
Exchange Notes."  Each broker-dealer (a "Participating Broker-Dealer") that
receives Exchange Notes for its own account pursuant to the Exchange Offer must
acknowledge that it will deliver a prospectus in connection with any resale of
such Exchange Notes.  The Letter of Transmittal states that by so acknowledging
and by delivering a prospectus, a participating Broker-Dealer will not be deemed
to admit that it is an "underwriter" within the meaning of the Securities Act.
This Prospectus, as it may be amended or supplemented from time to time, may be
used by a Participating Broker-Dealer in connection with resales of Exchange
Notes received in exchange for Notes where such Notes were acquired by such
Participating Broker-Dealer as a result of market-making activities or other
trading activities.  The Company has agreed that, for a period of 180 days after
the Expiration Date, it will make this Prospectus available to any Participating
Broker-Dealer for use in connection with any such resale.  See "Plan of
Distribution."

  Holders of Notes not tendered and accepted in the Exchange Offer will continue
to hold such Notes and will be entitled to all the rights and benefits and will
be subject to the limitations applicable thereto under the Indenture and with
respect to transfer under the Securities Act.  The Company will pay all the
expenses incurred by it incident to the Exchange Offer.  See "The Exchange
Offer."

  SEE "RISK FACTORS," BEGINNING ON PAGE 16, FOR A DISCUSSION OF CERTAIN FACTORS
THAT SHOULD BE CONSIDERED BY HOLDERS WHO TENDER THEIR NOTES IN THE EXCHANGE
OFFER.

  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE COMMISSION OR
ANY STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
PROSPECTUS.  ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

              The date of this Prospectus is___________ __, 1996.
<PAGE>
 
    
  There has not previously been any public market for the Notes or the Exchange
Notes. The Company does not intend to list the Exchange Notes on any securities
exchange or to seek approval for quotation through any automated quotation
system. Accordingly, no assurance can be given that an active public or other
market will develop for the Exchange Notes or as to the liquidity of the trading
market for the Exchange Notes. See "Risk Factors - Absence of Public Market."
Moreover, to the extent that Notes are tendered and accepted in the Exchange
Offer, the trading market for untendered and tendered but unaccepted Notes would
be adversely affected.      

  The Company expects that the Exchange Notes issued pursuant to this Exchange
Offer will be issued in the form of a Global Certificate (as defined), which
will be deposited with, or on behalf of, The Depository Trust Company (the
"Depository") and registered in its name or in the name of its nominee.
Beneficial interests in the Global Certificate representing the Exchange Notes
will be shown on, and transfers thereof will be effected through, records
maintained by the Depository and its participants.  After the initial issuance
of the Global Certificate, Exchange Notes in certified form will be issued in
exchange for the Global Certificate only on the terms set forth in the
Indenture.  See "Description of Exchange Notes -- Book Entry; Delivery and
Form."

  Ampad(R), Evidence(R), Embassy(R), Gold Fibre(R), SCM(TM), World
Fibre(TM), Williamhouse(TM), Peel & Seel(R), Kent(TM), Karolton(R), Huxley(TM)
and Century(TM) are trademarks of the Company.


                             AVAILABLE INFORMATION

  The Company and Subsidiary Guarantors have filed with the Commission a
Registration Statement on Form S-1 (the "Exchange Offer Registration Statement,"
which term shall encompass all amendments, exhibits, annexes and schedules
thereto) pursuant to the Securities Act, and the rules and regulations
promulgated thereunder, covering the Exchange Notes being offered hereby.  This
Prospectus does not contain all the information set forth in the Exchange Offer
Registration Statement.  For further information with respect to the Company,
the Subsidiary Guarantors, and the Exchange Offer, reference is made to the
Exchange Offer Registration Statement.  Statements made in this Prospectus as to
the contents of any contract, agreement or other document referred to are not
necessarily complete.  With respect to each such contract, agreement or other
document filed as an exhibit to the Exchange Offer Registration Statement,
reference is made to the exhibit for a more complete description of the document
or matter involved, and each such statement shall be deemed qualified in its
entirety by such reference.  The Exchange Offer Registration Statement,
including the exhibits thereto, can be inspected and copied at the public
reference facilities maintained by the Commission at Room 1024, 450 Fifth
Street, N.W., Washington, D.C. 20549, at the Regional Offices of the Commission
at 7 World Trade Center, New York, New York 10048 and at Northwestern Atrium
Center, 500 West Madison Street, Suite 1400, Chicago, Illinois 60661.  Copies of
such materials can be obtained from the Public Reference Section of the
Commission at 450 Fifth Street, N.W., Washington, D.C. 20549, at prescribed
rates.

  As a result of the filing of the Exchange Offer Registration Statement with
the Commission, the Company will become subject to the informational
requirements of the Securities Exchange Act of 1934, as amended (the "Exchange
Act"), and in accordance therewith will be required to file periodic reports and
other information with the Commission. The obligation of the Company to file
periodic reports and other information with the Commission will be suspended if
the Exchange Notes are held of record by fewer than 300 holders as of the
beginning of any fiscal year of the Company other than the fiscal year in which
the Exchange Offer Registration Statement is declared effective.  In the event
the Company ceases to be subject to the informational requirements of the
Exchange Act, the Company will be required under the Indenture to continue to
file with the Commission the annual and quarterly reports, information,
documents or other reports, including, without limitation, reports on Forms 10-
K, 10-Q and 8-K, which would be required pursuant to the information
requirements of the Exchange Act.  The Company will also furnish such other
reports as may be required by law.

  The Company and the Subsidiary Guarantors' principal executive offices are
located at 17304 Preston Road, Dallas, Texas 75252; their telephone number is
(214) 733-6200.



                                       i
<PAGE>
 
                               PROSPECTUS SUMMARY

  The following summary is qualified in its entirety by, and should be read in
conjunction with, the more detailed information and financial data, including
the Consolidated Financial Statements and notes thereto included elsewhere in
this Prospectus. Unless otherwise stated in this Prospectus, references to (a)
the "Company" shall mean American Pad & Paper Company of Delaware, Inc.
(formerly known as Williamhouse-Regency of Delaware Inc.) and its consolidated
subsidiaries; (b) "APP" shall mean American Pad & Paper Company, the indirect
parent of the Company; (c) "Williamhouse" shall mean the operations of the
Company prior to its acquisition by APP on October 31, 1995 (the "Acquisition");
and (d) "Ampad" shall mean Ampad Corporation, the former operating subsidiary of
APP, prior to Ampad's merger with and into Williamhouse immediately prior to the
Acquisition (the "Merger").  See "The Transactions."   Although the Company was
the surviving corporation in the Merger, Ampad has been treated as the acquiring
corporation for accounting purposes.  Operating data presented herein on a pro
forma basis gives effect to the Acquisition and the other transactions related
thereto as if the Acquisition and such other transactions occurred on January 1,
1995.  See "Unaudited Pro Forma Financial Data."


                                  THE COMPANY
    
  The Company is the largest manufacturer and marketer of paper-based office
products (excluding computer forms and copy paper), a segment of the $60 to $70
billion North American office products industry.  The Company offers a broad
product line including nationally branded and private label writing pads, file
folders, envelopes and other office products.  Through its Ampad division, the
Company is among the largest and most important suppliers of pads and other
paper-based writing products, filing supplies and envelopes to many of the
largest and fastest growing office products distributors.  Acquired in October
1995, the Company's Williamhouse division is the leading supplier of mill
branded, specialty and commodity envelopes to paper merchants/distributors.  The
Company's strategy is to grow by focusing on the largest and fastest growing
office product distribution channels, making acquisitions, introducing new
product lines, broadening product distribution across its channels and
maintaining its position among the lowest-cost manufacturers in the industry.
As a result of this strategy, the Company's sales have grown at a compound
annual rate of approximately 34% from 1992 to 1995.  For the year ended December
31, 1995, the Company had net sales of $511.3 million and income from operations
of $53.2 million on the pro forma basis described herein.  See "Unaudited Pro
Forma Financial Data."      
    
  Since the mid-1980s, the office products industry has experienced significant
changes in the channels through which office products are distributed such as
the emergence of new channels, including national office products superstores,
national contract stationers and mass merchandisers, and consolidation within
these and other channels.  As a result of these changes, approximately 6,800
office product distributors existed in 1994 compared with approximately 13,300
in 1987.  Office products are distributed from the manufacturer to the end-user
through several different channels, including retail channels such as national
office products superstores, mass merchandisers and warehouse clubs; commercial
channels such as national contract stationers; paper merchants/distributors; and
other channels such as regional distributors, school campuses and direct mail.
The Company believes that sales of office products through retail channels are
approximately $20 to $25 billion.  The three dominant national superstores
(Office Depot, OfficeMax and Staples) have experienced significant growth over
the past five years and currently account for approximately 17% of total retail
office products sales and approximately 6% of total office products sales.  The
Company believes that sales of office products through commercial channels are
approximately $25 to $30 billion.  Principally through the acquisition of
smaller, regional contract stationers, national contract stationers, including
Boise Cascade Office Products, BT Office Products, Corporate Express, U.S.
Office Products and the contract stationer divisions of Office Depot and
Staples, have grown more rapidly than other commercial channels.  These national
contract stationers now account for approximately 25% of commercial office
products sales and approximately 11% of total office products sales.  Certain
office products, particularly envelopes, are sold predominantly through paper
merchants/distributors or directly to end users.  Paper merchants/distributors
currently account for approximately 30% of the envelope market.  The three
largest paper merchants (ResourceNet, Unisource and Zellerbach) have experienced
significant growth primarily through consolidation.

  The Company has targeted and will continue to target those customers driving
consolidation in the retail, commercial, and paper merchant distribution
channels and believes that it is uniquely positioned to meet the special      

                                       1
<PAGE>
 
    
requirements of these customers.  These customers seek suppliers, such as the
Company, who are able to offer a broad product line, higher value-added
innovative products, national distribution capabilities, low costs and reliable
service. Furthermore, as these customers continue to grow and as they
consolidate their supplier bases, the Company's ability to meet their
requirements becomes an increasingly important competitive advantage.
Recognizing the Company's potential for growth through the changing distribution
channels, Bain Capital, Inc. ("Bain Capital") and management formed APP and
purchased Ampad from Mead Corporation ("Mead") in 1992.  Since that time,
management has enhanced the Company's scale, broadened its product line,
expanded upon its national presence and strengthened its distribution
capabilities through acquisition and innovation while simultaneously delivering
higher customer service levels.  As a result, the Company's net sales through
the most rapidly growing retail and commercial channels increased from $8.8
million in 1992 to $134.8 million ($164.5 million on a pro forma basis) in 1995.

  The following chart illustrates the Company's principal corporate structure as
well as its principal products, customers and brands in its primary business
segment.  Certain of the operations of the Williamhouse division are conducted
through wholly owned subsidiaries of the Company.      
 
    

                             [CHART APPEARS HERE]

Products:             .  Pads and Notebooks     .  Envelopes
                      .  Filing Supplies        .  Invitations
                      .  Envelopes              .  Announcements
                                                .  Christmas and Holiday Cards

Customers:            .  Retailers              .  Paper Merchants/Distributors
                      .  Contract Stationers    .  Jobbers
                      .  Wholesalers            .  Personalizing Businesses
                      .  Buying Groups

Selected Brands:      .  Ampad(R)               .  Century(TM)
                      .  Embassy(R)             .  Huxley(TM)
                      .  Evidence(R)            .  Karolton(R)
                      .  Globe-Weis(R)          .  Kent(TM)
                      .  Gold Fibre(R)          .  Peel & Seel(R)
                      .  SCM(TM)                .  Williamhouse(TM)
                      .  World Fibre(TM)
      

                                       2
<PAGE>
 
                             COMPETITIVE STRENGTHS
    
  The combination of the Company's products, customers and national scale
distinguishes it as the leading manufacturer and marketer of paper-based office
products (excluding computer forms and copy paper) in North America. The Company
attributes its leading position in the paper-based office products segment and
its continued opportunities for growth and profitability to the following
competitive strengths:

 .    Market Leader. The Company has achieved market leadership in core products
     sold to customers in the largest and fastest growing office products
     channels by offering one of the broadest assortments of high quality
     products in the industry. Furthermore, the Company enjoys national brand
     awareness in many of its product lines, including Ampad, Century, Embassy,
     Evidence, Gold Fibre, Huxley, Karolton, Kent, Peel & Seel, SCM,
     Williamhouse and World Fibre.

 .    Well-Positioned and Diversified Customer Base. The Company has substantial
     opportunities for growth within several distribution channels of the office
     products industry. The Company has focused on the largest and fastest
     growing office products channels, with several of the Company's largest
     customers, such as Boise Cascade Office Products, BT Office Products,
     Corporate Express, Office Depot, OfficeMax and Staples, expected by
     industry analysts to experience annual revenue growth of 15% to 35% over
     the next five years. The Company's Williamhouse division maintains
     particularly strong relationships with the largest and fastest growing
     paper merchants/distributors in the market, including ResourceNet,
     Unisource and Zellerbach. The Company also maintains strong customer
     relationships across all of the other office products distribution
     channels, including mass merchandisers, warehouse clubs, office products
     wholesalers and independent dealers.

 .    National Scale and Service Capability. The Company's extensive product
     line, multiple brands and broad price point coverage provide significant
     advantages and economies of scale in selling to and servicing its
     customers. The Company has become an increasingly important strategic
     partner to its customers as they seek higher value-added products, simplify
     their purchasing organizations and consolidate their relationships among
     selected national suppliers. The Company's national presence and network of
     22 strategically located facilities have enabled it to maintain rapid and
     efficient order fulfillment standards. In addition, the Company's advanced
     electronic data interchange ("EDI") capabilities enable it to meet its
     customers' EDI requirements, executing automated transactions rapidly,
     efficiently and accurately.

 .    Innovation New Products. The Company has introduced several innovative
     products as part of its marketing strategy to differentiate itself from
     other suppliers and enhance profitability. Recent examples include Gold
     Fibre classic and designer notebooks, Papers with a Purpose, World Fibre
     ground-wood writing pads and Peel & Seel envelopes. Products introduced
     since 1992 accounted for over $70 million of the Company's 1995 net sales.
     The Company's brand recognition and presence with its national customers
     allows it to more easily introduce new or acquired product lines to those
     customers.

 .    Low-Cost Manufacturer. The Company believes it is among the lowest-cost
     manufacturers of paper-based office products in the industry. The Company
     ensures its low-cost manufacturing position through its paper purchasing
     and distribution advantages as well as its maintenance of modem and
     efficient manufacturing technology and a high quality workforce. The
     Company has been successful in reducing costs with each of its acquisitions
     in the last three years by continually streamlining its manufacturing
     processes and overhead structure. From 1992 to 1995, the Company reduced
     its fixed manufacturing costs from 7.4% to 5.2% of net sales and its
     selling, general and administrative expenses from 10.5% to 7.2% of net
     sales. See "Management's Discussion and Analysis of Financial Condition and
     Results of Operations--Overview."

 .    Purchasing Advantages. The Company has strong relationships with most of
     the country's largest paper mills, many of which have been conducting
     business with the Company for more than 30 years. The Company believes it
     is one of the largest purchasers of the principal paper grades used in its
     manufacturing operations. In addition, the Company has the largest number
     of designated mill relationships which involve some of the largest and most
     recognized paper mill brands such as Hammermill, Hopper, Neenah and
     Strathmore. These       

                                       3
<PAGE>
 
    
     relationships afford the Company certain paper purchasing advantages,
     including stable supply and favorable pricing arrangements.


 .    Proven Management Team With Successful Track Record. The Company's senior
     operating management team averages over 25 years each in the paper products
     industry. Management has succeeded in increasing sales and operating
     profitability by recognizing and acting on the transition to the fastest
     growing distribution channels, introducing higher value-added products,
     acquiring complementary product lines (Karolton in December 1993, SCM
     Office Supplies, Inc. ("SCM") in July 1994 and certain product lines of
     Huxley and Globe-Weis in July 1994 and August 1995, respectively),
     improving manufacturing processes and reducing overhead and administrative
     costs.

                                GROWTH STRATEGY

  The Company's strategy is to maintain and strengthen its leadership position
by focusing on the following.

 .    Focus on Rapidly Growing Customers. The Company serves many of the largest
     and best positioned customers in the office products market segment
     including national office product superstores, mass merchandisers and
     warehouse clubs, national contract stationers and national paper
     merchants/distributors. For 1995 on a pro forma basis, approximately 15.3%
     of the Company's net sales were to national office product superstores,
     7.8% to mass merchandisers and warehouse clubs, 9.1% to national contract
     stationers and 19.7% to the three largest national paper
     merchants/distributors. Anticipating further consolidation in the office
     products industry, the Company expects that its national scope and broad
     product line will be increasingly important in meeting the need of its
     customers. The Company will continue to target those customers driving
     consolidation in the office products industry.

 .    Continue to Introduce New Products. New, higher value-added products give
     the Company a greater selection to offer its customers and improve product
     line profitability for both the Company and its customers. The Company
     plans to differentiate itself from other suppliers and improve
     profitability through product innovation, differentiation and line
     extensions.

 .    Pursue Complementary Product Line and Strategic Acquisitions. The office
     products industry is highly fragmented despite continued consolidation
     among office product manufacturers. The Company has led the consolidation
     among manufacturers of writing products and filing supplies, as
     demonstrated by its acquisitions of SCM, Globe-Weis and Williamhouse. These
     acquisitions have broadened the Company's product line to include filing
     products and envelopes and have enhanced its presence in the growing
     distribution channels. The Company believes there are significant
     opportunities to acquire companies in both its existing and complementary
     product lines. In addition, the Company intends to enter new office product
     markets by acquisitions of established companies in those markets.

 .    Broaden Product Distribution. The Company's market presence and
     distribution strengths uniquely position it to sell new or acquired product
     lines across its distribution channels, including national office product
     superstores, national contract stationers, office product wholesalers and
     mass merchandisers. As an important part of its growth strategy, for
     example, the Company has successfully introduced the envelope product lines
     acquired in the Acquisition, previously distributed primarily through paper
     merchants/distributors, to its existing office products distribution
     channels under the Ampad and private label names. The Company estimates
     that this market opportunity is approximately $350 million in annual net
     sales.

 .    Continue to Reduce Costs. The Company has identified and is in the process
     of implementing cost reductions in connection with the Acquisition that are
     expected to result in approximately $7.4 million of annual cost savings
     following the adoption of such measures. In addition, management plans to
     implement further identified cost reductions beyond 1996.      

                                       4
<PAGE>
 
                                THE TRANSACTIONS
    
  Acquisition. On October 3, 1995, APP agreed to acquire in a merger transaction
all of the outstanding stock of WR Acquisition, Inc. ("WR"), the parent
corporation of Williamhouse.  In a series of transactions, APP exchanged 100% of
the capital stock of its then wholly owned subsidiary, Ampad Corporation, for
newly issued shares of WR. WR then effected the Merger of Ampad with and into
Williamhouse, with Williamhouse being the surviving legal entity. WR was then
merged with a wholly owned subsidiary of APP, pursuant to which WR's
stockholders (other than APP and affiliates) received an aggregate of $140.0
million in cash plus reimbursement of certain expenses of $4.0 million. As a
result of the transactions, APP now owns all of the issued capital stock of WR,
which in turn owns all of the issued capital stock of the Company. APP is owned
by the Company's management and Bain Capital and its related investors. In
connection with the Acquisition, the Company refinanced approximately $119.1
million of indebtedness, including prepayment penalties of approximately $1.7
million. Concurrently with the closing of the Acquisition on October 31, 1995
(the "Closing"), the Company incurred borrowings under a bank credit agreement
(the "Bank Credit Agreement") and the Company entered into a new non-recourse,
off-balance sheet accounts receivable securitization program (the "Accounts
Receivable Facility"). Following the Acquisition, the Company's name was changed
to American Pad & Paper Company of Delaware, Inc.

  Tender Offer and Consent Solicitation.  On October 23, 1995, an offer (as
amended, the "Tender Offer") was commenced to purchase for cash all of the
Company's 11 1/2% Senior Subordinated Debentures due 2005 (the "Old Debentures")
and a related solicitation (the "Consent Solicitation") of consents to modify
certain terms of the indenture under which the Old Debentures were issued.  The
Company received consents and tenders representing 99.9% in aggregate principal
amount of the Old Debentures outstanding at a price of 109% of the aggregate
principal amount of the Old Debentures.  As of the date hereof, there are no Old
Debentures outstanding.

  Refinancing. The Company has effected the following additional transactions
(such transactions, together with the Acquisition, the entering into of the
Accounts Receivable Facility and the incurrence of borrowings under the Bank
Credit Agreement being referred to collectively as the "Transactions"): (i) the
offering of the Notes (the  "Offering"); (ii) the Tender Offer and the related
Consent Solicitation; (iii) the redemption of $70.6 million of preferred stock
and preferred stock equivalents of APP (collectively, the "Preferred Stock");
and (iv) the payment of a $4.5 million cash dividend to pay the liquidation
preference, including the return of original costs, on APP's Class P Common
Stock (the "Class P Common Stock Dividend").  The Company received approximately
$194 million in net proceeds from the sale of the Notes in the Offering.  The
net proceeds were used by the Company (i) to repurchase Old Debentures in
connection with the Tender Offer and Consent Solicitation, (ii) to redeem a
portion of the Preferred Stock, (iii) to pay the Class P Common Stock Dividend
and (iv) to provide working capital and to pay related fees and expenses related
to the Transactions.  See "Use of Proceeds."

  Certain Arrangements.  Prior to the Acquisition, APP declared a dividend on
its common stock and Class P Common Stock (the "Class P Common Stock") of one
share of Preferred Stock for each ten shares of common stock and Class P Common
Stock.  In December 1995, APP redeemed on a pro rata basis a portion of such
Preferred Stock with an aggregate liquidation value of approximately $70.6
million from the proceeds of the Offering.  At the same time, APP declared a
cash dividend of approximately $4.5 million on its Class P Common Stock and,
thereafter, converted all outstanding Class P Common Stock on a share-for-share
basis into common stock.  In connection with the Acquisition, members of
Williamhouse's management received substantial payments for their equity
interests in Williamhouse.  Bain Capital was paid a fee by Ampad for, among
other things, its services in analyzing, negotiating and arranging the financing
for the Acquisition.  See "Certain Relationships and Related Transactions."  At
the time APP was purchased from Mead in 1992, certain of the Company's executive
officers entered into management agreements with APP pursuant to which, among
other things, such executives are guaranteed certain levels of base salary.  See
"Management -Management Agreements."

                         SALE OF PERSONALIZING DIVISION

  The Company's management identified the personalizing division of Williamhouse
(the "Personalizing Division") as a nonstrategic asset following the Acquisition
and has decided to pursue a sale of the Personalizing Division.  As a result,
the financial statements of the Company included elsewhere in this Prospectus
reflect the Personalizing Division as "Assets for Sale" as of December 31, 1995
and March 31, 1996.  On April 17, 1996, the Company signed a letter of       

                                       5
<PAGE>
 
    
intent with a potential buyer to sell the Personalizing Division. Under the
terms of such letter, the Company will receive gross proceeds of approximately
$60 million (subject to certain closing adjustments) from the sale of the
Personalizing Division. To date, the Company has not signed definitive
agreements with respect to such sale and, as a result, no assurance can be given
that the sale will be completed or, if completed, will be on the terms outlined
herein. See "Management's Discussion and Analysis of Financial Condition and
Results of Operations - Overview."      


                               THE NOTES OFFERING
 
NOTES....................... The Notes were sold by the Company on December 1,
                             1995, to BT Securities Corporation and Wasserstein
                             Perella Securities, Inc. (collectively, the
                             "Initial Purchasers") pursuant to a Purchase
                             Agreement, dated November 17, 1995. The Initial
                             Purchasers subsequently resold the Notes to
                             qualified institutional buyers or accredited
                             investors pursuant to Rule 144A under the
                             Securities Act.

                   
REGISTRATION RIGHTS
AGREEMENTS.................. Pursuant to the Purchase Agreement, the Company,
                             the Subsidiary Guarantors and the Initial
                             Purchasers entered into a Registration Rights
                             Agreement, dated December 1, 1995 (the
                             "Registration Rights Agreement"), which grants the
                             holders of the Notes certain exchange and
                             registration rights. The Exchange Offer is intended
                             to satisfy such exchange rights which terminate
                             upon the consummation of the Exchange Offer.
 
                              THE EXCHANGE OFFER

SECURITIES OFFERED.......... $200,000,000 aggregate principal amount of 13%
                             Senior Subordinated Notes due 2005, Series B (the
                             "Exchange Notes").

THE EXCHANGE OFFER.......... $1,000 principal amount of the Exchange Notes in
                             exchange for each $1,000 principal amount of Notes.
                             As of the date hereof, $200,000,000 aggregate
                             principal amount of Notes are outstanding. The
                             Company will issue the Exchange Notes to holders on
                             or promptly after the Expiration Date.

                             Based on an interpretation by the staff of the
                             Commission set forth in no-action letters issued to
                             third parties, the Company believes that Exchange
                             Notes issued pursuant to the Exchange Offer in
                             exchange for Notes may be offered for resale,
                             resold and otherwise transferred by any holder
                             thereof (other than any such holder which is an
                             "affiliate" of the Company within the meaning of
                             Rule 405 under the Securities Act) without
                             compliance with the registration and prospectus
                             delivery provisions of the Securities Act, provided
                             that such Exchange Notes are acquired in the
                             ordinary course of such holder's business and that
                             such holder does not intend to participate and has
                             no arrangement or understanding with any person to
                             participate in the distribution of such Exchange
                             Notes.
 

                                       6
<PAGE>
 
                             Each Participating Broker-Dealer that receives
                             Exchange Notes for its own account pursuant to the
                             Exchange Offer must acknowledge that it will
                             deliver a prospectus in connection with any resale
                             of such Exchange Notes. The Letter of Transmittal
                             states that by so acknowledging and by delivering a
                             prospectus, a Participating Broker-Dealer will not
                             be deemed to admit that it is an "underwriter"
                             within the meaning of the Securities Act. This
                             Prospectus, as it may be amended or supplemented
                             from time to time, may be used by a Participating
                             Broker-Dealer in connection with resales of
                             Exchange Notes received in exchange for Notes where
                             such Notes were acquired by such Participating
                             Broker-Dealer as a result of market-making
                             activities or other trading activities. The Company
                             has agreed that, for a period of 180 days after the
                             Expiration Date, it will make this Prospectus
                             available to any Participating Broker-Dealer for
                             use in connection with any such resale. See "Plan
                             of Distribution."

                             Any holder who tenders in the Exchange Offer with
                             the intention to participate, or for the purpose of
                             participating, in a distribution of the Exchange
                             Notes could not rely on the position of the staff
                             of the Commission enunciated in no-action letters
                             and, in the absence of an exemption therefrom, must
                             comply with the registration and prospectus
                             delivery requirements of the Securities Act in
                             connection with any resale transaction. Failure to
                             comply with such requirements in such instance may
                             result in such holder incurring liability under the
                             Securities Act for which the holder is not
                             indemnified by the Company.

EXPIRATION DATE............. 5:00 p.m., New York City time, on _______________,
                             1996, unless the Exchange Offer is extended, in
                             which case the term "Expiration Date" means the
                             latest date and time to which the Exchange Offer is
                             extended.

ACCRUED INTEREST ON THE
 EXCHANGE NOTE AND NOTES ... Each Exchange Note will bear interest from its
                             issuance date. Holders of Notes that are accepted
                             for exchange will receive, in cash, accrued
                             interest thereon to, but not including, the
                             issuance date of the Exchange Notes. Such interest
                             will be paid with the first interest payment on the
                             Exchange Notes. Interest on the Notes accepted for
                             exchange will cease to accrue upon issuance of the
                             Exchange Notes.

CONDITIONS TO THE EXCHANGE
 OFFER...................... The Exchange Offer is subject to certain customary
                             conditions, which may be waived by the Company. See
                             "The Exchange Offer -- Conditions."

 

                                       7
<PAGE>
 
 PROCEDURES FOR TENDERING
 NOTES...................... Each holder of Notes wishing to accept the Exchange
                             Offer must complete, sign and date the accompanying
                             Letter of Transmittal, or a facsimile thereof, in
                             accordance with the instructions contained herein
                             and therein, and mail or otherwise deliver such
                             Letter of Transmittal, or such facsimile, together
                             with the Notes and any other required documentation
                             to the Exchange Agent (as defined) at the address
                             set forth herein. By executing the Letter of
                             Transmittal, each holder will represent to the
                             Company that, among other things, the Exchange
                             Notes acquired pursuant to the Exchange Offer are
                             being obtained in the ordinary course of business
                             of the person receiving such Exchange Notes,
                             whether or not such person is the holder, that
                             neither the holder nor any such other person has
                             any arrangement or understanding with any person to
                             participate in the distribution of such Exchange
                             Notes and that neither the holder nor any such
                             other person is an "affiliate," as defined under
                             Rule 405 of the Securities Act, of the Company. See
                             "The Exchange Offer -- Purpose and Effect of the
                             Exchange Offer" and "-- Procedures for Tendering."

UNTENDERED NOTES............ Following the consummation of the Exchange Offer,
                             holders of Notes eligible to participate but who do
                             not tender their Notes will not have any further
                             registration rights and such Notes will continue to
                             be subject to certain restrictions on transfer.
                             Accordingly, the liquidity of the market for such
                             Notes could be adversely affected upon consummation
                             of the Exchange Offer if such holder does not
                             participate in the Exchange Offer.

CONSEQUENCES OF FAILURE
TO EXCHANGE................. The Notes that are not exchanged pursuant to the
                             Exchange Offer will remain restricted securities.
                             Accordingly, such Notes may be resold only (i) to
                             the Company, (ii) pursuant to Rule 144A or Rule 144
                             under the Securities Act or pursuant to some other
                             exemption under the Securities Act, (iii) outside
                             the United States to a foreign person pursuant to
                             the requirements of Rule 904 under the Securities
                             Act, or (iv) pursuant to an effective registration
                             statement under the Securities Act. See "The
                             Exchange Offer -- Consequences of Failure to
                             Exchange."
                  
SHELF REGISTRATION
 STATEMENT.................. If any holder of the Notes (other than any such
                             holder which is an "affiliate" of the Company or
                             the Subsidiary Guarantors within the meaning of
                             Rule 405 under the Securities Act) is not eligible
                             under applicable securities laws to participate in
                             the Exchange Offer, and such holder has satisfied
                             certain conditions relating to the provision of
                             information to the Company for use therein, the
                             Company and the Subsidiary Guarantors have agreed
                             to register the Notes on a shelf registration
                             statement (the "Shelf Registration Statement") and
                             use their best efforts to cause it to be declared
                             effective by the Commission as promptly as
                             practical on or after the consummation of the
                             Exchange Offer. The Company and the Subsidiary
                             Guarantors have agreed to maintain the
                             effectiveness of the Shelf Registration Statement
                             for, under certain circumstances, a maximum of
                             three years from the date of issuance of the Notes,
                             to cover resales of the Notes held by any such
                             holders.
 

                                       8
<PAGE>
 
SPECIAL PROCEDURES FOR
BENEFICIAL OWNERS........... Any beneficial owner whose Notes are registered in
                             the name of a broker, dealer, commercial bank,
                             trust company or other nominee and who wishes to
                             tender should contact such registered holder
                             promptly and instruct such registered holder to
                             tender on such beneficial owner's behalf. If such
                             beneficial owner wishes to tender on such owner's
                             own behalf, such owner must, prior to completing
                             and executing the Letter of Transmittal and
                             delivering its Notes, either make appropriate
                             arrangements to register ownership of the Notes in
                             such owner's name or obtain a properly completed
                             bond power from the registered holder. The transfer
                             or registered ownership may take considerable time.

GUARANTEED DELIVERY
PROCEDURES.................. Holders of Notes who wish to tender their Notes and
                             whose Notes are not immediately available or who
                             cannot deliver their Notes, the Letter of
                             Transmittal or any other documents required by the
                             Letter of Transmittal to the Exchange Agent (or
                             comply with the procedures for book-entry transfer)
                             on or prior to the Expiration Date must tender
                             their Notes according to the guaranteed delivery
                             procedures set forth in "The Exchange Offer --
                             Guaranteed Delivery Procedures."

WITHDRAWAL RIGHTS      
ACCEPTANCE OF NOTES AND
 DELIVERY OF EXCHANGE NOTES. Tenders may be withdrawn at any time prior to 5:00
                             p.m., New York City time, on the Expiration Date.
                       
                             The Company will accept for exchange any and all
                             Notes which are properly tendered in the Exchange
                             Offer prior to 5:00 p.m., New York City time, on
                             the Expiration Date. The Exchange Notes issued
                             pursuant to the Exchange Offer will be delivered
                             promptly following the Expiration Date. See "The
                             Exchange Offer - Terms of the Exchange Offer."
    
MATERIAL FEDERAL INCOME TAX
CONSEQUENCES................ The exchange pursuant to the Exchange Offer should
                             not be a taxable event for Federal income tax
                             purposes. See "Certain Material Federal Income Tax
                             Consequences."     

USE OF PROCEEDS............. There will be no cash proceeds to the Company or
                             the Subsidiary Guarantors from the exchange
                             pursuant to the Exchange Offer.



EXCHANGE AGENT.............. IBJ Schroder Bank & Trust Company

                                       9
<PAGE>
 
                              THE EXCHANGE NOTES

GENERAL..................... The form and terms of the Exchange Notes are the
                             same as the form and terms of the Notes (which they
                             replace) except that (i) the Exchange Notes bear a
                             Series B designation, (ii) the Exchange Notes have
                             been registered under the Securities Act and,
                             therefore, will not bear legends restricting the
                             transfer thereof, and (iii) the holders of Exchange
                             Notes will not be entitled to certain rights under
                             the Registration Rights Agreement, including the
                             provisions providing for an increase in the
                             interest rate on the Notes in certain circumstances
                             relating to the timing of the Exchange Offer, which
                             rights will terminate when the Exchange Offer is
                             consummated. See "The Exchange Offer--Purpose and
                             Effect of the Exchange Offer." The Exchange Notes
                             will evidence the same debt as the Notes and will
                             be entitled to the benefits of the Indenture. See
                             "Description of Exchange Notes." The Notes and the
                             Exchange Notes are sometimes referred to herein
                             collectively as the "Senior Notes".

MATURITY DATE............... November 15, 2005.

INTEREST PAYMENT DATES...... Interest on the Exchange Notes will accrue from the
                             date of original issuance (the "Issue Date") and is
                             payable semi-annually on each May 15 and November
                             15, commencing November 15, 1996.
    
RANKING..................... The Exchange Notes and Guarantees will be general
                             unsecured obligations of the Company and Subsidiary
                             Guarantors and will be subordinated in right of
                             payment to all existing and future Senior Debt of
                             the Company and Guarantor Senior Debt of the
                             Subsidiary Guarantors, respectively. The Senior
                             Notes will rank pari passu with any future senior
                             subordinated indebtedness of the Company and
                             Subsidiary Guarantors and will rank senior to all
                             other subordinated indebtedness of the Company and
                             Subsidiary Guarantors. As of March 31, 1996, the
                             Company had approximately $253.5 million of Senior
                             Debt (excluding $5.8 million of Senior Debt owed by
                             a Subsidiary Guarantor, which is being sold subject
                             to such debt. See "Business--Sale of Personalizing
                             Division"). As of March 31, 1996, the Company had
                             approximately $45.7 million available to be drawn
                             under the revolving credit portion and letter
                             credit facility of the Bank Credit Agreement, which
                             amounts would have been Senior Debt. Under the
                             Indenture (without giving effect to the
                             restrictions in the Bank Credit Agreement), the
                             Company could have incurred approximately $74
                             million of additional indebtedness, including
                             indebtedness senior in right of payment to the
                             Exchange Notes, at March 31, 1996.     
 

                                       10
<PAGE>
 
    
OPTIONAL REDEMPTION......... The Exchange Notes are redeemable, in whole or in
                             part, at the option of the Company on or after
                             November 15, 2000, at the redemption prices set
                             forth herein plus accrued interest to the date of
                             redemption. See "Description of Exchange Notes -
                             Redemption." In addition, prior to November 15,
                             1998, the Company, at its option, may redeem up to
                             35% of the aggregate principal amount of the
                             Exchange Notes originally issued in the Offering
                             with the net cash proceeds of one or more Public
                             Equity Offerings (as defined), at the redemption
                             prices set forth herein plus accrued interest to
                             the date of redemption. APP has filed a
                             registration statement with the Commission for the
                             purpose of registering the initial public offering
                             (the "Proposed Equity Offering") of its Class A
                             Common Stock, par value $.01 per share (the "Class
                             A Common Stock"). The net proceeds to APP from the
                             Proposed Equity Offering are currently estimated to
                             be approximately $187 million. APP intends to use a
                             portion of such proceeds to allow the Company to
                             redeem approximately $70 million aggregate
                             principal amount of the Notes or Exchange Notes
                             from the holders thereof on a pro rata basis and to
                             allow the Company to pay approximately $8 million
                             in redemption premiums thereon. There can be no
                             assurance that APP will consummate the Proposed
                             Equity Offering, or if it does, that it will use
                             the proceeds therefrom to redeem amounts
                             outstanding under the Notes or the Exchange Notes.
                             See "Proposed Initial Public Offering."     

CHANGE OF CONTROL........... Upon a Change of Control, each holder will have the
                             right to require the Company to repurchase such
                             holder's Exchange Notes at a price equal to 101% of
                             the principal amount thereof plus accrued interest
                             to the date of repurchase.
    
GUARANTEES.................. The Exchange Notes will be fully and
                             unconditionally guaranteed (the "Guarantees") on a
                             senior subordinated basis by the Subsidiary
                             Guarantors jointly and severally. The Guarantees
                             will be general unsecured obligations of the
                             Subsidiary Guarantors and will be subordinated in
                             right of payment to all existing and future
                             Guarantor Senior Debt. As of March 31, 1996, the
                             Subsidiary Guarantors collectively had
                             approximately $8.6 million of Guarantor Senior Debt
                             (excluding guarantees of Senior Debt).     

CERTAIN COVENANTS........... The Indenture governing the Exchange Notes contains
                             certain covenants that limit the ability of the
                             Company and certain of its subsidiaries to, among
                             other things, incur additional indebtedness, pay
                             dividends or make certain other restricted
                             payments, consummate certain asset sales, enter
                             into certain transactions with affiliates, incur
                             indebtedness that is subordinate in right of
                             payment to any Senior Debt and senior in right of
                             payment to the Exchange Notes, incur liens, impose
                             restrictions on the ability of a subsidiary to pay
                             dividends or make certain payments to the Company
                             and its subsidiaries, merge or consolidate with any
                             other person or sell, assign, transfer, lease,
                             convey or otherwise dispose of all or substantially
                             all of the assets of the Company. In addition, the
                             Indenture requires the Company to use 50% of the
                             net cash proceeds of an Initial Public Offering (as
                             defined) to repay up to $50 million of indebtedness
                             of the Company.
 
For additional information regarding the Notes, see "Description of Exchange
Notes."

                                       11
<PAGE>
 
                 SUMMARY HISTORICAL CONSOLIDATED FINANCIAL DATA
                                  THE COMPANY
    
  The summary historical consolidated financial data set forth below for the
years ended December 31, 1993, 1994 and 1995 have been derived from, and are
qualified by reference to, the audited consolidated financial statements of the
Company, included elsewhere in this Prospectus.  Although the Company was the
surviving corporation in the Merger, Ampad has been treated as the acquiring
corporation for accounting purposes.  As a result, the income statement and
other data for the year ended December 31, 1995 reflect the historical
operations of Ampad and the results of the Company for the two-month period
ended December 31, 1995.  The historical consolidated financial data for the
three months ended March 31, 1995 and 1996 have been derived from the unaudited
consolidated financial statements of the Company which, in the opinion of the
Company, reflect all adjustments (consisting only of normal recurring
adjustments) necessary for a fair presentation.  Results for the three months
ended March 31, 1996 are not necessarily indicative of results for the full
year.  The summary historical consolidated financial data set forth below should
be read in conjunction with, and are qualified by reference to, "Management's
Discussion and Analysis of Financial Condition and Results of Operations" and
the audited consolidated financial statements and accompanying notes thereto
included elsewhere in this Prospectus.      

<TABLE>    
<CAPTION>
 
                                                             YEAR ENDED                      THREE MONTHS ENDED
                                                             DECEMBER 31,                         MARCH 31,
                                                   ------------------------------------------------------------
                                                     1993        1994           1995          1995       1996
                                                   --------   --------      ----------     ---------  ---------
                                                                                            (UNAUDITED)
<S>                                                <C>        <C>          <C>              <C>       <C>         
INCOME STATEMENT DATA (1)(2)(3):
   Net sales                                       $104,277   $120,443        $ 259,341     $45,691    $121,418
   Cost of sales(4)                                  88,491    113,394          211,814      42,394      97,889
                                                   --------   --------        ---------     -------    --------
   Gross profit                                      15,786      7,049(4)        47,527       5,297      23,529
   Selling, general and administrative expenses      10,765     10,615           18,545       2,749      11,026
   Nonrecurring compensation charge(5)                   --         --           27,632
                                                   --------   --------        ---------
   Income (loss) from operations                      5,021     (3,566)           1,350       2,548      12,503
   Interest expense                                   3,320      4,560           13,657       1,656      12,542
   Other (income) expense                              (167)       (90)            (735)        (65)       (269)
                                                   --------   --------        ---------     -------    --------
   Income (loss) before income taxes                  1,868     (8,036)         (11,572)        957         230
   Provision for (benefit from) income taxes             64       (488)          (6,538)        366         102
                                                   --------   --------        ---------     -------    --------
   Income (loss) before extraordinary item            1,804     (7,548)          (5,034)        591         128
   Extraordinary loss from extinguishment of debt,       --         --           (9,652)         --          --
     net of income tax benefit                      --------   --------        ---------     -------    --------
  Net income (loss)                                 $  1,804    ($7,548)        ($14,686)    $   591    $    128
                                                    ========   ========        =========     =======    ========
OTHER DATA:
    Consolidated EBITDA, as defined (6)             $  4,575   $  4,345        $  38,760     $ 5,718    $ 14,142
    Depreciation and amortization                        159        942            4,248         528       3,020
    Capital expenditures                               1,656        942            3,919         809       2,321
    Ratio of earnings to fixed charges (7)               1.5x        --(8)            --(8)      1.5x        1.0x
 
<CAPTION> 
 
BALANCE SHEET DATA:                                                        DECEMBER 31,               MARCH 31,
                                                                              1995                      1996
                                                                           ------------               ---------
<S>                                                                        <C>                        <C> 
   Working capital                                                           $108,924                 $109,238
   Total assets                                                               504,356                  500,794  
   Long-term debt, less current maturities                                    443,794                  440,453 
   Stockholders' equity (deficit)(9)                                          (66,421)                 (66,293) 
</TABLE>     
- -----------------------
(1)  Effective July 5, 1994, Ampad acquired the assets and assumed certain
     liabilities of SCM Office Supplies, Inc. (the "SCM Acquisition"). The
     acquisition has been accounted for under the purchase method of accounting
     and, accordingly, the operating results have been included with Ampad's
     results since the date of acquisition. See 

                                       12
<PAGE>
 
     "Management's Discussion and Analysis of Financial Condition and Results of
     Operations" and Note 3 of the Notes to Consolidated Financial Statements of
     the Company included herein.

(2)  Effective August 16, 1995, Ampad acquired the inventories and certain
     equipment of the file folder and hanging file product lines of the Globe-
     Weis office products division ("Globe-Weis") of Atapco (as defined) (the
     "Globe-Weis Acquisition"). The acquisition has been accounted for under the
     purchase method of accounting and, accordingly, the operating results have
     been included in Ampad's results since the date of acquisition. See
     "Management's Discussion and Analysis of Financial Condition and Results of
     Operations" and Note 3 of the Notes to Consolidated Financial Statements of
     the Company included herein.
    
(3)  Effective October 31, 1995, Ampad acquired Williamhouse in the Acquisition.
     The Acquisition has been accounted for under the purchase method of
     accounting and accordingly, the operating results of Williamhouse, except
     for the Personalizing Division, for the two month period ended December 31,
     1995 have been included in Ampad's results for the year ended December 31,
     1995.  The Personalizing Division was held for sale at December 31, 1995.
     As such, the operating results of the Personalizing Division are excluded
     from the results of operations for the two month period ended December 31,
     1995 (period subsequent to the Acquisition).  See "Management's Discussion
     and Analysis of Financial Condition and Results of Operations" and Note 3
     of the Notes of Consolidated Financial Statements of the Company included
     herein.      

(4)  Inventory cost is determined using the last-in, first-out ("LIFO") method
     of valuation. Gross profit in the fourth quarter of 1994 was adversely
     impacted by a significant increase in paper prices, resulting in a $5.4
     million charge for LIFO in advance of Ampad's raising selling prices in the
     first quarter of 1995.

(5)  Includes non-cash stock option compensation of $24.3 million directly
     related to the Acquisition as well as other non-recurring cash and non-cash
     charges aggregating $3.3 million (see Note 9 of Notes to Consolidated
     Financial Statements).
    
(6)  "Consolidated EBITDA, as defined" is defined under the Indenture pursuant
     to which the Notes were issued as income from operations, prior to
     adjustment for the effect of the LIFO method of inventory valuation, plus
     depreciation and amortization expense, non-recurring charges and other non-
     cash expense items.  See "Description of Exchange Notes - Certain
     Covenants."  Consolidated EBITDA, as defined should not be considered as an
     alternative to net income as a measure of operating results or to cash
     flows as a measure of liquidity in accordance with generally accepted
     accounting principles.     

(7)  For purposes of computing this ratio, earnings consist of income before
     income taxes plus fixed charges. Fixed charges consist of interest expense,
     amortization of deferred financing fees and one-third of the rent expense
     from operating leases, which management believes is a reasonable
     approximation of an interest factor.

(8)  Earnings were insufficient to cover fixed charges by approximately $8.0
     million and $11.6 million during the year ended December 31, 1994 and 1995,
     respectively.
    
(9)  Includes $70.6 million to redeem a portion of the Preferred Stock and $4.5
     million to pay the Class P Common Stock Dividend.     

                                       13
<PAGE>
 
                   SUMMARY UNAUDITED PRO FORMA FINANCIAL DATA
                                  THE COMPANY
    
  The following summary unaudited pro forma financial data set forth below for
the year ended December 31, 1995 gives pro forma effect in the manner described
under "Unaudited Pro Forma Financial Data" and the notes thereto to the
Transactions, the Globe-Weis Acquisition and the pending disposal of the
Personalizing Division, as if each had occurred on January 1, 1995.  The Income
Statement Data and Other Data for the year ended December 31, 1995 do not (i)
purport to represent what the Company's results of operations actually would
have been if the Transactions, the Globe-Weis Acquisition and the pending
disposal of the Personalizing Division had actually occurred as of such dates or
what such results will be for any future periods or (ii) give effect to certain
non-recurring charges expected to result from the Transactions, including
certain non-cash compensation charges directly related to the Acquisition and an
extraordinary charge for the write-off of deferred financing fees and direct
expenses to retire existing Ampad and Williamhouse debt. The final allocation of
purchase price and the resulting amortization expense in the income statement
data may differ somewhat from the preliminary estimates for the reasons
described in more detail in "Unaudited Pro Forma Financial Data" and in Note 3
of the Notes to Consolidated Financial Statements of the Company.  The Income
Statement Data and Other Data for the year ended December 31, 1995 do not give
effect to the Proposed Equity Offering.  See "Proposed Initial Public Offering."
Pro forma information is not presented for the three months ended March 31, 1996
since the historical financial statements of the Company for such period include
the effects of the Transactions and the Globe-Weis Acquisition during the entire
period.  The information contained in this table should be read in conjunction
with the "Unaudited Pro Forma Financial Data," "Selected Historical Consolidated
Financial Data," "Management's Discussion and Analysis of Financial Condition
and Results of Operations" and the audited consolidated financial statements and
accompanying notes thereto included elsewhere in this Prospectus.      

<TABLE>    
<CAPTION>
 
                                                          PRO FORMA
                                                YEAR ENDED DECEMBER 31, 1995
                                                ----------------------------
                                                   (DOLLARS IN THOUSANDS)

INCOME STATEMENT DATA:
<S>                                             <C>
  Net sales                                            $511,307
  Cost of sales(1)                                      399,419
                                                       --------
  Gross profit                                          111,888
  Selling, general and administrative expenses           55,294
  Nonrecurring compensation charge(2)                     3,367
                                                       --------
  Income from operations                                 53,227
  Interest expense                                       49,978
  Other (income) expense                                   (859)
                                                       --------
  Income (loss) before income taxes                       4,108
  Provision for (benefit from) income taxes                 681
                                                       --------
  Net income (loss)                                    $  3,427
                                                       ========
OTHER DATA:                                        
  Consolidated EBITDA, as defined(3)                   $ 81,679
  Depreciation and amortization                          15,016
  Capital expenditures                                   12,034
  Ratio of earnings to fixed charges(4)                     1.1x
</TABLE>     
- --------------
(1)  Inventory cost is determined using the LIFO method of valuation.

(2)  Excludes $33,809 of non-recurring non-cash compensation charges from stock
     options directly related to the Acquisition.

                                       14
<PAGE>
 
    
  (3) "Consolidated EBITDA, as defined" is defined under the Indenture pursuant
to which the Notes were issued as income from operations, prior to adjustment
for the effect of the LIFO method of inventory valuation, plus depreciation and
amortization expense, non-recurring charges and other non-cash expense items.
See "Description of Exchange Notes - Certain Covenants."  Consolidated EBITDA,
as defined should not be considered as an alternative to net income as a measure
of operating results or to cash flows as a measure of liquidity in accordance
with generally accepted accounting principles.     

(4)  For purposes of computing this ratio, earnings consist of income before
     income taxes plus fixed charges. Fixed charges consist of interest expense,
     amortization of deferred financing fees and one-third of the rent expense
     from operating leases, which management believes is a reasonable
     approximation of an interest factor.

                                       15
<PAGE>
 
                                  RISK FACTORS

  Prospective investors should carefully consider the following factors in
addition to the other information set forth in this Prospectus before tendering
in the Exchange Offer.

    
RISKS ASSOCIATED WITH SUBSTANTIAL LEVERAGE AND ABILITY TO SERVICE DEBT

  In connection with the Transactions, the Company incurred a significant amount
of indebtedness. On March 31, 1996, the Company's indebtedness was approximately
$453.5 million (excluding $5.8 million of indebtedness expected to be assumed in
the Personalizing Division sale and reflected in "Assets held for Sale" at March
31, 1996) and its stockholders' deficit was $(66.3) million. In addition,
subject to the restrictions in the Bank Credit Agreement and the Indenture, the
Company may incur additional indebtedness from time to time to finance
acquisitions or capital expenditures or for other purposes.  For the twelve-
month period ended March 31, 1996, the Company's ratio of earnings to fixed
charges was 1.2 to 1.0 on a pro forma basis.     

  The level of the Company's indebtedness could have important consequences to
holders of the Exchange Notes, including: (i) a substantial portion of the
Company's cash flow from operations must be dedicated to debt service and will
not be available for other purposes; (ii) the Company's ability to obtain
additional debt financing in the future for working capital, capital
expenditures or acquisitions may be limited; and (iii) the Company's level of
indebtedness could limit its flexibility in reacting to changes in the industry
and economic conditions generally. Certain of the Company's competitors
currently operate on a less leveraged basis and have significantly greater
operating and financing flexibility than the Company.

  The Company's ability to pay interest on the Exchange Notes and to satisfy its
other debt obligations will depend upon its future operating performance, which
will be affected by prevailing economic conditions and financial, business and
other factors, certain of which are beyond its control. The Company anticipates
that its operating cash flow, together with borrowings under the Bank Credit
Agreement, will be sufficient to meet its operating expenses and to service its
debt requirements as they become due. However, if the Company is unable to
service its indebtedness it will be forced to adopt an alternative strategy that
may include actions such as reducing or delaying capital expenditures, selling
assets, restructuring or refinancing its indebtedness, or seeking additional
equity capital. There can be no assurance that any of these strategies could be
effected on satisfactory terms, if at all. See "Management's Discussion and
Analysis of Financial Condition and Results of Operations--Liquidity and Capital
Resources."
    
RISKS RELATING TO THE SUBORDINATION OF EXCHANGE NOTES AND THE GUARANTEES

  The Exchange Notes and the Guarantees will be subordinated in right of payment
to all Senior Debt of the Company and Guarantor Senior Debt of the Subsidiary
Guarantors, respectively. In the event of bankruptcy, liquidation or
reorganization of the Company or the Subsidiary Guarantors, the assets of the
Company or the Subsidiary Guarantors will be available to pay obligations on the
Exchange Notes only after all Senior Debt or Guarantor Senior Debt, as the case
may be, has been paid in full, and there may not be sufficient assets remaining
to pay amounts due on any or all of the Exchange Notes then outstanding. In
addition, indebtedness outstanding under the Bank Credit Agreement will be
secured by substantially all of the assets of the Company and its subsidiaries.
As of March 31, 1996, the Company had approximately $253.5 million of Senior
Debt and the Subsidiary Guarantors had approximately $8.6 million of Guarantor
Senior Debt (excluding guarantees of Senior Debt). Additional Senior Debt and
Guarantor Senior Debt may be incurred by the Company and the Subsidiary
Guarantors from time to time subject to certain restrictions contained in the
Bank Credit Agreement and the Indenture.  As of March 31, 1996, the Company had
approximately $45.7 million available to be drawn under the revolving credit
portion and letter of credit facility of the Bank Credit Agreement, which
amounts would have been Senior Debt.  Under the Indenture (without giving effect
to the restrictions in the Bank Credit Agreement), the Company could have
incurred approximately $74 million of additional indebtedness, including
indebtedness senior right of payment to the Exchange Notes, at March 31, 1996.
See "Description of Bank Credit Agreement" and "Description of Exchange Notes."
     
RESTRICTIONS IMPOSED BY TERMS OF THE COMPANY'S INDEBTEDNESS

  The Indenture restricts, among other things, the Company and the Subsidiary
Guarantors' ability to incur additional indebtedness, incur liens, pay dividends
or make certain other restricted payments, consummate certain asset sales, enter
into certain transactions with affiliates, incur indebtedness that is
subordinate in right of payment to any Senior Debt or

                                       16
<PAGE>
 
    
Guarantor Senior Debt and senior in right of payment to the Exchange Notes or
the Guarantees, as the case may be, impose restrictions on the ability of a
subsidiary to pay dividends or make certain payments to the Company, merge or
consolidate with any other person or sell, assign, transfer, lease, convey or
otherwise dispose of all or substantially all of the assets of the Company. In
addition, the Bank Credit Agreement contains other and more restrictive
covenants and prohibits the Company from prepaying its other indebtedness
(including the Exchange Notes). See "Description of Exchange Notes--Certain
Covenants" and "Description of Bank Credit Agreement."  Contemporaneously with,
and conditioned upon, the Proposed Equity Offering, the Company intends to
refinance and retire all remaining indebtedness under the Bank Credit Agreement
with the proceeds of loans under a new bank credit agreement.  The Company
anticipates that the new bank credit agreement will impose operating and
financial restrictions on the Company similar to those contained in the Bank
Credit Agreement.  See "Proposed Initial Public Offering."

CROSS DEFAULT RISKS

  The Bank Credit Agreement requires the Company to maintain specified financial
ratios and satisfy certain financial condition tests. The Company's ability to
meet those financial ratios and tests can be affected by events beyond its
control, and there can be no assurance that the Company will meet those tests. A
breach of any of these covenants could result in a default under the Bank Credit
Agreement and/or the Indenture. Upon the occurrence of an event of default under
the Bank Credit Agreement, the lenders could elect to declare all amounts
outstanding under the Bank Credit Agreement, together with accrued interest, to
be immediately due and payable. If the Company were unable to repay those
amounts, the lenders could proceed against the collateral granted to them to
secure that indebtedness. If the lenders under the Bank Credit Agreement
accelerate the payment of the indebtedness, there can be no assurance that the
assets of the Company would be sufficient to repay in full such indebtedness and
the other indebtedness of the Company, including the Exchange Notes.
Substantially all the assets of the Company are pledged as security under the
Bank Credit Agreement. See "Description of Bank Credit Agreement."  The Company
expects that its new bank credit agreement will contain similar provisions.

RISKS RELATING TO REPURCHASE OBLIGATION

  Under the Indenture, upon the occurrence of a Change in Control (as defined),
each holder of the Notes may require the Company to repurchase all or a portion
of such holder's Notes or Exchange Notes at 101% of the principal amount
thereof, together with accrued and unpaid interest, if any, to the date of
repurchase.  If a Change of Control occurs, there can be no assurance that the
agreements controlling the Company's then-existing Senior Debt would permit the
Company to make payments pursuant to a Change of Control Offer (as defined)
without prior repayment of such Senior Debt or that the Company would have
available funds sufficient to purchase all of the Notes or Exchange Notes that
might be delivered by the holders thereof.  Such limitations may have the effect
of delaying, deterring or preventing a third-party takeover attempt.

RISKS RELATING TO ACQUISITION STRATEGY

  The Company expects to continue its strategy of identifying and acquiring
companies or assets that would enable the Company to offer complementary product
lines and that management considers likely to enhance the Company's operations
and profitability.  There can be no assurance that the Company will continue to
acquire businesses or assets on satisfactory terms or that any business or
assets acquired by the Company will be integrated successfully into the
Company's operations or be able to operate profitably.

RISKS ASSOCIATED WITH FLUCTUATIONS IN PAPER COSTS

  The Company's principal raw material is paper.  While paper prices have
increased by an average of less than 1% annually since 1989, certain commodity
grades have shown considerable price volatility during that period.  This
volatility negatively impacted the Company's earnings in 1994, particularly in
the fourth quarter, as a result of the Company's inability to implement price
changes in many of its product lines without giving its customers advance
notification.  Beginning in January 1995, the Company adopted new pricing
policies enabling it to set product prices consistent with the Company's cost of
paper at the time of shipment. To date, such policies have been accepted by
customers; however, no assurance can be given that the Company will continue to
be successful in maintaining such pricing policies or that future price
fluctuations in the price of paper will not have a material adverse effect on
the Company.  Fluctuation in paper prices can have an effect on quarterly
comparisons of the results of operations and      

                                       17
<PAGE>
 
    
financial condition of the Company.  See "Management's Discussion and Analysis
of Financial Condition and Result of Operations--Overview."

SUPPLIER RELATIONSHIPS

  The Company has strong relationships with most of the country's largest paper
mills, many of which have been doing business with the Company for more than 30
years.  The Company is one of the largest purchasers of the principal paper
grades used in its manufacturing operations.  In addition, the Company has the
largest number of designated mill relationships which involve some of the
largest and most recognized paper mill brands such as Hammermill, Hopper, Neenah
and Strathmore.  These relationships afford the Company certain paper purchasing
advantages, including stable supply and favorable pricing arrangements.  While
these relationships are stable, all but one of the designated manufacturer
arrangements are oral and terminable at will at the option of either party.
Although the Company is not dependent on any single supplier relationship, there
can be no assurance that the termination of one or more of these supplier or
designated manufacturer relationships would not have a material adverse effect
on the Company.  While the Company has been able to obtain sufficient paper
supplies during recent paper shortages and otherwise, the Company is subject to
the risk that it will be unable to purchase sufficient quantities of paper to
meet its production requirements during times of tight supply.  An interruption
in the Company's supply of paper could have a material adverse effect on the
Company's business.  See "Business--Products and Services" and "Industry--
Distribution."

DEPENDENCE UPON SIGNIFICANT CUSTOMERS

  The Company's aggregate net sales to Sam's Warehouse Club/Wal-Mart and Office
Depot accounted for approximately 14.8% and 12.7% of the Company's net sales for
1995, respectively.  The Company's top five customers accounted for
approximately 50.3% of its net sales in 1995 (34.0% on a pro forma basis).  A
significant decrease or interruption in business from Sam's Warehouse Club/Wal-
Mart or Office Depot or from any other of the Company's significant customers
could have a material adverse effect on the Company.  See "Business--Sales,
Distribution and Marketing."

CONTROLLING STOCKHOLDERS

  The Company is a wholly owned subsidiary of APP.  Certain members of the
Company's management and Bain Capital and its related investors currently own
approximately 97% of the outstanding capital stock of APP.  After giving effect
to the Proposed Equity Offering, management and Bain Capital are expected to
beneficially own shares of Common Stock representing on a fully-diluted basis
approximately 41% of the economic interest in APP and approximately 83% of the
voting power.   By virtue of this stock ownership, these stockholders will be
able to control the vote on all matters submitted to a vote of the holders of
Common Stock, including the election of a majority of the directors, amendments
to APP's certificate of incorporation and bylaws and approval of significant
corporation transactions.  Such concentration of stock ownership could have the
effect of delaying, deterring or preventing a change in control of APP that
might otherwise be beneficial to holders of Notes.  See "Proposed Initial Public
Offering."

COMPETITION

  The paper-based office products market is highly competitive. The Company
competes with other national and local manufacturers in many product segments.
Certain of the Company's principal competitors are less highly-leveraged than
the Company and may be better able to withstand volatile market conditions
within the paper industry. There can be no assurance that the Company will not
encounter increased competition in the future, which could have a material
adverse effect on the Company's business. See "Business--Competition."

DEPENDENCE ON KEY EXECUTIVES

  The Company is dependent to a large degree on the services of its senior
management team and there can be no assurance that such individuals will remain
with the Company.  The loss of any of these individuals could have a material
adverse effect on the Company. See "Management."      

                                       18
<PAGE>
 
IMPACT OF ENVIRONMENTAL REGULATION
    
  The Company is subject to the requirements of federal, state, and local
environmental and occupational health and safety laws and regulations. While
there can be no assurance that the Company is at all times in complete
compliance with all such requirements, the Company believes that any
noncompliance is unlikely to have a material adverse effect on the Company. The
Company has made and will continue to make capital expenditures to comply with
environmental requirements. As is the case with manufacturers in general, if a
release of hazardous substances occurs on or from the Company's properties or
any associated offsite disposal location, or if contamination from prior
activities is discovered at any of the Company's properties, the Company may be
held liable and the amount of such liability could be material. The Company's
Ampad division has been named a potentially responsible party for cleanup costs
under the federal Comprehensive Environmental Response, Compensation and
Liability Act at five waste disposal sites. See "Business--Environmental, Health
and Safety Matters."

RISKS ASSOCIATED WITH FRAUDULENT TRANSFER STATUTES      

  The incurrence by the Company and the Subsidiary Guarantors of indebtedness
such as the Notes, the Exchange Notes and the Guarantees to finance the
Transactions may be subject to review under relevant state and federal
fraudulent conveyance laws if a bankruptcy case or lawsuit is commenced by or on
behalf of unpaid creditors of the Company or the Subsidiary Guarantors. Under
these laws, if a court were to find that, after giving effect to the sale of the
Notes and the application of the net proceeds therefrom, either (a) the Company
or the Subsidiary Guarantors incurred such indebtedness with the intent of
hindering, delaying or defrauding creditors or (b) the Company or the Subsidiary
Guarantors received less than reasonably equivalent value or consideration for
incurring such indebtedness and (i) was insolvent or was rendered insolvent by
reason of such transactions, (ii) was engaged in a business or transaction for
which the assets remaining with the Company or the Subsidiary Guarantors
constituted unreasonably small capital or (iii) intended to incur, or believed
that it would incur, debts beyond its ability to pay such debts as they matured,
such court may subordinate such indebtedness to presently existing and future
indebtedness of the Company or the Subsidiary Guarantors, as the case may be,
avoid the issuance of such indebtedness and direct the repayment of any amounts
paid thereunder to the Company's or the Subsidiary Guarantors', as the case may
be, creditors or take other action detrimental to the holders of such
indebtedness.

  The measure of insolvency for purposes of determining whether a transfer is
avoidable as a fraudulent transfer varies depending upon the law of the
jurisdiction which is being applied. Generally, however, a debtor would be
considered insolvent if the sum of all its liabilities, including contingent
liabilities, were greater than the value of all its property at a fair
valuation, or if the present fair saleable value of the debtor's assets were
less than the amount required to repay its probable liabilities on its debts,
including contingent liabilities, as they become absolute and matured.

  There can be no assurance as to what standard a court would apply in order to
determine solvency. To the extent that proceeds from the sale of the Notes were
used to finance the Transactions, a court may find that the Company or the
Subsidiary Guarantors, as the case may be, did not receive fair consideration or
reasonably equivalent value for the incurrence of the indebtedness represented
thereby. In addition, if a court were to find that any of the components of the
Transactions constituted a fraudulent transfer, to the extent that proceeds from
the sale of the Notes were used to finance such Transactions, a court may find
that the Company or the Subsidiary Guarantors, as the case may be, did not
receive fair consideration or reasonably equivalent value for the incurrence of
the indebtedness represented by the Notes or the Guarantees, as the case may be.
Pursuant to the terms of the Guarantees, the liability of each Subsidiary
Guarantor is limited to the maximum amount of indebtedness permitted, at the
time of the grant of such Guarantee, to be incurred in compliance with
fraudulent conveyance or similar laws.

  Each of the Company and the Subsidiary Guarantors believes that it received or
will receive equivalent value at the time the indebtedness under the Notes, the
Exchange Notes and the Guarantees was or is incurred. In addition, neither the
Company nor the Subsidiary Guarantors believes that it, after giving effect to
the Transactions, (i) was or will be insolvent or rendered insolvent, (ii) was
or will be engaged in a business or transaction for which its remaining assets
constituted unreasonably small capital or (iii) intends or intended to incur, or
believes or believed that it will or would incur, debts beyond its ability to
pay such debts as they mature. These beliefs are based on the Company's
operating history and analysis of internal cash flow projections and estimated
values of assets and liabilities of the Company and the Subsidiary Guarantors at
the time of the offering of the Notes and the Exchange Notes. There can be no
assurance, however, that a court passing on these issues would make the same
determination.

                                       19
<PAGE>
 
ABSENCE OF PUBLIC MARKET

  Prior to the Exchange Offer, there has not been any public market for the
Notes. The Notes have not been registered under the Securities Act and will be
subject to restrictions on transferability to the extent that they are not
exchanged for Exchange Notes by holders who are entitled to participate in this
Exchange Offer. The holders of Notes (other than any such holder that is an
affiliate of the company within the meaning of Rule 405 under the Securities
Act) who are not eligible to participate in the Exchange Offer are entitled to
certain registration rights, and the Company may be required to file a Shelf
Registration Statement with respect to such Notes. The Exchange Notes will
constitute a new issue of securities with no established trading market.   The
Company does not intend to list the Exchange Notes on any national securities
exchange or to seek approval for quotation through any automated quotation
system.   The Initial Purchasers of the Notes currently make a market in the
Notes, but they are not obligated to do so and may discontinue such market
making at any time. In addition, such market making activity will be subject to
the limits imposed by the Securities Act and the Exchange Act and may be limited
during the Exchange Offer and the pendency of the Shelf Registration Statement.
Accordingly, no assurance can be given that an active public or other market
will develop for the Exchange Notes or as to the liquidity of the trading market
for the Exchange Notes. If a trading market does not develop or is not
maintained, holders of the Exchange Notes may experience difficulty in reselling
the Exchange Notes or may be unable to sell them at all. If a market for the
Exchange Notes develops, any such market may be discontinued at any time.

  If a public trading market develops for the Exchange Notes, future trading
prices of such securities will depend on many factors, including, among other
things, prevailing interest rates, the Company's results of operations and the
market for similar securities. Depending on prevailing interest rates, the
market for similar securities and other factors, including the financial
condition of the Company, the Exchange Notes may trade at a discount from their
principal amount.

CONSEQUENCES OF FAILURE TO EXCHANGE

          Holders of Notes who do not exchange their Notes for Exchange Notes
pursuant to the Exchange Offer will continue to be subject to the restrictions
on transfer of such Notes as set forth in the legend thereon and in the Offering
Memorandum, dated November 17, 1995, because the Notes were issued pursuant to
exemptions from, or in transactions not subject to, the registration
requirements of the Securities Act and applicable state securities laws.  In
general, the Notes may not be offered or sold unless registered under the
Securities Act and applicable state securities laws, or pursuant to an exemption
therefrom, or in a transaction not subject to the Securities Act and applicable
state securities laws.  The Company does not intend to register the Notes under
the Securities Act and, after consummation of the Exchange Offer, will not be
obligated to do so except under limited circumstances.  See "The Exchange Offer
- -- Purpose and Effect."  Based on an interpretation by the staff of the
Commission set forth in no-action letters issued to third parties, the Company
believes that the Exchange Notes issued pursuant to the Exchange Offer in
exchange for Notes may be offered for resale, resold or otherwise transferred by
holders thereof (other than any such holder which is an "affiliate" of the
Company within the meaning of Rule 405 under the Securities Act) without
compliance with the registration and prospectus delivery provisions of the
Securities Act, provided that such Exchange Notes are acquired in the ordinary
course of such holders' business, such holders have no arrangement with any
person to participate in the distribution of such Exchange Notes and neither
such holders nor any such other person is engaging in or intends to engage in a
distribution of such Exchange Notes.  Any holder of Notes who tenders in the
Exchange Offer for the purpose of participating in a distribution of the
Exchange Notes may be deemed to have received restricted securities and, if so,
will be required to comply with the registration and prospectus delivery
requirements of the Securities Act in connection with any resale transaction.
Each broker-dealer that receives Exchange Notes for its own account in exchange
for Notes, where such Notes were acquired by such broker-dealer as a result of
market-making activities or other trading activities, must acknowledge that it
will deliver a prospectus in connection with any resale of such Exchange Notes.
See "Plan of Distribution."  To the extent the Notes are tendered and accepted
in the Exchange Offer, the trading market for untendered and tendered but
unaccepted Notes could be adversely affected.  See "The Exchange Offer."

                                       20
<PAGE>
 
                                THE TRANSACTIONS

THE ACQUISITION
    
  APP, WHR Acquisition, Inc. and WR, the parent corporation of Williamhouse,
entered into an Agreement and Plan of Merger, dated as of October 3, 1995 (the
"Acquisition Agreement"), pursuant to which the Acquisition was consummated on
October 31, 1995. WHR Acquisition, Inc. was a newly organized wholly owned
subsidiary of APP that was formed to effect the Acquisition.  WR acquired Ampad
Corporation in exchange for newly issued shares of WR common stock. Ampad
Corporation was then merged with and into Williamhouse, and WHR Acquisition,
Inc. merged into WR and the stockholders of WR (other than WHR Acquisition, Inc.
and its affiliates) received the Acquisition consideration.  As a result of the
transactions, APP now owns all of the issued capital stock of WR, which in turns
owns all of the issued capital stock of the Company.  APP is owned by the
Company's management and Bain Capital and its related investors.  Following the
acquisition, the Company's name was changed to American Pad & Paper Company of
Delaware, Inc.     

  As consideration for the Acquisition, WHR Acquisition, Inc. paid $140 million
for the common stock of WR Acquisition, Inc. and $4 million for certain expenses
of the selling stockholders. In connection with the Acquisition, the Company
refinanced approximately $119.1 million of indebtedness. The cash portion of the
purchase price was paid at the Closing, except for $25.2 million, which certain
former stockholders of WR Acquisition, Inc. elected to defer until January 1996.
Funding for the Acquisition consisted of borrowings under the Bank Credit
Agreement and the proceeds of the Accounts Receivable Facility. The Bank Credit
Agreement provides for $245 million of term loans, a $45 million revolving
credit facility and a $13.4 million letter of credit facility relating to
Williamhouse's outstanding industrial revenue bonds (the "IRBs").

TENDER OFFER AND CONSENT SOLICITATION

  On October 23, 1995, WHR Acquisition, Inc. commenced the Tender Offer to
purchase for cash all of the Old Debentures and the related Consent Solicitation
to modify certain terms of the indenture for the Old Debentures.  The purchase
price paid in respect of validly tendered Old Debentures and related consents
was 109% of their principal amount, plus accrued interest up to, but not
including, the date of purchase.  The Company received consents and tenders
representing 99.9% in aggregate principal amount of the Old Debentures
outstanding.  As of the date hereof, there are no Old Debentures outstanding.

REFINANCING
    
  The Company has effected the following additional Transactions: (i) the
Offering of the Notes; (ii) the Tender Offer and the related Consent
Solicitation; (iii) the redemption of $70.6 million of the Preferred Stock of
APP; and (iv) the payment of the Class P Common Stock Dividend.  The Company
received approximately $194 million in net proceeds from the sale of the Notes
in the Offering.  The net proceeds were used by the Company (i) to repurchase
Old Debentures in connection with the Tender Offer and Consent Solicitation,
(ii) to redeem a portion of the Preferred Stock, (iii) to pay the Class P Common
Stock Dividend and (iv) to provide working capital and to pay related fees and
expenses.  See "Use of Proceeds."


                        PROPOSED INITIAL PUBLIC OFFERING

  On April 25, 1996, APP filed with the Commission a registration statement
relating to the initial public offering of up to 15,625,000 shares of Class A
Common Stock.  In connection with the Proposed Equity Offering, APP will effect
a recapitalization (the "Recapitalization") whereby (i) all outstanding shares
of its common stock and Preferred Stock will be converted into shares of Class B
Common Stock, par value $.01 per share (the "Class B Common Stock"), (ii) all
outstanding options to purchase shares of its common stock or Preferred Stock
will be converted into options to purchase shares of Class A Common Stock and
(iii) a 6.1255-for-one split of all common stock and common stock equivalents
outstanding will be effected. Contemporaneously with, and conditioned upon, the
Proposed Equity Offering, the Company intends to refinance and retire all
remaining indebtedness under the Bank Credit Agreement with the proceeds of
loans under a new bank credit agreement (the "New Bank Credit Agreement").  See
"Description of New Bank Credit Agreement."     

                                       21
<PAGE>
 
    
  Upon completion of the Proposed Equity Offering, the Company will have two
outstanding classes of stock:  Class A Common Stock and Class B Common Stock.
The Class A Common Stock will be substantially identical to the Class B Common
Stock except with respect to voting and conversion rights.  The Class B Common
Stock will generally vote with the Class A Common Stock on all matters submitted
to a vote of stockholders, including the election of Directors, except that the
Class A Common Stock will vote as a class to elect two Directors.  On all
matters, the Class A Common Stock will be entitled to one vote per share and the
Class B Common Stock will be entitled to ten votes per share.  The Class B
Common Stock will be generally non-transferable and will be convertible at the
option of the holder into Class A Common Stock on a one-to-one basis.  Certain
members of the Company's management and Bain Capital and its related investors
currently own approximately 97% of the outstanding capital stock of APP.  After
giving effect to the Proposed Equity Offering, management and Bain Capital will
beneficially own shares of Common Stock representing on a fully-diluted basis
approximately 41% of the economic interest in APP and approximately 83% of the
voting power. The Class A Common Stock and Class B Common Stock are collectively
referred to herein as the "Common Stock."

  The net proceeds to APP from the Proposed Equity Offering are estimated to be
approximately $187 million.  APP intends to use such proceeds to repay
approximately $107 million of the indebtedness incurred under the Bank Credit
Agreement, (ii) allow the Company to redeem approximately $70 million aggregate
principal amount of the Notes or the Exchange Notes from the holders thereof on
a pro rata basis, (iii) allow the Company to pay approximately $8 million in
redemption premiums on the Notes or Exchange Notes and (iv) pay certain fees
associated with the Proposed Equity Offering.  There can be no assurance that
APP will consummate the Proposed Equity Offering, or if it does, that it will
use the net proceeds therefrom as set forth herein.  The Exchange Offer is not
conditioned upon or subject to the consummation of the Proposed Equity Offering.


                                USE OF PROCEEDS

  This Exchange Offer is intended to satisfy certain of the Company's and the
Subsidiary Guarantors' obligation under the Purchase Agreement and the
Registration Rights Agreement. In consideration for issuing the Exchange Notes
contemplated in this Prospectus, the Company will receive Notes in like
principal amount, the form and terms of which are the same as the form and terms
of the Exchange Notes (which they replace), except as otherwise described
herein. The Notes surrendered in exchange for Exchange Notes will be retired and
canceled and cannot be reissued. Accordingly, issuance of the Exchange Notes
will not result in any increase or decrease in the indebtedness of the Company
or the Subsidiary Guarantors. As such, no effect has been given to the Exchange
Offer in the pro forma statements or capitalization tables. The Company will not
receive any proceeds from the Exchange Offer. The net proceeds to the Company
from the Offering of the Notes on December 1, 1995, were approximately $194
million (after deducting the Initial Purchasers' discount and certain fees and
expenses relating to the Offering). The net proceeds of the Offering were used
to repurchase Old Debentures in connection with the Tender Offer and Consent
Solicitation, to redeem a portion of the Preferred Stock, to provide working
capital and to pay related fees and expenses.     

                                       22
<PAGE>
 
                                 CAPITALIZATION
                                  (UNAUDITED)
    
  The following table sets forth the actual capitalization of the Company as of
 March 31, 1996. This table should be read in conjunction with the "Selected
Historical Consolidated Financial Data" and "Unaudited Pro Forma Financial Data"
included elsewhere in this Prospectus.    
<TABLE>    
<CAPTION>
 
                                                                               MARCH 31, 1996
                                                                         ---------------------------
                                                                           (DOLLARS IN THOUSANDS)
        <S>                                                          <C>               
        Cash and cash equivalents                                                 $ 20,108 
                                                                                  ======== 
        Current maturities of long-term debt:                                              
          Term Loans, IRBs and other indebtedness--current                        $ 13,066 
                                                                                  -------- 
        Long-term debt:                                                                    
          Revolving Credit Facility                                                     -- 
          Term Loans                                                               231,625 
                                                                                  --------
          IRBs and other indebtedness                                                8,828 
          Notes                                                                    200,000 
                                                                                  -------- 
            Total long-term debt                                                   440,453 
                                                                                  -------- 
            Total debt                                                             453,519 
        Stockholders' equity (deficit)                                             (66,253)
                                                                                  -------- 
            Total capitalization                                                  $387,226 
                                                                                  ======== 
</TABLE>      
 

                                       23
<PAGE>
 
        
                       UNAUDITED PRO FORMA FINANCIAL DATA
    
  The following Unaudited Pro Forma Consolidated Statement of Income for the
year ended December 31, 1995 gives effect to the Transactions, the Globe-Weis
Acquisition and the pending disposal of the Personalizing Division as if they
had occurred on January 1, 1995.   The unaudited pro forma financial data are
based on the historical financial statements of the Company and Williamhouse and
the assumptions and adjustments described in the accompanying notes.  The
Unaudited Pro Forma Consolidated Statement of Income does not (i) purport to
represent what the Company's results of operations actually would have been if
the Transactions, the Globe-Weis Acquisition and the pending sale of the
Personalizing Division had occurred as of the dates indicated or what such
results will be for any future periods, or (ii) give effect to certain non-
recurring charges expected to result from the Transactions, including certain
non-cash compensation charges directly related to the Acquisition and an
extraordinary charge from the write-off of deferred financing fees and direct
expenses resulting from the refinancing of existing Ampad and Williamhouse debt.
Pro forma information is not presented for the three months ended March 31, 1996
since the historical financial statements of the Company for such period include
the effects of the Transactions and the Globe-Weis Acquisition during the entire
period.  The Unaudited Pro Forma Consolidated Statement of Income for the year
ended December 31, 1995 does not give effect to the Proposed Equity Offering.
See "Proposed Initial Public Offering."

  An Unaudited Pro Forma Condensed Consolidated Balance Sheet is not presented
since the historical financial statements of the Company reflect the
Transactions, the Globe-Weis Acquisition and the pending disposal of the
Personalizing Division as of March 31, 1996.  The historical financial
statements and the Unaudited Pro Forma Consolidated Statement of Income reflect
the preliminary allocation of purchase price to the Company's tangible and
intangible assets and liabilities.  The final allocation of purchase price, and
the resulting amortization expense may differ somewhat from the preliminary
estimates primarily due to the final allocation being based on the actual
proceeds to be received from the disposal of the Personalizing Division.  See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and Note 3 of the Notes to Consolidated Financial Statements of the
Company included herein.     

          The unaudited pro forma financial data are based upon assumptions that
the Company believes are reasonable and should be read in conjunction with the
Consolidated Financial Statements of the Company and Williamhouse and the
accompanying notes thereto included elsewhere in this Prospectus.

                                       24
<PAGE>
 
              UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF INCOME
                          YEAR ENDED DECEMBER 31, 1995
                             (DOLLARS IN THOUSANDS)
<TABLE>    
<CAPTION>
 
 
                                                                                        HISTORICAL                                  

                                      THE COMPANY                                      WILLIAMHOUSE                                 

                                     FOR THE YEAR                                      FOR THE TEN-
                                        ENDED          GLOBE-WEIS     PRO FORMA FOR    MONTH PERIOD
                                     DECEMBER 31,     ACQUISITION      GLOBE-WEIS     ENDED OCTOBER      TRANSACTIONS      COMPANY 
                                         1995       ADJUSTMENTS(1)     ACQUISITION       31, 1995         ADJUSTMENTS     PRO FORMA 

                                     ------------   --------------     -----------    --------------   --------------     ---------
<S>                                  <C>            <C>               <C>             <C>              <C>                <C>
                                        
Net sales                               $ 259,341          $ 32,600       $ 291,941         $219,366   $      -            $511,307
Cost of sales                             211,814            32,860         244,674          152,781       2,339 (6)        399,419
                                                                                                            (375)(4)
                                        ---------          --------       ---------         --------    -----------        --------
 
Gross profit                               47,527              (260)         47,267           66,585      (1,964)           111,888
Selling, general and                       
   administrative expenses                 18,545               358          18,903           39,866        1,803 (2(b))     55,294 

                                                                                                            1,000 (3)
                                                                                                            2,490 (3)
                                                                                                           (7,029)(5)
                                                                                                            1,063 (10)
                                                                                                           (1,828)(11)
                                                                                                             (974)(11)
Nonrecurring compensation                  
   charge                                  27,632                 -          27,632            9,544      (33,809)(9)         3,367 

                                        ---------          --------       ---------         --------    -----------        --------
 
Income (loss) from                          
   operations                               1,350              (618)            732           17,175         35,320          53,227 

Interest expense                           13,657                 -          13,657           11,615   24,706 (2(a))         49,978
Other (income) expense                       (735)                -            (735)            (124)             -            (859)

                                        ---------          --------       ---------         --------    -----------        --------
Income (loss) before                      
   income taxes                           (11,572)             (618)        (12,190)           5,684         10,614           4,108 

Provision for (benefit from)            
   income taxes                            (6,538)          (247)(7)         (6,785)           2,224        5,242(8)            681
                                        ---------          --------       ---------         --------    -----------        --------
Net income (loss) from continuing       
   operations and before                                                                                  
   extraordinary items                  ($  5,034)         ($   371)      ($  5,405)        $  3,460    $     5,372        $  3,427
                                        =========          ========       =========         ========    ===========        ========
 
                                                      See accompanying notes.
</TABLE>     

                                       25
<PAGE>
 
         NOTES TO UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF INCOME

                          YEAR ENDED DECEMBER 31, 1995
                             (DOLLARS IN THOUSANDS)

  The Unaudited Pro Forma Consolidated Statement of Income gives effect to the
following unaudited pro forma adjustments:

(1)  Reflects the inclusion of Globe-Weis unaudited historical results of
     operations for the seven and one-half months ended August 15, 1995. Globe-
     Weis' results after August 15, 1995 are included in the Company's
     historical results. Operating data for preacquisition periods for Globe-
     Weis are set forth below:

<TABLE>     
<CAPTION> 
                                                                                 YEAR ENDED
                                                                              DECEMBER 31, 1995
                                                                              -----------------
<S>                                                                           <C> 
Net sales                                                                          $  32,600
Cost of sales(a)                                                                      32,860
                                                                                   ---------
Gross profit (loss)                                                                     (260)
Selling, general and administrative expenses(a)                                          358
                                                                                   ---------
Income (loss) from operations                                                          ($618)
                                                                                   =========

</TABLE>      
 
________________________
(a)  Certain reclassifications were made to the unaudited historical results of
     operations to conform to the Company's presentation.

                                       26
<PAGE>
 
                  NOTES TO UNAUDITED PRO FORMA CONSOLIDATED 
                       STATEMENT OF INCOME--(CONTINUED)
                            (DOLLARS IN THOUSANDS)

 
(2(a))  Addition to pro forma interest expense is summarized below. As the
        Transactions (including the acquisition of Williamhouse) were
        principally completed on October 31, 1995, the following table presents
        actual interest expense for the Company for the two-month period ended
        December 31, 1995. Certain additional adjustments are set forth below to
        adjust historical interest expense for the two-month period to reflect
        the completion of the Transactions during the period. Unless otherwise
        noted, pro forma amounts set forth below represent ten months activity
        prior to the Transactions.
 
<TABLE>     
<CAPTION>  
                                                                                 YEAR ENDED
                                                                             DECEMBER 31, 1995
                                                                             -----------------
<S>                                                                            <C> 
Elimination of Ampad and Williamhouse                                                           
   historical interest expense                                                      ($25,272) 
                                                                                    --------
Post-Acquisition actual interest expense (November-December)                           7,018
Adjustments to November and December actual interest expense to reflect
   completion of the Transactions:
      Draw-down of $200,000 of Notes on December 1, and retirement of                                    
         $100,000 of Old Notes resulting in incremental debt ($100,000)
          and an interest rate differential (13% versus 11.5% on $100,000)             1,208 
      Interest rate differential (7.2%) resulting from repayment of 1%                                     
          Shareholder Installment Notes totaling $25,157 (a)                             302 
Interest on the Notes ($200,000 x 13% x 10/12)                                        21,667
 
Interest on $10,628 of existing IRB and other debt                                                   
   (Avg. 5.175%)                                                                         458 
Interest on borrowings under Bank Credit Facility at
   LIBOR (5.4531%) plus:
          Revolver-- (8.203%)                                                              -
          Term A--$95,000 (8.203%)(a)                                                  6,494
          Term B--$65,000 (8.828%)                                                     4,782
          Term C--$45,000 (9.203%)                                                     3,451
          Term D--$40,000 (9.453%)                                                     3,151
Bank fees on IRB letters of credit at 3.00% on $8,049 of                                             
   outstanding debt                                                                      201 
Interest on unused Revolver commitment at 0.50%                                          188
Interest on amount of debt repaid from proceeds of sale of the Personalizing                      
   Division (estimated net proceeds of $38.5 million at a weighted average     
   interest rate of 8.76%)                                                            (3,369) 
                                                                                    --------
Cash interest expense                                                                 45,551
Amortization of Transactions debt issuance costs                                        
   ($33,200) over an average 7.5 year amortization
    period (effective interest method)                                                 4,427  
                                                                                    --------
Interest from Transactions debt requirements                                          49,978
                                                                                    --------
Net increase                                                                         $24,706
                                                                                    ========
 
</TABLE>     
________________________
(a)  Interest on Term A is calculated on the entire amount of Term A to be drawn
     ($95,000) after repayment of Shareholder Installment Notes of $25,157 in
     January 1996.
 

                                       27
<PAGE>
 
                  NOTES TO UNAUDITED PRO FORMA CONSOLIDATED 
                       STATEMENT OF INCOME--(CONTINUED)
                            (DOLLARS IN THOUSANDS)
     
 (2(b))  In conjunction with entering into the Bank Credit Agreement, the
         Company also entered into a $45,000 non-recourse, off-balance sheet
         Accounts Receivable Facility. The interest rate on this facility is
         LIBOR (5.453%) plus 0.563% (6.016%) per annum. In accordance with SFAS
         No. 77, this discount rate on $45,000 equates to an annual charge of
         $2,707 to selling, general and administrative expenses as a "loss on
         sale" on receivables. The pro forma adjustment reflects the additional
         charge above the historical fee paid by the Company ($423) net of $481
         resulting from an $8,000 reduction in the Accounts Receivable Facility
         resulting from the sale of the Personalizing Division.

(3)      Reflects the annual goodwill amortization ($2,988) and annual
         tradenames amortization ($1,200) resulting from the purchase of
         Williamhouse. The Acquisition resulted in an allocation of $37,900 to
         trade names and goodwill of approximately $119,500. Trade names are
         being amortized over periods ranging from fifteen to forty years.
         Goodwill is being amortized over a forty year period. The pro forma
         adjustment represents amortization expense for the ten-month period
         prior to the Acquisition.

(4)      Reflects the estimated recurring cost savings relating to manufacturing
         operations from conforming health, welfare and other employee benefit
         programs (assumed to be 50% allocated to cost of sales).

(5)      Reflects the estimated recurring cost savings relating to selling,
         general and administrative "SG&A" activities from management's
         consolidation plans as described below:      

<TABLE> 
<CAPTION>  
                                                                                 YEAR ENDED DECEMBER 31,
                                                                                         1995
                                                                                 -----------------------
<S>                                                                              <C> 
Elimination of Williamhouse New York City headquarters facility, including                     
   workforce reductions (net of increase in Ampad's Dallas, Texas
   headquarters staff)                                                                 $   4,912 
Consolidation of regional data processing centers from three to one locations                        
   and elimination of redundant regional administrative positions by
   consolidating accounting, accounts payable, credit and collections
   functions in either Willamhouse's regional headquarters or Ampad's Dallas
   headquarters                                                                              729 
Consolidation of sales and marketing organizations, along with sales                               
   distribution and promotional activity program changes                                   1,013 
Cost reductions arising from conforming health, welfare and other employee                           
   benefit programs (assumed to be 50% allocated to SG&A)                                    375 
                                                                                        --------
                                                                                        $   7,02
                                                                                        ========
</TABLE> 
(6)  Represents additional depreciation expense for the ten-month period prior
     to the merger resulting from the write-up of property, plant and equipment
     to fair market value as summarized below:
         
<TABLE> 
<CAPTION> 
                             ESTIMATED                            ADDITIONAL
                             USEFUL LIFE       FAIR VALUE           ANNUAL
                             IN YEARS          WRITE-UP           DEPRECIATION
                             --------          ----------         ------------
<S>                          <C>               <C>                <C> 
Land                            --               $ 1,443              $   --
Buildings                       40                 1,664                   42
Machinery and                   
  Equipment                     12                33,178                2,765                           
                                                 -------               ------
                                                 $36,285               $2,807
                                                 =======               ====== 
</TABLE> 

                                       28
<PAGE>
 
 (7) Reflects tax provision for pro forma adjustments to income before income
     taxes using an estimated effective income tax rate of 40%.

 (8) Reflects the income tax adjustment required to result in a pro forma
     provision (benefit) based on: (i) Ampad's and Williamhouse's respective
     historical tax provisions (benefit) using historical amounts and (ii) the
     direct tax effects of the pro forma adjustments described herein. The
     primary reason for the difference between the historical rate and the pro
     forma effective rate is that the goodwill resulting from the Williamhouse
     acquisition is not tax deductible and, pursuant to SFAS No. 109, deferred
     taxes are not recognized on non-tax deductible goodwill in purchase
     accounting.

 (9) Represents the elimination of a portion of non-recurring stock option-
     related compensation expense to certain members of the Company's management
     directly related to the Acquisition.

(10) Represents the additional annual management fee above the historical fee
     paid by Ampad to equal an agreed upon prospective annual fee of $2,000 to
     be charged by Bain Capital for consulting and financial services to be
     provided to the Company.
    
(11) Represents the elimination of historical amortization of Williamhouse
     deferred financing fees of $974 (which Williamhouse historically classified
     in SG&A) and the elimination of the one-time charge of $1,828 to write-off
     the remaining balance relating to refinanced debt.     

                                       29
<PAGE>
 
                SELECTED HISTORICAL CONSOLIDATED FINANCIAL DATA
                                  THE COMPANY
    
 The selected historical consolidated financial data set forth below for the
years ended December 31, 1993, 1994 and 1995 have been derived from, and are
qualified by reference to the audited consolidated financial statements of the
Company, included elsewhere in this Prospectus.  Although the Company was the
surviving corporation in the Merger, Ampad has been treated as the acquiring
corporation for accounting purposes.  As a result, the income statement and
other data for the year ended December 31, 1995, reflect the historical
operations of Ampad and the results of the Company for the two-month period
ended December 31, 1995.  The historical consolidated financial data for the
three months ended March 31, 1995 and 1996 have been derived from the unaudited
consolidated financial statements of the Company which, in the opinion of the
Company, reflect all adjustments (consisting only of normal recurring
adjustments) necessary for the full year.  Results for the three months ended
March 31, 1996 are not necessarily indicative of results for the full year.
Effective July 31, 1992, APP acquired Ampad (referred to below as the
"Predecessor") from Mead.  As such, the selected historical consolidated
financial data set forth below for the period from January 1, 1992 through July
31, 1992 and the year ended December 31, 1991 have been derived from the
Predecessor's unaudited financial statements, not included herein, and include
all adjustments, consisting only of normal recurring adjustments, which
management considers necessary for a fair presentation of the results of the
Predecessor for such periods. The selected historical consolidated financial
data for the Predecessor are not comparable in certain respects to the selected
historical consolidated financial data of the Company due to the effects of the
acquisition of the assets of the Predecessor described in the notes hereto. The
selected historical consolidated financial data set forth below should be read
in conjunction with, and is qualified by reference to, "Management's Discussion
and Analysis of Financial Condition and Results of Operations" and the audited
consolidated financial statements and accompanying notes thereto included
elsewhere in this Prospectus.     

<TABLE>    
<CAPTION>
 
 
                                                                                
                               PREDECESSOR                                        AMPAD/COMPANY
                             -----------------------------------------------------------------------------------------------------
                             YEAR ENDED     PERIOD       PERIOD                     YEAR ENDED                  THREE MONTHS ENDED
                              DECEMBER       FROM         FROM                      DECEMBER 31,                     MARCH 31,    
                                 31,        1/1/92-       8/1/92-      -----------------------------------   ---------------------
                                1991        7/31/92      12/31/92         1993          1994          1995      1995        1996
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                           <C>           <C>          <C>           <C>            <C>           <C>       <C>         <C> 
INCOME STATEMENT                                                                                                   (UNAUDITED)
 DATA(1)(2)(3):                                                                                  
   Net sales                   $107,964      $ 63,238     $  43,526     $104,277      $120,443      $259,341   $47,691    $121,418
   Cost of sales(4)              96,959        55,737        37,610       88,491       113,394       211,814    42,394      97,889
   Gross profit                  11,005         7,501         5,916       15,786        7,049.(4)     47,527     5,297      23,529
   Selling, general and           9,466         5,838         4,561       10,765        10,615        18,545     2,749      11,026
     administrative expenses                                                                     
   Nonrecurring compensation                                                                     
     charge(5)                      --            --            --           --            --        27,632        --          --
                               --------      --------     ---------     --------      --------      --------   -------    --------
   Income (loss) from                                                                            
     operations                   1,539         1,663         1,355        5,021        (3,566)        1,350     2,548 
   Interest expense               2,204         1,337         1,311        3,320         4,560        13,657    (1,656)    (12,542)
   Other (income) expense        (2,820)           --            --         (167)          (90)         (735)       65         269
                               --------      --------     ---------     --------      --------      --------   -------    --------
   Income (loss) before                                                                          
     income taxes                 2,155           326            44        1,868        (8,036)      (11,572)      957         230 
   Provision for (benefit                                                                        
     from) income taxes             862           130            33           64          (488)       (6,538)      366         102 
                               --------      --------     ---------     --------      --------      --------   -------    --------
   Income (loss) before                                                                          
     extraordinary item           1,293           196            11        1,804        (7,548)       (5,034)      591         128
   Extraordinary loss from                                                                       
     extinguishment of debt,                                                                     
     net of income tax benefit       --            --            --           --            --        (9,652)       --          --
                               --------      --------     ---------     --------      --------      --------   -------    --------
   Net income (loss)           $  1,293      $    196     $      11     $  1,804      $ (7,548)     $(14,686)  $   591    $    128
OTHER DATA:                                                                                      
   Consolidated EBITDA, as                                                                       
     defined(6)                $  3,045      $  3,394     $   1,036     $  4,575      $  4,345      $ 38,760   $ 5,718    $ 14,142 
   Depreciation and                                                                              
     amortization                 3,385         1,936            79          159           942         4,248       528       3,020 
   Capital expenditures           1,243           647           948        1,656           942         3,919       809       2,321
   Ratio of earnings to                                                                          
     fixed charges(7)               1.9x          1.2x          1.0x         1.5x           -- (8)        -- (8)   1.5x        1.0x
</TABLE>      

                                       30
<PAGE>
 
<TABLE> 

<S>                           <C>           <C>          <C>           <C>            <C>           <C>       <C>         <C> 
BALANCE SHEET DATA (AT END                                                                       
 OF PERIOD):                                                                                     
   Working capital             $ 22,720            --     $   8,774     $  8,248      $  1,170      $108,924              $109,238
   Total assets                  65,659            --        42,305       47,893        68,233       504,356               500,794
   Long-term debt, less              --            --        11,301       10,806        19,889       443,794               440,453
   current maturities                                                                            
   Stockholders' equity                                                                          
     (deficit)(9)                54,769            --         3,011        4,815        (2,733)      (66,421)              (66,293) 

 
</TABLE>

(1)  Effective July 5, 1994, Ampad acquired the assets and assumed certain
     liabilities of SCM Office Supplies, Inc. The acquisition has been accounted
     for under the purchase method of accounting and, accordingly, the operating
     results have been included with Ampad's results since the date of
     acquisition. See "Management's Discussion and Analysis of Financial
     Condition and Results of Operations" and Note 3 of the Notes to
     Consolidated Financial Statements of the Company included herein.

(2)  Effective August 16, 1995, Ampad acquired the inventory and certain
     equipment of the file folder and hanging file product lines of the Globe-
     Weis office products division of Atapco. The acquisition has been accounted
     for under the purchase method of accounting and, accordingly, the operating
     results have been included in Ampad's results since the date of
     acquisition. See "Management's Discussion and Analysis of Financial
     Condition and Results of Operations" included herein and Note 3 of the
     Notes to the Consolidated Financial Statements of the Company included
     herein.

(3)  Effective October 31, 1995, Ampad was deemed to have acquired Williamhouse
     as a result of the Acquisition.  The Acquisition has been accounted for
     under the purchase method and, accordingly, the operating results of
     Williamhouse except for the Personalizing Division, for the two month
     period ended December 31, 1995 have been included in Ampad's results for
     the year ended December 31, 1995.  The Personalizing Division was held for
     sale at December 31, 1995.  As such, the operating results of the
     Personalizing Division are excluded from the results of operations for the
     two-month period ended December 31, 1995 (period subsequent to the
     Acquisition).  See "Management's Discussion and Analysis of Financial
     Condition and Results of Operations" and Note 3 of the Notes to
     Consolidated Financial Statements of the Company included herein.

(4)  Inventory cost is determined using the LIFO method of valuation. Gross
     profit in the fourth quarter of 1994 was adversely impacted by a
     significant increase in paper prices resulting in a $5.4 million charge for
     LIFO in advance of Ampad's raising selling prices in the first quarter of
     1995.

(5)  Includes non-cash stock option compensation charges of $24.3 million
     directly related to the Acquisition as well as other non-recurring cash and
     non-cash changes aggregating $3.3 million.  See Note 9 of "Notes to
     Consolidated Financial Statements" of the Company included herein.
    
(6)  "Consolidated EBITDA, as defined" is defined under the Indenture pursuant
     to which the Notes were issued as income from operations, prior to
     adjustment for the effect of the LIFO method of inventory valuation, plus
     depreciation and amortization expense, non-recurring charges and other non-
     cash expense items.  See "Description of Exchange Notes - Certain
     Covenants."  Consolidated EBITDA, as defined should not be considered as an
     alternative to net income as a measure of operating results or to cash
     flows as a measure of liquidity in accordance with generally accepted
     accounting principles.     

(7)  For purposes of computing this ratio, earnings consist of income before
     income taxes plus fixed charges. Fixed charges consist of interest expense,
     amortization of deferred financing fees and one-third of the rent expense
     from operating leases, which management believes is a reasonable
     approximation of an interest factor.

(8)  Earnings were insufficient to cover fixed charges by approximately $8.0
     million and $11.5  million during the year ended December 31, 1994 and
     1995, respectively.
    
(9)  Includes $70.6 million to redeem a portion of APP's Preferred Stock and
     $4.5 million to pay the Class P Common Stock Dividend.     
 

                                      31
<PAGE>
 

                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS

OVERVIEW
    
     The Company is the largest manufacturer and marketer of nationally branded
and private label paper-based office products (excluding computer forms and copy
paper), a segment of the $60 to $70 billion North American office products
industry.  The Company offers a broad assortment of products including writing
pads, file folders, envelopes and other paper-based products.  Through its Ampad
division, the Company is among the largest and most important suppliers of pads
and other paper-based writing products, filing supplies and envelopes to many of
the largest and fastest growing office products distributors.  Through its
Williamhouse division, the Company is the leading supplier of mill branded,
specialty and commodity envelopes to paper merchants/distributors.  The Company
believes that its future operating results will not be directly comparable to
its historical operating results because of its strategic acquisitions and the
expected cost savings from integration of the Acquisition.  The Company's
business has not generally been seasonal in nature.  Certain factors which have
affected, and may affect prospectively, the operating results of the Company are
discussed below.

     Strategic Acquisitions.  On October 31, 1995, APP acquired Williamhouse, a
leading supplier of envelopes to many of the largest and fastest growing
distributors, for an aggregate purchase price (including assumption of debt) of
approximately $300 million plus reimbursement of certain expenses to the
sellers.  On July 5, 1994, Ampad acquired the assets and assumed certain
liabilities of SCM, one of the industry leaders in hanging files and writing
products.  The aggregate acquisition consideration of $14.4 million, including
fees and expenses, was financed through the incurrence of bank debt.  On August
16, 1995, Ampad acquired the file folder and hanging file product lines of
Atapco's Globe-Weis office products division.  Atapco was one of the leading
providers of file folders and hanging files to office products superstores.  The
aggregate acquisition consideration of $19.7 million, including fees and
expenses, was financed through the incurrence of bank debt and seller notes.
The SCM Acquisition and the Globe-Weis Acquisition further strengthened the
Company's position in the filing supplies and writing products categories.

     On December 20, 1993, Williamhouse acquired the principal assets of
Kimberly-Clark Corporation's Karolton envelope business.  The Karolton envelope
business manufactures high quality envelopes made from fine and specialty grades
of paper and Tyvek(R) (a high density polyurethane-based product made by
DuPont).  The aggregate acquisition consideration of $9.6 million was financed
through the incurrence of bank debt.  On July 29, 1994, Williamhouse acquired
the giant and X-ray envelope product lines from Huxley Envelope Corp. The
aggregate acquisition consideration of $4.2 million, including a seller note,
was principally financed through the incurrence of bank debt.

     Purchase Accounting Effects.  The Company's acquisitions have been
accounted for using the purchase accounting method.  The Acquisition has
currently affected, and will prospectively affect, the Company's results of
operations in certain significant respects.  The aggregate acquisition cost
(including assumption of debt) of approximately $300 million was allocated to
the net assets acquired based on the fair market value of such net assets.  The
preliminary allocation of the purchase price resulted in an increase in the
historical book value of certain Williamhouse assets such as property, plant and
equipment and intangible assets, including goodwill, which results, on a pro
forma basis, in incremental annual depreciation and amortization expense of $7.0
million as of December 31, 1995.

     Potential Operating Improvements.  The Company has identified and is in the
process of implementing cost reductions in connection with the Acquisition that
are expected to result in approximately $7.4 million of annual cost savings
following the adoption of such measures.  In addition, management plans to
implement further identified cost reductions which are expected to improve
operations beyond 1996.  The most significant cost reduction actions involve
closing Williamhouse's New York City headquarters, contractual changes in
employee benefit and other insurance plans and the consolidation of sales and
marketing and other administrative functions to eliminate duplicative functions,
sales programs and sales personnel.  However, because these improvements have
not yet been fully implemented and Williamhouse's selling, general and
administrative ("SG&A") expenses have historically been a higher percentage of
net sales than those of the Company prior to the Acquisition, the Company's
aggregate SG&A expenses may rise as a percentage of net sales in the near term.

     Sale of Personalizing Division.  The Company's management identified the
Personalizing Division of Williamhouse as a nonstrategic asset following the
Acquisition and has decided to pursue its sale.  As a result, the       



                                      32
<PAGE>
 
    
financial statements of the Company included elsewhere in this Prospectus
reflect the Personalizing Division as "Assets held for Sale" as of December 31,
1995 and March 31, 1996. On April 17, 1996, the Company signed a letter of
intent with a potential buyer to sell the Personalizing Division. Under the
terms of such letter, the Company will receive gross proceeds of approximately
$60 million (subject to certain closing adjustments) from the sale of the
Personalizing Division. To date, the Company has not signed definitive
agreements with respect to such sale and, as a result, no assurance can be given
that the sale will be completed or, if completed, will be on the terms outlined
herein. 

     SCM Work Stoppage.  Prior to the consummation of the SCM Acquisition,
management was aware that work rules and associated costs at the SCM plant in
Indiana were less favorable than those at other plants of the Company. As a
result of management's efforts to bring the labor agreement at the Indiana plant
more in line with market labor agreements, a labor strike occurred on September
1, 1994.  Consequently, the Company closed the Indiana plant on February 15,
1995, and moved the equipment to other facilities operated by the Company.  By
July 1995, all machinery and equipment previously operated in Indiana was
available for production in other Company facilities.

     Paper Prices.  Paper represents a majority of the Company's cost of goods
sold.  While paper prices have increased by an average of less than 1% annually
since 1989, certain commodity grades have shown considerable price volatility
during that period.  This volatility negatively impacted the Company's earnings
in 1994, particularly in the fourth quarter, as a result of the Company's
inability to implement price changes in many of its product lines without giving
its customers advance notification.  Beginning in January 1995, the Company
adopted new pricing policies enabling it to set product prices consistent with
the Company's cost of paper at the time of shipment.  The Company believes that
it is now able to price its products so as to minimize the impact of price
volatility on dollar margins.  In addition, as a result of acquisitions and new
product introductions, the Company offers a broader and more diverse product mix
which is less susceptible to paper price fluctuations.  See "Risk Factors -
Risks Associated with Fluctuations in Paper Costs."

RESULTS OF OPERATIONS

     The following table summarizes Ampad's historical results of operations as
a percentage of net sales for the years ended December 31, 1993 and 1994 and the
three months ended March 31, 1995 and the Company's historical results of
operations as a percentage of net sales for the year ended December 31, 1995 and
the three months ended March 31, 1996.  Although the Company was the surviving
corporation in the Merger, Ampad has been treated as the acquiring corporation
for accounting purposes.  As such, the results of operations for the year ended
December 31, 1995 reflect the historical annual results of the Company and the
results of Williamhouse for the two-month period ended December 31, 1995:      

<TABLE>    
<CAPTION>
                                                                                      THREE MONTHS
                                                           YEAR ENDED DECEMBER 31,    ENDED MARCH 31,
                                                          ------------------------   ---------------
                                                            1993     1994     1995     1995    1996
                                                          -------   ------   -------  ------ ------
<S>                                                       <C>       <C>      <C>      <C>     <C>     
INCOME STATEMENT DATA:
  Net sales                                                 100.0%   100.0%   100.0%  100.0%  100.0%
  Gross profit                                               15.1      5.9     18.3    11.1    19.4
  Selling, general and administrative expenses               10.3      8.9      7.2     5.8     9.1
  Non-recurring compensation charge                            --       --     10.6      --      --
                                                            -----    -----    -----   -----   -----
  Income (loss) from operations                               4.8     (3.0)     0.5     5.3    10.3
  Interest expense, net                                       3.2      3.8      5.2     3.4    10.3
  Other (income) expense                                     (0.2)    (0.1)    (0.2)   (0.1)   (0.2)
                                                            -----    -----    -----   -----   -----
  Income (loss) before taxes                                  1.8     (6.7)    (4.5)    2.0     0.2
  Provision for (benefit from) income taxes                   0.1     (0.4)    (2.5)    0.8     0.2
                                                            -----    -----    -----   -----   -----
  Income from continuing operations before extraordinary      
    item                                                      1.7     (6.3)    (2.0)    1.2     0.2
  Extraordinary loss from extinguishment of debt, net of       
    income tax benefit                                         --       --     (3.7)     --      --
                                                            -----    -----    -----   -----   -----
  Net income (loss) from continuing operations                1.7%   (6.3)%   (5.7)%    1.2%    0.2%
                                                            =====    =====    =====   =====   =====
</TABLE>     

                                       33
<PAGE>
 
    
THREE MONTHS ENDED MARCH 31, 1996 OF THE COMPANY COMPARED TO THREE MONTHS ENDED
MARCH 31, 1995 OF AMPAD

  Net Sales for the three months ended March 31, 1996 increased by $73.7
million, or 155%, to $121.4 million from $47.7 million for the three months
ended March 31, 1995.  Of this net sales increase, $64.3 million is related to
the Acquisition and $15.9 million is related to the Globe-Weis Acquisition.
Ampad division net sales, exclusive of Globe-Weis, decreased by $6.5 million in
the first quarter of 1996 compared to the unusually strong first quarter of
1995.  The strong 1995 first quarter was due to certain of the Company's
customers increasing inventory levels in anticipation of price increases and
supply shortages.

  Gross Profit for the three months ended March 31, 1996 increased by $18.2
million, or 343%, to $23.5 million from $5.3 million for the three months ended
March 31, 1995.  Approximately $15.5 million of the increase in gross profit is
attributable to the Acquisition and $2.0 million is attributable to the Globe-
Weis Acquisition.  The gross profit from the Ampad division, exclusive of Globe-
Weis, increased by $0.7 million, due to increased gross margins.  Gross profit
margin increased to 19.4% for the three months ended March 31, 1996 from 11.1%
for the three months ended March 31, 1995.  The increase in gross profit margin
is related to unfavorable inventory valuation of $2.4 million in the first
quarter of 1995 due to rising paper prices.  In addition, the Company's ability
to maintain its current pricing policies in the first quarter of 1996 despite a
falling price environment led to higher margin percentages.

  SG&A expenses for the three months ended March 31, 1996 increased $8.2
million, or 302%, to $11.0 from $2.8 million for the three months ended March
31, 1995.  Approximately $7.3 million of the increase is attributable to the
Acquisition and includes $1.0 million of amortization of goodwill and
intangibles and $0.7 million of costs related to the off balance sheet financing
of receivables.  The remaining $0.9 million of the increase is attributable to
the Ampad division, primarily related to shifting of corporate activities from
the  Williamhouse division. As a percentage of net sales, SG&A expenses 
increased to 9.1% for the first three months of 1996 from 5.8% in the comparable
period for the prior year as a result of higher SG&A expenses as a percentage of
net sales of the Williamhouse division (11.4% for the period) compared to the 
Ampad Division (6.4% for the period)

  Interest Expense for the three months ended March 31, 1996 increased $10.9
million to $12.5 million from $1.6 million for the three months ended March 31,
1995.  The increase is attributable primarily to increased borrowings as a
result of the Offering of the Notes in December, 1995, the Acquisition in
October 1995 and the Globe-Weis Acquisition in August 1995.

  The income tax provision for the three month period ended March 31, 1996
reflects an effective tax rate of 44.4%, versus an effective tax rate of 38.3%
for the three month period ended March 31, 1995.

YEAR ENDED DECEMBER 31, 1995 OF THE COMPANY COMPARED TO YEAR ENDED DECEMBER 31,
1994 OF AMPAD

  Net sales for the year ended December 31, 1995 increased by $138.9 million, or
115%, to $259.3 million from $120.4 million for the year ended December 31,
1994.  Of this net sales increase, $46.6 million, or 33%, is related to the
Acquisition and $29.4 million, or 21%, is related to the Globe-Weis Acquisition.
The remaining increase of $62.9 million, or 46%, is related to increased net
sales in the base business, primarily as a result of price increases and, to a
lesser extent, a change in product mix, partially offset by a decline in sales
through nonstrategic channels, particularly independent dealers.  Net sales to
independent dealers declined to less than 2% of net sales in the year ended
December 31, 1995, compared to 8.5% in 1994.  Net sales in the emerging channels
(national office products superstores, national contract stationers and mass
merchandisers) represented 52.0% of total net sales (63.4% of Ampad division
sales) in the year ended December 31, 1995 as compared to 45.7% of total net
sales (45.7% of Ampad division sales) in the year ended December 31, 1994.

  Gross profit for the year ended December 31, 1995 increased by $40.5 million,
or 575%, to $47.5 million, from $7.0 million for the year ended December 31,
1994.  Approximately $13.6 million of the increase in gross profit is
attributable to the Acquisition and an estimated $3.8 million increase is due to
the Globe-Weis Acquisition.  The remainder of the increase in gross profit is
due to (i) higher variable margins associated with the gains in unit sales,
product mix and pricing; (ii) lower fixed manufacturing costs primarily as a
result of the SCM plant closure and (iii) lower rate of paper price increases in
1995 compared with 1994, and the timing of the Acquisition resulting in lower
LIFO charges of approximately $2.5 million in 1995.  Fixed manufacturing costs
as a percentage of net sales 
     

                                       34
<PAGE>
 
    
declined as a result of the successful integration of the Globe-Weis
manufacturing operations and the closing of the Indiana facility.    
    

  Gross profit margin increased in the year ended December 31, 1995 to 18.3%
from 5.9% in 1994.  The increase is principally a result of higher variable
margins, lower fixed manufacturing costs and lower LIFO charges.  Excluding
acquisitions, gross profit margin would have increased to 16.4% for the period
ended December 31, 1995.

  SG&A expenses for the year ended December 31, 1995 increased by $7.9 million,
or 74%, to $18.5 million, from $10.6 million for the year ended December 31,
1994.  Approximately $5.9 million of this increase related to the Acquisition. 
The balance of such increase related to higher amortization costs as a result of
the Acquisition and costs associated with the Accounts Receivable Facility.
SG&A as a percentage of net sales for the year ended December 31, 1995 decreased
to 7.2% from 8.9% in 1994, as a result of higher revenues and cost efficiencies
achieved from the successful integration of SCM and Globe-Weis operations into
the Company's existing sales and administrative structure, combined with
improved control of operating expenses.

  The non-recurring compensation charge of $27.6 million for the year ended
December 31, 1995 was primarily the result of the issuance of options for
Preferred Stock granted to existing option holders in order to maintain such
holders' economic value in previously issued options for Common Stock as a
result of the Preferred Stock Dividend and the grant of additional options in
December 1995 at an exercise price below the fair market value at the date of
grant. See Note 9 of the Notes to Consolidated Financial Statements of the
Company included herein.

  Income (loss) from operations for the year ended December 31, 1995 increased
by $4.9 million to $1.3 million from ($3.6) million in 1994, for the reasons
stated above.  Income (loss) from operations as a percentage of net sales for
the year ended December 31, 1995 increased to 0.5% from (3.0)% for the year
ended December 31, 1994.

  Interest expense for the year ended December 31, 1995 increased $9.1 million,
or 198%, to $13.7 million from $4.6 million for the year ended December 31,
1994.  The increase is attributable primarily to increased borrowings as a
result of the Acquisition and the Globe-Weis Acquisition.

  Income tax benefit for the year ended December 31, 1995 reflects an effective
tax rate of 46.9%, versus a 6.1% effective tax rate in 1994.  The difference
between the effective rate and the statutory rate in 1995 is due to a reduction
in the SFAS No. 109 deferred tax valuation allowance resulting from improved
operating results.

  Extraordinary item representing an after tax loss on extinguishment of debt of
$9.6 million ($16.1 million pretax) was recognized as a result of $10.8 million
of redemption premiums and prepayment penalties associated with the repurchase
of the Old Debentures and the Company's bank debt and the write off of $5.3
million of unamortized deferred financing costs in connection with the
redemption of the Old Debentures and the Company's debt refinancings.

  Supplemental 1995 Williamhouse Data.  Although only two months of
Williamhouse's post-Acquisition results are included in the Company's
consolidated financial statements for the year ended December 31, 1995, the
Company believes that the following combined twelve month unaudited comparative
information is useful in evaluating the expected future contribution of the
Williamhouse division to the Company's results of operations.  Net sales for the
year ended December 31, 1995 increased 6.9% to $265.2 million from $248.0
million for the year ended December 31, 1994. The increased sales are a result
of both increased selling prices on commodity and mill branded envelopes and
increased sales volume of Christmas card product lines due to product expansion
and more aggressive sales efforts.  Gross profit for the year ended December 31,
1995 increased by $7.5 million, or 10.1%, to $82.0 million from $74.5 million
for the year ended December 31, 1994 as a result of higher pricing offset
partially by higher costs.  Gross profit margin for the year ended December 31,
1995 increased slightly to 30.9% from 30.0% for the year ended December 31,
1994, as a result of price increases on selected products, partially offset by
higher raw material costs for mill branded and commodity paper.  SG&A expenses
for the year ended December 31, 1995 increased to $48.0 million as compared to
$45.2 million for the year ended December 31, 1994.

YEAR ENDED DECEMBER 31, 1994 COMPARED TO YEAR ENDED DECEMBER 31, 1993

  Net sales for the year ended December 31, 1994 increased by $16.2 million, or
15.5%, to $120.4 million from $104.3 million for the year ended December 31,
1993.  The net sales increase is related to the SCM Acquisition in July 
     

                                       35
<PAGE>
 
    
1994, which contributed $21.0 million through the end of 1994. Excluding the SCM
Acquisition, net sales decreased by $4.8 million as a result of the
discontinuation of the copy paper brokerage business ($10 million), partially
offset by continued sales growth in the emerging distribution channels, which
contributed 45% of sales during 1994 compared to 30% in 1993. Net sales from SCM
operations were negatively affected as a result of the Indiana plant strike that
occurred in the third quarter of 1994. As a result of the work stoppage at the
Indiana plant, sales from that plant were $10.4 million for the period between
September 1, 1994 through December 31, 1994 as compared to $22.8 million for the
same period in 1993.

  Gross profit for the year ended December 31, 1994 decreased by $8.8 million,
or 55.7%, to $7.0 million from $15.8 million for the year ended December 31,
1993.  Gross profit margins decreased to 5.9% in 1994, from 15.1% in 1993.
Gross profit margin decreased primarily as a result of a $7.0 million increase,
or 5.8%, in the LIFO reserve and delayed implementation of price changes
subsequent to increased raw material paper costs.  Management believes that
pricing delays negatively impacted gross profit margin by approximately 2.1%. In
addition, as the Company began shifting its customer base to the emerging
channels, it incurred certain non-recurring expenses.  Such expenses were
related to removing competitive products from customers' inventory, revising the
Company's packaging and increasing the breadth of products offered by the
Company in those channels.  Furthermore, as a result of the work stoppage at the
Indiana plant, gross profit at that plant decreased from $2.4 million for the
period between September 1, 1993 and December 31, 1993, to $(0.5) million for
the same period in 1994.

  SG&A expenses for the year ended December 31, 1994 decreased by $0.2 million,
or 1.4%, to $10.6 million from $10.8 million for the year ended December 31,
1993.  SG&A as a percentage of net sales in 1994 decreased to 8.9% from 10.3% in
1993 as a result of management's efforts to successfully integrate SCM's
operations into the Company's existing sales and administrative structure.

  Income (loss) from operations for the year ended December 31, 1994 decreased
by $8.6 million to $(3.6) million from $5.0 million for the year ended December
31, 1993.  Income (Loss) from operations as a percentage of net sales decreased
to (3.0)% in 1994 from 4.8% in 1993 primarily as a result of the factors
discussed above.

  Management believes that the Company's 1994 historical earnings are not
comparable to the ongoing level of operations of the business which now reflect
the full impact of the SCM, Globe-Weis and Williamhouse acquisitions. A
prolonged work stoppage at SCM's Indiana plant (see "--Overview--SCM Work
Stoppage") prevented the Company from operating the acquired assets at full
capacity until 1995.  Furthermore, with respect to Globe-Weis, the previous
owner allocated to it corporate and other fixed overhead costs at levels higher
than those allocated to it by the Company. The Company has operated the Globe-
Weis assets profitably since their acquisition.  Management believes Globe-Weis
can contribute to improved overall ongoing results as compared to 1994 levels of
business.  Finally, the Company's former pricing policies delayed the aligning
of the price the Company charged for its products with the market price for
paper.

LIQUIDITY AND CAPITAL RESOURCES

  Net cash provided by operating activities for the three months ended March 31,
1996 was $7.6 million compared to a use of cash of $10.3 million for the three
months ended March 31, 1995.  The $7.6 million provided in the first quarter of
1996 was primarily due to an income tax refund of $3.6 million, a decrease in
accounts receivable of $7.5 million, partially offset by a decrease in accounts
payable ($0.4 million) and accrued expenses ($1.5 million) and an increase in
prepaid expenses ($1.1 million).  The use of cash of $10.3 million in the first
quarter of 1995 was primarily due to an increase in accounts receivable ($5.0
million) and inventories ($5.7 million) and a decrease in accrued expenses ($2.2
million), partially offset by an increase in accounts payable ($1.7 million).
     
  Net cash provided by operating activities for the year ended December 31, 1995
was $8.3 million compared to $1.9 million used by operations for the year ended
December 31, 1994.  The net cash provided for the year ended December 31, 1995
resulted primarily from an increase of $5.0 million in accounts payable, an
increase in accrued expenses of $4.9 million, a decrease in inventories and
increased margins on sales.  The increase was partially offset by an increase in
accounts receivable due to increased sales.  Cash used by operations for the
years ended December 31, 1994 and 1993 was $1.9 million and $1.7 million,
respectively.  The use of cash for the year ended December 31, 1994 was
primarily due to an increase in inventories offset by an increased LIFO charge
due to rising paper prices, and a decrease in accrued expenses, offset by an
increase in accounts payable.  The use of cash for the year ended December 31,
1993 resulted from increased inventories offset by an increase in accounts
payable.

                                       36
<PAGE>
 
    
  Cash used in investing activities for the three months ended March 31, 1996
and 1995 and the years ended December 31, 1995, 1994 and 1993, was $3.0 million,
$0.7 million, $131.2 million, $14.6 million and $0.5 million, respectively.  The
use of cash for the three months ended March 31, 1996 and 1995 was primarily due
to purchases of property and equipment. The use of cash for the year ended
December 31, 1995, was due to the Acquisition ($122.7 million), the Globe-Weis
Acquisition ($7.0 million) and purchase of equipment ($3.9 million). The use of
cash for the year ended December 31, 1994, was due primarily to the SCM
Acquisition ($14.4 million). The use of cash for the year ended December 31,
1993, was due to purchases of equipment offset by proceeds from the sale of the
dated goods products line.

  Cash provided by financing activities for the three months ended March 31,
1995 and the years ended December 31, 1995, 1994 and 1993, was $11.1 million,
$144.9 million, $16.5 million and $2.2 million, respectively, primarily due to
periodic financing incurred in connection with the various acquisitions.  Cash
used in financing activities for the three months ended March 31, 1996 was $2.9
million due to repayments of debt, partially offset by proceeds from long-term
debt.

  Capital expenditures, excluding acquisitions, in 1995, 1994 and 1993 were $3.9
million, $0.9 million, and $1.7 million, respectively.  The Company expects that
combined capital expenditure requirements will be approximately $12 million for
1996.  The Company believes these capital expenditure levels will be sufficient
to maintain competitiveness and to provide sufficient manufacturing capacity.
The Company expects to fund capital expenditures primarily from cash generated
from operating activities.

  As a result of the Transactions, the debt service costs associated with the
borrowings under the Bank Credit Agreement and the Notes significantly increased
the Company's liquidity requirements.  All borrowings under the Bank Credit
Agreement will mature prior to the Exchange Notes.  Additional borrowings are
available under the $45 million revolving credit facility portion of the Bank
Credit Agreement.  As of March 31, 1996, the Company did not have any borrowings
under the revolving credit facility portion of the Bank Credit Agreement.  The
Bank Credit Agreement and the Indenture impose certain restrictions on the
Company, including restrictions on its ability to incur indebtedness, pay
dividends, make investments, grant liens, sell its assets and engage in certain
other activities.  In addition, the indebtedness of the Company under the Bank
Credit Agreement is secured by substantially all of the assets of the Company,
including the Company's real and personal property, inventory, accounts
receivable, intellectual property and other intangibles.  See "Description of
Certain Indebtedness--Bank Credit Agreement.  The Company expects that cash
flows from operating activities together with borrowings available under the
Bank Credit Agreement or the New Bank Credit Agreement, as the case may be, will
be sufficient to fund working capital needs, capital spending requirements,
restructuring costs incurred in connection with the Acquisition and debt service
requirements of the Company's capital structure for the foreseeable future.
Concurrently with the Acquisition, the Company entered into the $45 million
Accounts Receivable Facility.

  Management believes that based on current levels of operations and anticipated
internal growth, cash flow from operations, together with other available
sources of funds including borrowings under the Bank Credit Agreement or the New
Bank Credit Agreement, as the case may be, and available cash on hand at March
31, 1996 of $20.1 million, will be adequate for the foreseeable future to make
required payments of principal and interest on the Company's indebtedness, to
fund anticipated capital expenditures and working capital requirements,
including the aforementioned restructuring costs, and to enable the Company and
its subsidiaries to comply with the terms of their debt agreements. However,
actual capital requirements may change, particularly as a result of any
acquisitions which the Company may make.  The ability of the Company to meet its
debt service obligations and reduce its total debt will be dependent, however,
upon the future performance of the Company and its subsidiaries which, in turn,
will be subject to general economic conditions and to financial, business and
other factors, including factors beyond the Company's control.  A portion of the
consolidated debt of the Company bears interest at floating rates; therefore,
its financial condition is and will continue to be affected by changes in
prevailing interest rates.  The Company has entered into an interest rate
protection agreement to minimize the impact from a rise in interest rates.

  On April 25, 1996, APP filed with the Commission a registration statement
relating to the initial public offering of up to 15,625,000 shares of Class A
Common Stock. The net proceeds to APP from the Proposed Equity Offering are
estimated to be approximately $187 million.  APP intends to use such proceeds to
repay approximately $107 million of the indebtedness incurred under the Bank
Credit Agreement, (ii) allow the Company to redeem approximately $70 million
aggregate principal amount of the Notes or Exchange Notes from the holders
thereof on a pro rata basis, (iii) allow the Company to pay approximately $8
million in redemption premiums on the Notes or Exchange Notes and (iv) 
     

                                       37
<PAGE>
 
    
pay certain fees associated with the Proposed Equity Offering. There can be no
assurance that APP will consummate the Proposed Equity Offering, or if it does,
that it will use the proceeds therefrom for the purposes set forth herein.

  Contemporaneously with, and conditional upon, the Proposed Equity Offering,
the Company intends to refinance and retire all remaining indebtedness under the
Bank Credit Agreement with the proceeds of the loans under the New Bank Credit
Agreement.  Although the Company has not finalized the terms of the definitive
New Bank Credit Agreement, Bankers Trust Company has, subject to certain
conditions, committed to provide the facility.  Although there can be no
assurances that the Company will be successful in negotiating the New Bank
Credit Agreement, or if successful, the terms of such facility, the Company
anticipates that the New Bank Credit Agreement will provide a revolving credit
facility of $300 million subject to the following principal terms: Loans made
under the New Bank Credit Agreement will bear interest at a rate per annum equal
to, at the Company's option, (i) the Base Rate plus the Applicable Margin or
(ii) the LIBOR Rate plus the Applicable Margin (as each term is defined in the
New Bank Credit Agreement). The Applicable Margin will vary from 0% to 1.75%,
based on the Company's level of debt as compared to earnings ("Leverage Ratio")
and the type of loan.  Availability under the New Bank Credit Agreement will be
subject to an unused Commitment Fee which, like the Applicable Margin, will vary
from .3% to .5% based on the Company's Leverage Ratio. Availability under the
New Bank Credit Agreement will be reduced to the extent of the net proceeds of a
sale of assets by the Company, the net proceeds of an issuance of debt by the
Company or 50% of the net proceeds of an issuance of equity by the Company.
Availability will also be reduced by $50 million in 1999 and $50 million in
2000. The New Bank Credit Agreement will terminate in 2001. The Company will be
permitted to make acquisitions under the New Bank Credit Agreement up to an
aggregate of $25 million without consent of the Agent (as defined) and up to $50
million if, on a pro forma basis giving effect to such acquisition, the
Company's Leverage Ratio is less than 3.0:1.0. If the New Bank Credit Agreement
had been in place on December 31, 1995, the initial interest rate would have
been 7.2%. As a result of the New Bank Credit Agreement, the Company's effective
interest rate under its senior credit facility will be reduced by 156 basis
points contemporaneously with the Proposed Equity Offering.

  The Company will use the proceeds from the sale of the Personalizing Division
to repay indebtedness.      

INFLATION

  The Company believes that inflation has not had a material impact on its
results of operations for the three years ended December 31, 1995.

CHANGES IN ACCOUNTING STANDARDS

  The Company has elected not to early adopt the provisions of Statement of
Financial Accounting Standards No. 123 "Accounting for Stock Based
Compensation." The Company will adopt the reporting provisions of SFAS 123 in
1996.  The Company expects the adoption to have no effect on its financial
condition or results of operations.

    
                                    INDUSTRY

OFFICE PRODUCTS

  The North American office products industry, excluding contract office
furniture and business machines, generates approximately $60 to $70 billion in
annual sales at retail prices.  The Company believes that the market has grown
at an approximate average annual rate of 5% from 1992 to 1995.  Office products
include paper, envelopes, writing products, writing instruments, mailroom
supplies, filing supplies, organizers, desktop accessories, business forms,
binders, tape, printed products, staples and fastening products and other
consumable items.  The Company believes that the market for these products is
approximately $30 to $35 billion at wholesale prices.

  The Company participates in the writing products, filing supplies and envelope
segments of the industry.  The writing products segment includes writing pads,
notebooks, jotter pads, easels, flip charts, data pads, message pads, wire
notebooks, certain business forms, specialty computer forms, business machine
paper and other categories, including a wide range of stock keeping units
("SKUs") based on size, quality, finish, thickness, reusability/refillability
and various customized features.  The key raw materials for writing products are
tablet and form grades of paper.  The Company estimates that the writing
products segment at wholesale prices is approximately $2.9 billion in size.
     

                                       38
<PAGE>
 
    
  The filing supplies segment includes suspension (hanging) files, expandable
folders, manila folders, index cards, labels and related products.  Estimated by
the Company at approximately $1.5 billion at wholesale prices, the filing
supplies segment is characterized by manufacturers with national brand coverage,
large-scale production capabilities, wide-area distribution systems and
standardized products. The key raw materials for filing supplies are paperboard,
bristols, metal and plastics, all of which are available from a large number of
suppliers.

  The envelope segment includes both standard size and specialty envelopes such
as catalog mailing envelopes, envelopes closable by metal clasp or button-and-
string, and giant, X-ray, remittance and overnight delivery envelopes. Envelopes
are made from mill branded and commodity grades of paper or from Tyvek(R) (a
high density polyurethane-based product made by DuPont) and other non-woven
material.  According to the Envelope Manufacturers Association of America, the
United States envelope market in 1995 was estimated to be approximately $2.85
billion dollars in net sales or 170.6 billion units at the manufacturers' level.
The historical growth rate for envelopes has shown high correlation with that of
Gross Domestic Product ("GDP").

  The Company believes that demand for writing products, filing supplies and
envelopes has not been significantly affected by the growth in electronic office
tools such as e-mail and personal digital assistants and the Company does not
expect these tools to have a significant impact on such demand for the
foreseeable future.

DISTRIBUTION

  Office products are distributed from the manufacturer to the end-user through
several different channels, including retail channels such as national office
product superstores, mass merchandisers and warehouse clubs; commercial channels
such as national contract stationers; paper merchants/distributors; and other
channels such as regional distributors, school campuses and direct mail.  Office
products, including writing products, filing supplies and a relatively small
portion of envelopes, were traditionally distributed through contract
stationers, wholesalers and independent dealers.  Envelopes have been
distributed primarily through paper merchants/distributors.  Since the mid-
1980s, the office products industry has experienced significant changes in the
channels through which office products are distributed such as the emergence of
new channels, including national office product superstores, national contract
stationers and mass merchandisers, and consolidation within these and other
channels.  As a result of these changes, approximately 6,800 office product
distributors existed in 1994 compared with approximately 13,300 in 1987.

  Retail Channels.  The Company estimates that total 1995 sales of office
products to end-users in North America through retail channels were
approximately $20 to $25 million.  Office products retailers typically serve
small and medium-sized businesses, home offices and individuals.  The national
office products superstores have experienced significant consolidation in recent
years, with today's three dominant operators (Office Depot, OfficeMax and
Staples) emerging from approximately 17 different superstore operators in 1986.
Over the past five years, Office Depot, OfficeMax and Staples have each
experienced average annual growth rates in excess of 35%.  In addition, mass
merchandisers (such as Wal-Mart) and warehouse clubs (such as Sam's Warehouse
Club) are significant and growing retailers of office products, although both
carry a smaller assortment than do the superstores.  The three dominant national
office superstores currently account for approximately 17% of total retail
office products sales and approximately 6% of total office products sales.  In
addition to the growth experienced by these operators within the retail channel,
the retail channel as a whole has also captured significant market share from
other distribution channels.

  Commercial Channels.  The Company estimates that total 1995 sales of office
products to end-users in North America through commercial channels were
approximately $25 to $30 billion.  Commercial distributors typically serve large
and medium-sized business customers through product catalogs and direct sales
forces.  Generally, commercial distributors stock products in distribution
centers and deliver them to customers on a next-day basis against orders
received electronically, by telephone or fax, or taken by a salesperson on the
customer's premises.  A growing segment within commercial channels is the
contract stationer channel.  Major contract stationers purchase in large
quantities directly from manufacturers, rely upon wholesaler intermediaries to
only a limited extent for inventory backup and product breadth, and offer
significant volume-related discounts and a high level of service to their
customers.  Most contract stationers operate in only one or very few major
metropolitan areas.  There has been significant consolidation of contract
stationers into national companies in recent years, and the Company expects this
consolidation trend to continue.  Major national participants include Boise
Cascade Office Products, BT Office Products, Corporate Express, U.S. Office
Products and the contract stationer divisions of Office Depot and Staples.
These national contract stationers now account for approximately 25% of
commercial office products sales and approximately 11% of total office products
     

                                       39
<PAGE>
 
    
sales.  Given this consolidation and opportunity for growth, suppliers capable
of distributing a broad and deep product line nationwide, such as the Company,
are best positioned to serve major contract stationers.     

    
  Paper Merchants/Distributors Channel. According to industry sources, the paper
merchant/distributor channel has been experiencing 6% to 7% growth over the past
three years.  Paper merchants/distributors sell a wide range of products
including stationery, envelopes, and invitations and announcements to printers,
thermographers, office products companies and large end-users.  Total 1995 net
sales of envelopes by the paper merchant/distributor channel are estimated to
have been approximately $855 million.  Envelopes, invitations and announcements
made from branded paper are purchased from manufacturers that have been
"designated" by paper mills to convert their proprietary paper into such
products.  A paper mill generally "designates" two manufacturers for its mill
branded paper.  A "designated" manufacturer has an advantage in purchasing
branded paper directly from the mills at more favorable prices than from paper
merchants/distributors and in accessing a dependable paper supply.  Envelope
manufacturers which supply a complete product offering of mill branded,
specialty and commodity envelopes are best positioned to serve these paper
merchants/distributors.  The paper merchant/distributor channel has also
experienced, and is continuing to experience, significant consolidation, with
ResourceNet, Unisource and Zellerbach emerging as the channel's leaders.

  Other Channels.  The Company estimates that total sales of office products to
end-users in North America through other channels, such as regional
distributors, school campuses and direct mail, are approximately $5 to $10
billion.

  The Company's strategy with respect to each of these distribution channels is
to focus on the most rapidly growing customers, particularly dominant industry
participants leading the trend towards consolidation such as Office Depot,
OfficeMax, Staples, Wal-Mart and Sam's Warehouse Club in the retail channel;
Boise Cascade Office Products, BT Office Products, Corporate Express, U.S.
Office Products and the contract stationer divisions of Office Depot and Staples
in the contract stationers channel; and ResourceNet, Unisource and Zellerbach in
the paper merchant/distributor channel.  The Company also believes there is
significant opportunity to distribute envelope product lines through the rapidly
growing retail channel under the Ampad and private label names.  Prior to the
Acquisition, Williamhouse sold envelopes primarily through the paper
merchant/distributor channel.  See "Business--Growth Strategy."     

                                       40
<PAGE>
 
    
                                    BUSINESS

  The Company is the largest manufacturer and marketer of nationally branded and
private label paper-based office products (excluding computer forms and copy
paper), a segment of the $60 to $70 billion North American office products
industry.  The Company offers a broad product line including writing pads, file
folders, envelopes and other office products.  Through its Ampad division, the
Company is among the largest and most important suppliers of pads and other
paper-based writing products, filing supplies and envelopes to many of the
largest and fastest growing office products distributors.  Acquired in October
1995, the Company's Williamhouse division is the leading supplier of mill
branded, specialty and commodity envelopes to paper merchants/distributors.  The
Company's strategy is to grow by focusing on the largest and fastest growing
office product distribution channels, making acquisitions, introducing new
product lines, broadening product distribution across its channels and
maintaining its position among the lowest-cost manufacturers in the industry.
As a result of this strategy, the Company's sales have grown at a compound
annual rate of approximately 34% from 1992 to 1995.  For the year ended December
31, 1995, the Company had net sales of $511.3 million and income from operations
of $53.2 million on the pro forma basis described herein.  See "Unaudited Pro
Forma Financial Data."

COMPETITIVE STRENGTHS

  The combination of the Company's products and customers distinguishes it as
the leading manufacturer and marketer of paper-based office products (excluding
computer forms and copy paper) in North America.  The Company attributes its
leading position in the paper-based office products segment and its continued
opportunities for growth and profitability to the following competitive
strengths:

 . Market Leader. The Company has achieved market leadership in core products
  sold to customers in the largest and fastest growing office products channels
  by offering one of the broadest assortments of high quality products in the
  industry. Furthermore, the Company enjoys national brand awareness in many of
  its product lines, including Ampad, Century, Embassy, Evidence, Gold Fibre,
  Huxley, Karolton, Kent, Peel & Seel, SCM, Williamhouse and World Fibre.

 . Well-Positioned and Diversified Customer Base. The Company has substantial
  opportunities for growth within several distribution channels of the office
  products industry. The Company has focused on the largest and fastest growing
  office products channels, with several of the Company's largest customers,
  such as Boise Cascade Office Products, BT Office Products, Corporate Express,
  Office Depot, OfficeMax and Staples, expected by industry analysts to
  experience annual revenue growth of 15% to 35% over the next five years. The
  Company's Williamhouse division maintains particularly strong relationships
  with the largest and fastest growing paper merchants/distributors in the
  market, including ResourceNet, Unisource and Zellerbach. The Company also
  maintains strong customer relationships across all of the other office
  products distribution channels, including mass merchandisers, warehouse clubs,
  office products wholesalers and independent dealers.

 . National Scale and Service Capability. The Company's extensive product line,
  multiple brands and broad price point coverage provide significant advantages
  and economies of scale in selling to and servicing its customers. The Company
  has become an increasingly important strategic partner to its customers as
  they seek higher value-added products, simplify their purchasing organizations
  and consolidate their relationships among selected national suppliers. The
  Company's national presence and network of 22 strategically located facilities
  have enabled it to maintain rapid and efficient order fulfillment standards.
  In addition, the Company's advanced EDI capabilities enable it to meet its
  customers' EDI requirements, executing automated transactions rapidly,
  efficiently and accurately.

 . Innovation/New Products. The Company has introduced several innovative
  products as part of its marketing strategy to differentiate itself from other
  suppliers and enhance profitability. Recent examples include Gold Fibre
  classic and designer notebooks, Papers with a Purpose, World Fibre ground-wood
  writing pads and Peel & Seel envelopes. Products introduced since 1992
  accounted for over $70 million of the Company's 1995 net sales. The Company's
  brand recognition and presence with its national customers allows it to more
  easily introduce new or acquired product lines to those customers.

 . Low-Cost Manufacturer.  The Company believes it is among the lowest-cost
  manufacturers of paper-based office products in the industry.  The Company
  ensures its low-cost manufacturing position through its paper      

                                       41
<PAGE>
 
    
  purchasing and distribution advantages as well as its maintenance of modern
  and efficient manufacturing technology and a high quality workforce. The
  Company has been successful in reducing costs with each of its acquisitions in
  the last three years by continually streamlining its manufacturing processes
  and overhead structure. From 1992 to 1995, the Company reduced its fixed
  manufacturing costs from 7.4% to 5.2% of net sales and its selling, general
  and administrative expenses from 10.5% to 7.2% of net sales. See "Management's
  Discussion and Analysis of Financial Condition and Results of Operations--
  Overview."

 . Purchasing Advantages. The Company has strong relationships with most of the
  country's largest paper mills, many of which have been conducting business
  with the Company for more than 30 years. The Company is one of the largest
  purchasers of the principal paper grades used in its manufacturing operations.
  In addition, the Company has the largest number of designated mill
  relationships which involve some of the largest and most recognized paper mill
  brands such as Hammermill, Hopper, Neenah and Strathmore. These relationships
  afford the Company certain paper purchasing advantages, including stable
  supply and favorable pricing arrangements.

 . Proven Management Team With Successful Track Record. The Company's senior
  operating management team averages over 25 years each in the paper products
  industry. Management has succeeded in increasing sales and operating
  profitability by recognizing and acting on the transition to the fastest
  growing distribution channels, introducing higher value-added products,
  acquiring complementary product lines (Karolton in December 1993, SCM in July
  1994 and certain product lines of Huxley and Globe-Weis in July 1994 and
  August 1995, respectively), improving manufacturing processes and reducing
  overhead and administrative costs.

GROWTH STRATEGY

  The Company's strategy is to maintain and strengthen its leadership position
by focusing on the following.

 . Focus on Rapidly Growing Customers. The Company serves many of the largest and
  best positioned customers in the office products market segment including
  national office product superstores, mass merchandisers and warehouse clubs,
  national contract stationers and national paper merchants/distributors. For
  1995 on a pro forma basis, approximately 15.3% of the Company's net sales were
  to national office product superstores, 7.8% to mass merchandisers and
  warehouse clubs, 9.1% to national contract stationers and 19.7% to the three
  largest national paper merchants/distributors. Anticipating further
  consolidation in the office products industry, the Company expects that its
  national scope and broad product line will be increasingly important in
  meeting the needs of its customers. The Company will continue to target those
  customers driving consolidation in the office products industry.

 . Continue to Introduce New Products. New, higher value-added products give the
  Company a greater selection to offer its customers and improve product line
  profitability for both the Company and its customers. The Company plans to
  differentiate itself from other suppliers and improved profitability through
  product innovation, differentiation and line extensions.

 . Pursue Complementary Product Line and Strategic Acquisitions. The office
  products industry is highly fragmented despite continued consolidation among
  office product manufacturers. The Company has led the consolidation among
  manufacturers of writing products and filing supplies, as demonstrated by its
  acquisitions of SCM, Globe-Weis and Williamhouse. These acquisitions have
  broadened the Company's product line to include filing products and envelopes
  and have enhanced its presence in the growing distribution channels. The
  Company believes there are significant opportunities to acquire companies in
  both its existing and complementary product lines. In addition, the Company
  intends to enter new office product markets by acquisitions of established
  companies in those markets.

 . Broaden Product Distribution. The Company's market presence and distribution
  strengths uniquely position it to sell new or acquired product lines across
  its distribution channels, including national office product superstores,
  national contract stationers, office product wholesalers and mass
  merchandisers. As an important part of its growth strategy, for example, the
  Company has successfully introduced the envelope product lines acquired in the
  Acquisition, previously distributed primarily through paper
  merchants/distributors, to its existing office products distribution channels
  under the Ampad and private label names. The Company estimates that this
  market opportunity is approximately $350 million in annual net sales.     

                                       42
<PAGE>
 
 . Continue to Reduce Costs. The Company has identified and is in the process of
  implementing cost reductions in connection with the Acquisition that are
  expected to result in approximately $7.4 million of annual cost savings
  following the adoption of such measures. In addition, management plans to
  implement further identified cost reductions beyond 1996.

SALE OF PERSONALIZING DIVISION
    
  The Company's management identified the Personalizing Division of Williamhouse
as a nonstrategic asset following the Acquisition and has decided to pursue a
sale of the Personalizing Division.  As a result, the financial statements of
the Company included elsewhere in this Prospectus reflect the Personalizing
Division as "Assets held for Sale" as of December 31, 1995 and March 31, 1996.
On April 17, 1996, the Company signed a letter of intent with a potential buyer
to sell the Personalizing Division.  Under the terms of such letter, the Company
will receive gross proceeds of approximately $60 million (subject to certain
closing adjustments) from the sale of the Personalizing Division.  To date, the
Company has not signed definitive agreements with respect to such sale and, as a
result, no assurance can be given that the sale will be completed or, if
completed, will be on the terms outlined herein.  See "Management's Discussion
and Analysis of Financial Condition and Results of Operations--Overview."

PRODUCTS AND SERVICES

  Pads and Other Paper-Based Writing Products.  The Company is the largest
manufacturer and marketer of paper-based writing products (excluding computer
forms and copy paper) in North America, offering more than 2,200 SKUs of writing
pads, notebooks and specialty papers.  Many of the Company's writing products
are available in multiple sizes, grades of paper (including recycled), and
colors and with glued, perforated tops or wire binding.  All writing products
are offered under the Ampad brand name or a retailer's private label.  During
the past three years, the Company has focused on the introduction of new and
innovative products such as Gold Fibre classic and designer notebooks, Papers
with a Purpose and World Fibre ground-wood writing pads.  The Company has also
created innovative packaging, especially for sale through warehouse clubs (bulk
and crate packaging), superstores and mass merchandisers.      

  Filing Supplies.  The Company is one of the three largest manufacturers of
filing supplies in North America. The product line includes more than 800 SKUs
of filing supplies including file folders, hanging files, index cards and
expandable folders under the SCM and Globe-Weis brand names.  The Company has
been expanding its market share in filing supplies by focusing its sales efforts
on large retail customers and contract stationers, where its writing products
enjoy the leading market share position.
   
  Envelopes.  The Company is the largest manufacturer of envelopes serving the
paper merchant/distributor channel and sold over 10 billion envelopes in 1995.
The Company's broad envelope product line includes products manufactured from
mill branded paper, which is paper unique in color and texture to a particular
mill, typically with an identifying watermark.  The Company is the designated
envelope manufacturer for 33 mill brands, which is approximately twice as many
as its nearest competitor.  These brands include the Hammermill, Strathmore and
Beckett divisions of International Paper Company, the Hopper division of Georgia
Pacific Corporation, the Neenah division of Kimberly-Clark Corporation and the
Gilbert division of Mead.

  The Company also produces a wide variety of standard size and specialty
envelopes made from commodity paper and Tyvek(R)  (a high density polyurethane
based product made by DuPont), including booklet and catalog mailing envelopes,
envelopes closable by metal clasp or button-and-string, Peel & Seel (pressure
sensitive adhesion) envelopes, and giant, X-ray and remittance envelopes.  The
Company offers in excess of 30,000 SKUs of envelopes (which the Company believes
is more than any of its competitors), providing its customers with a wide choice
of paper grades, colors and sizes.

  Invitations and Announcements.  The Company is among the largest manufacturers
of invitations and announcements, Christmas and holiday cards, and presentation
folders.  These products are sold principally to paper merchants/distributors,
personalizing businesses (including the Personalizing Division), and other
wholesale outlets throughout the United States.  The Company offers a wide
variety of such products, primarily made from the same mill branded grades of
paper used in manufacturing envelopes.     

                                       43
<PAGE>
 
  The following chart illustrates the Company's principal products and customers
and selected brands in its primary business segments:

                             [CHART APPEARS HERE]
 
 
                                   Products
                                   --------

               .  Pads and Notebooks             .  Envelopes
               .  Filing Supplies                .  Invitations
               .  Envelopes                      .  Announcements
                                                 .  Christmas and Holiday Cards
 
                                   Customers
                                   ---------
      
               .  Retailers                      .  Paper Merchants/Distributors
               .  Contract Stationers            .  Jobbers
               .  Wholesalers                    .   Personalizing Businesses
               .  Buying Groups

 
                                Selected Brands
                                ---------------
               .  Ampad(R)                       .  Century(TM)
               .  Embassy(R)                     .  Huxley(TM)
               .  Evidence(R)                    .  Karolton(R)
               .  Globe-Weis(R)                  .  Kent(R)
               .  Gold Fibre(R)                  .  Peel & Seel(R)
               .  SCM(TM)                        .  Williamhouse(TM)
               .  World Fibre(TM)
 
SALES, DISTRIBUTION AND MARKETING
    
  The Company markets its broad range of products to a wide variety of
customers.  In 1995, only two customers accounted for more than ten percent of
the Company's net sales.  The Company's aggregate net sales to Sam's Warehouse
Club/Wal-Mart and Office Depot accounted for approximately 14.8% and 12.7% of
the Company's net sales for 1995, respectively.

  The Company markets its writing products and filing supplies through virtually
every channel of distribution for paper-based office products including the
largest mass merchant retailers, office product superstores, warehouse clubs,
major contract stationers, paper merchants/distributors and other traditional
outlets for office supplies such as office product wholesalers, independent
dealers, buying groups and mail order companies.

  The Company sells its envelopes principally to paper merchants/distributors
and other wholesale outlets throughout the United States, primarily through an
in-house sales force.  In addition, all branded products are sold directly to
personalizing businesses (including the Personalizing Division).  The Company
currently employs sales representatives at 20 locations throughout the United
States and sells products to over 2,000 paper merchants/distributors in the
United States and Canada.  As an important part of its growth strategy, the
Company has successfully introduced      

                                       44
<PAGE>
 
    
the envelope product lines acquired in the Acquisition, previously distributed
primarily through paper merchants, to its existing office products distribution
channels under the Ampad and private label names. The Company estimates that
this market opportunity is approximately $350 million in net sales.

  The following chart illustrates some of the Company's key customers:
 
                                 KEY CUSTOMERS
                                 -------------
Office Products Superstores:  Mass Merchandisers:  Paper Merchants/Distributors:
      Office Depot                 Wal-Mart                   ResourceNet
      OfficeMax                                            Unisource Zellerbach
      Staples

Contract Stationers:          Office Products Wholesalers:   Warehouse Clubs:
Boise Cascade Office Products      S.P. Richards           Sam's Warehouse Club
  BT Office Products              United Stationers
  Corporate Express
   Office Depot*
    Staples*
     
- -----------------
  *Contract stationers division

  The Company has targeted and will continue to target those customers driving
consolidation in the office products industry and believes that it is uniquely
positioned to meet the special requirements of these customers in the growing
distribution channels of the office products industry.  These customers seek
suppliers, such as the Company, who are able to offer a broad product line,
higher value-added innovative products, national distribution capabilities, low
costs and reliable service.  Furthermore, as these customers continue to grow
and they consolidate their supplier bases, the Company's ability to meet their
requirements will be an increasingly important competitive advantage.
Recognizing the Company's potential for growth through the changing distribution
channels, Bain Capital and management purchased the Company from Mead in 1992.
Since that time, management has enhanced the Company's scale, broadened its
product line, expanded upon its national presence and strengthened its
distribution capabilities through acquisition and innovation while
simultaneously delivering higher customer service levels.  As a result, the
Company's sales through the most rapidly growing retail and commercial channels
increased from $8.8 million in 1992 to $134.8 million ($164.5 million on a pro
forma basis) in 1995.  For the same period, the Company's sales to the three
largest paper merchants/distributors increased from $75.6 million to $100.6
million.

COMPETITION

  The markets for the Company's products are highly competitive.  Competition is
based largely on a company's ability to offer a broad range of products on a
regional or national scale at competitive prices and to deliver these products
on a timely basis.  The Company has many local and regional competitors.  The
markets in which the Company operates have become increasingly characterized by
a limited number of large companies selling under recognized trade names. These
larger companies, including the Company, have the economies of scale, national
presence, management information systems and breadth of product line required by
the major customers.  In addition to branded product lines, manufacturers also
produce private-label products, especially in the context of broader supply
relationships with office product superstores and contract stationers.
    
  The writing products industry is fragmented, ranging from large national
manufacturers to localized jobbers and printers.  A few manufacturers, including
the Company, have developed strong brand name recognition for a limited number
of product lines.  Other national companies include Mead, the Tops division of
Wallace Computer Services, the Stuart Hall division of Newell Co. and Pen-Tab
Industries.     
    
  In the filing supplies segment, the Company's key domestic competitors include
Smead Manufacturing and Esselte A.B.     

                                       45
<PAGE>
 
    
  Envelope manufacturers compete in three distinct channels.  In the paper
merchant/distributor channel, where the Company competes, manufacturers sell a
wide variety of mill branded, specialty and commodity envelope products to
paper merchants/distributors.  The Company's principal competitor in this
channel is New York/National Envelope Group of National Envelope Corporation, a
private company.  Other competitors in this channel include Niagara Envelope and
Murray Envelope Corp. In the direct channel, manufacturers sell customized
envelopes directly to high volume corporate users and mass mailers.  Mail-Well
is the leading company in this channel.  In the office products channel,
manufacturers including Westvaco and Quality Park produce commodity mailing
envelopes for retail sale.     

INTELLECTUAL PROPERTY
    
  The Company registers some of its material trademarks, tradenames and
copyrights and has acquired patent protection for some of its proprietary
processes.  In the opinion of management, the Company has current trademark
rights to conduct its business as now constituted.  The Company has the right to
use the Globe-Weis name on a non-exclusive basis through August 1998, pursuant
to the Company's purchase of certain file folder and hanging file assets from
Atapco.  The Company does not expect that the loss of the right to use the
Globe-Weis name will have a material adverse effect on its results of
operations.     
    
EMPLOYEES

  As of March 31, 1996, the Company employed a total of 3,198 full-time persons,
including 3,170 manufacturing, sales and administrative personnel and 28
corporate staff members.  In addition, the Personalizing Division (currently
held as "Assets Held for Sale") had 1,832 employees at March 31, 1996.  All of
the Company's operations are non-union except for the operations at the
facilities located in Fresno, California; Scottdale, Pennsylvania; Miamisburg,
Ohio; and Appleton, Wisconsin which have, in total, approximately 900 union
employees.  The collective bargaining contracts covering the Company's employees
will expire as follows: the Miamisburg contract expires December 31, 1996; the
Appleton contract expires March 31, 1997; and the Scottdale contract expires
April 30, 1998.  The Company is currently in the process of closing its Fresno
facility.  With the exception of a strike at the Company's Indiana plant, as
described below, there have been no work stoppages at any Company facility
during the last five years.  The Company believes that its relations with its
employees and unions are satisfactory.

  In July 1994, the Company acquired the writing products and filing supplies
assets of SCM.  Work rules and associated costs at SCM's plant in Indiana were
less favorable than those at other plants of the Company.  As a result of
management's effort to bring the labor agreement at the Indiana plant more in
line with market labor agreements, a labor strike occurred on September 1, 1994.
Consequently, the Company closed the Indiana on February 15, 1995 and moved the
equipment to other facilities operated by the Company.  By July 1995, all
machinery and equipment previously operated in Indiana was available for
production in other facilities of the Company.

PROPERTIES AND FACILITIES

  As of March 31, 1996, the Company operated manufacturing, distribution, office
and warehouse space in the United States with a total floor area of
approximately 3,717,716 square feet of this footage, 989,500 square feet are
leased and approximately 2,728,216 square feet are owned.  The Personalizing
Division  operates through 10 primary facilities with a total floor space of
approximately 736,500 square feet.

  To provide a cost efficient supply of products to its customers, the Company
maintains centralized management of nationwide manufacturing and distribution
facilities.  Since 1992, the Company has consolidated ten manufacturing and
distribution facilities into five facilities.  The Company's management is
evaluating the potential closure of additional space acquired pursuant to the
Acquisition.  All of the Company's owned facilities are pledged as collateral
under the Bank Credit Agreement and are expected to be similarly pledged under
the New Bank Credit Agreement.

  The Company believes that substantially all of its property and equipment are
in good condition and that it has sufficient capacity to meet its current and
projected manufacturing and distribution needs in the foreseeable future.  The
following table describes the principal properties of the Company (other than
sales service centers, sales office space, temporary warehouse space and
facilities associated with the Personalizing Division) as of March 31, 1996:
    

                                       46
<PAGE>
 
<TABLE>    
<CAPTION>
 
 
LOCATION                     BUSINESS     OWNED OR     EXPIRATION OF     SQUARE
                           DIVISION(1)     LEASED        LEASE(2)         FEET
 
- --------------------------------------------------------------------------------
<S>                        <C>            <C>       <C>                  <C>
CALIFORNIA
   Fresno                  A              Leased    1997(c)               42,900
   Fresno                  A              Leased    1997(c)               84,200
   City of Industry        W              Owned                           85,000
   City of Industry        W              Leased    2008(a)(b)           105,000
   West Sacramento         W              Leased    2000(b)               37,000
   Rancho Cucamonga        W              Leased    1996(b)               12,800
COLORADO
   Denver                  W              Leased    1996(b)               21,100
GEORGIA
   Moultrie                W              Owned                           50,000
ILLINOIS
   Mattoon                 A              Leased    month-to month        29,200
   Mattoon                 A              Owned                          261,800
   Mattoon                 A              Leased    3 month               25,200
   Mattoon                 A              Leased    1996(b)               58,900
   Chicago                 W              Leased    1996(b)               33,000
   Chicago                 W              Owned     (f)                  200,000
INDIANA
   Marion                  A              Owned     (d)                  218,000
MASSACHUSETTS
   Westfield               A              Owned                          128,000
   Holyoke                 A              Owned     (f)                  572,416
   Millbury                W              Leased    1996(b)               30,100
MISSISSIPPI
   Kosciusko               A              Leased    1997(b)(c)(h)         70,600
NEW JERSEY
   Bloomfield              W              Leased               2003       94,000
NEW YORK
   New York City           W              Leased               2009       22,000
OHIO
   Miamisburg              W              Leased    1998(b)(g)           177,000
PENNSYLVANIA
   Scottdale               W              Owned                          400,000
   Mt. Pleasant            W              Leased    1999(b)               11,000
TENNESSEE
   Morristown              W              Owned                          140,000
TEXAS
   Dallas                  Corporate      Leased               1998       14,500
                           Headquarters
   Corsicana               W              Owned                          250,000
UTAH
   North Salt Lake City    A              Owned                          110,000
   North Salt Lake City    A              Leased    2001(e)               97,000
WASHINGTON
   Kent                    W              Leased               1999       24,000
WISCONSIN
   Appleton                W              Owned                          313,000
</TABLE>     

______________________

                                       47
<PAGE>
 
    
(1)  "A" indicates operations associated with the Company's Ampad division and
     "W" indicates operations associated with the Company's Williamhouse
     division.     
(2)  (a)  Lease contains option to purchase.
     (b)  Lease or sublease contains an extension or renewal option.
     (c)  Sublease.
    
     (d)  Vacant (currently under contract for sale).     
     (e)  Two leases at this location.
     (f)  Two properties owned at this location.
     (g)  Lease contains a right of first refusal.
     (h)  Sublease contains option to assume prime lease.

LEGAL PROCEEDINGS
    
  The Company is a party to various litigation matters incidental to the conduct
of its business.  Management does not believe that the outcome of any of the
matters in which it is currently involved will have a material adverse effect on
the financial condition or results of operations of the Company.  See "--
Environmental, Health and Safety Matters."     

ENVIRONMENTAL, HEALTH AND SAFETY MATTERS
    
  The Company is subject to federal, state, and local environmental and
occupational health and safety laws and regulations.  Such laws and regulations
impose limitations on the discharge of pollutants and establish standards for
management of waste.  While there can be no assurance that the Company is at all
times in complete compliance with all such requirements, the Company has made
and will continue to make capital and other expenditures to comply with such
requirements.  The Company spent approximately $7,200 in 1995 on environmental
capital projects.  The Company estimates that its environmental capital
expenditures will be approximately $100,000 in each of 1996 and 1997.  As is the
case with manufacturers in general, if a release of hazardous substances occurs
on or from the Company's properties or any associated offsite disposal location,
or if contamination from prior activities is discovered at any of the Company's
properties, the Company may be held liable and the amount of such liability
could be material.     

  The City of Industry, California facility is located within an area of
regional groundwater contamination designated as the San Gabriel Valley National
Priority List Area.  The Company does not believe its operations have
contributed to the contamination and to date the Company has not received a
notice of potential liability with respect to that site.
    
  The Company's Ampad division has been named a potentially responsible party
("PRP") under the federal Comprehensive Environmental Response, Compensation and
Liability Act of 1980, as amended ("CERCLA"), at five waste disposal sites.  The
Company settled its liability at four of these sites as a de minimis party.  At
the Spectron site in Elkton, Maryland, the Company paid approximately $1,300 in
1989 as a de minimis settlement for an initial removal action at the site.  In
1995, the Company received a notice of a remedial action at the site, and based
upon its allocation in 1989, expects to be eligible for a de minimis or de
minimis settlement.  Although the Company endeavors to manage its wastes
carefully, because CERCLA liability is strict and retroactive, it is possible
that in the future the Company may be identified as a PRP with respect to other
waste disposal sites.     

                                      48
<PAGE>
 
                                  MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS

     Directors of the Company and the Subsidiary Guarantors are elected annually
by their respective stockholders to serve during the ensuing year or until a
successor is duly elected and qualified. Executive officers of the Company and
the Subsidiary Guarantors are duly elected by their respective Board of
Directors to serve until their respective successors are elected and qualified.
The following table sets forth certain information with respect to the directors
and executive officers of the Company.

    
NAME                      AGE  POSITION
- ----                      ---  --------
Charles G. Hanson, III     55  Chief Executive Officer and Director

Russell M. Gard            48  Chief Operating Officer and Director

Gregory M. Benson          41  Chief Administrative Officer, Executive Vice
                               President, Secretary and Director

Timothy E. Needham         47  Executive Vice President

Edward Norton              53  Executive Vice President

Frank Ginolfi              49  Vice President - Finance, Williamhouse Division

Robert C. Gay              44  Director

Jonathan S. Lavine         30  Director

Marc B. Wolpow             37  Director
     

     The following table set forth certain information with respect to the
directors and executive officers of the Subsidiary Guarantors.

    
NAME                  AGE  POSITION
- ----                  ---  --------
Gregory M. Benson      41  President, Secretary, Chief Financial Officer
                           and Director

Jonathan S. Lavine     30  Director

Frank Ginolfi          49  Vice President
     

     CHARLES G. HANSON, III serves as Chief Executive Officer and Director of
the Company and has served as Chief Executive Officer and Director of American
Pad & Paper Company since 1992. From 1992 to 1995, Mr. Hanson served as Chairman
of the Board, Chief Executive Officer and Director of Ampad Corporation. Mr.
Hanson was formerly the President and Chief Operating Officer of Stuart Hall Co.
Inc. and Group Vice President of Pen-Tab Industries, Inc.

     RUSSELL M. GARD serves as President, Chief Operating Officer and Director
of the Company and has served as President, Chief Operating Officer and Director
of American Pad & Paper Company since 1992. From 1992 to 1995, Mr. Gard served
as President, Chief Operating Officer and Director of Ampad Corporation. Mr.
Gard has experience with several paper converters, most recently with Pen-Tab
Industries, Inc.

     GREGORY M. BENSON serves as Chief Administrative Officer, Executive Vice
President, Secretary and Director of the Company and, in such capacities,
functions as the Company's chief financial officer.  Mr. Benson has served as

                                       49
<PAGE>
 
    
Chief Financial Officer, Chief Administrative Officer and Director of American
Pad & Paper Company since 1992. Mr. Benson also serves as the President,
Secretary, Chief Financial Officer and Director of the Subsidiary Guarantors.
From 1992 to 1995, Mr. Benson served as Chief Financial Officer, Chief
Administrative Officer and Director of Ampad Corporation. Mr. Benson was at GE
Capital Corporation from 1977 to 1992.     

     TIMOTHY E. NEEDHAM serves as Executive Vice President of the Company. Mr.
Needham served as Chairman of the Board of Williamhouse in 1995 and as a
Director from 1993 to 1995. From 1987 to 1995, Mr. Needham served as President
of Williamhouse and from 1992 to 1995, as Chief Operating Officer of
Williamhouse.

     EDWARD NORTON serves as Executive Vice President of the Company. Mr. Norton
served as President of Williamhouse in 1995 and as a Director from 1994 to 1995.
From 1984 to 1995, Mr. Norton served as Vice President and Group Chairman--
Converting Group of Williamhouse.

     FRANK GINOLFI serves as Vice President - Finance of the Williamhouse
division of the Company and, prior to the Acquisition, served as Chief Financial
Officer of Williamhouse.  Mr. Ginolfi also serves as Vice President of the
Subsidiary Guarantors. Mr. Ginolfi served as Vice President--Finance and
Administration and Chief Financial Officer of Williamhouse from 1991 to 1995.
From 1985 to 1991, Mr. Ginolfi served as the Controller of Williamhouse.
    
     ROBERT C. GAY serves as a Director of the Company and has served as a
Director of American Pad & Paper Company since 1992.  Mr. Gay has been a
Managing Director of Bain Capital since 1993 and has been a General Partner of
Bain Venture Capital since 1989. From 1988 through 1989, Mr. Gay was a principal
of Bain Venture Capital. Mr. Gay is also Vice Chairman of the Board of Directors
of IHF Capital, Inc., parent of ICON Health & Fitness Inc.  In addition, Mr. Gay
is a director of Alliance Entertainment Corp., GT Bicycles, Inc., GS Industries,
Inc. and its subsidiary GS Technologies Operating Co., Inc., and Physio-Control
International Corporation.     
    
     JONATHAN S. LAVINE serves as a Director of the Company and has served as a
Director of American Pad & Paper Company since 1995.  Mr. Lavine also serves as
a Director of the Subsidiary Guarantors. Mr. Lavine has been a Principal at Bain
Capital since 1995 and was an associate at Bain Capital from 1993 to 1995. In
1992, Mr. Lavine was a consultant at McKinsey & Co. Mr. Lavine attended the
Harvard Business School from 1990 to 1992.  Prior thereto, Mr. Lavine worked in
the mergers and acquisitions department of Drexel Burnham Lambert, Incorporated.
        
     MARC B. WOLPOW serves as a Director of the Company and has served as a
Director of American Pad & Paper Company since 1992.  Mr. Wolpow has been a
Managing Director of Bain Capital since 1993 and was a Principal of Bain Venture
Capital from 1990 through 1992. From 1988 to 1990, Mr. Wolpow was a Vice
President in the corporate finance department of Drexel Burnham Lambert,
Incorporated. Mr. Wolpow is also a director of Waters Corporation, The Holson
Business Group, Inc. and FTD, Inc.

     There are no family relationships between any of the Directors or executive
officers of the Company or the Subsidiary Guarantors.     

                                       50
<PAGE>
 
EXECUTIVE COMPENSATION

     The following table sets forth information concerning the compensation paid
or accrued for years ended December 31, 1993, 1994 and 1995 for the Chief
Executive Officer and each of the four other most highly compensated executive
officers of the Company as of the end of the last fiscal year.

                           SUMMARY COMPENSATION TABLE
<TABLE>    
<CAPTION> 
                                                                   LONG TERM COMPENSATION
                                        ANNUAL COMPENSATION                AWARDS                                               
                                    ---------------------------    ----------------------
                                                                  SECURITIES UNDERLYING      ALL OTHER
                                                                       OPTIONS (#)         COMPENSATION
NAME AND PRINCIPAL POSITION         YEAR  SALARY ($)  BONUS ($)      COMMON/PREFERRED         ($)(5)   
- ---------------------------         ----  ----------  ---------    --------------------    ------------
<S>                                 <C>   <C>         <C>        <C>                       <C>            
Charles G. Hanson, III (1)(2)       1995   $250,000   $809,859               2,749/275(5)        $ 4,595
Chief Executive Officer
 
Russell M. Gard (1)                 1995    225,000    723,837               2,730/273(5)          1,553
Chief Operating Officer
 
Gregory M. Benson (1)               1995    175,000    400,000               2,630/263(5)            683
Chief Administrative Officer and
Executive Vice President
 
Timothy E. Needham                  1995    300,000     75,000                      --             2,012
Executive Vice President (3)(6)     1994    280,000    105,000                      --             1,912
                                    1993    260,000     58,500                      48(7)          2,169
 
Edward Norton                       1995    300,000     75,000                      --             4,342
Executive Vice President (4)(6)     1994    192,500     39,375                      --             4,973
                                    1993    175,000     40,000                      90(7)          3,869
 
Martin R. Lewis (2)(6)              1995    487,113    137,500                      --            41,627
                                    1994    510,000    191,250                      --            39,575
                                    1993    474,000    106,650                     248(7)         33,551
 
</TABLE>     
___________________
    
(1)  For the first ten months of fiscal year 1995 (i.e., before the
     Acquisition), Ampad paid the compensation for Messrs. Hanson, Gard and
     Benson.  After the Acquisition, the Company paid such compensation.  The
     compensation stated in the table for these executive officers includes
     amounts received from both Ampad and the Company for fiscal year 1995.     

(2)  Mr. Hanson became Chief Executive Officer of the Company in November 1995.
     Before such time, Mr. Lewis was the Chief Executive Officer of the Company.

(3)  Prior to November 1995, Mr. Needham was Chairman of the Board of the
     Company.

(4)  Prior to November 1995, Mr. Norton was President of the Company.
    
(5)  Amounts shown represent options to purchase common stock and Preferred
     Stock of APP.  If APP consummates the Proposed Equity Offering and the
     Recapitalization, all options will be converted into options to purchase
     Class A Common Stock.  This will result the executives owning the following
     options: Mr. Hanson - 50,316; Mr. Gard - 49,968; and Mr. Benson - 48,138.
     

                                       51
<PAGE>
 
    
(6)  For the first ten months of fiscal year 1995 (i.e., before the
     Acquisition), Williamhouse paid the compensation for Messrs.  Needham and
     Norton.  After the Acquisition, the Company paid such compensation.  The
     compensation stated in the table for these executive officers includes
     amounts received from both the Company and Williamhouse for fiscal year
     1995.  Prior to the Acquisition, Williamhouse filed periodic reports under
     the Exchange Act and in connection therewith was previously required to
     disclose the compensation of Messrs. Needham and Norton for 1994 and 1993.
     As a result, such information is included herein.

(7)  Options were for common stock of WR, the parent corporation of
     Williamhouse.

(8)  The amounts shown for "All Other Compensation" for 1995 for Messrs. Lewis
     and Norton include $41,277 and $3,992, respectively, representing the
     taxable portion of split dollar life insurance paid by the Company for such
     individuals; the amount for Mr. Needham includes $1,662, representing the
     taxable portion of group life insurance premiums paid by the Company for
     Mr. Needham.  All other amounts shown for Messrs. Lewis, Needham and Norton
     represent a $350 contribution made by the Company on the behalf of each
     such individuals to the Company's 401(k) Plan.  The amounts shown for
     Messrs. Hanson, Gard and Benson represent $4,595, $1,553 and $683,
     respectively, representing life insurance premiums paid by the Company for
     such individuals.     

     The amounts shown for "All Other Compensation" for 1994 for Messrs. Lewis
     and Norton include $39,325 and $4,723, respectively, representing the
     taxable portion of split dollar life insurance premiums paid by the Company
     for such individuals; the amounts for Mr. Needham include $1,662,
     representing the taxable portion of group term life insurance premiums paid
     by the Company for Mr. Needham. All other amounts shown ($250 for each of
     Messrs. Lewis, Needham and Norton) represent amounts contributed by the
     Company on behalf of the named individuals to the Company's 401(k) Plan.

     The amounts shown for "All Other Compensation" for 1993 for Messrs. Lewis
     and Norton include $33,401 and $3,719, respectively, representing the
     taxable portion of split dollar life insurance premiums paid by the Company
     for such individuals; the amounts for Mr. Needham include $2,019
     representing the taxable portion of group term life insurance premiums paid
     by the Company for Mr. Needham. All other amounts shown ($150 for each of
     Messrs. Lewis, Needham and Norton) represent amounts contributed by the
     Company on behalf of the named individuals to the Company's 401(k) Plan.
         

                                       52
<PAGE>
 
OPTION GRANTS IN LAST FISCAL YEAR
    
     The following table sets forth information regarding stock options granted
by APP or WR, as the case may be, to Mr. Hanson and the other named executives
who received stock options during the last fiscal year. Mr. Lewis was not
granted any options during the last fiscal year.  The Company and the Subsidiary
Guarantors granted no options during the last fiscal year.     

<TABLE>    
<CAPTION>
 
                                                              POTENTIAL REALIZABLE VALUE
                                                              AT ASSUMED ANNUAL RATES
                                                              OF STOCK PRICE APPRECIATION
                               INDIVIDUAL GRANTS              FOR OPTION TERM(7)
- ------------------------------------------------------------------------------------------------------------------------------------

                                              % OF               
                                              TOTAL                
                             NUMBER OF        OPTIONS                      MARKET
                             SECURITIES       GRANTED TO                   PRICE ON
                             UNDERLYING       EMPLOYEES     EXERCISE OR    DATE OF
                             OPTIONS             IN         BASE PRICE     GRANT    EXPIRATION
NAME                         GRANTED (#)      FISCAL YEAR     ($/SH)       ($/SH)     DATE           0%($)     5%($)       10%($) 
- ----                         -----------      -----------   ----------     ------   ----------   ---------  ----------   ----------
<S>                        <C>               <C>           <C>          <C>          <C>     <C>           <C>          <C>  
Charles G. Hanson, III       2,749.0 (1)(2)    33.9%          $0.06       $  19.33     (6)     $ 52,973.23  $86,391.56   $137,661.66

                               274.9 (2)(3)    33.9            3.60        1948.50     (6)      534,653.00       --            --
 
Russell M. Gard              2,730.0 (1)(2)    33.7            0.06          19.33     (6)       52,607.10   85,794.46    136,710.20

                               273.0 (2)(3)    33.7            3.60        1948.50     (6)      530,958.00       --            --
 
Gregory M. Benson            2,630.0 (1)(2)    32.4            0.06          19.33     (6)       50,680.10   82,651.80    131,702.50

                               263.0 (2)(3)    32.4            3.60        1948.50     (6)      511,509.00       --            --
 
Timothy E. Needham              62.0 (3)(4)    11.2        1,312.50       2,625.00     2005          --          --            --
 
Edward Norton                   152.0(3)(4)    27.4        1,312.50       2,625.00     2005          --          --            --
</TABLE>     

- --------------------
    
(1)  Options for common stock of APP.

(2)  Amounts shown represent options to purchase common stock and Preferred
     Stock of APP.  If APP consummates the Proposed Equity Offering and the
     Recapitalization, all options will be converted into options to purchase
     Class A Common Stock.  This will result the executives owning the following
     options: Mr. Hanson - 50,316; Mr. Gard - 49,968; and Mr. Benson - 48,138.

(3)  Options for Preferred Stock of APP.

(4)  Options for common stock of WR.

(5)  Market price was determined in good faith by the Company's Board of
     Directors on the date of grant.

(6)  Options will expire on the date of the termination of the executive
     officer's employment with APP or any of its subsidiaries for any reason.

(7)  Amounts reflect certain assumed rates of appreciation set forth in the
     SEC's executive compensation disclosure rules.  Actual gains, if any, on
     stock options exercises depend on future performance of the Company's stock
     and overall market conditions.  At an annual rate of appreciation of 5% per
     year for the option term, the price of the common stock would be
     approximately $31.49 for the common stock.  At an annual rate of
     appreciation of 10% per year for the option term, the price of the common
     stock would be approximately $50.14 for the common stock.  For purposes of
     this calculation, the option terms were assumed to be ten years.  See Note
     (3). By its terms, the value of a share of Preferred Stock is limited to
     its liquidation value.  Accordingly, the Company has not set forth the
     appreciated values for the Preferred Stock in the table.  The appreciation
     on options for common stock of WR held by Messrs. Needham and Norton, were
     not calculated.  All such options were exercised immediately prior to the
     Acquisition.     

                                       53
<PAGE>
 
FISCAL YEAR-END OPTION VALUES
    
     The following table sets forth information concerning options exercised
during or held outstanding at the end of the last fiscal year by Mr. Hanson and
the other named executives.  All outstanding options are currently exercisable
and are for securities of APP.  The Company and the Subsidiary Guarantors do not
have options outstanding.  There were no options exercised in the last fiscal
year for securities of APP.  The options listed in the table under the heading
"Shares Acquired on Exercise" were sold to APP in connection with the
Transactions and the amounts received as a result of such sales are listed in
the table under the heading "Value Realized."  See "Stock Options."     

<TABLE>    
<CAPTION>
 
                                                                   NUMBER OF SECURITIES                             
                                                                        UNDERLYING             VALUE OF UNEXERCISED 
                                SHARES                             UNEXERCISED OPTIONS               IN-THE-        
                               ACQUIRED                               AT FY-END (#)          MONEY OPTIONS AT FY-END
NAME                        ON EXERCISE (#)   VALUE REALIZED ($)     COMMON/PREFERRED       ($) COMMON/PREFERRED (6)
- -----------------------------------------------------------------------------------------------------------------------
<S>                        <C>                <C>                 <C>                      <C>
Charles G. Hanson, III              1,780(1)         $3,406,400        50,782/3,297.95(5)           $951,950/$6,310,407
Russell M. Gard                     1,691(2)          3,251,379        48,235/3,132.55(5)             911,742/6,023,323
Gregory M. Benson                   1,244(3)          2,401,584        35,497/2,305.29(5)             675,151/4,448,940
Timothy E. Needham                    372(4)          1,737,238                     --                               --
Edward Norton                         302(4)          1,371,708                     --                               --
Martin R. Lewis                       448(4)          2,045,895                     --                               --
</TABLE>     
___________________________
 
(1)  Number includes options for (i) 1,683.8732 shares of Preferred Stock sold
     pursuant to the Option Purchase Agreement and (ii) 96.38 shares of
     Preferred Stock sold pursuant to the 1995 Option Purchase Agreement.

(2)  Number includes options for (i) 1,595.2501 shares of Preferred Stock sold
     pursuant to the Option Purchase Agreement and (ii) 95.6967 shares of
     Preferred Stock sold pursuant to the 1995 Option Purchase Agreement.

(3)  Number includes options for (i) 1,152.2049 shares of Preferred Stock sold
     pursuant to the Option Purchase Agreement and (ii) 92.2100 shares of
     Preferred Stock sold pursuant to the 1995 Option Purchase Agreement.

(4)  Options were for common stock of WR Acquisition, Inc., the parent
     corporation of Williamhouse. See "Certain Relationships and Related
     Transactions - Acquisition Arrangements."
    
(5)  Amounts shown represent options to purchase common stock and Preferred
     Stock of APP. If APP consummates the Proposed Equity Offering and the
     Recapitalization, all options will be converted into options to purchase
     Class A Common Stock. This will result the executives owning the following
     options: Mr. Hanson - 712,693; Mr. Gard - 676,949; and Mr. Benson -
     498,177.

(6)  Assumes a fair market value of the common stock and Preferred Stock at
     December 31, 1995 equal to $19.33 and $1,948.50 per share, respectively.
     Amounts shown represent the value of options to purchase common stock and
     Preferred Stock of APP. If APP consummates the Proposed Equity Offering and
     the Recapitalization, all options will be converted into options to
     purchase Class A Common Stock. The value of the resulting options would be
     as follows: Mr. Hanson - $7,245,318; Mr. Gard - $7,019,961; and 
     Mr. Benson - $5,166,095.
     

DIRECTOR COMPENSATION

     Directors of the Company or Subsidiary Guarantors currently do not receive
a salary or an annual retainer for their services.

                                       54
<PAGE>
 
COMPENSATION COMMITTEE INTERLOCKS AND INSIDE PARTICIPATION
    
     There is currently no compensation committee of the Boards of WR, the
Company or the Subsidiary Guarantors. The principal decisions respecting
compensation of executive officers of the Company and Subsidiary Guarantors are
made by the Compensation Committee of the APP Board, of which Messrs. Gay and
Walpow are members.     

MANAGEMENT AGREEMENTS

     Change in Control Agreements.  Prior to the Acquisition, WR Acquisition
entered into change in control agreements (the "Change in Control Agreements")
with Timothy E. Needham, Edward Norton, Frank Ginolfi, and certain other
officers of Williamhouse, to provide income and benefit protection in the event
of a Change in Control (as defined therein) of WR Acquisition.  The term of each
Change in Control Agreement will continue until the expiration of thirty-six
(36) months after the Acquisition. Generally, each officer or employee is
entitled to receive, upon termination of employment during the term of the
Change in Control Agreements (unless such termination is because of death or
disability, by the Company for "Cause" (as defined in the Change in Control
Agreements), or by the officer or employee other than for "Good Reason" (as
defined in the Change in Control Agreements)), (i) a lump sum severance payment
equal to thirty-six (36) months of his or her current annual base salary, as it
may subsequently be increased, (ii) all amounts accrued (but not paid) under any
compensation plan of the Company plus a lump sum payment equal to three times
the average annual amount accrued under any such plan for the three fiscal years
preceding such termination, (iii) continued coverage for three years under
Company's medical and disability plans, and certain other specified benefits,
(iv) all legal fees and expenses incurred by such officer or employee in
enforcing his or her rights under the Change in Control Agreements, and (v) an
amount equal to the sum of (A) any federal excise taxes imposed on such officer
or employee by virtue of receiving the aforementioned payments and (B) any
federal, state or local income taxes which are imposed on such officer or
employee as a result of the Company's payment of such excise taxes. To date, the
Company has paid approximately $2.25 million under such Change in Control
Agreements and believes, based on current compensation levels,  that the maximum
amount of the severance payments that could be paid under the Change in Control
Agreements will not exceed $11 million.
    
     1992 Management Agreements.  APP, Mr. Hanson, and Tyler Capital Fund, L.P.,
Tyler Massachusetts, L.P., and Tyler International, L.P. II (collectively, the
"Tyler Entities") entered into a Management Agreement, dated as of December 31,
1992 (the "Management Agreement"), pursuant to which Mr. Hanson purchased from
the Tyler Entities (i) 1,800 shares of Class P Common Stock, (ii) 16,200 shares
of APP common stock and (iii) 15% subordinated Ampad promissory notes ("Ampad
Notes") in the aggregate principal amount of $46,034.53, for an aggregate
purchase price of $106,034.53. All the securities described above are referred
to herein as the "Executive Stock."  The Management Agreement provides for
certain transfer restrictions on the Executive Stock.

     Pursuant to the Management Agreement, Mr. Hanson must consent to a sale of
all or substantially all of the assets or outstanding capital stock of APP to
any person or entity if such sale is approved by the Board of Directors of APP
(the "Board") and the holders of a majority of the common stock then outstanding
(the "Majority"). Mr. Hanson does have limited participation rights under the
Management Agreement if any of the Bain Capital Funds (as defined) sells,
pledges, or otherwise transfers any Common Stock.  Under the Management
Agreement, Mr. Hanson is to receive a base salary of at least $250,000 per
annum, a bonus of up to 100% of his average base salary, and severance pay if
his employment is terminated either without cause or due to death or permanent
disability. In addition, Mr. Hanson agreed to certain restrictions on his
ability to compete with APP following his termination of employment.  In
connection with Mr. Hanson's relocation from New York to Dallas, Mr. Hanson
received a $117,000 loan from APP.  At December 31, 1995, an aggregate of
$112,000 remained outstanding under the loan (the largest amount during the last
fiscal year). Interest on the loan accrues at an annual rate of 6.19% and the
loan is due in 1998.

     Messrs. Gard and Benson entered into similar management agreements with APP
and the Tyler Entities. Pursuant to their agreements, Messrs. Gard and Benson
each purchased from the Tyler Entities (i) 1,800 shares of Class P Common Stock,
(ii) 16,200 shares of common stock, and (iii) Ampad Notes in the aggregate
principal amount of       

                                       55
<PAGE>
 
$40,000, for an aggregate purchase price of $100,000. In addition, Messrs. Gard
and Benson are to receive an annual base salary of at least $225,000 and
$175,000, respectively.
    
     1992 IRA Note Purchases.   APP, Mr. Hanson, the Tyler Entities and Mr.
Hanson's Individual Retirement Account ("IRA") entered into a Note Purchase
Agreement dated as of December 31, 1992 (the "IRA Note Purchase Agreement")
pursuant to which Mr. Hanson's IRA purchased on his behalf from the Tyler
Entities Ampad Notes in the aggregate principal amount of $13,965.47.  Messrs.
Gard and Benson entered into similar IRA note purchase agreements with APP, the
Tyler Entities and their respective IRAs. Pursuant to Messrs. Gard's and
Benson's agreements, the IRA of each purchased on their behalf from Tyler
Entities Ampad Notes in the aggregate principal amount of $20,000.00.

     1992 Key Employees Stock Option Plan.  On July 31, 1992, the Board of
Directors of the APP ("APP Board") adopted the Ampad Holding Corporation 1992
Key Employees Stock Option Plan (the "1992 Stock Plan"), which authorizes grants
of stock options (including options that are intended to qualify as "incentive
stock options" within the meaning of Section 422 of the Internal Revenue Code)
and the sales of Common Stock to current or future employees, directors,
consultants or advisers of APP or its subsidiaries.  The 1992 Stock Plan
authorizes the granting of stock options for up to an aggregate of 200,000
shares of common stock, subject to adjustment upon the occurrence of certain
events (including, but not limited to, reorganizations, recapitalizations and
stock dividends) to prevent any dilution or expansion of the rights of
participants that might otherwise result form the occurrence of such events.
Under the 1992 Stock Plan, APP Board is authorized to grant options for, or sell
any class or classes of common stock at any time prior to the termination of the
1992 Stock Plan in such quantity, at such price, on such terms and subject to
such conditions as established by the APP Board.  To date, options to purchase
an aggregate of 134,514 shares of common stock have been granted to the
executive officers of APP under the 1992 Stock Plan.  As a result of the anti-
dilution adjustments associated with the Preferred Stock Dividend, options for
an aggregate of 13,451 shares of Preferred Stock have also been granted under
the 1992 Stock Plan to the executive officers of the APP.  APP has not sold any
shares of common stock under the 1992 Stock Plan.

     Currently, all options granted pursuant to the 1992 Stock Plan are
exercisable and expire on the termination of the option holder's employment with
APP or any of its subsidiaries.  Furthermore, pursuant to all existing
agreements under which options have been granted under the 1992 Stock Plan,
option holders are required to consent to a sale of all or substantially all of
the assets or outstanding capital stock of APP to any person or entity if such
sale is approved by the APP Board or the holders of  a majority of the common
stock then outstanding.

     1996 Stock Option Plan.  Prior to the consummation of the Proposed Equity
Offering, APP plans to adopt the American Pad & Paper Company 1996 Key Employees
Stock Option Plan.  The 1996 Stock Plan will provide for the granting to
employees and other key individuals who perform services for the Company the
following types of incentive awards: options to purchase Class A Common Stock,
stock appreciation rights with respect to the Class A Common Stock, restricted
shares of Class A Common Stock, performance grants and other types of awards
that the Compensation Committee deems to be consistent with the purposes of the
1996 Stock Plan.  The 1996 Stock Plan will afford APP flexibility in tailoring
incentive compensation to support corporate and business objectives, an to
anticipate and respond to changing business environments and competitive
compensation practices.

     An aggregate of ______ shares of Class A Common Stock will be reserved for
issuance under the 1996 Stock Plan.  Except for any other adjustments made by
the APP Board relating to a stock split or certain other changes in the number
of shares of Class A Common Stock, or to reflect extraordinary corporate
transactions, further increases in the number of shares authorized for issuance
under the 1996 Stock Plan must be approved by the stockholders of APP.

     Non-Employee Director Plan.  Prior to the consummation of the Proposed
Equity Offering, APP plans to adopt the American Pad & Paper Company Non-
Employee Director Stock Option Plan.  Pursuant to the Non-Employee Director
Plan, each Director (other than Directors who are employees of the Company) will
receive grants of options to purchase Class A Common Stock at the fair market
value as of the time of such grant.  Options granted under the Non-Employee
Director Plan will generally terminate ten years after the date of the grant.
An aggregate of _______ shares of Class A Common Stock will be reserved for
issuance under the Non-Employee Director Plan.     

                                       56
<PAGE>
 
    
     Outstanding Options. On July 31, 1992, Messrs. Hanson, Gard and Benson each
entered into a stock option agreement (the "1992 Stock Option Agreement"),
pursuant to which each was granted options to purchase common stock at an
exercise price of $0.42 per share in the following amounts: Mr. Hanson and Mr.
Gard - 40,449 shares; and Mr. Benson - 30,338 shares. In October 1995, the
Company made equitable adjustments to the terms of such agreements to reflect
changes in APP's capital structure as a result of the Preferred Stock Dividend.
As a result, Messrs. Hanson, Gard and Benson were granted options to purchase
4,044.9, 4,044.9 and 3,033.8 shares of Preferred Stock, respectively, at an
exercise price of $3.60 per share and the exercise price for the options to
purchase Common Stock was reduced to $0.06 per share. On December 31, 1994,
Messrs. Hanson, Gard and Benson each entered into a stock option agreement (the
"1994 Stock Option Agreement"), pursuant to which each was granted options to
purchase Common Stock at an exercise price of $25.00 per share in the following
amounts: Mr. Hanson - 7,584 shares; Mr. Gard - 5,056 shares; and Mr. Benson -
2,529 shares. As a result of the Preferred Stock Dividend, the Company made
equitable adjustments to such agreements to reduce the exercise price to $3.57
per share and to issue options for Preferred Stock at an exercise price of
$214.29 per share in the following amounts: Mr. Hanson -758.4 shares; Mr. Gard -
505.6 shares; and Mr. Benson - 252.9 shares.

     On December 22, 1995, Messrs. Hanson, Gard and Benson each entered into a
stock option agreement (the "1995 Stock Option Agreement"), pursuant to Messrs.
Hanson, Gard and Benson were granted options to purchase shares of common stock
at an exercise price of $0.06 per share and options to purchase shares of
Preferred Stock at an exercise price of $3.60 per share in the following
amounts: Mr. Hanson - 2,749 shares of Common Stock and 274.93 shares of
Preferred Stock; Mr. Gard - 2,730 shares of common stock and 272.98 shares of
Preferred Stock; and Mr. Benson - 2,630 shares of common stock and 263.03 shares
of Preferred Stock.

     If APP consummates the Proposed Equity Offering and the Recapitalization,
all options will be converted into options to purchase Class A Common Stock.
The following options would then be outstanding under the foregoing option
agreements: Mr. Hanson - options to purchase 712,693 shares of Class A Common
Stock at a weighted average purchase price of $.20 per share; Mr. Gard - options
to purchase 676,949 shares of Class A Common Stock at a weighted average
purchase price of $.15 per share; and Mr. Benson -options to purchase 498,177
shares of Class A Common Stock at a weighted average purchase price of $.11 per
share      

     Option Repurchases.  APP and Messrs. Hanson, Gard and Benson entered into
an Option Purchase Agreement, dated as of  December 1, 1995 ("Option Purchase
Agreement"), pursuant to which APP purchased from Messrs. Hanson, Gard and
Benson options to acquire in the aggregate 12,640.5 shares of Preferred Stock.
Mr. Hanson sold (i) options acquired pursuant to the 1992 Stock Option Agreement
(the "1992 Options") to purchase 1,418.004 shares of Preferred Stock at a price
of $1,944.90 per share and  (ii) options acquired pursuant to the 1994 Stock
Option Agreement (the "1994 Options") to purchase 265.8692 shares of Preferred
Stock at a price of $1,734.21 per share.  Mr. Gard sold (i) 1992 Options to
purchase 1,418.004 shares of Preferred Stock at a price of $1,944.90 per share
and  (ii) 1994 Options to purchase 177.2461 shares of Preferred Stock at a price
of $1,734.21 per share.  Mr. Benson sold (i) 1992 Options to purchase 1,063.5468
shares of Preferred Stock at a price of $1,944.90 per share and (ii) Options to
purchase 92.21 shares of Preferred Stock at a price of $1,734.21 per share.
    
     In addition, APP and Messrs. Hanson, Gard and Benson entered into an Option
Purchase Agreement, dated as of  December 22, 1995 ("1995 Option Purchase
Agreement"), pursuant to which (i) Messrs. Hanson, Gard and Benson repaid APP in
the aggregate amount of $14,074.24 due to overpayment to each such individual
under the Option Purchase Agreement, and (ii) APP purchased from Messrs. Hanson,
Gard and Benson options to originally acquired by each such individual under the
1995 Stock Option Agreements purchase shares of Preferred Stock at a price of
$1,944.90 per share.  Messrs. Hanson, Gard and Benson (i) repaid APP $5,401.90,
$5054.65 and $3,617.69, respectively, and (ii) sold APP options to acquire
96.3800, 95.6967 and 92.2100, respectively, shares of Preferred Stock.      

                                       57
<PAGE>
 
                             PRINCIPAL STOCKHOLDERS
    
     The Company is a wholly owned subsidiary of WR, which is a wholly owned
subsidiary of APP.  APP's authorized capital stock currently consists of
2,000,000 shares of common stock and 150,000 shares of Preferred Stock. The
Preferred Stock has a liquidation value of $1,948.50 per share and, except as
required by law, is nonvoting. As of December 30, 1995, the Class P Common Stock
of APP previously outstanding was converted on a share-for-share basis into
common stock.  APP currently has outstanding 900,000 shares of common stock and
58,449 shares of Preferred Stock.  The table below sets forth certain
information as of May __, 1996 and after giving effect to the Proposed Equity
Offering (after completion of the related Recapitalization) regarding equity
ownership of APP by (i) each person or entity who beneficially owns five percent
or more of the Common Stock or Preferred Stock, (ii) each Director and executive
officer named in the Summary Compensation Table, and (iii) all Directors and
executive officers of APP as a group. Beneficial ownership of the securities
listed in the table has been determined in accordance with the applicable rules
and regulations promulgated under the Exchange Act.     
<TABLE>
<CAPTION>
     
                                                                                     COMMON STOCK OWNED AFTER THE PROPOSED EQUITY 
                              EXISTING COMMON STOCK         PREFERRED STOCK                          OFFERING (1)
                              -----------------------   -------------------------    ---------------------------------------------
                                                                                                                               
                                           PERCENTAGE                                  NUMBER    PERCENTAGE       PERCENTAGE OF
                              NUMBER OF        OF       NUMBER OF   PERCENTAGE OF        OF          OF           TOTAL VOTING 
NAME AND ADDRESS                SHARES       SHARES      SHARES         SHARES         SHARES      SHARES             POWER    
- ---------------------------   --------     ----------   --------    -------------      --------   --------      ------------------
<S>                          <C>           <C>          <C>        <C>               <C>         <C>          <C>
PRINCIPAL STOCKHOLDERS:
Bain Capital Funds (2)         820,499.91       91.17%  53,286.06            91.17%   8,418,520       33.50%                 76.06%
c/o Bain Venture Capital
Two Copley Place
Boston, Massachusetts 02116
 
DIRECTORS AND EXECUTIVE
 OFFICERS:
Charles G. Hanson, III          68,782.00        7.23    4,466.93             7.23      965,311        3.74                   2.91
 (3)(4)
Russell M. Gard (3)(5)          66,235.00        6.99    4,301.53             6.99      929,567        3.60                   2.88
Gregory M. Benson (3)(6)        53,497.00        5.72    3,474.93             5.72      750,795        2.93                   2.72
Robert C. Gay (7)(8)           820,499.91       91.17   53,286.06            91.17    8,418,520       33.50                  76.06
Jonathan S. Lavine (7)(9)       61,536.24        6.84    3,996.37             6.84      631,376        2.51                   5.70
Marc B. Wolpow (7)(10)          61,536.24        6.84    3,996.37             6.84      631,376        2.51                   5.70
Timothy E. Needham                     --          --          --               --           --          --                     --
Edward Norton                          --          --          --               --           --          --                     --
Martin R. Lewis                        --          --          --               --           --          --                     --
All directors and
 executive officers as a     1,009,013.91       97.54%  65,529.45            97.54%  11,064,193       40.95%                 83.19%
 group (9 persons)(11)
 
</TABLE>     
- ---------------
    
(1)  Gives effect to the Recapitalization and the Proposed Equity Offering.  In
     connection with the Recapitalization, all outstanding shares of common
     stock and Preferred Stock will be converted into shares of Class B Common
     Stock and all outstanding options to purchase shares of common stock and
     Preferred Stock will be converted into options to purchase shares of Class
     A Common Stock.  See "Proposed Initial Public Offering."

(2)  Includes 600,043.907 shares of common stock and 38,968.8975 shares of
     Preferred Stock held by Tyler Capital Fund, L.P.; 122,944.808 shares of
     common stock and 7,984.4551 shares of Preferred Stock held by Tyler
     Massachusetts, L.P.; 35,974.951 shares of common stock and 2,336.3360
     shares of Preferred Stock held by Tyler International, L.P. -II; 51,213.451
     shares of common stock and 3,325.9761 shares of Preferred Stock held      

                                       58
<PAGE>
 
    
     by BCIP Associates ("BCIP Associates"); and 10,322.792 shares of common
     stock and 670.3973 shares of Preferred Stock held by BCIP Trust Associates,
     L.P. ("BCIP Trust" and, collectively with BCIP Associates and the Tyler
     Entities, the "Bain Capital Funds"). The Bain Capital Funds are offering an
     aggregate of 3,096,694 shares of Class A Common Stock in the Proposed
     Equity Offering on a pro rata basis.

(3)  The address of such person is c/o the Company, 17304 Preston Road, Dallas,
     Texas 75252.

(4)  Includes 50,782 shares of common stock and 3,297.95 shares of Preferred
     Stock that can be acquired through currently exercisable options. Such
     options will be converted into options to purchase 50,316 shares of Class A
     Common Stock in connection with the Proposed Equity Offering.  See "Stock
     Options."

(5)  Includes 48,235 shares of common stock and 3,132.55 shares of Preferred
     Stock that can be acquired through currently exercisable options.  Such
     option will be converted into options to purchase 49,968 shares of Class
     Common Stock in connection with the Proposed Equity Offering.  See "Stock
     Options."

(6)  Includes 35,497 shares of common stock and 2,305.95 shares of Preferred
     Stock that can be acquired through currently exercisable options.  See
     "Stock Options."  Such option will be converted into options to purchase
     48,138 shares of Class A Common Stock in connection with the Proposed
     Equity Offering.

(7)  The address of such person is c/o Bain Venture Capital, Two Copley Place,
     Boston, Massachusetts 02116.

(8)  Mr. Gay is a Director of APP. Mr. Gay is also a general partner of Bain
     Venture Capital, the general partner of the Tyler Entities, and a general
     partner of BCIP Associates and BCIP Trust.  Accordingly, Mr. Gay may be
     deemed to beneficially own shares owned by the Bain Capital Funds, although
     Mr. Gay disclaims beneficial ownership of any such shares.

(9)  Mr. Lavine is a Director of APP. Mr. Lavine is also a general partner of
     BCIP Associates and BCIP Trust. Accordingly, Mr. Lavine may be deemed to
     beneficially own shares owned by BCIP Associates and BCIP Trust, although
     Mr. Lavine disclaims beneficial ownership of any such shares.

(10) Mr. Wolpow is a Director of APP.  Mr. Wolpow is also a general partner of
     BCIP Associates and BCIP Trust. Accordingly, Mr. Wolpow may be deemed to
     beneficially own shares owned by BCIP Associates and BCIP Trust, although
     Mr. Wolpow disclaims beneficial ownership of any such shares.

(11) Includes shares which may be deemed to be beneficially owned by Messrs.
     Gay, Lavine and Wolpow and shares that Messrs. Hanson, Gard and Benson can
     acquire through currently exercisable options.     


                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

ACQUISITION ARRANGEMENTS
    
     In connection with the Acquisition, members of Williamhouse's management
received substantial payments for their equity interests in Williamhouse.
Messrs. Needham, Norton and Ginolfi, together with Mr. Lewis and his family,
received an aggregate of approximately $19.8 million at the Closing of the
Acquisition for their shares of Williamhouse and pursuant to other equity-based
arrangements. Bain Capital was paid a fee of $5 million by Ampad for, among
other things, its services in analyzing, negotiating and arranging the financing
for the Acquisition. Prior to the Acquisition, APP recapitalized its common
stock and Class P Common Stock into common stock, Class P Common Stock and
approximately $200 million aggregate liquidation value of Preferred Stock.  In
connection with such recapitalization, APP declared a dividend on its Class P
Common Stock of one share of Preferred Stock for each ten shares of common stock
and Class P Common Stock.  In December 1995, APP redeemed on a pro rata basis a
portion of such Preferred Stock with an aggregate liquidation value of
approximately $65 million from the proceeds of the Offering.  At the same time,
APP declared a cash dividend of approximately $4.63 million on its Class P
Common Stock and,      

                                       59
<PAGE>
 
    
thereafter, converted all outstanding Class P Common Stock on a share-for-share
basis into common stock. The executive officers of the Company received an
aggregate of 5,400 shares of Preferred Stock as a result of the Preferred Stock
Dividend and cash consideration of approximately $267,819 as a result of their
respective equity ownership in APP. In addition, approximately $8,901,520 of the
proceeds from the Offering was used by the Company to repurchase from the
executive officers of the Company options to acquire Preferred Stock. See "1992
Key Employees Stock Option Plan."      

MANAGEMENT SERVICES AGREEMENT

     In October 1995, the Company entered into a ten-year Management Services
Agreement with Bain Capital to replace Bain Capital's agreement with Ampad
pursuant to which the Company (i) paid Bain Capital at Closing, in the
aggregate, a cash financial advisory fee of $2.0 million, plus its out-of-pocket
expenses and (ii) will pay Bain Capital an aggregate annual fee of no less than
$2.0 million, plus its out-of-pocket expenses. Pursuant to the Management
Services Agreement, Bain Capital will provide management consulting, advisory
services and support, negotiation and analysis of financial alternatives,
acquisitions and dispositions and other services agreed upon by the Company and
Bain Capital. For the twelve months ended December 31, 1995, Ampad paid Bain
Capital $937,000 in financial advisory fees. The Company believes that the fees
received for the professional services rendered are at least as favorable to the
Company as those which could be negotiated with a third party.


                      DESCRIPTION OF BANK CREDIT AGREEMENT
    
     The Company entered into a Bank Credit Agreement with Bankers Trust
Company, as agent (the "Agent"), providing for term loans of $245.0 million and
a revolving credit facility of $45.0 million. Loans under the Bank Credit
Agreement are comprised of a multi-tranche facility with principal payments
scheduled in years one through eight and one-half years from the closing date in
the form of (i) a term loan facility (the "Tranche A Term Loan Facility") in the
amount of $95 million ($25.2 million of which was borrowed in January 1996),
(ii) a second term loan facility (the "Tranche B Term Loan Facility") in the
amount of $65 million, (iii) a third term loan facility (the "Tranche C Term
Loan Facility") in the amount of $45 million, (iv) a fourth term loan facility
(the "Tranche D Term Loan Facility", and together with the Tranche A Term Loan
Facility, the Tranche B Term Loan Facility and the Tranche C Term Loan Facility,
the "Term Loan Facilities") in the amount of $40 million, (v) a revolving credit
facility (the "Revolving Credit Facility", and together with the Term Loan
Facilities, the "Senior Bank Financing") in the amount of $45 million which
includes a letter of credit sub-limit of $20 million and (vi) an IRB letter of
credit facility in the amount of $13.4 million. The Company used the Senior Bank
Financing to provide funding necessary to consummate the Acquisition, with the
Revolving Credit Facility being used for working capital needs. This information
relating to the Bank Credit Agreement is qualified in its entirety by reference
to the complete text of the documents entered into in connection therewith. The
following is a description of the material terms of the Bank Credit Agreement.

     Indebtedness under the Bank Credit Agreement is guaranteed by APP, WR, and
all current and future domestic subsidiaries of the Company except for the SPC
(as defined), a Receivables Entity as defined in the Indenture, and is secured
by (i) a perfected security interest in substantially all the assets and
property of the Company and its subsidiaries except for the SPC, and (ii) a
first priority perfected pledge of all capital stock of WR, the Company and its
current subsidiaries except for the SPC.      

     Indebtedness under the Bank Credit Agreement varies by tranche. The Tranche
A Term Loan Facility is a five-year facility with quarterly principal payments
scheduled in years one through five and bears interest at a rate (at the
Company's option) of (a) the Eurodollar Rate (as defined in the Bank Credit
Agreement) plus 275.0 basis points less an interest reduction discount of 25
basis points or 50 basis points if the Company meets certain targets for its
coverage and leverage ratios (the "Interest Reduction Discount") or (b) the
applicable base rate of Bankers Trust Company, which is the higher of  1/2 of 1%
in excess of the Adjusted Certificate of Deposit Rate (as defined in the Bank
Credit Agreement) and the prime lending rate announced from time to time by
Bankers Trust Company (the "Base Rate") plus 175.0 basis points less the
Interest Reduction Discount, if applicable. The Tranche B Term Loan Facility is
a seven-year facility with quarterly principal payments scheduled in years six
and seven, with nominal quarterly principal payments prior to that 

                                       60
<PAGE>
 
time, and bears interest at a rate (at the Company's option) of (a) the
Eurodollar Rate plus 337.5 basis points or (b) the Base Rate plus 237.5 basis
points. The Tranche C Term Loan Facility is an eight-year facility with
quarterly principal payments scheduled in year eight, with nominal quarterly
principal payments prior to that time, and bears interest at a rate (at the
Company's option) of (a) the Eurodollar Rate plus 375.0 basis points or (b) the
Base Rate plus 275.0 basis points. The Tranche D Term Loan Facility is an eight
and one-half year facility with quarterly principal payments scheduled in the
first two quarters of year nine, with nominal quarterly principal payments prior
to that time, and bears interest at a rate (at the Company's option) of (a) the
Eurodollar Rate plus 400.0 basis points or (b) Base Rate plus 300.0 basis
points. The Revolving Credit Facility is a five-year facility bearing interest
at a rate (at the Company's option) of (a) the Eurodollar Rate plus 275.0 basis
points less the Interest Reduction Discount, if applicable or (b) the Base Rate
plus 175.0 basis points less the Interest Reduction Discount, if applicable. In
addition, the Bank Credit Agreement provides for mandatory repayment, subject to
certain exceptions, of the Senior Bank Financing upon the occurrence of certain
events including, but not limited to, asset sales, certain equity and debt
issuances, insurance recovery events and the accumulation of excess cash flow
(with a requirement to pay 50% of Excess Cash Flow (as defined therein) for the
period ending on December 31, 1995 and 75% of Excess Cash Flow per annum
thereafter), each subject to certain exceptions.

     The Revolving Credit Facility may be repaid and reborrowed. The Company is
required to pay the lenders under the Bank Credit Agreement in the aggregate a
commitment fee equal to  1/2 of 1% per annum, payable on a quarterly basis, on
the daily average unused portion of the Aggregate Unutilized Commitment (as
defined in the Bank Credit Agreement). The Company also is required to pay to
the lenders participating in the Revolving Credit Facility letter of credit fees
equal to the Applicable Eurodollar Margin (as defined in the Bank Credit
Agreement) in effect as of such time for loans under the Revolving Credit
Facility and to the lender issuing a letter of credit a facing fee of 0.25% on
the average daily stated amount of each outstanding letter of credit issued by
such lender and its customary administrative charges in connection with such
letters of credit.
    
     The Bank Credit Agreement requires the Company to meet certain financial
tests, including (i) a minimum level of consolidated EBITDA (as defined therein)
of $15.5 million on March 31, 1996 and increasing thereafter on a quarterly
basis to $111.5 million on June 30, 2004; (ii) a minimum interests coverage
ratio of 1.2:1.0 on March 31, 1996 and increasing thereafter on a quarterly
basis to 3.6:1.0 on June 30, 2004 and (iii) a maximum leverage ratio for the
quarter ending December 31, 1996 of 6.0:1.0 and decreasing thereafter on a
quarterly basis to 2.2:1.0 for the quarter ended June 30, 2004.  The Bank Credit
Agreement also contains covenants which, among other things, limit the
incurrence of additional indebtedness, payment of dividends, transactions with
affiliates, asset sales, acquisitions, mergers, prepayments of other
indebtedness, liens and encumbrances and other matters customarily restricted in
such agreements.

     The Bank Credit Agreement contains customary events of default, including
payment defaults, breach of representations and warranties, covenant defaults,
cross-defaults to certain other indebtedness, certain events of bankruptcy and
insolvency, ERISA, judgment defaults, failure of any guaranty or security
agreement supporting the Bank Credit Agreement to be in full force and effect
and change of control of APP.     

    
                    DESCRIPTION OF NEW BANK CREDIT AGREEMENT

     Contemporaneously with, and conditioned upon, the Proposed Equity Offering,
the Company intends to refinance and retire all remaining indebtedness under the
Bank Credit Agreement with the proceeds of loans under the New Bank Credit
Agreement.  The New Bank Credit Agreement will be a revolving credit facility
with a maximum availability of $300 million with the following material terms:
Loans will be made under the New Bank Credit Agreement directly to the Company
and will be guaranteed by APP and each of its subsidiaries (other than the SPC
(as defined below)).  Loans made under the New Bank Credit Agreement will bear
interest at a rate per annum equal to, at the Company's option, (i) the Base
Rate plus the Applicable Margin or (ii) the LIBOR Rate plus the Applicable
Margin (as each term is defined in the New Bank Credit Agreement).  The
Applicable Margin will vary from 0% to 1.75%, based on the Company's leverage
ratio and the type of loan.  Availability under the New Bank Credit Agreement
will be subject       

                                       61
<PAGE>
 
    
to an unused commitment fee which, like the Applicable Margin, will vary from
 .3% to .5% based on the Company's Leverage Ratio.

     Availability under the New Bank Credit Agreement will be reduced to the
extent of the net proceeds of a sale of assets by the Company, the net proceeds
of an issuance of debt by the Company or 50% of the net proceeds of an issuance
of equity by the Company.  Availability will also be reduced by $50 million
in 1999 and $50 million in 2000. The New Bank Credit Agreement will terminate in
2001. The Company will be permitted to make acquisition under the New Bank
Credit Agreement up to an aggregate of $25 million without the consent of the
Agent and up to $50 million if, on a pro forma basis giving effect to such
acqusition, the Company's Leverage Ratio is less than 3.0:1.0. The New Bank
Credit Agreement will be secured to the same extent as the Bank Credit Agreement
and will contain similar restrictive covenants, financial tests and events of
default.

                  DESCRIPTION OF ACCOUNTS RECEIVABLE FACILITY

     The Accounts Receivable Facility was established simultaneously with the
consummation of the Acquisition. The following summary of the material terms of
the Accounts Receivable Facility is qualified in its entirety by reference to
the complete agreement, which has been filed in an exhibit to the Registration
Statement, of which the Prospectus forms a part.   Pursuant to the Accounts
Receivable Facility, the Company and its subsidiaries are deemed to have sold to
a wholly owned special purpose corporation of the Company (the "SPC") all of the
receivables generated by the Company and its subsidiaries upon the creation of
such receivable.  The SPC then transfers the receivables purchased from the
Company and its subsidiaries each day to a master trust (the "Trust").  The SPC
is operated in a fashion intended to ensure that its assets and liabilities are
distinct from those of the Company and its other affiliates, and that its assets
are not available to satisfy claims of creditors of the Company and its
subsidiaries.

     At the time of the Acquisition, the Company sold all of its receivables to
the SPC.  The SPC, in turn, transferred the receivables to the Trust in exchange
for a "Variable Funding Certificate" and a "Transferor Certificate," each
representing an undivided interest in the securities and other assets of the
Trust.  Immediately thereafter, the SPC sold the Variable Funding Certificate to
Bankers Trust Company.  The interest rate on the Variable Funding Certificate
was initially equal to a reserve-adjusted Eurodollar rate plus .75% per annum
and, assuming the Variable Funding Certificate remains outstanding, will be
increased over the 12 months following the Acquisition to a maximum amount equal
to a reserve-adjusted Eurodollar rate plus 2.75% per annum.  The Variable
Funding Certificate has a term of five years until its scheduled amortization
date.

     The Trust is in the process of issuing an aggregate principal amount of
approximately $60 million Class A Variable Rate Trade Receivables Backed
Certificates, Series 1996-1 (the "Class A Certificates") and Class B Variable
Rate Trade Receivables Backed Certificates, Series 1996-1  (the "Class B
Certificates").  The Class A Certificates are "revolving" certificates, the
principal amount of which may be increased or decreased by the SPC, subject to
certain standard conditions precedent.  The Class B Certificates will have a
fixed principal amount and shall be subordinated to the Class A Certificates.
The Class A Certificates and the Class B Certificates have a term of
approximately 4  1/2 years until their scheduled amortization dates.  The
interest rate of the Class A Certificates will be equal to a reserve-adjusted
Eurodollar rate or an alternate base rate plus a given spread.  The interest
rate of the Class B Certificates will be equal to a reserve-adjusted Eurodollar
rate plus a given spread.  The Company expects that the Class A Certificates
will be rated AAA and that the Class B Certificates will be rated BBB by
Standard & Poor's Rating Group.  The SPC will use the proceeds of the issuance
of the Class A Certificates and Class B Certificates to repay the Variable
Funding Certificate described in the preceding paragraph.


                         DESCRIPTION OF EXCHANGE NOTES

     The Exchange Notes offered hereby will be issued as a separate series of
notes pursuant to the Indenture, dated as of December 1, 1995, by and among the
Company, the Subsidiary Guarantors and IBJ Schroder Bank & Trust      

                                       62
<PAGE>
 
    
Company, as Trustee (the "Trustee"). The following summary of the material
provisions of the Indenture does not purport to be complete and is subject to,
and is qualified in its entirety by reference to, the Trust Indenture Act of
1939, as amended (the "TIA"), and to all of the provisions of the Indenture,
including the definitions of certain terms therein and those terms made a part
of the Indenture by reference to the TIA as in effect on the date of the
Indenture. A copy of the Indenture has been filed an exhibit to the Registration
Statement, of which this Prospectus forms a part. The definitions of certain
capitalized terms used in the following summary are set forth below under
"Certain Definitions." For purposes of this section, references to the "Company"
include only American Pad & Paper Company of Delaware, Inc. and not its
subsidiaries and the Notes and the Exchange Notes shall be collectively referred
to as the "Senior Notes."    

     The Exchange Notes will be unsecured obligations of the Company, ranking
subordinate in right of payment to all Senior Debt of the Company.

     The Exchange Notes will be issued in fully registered form only, without
coupons, in denominations of $1,000 and integral multiples thereof. Initially,
the Trustee will act as Paying Agent and Registrar for the Senior Notes. The
Senior Notes may be presented for registration or transfer and exchange at the
offices of the Registrar, which initially will be the Trustee's corporate trust
office. The Company may change any Paying Agent and Registrar without notice to
holders of the Senior Notes (the "Holders"). The Company will pay principal (and
premium, if any) on the Senior Notes at the Trustee's corporate office in New
York, New York. At the Company's option, interest may be paid at the Trustee's
corporate trust office or by check mailed to the registered address of Holders.
The form and terms of the Exchange Notes are the same as the form and terms of
the Notes (which they replace) except that (i) the Exchange Notes bear a Series
B designation, (ii) the Exchange Notes have been registered under the Securities
Act and, therefore, will not bear legends restricting the transfer thereof, and
(iii) the holders of Exchange Notes will not be entitled to certain rights under
the Registration Rights Agreement, including the provisions providing for an
increase in the interest rate on the Notes in certain circumstances relating to
the timing of the Exchange Offer, which rights will terminate when the Exchange
Offer is consummated. Any Notes that remain outstanding after the completion of
the Exchange Offer, together with the Exchange Notes issued in connection with
the Exchange Offer, will be treated as a single class of securities under the
Indenture.


PRINCIPAL, MATURITY AND INTEREST
    
     The Senior Notes are limited in aggregate principal amount to $200 million
and will mature on November 15, 2005. Interest on the Senior Notes will accrue
at the rate of 13% per annum and will be payable semi-annually in cash on each
May 15 and November 15 commencing on May 15, 1996, to the Persons who are
registered Holders at the close of business on the May 1 and November 1
immediately preceding the applicable interest payment date. Interest on the
Senior Notes will accrue from the most recent date to which interest has been
paid or, if no interest has been paid, from the date of issuance.     

     The Senior Notes will not be entitled to the benefit of any mandatory
sinking fund.


REDEMPTION

     Optional Redemption.   The Senior Notes are redeemable, at the Company's
option, in whole at any time or in part from time to time, on and after November
15, 2000, upon not less than 30 nor more than 60 days' notice, at the following
redemption prices (expressed as percentages of the principal amount thereof) if
redeemed during the twelve-month period commencing on November 15 of the year
set forth below, plus, in each case, accrued interest to the date of redemption:
 
YEAR                   PERCENTAGE
- -----                  ---------- 

2000                      106.500%
2001                      104.333
2002                      102.167

                                       63
<PAGE>
 
2003 and thereafter       100.000

          Optional Redemption Upon Public Equity Offerings.   At any time, or
from time to time, on or prior to November 15, 1998, the Company may, at its
option, use the net cash proceeds of one or more Public Equity Offerings (as
defined below) to redeem up to 35% of the aggregate principal amount of Senior
Notes originally issued at the following redemption prices (expressed as
percentages of the principal amount thereof) if redeemed during the twelve-month
period commencing on November 15 of the year set forth below, plus, in each
case, accrued interest to the date of redemption:
 
YEAR    PERCENTAGE
- ------  -----------
1995         111.0%
1996         113.0
1997         113.0

provided that at least $100 million aggregate principal amount of Senior Notes
remains outstanding immediately after any such redemption. In order to effect
the foregoing redemption with the proceeds of any Public Equity Offering, the
Company shall make such redemption not more than 120 days after the consummation
of any such Public Equity Offering.
    
          As used in the preceding paragraph, "Public Equity Offering" means an
underwritten public offering of Qualified Capital Stock of APP, WR or the
Company pursuant to a registration statement filed with the Commission in
accordance with the Securities Act; provided that, in the event of a Public
Equity Offering by APP or WR, APP or WR, as the case may be, contributes to the
capital of the Company the portion of the net cash proceeds of such Public
Equity Offering necessary to pay the aggregate redemption price (plus accrued
interest to the redemption date) of the Senior Notes to be redeemed pursuant to
the preceding paragraph.      
    
          The net proceeds to APP from the Proposed Equity Offering are
currently estimated to be approximately $187 million.  If the Proposed Equity
Offering is consummated, APP intends to use a portion of such proceeds to allow
the Company to redeem approximately $70 million aggregate principal amount of
the Senior Notes from the holders thereof on a pro rata basis and to pay
approximately $8 million in redemption premiums on the redeemed Senior Notes.
There can be no assurance that APP will consummate the Proposed Equity Offering,
or if it does, that it will use the proceeds therefrom to the redeem amounts
outstanding under the Senior Notes.  See "Proposed Initial Public Offering."
     
SELECTION AND NOTICE OF REDEMPTION

          In case of a partial redemption, selection of the Senior Notes or
portions thereof for redemption shall be made by the Trustee by lot, pro rata or
in such manner as it shall deem appropriate and fair and in such manner as
complies with any applicable legal requirements; provided, however, that if a
partial redemption is made with the proceeds of a Public Equity Offering,
selection of the Senior Notes or portion thereof for redemption shall be made by
the Trustee only on a pro rata basis, unless such method is otherwise
prohibited. Senior Notes may be redeemed in part in multiples of $1,000
principal amount only. Notice of redemption will be sent, by first class mail,
postage prepaid, at least 30 days and not more than 60 days prior to the date
fixed for redemption to each Holder whose Senior Notes are to be redeemed at the
last address for such Holder then shown on the registry books. If any Senior
Note is to be redeemed in part only, the notice of redemption that relates to
such Senior Note shall state the portion of the principal amount thereof to be
redeemed. A new Senior Note in principal amount equal to the unredeemed portion
thereof will be issued in the name of the Holder thereof upon cancellation of
the original Senior Note. On and after any redemption date, interest will cease
to accrue on the Senior Notes or part thereof called for redemption as long as
the Company has deposited with the Paying Agent funds in satisfaction of the
redemption price pursuant to the Indenture.

                                       64
<PAGE>
 
SUBORDINATION

          The payment of all Obligations on the Senior Notes is subordinated in
right of payment to the prior payment in full in cash or Cash Equivalents of all
Obligations on the Senior Debt. Upon any payment or distribution of assets of
the Company of any kind or character, whether in cash, property or securities,
to creditors upon any total or partial liquidation, dissolution, winding up,
reorganization, assignment for the benefit of creditors or marshaling of assets
of the Company or in a bankruptcy, reorganization, insolvency, receivership or
other similar proceeding relating to the Company or its property, whether
voluntary or involuntary, all Obligations due or to become due upon all Senior
Debt shall first be paid in full in cash or Cash Equivalents, or such payment
duly provided for to the satisfaction of the holders of Senior Debt, before any
payment or distribution of any kind or character is made on account of any
Obligations on the Senior Notes, or for the acquisition of any of the Senior
Notes for cash or property or otherwise. If any default occurs and is continuing
in the payment when due, whether at maturity, upon any redemption, by
declaration or otherwise, of any principal of, interest on, unpaid drawings for
letters of credit issued in respect of, or regularly accruing fees with respect
to, any Senior Debt, no payment of any kind or character shall be made by or on
behalf of the Company or any other Person on its or their behalf with respect to
any Obligations on the Senior Notes or to acquire any of the Senior Notes for
cash or property or otherwise.

          In addition, if any other event of default occurs and is continuing
with respect to any Designated Senior Debt, as such event of default is defined
in the instrument creating or evidencing such Designated Senior Debt permitting
the holders of such Designated Senior Debt then outstanding to accelerate the
maturity thereof and if the Representative for the respective issue of
Designated Senior Debt gives written notice of the event of default to the
Trustee (a "Default Notice"), then, unless and until all events of default have
been cured or waived or have ceased to exist or the Trustee receives notice from
the Representative for the respective issue of Designated Senior Debt
terminating the Blockage Period (as defined below), during the 180 days after
the delivery of such Default Notice (the "Blockage Period"), neither the Company
nor any other Person on its behalf shall (x) make any payment of any kind or
character with respect to any Obligations on the Senior Notes or (y) acquire any
of the Senior Notes for cash or property or otherwise. Notwithstanding anything
herein to the contrary, in no event will a Blockage Period extend beyond 180
days from the date the payment on the Senior Notes was due and only one such
Blockage Period may be commenced within any 360 consecutive days. No event of
default which existed or was continuing on the date of the commencement of any
Blockage Period with respect to the Designated Senior Debt shall be, or be made,
the basis for commencement of a second Blockage Period by the Representative of
such Designated Senior Debt whether or not within a period of 360 consecutive
days, unless such event of default shall have been cured or waived for a period
of not less than 90 consecutive days (it being acknowledged that any subsequent
action, or any breach of any financial covenants for a period commencing after
the date of commencement of such Blockage Period that, in either case, would
give rise to an event of default pursuant to any provisions under which an event
of default previously existed or was continuing shall constitute a new event of
default for this purpose).

          By reason of such subordination, in the event of the insolvency of the
Company, creditors of the Company who are not holders of Senior Debt, including
the Holders of the Senior Notes, may recover less, ratably, than holders of
Senior Debt.
    
          As of March 31, 1996, the Company had approximately $253.5 million of
Senior Debt and the Subsidiary Guarantors had approximately $8.6 million of
Guarantor Senior Debt (excluding guarantees of Senior Debt).   As of March 31,
1996, the Company had approximately $45.7 million available to be drawn under
the revolving credit portion and letter of credit facility of the Bank Credit
Agreement, which amounts would have been Senior Debt.  Under the Indenture
(without giving effect to the restrictions in the Bank Credit Agreement), the
Company could have incurred approximately $74 million of additional
indebtedness, including indebtedness senior of right of payment to the Senior
Notes, as of March 31, 1996.     

                                       65
<PAGE>
 
GUARANTEES

          Each Subsidiary Guarantor has unconditionally guaranteed, on a senior
subordinated basis, jointly and severally, to each Holder and the Trustee, the
full and prompt performance of the Company's obligations under the Indenture and
the Senior Notes, including the payment of principal of and interest on the
Senior Notes. The Guarantees are subordinated to Guarantor Senior Debt on the
same basis as the Senior Notes are subordinated to Senior Debt. The obligations
of each Subsidiary Guarantor are limited to the maximum amount which, after
giving effect to all other contingent and fixed liabilities of such Subsidiary
Guarantor and after giving effect to any collections from or payments made by or
on behalf of any other Subsidiary Guarantor in respect of the obligations of
such other Subsidiary Guarantor under its Guarantee or pursuant to its
contribution obligations under the Indenture, will result in the obligations of
such Subsidiary Guarantor under the Guarantee not constituting a fraudulent
conveyance or fraudulent transfer under federal or state law. Each Subsidiary
Guarantor that makes a payment or distribution under a Guarantee shall be
entitled to a contribution from each other Subsidiary Guarantor in an amount pro
rata, based on the Adjusted Net Assets (as defined in the Indenture) of each
Subsidiary Guarantor.

          Each Subsidiary Guarantor may consolidate with or merge into,
liquidate, dissolve or sell its assets to the Company or another Subsidiary
Guarantor that is a Wholly Owned Restricted Subsidiary of the Company without
limitation, or with other Persons upon the terms and conditions set forth in the
Indenture. See "Certain Covenants--Merger, Consolidation and Sale of Assets." In
the event that (i) either all of the Capital Stock of a Subsidiary Guarantor is
sold by the Company (whether by merger, stock purchase or otherwise) or all or
substantially all of the assets of a Subsidiary Guarantor are sold by such
Subsidiary Guarantor and such sale complies with the provisions set forth in
"Certain Covenants--Limitation on Asset Sales" or (ii) the lenders under the
Bank Credit Agreement release a Subsidiary Guarantor of all guarantees under the
Bank Credit Agreement and release all Liens on the property and assets of such
Subsidiary Guarantor relating to such Indebtedness, then in each case the
Subsidiary Guarantor's Guarantee will be released.


CHANGE OF CONTROL

          The Indenture provides that upon the occurrence of a Change of
Control, each Holder will have the right to require that the Company purchase
all or a portion of such Holder's Senior Notes pursuant to the offer described
below (the "Change of Control Offer"), at a purchase price equal to 101% of the
principal amount thereof plus accrued interest to the date of purchase.

          The Indenture provides that, prior to the mailing of the notice
referred to below, but in any event within 30 days following any Change of
Control, the Company covenants to (i) repay in full and terminate all
commitments under Indebtedness under the Bank Credit Agreement and all other
Senior Debt the terms of which require repayment upon a Change of Control or
offer to repay in full and terminate all commitments under all Indebtedness
under the Bank Credit Agreement and all other such Senior Debt and to repay the
Indebtedness owed to each lender which has accepted such offer or (ii) obtain
the requisite consents under the Bank Credit Agreement and all such other Senior
Debt to permit the repurchase of the Senior Notes as provided below. The Company
shall first comply with the covenant in the immediately preceding sentence
before it shall be required to repurchase the Senior Notes pursuant to the
provisions described below. The Company's failure to comply with this covenant
shall constitute an Event of Default described in clause (iii) and not in clause
(ii) under "Events of Default" below.

          Within 30 days following the date upon which the Change of Control
occurred, the Company must send, by first class mail, a notice to each Holder,
with a copy to the Trustee, which notice shall govern the terms of the Change of
Control Offer. Such notice shall state, among other things, the purchase date,
which must be no earlier than 30 days nor later than 45 days from the date such
notice is mailed, other than as may be required by law (the "Change of Control
Payment Date"). Holders electing to have a Senior Note purchased pursuant to a
Change of Control Offer will be required to surrender the Senior Note, with the
form entitled "Option of Holder to Elect Purchase" on the reverse of the Senior
Note completed, to the Paying Agent at the address specified in the notice prior
to the close of business on the third business day prior to the Change of
Control Payment Date.

                                       66
<PAGE>
 
          If a Change of Control Offer is made, there can be no assurance that
the Company will have available funds sufficient to pay the Change of Control
purchase price for all the Senior Notes that might be delivered by Holders
seeking to accept the Change of Control Offer. In the event the Company is
required to purchase outstanding Senior Notes pursuant to a Change of Control
Offer, the Company expects that it would seek third party financing to the
extent it does not have available funds to meet its purchase obligations.
However, there can be no assurance that the Company would be able to obtain such
financing.

          Neither the Board of Directors of the Company nor the Trustee may
waive the covenant relating to a Holder's right to redemption upon a Change of
Control. Restrictions in the Indenture described herein on the ability of the
Company and its Restricted Subsidiaries to incur additional Indebtedness, to
grant Liens on its property, to make Restricted Payments and to make Asset Sales
may also make more difficult or discourage a takeover of the Company, whether
favored or opposed by the management of the Company. Consummation of any such
transaction in certain circumstances may require redemption or repurchase of the
Senior Notes, and there can be no assurance that the Company or the acquiring
party will have sufficient financial resources to effect such redemption or
repurchase. Such restrictions and the restrictions on transactions with
Affiliates may, in certain circumstances, make more difficult or discourage any
leveraged buyout of the Company or any of its Subsidiaries by the management of
the Company. While such restrictions cover a wide variety of arrangements which
have traditionally been used to effect highly leveraged transactions, the
Indenture may not afford the Holders of Senior Notes protection in all
circumstances from the adverse aspects of a highly leveraged transaction,
reorganization, restructuring, merger or similar transaction.

          The Company will comply with the requirements of Rule 14e-1 under the
Exchange Act and any other securities laws and regulations thereunder to the
extent such laws and regulations are applicable in connection with the
repurchase of Senior Notes pursuant to a Change of Control Offer. To the extent
that the provisions of any securities laws or regulations conflict with the
"Change of Control" provisions of the Indenture, the Company shall comply with
the applicable securities laws and regulations and shall not be deemed to have
breached its obligations under the "Change of Control" provisions of the
Indenture by virtue thereof.

CERTAIN COVENANTS

          The Indenture contains, among others, the following covenants:

          Limitation on Restricted Payments.   The Company will not, and will
not cause or permit any of its Restricted Subsidiaries to, directly or
indirectly, (a) declare or pay any dividend or make any distribution (other than
dividends or distributions payable in Qualified Capital Stock of the Company) on
or in respect of shares of the Company's Capital Stock to holders of such
Capital Stock, (b) purchase, redeem or otherwise acquire or retire for value any
Capital Stock of the Company or any warrants, rights or options to purchase or
acquire shares of any class of such Capital Stock, other than the exchange of
such Capital Stock for Qualified Capital Stock, or (c) make any Investment
(other than Permitted Investments) (each of the foregoing actions set forth in
clauses (a), (b) and (c) being referred to as a "Restricted Payment"), if at the
time of such Restricted Payment or immediately after giving effect thereto, (i)
a Default or an Event of Default shall have occurred and be continuing, (ii) the
Company is not able to incur at least $1.00 of additional Indebtedness (other
than Permitted Indebtedness) in compliance with the "Limitation on Incurrence of
Additional Indebtedness" covenant, or (iii) the aggregate amount of Restricted
Payments made subsequent to the Issue Date shall exceed the sum of: (x) 50% of
the cumulative Consolidated Net Income (or if cumulative Consolidated Net Income
shall be a loss, minus 100% of such loss) of the Company earned subsequent to
the Issue Date and on or prior to the date the Restricted Payment occurs (the
"Reference Date") (treating such period as a single accounting period); plus (y)
100% of the aggregate net proceeds received by the Company (including the fair
market value of property other than cash) from any Person (other than a
Subsidiary of the Company) from the issuance and sale subsequent to the Issue
Date and on or prior to the Reference Date of Qualified Capital Stock of the
Company (including Capital Stock issued upon the conversion of convertible
Indebtedness or in exchange for outstanding Indebtedness); plus (z) without
duplication of any amounts included in clause (iii)(y) above, 100% of the
aggregate net proceeds (including the fair market value of property other than
cash) of any equity contribution received by the Company from a holder of the
Company's Capital Stock.

                                       67
<PAGE>
 
    
          Notwithstanding the foregoing, the provisions set forth in the
immediately preceding paragraph do not prohibit: (1) the payment of any dividend
or the consummation of any irrevocable redemption within 60 days after the date
of declaration of such dividend or notice of such redemption if the dividend or
payment of the redemption price, as the case may be, would have been permitted
on the date of declaration or notice; (2) if no Event of Default shall have
occurred and be continuing as a consequence thereof, the acquisition of any
shares of Capital Stock of the Company, either (i) solely in exchange for shares
of Qualified Capital Stock, or (ii) through the application of net proceeds of a
substantially concurrent sale for cash (other than to a Subsidiary of the
Company) of shares of Qualified Capital Stock; (3) payments for the purpose of
and in an amount equal to the amount required to permit APP to redeem or
repurchase APP's  common equity or options in respect thereof, in each case in
connection with the repurchase provisions under employee stock option or stock
purchase agreements or other agreements to compensate management employees;
provided that such redemptions or repurchases pursuant to this clause (3) shall
not exceed $6 million (which amount shall be increased by the amount of any
proceeds to the Company from (x) sales of Capital Stock of APP to management
employees subsequent to the Issue Date and (y) any "key-man" life insurance
policies which are used to make such redemptions or repurchases) in the
aggregate; (4) the making of distributions, loans or advances in an amount not
to exceed $3 million per annum sufficient to permit APP or WR to pay the
ordinary operating expenses of APP or WR (including, without limitation,
directors fees, indemnification obligations, professional fees and expenses)
related to APP's or WR's ownership of Capital Stock of the Company or APP's
ownership of Capital Stock of WR (other than to Bain Capital or a Bain Related
Party); (5) the payment of any amounts pursuant to the Tax Allocation Agreement;
(6) the payment of fees and compensation as permitted under clause (i) of
paragraph (b) of the "Transactions with Affiliates" covenant; (7) so long as no
Default or Event of Default shall have occurred and be continuing, payments not
to exceed $100,000 in the aggregate, to enable APP to make payments to holders
of its Capital Stock in lieu of issuance of fractional shares of its Capital
Stock; (8) payments with respect to the Old Debentures to the extent deemed to
be a payment on behalf of WR in its capacity as guarantor of the Old Debentures;
and (9) the payment of up to $75 million to WR and APP with a portion of the net
proceeds of the sale of the Notes in connection with the Transactions. In
determining the aggregate amount of Restricted Payments made subsequent to the
Issue Date in accordance with clause (iii) of the immediately preceding
paragraph, (a) amounts expended (to the extent such expenditure is in the form
of cash) pursuant to clauses (1), (2) and (3) shall be included in such
calculation; provided such expenditures pursuant to clause (3) shall not be
included to the extent of cash proceeds received by the Company from any "key-
man" life insurance policies and (b) amounts expended pursuant to clauses (4),
(5), (6), (7), (8) or (9) shall be excluded from such calculation.     

          Limitation on Incurrence of Additional Indebtedness. The Company will
not, and will not permit any of its Restricted Subsidiaries to, directly or
indirectly, create, incur, assume, guarantee, acquire, become liable,
contingently or otherwise, with respect to, or otherwise become responsible for
payment of (collectively, "incur") any Indebtedness (other than Permitted
Indebtedness); provided, however, that if no Default or Event of Default shall
have occurred and be continuing at the time or as a consequence of the
incurrence of any such Indebtedness, the Company or any Subsidiary Guarantor may
incur Indebtedness if on the date of the incurrence of such Indebtedness, after
giving effect to the incurrence thereof, the Consolidated Fixed Charge Coverage
Ratio of the Company is greater than 2.0 to 1.0.


          Limitations on Transactions with Affiliates.

          (a) The Company will not, and will not permit any of its Restricted
Subsidiaries to, directly or indirectly, enter into or permit to exist any
transaction or series of related transactions (including, without limitation,
the purchase, sale, lease or exchange of any property or the rendering of any
service) with, or for the benefit of, any of its Affiliates (an "Affiliate
Transaction"), other than (x) Affiliate Transactions permitted under paragraph
(b) below and (y) Affiliate Transactions on terms that are no less favorable
than those that might reasonably have been obtained in a comparable transaction
at such time on an arm's-length basis from a Person that is not an Affiliate;
provided, however, that for 

                                       68
<PAGE>
 
a transaction or series of related transactions with an aggregate value of $5
million or more, at the Company's option (i) such determination shall be made in
good faith by a majority of the disinterested members of the Board of the
Directors of the Company or (ii) the Board of Directors of the Company or any
such Restricted Subsidiary party to such Affiliate Transaction shall have
received an opinion from a nationally recognized investment banking firm that
such Affiliate Transaction is on terms no less favorable than those that might
reasonably have been obtained in a comparable transaction at such time on an
arm's-length basis from a Person that is not an Affiliate; and provided,
further, that for a transaction or series of related transactions with an
aggregate value of $10 million or more, the Board of Directors of the Company
shall have received an opinion from a nationally recognized investment banking
firm that such Affiliate Transaction is on terms no less favorable than those
that might reasonably have been obtained in a comparable transaction at such
time on an arm's-length basis from a Person that is not an Affiliate.

          (b) The foregoing restrictions shall not apply to (i) reasonable fees
and compensation paid to and indemnity provided on behalf of officers,
directors, employees or consultants of the Company or any Subsidiary as
determined in good faith by the Company's Board of Directors or senior
management; (ii) transactions exclusively between or among the Company and any
of its Wholly Owned Restricted Subsidiaries or exclusively between or among such
Wholly Owned Restricted Subsidiaries, provided such transactions are not
otherwise prohibited by the Indenture; (iii) transactions effected as part of a
Qualified Receivables Transaction; (iv) any agreement as in effect as of the
Issue Date or any amendment thereto or any transaction contemplated thereby
(including pursuant to any amendment thereto) in any replacement agreement
thereto so long as any such amendment or replacement agreement is not more
disadvantageous to the Holders in any material respect than the original
agreement as in effect on the Issue Date; and (v) Restricted Payments permitted
by the Indenture.

          Limitation on Liens.   The Company will not, and will not permit any
of its Restricted Subsidiaries to, create, incur, assume or suffer to exist any
Liens of any kind against or upon any of its property or assets, or any proceeds
therefrom, unless (i) in the case of Liens securing Indebtedness that is
expressly subordinate or junior in right of payment to the Senior Notes, the
Senior Notes are secured by a Lien on such property, assets or proceeds that is
senior in priority to such Liens and (ii) in all other cases, the Senior Notes
are equally and ratably secured, except for (A) Liens existing as of the Issue
Date and any extensions, renewals or replacements thereof; (B) Liens securing
Senior Debt and Guarantor Senior Debt; (C) Liens securing the Senior Notes and
the Guarantees; (D) Liens of the Company or a Wholly Owned Restricted Subsidiary
on assets of any Subsidiary of the Company; (E) Liens securing Indebtedness
which is incurred to refinance Indebtedness which has been secured by a Lien
permitted under the Indenture and which has been incurred in accordance with the
provisions of the Indenture; provided, however, that such Liens do not extend to
or cover any property or assets of the Company or any of its Restricted
Subsidiaries not securing the Indebtedness so refinanced; and (F) Permitted
Liens.

          Prohibition on Incurrence of Senior Subordinated Debt.   Neither the
Company nor any Subsidiary Guarantor will incur or suffer to exist Indebtedness
that is senior in right of payment to the Senior Notes or such Subsidiary
Guarantor's Guarantee and subordinate in right of payment to any other
Indebtedness of the Company or such Subsidiary Guarantor, as the case may be.

          Limitation on Dividend and Other Payment Restrictions Affecting
Subsidiaries.   The Company will not, and will not permit any of its Restricted
Subsidiaries to, directly or indirectly, create or otherwise cause or permit to
exist or become effective any encumbrance or restriction on the ability of any
Restricted Subsidiary to (a) pay dividends or make any other distributions on or
in respect of its Capital Stock; (b) make loans or advances or to pay any
Indebtedness or other obligation owed to the Company or any other Restricted
Subsidiary of the Company; or (c) transfer any of its property or assets to the
Company or any other Restricted Subsidiary of the Company, except for such
encumbrances or restrictions existing under or by reason of: (1) applicable law;
(2) the Indenture; (3) non-assignment provisions of any contract or any lease
entered into in the ordinary course of business; (4) any instrument governing
Acquired Indebtedness, which encumbrance or restriction is not applicable to any
Person, or the properties or assets of any Person, other than the Person or the
properties or assets of the Person so acquired; (5) agreements existing on the
Issue Date (including, without limitation, the Bank Credit Agreement and the
Indenture governing the Old Debentures); (6) restrictions on the transfer of
assets subject to any Lien permitted under the Indenture imposed by the holder
of such Lien; (7) restrictions imposed by any agreement to sell assets permitted
under the Indenture to any Person pending the closing of such sale; (8) any
agreement or instrument governing Capital Stock of any Person that is acquired;
(9) Indebtedness or other contractual requirements of a Receivables Entity in
connection with a Qualified Receivables Transaction; provided that such
restrictions apply only to such Receivables Entity; or (10) an agreement
effecting a refinancing, replacement or substitution of Indebtedness issued,
assumed or incurred pursuant to an agreement referred to in clause (2), (4) or
(5) above or any other agreement evidencing Indebtedness permitted under the
Indenture; provided, however, that the provisions relating to such encumbrance
or restriction contained in any such refinancing, 

                                       69
<PAGE>
 
replacement or substitution agreement or any such other agreement are not less
favorable to the Company in any material respect as determined by the Board of
Directors of the Company than the provisions relating to such encumbrance or
restriction contained in agreements referred to in such clause (2), (4) or (5).

          Limitation on Preferred Stock of Subsidiaries.   The Company will not
permit any of its Restricted Subsidiaries to issue any Preferred Stock (other
than to the Company or to a Wholly Owned Restricted Subsidiary of the Company)
or permit any Person (other than the Company or a Wholly Owned Restricted
Subsidiary of the Company) to own any Preferred Stock of any Restricted
Subsidiary of the Company.

          Merger, Consolidation and Sale of Assets. The Company will not, in a
single transaction or a series of related transactions, consolidate with or
merge with or into, or sell, assign, transfer, lease, convey or otherwise
dispose of all or substantially all of its assets to, another Person or Persons
or adopt a plan of liquidation unless (i) either (A) the Company shall be the
survivor of such merger or consolidation or (B) the surviving Person is a
corporation, partnership or trust organized and existing under the laws of the
United States, any state thereof or the District of Columbia and such surviving
Person shall expressly assume all the obligations of the Company under the
Senior Notes and the Indenture; (ii) immediately after giving effect to such
transaction (on a pro forma basis, including any Indebtedness incurred or
anticipated to be incurred in connection with such transaction), the Company or
the surviving Person is able to incur at least $1.00 of additional Indebtedness
(other than Permitted Indebtedness) in compliance with the "Limitation on
Incurrence of Additional Indebtedness" covenant; (iii) immediately before and
immediately after giving effect to such transaction (including any Indebtedness
incurred or anticipated to be incurred in connection with the transaction), no
Default or Event of Default shall have occurred and be continuing; (iv)
immediately after such transaction or series of related transactions the Company
or the surviving entity, as the case may be, shall have a Consolidated Net Worth
equal to or greater than the Consolidated Net Worth of the Company immediately
prior to such transaction or series of related transactions without giving
effect to (A) any non-cash charges relating to existing stock options as a
direct result of or related to such transaction or series of related
transactions or (B) any purchase accounting adjustments related to such
transaction or series of related transactions; (v) each Subsidiary Guarantor,
unless it is the other party to the transaction, shall have by supplemental
indenture confirmed that after consummation of such transaction its Guarantee
shall apply, as such Guarantee applied on the date it was granted under the
Indenture to the obligations of the Company under the Indenture and the Senior
Notes, to the obligations of the Company or such Person, as the case may be,
under the Indenture and the Senior Notes; and (vi) the Company has delivered to
the Trustee an Officers' Certificate and Opinion of Counsel, each stating that
such consolidation, merger or transfer complies with the Indenture, that the
surviving Person agrees to be bound thereby, and that all conditions precedent
in the Indenture relating to such transaction have been satisfied. For purposes
of the foregoing, the transfer (by lease, assignment, sale or otherwise, in a
single transaction or series of transactions) of all or substantially all of the
properties and assets of one or more Subsidiaries of the Company, the Capital
Stock of which constitutes all or substantially all of the properties and assets
of the Company, shall be deemed to be the transfer of all or substantially all
of the properties and assets of the Company.

          The Indenture will provide that upon any consolidation, combination or
merger or any transfer of all or substantially all of the assets of the Company
in accordance with the foregoing, the surviving entity shall succeed to, and be
substituted for, and may exercise every right and power of, the Company under
the Indenture and the Senior Notes with the same effect as if such surviving
entity had been named as such; provided that solely for purposes of computing
amounts described in clause (iii) of the first paragraph of the covenant
"Limitation on Restricted Payments" above, any such surviving entity to the
Company shall only be deemed to have succeeded to and be substituted for the
Company with respect to periods subsequent to the effective time of such merger,
consolidation, combination or transfer of assets.

          Each Subsidiary Guarantor (other than any Subsidiary Guarantor whose
Guarantee is to be released in accordance with the terms of its Guarantee and
the Indenture in connection with any transaction complying with the provisions
of "--Limitation on Asset Sales" or as otherwise provided in the Indenture) will
not, and the Company will not cause or permit any Subsidiary Guarantor to,
consolidate with or merge with or into any Person other than the Company or any
other Subsidiary Guarantor unless: (i) the entity formed by or surviving any
such consolidation or merger (if other than the Subsidiary Guarantor) or to
which such sale, lease, conveyance or other disposition shall have been made is
a corporation organized and existing under the laws of the United States or any
State thereof or the District 

                                       70
<PAGE>
 
of Columbia; (ii) such entity assumes by supplemental indenture all of the
obligations of the Subsidiary Guarantor on the Guarantee; (iii) immediately
after giving effect to such transaction, no Default or Event of Default shall
have occurred and be continuing; and (iv) immediately after giving effect to
such transaction and the use of any net proceeds therefrom, on a pro forma
basis, the Company could satisfy the provisions of clause (ii) of the first
paragraph of this covenant.

          Limitation on Asset Sales. The Company will not, and will not permit
any of its Restricted Subsidiaries to, consummate an Asset Sale unless (i) the
Company or the applicable Restricted Subsidiary, as the case may be, receives
consideration at the time of such Asset Sale at least equal to the fair market
value of the assets sold or otherwise disposed of (as determined in good faith
by the Company's Board of Directors), (ii) at least 75% of the consideration
received by the Company or the Restricted Subsidiary, as the case may be, from
such Asset Sale shall be cash or Cash Equivalents and is received at the time of
such disposition; and (iii) upon the consummation of an Asset Sale, the Company
shall apply, or cause such Restricted Subsidiary to apply, the Net Cash Proceeds
relating to such Asset Sale within 365 days of receipt thereof either (A) to
prepay any Senior Debt or Guarantor Senior Debt and, in the case of any Senior
Debt or Guarantor Senior Debt, as the case may be, under any revolving credit
facility, effect a permanent reduction in the availability under such revolving
credit facility, (B) to repurchase Old Debentures required to be repurchased
under the indenture governing the Old Debentures, (C) to reinvest in Productive
Assets or (D) a combination of prepayment, repurchase and investment permitted
by the foregoing clauses (iii)(A), (iii)(B) and (iii)(C). On the 366th day after
an Asset Sale or such earlier date, if any, as the Board of Directors of the
Company or of such Restricted Subsidiary determines not to apply the Net Cash
Proceeds relating to such Asset Sale as set forth in clauses (iii)(A), (iii)(B),
(iii)(C) or (iii)(D) of the next preceding sentence (each, a "Net Proceeds Offer
Trigger Date"), such aggregate amount of Net Cash Proceeds which have not been
applied on or before such Net Proceeds Offer Trigger Date as permitted in
clauses (iii)(A), (iii)(B), (iii)(C) and (iii)(D) of the next preceding sentence
(each a "Net Proceeds Offer Amount") shall be applied by the Company or such
Restricted Subsidiary to make an offer to purchase (the "Net Proceeds Offer") on
a date (the "Net Proceeds Offer Payment Date") not less than 30 nor more than 45
days following the applicable Net Proceeds Offer Trigger Date, from all Holders
on a pro rata basis that amount of Senior Notes equal to the Net Proceeds Offer
Amount at a price equal to 100% of the principal amount of the Senior Notes to
be purchased, plus accrued and unpaid interest thereon, if any, to the date of
purchase; provided, however, that if at any time any non-cash consideration
received by the Company or any Restricted Subsidiary of the Company, as the case
may be, in connection with any Asset Sale is converted into or sold or otherwise
disposed of for cash (other than interest received with respect to any such non-
cash consideration), then such conversion or disposition shall be deemed to
constitute an Asset Sale hereunder and the Net Cash Proceeds thereof shall be
applied in accordance with this covenant.

          Notwithstanding the foregoing, if a Net Proceeds Offer Amount is less
than $10 million, the application of the Net Cash Proceeds constituting such Net
Proceeds Offer Amount to a Net Proceeds Offer may be deferred until such time as
such Net Proceeds Offer Amount plus the aggregate amount of all Net Proceeds
Offer Amounts arising subsequent to the Net Proceeds Offer Trigger Date relating
to such initial Net Proceeds Offer Amount from all Asset Sales by the Company
and its Restricted Subsidiaries aggregates at least $10 million, at which time
the Company or such Restricted Subsidiary shall apply all Net Cash Proceeds
constituting all Net Proceeds Offer Amounts that have been so deferred to make a
Net Proceeds Offer (the first date the aggregate of all such deferred Net
Proceeds Offer Amounts is equal to $10 million or more shall be deemed to be a
"Net Proceeds Offer Trigger Date").

          Notwithstanding the two immediately preceding paragraphs, the Company
and its Restricted Subsidiaries will be permitted to consummate an Asset Sale
without complying with such paragraphs to the extent (i) at least 75% of the
consideration for such Asset Sale constitutes Productive Assets and (ii) such
Asset Sale is for fair market value (as determined in good faith by the
Company's Board of Directors); provided that any consideration not constituting
Productive Assets received by the Company or any of its Restricted Subsidiaries
in connection with any Asset Sale permitted to be consummated under this
paragraph shall constitute Net Cash Proceeds subject to the provisions of the
two preceding paragraphs.

          Each Net Proceeds Offer will be mailed to the record Holders as shown
on the register of Holders within 25 days following the Net Proceeds Offer
Trigger Date, with a copy to the Trustee, and shall comply with the procedures
set forth in the Indenture. Upon receiving notice of the Net Proceeds Offer,
Holders may elect to tender their Senior 

                                       71
<PAGE>
 
Notes in whole or in part in integral multiples of $1,000 in exchange for cash.
To the extent Holders properly tender Senior Notes in an amount exceeding the
Net Proceeds Offer Amount, Senior Notes of tendering Holders will be purchased
on a pro rata basis (based on amounts tendered). A Net Proceeds Offer shall
remain open for a period of 20 business days or such longer period as may be
required by law.

          The Company will comply with the requirements of Rule 14e-1 under the
Exchange Act and any other securities laws and regulations thereunder to the
extent such laws and regulations are applicable in connection with the
repurchase of Senior Notes pursuant to a Net Proceeds Offer. To the extent that
the provisions of any securities laws or regulations conflict with the "Asset
Sale" provisions of the Indenture, the Company shall comply with the applicable
securities laws and regulations and shall not be deemed to have breached its
obligations under the "Asset Sale" provisions of the Indenture by virtue
thereof.

          Guarantees of Certain Indebtedness.   The Company will not permit any
of its Restricted Subsidiaries, directly or indirectly, to incur, guarantee or
secure through the granting of Liens the payment of any Indebtedness under the
Bank Credit Agreement or any refunding or refinancing thereof, in each case
unless such Restricted Subsidiary, the Company and the Trustee execute and
deliver a supplemental indenture evidencing such Restricted Subsidiary's
Guarantee, such Guarantee to be a senior subordinated unsecured obligation of
such Restricted Subsidiary. Neither the Company nor any such Subsidiary
Guarantor shall be required to make a notation on the Senior Notes or the
Guarantees to reflect any such subsequent Guarantee. Nothing in this covenant
shall be construed to permit any Restricted Subsidiary of the Company to incur
Indebtedness otherwise prohibited by the "Limitation on Incurrence of Additional
Indebtedness" covenant. Thereafter, such Restricted Subsidiary shall be a
Subsidiary Guarantor for all purposes of the Indenture.

          Conduct of Business.   The Company and its Restricted Subsidiaries
will not engage in any businesses which are not the same, similar, related or
ancillary to the businesses in which the Company and its Restricted Subsidiaries
are engaged on the Issue Date.

    
          Application of Proceeds of Initial Public Offering.   The Company will
use 50% of the net cash proceeds from an Initial Public Offering to repay,
redeem, repurchase or otherwise retire up to $50 million of Indebtedness of the
Company (other than Indebtedness under a revolving credit facility unless there
is a permanent reduction in the availability under such revolving credit
facility) within 90 days of the consummation of an Initial Public Offering;
provided that (i) in the event that an Initial Public Offering is by APP or WR,
APP or WR, as the case may be, shall have contributed to the capital of the
Company the portion of the net cash proceeds of an Initial Public Offering
necessary to, and such net cash proceeds shall be used to, repay, redeem,
repurchase or otherwise retire such Indebtedness of the Company and (ii) the
foregoing shall not limit the Company's ability to repay, redeem, repurchase or
otherwise retire Indebtedness of the Company in excess of $50 million.     


EVENTS OF DEFAULT

          The following events are defined in the Indenture as "Events of
Default": (i) the failure to pay interest on any Senior Notes when the same
becomes due and payable and the default continues for a period of 30 days
(whether or not such payment shall be prohibited by the subordination provisions
of the Indenture); (ii) the failure to pay the principal on any Senior Notes,
when such principal becomes due and payable, at maturity, upon redemption or
otherwise (including the failure to make a payment to purchase Senior Notes
tendered pursuant to a Change of Control Offer or a Net Proceeds Offer) (whether
or not such payment shall be prohibited by the subordination provisions of the
Indenture); (iii) a default in the observance or performance of any other
covenant or agreement contained in the Indenture which default continues for a
period of 30 days after the Company receives written notice specifying the
default (and demanding that such default be remedied) from the Trustee or the
Holders of at least 25% of the outstanding principal amount of the Senior Notes;
(iv) the failure to pay at final maturity (giving effect to any extensions
thereof) the principal amount of any Indebtedness of the Company or any
Restricted Subsidiary (other than a Receivables Entity) of the Company and such
failure continues for a period of 20 days or more, or the acceleration of the
final stated maturity of any such Indebtedness (which acceleration is not
rescinded, annulled or otherwise cured within 20 days of receipt by the Company
or such Restricted Subsidiary of notice of any such acceleration) if the
aggregate principal amount of such 

                                       72
<PAGE>
 
Indebtedness, together with the principal amount of any other such Indebtedness
in default for failure to pay principal at final maturity or which has been
accelerated, in each case with respect to which the 20-day period described
above has passed, aggregates $10 million or more at any time; (v) one or more
judgments in an aggregate amount in excess of $10 million shall have been
rendered against the Company or any of its Significant Subsidiaries and such
judgments remain undischarged, unpaid or unstayed for a period of 60 days after
such judgment or judgments become final and non-appealable; (vi) certain events
of bankruptcy affecting the Company or any of its Significant Subsidiaries; and
(vii) any of the Guarantees of the Subsidiary Guarantors that are also
Significant Subsidiaries of the Company ceases to be in full force and effect or
any of such Guarantees is declared to be null and void and unenforceable or any
of such Guarantees is found to be invalid or any of such Subsidiary Guarantors
denies its liability under its Guarantee (other than by reason of release of
such Subsidiary Guarantor in accordance with the terms of the Indenture).

          Upon the happening of any Event of Default specified in the Indenture,
the Trustee or the Holders of at least 25% in principal amount of outstanding
Senior Notes may declare the principal of and accrued interest on all the Senior
Notes to be due and payable by notice in writing to the Company and the Trustee
specifying the respective Event of Default and that it is a "notice of
acceleration" (the "Acceleration Notice"), and the same (i) shall become
immediately due and payable or (ii) if there are any amounts outstanding under
the Bank Credit Agreement, shall become immediately due and payable upon the
first to occur of an acceleration under the Bank Credit Agreement or 5 business
days after receipt by the Company and the Representative under the Bank Credit
Agreement of such Acceleration Notice but only if such Event of Default is then
continuing. If an Event of Default with respect to bankruptcy proceedings of the
Company occurs and is continuing, then such amount shall ipso facto become and
be immediately due and payable without any declaration or other act on the part
of the Trustee or any holder of Senior Notes.

          The Indenture will provide that, at any time after a declaration of
acceleration with respect to the Senior Notes as described in the preceding
paragraph, the Holders of a majority in principal amount of the Senior Notes may
rescind and cancel such declaration and its consequences (i) if the rescission
would not conflict with any judgment or decree, (ii) if all existing Events of
Default have been cured or waived except nonpayment of principal or interest
that has become due solely because of the acceleration, (iii) to the extent the
payment of such interest is lawful, interest on overdue installments of interest
and overdue principal, which has become due otherwise than by such declaration
of acceleration, has been paid, (iv) if the Company has paid the Trustee its
reasonable compensation and reimbursed the Trustee for its expenses,
disbursements and advances and (v) in the event of the cure or waiver of an
Event of Default of the type described in clause (vi) or (vii) of the
description above of Events of Default, the Trustee shall have received an
Officers' Certificate and an Opinion of Counsel that such Event of Default has
been cured or waived. The holders of a majority in principal amount of the
Senior Notes may waive any existing Default or Event of Default under the
Indenture, and its consequences, except a default in the payment of the
principal of or interest on any Senior Notes.


LEGAL DEFEASANCE AND COVENANT DEFEASANCE

          The Company may, at its option and at any time, elect to have its
obligations and the obligations of the Subsidiary Guarantors discharged with
respect to the outstanding Senior Notes ("Legal Defeasance"). Such Legal
Defeasance means that the Company shall be deemed to have paid and discharged
the entire indebtedness represented by the outstanding Senior Notes, except for
(i) the rights of holders of the Senior Notes to receive payments in respect of
the principal of, premium, if any, and interest on the Senior Notes when such
payments are due, (ii) the Company's obligations with respect to the Senior
Notes concerning issuing temporary Senior Notes, registration of Senior Notes,
mutilated, destroyed, lost or stolen Senior Notes and the maintenance of an
office or agency for payments, (iii) the rights, powers, trust, duties and
immunities of the Trustee and the Company's obligations in connection therewith
and (iv) the Legal Defeasance provisions of the Indenture. In addition, the
Company may, at its option and at any time, elect to have the obligations of the
Company released with respect to certain covenants that are described in the
Indenture ("Covenant Defeasance") and thereafter any omission to comply with
such obligations shall not constitute a Default or Event of Default with respect
to the Senior Notes. In the event Covenant Defeasance occurs, certain events
(not including non-payment, bankruptcy, receivership, reorganization and
insolvency events) described under "Events of Default" will no longer constitute
an Event of Default with respect to the Senior Notes.

                                       73
<PAGE>
 
          In order to exercise either Legal Defeasance or Covenant Defeasance,
(i) the Company must irrevocably deposit with the Trustee, in trust, for the
benefit of the holders of the Senior Notes cash in U.S. dollars, non-callable
U.S. government obligations, or a combination thereof, in such amounts as will
be sufficient, in the opinion of a nationally recognized firm of independent
public accountants, to pay the principal of, premium, if any, and interest on
the Senior Notes on the stated date for payment thereof or on the applicable
redemption date, as the case may be; (ii) in the case of Legal Defeasance, the
Company shall have delivered to the Trustee an opinion of counsel in the United
States reasonably acceptable to the Trustee confirming that (A) the Company has
received from, or there has been published by, the Internal Revenue Service a
ruling or (B) since the date of the Indenture, there has been a change in the
applicable federal income tax law, in either case to the effect that, and based
thereon such opinion of counsel shall confirm that, the holders of the Senior
Notes will not recognize income, gain or loss for federal income tax purposes as
a result of such Legal Defeasance and will be subject to federal income tax on
the same amounts, in the same manner and at the same times as would have been
the case if such Legal Defeasance had not occurred; (iii) in the case of
Covenant Defeasance, the Company shall have delivered to the Trustee an opinion
of counsel in the United States reasonably acceptable to the Trustee confirming
that the holders of the Senior Notes will not recognize income, gain or loss for
federal income tax purposes as a result of such Covenant Defeasance and will be
subject to federal income tax on the same amounts, in the same manner and at the
same times as would have been the case if such Covenant Defeasance had not
occurred; (iv) no Default or Event of Default shall have occurred and be
continuing on the date of such deposit (other than a Default or Event of Default
with respect to the Indenture resulting from the incurrence of Indebtedness, all
or a portion of which will be used to defease the Senior Notes concurrently with
such incurrence); (v) such Legal Defeasance or Covenant Defeasance shall not
result in a breach or violation of, or constitute a default under the Indenture
or any other material agreement or instrument to which the Company or any of its
Subsidiaries is a party or by which the Company or any of its Subsidiaries is
bound; (vi) the Company shall have delivered to the Trustee an officers'
certificate stating that the deposit was not made by the Company with the intent
of preferring the holders of the Senior Notes over any other creditors of the
Company or with the intent of defeating, hindering, delaying or defrauding any
other creditors of the Company or others; (vii) the Company shall have delivered
to the Trustee an officers' certificate and an opinion of counsel, each stating
that all conditions precedent provided for or relating to the Legal Defeasance
or the Covenant Defeasance have been complied with; (viii) the Company shall
have delivered to the Trustee an opinion of counsel to the effect that (A) the
trust funds will not be subject to any rights of holders of Indebtedness of the
Company other than the Senior Notes and (B) assuming no intervening bankruptcy
of the Company between the date of deposit and the 91st day following the
deposit and that no Holder of the Senior Notes is an insider of the Company,
after the 91st day following the deposit, the trust funds will not be subject to
the effect of any applicable bankruptcy, insolvency, reorganization or similar
laws affecting creditors' rights generally; and (ix) certain other customary
conditions precedent are satisfied.


SATISFACTION AND DISCHARGE

          The Indenture will be discharged and will cease to be of further
effect (except as to surviving rights or registration of transfer or exchange of
the Senior Notes, as expressly provided for in the Indenture) as to all
outstanding Senior Notes when (i) either (a) all the Senior Notes theretofore
authenticated and delivered (except lost, stolen or destroyed Senior Notes which
have been replaced or paid and Senior Notes for whose payment money has
theretofore been deposited in trust or segregated and held in trust by the
Company and thereafter repaid to the Company or discharged from such trust) have
been delivered to the Trustee for cancellation or (b) all Senior Notes not
theretofore delivered to the Trustee for cancellation have become due and
payable and the Company has irrevocably deposited or caused to be deposited with
the Trustee funds in an amount sufficient to pay and discharge the entire
Indebtedness on the Senior Notes not theretofore delivered to the Trustee for
cancellation, for principal of, premium, if any, and interest on the Senior
Notes to the date of deposit together with irrevocable instructions from the
Company directing the Trustee to apply such funds to the payment thereof at
maturity or redemption, as the case may be; (ii) the Company has paid all other
sums payable under the Indenture by the Company; and (iii) the Company has
delivered to the Trustee an officers' certificate and an opinion of counsel
stating that all conditions precedent under the Indenture relating to the
satisfaction and discharge of the Indenture have been complied with.

                                       74
<PAGE>
 
MODIFICATION OF THE INDENTURE

          From time to time, the Company, the Subsidiary Guarantors and the
Trustee, without the consent of the Holders of the Senior Notes, may amend the
Indenture for certain specified purposes, including curing ambiguities, defects
or inconsistencies, so long as such change does not, in the opinion of the
Trustee, adversely affect the rights of any of the Holders in any material
respect. In formulating its opinion on such matters, the Trustee will be
entitled to rely on such evidence as it deems appropriate, including, without
limitation, solely on an Opinion of Counsel. Other modifications and amendments
of the Indenture may be made with the consent of the Holders of a majority in
principal amount of the then outstanding Senior Notes issued under the
Indenture, except that, without the consent of each holder of the Senior Notes
affected thereby, no amendment may: (i) reduce the amount of Senior Notes whose
holders must consent to an amendment; (ii) reduce the rate of or change or have
the effect of changing the time for payment of interest, including
defaulted interest, on any Senior Notes; (iii) reduce the principal of or change
or have the effect of changing the fixed maturity of any Senior Notes, or change
the date on which any Senior Notes may be subject to redemption or repurchase,
or reduce the redemption or repurchase price therefor; (iv) make any Senior
Notes payable in money other than that stated in the Senior Notes; (v) make any
change in provisions of the Indenture protecting the right of each holder of a
Senior Note to receive payment of principal of and interest on such Senior Note
on or after the due date thereof or to bring suit to enforce such payment, or
permitting holders of a majority in principal amount of Senior Notes to waive
Defaults or Events of Default (other than Defaults or Events of Default with
respect to the payment of principal of or interest on the Senior Notes); (vi)
amend, change or modify in any material respect the obligation of the Company to
make and consummate a Change of Control Offer in the event of a Change of
Control or make and consummate a Net Proceeds Offer with respect to any Asset
Sale that has been consummated or modify any of the provisions or definitions
with respect thereto; (vii) modify the subordination provisions of the Indenture
to adversely affect the holders of Senior Notes in any material respect; or
(viii) release any Subsidiary Guarantor that is a Significant Subsidiary of the
Company from any of its obligations under its Guarantee or the Indenture
otherwise than in accordance with the terms of the Indenture.


ADDITIONAL INFORMATION

          The Indenture provides that the Company will deliver to the Trustee
within 15 days after the filing of the same with the Commission, copies of the
quarterly and annual reports and of the information, documents and other
reports, if any, which the Company is required to file with the Commission
pursuant to Section 13 or 15(d) of the Exchange Act. The Indenture further
provides that, notwithstanding that the Company may not be subject to the
reporting requirements of Section 13 or 15(d) of the Exchange Act, the Company
will file with the Commission, to the extent permitted, and provide the Trustee
and Holders with such annual reports and such information, documents and other
reports specified in Sections 13 and 15(d) of the Exchange Act. The Company and
the Subsidiary Guarantors will also comply with the other provisions of TIA (S)
314(a).


CERTAIN DEFINITIONS

    
          Set forth below is a summary of the material defined terms used in the
Indenture. Reference is made to the Indenture for the full definition of all
such terms, as well as any other terms used herein for which no definition is
provided.     

          "Acquired Indebtedness" means Indebtedness of a Person or any of its
Subsidiaries existing at the time such Person becomes a Restricted Subsidiary of
the Company or assumed in connection with the acquisition of assets from such
Person and not incurred by such Person in connection with, or in anticipation or
contemplation of, such Person becoming a Restricted Subsidiary of the Company or
such acquisition.

          "Affiliate" means a Person who directly or indirectly through one or
more intermediaries controls, or is controlled by, or is under common control
with, the Company. The term "control" means the possession, directly or
indirectly, of the power to direct or cause the direction of the management and
policies of a Person, whether through the 

                                       75
<PAGE>
 
ownership of voting securities, by contract or otherwise. Notwithstanding the
foregoing, no Person (other than the Company or any Subsidiary of the Company)
in whom a Receivables Entity makes an Investment in connection with a Qualified
Receivables Transaction shall be deemed to be an Affiliate of the Company or any
of its Subsidiaries solely by reason of such Investment .

"all or substantially all" shall have the meaning given such phrase in the
Revised Model Business Corporation Act.

          "Asset Acquisition" means (a) an Investment by the Company or any
Restricted Subsidiary of the Company in any other Person pursuant to which such
Person shall become a Restricted Subsidiary of the Company or any Restricted
Subsidiary of the Company, or shall be merged with or into the Company or any
Restricted Subsidiary of the Company, or (b) the acquisition by the Company or
any Restricted Subsidiary of the Company of the assets of any Person which
constitute all or substantially all of the assets of such Person, any division
or line of business of such Person or any other properties or assets of such
Person other than in the ordinary course of business.

          "Asset Sale" means any direct or indirect sale, issuance, conveyance,
transfer, lease (other than operating leases entered into in the ordinary course
of business), assignment or other transfer for value by the Company or any of
its Restricted Subsidiaries (including any Sale and Leaseback Transaction) to
any Person other than the Company or a Wholly Owned Restricted Subsidiary of the
Company of (a) any Capital Stock of any Restricted Subsidiary of the Company; or
(b) any other property or assets of the Company or any Restricted Subsidiary of
the Company other than in the ordinary course of business; provided, however,
that Asset Sales shall not include (i) a transaction or series of related
transactions for which the Company or its Restricted Subsidiaries receive
aggregate consideration of less than $500,000, (ii) the sale, lease, conveyance,
disposition or other transfer of all or substantially all of the assets of the
Company as permitted under "Merger, Consolidation and Sale of Assets," (iii) the
sale or discount, in each case without recourse, of accounts receivable arising
in the ordinary course of business, but only in connection with the compromise
or collection thereof, (iv) the factoring of accounts receivable arising in the
ordinary course of business pursuant to arrangements customary in the region,
(v) the licensing of intellectual property, (vi) disposals or replacements of
obsolete equipment in the ordinary course of business, (vii) the sale, lease,
conveyance, disposition or other transfer by the Company or any Restricted
Subsidiary of assets or property to one or more Wholly Owned Restricted
Subsidiaries in connection with Investments permitted under the "Limitations on
Restricted Payments" covenant, (viii) sales of accounts receivable and related
assets of the type specified in the definition of "Qualified Receivables
Transaction" to a Receivables Entity for the fair market value thereof,
including cash in an amount at least equal to 75% of the book value thereof as
determined in accordance with GAAP, and (ix) transfers of accounts receivable
and related assets of the type specified in the definition of "Qualified
Receivables Transaction" (or a fractional undivided interest therein) by a
Receivables Entity in a Qualified Receivables Transaction. For the purposes of
clause (viii), Purchase Money Notes shall be deemed to be cash.

          "Bain Related Party" means Bain Capital, Inc. and any Affiliate of 
Bain Capital, Inc.

    
          "Bank Credit Agreement" means the Credit Agreement dated as of October
31, 1995, among the Company, APP, WR, the lenders party thereto in their
capacities as lenders thereunder and Bankers Trust Company, as agent, together
with the related documents thereto (including, without limitation, any guarantee
agreements and security documents), in each case as such agreements may be
amended (including any amendment and restatement thereof), supplemented or
otherwise modified from time to time, including any agreement extending the
maturity of, refinancing, replacing or otherwise restructuring (including,
without limitation, increasing the amount of available borrowings thereunder or
adding Subsidiaries of the Company as additional borrowers or guarantors
thereunder) all or any portion of the Indebtedness under such agreement or any
successor or replacement agreement and whether by the same or any other agent,
lender or group of lenders.     

          "Board of Directors" means, as to any Person, the board of directors
of such Person or any duly authorized committee thereof.

                                       76
<PAGE>
 
          "Capitalized Lease Obligation" means, as to any Person, the
obligations of such Person under a lease that are required to be classified and
accounted for as capital lease obligations under GAAP and, for purposes of this
definition, the amount of such obligations at any date shall be the capitalized
amount of such obligations at such date, determined in accordance with GAAP.

          "Capital Stock" means (i) with respect to any Person that is a
corporation, any and all shares, interests, participation or other equivalents
(however designated) of corporate stock, including each class of common stock
and preferred stock of such Person and (ii) with respect to any Person that is
not a corporation, any and all partnership or other equity interests of such
Person.

          "Cash Equivalents" means (i) marketable direct obligations issued by,
or unconditionally guaranteed by, the United States Government or issued by any
agency thereof and backed by the full faith and credit of the United States,
in each case maturing within one year from the date of acquisition thereof; (ii)
marketable direct obligations issued by any state of the United States of
America or any political subdivision of any such state or any public
instrumentality thereof maturing within one year from the date of acquisition
thereof and, at the time of acquisition, having one of the two highest ratings
obtainable from either S&P or Moody's; (iii) commercial paper maturing no more
than one year from the date of creation thereof and, at the time of acquisition,
having a rating of at least A-1 from S&P or at least P-1 from Moody's; (iv)
certificates of deposit or bankers' acceptances (or, with respect to foreign
banks, similar instruments) maturing within one year from the date of
acquisition thereof issued by any bank organized under the laws of the United
States of America or any state thereof or the District of Columbia or any U.S.
branch of a foreign bank having at the date of acquisition thereof combined
capital and surplus of not less than $200 million; provided that instruments
issued by banks not having one of the two highest ratings obtainable from either
S&P or Moody's shall not constitute "Cash Equivalents" for purposes of the
subordination provisions of the Indenture; (v) repurchase obligations with a
term of not more than seven days for underlying securities of the types
described in clause (i) above entered into with any bank meeting the
qualifications specified in clause (iv) above; and (vi) investments in money
market funds which invest substantially all their assets in securities of the
types described in clauses (i) through (v) above.

    
          "Change of Control" means the occurrence of one or more of the
following events: (i) any sale, lease, exchange or other transfer (in one
transaction or a series of related transactions) of all or substantially all of
the assets of the Company, APP or WR to any Person or group of related Persons
(other than Bain Capital and Bain Related Parties) for purposes of Section 13(d)
of the Exchange Act (a "Group"), together with any Affiliates thereof (whether
or not otherwise in compliance with the provisions of the Indenture); (ii) the
approval by the holders of Capital Stock of the Company of any plan or proposal
for the liquidation or dissolution of the Company (whether or not otherwise in
compliance with the provisions of the Indenture); (iii) any Person or Group
(other than Bain Capital and Bain Related Parties) shall become the owner,
directly or indirectly, beneficially or of record, of shares representing more
than 50% of the aggregate ordinary voting power represented by the issued and
outstanding Capital Stock of the Company, APP or WR; or (iv) the replacement of
a majority of the Board of Directors of the Company, APP or WR over a two-year
period from the directors who constituted such Board of Directors at the
beginning of such period, and such replacement shall not have been approved by a
vote of at least a majority of such Board of Directors then still in office who
either were members of such Board of Directors at the beginning of such period
or whose election as a member of such Board of Directors was previously so
approved.     

          "Consolidated EBITDA" means, with respect to any Person, for any
period, the sum (without duplication) of (i) Consolidated Net Income and (ii) to
the extent Consolidated Net Income has been reduced thereby, (A) all income
taxes of such Person and its Restricted Subsidiaries paid or accrued in
accordance with GAAP for such period, (B) Consolidated Interest Expense and (C)
Consolidated Non-cash Charges.

          "Consolidated Fixed Charge Coverage Ratio" means, with respect to any
Person, the ratio of Consolidated EBITDA of such Person during the four full
fiscal quarters (the "Four Quarter Period") ending on or prior to the date of
the transaction giving rise to the need to calculate the Consolidated Fixed
Charge Coverage Ratio (the "Transaction Date") to Consolidated Fixed Charges of
such Person for the Four Quarter Period. In addition to and without limitation
of the foregoing, for purposes of this definition, "Consolidated EBITDA" and
"Consolidated Fixed Charges" shall be calculated after giving effect on a pro
forma basis for the period of such calculation to (i) the incurrence or
repayment 

                                       77
<PAGE>
 
of any Indebtedness of such Person or any of its Restricted Subsidiaries (and
the application of the proceeds thereof) giving rise to the need to make such
calculation and any incurrence or repayment of other Indebtedness (and the
application of the proceeds thereof) occurring during the Four Quarter Period or
at any time subsequent to the last day of the Four Quarter Period and on or
prior to the Transaction Date, as if such incurrence or repayment, as the case
may be (and the application of the proceeds thereof), occurred on the first day
of the Four Quarter Period and (ii) any Asset Sales or Asset Acquisitions
(including, without limitation, any Asset Acquisition giving rise to the need to
make such calculation as a result of such Person or one of its Restricted
Subsidiaries (including any Person who becomes a Restricted Subsidiary as a
result of the Asset Acquisition) incurring, assuming or otherwise being liable
for Acquired Indebtedness and also including any Consolidated EBITDA (including
any pro forma expense and cost reductions calculated on a basis consistent with
Regulation S-X under the Securities Act) attributable to the assets which are
the subject of the Asset Acquisition or Asset Sale during the Four Quarter
Period) occurring during the Four Quarter Period or at any time subsequent to
the last day of the Four Quarter Period and on or prior to the Transaction Date,
as if such Asset Sale or Asset Acquisition (including the incurrence,
assumption or liability for any such Indebtedness or Acquired Indebtedness)
occurred on the first day of the Four Quarter Period. If such Person or any of
its Restricted Subsidiaries directly or indirectly guarantees Indebtedness of a
third Person, the preceding sentence shall give effect to the incurrence of such
guaranteed Indebtedness as if such Person or any Restricted Subsidiary of such
Person had directly incurred or otherwise assumed such guaranteed Indebtedness.
Furthermore, in calculating "Consolidated Fixed Charges" for purposes of
determining the denominator (but not the numerator) of this "Consolidated Fixed
Charge Coverage Ratio," (1) interest on outstanding Indebtedness determined on a
fluctuating basis as of the Transaction Date and which will continue to be so
determined thereafter shall be deemed to have accrued at a fixed rate per annum
equal to the rate of interest on such Indebtedness in effect on the Transaction
Date; (2) if interest on any Indebtedness actually incurred on the Transaction
Date may optionally be determined at an interest rate based upon a factor of a
prime or similar rate, a eurocurrency interbank offered rate, or other rates,
then the interest rate in effect on the Transaction Date will be deemed to have
been in effect during the Four Quarter Period; and (3) notwithstanding clause
(1) above, interest on Indebtedness determined on a fluctuating basis, to the
extent such interest is covered by agreements relating to Interest Swap
Obligations, shall be deemed to accrue at the rate per annum resulting after
giving effect to the operation of such agreements.

          "Consolidated Fixed Charges" means, with respect to any Person for any
period, the sum, without duplication, of (i) Consolidated Interest Expense
(before amortization or write-off of debt issuance costs), plus (ii) the product
of (x) the amount of all dividend payments on any series of Preferred Stock of
such Person (other than dividends paid in Qualified Capital Stock) times (y) a
fraction, the numerator of which is one and the denominator of which is one
minus the then current effective consolidated Federal, state and local tax rate
of such Person expressed as a decimal.

          "Consolidated Interest Expense" means, with respect to any Person for
any period, the sum of, without duplication, (i) the aggregate of all cash and
non-cash interest expense with respect to all outstanding Indebtedness of such
Person and its Restricted Subsidiaries, including the net costs associated with
Interest Swap Obligations, for such period determined on a consolidated basis in
conformity with GAAP, and (ii) the interest component of Capitalized Lease
Obligations paid, accrued and/or scheduled to be paid or accrued by such Person
and its Restricted Subsidiaries during such period as determined on a
consolidated basis in accordance with GAAP.

          "Consolidated Net Income" of the Company means, for any period, the
aggregate net income (or loss) of the Company and its Subsidiaries for such
period on a consolidated basis, determined in accordance with GAAP; provided
that there shall be excluded therefrom (a) gains and losses from Asset Sales
(without regard to the $500,000 limitation set forth in the definition thereof)
or abandonments or reserves relating thereto and the related tax effects
according to GAAP, (b) gains and losses due solely to fluctuations in currency
values and the related tax effects according to GAAP, (c) items classified as
extraordinary, unusual or nonrecurring gains and losses, and the related tax
effects according to GAAP, including, without limitation, any compensation
expense incurred in connection with the Transactions, (d) the net income (or
loss) of any Person acquired in a pooling of interests transaction accrued prior
to the date it becomes a Subsidiary of the Company or is merged or consolidated
with the Company or any Subsidiary, (e) the net income of any Subsidiary to the
extent that the declaration of dividends or similar distributions by that
Subsidiary of that income is restricted by contract, operation of law or
otherwise, (f) the net loss of any Person, other than a Restricted Subsidiary 

                                       78
<PAGE>
 
of the Company and (g) the net income of any Person, other than a Restricted
Subsidiary, except to the extent of cash dividends or distributions paid to the
Company or a Restricted Subsidiary of the Company by such Person.

          "Consolidated Net Worth" means, with respect to any Person for any
date of determination, the sum of (i) stated capital with respect to Capital
Stock of such Person and additional paid-in-capital, and (ii) retained earnings
(or minus accumulated deficit) of such Person and its Subsidiaries (or, in the
case of the Company, the Restricted Subsidiaries), less, to the extent included
in the foregoing, amounts attributable to Disqualified Capital Stock, each item
determined on a consolidated basis in accordance with GAAP.

          "Consolidated Non-cash Charges" means, with respect to any Person for
any period, the aggregate depreciation, amortization and other non-cash expenses
(including any last-in, first-out (LIFO) provisions) of such Person and its
Restricted Subsidiaries reducing Consolidated Net Income of such Person and its
Restricted Subsidiaries for such period, determined on a consolidated basis in
accordance with GAAP (excluding any such charges constituting an extraordinary
item or loss or any such charge which requires an accrual of or a reserve for
cash charges for any future period).

          "Currency Agreement" means any foreign exchange contract, currency
swap agreement or other similar agreement or arrangement designed to protect the
Company or any Restricted Subsidiary against fluctuations in currency values.

          "Default" means an event or condition the occurrence of which is, or
with the lapse of time or the giving of notice or both would be, an Event of
Default.

          "Designated Senior Debt" means (i) Indebtedness under or in respect of
the Bank Credit Agreement and (ii) any other Indebtedness constituting Senior
Debt which, at the time of determination, has an aggregate principal amount of
at least $25 million and is specifically designated in the instrument evidencing
such Senior Debt as "Designated Senior Debt" by the Company.

          "Disqualified Capital Stock" means that portion of any Capital Stock
which, by its terms (or by the terms of any security into which it is
convertible or for which it is exchangeable), or upon the happening of any event
(other than an event which would constitute a Change of Control), matures
(excluding any maturity as the result of an optional redemption by the issuer
thereof) or is mandatorily redeemable, pursuant to a sinking fund obligation or
otherwise, or is redeemable at the sole option of the holder thereof (except, in
each case, upon the occurrence of a Change of Control) on or prior to the final
maturity date of the Senior Notes.

          "fair market value" means, unless otherwise specified, with respect to
any asset or property, the price which could be negotiated in an arm's-length,
free market transaction, for cash, between a willing seller and a willing and
able buyer, neither of whom is under undue pressure or compulsion to complete
the transaction. Fair market value shall be determined by the Board of Directors
of the Company acting reasonably and in good faith and shall be evidenced by a
resolution of the Board of Directors of the Company delivered to the Trustee.

          "GAAP" is defined to mean generally accepted accounting principles in
the United States of America as in effect as of the date of the Indenture,
including, without limitation, those set forth in the opinions and
pronouncements of the Accounting Principles Board of the American Institute of
Certified Public Accountants and statements and pronouncements of the Financial
Accounting Standards Board or in such other statements by such other entity as
approved by a significant segment of the accounting profession. All ratios and
computations based on GAAP contained in the Indenture shall be computed in
conformity with GAAP applied on a consistent basis, except that calculations
made for purposes of determining compliance with the terms of the covenants and
with other provisions of the Indenture shall be made without giving effect to
(i) the deduction or amortization of any premiums, fees, and expenses incurred
in connection with the Transactions and (ii) except as otherwise provided, the
amortization of any amounts required or permitted by Accounting Principles Board
Opinion Nos. 16 (including non-cash write-ups and non-cash charges relating to
inventory, fixed assets and in-process research and development, in each case
arising in connection with the Acquisition) and 17 (including non-cash charges
relating to intangibles and goodwill arising in connection with the
Acquisition).

                                       79
<PAGE>
 
          "Guarantor Senior Debt" means, with respect to any Subsidiary
Guarantor, the principal of, premium, if any, and interest (including any
interest accruing subsequent to the filing of a petition of bankruptcy at the
rate provided for in the documentation with respect thereto, whether or not such
interest is an allowed claim under applicable law) on any Indebtedness of such
Subsidiary Guarantor, whether outstanding on the Issue Date or thereafter
created, incurred or assumed, unless, in the case of any particular
Indebtedness, the instrument creating or evidencing the same or pursuant to
which the same is outstanding expressly provides that such Indebtedness shall
not be senior in right of payment to the Guarantee of such Subsidiary Guarantor.
Without limiting the generality of the foregoing, "Guarantor Senior Debt" shall
also include the principal of, premium, if any, interest (including any interest
accruing subsequent to the filing of a petition of bankruptcy at the rate
provided for in the documentation with respect thereto, whether or not such
interest is an allowed claim under applicable law) on, and all other amounts
owing in respect of, (x) all monetary obligations (including guarantees thereof)
of every nature of such Subsidiary Guarantor under the Bank Credit Agreement,
including, without limitation, obligations to pay principal and interest,
reimbursement obligations under letters of credit, fees, expenses and
indemnities, (y) all Interest Swap Obligations (including guarantees thereof)
and (z) all obligations (including guarantees thereof) under Currency
Agreements, in each case whether outstanding on the Issue Date or thereafter
incurred. Notwithstanding the foregoing, "Guarantor Senior Debt" shall not
include (i) any Indebtedness, if the instrument creating or evidencing the same
or the assumption or guarantee thereof expressly provides that such Indebtedness
shall not be senior in right of payment to the Guarantee of such Subsidiary
Guarantor, (ii) any Indebtedness of such Subsidiary Guarantor to a Subsidiary of
such Subsidiary Guarantor or to a Subsidiary of the Company, (iii) Indebtedness
to, or guaranteed on behalf of, any shareholder, director, officer or employee
of such Subsidiary Guarantor or any Subsidiary of such Subsidiary Guarantor
(including, without limitation, amounts owed for compensation), (iv)
Indebtedness to trade creditors and other amounts incurred in connection with
obtaining goods, materials or services, (v) Indebtedness represented by
Disqualified Capital Stock, (vi) any liability for federal, state, local or
other taxes owed or owing by such Subsidiary Guarantor, (vii) that portion of
any Indebtedness incurred in violation of the Indenture provisions set forth
under "Limitation on Incurrence of Additional Indebtedness" (but, as to any such
obligation, no such violation shall be deemed to exist for purposes of this
clause (vii) if the holder(s) of such obligation or their representative and the
Trustee shall have received an Officers' Certificate of the Company to the
effect that the incurrence of such Indebtedness does not (or, in the case of
revolving credit Indebtedness, that the incurrence of the entire committed
amount thereof at the date on which the initial borrowing thereunder is made)
would not violate such provisions of the Indenture) and (viii) any Indebtedness
which is, by its express terms, subordinated in right of payment to any other
Indebtedness of such Subsidiary Guarantor.

          "Indebtedness" means with respect to any Person, without duplication,
(i) all obligations of such Person for borrowed money, (ii) all obligations of
such Person evidenced by bonds, debentures, notes or other similar instruments,
(iii) all Capitalized Lease Obligations of such Person, (iv) all obligations of
such Person issued or assumed as the deferred purchase price of property, all
conditional sale obligations and all obligations under any title retention
agreement (but excluding trade accounts payable arising in the ordinary course
of business), (v) all obligations for the reimbursement of any obligor on any
letter of credit, banker's acceptance or similar credit transaction, (vi)
guarantees and other contingent obligations in respect of Indebtedness referred
to in clauses (i) through (v) above and clause (viii) below, (vii) all
obligations of any other Person of the type referred to in clauses (i) through
(vi) which are secured by any lien on any property or asset of such Person, the
amount of such obligation being deemed to be the lesser of the fair market value
of such property or asset or the amount of the obligation so secured, (viii) all
obligations under currency swap agreements and interest swap agreements of such
Person and (ix) all Disqualified Capital Stock issued by such Person with the
amount of Indebtedness represented by such Disqualified Capital Stock being
equal to the greater of its voluntary or involuntary liquidation preference and
its maximum fixed repurchase price, but excluding accrued dividends, if any. For
purposes hereof, (x) the "maximum fixed repurchase price" of any Disqualified
Capital Stock which does not have a fixed repurchase price shall be calculated
in accordance with the terms of such Disqualified Capital Stock as if such
Disqualified Capital Stock were purchased on any date on which Indebtedness
shall be required to be determined pursuant to the Indenture, and if such price
is based upon, or measured by, the fair market value of such Disqualified
Capital Stock, such fair market value shall be determined reasonably and in good
faith by the Board of Directors of the issuer of such Disqualified Capital Stock
and (y) any transfer of accounts receivable or other assets which constitute a
sale for purposes of GAAP shall not constitute Indebtedness hereunder.

                                       80
<PAGE>
 
    
          "Initial Public Offering" means the first underwritten public offering
of Qualified Capital Stock by any of APP, WR or the Company pursuant to a
registration statement filed with the Commission in accordance with the
Securities Act.     

          "Interest Swap Obligations" means the obligations of any Person,
pursuant to any arrangement with any other Person, whereby, directly or
indirectly, such Person is entitled to receive from time to time periodic
payments calculated by applying either a floating or a fixed rate of interest on
a stated notional amount in exchange for periodic payments made by such other
Person calculated by applying a fixed or a floating rate of interest on the same
notional amount.

          "Investment" means, with respect to any Person, any direct or indirect
loan or other extension of credit (including, without limitation, a guarantee)
or capital contribution to (by means of any transfer of cash or other property
to others or any payment for property or services for the account or use of
others), or any purchase or acquisition by such Person of any Capital Stock,
bonds, notes, debentures or other securities or evidences of Indebtedness issued
by, any Person. "Investment" shall exclude extensions of trade credit by the
Company and its Subsidiaries on commercially reasonable terms in accordance with
normal trade practices of the Company or such Subsidiary, as the case may be.
For the purposes of the "Limitation on Restricted Payments" covenant, (i)
"Investment" shall include and be valued at the fair market value of the net
assets of any Restricted Subsidiary at the time that such Restricted Subsidiary
is designated an Unrestricted Subsidiary and shall exclude the fair market value
of the net assets of any Unrestricted Subsidiary at the time that such
Unrestricted Subsidiary is designated a Restricted Subsidiary and (ii) the
amount of any Investment shall be the original cost of such Investment plus the
cost of all additional Investments by the Company or any of its Restricted
Subsidiaries, without any adjustments for increases or decreases in value, or
write-ups, write-downs or write-offs with respect to such Investment, reduced by
the payment of dividends or distributions (including tax sharing payments) in
connection with such Investment or any other amounts received in respect of such
Investment; provided that no such payment of dividends or distributions or
receipt of any such other amounts shall reduce the amount of any Investment if
such payment of dividends or distributions or receipt of any such amounts would
be included in Consolidated Net Income.

          "Issue Date" means the date of original issuance of the Notes.

          "Lien" means any lien, mortgage, deed of trust, pledge, security
interest, charge or encumbrance of any kind (including any conditional sale or
other title retention agreement, any lease in the nature thereof and any
agreement to give any security interest).

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

          "Net Cash Proceeds" means, with respect to any Asset Sale, the
proceeds in the form of cash or Cash Equivalents including payments in respect
of deferred payment obligations when received in the form of cash or Cash
Equivalents (other than the portion of any such deferred payment constituting
interest) received by the Company or any of its Subsidiaries from such Asset
Sale net of (a) out-of-pocket expenses and fees relating to such Asset Sale
(including, without limitation, legal, accounting and investment banking fees
and sales commissions), (b) taxes paid or payable after taking into account any
reduction in consolidated tax liability due to available tax credits or
deductions and any tax sharing arrangements, (c) repayment of Indebtedness that
is required to be repaid in connection with such Asset Sale, (d) any portion of
cash proceeds which the Company determines in good faith should be reserved for
post-closing adjustments, it being understood and agreed that on the day that
all such post-closing adjustments have been determined, the amount (if any) by
which the reserved amount in respect of such Asset Sale exceeds the actual post-
closing adjustments payable by the Company or any of its Subsidiaries shall
constitute Net Cash Proceeds on such date.

          "Obligations" means all obligations for principal, premium, interest,
penalties, fees, indemnifications, reimbursements, damages and other liabilities
payable under the documentation governing any Indebtedness, without duplication.

          "Permitted Indebtedness" means, without duplication (i) the Senior
Notes and the Guarantees, (ii) Indebtedness incurred pursuant to the Bank Credit
Agreement in an aggregate principal amount at any time outstanding not to exceed

                                       81
<PAGE>
 
$305 million (A) less the amount of all mandatory principal payments actually
made by the Company in respect of term loans thereunder (excluding any such
payments to the extent refinanced at the time of payment under a replaced Bank
Credit Agreement) and (B) reduced by any required permanent repayments (which
are accompanied by a corresponding permanent commitment reduction) thereunder,
(iii) other Indebtedness of the Company and its Subsidiaries outstanding on the
Issue Date reduced by the amount of any scheduled amortization payments or
mandatory prepayments when actually paid or permanent reductions thereon, (iv)
Interest Swap Obligations of the Company or any of its Subsidiaries covering
Indebtedness of the Company or any of its Subsidiaries; provided that any
Indebtedness to which any such Interest Swap Obligations correspond is otherwise
permitted to be incurred under the Indenture; provided, further, that such
Interest Swap Obligations are entered into, in the judgment of the Company, to
protect the Company from fluctuation in interest rates on their respective
outstanding Indebtedness, (v) Indebtedness under Currency Agreements, (vi)
intercompany Indebtedness owed by the Company to any Wholly Owned Restricted
Subsidiary of the Company or by any Restricted Subsidiary of the Company to the
Company or any Wholly Owned Restricted Subsidiary of the Company, (vii) Acquired
Indebtedness to the extent the Company could have incurred such Indebtedness in
accordance with the "Limitation on Incurrence of Additional Indebtedness"
covenant on the date such Indebtedness became Acquired Indebtedness, (viii)
guarantees by the Company and its Wholly Owned Restricted Subsidiaries of each
other's Indebtedness; provided that such Indebtedness is permitted to be
incurred under the Indenture; (ix) any refinancing, modification, replacement,
renewal, restatement, refunding, deferral, extension, substitution, supplement,
reissuance or resale of existing or future Indebtedness, including any
additional Indebtedness incurred to pay interest or premiums required by the
instruments governing such existing or future Indebtedness as in effect at the
time of issuance thereof ("Required Premiums") and fees in connection therewith;
provided that any such event shall not (1) result in an increase in the
aggregate principal amount of Permitted Indebtedness (except to the extent such
increase is a result of a simultaneous incurrence of additional Indebtedness (A)
to pay Required Premiums and related fees or (B) otherwise permitted to be
incurred under the Indenture) of the Company and its Subsidiaries and (2) create
Indebtedness with a Weighted Average Life to Maturity at the time such
Indebtedness is incurred that is less than the Weighted Average Life to Maturity
at such time of the Indebtedness being refinanced, modified, replaced, renewed,
restated, refunded, deferred, extended, substituted, supplemented, reissued or
resold (except that this subclause (2) will not apply in the event the
Indebtedness being refinanced, modified, replaced, renewed, restated, refunded,
deferred, extended, substituted, supplemented, reissued or resold was originally
incurred in reliance upon clauses (vii) or (xi) of this definition), (x) the
incurrence by a Receivables Entity of Indebtedness in a Qualified Receivables
Transaction that is not recourse to the Company or any Subsidiary of the Company
(except for Standard Securitization Undertakings), and (xi) additional
Indebtedness of the Company and its Restricted Subsidiaries in an aggregate
principal amount not to exceed $26 million at any one time outstanding (which
amount may, but need not, be incurred in whole or in part under the Bank Credit
Agreement); provided that such amount shall increase to $40 million in the event
that the Company uses the proceeds from an Initial Public Offering to repay,
redeem, repurchase or otherwise retire at least $50 million of Indebtedness of
the Company (other than Indebtedness under a revolving credit facility unless
there is a permanent reduction in the availability under such revolving credit
facility).

          "Permitted Investments" means (i) Investments by the Company or any
Restricted Subsidiary of the Company in any Wholly Owned Restricted Subsidiary
of the Company (whether existing on the Issue Date or created thereafter) and
Investments in the Company by any Restricted Subsidiary of the Company; (ii)
cash and Cash Equivalents; (iii) Investments existing on the Issue Date; (iv)
loans and advances to employees and officers of the Company and its Restricted
Subsidiaries not in excess of $5 million at any one time outstanding; (v)
accounts receivable created or acquired in the ordinary course of business; (vi)
Currency Agreements and Interest Swap Obligation entered into in the ordinary
course of the Company's or its Restricted Subsidiaries' businesses and otherwise
in compliance with the Indenture; (vii) Investments in securities of trade
creditors or customers received pursuant to any plan of reorganization or
similar arrangement upon the bankruptcy or insolvency of such trade creditors or
customers; (viii) guarantees by the Company or any of its Restricted
Subsidiaries of Indebtedness otherwise permitted to be incurred by the Company
or any of its Restricted Subsidiaries under the Indenture; (ix) additional
Investments in Persons not to exceed $12.5 million at any one time outstanding;
(x) any Investment by the Company or a Wholly Owned Subsidiary of the Company in
a Receivables Entity or any Investment by a Receivables Entity in any other
Person in connection with a Qualified Receivables Transaction; provided that any
Investment in a Receivables Entity is in the form of a Purchase Money Note or an
equity interest; and (xi) Investments received by the Company or its Restricted
Subsidiaries as consideration for 

                                       82
<PAGE>
 
asset sales, including Asset Sales; provided in the case of an Asset Sale, such
Asset Sale is effected in compliance with the "Limitation on Asset Sales"
covenant.

        "Permitted Liens"means the following types of Liens:

          (i) Liens for taxes, assessments or governmental charges or claims
either (a) not delinquent or (b) contested in good faith by appropriate
proceedings and as to which the Company or its Restricted Subsidiaries shall
have set aside on its books such reserves as may be required pursuant to GAAP;

          (ii) statutory Liens of landlords and Liens of carriers, warehousemen,
mechanics, suppliers, materialmen, repairmen and other Liens imposed by law
incurred in the ordinary course of business for sums not yet delinquent or being
contested in good faith, if such reserve or other appropriate provision, if any,
as shall be required by GAAP shall have been made in respect thereof;

          (iii)  Liens incurred or deposits made in the ordinary course of
business in connection with workers' compensation, unemployment insurance and
other types of social security, including any Lien securing letters of credit
issued in the ordinary course of business consistent with past practice in
connection therewith, or to secure the performance of tenders, statutory
obligations, surety and appeal bonds, bids, leases, government contracts,
performance and return-of-money bonds and other similar obligations (exclusive
of obligations for the payment of borrowed money);

          (iv) judgment Liens not giving rise to an Event of Default;

          (v) easements, rights-of-way, zoning restrictions and other similar
charges or encumbrances in respect of real property not interfering in any
material respect with the ordinary conduct of the business of the Company or any
of its Restricted Subsidiaries;

          (vi) any interest or title of a lessor under any Capitalized Lease 
Obligation;

          (vii)  purchase money Liens to finance property or assets of the
Company or any Restricted Subsidiary of the Company acquired in the ordinary
course of business; provided, however,  that (A) the related purchase money
Indebtedness shall not exceed the cost of such property or assets and shall not
be secured by any property or assets of the Company or any Restricted Subsidiary
of the Company other than the property and assets so acquired and (B) the Lien
securing such Indebtedness shall be created within 90 days of such acquisition;

          (viii)  Liens upon specific items of inventory or other goods and
proceeds of any Person securing such Person's obligations in respect of bankers'
acceptances issued or created for the account of such Person to facilitate the
purchase, shipment, or storage of such inventory or other goods;

          (ix) Liens securing reimbursement obligations with respect to
commercial letters of credit which encumber documents and other property
relating to such letters of credit and products and proceeds thereof;

          (x) Liens encumbering deposits made to secure obligations arising from
statutory, regulatory, contractual, or warranty requirements of the Company or
any of its Restricted Subsidiaries, including rights of offset and set-off;

          (xi) Liens securing Interest Swap Obligations which Interest Swap
Obligations relate to Indebtedness that is otherwise permitted under the
Indenture;

          (xii)  Liens securing Indebtedness under Currency Agreements;

          (xiii)  Liens securing Acquired Indebtedness incurred in reliance on
clause (vii) of the definition of Permitted Indebtedness;

                                       83
<PAGE>
 
          (xiv)  Liens on assets transferred to a Receivables Entity or on
assets of a Receivables Entity, in either case incurred in connection with a
Qualified Receivables Transaction;

          (xv) leases or subleases granted to others that do not materially
interfere with the ordinary course of business of the Company and its Restricted
Subsidiaries;

          (xvi)  Liens arising from filing Uniform Commercial Code financing 
statements regarding leases;

          (xvii)  Liens in favor of customs and revenue authorities arising as a
matter of law to secure payment of custom duties in connection with the
importation of goods; and

          (xviii)  Liens existing on the Issue Date, together with any Liens
securing Indebtedness incurred in reliance on clause (ix) of the definition of
Permitted Indebtedness in order to refinance the Indebtedness secured by Liens
existing on the Issue Date; provided that the Liens securing the refinancing
Indebtedness shall not extend to property other than that pledged under the
Liens securing the Indebtedness being refinanced.

          "Person" means an individual, partnership, corporation, unincorporated
organization, trust or joint venture, or a governmental agency or political
subdivision thereof.

          "Preferred Stock" of any Person means any Capital Stock of such Person
that has preferential rights to any other Capital Stock of such Person with
respect to dividends or redemptions or upon liquidation.

          "Productive Assets" means assets (including Capital Stock) of a kind
used or usable in the businesses of the Company and its Restricted Subsidiaries
as, or related to such business, conducted on the date of the relevant Asset
Sale.

          "Purchase Money Note" means a promissory note of a Receivables Entity
evidencing a line of credit, which may be irrevocable, from the Company or any
Subsidiary of the Company in connection with a Qualified Receivables Transaction
to a Receivables Entity, which note shall be repaid from cash available to the
Receivables Entity, other than amounts required to be established as reserves
pursuant to agreements, amounts paid to investors in respect of interest,
principal and other amounts owing to such investors and amounts paid in
connection with the purchase of newly generated receivables.

          "Qualified Capital Stock" means any stock that is not Disqualified 
Capital Stock.

          "Qualified Receivables Transaction" means any transaction or series of
transactions that may be entered into by the Company or any of its Subsidiaries
pursuant to which the Company or any or its Subsidiaries may sell, convey or
otherwise transfer to (a) a Receivables Entity (in the case of a transfer by the
Company or any of its Subsidiaries) and (b) any other Person (in the case of a
transfer by a Receivables Entity), or may grant a security interest in, any
accounts receivable (whether now existing or arising in the future) of the
Company or any of its Subsidiaries, and any assets related thereto including,
without limitation, all collateral securing such accounts receivable, all
contracts and all guarantees or other obligations in respect of such accounts
receivable, proceeds of such accounts receivable and other assets which are
customarily transferred or in respect of which security interests are
customarily granted in connection with asset securitization transactions
involving accounts receivable.

          "Receivables Entity" means a Wholly Owned Subsidiary of the Company
(or another Person in which the Company or any Subsidiary of the Company makes
an Investment and to which the Company or any Subsidiary of the Company
transfers accounts receivable and related assets) which engages in no activities
other than in connection with the financing of accounts receivable and which is
designated by the Board of Directors of the Company (as provided below) as a
Receivables Entity (a) no portion of the Indebtedness or any other Obligations
(contingent or otherwise) of which (i) is guaranteed by the Company or any
Subsidiary of the Company (excluding guarantees of Obligations (other than the
principal of, and interest on, Indebtedness)) pursuant to Standard
Securitization Undertakings, (ii) is recourse to or obligates the Company or any
Subsidiary of the Company in any way other than pursuant to Standard
Securitization Undertakings or (iii) subjects any property or asset of the
Company or any Subsidiary of the Company, directly or 

                                       84
<PAGE>
 
indirectly, contingently or otherwise, to the satisfaction thereof, other than
pursuant to Standard Securitization Undertakings, (b) with which neither the
Company nor any Subsidiary of the Company has any material contract, agreement,
arrangement or understanding other than on terms no less favorable to the
Company or such Subsidiary than those that might be obtained at the time from
Persons that are not Affiliates of the Company, other than fees payable in the
ordinary course of business in connection with servicing accounts receivable,
and (c) to which neither the Company nor any Subsidiary of the Company has any
obligation to maintain or preserve such entity's financial condition or cause
such entity to achieve certain levels of operating results. Any such designation
by the Board of Directors of the Company shall be evidenced to the Trustee by
filing with the Trustee a certified copy of the resolution of the Board of
Directors of the Company giving effect to such designation and an Officers'
Certificate certifying that such designation complied with the foregoing
conditions.

          "Representative" means the indenture trustee or other trustee, agent
or representative in respect of any Designated Senior Debt; provided that if,
and for so long as, any Designated Senior Debt lacks such a representative, then
the Representative for such Designated Senior Debt shall at all times constitute
the holders of a majority in outstanding principal amount of such Designated
Senior Debt in respect of any Designated Senior Debt.

          "Restricted Subsidiary" of any Person means any Subsidiary of such
Person which at the time of determination is not an Unrestricted Subsidiary.

          "S&P" means Standard & Poor's Corporation and its successors.

          "Sale and Leaseback Transaction" means any direct or indirect
arrangement with any Person or to which any such Person is a party, providing
for the leasing to the Company or a Restricted Subsidiary of any property,
whether owned by the Company or any Restricted Subsidiary at the Issue Date or
later acquired, which has been or is to be sold or transferred by the Company or
such Restricted Subsidiary to such Person or to any other Person from whom funds
have been or are to be advanced by such Person on the security of such Property.

          "Senior Debt" means the principal of, premium, if any, and interest
(including any interest accruing subsequent to the filing of a petition of
bankruptcy at the rate provided for in the documentation with respect thereto,
whether or not such interest is an allowed claim under applicable law) on any
Indebtedness of the Company, whether outstanding on the Issue Date or thereafter
created, incurred or assumed, unless, in the case of any particular
Indebtedness, the instrument creating or evidencing the same or pursuant to
which the same is outstanding expressly provides that such Indebtedness shall
not be senior in right of payment to the Senior Notes. Without limiting the
generality of the foregoing, "Senior Debt" shall also include the principal of,
premium, if any, interest (including any interest accruing subsequent to the
filing of a petition of bankruptcy at the rate provided for in the documentation
with respect thereto, whether or not such interest is an allowed claim under
applicable law) on, and all other amounts owing in respect of, (x) all monetary
obligations (including guarantees thereof) of every nature of the Company under
the Bank Credit Agreement, including, without limitation, obligations to pay
principal and interest, reimbursement obligations under letters of credit, fees,
expenses and indemnities, (y) all Interest Swap Obligations (including
guarantees thereof) and (z) all obligations (including guarantees thereof) under
Currency Agreements, in each case whether outstanding on the Issue Date or
thereafter incurred. Notwithstanding the foregoing, Senior Debt shall not
include (i) any Indebtedness, if the instrument creating or evidencing the same
or the assumption or guarantee thereof expressly provides that such Indebtedness
shall not be senior in right of payment to the Senior Notes, (ii) any
Indebtedness of the Company to a Subsidiary of the Company, (iii) Indebtedness
to, or guaranteed on behalf of, any shareholder, director, officer or employee
of the Company or any Subsidiary of the Company (including, without limitation,
amounts owed for compensation), (iv) Indebtedness to trade creditors and other
amounts incurred in connection with obtaining goods, materials or services, (v)
Indebtedness represented by Disqualified Capital Stock, (vi) any liability for
federal, state, local or other taxes owed or owing by the Company, (vii) that
portion of any Indebtedness incurred in violation of the Indenture provisions
set forth under "Limitation on Incurrence of Additional Indebtedness" (but, as
to any such obligation, no such violation shall be deemed to exist for purposes
of this clause (vii) if the holder(s) of such obligation or their representative
and the Trustee shall have received an Officers' Certificate of the Company to
the effect that the incurrence of such Indebtedness does not (or, in the case of
revolving credit Indebtedness, that the incurrence of the entire committed
amount thereof at the date on which the initial borrowing thereunder is made)
would not violate such provisions of the Indenture) and (viii) 

                                       85
<PAGE>
 
any Indebtedness which is, by its express terms, subordinated in right of
payment to any other Indebtedness of the Company.

          "Significant Subsidiary" means, as of any date of determination, for
any Person, each Subsidiary of such Person which (i) for the most recent fiscal
year of such Person (on or prior to December 31, 1996, the fiscal period
beginning on the Issue Date and ending on the most recently completed fiscal
quarter of such Person) accounted for more than 10% of consolidated revenues or
consolidated net income of such Person or (ii) as at the end of such fiscal year
(on or prior to December 31, 1996, the fiscal period beginning on the Issue Date
and ending on the most recently completed fiscal quarter of such Person), was
the owner of more than 10% of the consolidated assets of such Person.

          "Standard Securitization Undertakings" means representations,
warranties, covenants and indemnities entered into by the Company or any
Subsidiary of the Company which are reasonably customary in an accounts
receivable transaction.

          "Subsidiary", with respect to any Person, means (i) any corporation of
which the outstanding Capital Stock having at least a majority of the votes
entitled to be cast in the election of directors under ordinary circumstances
shall at the time be owned, directly or indirectly, by such Person or (ii) any
other Person of which at least a majority of the voting interest under ordinary
circumstances is at the time, directly or indirectly, owned by such Person.

          "Subsidiary Guarantors" means (i) each of the Company's Subsidiaries
existing on the Issue Date that guarantees the Indebtedness under the Bank
Credit Agreement and (ii) each of the Company's Subsidiaries that in the future
executes a supplemental indenture in which such Subsidiary agrees to be bound by
the terms of the Indenture as a Subsidiary Guarantor whether pursuant to the
provisions set forth under "--Certain Covenants--Guarantees of Certain
Indebtedness" or otherwise.

          "Tax Allocation Agreement" means the tax allocation agreement between
the Company, American Pad & Paper Company and WR Acquisition, Inc. and certain
other Subsidiaries of the Company as in effect on the Issue Date.

          "Unrestricted Subsidiary" of any Person means (i) any Subsidiary of
such Person that at the time of determination shall be or continue to be
designated an Unrestricted Subsidiary by the Board of Directors of such Person
in the manner provided below and (ii) any Subsidiary of an Unrestricted
Subsidiary. The Board of Directors may designate any Subsidiary (including any
newly acquired or newly formed Subsidiary) to be an Unrestricted Subsidiary
unless such Subsidiary owns any Capital Stock of, or owns or holds any Lien on
any property of, the Company or any other Subsidiary of the Company that is not
a Subsidiary of the Subsidiary to be so designated; provided that (x) the
Company certifies to the Trustee that such designation complies with the
"Limitation on Restricted Payments" covenant and (y) each Subsidiary to be so
designated and each of its Subsidiaries have not at the time of designation, and
do not thereafter, create, incur, issue, assume, guarantee or otherwise become
directly or indirectly liable with respect to any Indebtedness pursuant to which
the lender has recourse to any of the assets of the Company or any of its
Restricted Subsidiaries. The Board of Directors may designate any Unrestricted
Subsidiary to be a Restricted Subsidiary only if (x) immediately after giving
effect to such designation, the Company is able to incur at least $1.00 of
additional Indebtedness (other than Permitted Indebtedness) in compliance with
the "Limitation on Incurrence of Additional Indebtedness" covenant and (y)
immediately before and immediately after giving effect to such designation, no
Default or Event of Default shall have occurred and be continuing. Any such
designation by the Board of Directors shall be evidenced to the Trustee by
promptly filing with the Trustee a copy of the resolution giving effect to such
designation and an Officers' Certificate certifying that such designation
complied with the foregoing provisions.

          "Weighted Average Life to Maturity" means, when applied to any
Indebtedness at any date, the number of years obtained by dividing (a) the then
outstanding aggregate principal amount of such Indebtedness into (b) the sum of
the total of the products obtained by multiplying (i) the amount of each then
remaining installment, sinking fund, serial maturity or other required payment
of principal, including payment at final maturity, in respect thereof, by (ii)
the number of years (calculated to the nearest one-twelfth) which will elapse
between such date and the making of such payment.

                                       86
<PAGE>
 
          "Wholly Owned Restricted Subsidiary" of any Person means any
Restricted Subsidiary of such Person of which all the outstanding voting
securities (other than directors' qualifying shares or an immaterial amount of
shares required to be owned by other Persons pursuant to applicable law) are
owned by such Person or any Wholly Owned Restricted Subsidiary of such Person.

BOOK-ENTRY; DELIVERY AND FORM

          Except as described in the next paragraph, the Exchange Notes (and the
related guarantees) initially will be replaced by a single permanent global
certificate in definitive, fully registered form (the "Global Note").  The
Global Note will be deposited promptly after the Expiration Date with, or on
behalf of, the Depository and registered in the name of a nominee of the
Depository.

          Exchange Notes (i) originally issued to or transferred to "foreign
purchasers" or to Accredited Investors (as defined in Regulation D under the
Securities Act) who are not "qualified institutional buyers" (as defined in Rule
144A) ("QIBs") or (ii) held by QIBs who elect to take physical delivery of their
certificates instead of holding their interest through the Global Note (and
which are thus ineligible to trade through the Depository) (collectively
referred to herein as the "Non-Global Purchasers") will be issued in registered
form (the "Certificated Security"). Upon the transfer to a QIB of any
Certificated Security initially issued to a Non-Global Purchaser, such
Certificated Security will, unless the transferee requests otherwise or the
Global Certificates have previously been exchanged in whole for Certificated
Securities, be exchanged for an interest in the Global Certificates.

          The Global Note.  The Company expects that pursuant to procedures
established by the Depository (i) upon issuance of the Global Note, the
Depository or its custodian will credit, on its internal system, the principal
amount of Exchange Notes of the individual beneficial interests represented by
such global securities to the respective accounts of persons who have accounts
with such depositary and (ii) ownership of beneficial interests in the Global
Note will be shown on, and the transfer of such ownership will be effected only
through, records maintained by the Depository or its nominee (with respect to
interests of participants) and the records of participants (with respect to
interests of persons other than participants).  Ownership of beneficial
interests in the Global Note will be limited to persons who have accounts with
the Depository ("participants") or persons who hold interests through
participants.  QIBs may hold their interests in the Global Note directly through
the Depository if they are participants in such system, or indirectly through
organizations which are participants in such system.

          So long as the Depository, or its nominee, is the registered owner or
holder of the Exchange Notes, the Depository or such nominee, as the case may
be, will be considered the sole owner or holder of the Notes represented by such
Global Note for all purposes under the Indenture.  No beneficial owner of an
interest in any of the Global Notes will be able to transfer that interest
except in accordance with the Depository's procedures, in addition to those
provided for under the Indenture with respect to the Exchange Notes.

          Payments of the principal of, premium (if any) and interest (including
Additional Interest) on the Global Note will be made to the Depository or its
nominee, as the case may be, as the registered owner thereof.  None of the
Company, the Trustee or any Paying Agent will have any responsibility or
liability for any aspect of the records relating to or payments made on account
of beneficial ownership interests in the Global Note or for maintaining,
supervising or reviewing any records relating to such beneficial ownership
interest.

          The Company expects that the Depository or its nominee, upon receipt
of any payment of principal, premium, if any, or interest (including Additional
Interest) in respect of the Global Note, will credit participants' accounts with
payments in amounts proportionate to their respective beneficial interests in
the principal amount of the Global Note as shown on the records of the
Depository or its nominee.  The Company also expects that payments by
participants to owners of beneficial interests in the Global Note held through
such participants will be governed by standing instructions and customary
practice, as is now the case with securities held for the accounts of customers
registered in the names of nominees for such customers.  Such payments will be
the responsibility of such participants.

                                       87
<PAGE>
 
          Transfers between participants in the Depository will be effected in
the ordinary way in accordance with the Depository rules and will be settled in
clearinghouse funds.  If a holder requires physical delivery of a Certified
Security for any reason, including to sell Exchange Notes to persons in states
which require physical delivery of the Exchange Notes, or to pledge such
securities, such holder must transfer its interest in the Global Note, in
accordance with the normal procedures of the Depository and with the procedures
set forth in the Indenture.

          The Depository has advised the Company that it will take any action
permitted to be taken by a holder of Exchange Notes (including the presentation
of Exchange Notes for exchange as described below) only at the direction of one
or more participants to whose account the Depository interests in the Global
Note are credited and only in respect of such portion of the aggregate principal
amount of Notes as to which such participant or participants has or have given
such direction.  However, if there is an Event of Default under the Indenture,
the Depository will exchange the Global Note for Certificated Securities.

          The Depository has advised the Company as follows: the Depository is a
limited purpose trust company organized under the laws of the State of New York,
a member of the Federal Reserve System, a "clearing corporation" within the
meaning of the Uniform Commercial Code and a "Clearing Agency" registered
pursuant to the provisions of Section 17A of the Exchange Act.  The Depository
was created to hold securities for its participants and facilitate the
clearance and settlement of securities transactions between participants through
electronic book-entry changes in accounts of its participants, thereby
eliminating the need for physical movement of certificates.  Participants
include securities brokers and dealers, banks, trust companies and clearing
corporations and certain other organizations.  Indirect access to the Depository
system is available to others such as banks, brokers, dealers and trust
companies that clear through or maintain a custodial relationship with a
participant, either directly or indirectly ("indirect participants").

          Although the Depository has agreed to the foregoing procedures in
order to facilitate transfers of interests in the Global Note among participants
of the Depository, it is under no obligation to perform such procedures, and
such procedures may be discontinued at any time.  Neither the Company nor the
Trustee will have any responsibility for the performance by the Depository or
its participants or indirect participants of their respective obligations under
the rules and procedures governing their operations.

          Certificated Securities.  If the Depository is at any time unwilling
or unable to continue as a depositary for the Global Note and a successor
depositary is not appointed by the Company within 90 days, Certificated
Securities will be issued for the Global Note.

                                       88
<PAGE>
 
                                 THE EXCHANGE OFFER

PURPOSE AND EFFECT OF THE EXCHANGE OFFER

          The Notes were originally sold by the Company on December 1, 1995, to
the Initial Purchasers pursuant to the Purchase Agreement.  The Initial
Purchasers subsequently resold the Notes to qualified institutional buyers and
accredited investors in reliance on Rule 144A under the Securities Act.  As a
condition to the Purchase Agreement, the Company and the Subsidiary Guarantors
entered into the Registration Rights Agreement with the Initial Purchasers (the
"Registration Rights Agreement") pursuant to which the Company has agreed, for
the benefit of the holders of the Notes, at the Company's cost, to use its best
efforts to (i) file the Exchange Offer Registration Statement within 120 days
after the date of the original issue (the "Issue Date") of the Notes with the
Commission with respect to the Exchange Offer for the Exchange Notes, and (ii)
cause the Exchange Offer Registration Statement to be declared effective under
the Securities Act within 180 days after the Issue Date.  Upon the Exchange
Offer Registration Statement being declared effective, the Company will offer
the Exchange Notes in exchange for surrender of the Notes.  The Company will
keep the Exchange Offer open for not less than 20 calendar days (or longer if
required by applicable law) after the date on which notice of the Exchange Offer
is mailed to the holders of the Notes.  For each Note surrendered to the Company
pursuant to the Exchange Offer, the holder of such Note will receive an Exchange
Note having a principal amount equal to that of the surrendered Note.  Interest
on each Exchange Note will accrue from the last interest payment date on which
interest was paid on the Note surrendered in exchange therefor or, if no
interest has been paid on such Note, from the Issue Date.

          Under existing interpretations of the staff of the Commission
contained in several no-action letters to third parties, the Exchange Notes (and
the related guarantees) would in general be freely tradeable after the Exchange
Offer without further registration under the Securities Act if the holder of the
Exchange Notes represents that it is acquiring the Exchange Notes in the
ordinary course of business, that it has no arrangement or understanding with
any person to participate in the distribution of the Exchange Notes and that it
is not an affiliate of the Company or the Subsidiary Guarantors, as such terms
are interpreted by the Commission; provided that Participating Broker-Dealers
receiving Exchange Notes in the Exchange Offer will have a prospectus delivery
requirement with respect to resales of such Exchange Notes. The Commission has
taken the position that the Participating Broker-Dealers may fulfill their
prospectus delivery requirements with respect to the Exchange Notes (other than
a resale of an unsold allotment from the original sale of the Notes) with the
prospectus contained in the Exchange Offer Registration Statement. The Company
and the Subsidiary Guarantors have agreed for a period of 180 days after
consummation of the Exchange Offer to make available a prospectus meeting
requirements of the Securities Act to Participating Broker-Dealers and other
persons, if any, with similar prospectus delivery requirements for use in
connection with any resale of such Exchange Notes. However, any purchaser of
Notes who is an "affiliate" of the Company or the Subsidiary Guarantors or who
intends to participate in the Exchange Offer for the purpose of distributing the
Exchange Notes (i) will not be able to rely on the interpretation of the staff
of the Commission, (ii) will not be able to tender its Notes in the Exchange
Offer and (iii) must comply with the registration and prospectus delivery
requirements of the Securities Act in connection with any sale or transfer of
the Notes, unless such sale or transfer is made pursuant to any exemption from
such requirements.  If the holder is not a broker-dealer, it will be required to
represent that it is not engaged in, and does not intend to engage in, the
distribution of the applicable Exchange Notes. If the holder is a broker-dealer
that will receive Exchange Notes for its own account in exchange for Notes that
were acquired as a result of market-making activities or other trading
activities, it will be required to acknowledge that it will deliver a prospectus
in connection with any resale of such Exchange Notes.

          Each holder of the Notes who wishes to exchange the Notes for Exchange
Notes in the Exchange Offer will be required to represent in the Letter of
Transmittal that (i) it is not an affiliate of the Company or Subsidiary
Guarantors, (ii) the Exchange Notes to be received by it were acquired in the
ordinary course of its business and (iii) at the time of commencement of the
Exchange Offer, it has no arrangement with any person to participate in the
distribution (within the meaning of the Securities Act) of the Exchange Notes.

                                       89
<PAGE>
 
          In the event that applicable interpretations of the staff of the
Commission do not permit the Company and the Subsidiary Guarantors to effect the
Exchange Offer, or if for any other reason the Exchange Offer is not consummated
within 225 days after the Issue Date, or, under certain circumstances, if the
Initial Purchasers shall so request, each of the Company and the Subsidiary
Guarantors, jointly and severally, will at their cost, (a) as promptly as
practicable, file a shelf registration statement covering resales of the Notes
(a "Shelf Registration Statement"), (b) use its best efforts to cause such Shelf
Registration Statement to be declared effective under the Securities Act and (c)
use its best efforts to keep effective such Shelf Registration Statement until
the earlier of three years after the Issue Date and such time as all of the
applicable Notes have been sold thereunder. The Company will, in the event of
the filing of a Shelf Registration Statement, provide to each holder of the
Notes copies of the prospectus which is a part of such Shelf Registration
Statement, notify each such holder when such Shelf Registration Statement has
become effective and take certain other actions as are required to permit
unrestricted resales of the Notes. A holder that sells its Notes pursuant to a
Shelf Registration Statement generally will be required to be named as a selling
securityholder in the related prospectus and to deliver a prospectus to
purchasers, will be subject to certain of the civil liability provisions under
the Securities Act in connection with such sales and will be bound by the
provisions of the Registration Rights Agreement which are applicable to such
holder (including certain indemnification obligations).

          If the Company and the Subsidiary Guarantors fail to comply with the
above provisions or if such registration statement fails to become effective,
then, as liquidated damages, additional interest (the "Additional Interest")
shall become payable with respect to the Notes as follows:

          (i) if the Exchange Offer Registration Statement or Shelf Registration
Statement is not filed within 120 days following the Issue Date, Additional
Interest shall accrue on the Notes over and above the stated interest at a rate
of 0.50% per annum for the first 90 days commencing on the 121st day after the
Issue Date, such Additional Interest rate increasing by an additional 0.50% per
annum at the beginning of each subsequent 90-day period;

          (ii) if the Exchange Offer Registration Statement or Shelf
Registration Statement is not declared effective within 180 days following the
Issue Date, Additional Interest shall accrue on the Notes over and above the
stated interest at a rate of 0.50% per annum for the first 90 days commencing on
the 181st day after the Issue Date, such Additional Interest rate increasing by
an additional 0.50% per annum at the beginning of each subsequent 90-day period;
or

          (iii) If (A) the Company and the Subsidiary Guarantors have not
exchanged all Notes validly tendered in accordance with the terms of the
Exchange Offer on or prior to 225 days after the Issue Date or (B) the Exchange
Offer Registration Statement ceases to be effective at any time prior to the
time that the Exchange Offer is consummated or (C) if applicable, the Shelf
Registration Statement has been declared effective and such Shelf Registration
Statement ceases to be effective at any time prior to the third anniversary of
the Issue Date (unless all the Notes have been sold thereunder), then Additional
Interest shall accrue on the Notes over and above the stated interest at a rate
of 0.50% per annum for the first 90 days commencing on (x) the 226th day after
the Issue Date with respect to the Notes validly tendered and not exchanged by
the Company, in the case of (A) above, or (y) the day the Exchange Offer
Registration Statement ceases to be effective or usable for its intended purpose
in the case of (B) above, or (z) the day such Shelf Registration Statement
ceases to be effective in the case of (C) above, such Additional Interest rate
increasing by an additional 0.50% per annum at the beginning of each subsequent
90-day period;

provided, however, that the Additional Interest rate on the Notes may not exceed
in the aggregate 1.0% per annum; and provided further, that (1) upon the filing
of the Exchange Offer Registration Statement or Shelf Registration Statement (in
the case of clause (i) above), (2) upon the effectiveness of the Exchange Offer
Registration Statement or Shelf Registration Statement (in the case of (ii)
above), or (3) upon the exchange of Exchange Notes for all Notes tendered (in
the case of clause (iii)(A) above), or upon the effectiveness of the Exchange
Offer Registration Statement which had ceased to remain effective in the case of
clause (iii)(B) above, or upon the effectiveness of the Shelf Registration
Statement which had ceased to remain effective (in the case of clause (iii)(C)
above), Additional Interest on the Notes as a result of such clause (or the
relevant subclause thereof), as the case may be, shall cease to accrue.

          Any amounts of Additional Interest due pursuant to clauses (i), (ii)
or (iii) above will be payable in cash, on the same original interest payment
dates as the Notes. The amount of Additional Interest will be determined by

                                       90
<PAGE>
 
multiplying the applicable Additional Interest rate by the principal amount of
the Notes multiplied by a fraction, the numerator of which is the number of days
such Additional Interest rate was applicable during such period (determined on
the basis of a 360-day year comprised of twelve 30-day months), and the
denominator of which is 360.

          The summary herein of certain provisions of the Registration Rights
Agreement does not purport to be complete and is subject to, and is qualified in
its entirety by, all the provisions of the Registration Rights Agreement, a copy
of which will be available upon request to the Company.

          Following the consummation of the Exchange Offer, holders of the Notes
who were eligible to participate in the Exchange Offer but who did not tender
their Notes will not have any further registration rights and such Notes will
continue to be subject to certain restrictions on transfer.  Accordingly, the
liquidity of the market for such Notes could be adversely affected.

TERMS OF THE EXCHANGE OFFER

          Upon the terms and subject to the conditions set forth in this
Prospectus and in the Letter of Transmittal, the Company will accept any and all
Notes validly tendered and not withdrawn prior to 5:00 p.m., New York City time,
on the Expiration Date.  The Company will issue $1,000 principal amount of
Exchange Notes in exchange for each $1,000 principal amount of outstanding Notes
accepted in the Exchange Offer.  Holders may tender some or all of their Notes
pursuant to the Exchange Offer.  However, Notes may be tendered only in integral
multiples of $1,000.

          The form and terms of the Exchange Notes are the same as the form and
terms of the Notes except (i) the Exchange Notes bear a Series B designation and
a different CUSIP Number from the Notes, (ii) the Exchange Notes have been
registered under the Securities Act and hence will not bear legends restricting
the transfer thereof, and (iii) the holders of the Exchange Notes will not be
entitled to certain rights under the Registration Rights Agreement, including
the provisions providing for an increase in the interest rate on the Notes in
certain circumstances relating to the timing of the Exchange Offer, all of which
rights will terminate when the Exchange Offer is terminated.  The Exchange Notes
will evidence the same debt as the Notes and will be entitled to the benefits of
the Indenture.

    
          As of the date of this Prospectus, $200 million aggregate principal
amount of Notes were outstanding.  The Company has fixed the close of business
on _________, 1996 as the record date for the Exchange Offer for purposes of
determining the persons to whom this Prospectus and the Letter of Transmittal
will be mailed initially.     

          Holders of Notes do not have any appraisal or dissenters' rights under
the General Corporation Law of Delaware or the Indenture in connection with the
Exchange Offer.  The Company intends to conduct the Exchange Offer in accordance
with the applicable requirements of the Exchange Act and the rules and
regulations of the Commission thereunder.

          The Company shall be deemed to have accepted validly tendered Notes
when, as and if the Company has given oral or written notice thereof to the
Exchange Agent.  The Exchange Agent will act as agent for the tendering holders
for the purpose of receiving the Exchange Notes from the Company.

          If any tendered Notes are not accepted for exchange because of an
invalid tender, the occurrence of certain other events set forth herein or
otherwise, the certificates for any such unaccepted Notes will be returned,
without expense, to the tendering holder thereof as promptly as practicable
after the Expiration Date.

          Holders who tender Notes in the Exchange Offer will not be required to
pay brokerage commissions or fees or, subject to the instructions of the Letter
of Transmittal, transfer taxes with respect to the exchange of Notes pursuant to
the Exchange Offer.  The Company will pay all charges and expenses, other than
the transfer taxes in certain circumstances, in connection with the Exchange
Offer.  See "--Fees and Expenses."

                                       91
<PAGE>
 
EXPIRATION DATE; EXTENSIONS; AMENDMENTS

          The term "Expiration Date" shall mean 5:00 p.m., New York City time,
on ______, 1996, unless the Company, in its sole discretion, extends the
Exchange Offer, in which case the term "Expiration Date" shall mean the latest
date and time to which the Exchange Offer is extended.

          In order to extend the Exchange Offer, the Company will notify the
Exchange Agent of any extension by oral or written notice and will mail to the
registered holders an announcement thereof, each prior to 9:00 a..m., New York
City time, on the next business day after the previously scheduled expiration
date.

          The Company reserves the right, in its sole discretion, (i) to delay
accepting any Notes, to extend the Exchange Offer or to terminate the Exchange
Offer if any of the conditions set forth below under "--Conditions" shall not
have been satisfied, by giving oral or written notice of such delay, extension
or termination to the Exchange Agent or (ii) to amend the terms of the Exchange
Offer in any manner.  Any such delay in acceptance, extension, termination or
amendment will be followed as promptly as practicable by oral or written notice
thereof to the registered holders.

INTEREST ON THE EXCHANGE NOTES

          The Exchange Notes will bear interest from their date of issuance.
Holders of Notes that are accepted for exchange will receive, in cash, accrued
interest thereon to, but not including, the date of issuance of the Exchange
Notes. Such interest will be paid with the first interest payment on the
Exchange Notes on May 15, 1996.  Interest on the Notes accepted for exchange
will cease to accrue upon issuance of the Exchange Notes.

          Interest on the Exchange Notes is payable semi-annually on each 
May 15 and November 15, commencing on May 15, 1996.

PROCEDURES FOR TENDERING

          Only a holder of Notes may tender such Notes in the Exchange Offer.
To tender in the Exchange Offer, a holder must complete, sign and date the
Letter of Transmittal, or a facsimile thereof, have the signatures thereon
guaranteed if required by the Letter of Transmittal, and mail or otherwise
deliver such Letter of Transmittal or such facsimile, together with the Notes
and any other required documents, to the Exchange Agent prior to 5:00 p.m., New
York City time, on the Expiration Date.  To be tendered effectively, the Notes,
Letter of Transmittal and other required documents must be completed and
received by the Exchange Agent at the address set forth below under "Exchange
Agent" prior to 5:00 p.m., New York City time, on the Expiration Date.  Delivery
of the Notes may be made by book-entry transfer in accordance with the
procedures described below.  Confirmation of such book-entry transfer must be
received by the Exchange Agent prior to the Expiration Date.

          By executing the Letter of Transmittal, each holder will make to the
Company the representations set forth above in the third paragraph under the
heading "--Purpose and Effect of the Exchange Offer."

          The tender by a holder and the acceptance thereof by the Company will
constitute agreement between such holder and the Company in accordance with the
terms and subject to the conditions set forth herein and in the Letter of
Transmittal.

          THE METHOD OF DELIVERY OF NOTES AND THE LETTER OF TRANSMITTAL AND ALL
OTHER REQUIRED DOCUMENTS TO THE EXCHANGE AGENT IS AT THE ELECTION AND SOLE RISK
OF THE HOLDER.  AS AN ALTERNATIVE TO DELIVERY BY MAIL, HOLDERS MAY WISH TO
CONSIDER OVERNIGHT OR HAND DELIVERY SERVICE.  IN ALL CASES, SUFFICIENT TIME
SHOULD BE ALLOWED TO ASSURE DELIVERY TO THE EXCHANGE AGENT BEFORE THE EXPIRATION
DATE.  NO LETTER OF TRANSMITTAL OR NOTES SHOULD BE SENT TO THE COMPANY.  HOLDERS
MAY REQUEST THEIR RESPECTIVE BROKERS, DEALERS, COMMERCIAL BANKS, TRUST COMPANIES
OR NOMINEES TO EFFECT THE ABOVE TRANSACTIONS FOR SUCH HOLDERS.

                                       92
<PAGE>
 
          Any beneficial owner whose Notes are registered in the name of a
broker, dealer, commercial bank, trust company or other nominee and who wishes
to tender should contact the registered holder promptly and instruct such
registered holder to tender on such beneficial owner's behalf.  See "Instruction
to Registered Holder and/or Book-Entry Transfer Facility Participant from Owner"
included with the Letter of Transmittal.

          Signatures on a Letter of Transmittal or a notice of withdrawal, as
the case may be, must be guaranteed by an Eligible Institution (as defined
below) unless the Notes tendered pursuant thereto are tendered (i) by a
registered holder who has not completed the box entitled "Special Registration
Instructions" or "Special Delivery Instructions" on the Letter of Transmittal or
(ii) for the account of an Eligible Institution.  In the event that signatures
on a Letter of Transmittal or a notice of withdrawal, as are required to be
guaranteed, such guarantee must be by a member firm of the Medallion System (an
"Eligible Institution").

          If the Letter of Transmittal is signed by a person other than the
registered holder of any Notes listed therein, such Notes must be endorsed or
accompanied by a properly completed bond power, signed by such registered holder
as such registered holder's name appears on such Notes with the signature
thereon guaranteed by an Eligible Institution.

          If the Letter of Transmittal or any Notes or bond powers are signed by
trustees, executors, administrators, guardians, attorneys-in-fact, offices of
corporations or others acting in a fiduciary or representative capacity, such
persons should so indicate when signing, and evidence satisfactory to the
Company of their authority to so act must be submitted with the Letter of
Transmittal.

          The Company understands that the Exchange Agent will make a request
promptly after the date of this Prospectus to establish accounts with respect to
the Notes at the Depository (the "Book-Entry Transfer Facility"), for the
purpose of facilitating the Exchange Offer, and subject to the establishment
thereof, any financial institution that is a participant in the Book-Entry
Transfer Facility's system may make book-entry delivery of Notes by causing such
Book-Entry Transfer Facility to transfer such Notes into the Exchange Agent's
account with respect to the Notes in accordance with the Book-Entry Transfer
Facility's procedures for such transfer.  Although delivery of the Notes may be
effected through book-entry transfer into the Exchange Agent's account at the
Book-Entry Transfer Facility, an appropriate Letter of Transmittal properly
completed and duly executed with any required signature guarantee and all other
required documents must in each case be transmitted to and received or confirmed
by the Exchange Agent at its address set forth below on or prior to the
Expiration Date, or, if the guaranteed delivery procedures described below are
complied with, within the time period provided under such procedures.  Delivery
of documents to the Book-Entry Transfer Facility does not constitute delivery to
the Exchange Agent.

          All questions as to the validity, form, eligibility (including time of
receipt), acceptance of tendered Notes and withdrawal of tendered Notes will be
determined by the Company in its sole discretion, which determination will be
final and binding.  The Company reserves the absolute right to reject any and
all Notes not properly tendered or any Notes the Company's acceptance of which
would, in the opinion of counsel for the Company, be unlawful.  The Company also
reserves the right in its sole discretion to waive any defects, irregularities
or conditions of tender as to particular Notes. The Company's interpretation of
the terms and conditions of the Exchange Offer (including the instructions in
the Letter of Transmittal) will be final and binding on all parties.  Unless
waived, any defects or irregularities in connection with tenders of Notes must
be cured within such time as the Company shall determine.  Although the Company
intends to notify holders of defects or irregularities with respect to tenders
of Notes, neither the Company, the Exchange Agent nor any other person shall
incur any liability for failure to give such notification.  Tenders of Notes
will not be deemed to have been made until such defects or irregularities have
been cured or waived.  Any Notes received by the Exchange Agent that are not
Properly tendered and as to which the defects or irregularities have not been
cured or waived will be returned by the Exchange Agent to the tendering holders,
unless otherwise provided in the Letter of Transmittal, as soon as practicable
following the Expiration Date.

                                       93
<PAGE>
 
GUARANTEED DELIVERY PROCEDURES

          Holders who wish to tender their Notes and (i) whose Notes are not
immediately available, (ii) who cannot deliver their Notes, the Letter of
Transmittal or any other required documents to the Exchange Agent or (iii) who
cannot complete the procedures for book-entry transfer, prior to the Expiration
Date, may effect a tender if:

          (a) the tender is made through an Eligible Institution;

          (b) prior to the Expiration Date, the Exchange Agent receives from
such Eligible Institution a properly completed and duly executed Notice of
Guaranteed Delivery (by facsimile transmission, mail or hand delivery) setting
forth the name and address of the holder, the certificate number(s) of such
Notes and the principal amount of Notes tendered, stating that the tender is
being made thereby and guaranteeing that, within five New York Stock Exchange
trading days after the Expiration Date, the Letter of Transmittal (or facsimile
thereof) together with the certificate(s) representing the Notes (or a
confirmation of book-entry transfer of such Notes into the Exchange Agent's
account at the Book-Entry Transfer Facility), and any other documents required
by the Letter of Transmittal will be deposited by the Eligible Institution with
the Exchange Agent; and

          (c) such properly completed and executed Letter of Transmittal (or
facsimile thereof), as well as the certificate(s) representing all tendered
Notes in proper form for transfer (or a confirmation of book-entry transfer of
such Notes into the Exchange Agent's account at the Book-Entry Transfer
Facility), and all other documents required by the Letter of Transmittal are
received by the Exchange Agent upon five New York Stock Exchange trading days
after the Expiration Date.

          Upon request to the Exchange Agent, a Notice of Guaranteed Delivery
will be sent to holders who wish to tender their Notes according to the
guaranteed delivery procedures set forth above.

WITHDRAWAL OF TENDERS

          Except as otherwise provided herein, tenders of Notes may be withdrawn
at any time prior to 5:00 p.m., New York City time, on the Expiration Date.

          To withdraw a tender of Notes in the Exchange Offer, a telegram,
telex, letter or facsimile transmission notice of withdrawal must be received by
the Exchange Agent at its address set forth herein prior to 5:00 p.m., New York
City time, on the Expiration Date.  Any such notice of withdrawal must (i)
specify the name of the person having deposited the Notes to be withdrawn (the
"Depositor"), (ii) identify the Notes to be withdrawn (including the certificate
number(s) and principal amount of such Notes, or, in the case of Notes
transferred by book-entry transfer, the name and number of the account at the
Book-Entry Transfer Facility to be credited), (iii) be signed by the holder in
the same manner as the original signature on the Letter of Transmittal by which
such Notes were tendered (including any required signature guarantees) or be
accompanied by documents of transfer sufficient to have the Trustee with respect
to the Notes register the transfer of such Notes into the name of the person
withdrawing the tender and (iv) specify the name in which any such Notes are to
be registered, if different from that of the Depositor.  All questions as to the
validity, form and eligibility (including time of receipt) of such notices will
be determined by the Company, whose determination shall be final and binding on
all parties.  Any Notes so withdrawn will be deemed not to have been validly
tendered for purposes of the Exchange Offer and no Exchange Notes will be issued
with respect thereto unless the Notes so withdrawn are validly retendered.  Any
Notes which have been tendered but which are not accepted for exchange will be
returned to the holder thereof without cost to such holder as soon as
practicable after withdrawal, rejection of tender or termination of the Exchange
Offer.  Properly withdrawn Notes may be retendered by following one of the
procedures described above under "--Procedures for Tendering" at any time prior
to the Expiration Date.

                                       94
<PAGE>
 
CONDITIONS

          Notwithstanding any other term of the Exchange Offer, the Company
shall not be required to accept for exchange, or Exchange Notes for, any Notes,
and may terminate or amend the Exchange Offer as provided herein before the
acceptance of such Notes, if:

          (a) any action or proceeding is instituted or threatened in any court
or by or before any governmental agency with respect to the Exchange Offer
which, in the sole judgment of the Company, might materially impair the ability
of the Company to proceed with the Exchange Offer or any material adverse
development has occurred in any existing action or proceeding with respect to
the Company or any of its subsidiaries; or

          (b) any law, statute, rule, regulation or interpretation by the staff
of the Commission is proposed, adopted or enacted, which, in the sole judgment
of the Company, might materially impair the ability of the Company to proceed
with the Exchange Offer or materially impair the contemplated benefits of the
Exchange Offer to the Company; or

          (c) any governmental approval has not been obtained, which approval
the Company shall, in its sole discretion, deem necessary for the consummation
of the Exchange Offer as contemplated hereby.

          If the Company determines in its sole discretion that any of the
conditions are not satisfied, the Company may (i) refuse to accept any Notes and
return all tendered Notes to the tendering holders, (ii) extend the Exchange
Offer and retain all Notes tendered prior to the expiration of the Exchange
Offer, subject, however, to the rights of holders to withdraw such Notes (see "-
- -Withdrawal of Tenders") or (iii) waive such unsatisfied conditions with respect
to the Exchange Offer and accept all properly tendered Notes which have not been
withdrawn.

EXCHANGE AGENT

          IBJ Schroder Bank & Trust Company has been appointed as Exchange Agent
for the Exchange Offer. Questions and requests for assistance, requests for
additional copies of this Prospectus or of the Letter of Transmittal and
requests for Notice of Guaranteed Delivery should be directed to the Exchange
Agent addressed as follows:

         IBJ Schroder Bank & Trust Company
         Attention:  Reorganization Department
         One State Street
         New York, New York  10004
         Telephone: (212) 858-2103
         Facsimile:  (212) 858-2611

          Delivery to an address other than as set forth above, or transmission
of instructions via a facsimile number other than the one set forth above, will
not constitute a valid delivery.


FEES AND EXPENSES

          The expenses of soliciting tenders will be borne by the Company.  The
principal solicitation is being made by mail; however, additional solicitation
may be made by telegraph, telecopy, telephone or in person by officers and
regular employees of the Company and its affiliates.

          The Company has not retained any dealer-manager in connection with the
Exchange Offer and will not make any payments to brokers, dealers, or others
soliciting acceptances of the Exchange Offer.  The Company however, will pay the
Exchange Agent reasonable and customary fees for its services and will reimburse
it for its reasonable out-of-pocket expenses in connection therewith.

                                       95
<PAGE>
 
          The cash expenses to be incurred in connection with the Exchange Offer
will be paid by the Company.  Such expenses include fees and expenses of the
Exchange Agent and Trustee, accounting and legal fees and printing costs, among
others.


ACCOUNTING TREATMENT

          The Exchange Notes will be recorded at the same carrying value as the
Notes, which is face value, as reflected in the Company's accounting records on
the date of exchange.  Accordingly, no gain or loss for accounting purposes will
be recognized by the Company.  The expenses of the Exchange Offer will be
expensed over the term of the Exchange Notes.

CONSEQUENCES OF FAILURE TO EXCHANGE

          The Notes that are not exchanged for Exchange Notes pursuant to the
Exchange Offer will remain restricted securities.  Accordingly, such Notes may
be resold only (i) to the Company (upon redemption thereof or otherwise), (ii)
so long as the Notes are eligible for resale pursuant to Rule 144A, to a person
inside the United States whom the seller reasonable believes is a qualified
institutional buyer within the meaning of Rule 144A under the Securities Act in
a transaction meeting the requirements of Rule 144A, in accordance with Rule 144
under the Securities Act, or pursuant to another exemption from the registration
requirements of the Securities Act (and based upon an opinion of counsel
reasonably acceptable to the Company) , (iii) outside the United States to a
foreign person in a transaction meeting the requirements of Rule 904 under the
Securities Act, or (iv) pursuant to an effective registration statement under
the Securities Act, in each case in accordance with any applicable securities
laws of any state of the United States.

RESALE OF THE EXCHANGE NOTES

          With respect to resales of Exchange Notes, based on interpretations by
the staff of the Commission set forth in no-action letters issued to third
parties, the Company believes that a holder or other person who receives
Exchange Notes, whether or not such person is the holder (other than a person
that is an "affiliate" of the Company within the meaning of Rule 405 under the
Securities Act) who receives Exchange Notes in exchange for Notes in the
ordinary course of business and who is not participating, does not intend to
participate, and has no arrangement or understanding with person to participate,
in the distribution of the Exchange Notes, will be allowed to resell the
Exchange Notes to the public without further registration under the Securities
Act and without delivering to the purchasers of the Exchange Notes a prospectus
that satisfies the requirements of Section 10 of the Securities Act.  However,
if any holder acquires Exchange Notes in the Exchange Offer for the purpose of
distributing or participating in a distribution of the Exchange Notes, such
holder cannot rely on the position of the staff of the Commission enunciated in
such no-action letters or any similar interpretive letters, and must Comply with
the registration and prospectus delivery requirements of the Securities Act in
connection with any resale transaction, unless an exemption from registration is
otherwise available.  Further, each Participating Broker-Dealer that receives
Exchange Notes for its own account in exchange for Notes, where such Notes were
acquired by such Participating Broker-Dealer as a result of market-making
activities or other trading activities, must acknowledge that it will deliver a
prospectus in connection with any resale of such Exchange Notes.

          As contemplated by these no-action letters and the Registration Rights
Agreement, each holder accepting the Exchange Offer is required to represent to
the Company in the Letter of Transmittal that (i) the Exchange Notes are to be
acquired by the holder or the person receiving such Exchange Notes, whether or
not such person is the holder, in the ordinary course of business, (ii) the
holder or any such other person (other than a broker-dealer referred to in the
next sentence) is not engaging and does not intend to engage, in the
distribution of the Exchange Notes, (iii) the holder or any such other person
has no arrangement or understanding with any person to participate in the
distribution of the Exchange Notes, (iv) neither the holder nor any such other
person is an "affiliate" of the Company within the meaning of Rule 405 under the
Securities Act, and (v) the holder or any such other person acknowledges that if
such holder or other person participates in the Exchange Offer for the purpose
of distributing the Exchange Notes it must comply with the registration and
prospectus delivery requirements of the Securities Act in connection with any
resale of the Exchange Notes and cannot rely on those no-action letters.  As
indicated above, each Participating Broker-Dealer that receives an

                                       96
<PAGE>
 
Exchange Note for its own account in exchange for Notes must acknowledge that it
will deliver a prospectus in connection with any resale of such Exchange Notes.
For a description of the procedures for such resales by Participating Broker-
Dealers, see "Plan of Distribution."

    
               CERTAIN MATERIAL FEDERAL INCOME TAX CONSIDERATIONS     

          The following is a summary of the material United States federal
income tax consequences of the Exchange Offer and the acquisition, ownership and
disposition of the Exchange Notes.  The summary is based upon provisions of the
Internal Revenue Code of 1986, as amended (the "Code"), applicable Treasury
Department Regulations, judicial authority and current administrative rulings
and practice, all of which are subject to change at any time by legislative,
judicial or administrative action.  Any such changes may be applied
retroactively in a manner that could adversely affect a holder of the Exchange
Notes.  Further, there can be no assurance that the Internal Revenue Service
(the "IRS") will not take a contrary view, and no rulings from the IRS have been
or will be sought as to any of the matters discussed below.

          This summary is for general informational purposes only and generally
addresses only the Notes and the Exchange Notes that are held as capital assets.
This summary does not purport to discuss all of the tax consequences that may be
relevant to the particular circumstances of a holder or to holders subject to
special rules, such as financial institutions, broker-dealers, insurance
companies, or tax exempt organizations, and persons in special situations such
as those who hold the Exchange Notes as part of a straddle.  In addition, this
summary does not address any aspect of state, local or foreign taxation.

          PROSPECTIVE PURCHASERS OF THE EXCHANGE NOTES ARE URGED TO CONSULT
THEIR TAX ADVISORS CONCERNING THE UNITED STATES FEDERAL INCOME TAX CONSEQUENCES
TO THEM OF ACQUIRING, OWNING AND DISPOSING OF THE NOTES AND EXCHANGE NOTES AS
WELL AS THE APPLICATION OF STATE, LOCAL AND FOREIGN INCOME AND OTHER TAX LAWS.

          As used herein, the term "United States Holder" means a holder of an
Exchange Note that is, for United States federal income tax purposes,  (a) a
citizen or resident of the United States, (b) a corporation, partnership or
other entity created under the laws of the United States or of any political
subdivision thereof or (c) an estate or trust the income of which is subject to
United States federal income taxation regardless of source.  The term "Foreign
Holder" means a holder of an Exchange Note that is not a United States Holder.

THE EXCHANGE

          The exchange of the Notes for the Exchange Notes pursuant to the
Exchange Offer should not be a taxable event to the holder and thus the holder
should not recognize any taxable gain or loss as a result of the exchange.  A
holder's adjusted tax basis in the Exchange Notes will be the same as his
adjusted tax basis in the Notes exchanged therefor, and his holding period for
the Notes will be included in his holding period for the Exchange Notes.
Although the exchange of the Notes for the Exchange Notes will not create
additional "market discount" or "amortizable bond premium" (described below), to
the extent that a holder acquired the Notes at a market discount or with
amortizable bond premium, such discount or premium would generally carry over to
the Exchange Notes received in exchange for the Notes.  Such holders should
consult their tax advisors regarding the United States federal income tax
treatment of market discount or amortizable bond premium.

UNITED STATES HOLDERS

          Generally, interest paid on an Exchange Note will be taxable to a
United States Holder as ordinary interest income in accordance with such
holder's method of accounting for United States federal income tax purposes.
Upon the sale, exchange, redemption, retirement or other disposition of an
Exchange Note, a holder generally will recognize gain or loss equal to the
difference between the amount realized on the disposition and the holder's
adjusted tax basis in the Exchange Note.  Subject to the market discount rules
discussed below, gain or loss recognized by a holder on the

                                       97
<PAGE>
 
disposition of an Exchange Note will be long-term capital gain or loss provided
that the Exchange Note was a capital asset in the hands of the holder and had
been held for more than one year.

Bond Premium

          If a subsequent holder purchases an Exchange Note at a cost that is
greater than its stated redemption price at maturity, the holder may elect to
deduct the excess amount as amortizable bond premium (with a corresponding
reduction in the holder's tax basis) over the remaining term of the Exchange
Note.  The election would apply to all taxable debt instruments held by the
holder at any time during the first taxable year to which the election applies
and to any such debt instruments which are later acquired by the holder.  The
election may not be revoked without the consent of the IRS.  Under the
amortizable bond premium rules, the amount of market discount, if any, which
such holder must include in its gross income with respect to such Exchange Notes
for any taxable year will be reduced by the portion of such premium properly
allocable to such year.

Market Discount

          If a subsequent holder purchases an Exchange Note for an amount that
is less than the stated redemption price at maturity of such Exchange Note, the
amount of the difference will be treated as market discount for U.S. federal
income tax purposes, unless such difference is less than a specified de minimis
amount.  Under the market discount rules, a holder will be required to treat any
principal payment on, or any amount received on the sale, exchange, retirement
or other disposition of, an Exchange Note as ordinary income to the extent of
any market discount which has not previously been included in income and is
treated as having accrued on such Exchange Note by the time of such payment or
disposition.  If a holder makes a gift of an Exchange Note, accrued market
discount, if any, will be recognized as if such holder had sold such Exchange
Note for a price equal to its fair market value.  In addition, the holder may be
required to defer, until the maturity of the Exchange Note or its earlier
disposition in a taxable transaction, the deduction of a portion of the interest
expense on any indebtedness incurred or continued to purchase or carry such
Exchange Note.

          A holder of an Exchange Note acquired at a market discount may elect
to include market discount in income as interest as it accrues, in which case
the foregoing rules would not apply.  This election would apply to all bonds
with market discount acquired by the electing holder on or after the first day
of the first taxable year to which the election applies.  The election may be
revoked only with the consent of the IRS.

FOREIGN HOLDERS

          Payments of principal, retirement premium, if any, interest received
or discount accrued by a Foreign Holder of an Exchange Note who is not engaged
in a trade or business within the United States will not be subject to United
States federal income or withholding tax provided that, in the case of interest,
(a)(i) the Foreign Holder does not actually or constructively own 10% or more of
the total combined voting power of all classes of stock of the Company entitled
to vote, (ii) the Foreign Holder is not a controlled foreign corporation for
United States tax purposes that is related to the Company through stock
ownership, and (iii) such interest is not received by a bank on an extension of
credit made pursuant to a loan agreement entered into in the ordinary course of
business and (b) either (i) the beneficial owner of the Exchange Note, under
penalties of perjury, provides the Company or its agent with its name and
address and certifies that it is not a United States Holder or (ii) a securities
clearing organization, bank, or other financial institution that holds
customers' securities in the ordinary course of its trade or business (a
"financial institution") certifies to the Company or its agent, under penalties
of perjury, that such a statement has been received from the beneficial owner by
it or another financial institution and furnishes the payor a copy thereof.  A
Foreign Holder, however, may be subject to United States Federal income tax at
the normal graduated rates on its net interest income if such interest is
effectively connected with the conduct of a United States trade or business of
such holder.

          A Foreign Holder will not be subject to United States federal income
or withholding tax on any gain realized on the sale or exchange of an Exchange
Note, unless (a) the gain is effectively connected, or treated as effectively
connected, with a United States trade or business of the Foreign Holder or (b)
in the case of a Foreign Holder who is an individual, such Foreign Holder is
present in the United States for a period or periods aggregating 183 days or
more

                                       98
<PAGE>
 
during the taxable year of the sale or exchange and either (i) the Foreign
Holder has a "tax home" (as defined in Code section 911(d)(3)), in the United
States or (ii) the gain is attributable to an office or other fixed place of
business maintained by the Foreign Holder in the United States.

BACKUP WITHHOLDING AND INFORMATION REPORTING ON EXCHANGE NOTES

          Certain noncorporate United States Holders generally will be subject
to information reporting and may be subject to backup withholding at a rate of
31% on payments of principal, premium, if any, and interest (including "original
issue discount" and market discount) on, and the proceeds of disposition of, an
Exchange Note.  Backup withholding will apply only if the United States Holder
(a) fails to furnish its Taxpayer Identification Number ("TIN"), which for an
individual would be the holder's Social Security number, (b) furnishes an
incorrect TIN or (c) is notified by the Internal Revenue Service that it is
subject to backup withholding for failure to report interest and dividend
payments.  Holders should consult their own tax advisors regarding their
qualification for exemption from backup withholding and the procedure for
obtaining such an exemption if applicable.

          Information reporting and backup withholding will not apply to
payments of principal, premium, if any, and interest made by the Company or a
paying agent to a Foreign Holder on an Exchange Note if the certification
described in clause (b) of the first paragraph under "Foreign Holders" above is
received, provided that the payor does not have actual knowledge that the holder
is a United States person.

          Payments of the proceeds from the sale by a Foreign Holder of an
Exchange Note made to or through a foreign office of a broker will not be
subject to information reporting or backup withholding, except that if the
broker is a United States person, a controlled foreign corporation for United
States Federal income tax purposes or a foreign person 50% or more of whose
gross income is effectively connected with a United States trade or business for
a specified three-year period, information reporting may apply to such payments.
Payments of the proceeds from the sale of an Exchange Note to or through the
United States office of a broker is subject to information reporting and backup
withholding unless the holder or beneficial owner certifies as to its non-United
States status or otherwise establishes an exemption from information reporting
and backup withholding.

          The amount of any backup withholding from a payment to a holder will
be allowed as a credit against such holder's United States federal income tax
liability and may entitle such holder to a refund, provided that the required
information is furnished to the Internal Revenue Service.


                              PLAN OF DISTRIBUTION

          Each Participating Broker-Dealer that receives Exchange Notes for its
own account pursuant to the Exchange Offer must acknowledge that it will deliver
a prospectus in connection with any resale of such Exchange Notes.  This
Prospectus, as it may be amended or supplemented from time to time, may be used
by a Participating Broker-Dealer in connection with resales of Exchange Notes
received in exchange for Notes where such Notes were acquired as a result of
market-making activities or other trading activities.  The Company has agreed
that for a period of 180 days after the Expiration Date, it will make this
Prospectus, as amended or supplemented, available to any Participating Broker-
Dealer for use in connection with any such resale.  In addition, until
____________, all dealers effecting transactions in the Exchange Notes may be
required to deliver a prospectus.

          The Company and the Subsidiary Guarantors will not receive any
proceeds from any sales of the Exchange Notes by Participating Broker-Dealers.
Exchange Notes received by Participating Broker-Dealers for their own account
pursuant to the Exchange Offer may be sold from time to time in one or more
transactions in the over-the-counter market, in negotiated transactions, through
the writing of options on the Exchange Notes or a combination of such methods of
resale, at market prices prevailing at the time of resale, at prices related to
such prevailing market prices or negotiated prices.  Any such resale may be made
directly to the purchaser or to or through brokers or dealers who may receive
compensation in the form of commissions or concessions from any such
Participating Broker-Dealer and/or the purchasers of any such Exchange Notes.
Any Participating Broker-Dealer that resells the Exchange Notes that were

                                       99
<PAGE>
 
received by it for its own account pursuant to the Exchange Offer and any broker
or dealer that participates in a distribution of such Exchange Notes may be
deemed to be an "underwriter" within the meaning of the Securities Act and any
profit on any such resale of Exchange Notes and any commissions or concessions
received by any such persons may be deemed to be underwriting compensation under
the Securities Act.  The Letter of Transmittal states that by acknowledging that
it will deliver and by delivering a prospectus, a Participating Broker-Dealer
will not be deemed to admit that it is an "underwriter" within the meaning of
the Securities Act.

    
          For a period of 180 days after the Expiration Date, the Company will
promptly send additional copies of this Prospectus and any amendment or
supplement to this Prospectus to any Participating Broker-Dealer that requests
such documents in the Letter of Transmittal.     


                                    EXPERTS

          The Company's consolidated financial statements as of December 31,
1994 and 1995 and for each of the three years in the period ended December 31,
1995 included in the Prospectus have been so included in reliance on the report
of Price Waterhouse LLP, independent accountants, given on the authority of said
firm as experts in auditing and accounting.

          The WR Acquisition, Inc. consolidated balance sheets as of October 31,
1995 and December 31, 1994, and the statements of operations, of cash flows and
of changes in stockholders' equity (deficiency) for the ten months ended October
31, 1995 and each of the two years ended December 31, 1993 and 1994 have been
included in this Prospectus in reliance on the report of KPMG Peat Marwick LLP,
independent accountants, appearing elsewhere herein, on the authority of said
firm as experts in auditing and accounting.

          The Globe-Weis statements of net sales and cost of sales for the nine
months ended July 31, 1994 and the twelve months ended July 31, 1995 included in
this Prospectus have been so included in reliance on the report of Price
Waterhouse LLP, independent accountants, given on the authority of said firm as
experts in auditing and accounting.


                                 LEGAL MATTERS

    
          The validity of the issuance of securities offered hereby will be
passed upon for the Company by Kirkland & Ellis, New York, New York (a
partnership which includes professional corporations).  Karl E. Lutz, whose
professional corporation is a partner of Kirkland & Ellis, beneficially owns
7,500.011 shares of common stock, and 487.0763 shares of Preferred Stock of 
APP.     

                                      100
<PAGE>
 
<TABLE>
<CAPTION>

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

                 AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
                                AND SUBSIDIARIES
                                                                                                                    PAGE
                                                                                                                    ----
    
<S>                                                                                                                 <C>
Report of Independent Accountants.............................................................................      F-2
 
Consolidated Balance Sheets at December 31, 1994 and 1995.....................................................      F-3
 
Consolidated Statements of Operations for the years ended December 31, 1993, 1994 and 1995...................       F-4
 
Consolidated Statements of Cash Flows for the years ended December 31, 1993, 1994 and 1995...................       F-5
 
Consolidated Statements of Changes in Stockholders' Equity (Deficit) for the years ended December 31, 1993, 
1994 and 1995................................................................................................       F-7
 
Notes to Consolidated Financial Statements....................................................................      F-8


                     WR ACQUISITION, INC. AND SUBSIDIARIES
                                                                                                                      PAGE
                                                                                                                      ----
Independent Auditors' Report..................................................................................        F-35
 
Consolidated Balance Sheets at December 31, 1994 and October 31, 1995.........................................        F-36
 
Consolidated Statements of Operations for the years ended December 31, 1994, 1993 and for the ten months 
ended October 31, 1995........................................................................................        F-38


Consolidated Statements of Stockholders' Equity (Deficiency) for the years ended December 31, 1994, 1993              F-39
and for the ten months ended October 31, 1995.................................................................
 
Consolidated Statements of Cash Flows for the years ended December 31, 1994, and 1993 and for the ten months 
ended October 31, 1995........................................................................................        F-40

 
Notes to Consolidated Financial Statements....................................................................        F-41
</TABLE> 


<TABLE> 
<CAPTION> 
                                   GLOBE-WEIS
                                                                                                             PAGE
                                                                                                             ----
<S>                                                                                                          <C>
Report of Independent Accountants.........................................................................   F-59
 
Statements of Net Sales and Cost of Sales for the nine months ended July 31, 1994 and twelve months 
ended July 31, 1995.......................................................................................   F-60
 
Notes to Statements of Net Sales and Cost of Sales........................................................   F-61
     
</TABLE>

                                      F-1
<PAGE>
 
                       REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors and Stockholder of
American Pad & Paper Company of Delaware, Inc.
(successor to Ampad Corporation)


In our opinion, the accompanying consolidated balance sheets and the related
consolidated statements of operations, of cash flows, and of changes in
stockholder's equity (deficit) present fairly, in all material respects, the
financial position of American Pad & Paper Company of Delaware, Inc. (successor
to Ampad Corporation) and its subsidiaries at December 31, 1995 and 1994, and
the results of their operations and their cash flows for each of the three years
in the period ended December 31, 1995, in conformity with generally accepted
accounting principles.  These financial statements are the responsibility of the
Company's management; our responsibility is to express an opinion on these
financial statements based on our audits.  We conducted our audits of these
statements in accordance with generally accepted auditing standards which
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, assessing the accounting principles
used and significant estimates made by management, and evaluating the overall
financial statement presentation.  We believe that our audits provide a
reasonable basis for the opinion expressed above.



PRICE WATERHOUSE LLP

/s/ Price Waterhouse LLP

Dallas, Texas
March 19, 1996

                                      F-2
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------


<TABLE>    
<CAPTION>
                                                                DECEMBER 31,      MARCH 31,
                                                            --------------------  ---------
         ASSETS                                               1994       1995       1996
         ------                                             ---------  ---------  ---------
                                                                                 (unaudited)
<S>                                                         <C>        <C>        <C>
Current assets:
  Cash.................................................       $     4   $ 18,341  $ 20,108
  Restricted cash (Note 2).............................            60      3,619    10,759
  Accounts receivable, net (Note 4)....................        16,965     25,943    18,407
  Refundable income taxes..............................                    3,657
  Inventories (Note 5).................................        32,974     93,061    93,166
  Prepaid expenses and other current assets............           831        927     2,026
  Assets held for sale (Note 3)........................           724     42,578    43,572
  Deferred income taxes, net (Note 11).................                   15,009    14,744
                                                              -------   --------  --------
 
  Total current assets.................................        51,558    203,135   202,782
Property and equipment, net (Notes 3 and 6)............         8,889    106,768   106,758
Intangible assets, net of accumulated amortization of
 $200 in 1995 and $508 at March 31, 1996 (Note 3)......                   37,700    37,392
Deferred income taxes, net (Note 11)...................         4,312
Debt issuance costs, net of accumulated amortization
 of $1,430, $846 and $2,054, respectively (Note 8).....           958     32,929    32,524
Goodwill, net of accumulated amortization of $114,
 $793 and $1,521, respectively (Note 3)................         2,409    120,383   119,655
Other..................................................           107      3,441     1,683
                                                              -------   --------  --------
   Total...............................................       $68,233   $504,356  $500,794
                                                              =======   ========  ========

         LIABILITIES AND STOCKHOLDER'S EQUITY (DEFICIT)
         ---------------------------------------------

Current liabilities:
 Revolving line of credit (Note 8).....................       $22,767   $         $
 Current portion of long-term debt (Note 8)............         2,772     11,834    13,066
 Accounts payable......................................        15,240     37,048    36,689
 Accrued expenses (Note 7).............................         7,928     44,835    43,271
 Income taxes payable..................................                      494       518
 Deferred income taxes, net (Note 11)..................         1,681
                                                              -------   --------  --------

  Total current liabilities............................        50,388     94,211    93,544
Long-term debt (Note 8)................................        19,889    443,794   440,453
Deferred income taxes (Note 11)........................                   30,070    29,911
Other..................................................           689      2,702     3,179
                                                              -------   --------  --------

  Total liabilities....................................        70,966    570,777   567,087
                                                              -------   --------  --------

Commitments and contingencies (Note 12)
Stockholder's equity (deficit) (Note 9)
 Common stock, $.01 par value, 1,000 shares
  authorized, 100 shares issued and outstanding........             -          -
 Additional paid-in capital............................         3,000     28,998    28,998
 Accumulated deficit...................................        (5,733)   (95,419)  (95,291)
                                                              -------   --------  --------

   Total stockholder's equity (deficit)................        (2,733)   (66,421)  (66,293)
                                                              -------   --------  --------
   Total liabilities and stockholder's equity
     (deficit).........................................       $68,233   $504,356  $500,794
                                                              =======   ========  ========
</TABLE>     


  The accompanying notes are an integral part of these consolidated financial
                                  statements.

                                      F-3
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands)
- --------------------------------------------------------------------------------

<TABLE>    
<CAPTION>
                                                                                                    THREE MONTHS
                                                                YEARS ENDED DECEMBER 31,           ENDED MARCH 31,
                                                        --------------------------------------   --------------------
                                                          1993          1994          1995         1995       1996
                                                        ---------     ---------      ---------   ---------  ---------
                                                                                                     (unaudited)
<S>                                                     <C>           <C>            <C>         <C>        <C>
Net sales...........................................    $ 104,277     $ 120,443      $ 259,341   $  47,691  $ 121,418
Cost of sales.......................................       88,491       113,394        211,814      42,394     97,889
                                                        ---------     ---------      ---------   ---------  ---------
  Gross profit......................................       15,786         7,049         47,527       5,297     23,529

Operating expenses:
  Selling and marketing.............................        4,920         5,059          6,254       1,162      3,328
  General and administrative........................        5,845         5,556         12,291       1,587      7,698
  Nonrecurring compensation charge
    (Note 9)........................................                                    27,632
                                                        ---------     ---------      ---------   ---------  ---------

Income (loss) from operations.......................        5,021        (3,566)         1,350       2,548     12,503

Other income (expense):
  Interest..........................................       (3,320)       (4,560)       (13,657)     (1,656)   (12,542)
  Other income, net.................................          167            90            735          65        269
                                                        ---------     ---------      ---------   ---------  ---------

Income (loss) before income taxes...................        1,868        (8,036)       (11,572)        957        230
Provision (benefit) for income taxes................           64          (488)        (6,538)        366        102
                                                        ---------     ---------      ---------   ---------  ---------

Income (loss) before extraordinary item.............        1,804        (7,548)        (5,034)        591        128

Extraordinary loss from extinguishment of
  debt (net of income tax benefit of $6,434)........                                    (9,652)
                                                        ---------     ---------      ---------   ---------  ---------


Net income (loss)...................................    $   1,804     $  (7,548)     $ (14,686)  $     591  $     128
                                                        =========     =========      =========   =========  =========
</TABLE>     


  The accompanying notes are an integral part of these consolidated financial
                                  statements.

                                      F-4
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
- --------------------------------------------------------------------------------

<TABLE>   
<CAPTION>
                                                                                                   THREE MONTHS
                                                               YEARS ENDED DECEMBER 31,           ENDED MARCH 31,
                                                          ---------------------------------  --------------------------
                                                            1993       1994         1995        1995          1996
                                                          --------   ---------   ----------  -----------  -------------
                                                                                                    (unaudited)
<S>                                                       <C>        <C>         <C>         <C>          <C>
Cash flows from operating activities:
 Net income (loss)....................................... $  1,804   $  (7,548)  $ (14,686)     $    591     $    128
 Adjustments to reconcile net income to net
  cash provided by (used in) operating activities:
   Depreciation..........................................      159         828       3,369           490        1,984
   Amortization of goodwill and intangible
    assets...............................................                  114         879            38        1,036
   Noncash portion of nonrecurring compen-
    sation charge........................................                           25,998
   Extraordinary loss on extinguishment
    of debt..............................................                            9,652
   Noncash interest expense and accretion
    of discount..........................................      584         135                        32
   Amortization of debt issuance costs...................      619         696       1,538           206        1,208
   Gain on sale of assets................................     (159)        (83)       (140)          (68)         (16)
   Changes in assets and liabilities, net of
    effects of acquisitions:
     Decrease (increase) in restricted cash..............      (48)        (12)     (3,559)          (19)      (7,140)
     Decrease (increase) in accounts
      receivable.........................................     (944)      2,457     (18,466)       (5,038)       7,536
     Decrease in refundable income taxes.................                              101                      3,657
     Decrease (increase) in inventories..................   (5,006)      1,655       2,256        (5,728)        (105)
     Decrease (increase) in prepaid expenses
      and other..........................................    1,173        (302)        905          (712)      (1,099)
     Decrease (increase) in deferred tax
      asset, net.........................................       64        (488)    (13,141)          347          106
     Increase (decrease) in accounts
      payable............................................    2,565       3,433       4,979         1,747         (359)
     Increase (decrease) in accrued
      expenses...........................................   (2,225)     (2,782)      4,877        (2,174)      (1,540)
     Decrease (increase) in other assets.................     (250)                    154                      1,756
     Increase (decrease) in other liabilities............      (92)         11          (7)          (26)         477
                                                          --------   ---------   ---------   -----------  -----------  
       Net cash provided by (used in)
        operating activities.............................   (1,756)     (1,886)      4,709       (10,314)       7,629
                                                          --------   ---------   ---------   -----------  -----------  

Cash flows from investing activities:
 Purchase of the stock of Delaware, including
  acquisition costs......................................                         (122,655)
 Purchases of property and equipment.....................   (1,656)       (942)     (3,919)         (809)      (2,321)
 Purchase of net assets, including acquisition
  costs..................................................              (13,744)     (7,046)
 Proceeds from sale of assets............................    1,166          83         140            68           16
 Net cash generated from (used by) assets
 held for sale...........................................                            2,213                       (646)
                                                          --------   ---------   ---------   -----------  -----------  
    Net cash used in investing activities................     (490)    (14,603)   (131,267)         (741)      (2,951)
                                                          --------   ---------   ---------   -----------  -----------  
</TABLE>     

                                      F-5
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(continued)
- --------------------------------------------------------------------------------

<TABLE>    
<CAPTION>
 
                                                                                                   THREE MONTHS
                                                               YEARS ENDED DECEMBER 31,           ENDED MARCH 31,
                                                          ---------------------------------  --------------------------
                                                            1993       1994         1995        1995          1996
                                                          --------   ---------   ----------  -----------  -------------
                                                                                                    (unaudited)
<S>                                                       <C>        <C>         <C>         <C>          <C>
Cash flows from financing  activities:
  Proceeds from sale of accounts receivable............   $          $           $  45,000      $            $
  Net borrowings (repayments) under line of
    credit.............................................      3,937       7,057     (22,767)       11,813
  Proceeds from long-term debt.........................                 11,252     430,052                     25,272
  Repayment of long-term debt..........................     (1,725)     (1,192)   (186,546)         (758)     (27,380)
  Redemption premiums and penalties
    included in extraordinary loss.....................                            (10,812)
  Debt issuance costs..................................                   (628)    (35,032)                      (803)
                                                          --------   ---------   ---------   -----------  -----------
  Dividends paid.......................................                            (75,000)

    Net cash provided by (used in) financing
     activities........................................      2,212      16,489     144,895        11,055       (2,911)
                                                          --------   ---------   ---------   -----------  -----------

    Net increase  (decrease) in cash...................        (34)          -      18,337             -        1,767
Cash, beginning of period..............................         38           4           4             4       18,341

Cash, end of period....................................   $      4   $       4   $  18,341      $      4     $ 20,108
                                                          --------   ---------   ---------   -----------  -----------

Supplemental disclosure of cash flow information:
Cash paid during the period for:
 Interest..............................................   $  2,113   $   3,575   $   9,127      $    203     $  4,578
                                                          ========   =========   =========      ========     ========

 Income taxes..........................................   $      -   $      29   $      99      $      3     $     23
                                                          ========   =========   =========      ========     ========
Supplemental disclosure of noncash investing
and financing activities:

  Payment-in-kind interest expense.....................   $    482   $       -   $       -      $      -     $      -
                                                          ========   =========   =========      ========     ========

  Notes payable issued in consideration of
   purchase price......................................   $      -   $       -   $  36,115      $      -     $      -
                                                          ========   =========   =========      ========     ========

  Notes payable issued in consideration for
   equipment...........................................   $      -   $     544   $   1,721      $      -     $      -
                                                          ========   =========   =========      ========     ========
</TABLE>     


  The accompanying notes are an integral part of these consolidated financial
                                  statements.

                                      F-6
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDER'S EQUITY (DEFICIT)
(in thousands)
- --------------------------------------------------------------------------------

<TABLE>    
<CAPTION>
                                                         RETAINED
                                                         EARNINGS
                                        COMMON  PAID-IN  (ACCUMULATED
                                        STOCK   CAPITAL  DEFICIT)         TOTAL
                                        ------  -------  ------------  ------------
<S>                                     <C>     <C>      <C>           <C>
Balance at December 31, 1992..          $    -  $ 3,000    $      11    $    3,011
Net income....................                                 1,804         1,804
                                        ------  -------     --------      -------- 
 
Balance at December 31, 1993                 -    3,000        1,815         4,815
Net loss                                                      (7,548)       (7,548)
                                        ------  -------     --------      -------- 

Balance at December 31, 1994.....            -    3,000       (5,733)       (2,733)
Grant of parent company stock
 options to management (Note 9)..                25,998                     25,998
Dividends paid...................                            (75,000)      (75,000)
Net loss.........................                            (14,686)      (14,686)
                                        ------  -------     --------      -------- 
 
Balance at December 31, 1995                 -   28,998      (95,419)      (66,421)
Net income (unaudited)                                           128           128
                                        ------  -------     --------      -------- 

Balance at March 31, 1996
(unaudited)                             $    -  $28,998     $(95,291)     $(66,293)
                                        ======  =======     ========      ======== 
</TABLE>     


  The accompanying notes are an integral part of these consolidated financial
                                  statements.

                                      F-7
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)
    
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts      
- --------------------------------------------------------------------------------

1.  ORGANIZATION, BASIS OF PRESENTATION AND BUSINESS

    ORGANIZATION AND BASIS OF PRESENTATION

American Pad & Paper Company (formerly Ampad Holding Corporation and referred to
hereafter as "APP") was incorporated on June 2, 1992 as a holding company to
acquire all of the outstanding stock of Ampad Corporation ("Ampad"), the
surviving entity from the merger between Ampad Acquisition Corporation and
Ampad.  APP had no operations through July 31, 1992.

On October 3, 1995, APP agreed to acquire in a merger transaction all of the
outstanding stock of WR Acquisition, Inc. ("WR") (the "Acquisition").  In a
series of transactions, APP exchanged 100% of the stock of its wholly-owned
subsidiary, Ampad, for newly-issued shares of WR.  WR then contributed Ampad to
its wholly-owned subsidiary, Williamhouse-Regency of Delaware, Inc., renamed
American Pad & Paper Company of Delaware, Inc. ( referred to hereafter on a pre-
October 31, 1995 basis as "Delaware" and on a post-October 31, 1995 basis as the
"Company") in exchange for a right to receive $140 million of merger
consideration, with Ampad becoming a division of the Company.  The Company,
principally using bank borrowings aggregating $245 million, funded WR's right to
receive the merger consideration and WR in turn repurchased 100% of the WR
shares not owned by APP.  The transaction was accounted for as a purchase of the
stock of WR by APP.  Accordingly, Ampad's historical accounting basis survived;
however, the Company is considered to be the legal successor to Ampad.  As a
result of the transactions, APP now owns 100% of WR which in turn owns 100% of
the Company.

The financial statements of the Company now present 100% of the historical
accounts and operations of Ampad and the newly-acquired accounts of Delaware and
its wholly-owned subsidiaries as of October 31, 1995, along with Delaware's
consolidated operating results for the post-October 31, 1995 period (Note 3).
Additionally, the consolidated financial statements include the accounts of
Notepad Funding Corporation, a special purpose corporation utilized in the
accounts receivable facility (Note 4).  All significant intercompany balances
have been eliminated.  Certain prior year amounts have been reclassified for
comparative purposes.

The Company's ultimate parent is APP.  Bain Capital, Inc. (Bain Capital) and its
related investors, along with certain members of management, own all of the
voting capital stock and preferred stock of APP.  APP is a holding company with
no operations other than its ownership of 100% of the common stock of WR, which
is also a holding company with no operations other than through its investment
in the Company.

The financial statements of APP and WR are not required to be included herein by
the rules and regulations of the Securities and Exchange Commission ("SEC") as
APP and WR have not issued a guarantee with respect to the repayment of the
Company's 13% Senior Subordinated Notes ("Senior Subordinated Notes").  The
Company is restricted by its existing Bank Credit Agreement and Senior
Subordinated Notes indenture from lending or dividending cash to WR or APP,
except under limited circumstances.

                                      F-8
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------

BUSINESS
    
The Company is one of the largest manufacturers and marketers of paper-based
office products (excluding computer forms) in North America.  It offers a broad
assortment of products through two complementary businesses: Ampad (writing
pads, file folders and other paper-based office products) and Williamhouse
(envelopes).  The Regency business (personalized stationery and invitations and
greeting cards) was identified by APP management as of the acquisition date as a
nonstrategic business to be sold and is consequently being held for sale as of
December 31, 1995 and March 31, 1996 (unaudited) (Note 3).  The Company's
products are distributed through large mass merchant retailers, office product
superstores, warehouse clubs, major contract stationers, office products
wholesalers and independent dealers.  Substantially all sales are to customers
within the United States.

INTERIM FINANCIAL INFORMATION

The financial statements for the three months ended March 31, 1996 and 1995 are
unaudited but include all adjustments (consisting of normal recurring
adjustments) that the Company considers necessary for a fair presentation.
Operating results for the three months ended March 31, 1996 are not necessarily
indicative of the results that may be expected for the year ending December 31,
1996.  Financial disclosures herein relating to matters subsequent to March 19,
1996 are unaudited.      

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Significant accounting policies followed in the preparation of the consolidated
financial statements are as follows:

USE OF ESTIMATES

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of financial statements and the
reported amounts of revenues and expenses during the reporting period.  Actual
results could differ from those estimates.
    
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH      
    
The Company considers all highly-liquid, interest-bearing instruments with an
original maturity of three months or less to be cash equivalents.  Restricted
cash of $3,619 as of December 31, 1995 and $10,759 as of March 31, 1996
(unaudited) represents funds the Company, as servicer, has made available to the
trustee of the trust that purchased the Company's trade accounts receivable
(Note 4), in the event of nonperformance, defaults or other losses related to
such receivables.      

                                      F-9
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------

REVENUE RECOGNITION
    
The Company recognizes revenue upon shipment of the product.  All risks and
rewards of ownership pass to the customer upon shipment.  Damaged or defective
products may be returned to the Company for replacement or credit.  The Company
also offers sales rebates to customers based on level of sales activity.  The
effects of returns and discounts are estimated and recorded at the time of
shipment.  Volume rebates are estimated and recorded based on sales activity.
     
CONCENTRATION OF CREDIT RISK

The Company sells its products into various wholesale and retail channels,
primarily for the commercial office products marketplace.   Management believes
its credit policies are prudent and reflect normal industry terms and business
risks.  The Company performs credit evaluations of its customers and does not
require collateral.  Historically, the Company has not experienced significant
losses related to individual customers or groups of customers in any particular
industry or geographic area.  An allowance is maintained at a level which
management believes is sufficient to cover potential credit losses including
potential losses on receivables sold.

INVENTORIES

Inventories, which consist primarily of paper and converted paper products, are
stated at the lower of cost or market.  Cost is determined by the last-in,
first-out (LIFO) method.

PROPERTY AND EQUIPMENT

Property and equipment are recorded at cost.  Depreciation is provided using the
straight-line method over the estimated useful lives of the individual assets.
Repairs and maintenance costs are expensed as incurred.

GOODWILL AND INTANGIBLE ASSETS
    
Goodwill represents cost in excess of fair value of the net assets of companies
acquired in purchase transactions.  Goodwill is amortized using the straight-
line method over periods ranging from 20 to 40 years (Note 3).  Intangible
assets represent trade names acquired in the WR acquisition (Note 3).  Trade
names are amortized using the straight-line method.  Trade names in the
aggregate gross amount of $31,700 are amortized over 40 years.  Trade names in
the aggregate gross amount of $6,200 are amortized over 15 years.  The Company
periodically reviews goodwill and other intangible assets to assess
recoverability.  Impairment is measured based on the expected undiscounted cash
flows of the operations giving rise to the goodwill and other intangible assets
compared to the carrying cost of the related assets including goodwill and other
intangible assets.  Based upon  its most recent analysis, the Company believes
that no impairment of goodwill and intangible assets exists at December 31,
1995.  Amortization expense was $114 in 1994, $879 in 1995 and $38 and $1,036
for the three months ended March 31, 1995 and 1996, respectively (unaudited).
There was no amortization expense in 1993.      

                                      F-10
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------

DEBT ISSUANCE COSTS

Costs associated with debt issuances are capitalized and amortized to interest
expense using the effective interest method over the terms of the related debt
agreements (Note 8).

INCOME TAXES

The Company accounts for income taxes following the liability method, as set
forth in Statement of Financial Accounting Standards No. 109, "Accounting for
Income Taxes" (FAS 109).  FAS 109 prescribes an asset and liability approach
that requires the recognition of deferred tax assets and liabilities for the
future tax consequences of events that have been recognized in the Company's
financial statements or tax returns.  Deferred tax assets are recognized, net of
any valuation allowance, for deductible temporary differences and tax operating
loss and credit carryforwards.  Deferred tax expense represents the change in
the deferred tax asset or liability balances.

EARNINGS PER SHARE
    
Earnings per share is not presented as the Company is essentially closely held
and therefore such information is not meaningful.

DERIVATIVES

Premiums paid for interest rate cap agreements are amortized as interest expense
over the term of the agreement.  At March 31, 1996 (unaudited) the fair market
value of the interest rate cap was $(1,308).  Amounts receivable under interest
rate cap agreements are recorded as a reduction of interest expense (Note 
8).     

FAIR VALUE OF FINANCIAL INSTRUMENTS

Carrying values of cash, accounts receivable, accounts payable and accrued
expenses approximate fair value due to the short-term maturities of these assets
and liabilities.  The carrying value of senior bank debt bearing interest at
floating rates approximates fair value.  The carrying value at December 31, 1995
of the 13% Senior Subordinated Notes approximates fair value as the notes were
issued in a private placement offering near the end of 1995.

3.  ACQUISITIONS

    WR ACQUISITION, INC./DELAWARE

APP acquired WR and its wholly-owned subsidiary Delaware through a merger
transaction effective October 31, 1995 (Note 1).  The transaction was accounted
for under the purchase method of accounting.  Accordingly, the aggregate
acquisition cost was allocated to the net assets acquired based on the fair
market value of such net assets in accordance with Accounting Principles Board
Opinion (APB) No. 16.  The aggregate acquisition cost totaled $147,853 and
consisted of cash of $140,000 and direct acquisition costs of $7,853.  The
acquisition was entirely financed through the Bank Credit Agreement (Note 8) and
an off-balance sheet accounts 

                                      F-11
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------

receivable facility (Note 4), with Ampad, as APP's former direct wholly-owned
subsidiary, deemed to be the acquiror of Delaware for accounting purposes. The
aggregate acquisition cost has been preliminarily allocated to the assets
acquired and liabilities assumed as follows: accounts receivable of $39,174;
inventories of $49,496; prepaid expenses and other assets of $8,699; net assets
held for sale of $40,851; property and equipment of $88,688; identifiable
intangible assets of $37,900; deferred income tax liability of $27,644; accounts
payable of $17,518; accrued expenses of $36,482; noncurrent liabilities of
$2,019 and assumed debt of $152,905. The aggregate acquisition costs exceeded
fair market value of the net assets acquired by $119,613. Accordingly, goodwill
was recorded in accordance with APB No. 16. The goodwill is being amortized over
40 years. The operating results of Delaware have been included in the
accompanying consolidated financial statements since the date of acquisition.
The businesses acquired include the Williamhouse division, a manufacturer of a
wide range of mill branded, specialty and commodity envelopes; and the Regency
division, which provides custom imprinting services.
    
The Regency personalized stationery and invitations division (the Personalizing
Division) acquired in the Acquisition was held for sale at December 31, 1995 and
March 31, 1996 (unaudited).  The purchase price allocated to the net assets
acquired includes the expected proceeds from sale plus the net cash flows
expected to be generated from the Personalizing Division from date of
acquisition through the expected date of sale (the holding period), offset by
interest expense incurred during the holding period on debt incurred to finance
the purchase of the Personalizing Division.  During  the period from acquisition
through December 31, 1995 and the three month period ended March 31, 1996
(unaudited), the Personalizing Division had an operating loss of $913 and
operating income of $2,011, respectively, and interest carrying costs of $556
and $942, respectively, which have been excluded from the statement of
operations and included as adjustments to the carrying amount of the net assets
held for sale in the consolidated balance sheets at December 31, 1995 and March
31, 1996 (unaudited).  On April 17, 1996, the Company signed a letter of intent
with a potential buyer to sell the Personalizing Division.  The Company expects
the transaction will be consummated prior to October 31, 1996.

Certain costs are expected to be incurred in connection with integrating and
consolidating certain plant, administrative and sales functions of Delaware with
Ampad, and the closure of Williamhouse-Regency's corporate headquarters and the
associated net reduction of approximately 200 employees.  Such costs,
aggregating $17,500, include lease termination expenses, severance and
contractual change of control benefits, the liability for which was included in
the purchase price allocation within accrued expenses.  Substantially all such
actions are expected to be completed prior to October 31, 1996.      

GLOBE-WEIS

Effective August 16, 1995, the Company acquired the inventories and certain
equipment of the file folder and hanging file folder product lines of Globe-
Weis's ("Globe") office products division from Globe's parent.  For financial
reporting purposes, this acquisition was accounted for under the purchase method
of accounting.  Accordingly, the aggregate acquisition cost was allocated to the
net assets acquired based on the fair value of such net assets in accordance
with APB No. 16.  The aggregate acquisition costs totaled $19,669 and consisted
of cash of $6,622, 

                                      F-12
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------

notes issued to the seller of $10,958 and direct acquisition and financing costs
of $2,089. The company principally financed the acquisition through its
financing arrangement with a commercial lender as described in Note 8 and notes
issued to the seller. The allocation of the aggregate acquisition costs was as
follows: inventories of $12,848, equipment of $5,156, and debt issuance costs of
$1,665. The purchase agreement provides for a purchase price adjustment
mechanism pending receipt of final priced inventory listings from Globe. The
purchase price has not yet been finalized. The purchase price allocation was
based on management's estimate of the final purchase price. Management does not
believe the actual purchase price will vary significantly from their estimate.
The operating results of this acquisition have been included in the accompanying
consolidated financial statements since the date of acquisition.

SCM OFFICE SUPPLIES
    
Effective July 5, 1994, the Company acquired the assets and assumed certain
liabilities of SCM Office Supplies, Inc.  For financial reporting purposes, this
acquisition was accounted for under the purchase method of accounting.
Accordingly, the aggregate acquisition cost was allocated among the net assets
acquired based on the fair market value of such net assets in accordance with
APB No. 16.  The aggregate acquisition cost totaled $14,372 and consisted of
cash of $12,880 and direct acquisition and financing costs of $1,492.  The
Company principally financed the acquisition through its financing arrangement
with a commercial lender as described in Note 8.  The allocation of the
aggregate acquisition cost to the assets acquired and liabilities assumed was as
follows:  accounts receivable of $7,922, inventories of $6,857, prepaid expenses
and other assets of $16, debt issuance costs of $628, property and equipment of
$5,441, net deferred income tax assets of $1,553, accounts payable of $4,235,
and accrued liabilities of $6,333.  The aggregate acquisition cost exceeded fair
market value of the net assets acquired by approximately $2,523.  Accordingly,
goodwill was recorded in accordance with APB No. 16.  The goodwill is being
amortized over 20 years.  The operating results of this acquisition have been
included in the accompanying consolidated financial statements since the date of
acquisition.      

The following summary presents the results of operations for the years ended
December 31, 1994 and 1995, on an unaudited pro forma basis, as if the WR
Acquisition, Inc., Globe and SCM acquisitions had occurred as of January 1, 1994
(with appropriate adjustments for amortization of intangible assets, interest
expense, elimination of duplicate selling and administrative expenses and the
related income tax effects).  The pro forma operating results are for
illustrative purposes only and do not  purport to be indicative of the actual
results which would have occurred had the transactions been consummated as of
those earlier dates, nor are they indicative of results of operations which may
occur in the future.

                                      F-13
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------

                                                  YEARS ENDED
                                                  DECEMBER 31,
                                                      1994             1995
                                                  -------------    ------------
                                                                   (unaudited)

  Net sales                                        $   454,667     $   511,307

  Income (loss) before income taxes and 
   extraordinary item                              $   (25,700)    $     4,108
                                                   ===========     ===========
  Net income (loss) before extraordinary
   item                                            $   (18,300)    $     3,428
                                                   ===========     ===========
  Net income (loss) from continuing  
   operations after extraordinary item             $   (18,300)    $    (6,224)
                                                   ===========     ===========

4. ACCOUNTS RECEIVABLE

Accounts receivable consist of the following:

     
                                                 DECEMBER 31,         MARCH 31,
                                              1994          1995        1996
                                          ------------  -----------  -----------
                                                                     (unaudited)
                                        
Accounts receivable - trade.............    $ 17,376     $ 25,539      $ 17,263
Accounts receivable - other.............          64        2,013         2,795
Less allowance for doubtful accounts and
  reserves for customer deductions and  
  cash discounts........................        (475)      (1,609)       (1,651)
                                            --------     --------      --------
                                            $ 16,965     $ 25,943      $ 18,407
                                            ========     ========      ========
         
The Company sold an undivided ownership interest in a revolving pool of trade
accounts receivable for $45,000 in October 1995.  The sold accounts receivable
are excluded from receivables in the accompanying balance sheets.  The full
amount of the allowance for doubtful accounts has been retained because the
Company has retained substantially the same risk of credit loss as if the
receivables had not been sold through the recourse provision of the receivable
sale agreement.  Under the agreement, the maximum amount of the purchasers
investment is subject to change based on the level of eligible receivables and
restrictions on concentrations of receivables.

The total cost of the program was $423 in 1995 and $323 for the three months
ended March 31, 1996 (unaudited) and is included in general and administrative
expenses in the consolidated statement of operations.  The agreement expires in
2000.

Bad debt expense for 1993, 1994, 1995 and the three months ended March 31, 1995
and 1996 (unaudited) was immaterial.      

                                      F-14
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------

5.  INVENTORIES
  
Inventories consist of the following:

                                                     DECEMBER 31,      MARCH 31,
                                               1994       1995        1996
                                             --------   --------   ----------
                                                                   (unaudited)
    
Raw materials and semi-finished goods..      $ 15,784   $ 36,129    $ 33,368
Work in process........................         2,689      7,114       9,203
Finished goods.........................        20,467     60,266      59,409
                                             --------   --------    -------- 
                                               38,940    103,509     101,980
  LIFO reserve                                 (5,966)   (10,448)     (8,814)
                                             --------   --------    --------

                                             $ 32,974   $ 93,061    $ 93,166
                                             ========   ========    ========
     

In connection with the Acquisition (Note 3), Delaware's total inventories for
financial accounting purposes were written up by $13,948 to fair market value at
October 31, 1995, including reversal of $6,695 related to Delaware's historical
LIFO reserves.  Since the Company is on the LIFO method of accounting, such
write-up will form the historical base year cost for the acquired inventories
and will not impact the statement of operations unless a decrement of base
inventory quantities occurs.  During the two months subsequent to October 31,
1995, certain acquired inventory quantities were liquidated and $453 of the fair
value write-up was charged to cost of sales.
    
Inventory quantities of Ampad were reduced during 1995 which resulted in
liquidation of LIFO inventory layers carried at lower costs which prevailed in
prior years.  The effect of the liquidation of Ampad inventory in 1995 was to
decrease cost of sales $557 and to increase net income by $334.  There were no
liquidations of LIFO inventories in 1994, 1993 or the three month period ended
March 31, 1996 (unaudited).      

                                      F-15
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------

6. PROPERTY AND EQUIPMENT

Property and equipment consist of the following:

 
<TABLE>    
<CAPTION> 
                                  ESTIMATED
                                 USEFUL LIVES           DECEMBER 31,        MARCH 31,
                                   IN YEARS         1994          1995        1996
                                 -------------  -------------  -----------  ---------
                                                                           (unaudited)
<S>                              <C>            <C>            <C>          <C>
Land...........................                      $    31     $  4,949   $  4,961
Buildings......................            40            642       22,997     22,866
Machinery and equipment........         10-12          6,274       71,094     70,302
Office furniture and fixtures..           3-5          2,891        5,747      6,432
Construction in progress.......                          261        6,560      8,760
                                                     -------     --------   -------- 
                                                      10,099      111,347    113,321
Less accumulated depreciation
 and amortization..............                       (1,210)      (4,579)    (6,563)
                                                     -------     --------   -------- 
                                                     $ 8,889     $106,768   $106,758
                                                     =======     ========   ======== 
</TABLE>     

In connection with the Acquisition (Note 3), acquired property, plant and
equipment was appraised at $36,285 in excess of historical book value as of
October 31, 1995, including $1,443, $1,664 and $33,178 allocated to land,
buildings and machinery and equipment, respectively.
    
Depreciation expense was $159 in 1993, $828 in 1994, $3,369 in 1995 and $490 and
$1,984 for the three months ended March 31, 1995 and 1996, respectively
(unaudited).      


7. ACCRUED EXPENSES

Accrued expenses consist of the following:

     
                                 DECEMBER 31,            MARCH 31,
                                     1994       1995       1996
                                 ------------  -------  -----------
                                                        (unaudited)
 
Acquisition integration costs..        $2,003  $17,567     $15,534
Sales volume discounts.........         2,436   11,414       5,211
Salaries and wages.............         1,148    6,682       5,395
Interest.......................           472    3,748      10,651
Other..........................         1,869    5,424       6,480
                                       ------  -------     -------
                                       $7,928  $44,835     $43,271
                                       ======  =======     =======
     
                                      F-16
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------

8. BORROWINGS

Long-term debt of the Company, which is subject to mandatory repayments under
certain conditions (as described below), consists of the following:

    
                                               DECEMBER 31,      MARCH 31,
                                           1994         1995       1996
                                       ------------  -----------  -------
                                                                (unaudited)
Senior bank debt:
  Term Loan A due 1996-2000..........      $           $ 69,843   $92,875
  Term Loan B due 1996-2002..........                    65,000    65,000
  Term Loan C due 1996-2003..........                    45,000    45,000
  Term Loan D due 1996-2004..........                    40,000    40,000
13% Senior Subordinated Notes
 due 2005............................                   200,000   200,000
WR seller notes payable due January                             
 1996................................                    25,157 
Industrial revenue bonds.............                     8,049     8,049
Capitalized lease obligations........                     2,579     2,480
Floating rate bank debt..............        16,458
15% subordinated notes payable to
 stockholders and management.........         3,563
8.5% to 15% Ampad seller notes.......         2,485
Other................................           155                   115
                                            -------    --------  -------- 
                                             22,661     455,628   453,519
Less: current portion                        (2,772)    (11,834)  (13,066)
                                            -------    --------  -------- 
                                            $19,889    $443,794  $440,453
    

Future maturities of long-term debt at December 31, 1995 are as follows:
 

1996........  $ 11,834
1997........    16,787
1998........    21,179
1999........    27,654
2000........    31,162
Thereafter..   347,012
              --------
              $455,628


SENIOR BANK DEBT

The Company entered into a bank credit agreement effective October 31, 1995
consisting of $245,000 of term loans in the form of a multitranche facility, a
$45,000 revolving credit facility and an IRB Letter of Credit Facility of
$13,400 (the "Bank Credit Agreement").  Interest rates 

                                      F-17
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------
    
on the term loans are floating and based, at the Company's option, on either the
Eurodollar rate (as defined in the agreement) plus 275 to 400 basis points or
the bank base rate (as defined in the agreement) plus 175 to 300 basis points.
The basis point additions vary by tranche. Interest is payable quarterly under
the bank base rate option and on the last day of the selected interest period
under the Eurodollar rate option. If the interest period on Eurodollar loans
exceeds three months, then interest payments are due every three months (at
December 31, 1995, the Company selected the Eurodollar rate option). The
effective interest rates by tranche at December 31, 1995 and March 31, 1996
(unaudited) are as follows:      

     
                                          March 31, 1996
                   December 31, 1995        (unaudited)
               Eurodollar    Bank base      Eurodollar      Bank base
                 option     rate option       option       rate option
               -----------  ------------  ---------------  ------------

Term Loan A..        8.66%        10.25%            8.22%        10.07%
Term Loan B..        9.28%        10.88%            8.72%        10.75%
Term Loan C..        9.66%        11.25%            9.10%        11.13%
Term Loan D..        9.91%        11.75%            9.34%        11.38%
        
The revolving credit facility is a five-year facility bearing interest at a
floating rate based, at the Company's option, on either the Eurodollar rate plus
275 basis points or the bank base rate plus 175 basis points, or an effective
rate of 8.66% at December 31, 1995 and 8.13% at March 31, 1996 (unaudited) under
the Eurodollar rate option and 10.25% at December 31, 1995 and 10.00% at March
31, 1996 (unaudited) under the bank base rate option, respectively.  A
commitment fee of 0.5% is payable quarterly on the unused portion of the
facility.  The revolving credit facility includes a letter of credit sublimit of
$20,000.  There were no borrowings outstanding under this facility at December
31, 1995 or March 31, 1996 (unaudited).     

The Bank Credit Agreement requires the Company to meet certain financial tests,
including minimum levels of EBITDA (as defined in the agreement), minimum
interest coverage and maximum leverage ratio.  The agreement also contains
covenants which, among other things, limit the incurrence of additional
indebtedness, dividends, transactions with affiliates, asset sales,
acquisitions, mergers, and other matters customarily restricted in such
agreements.  The Bank Credit Agreement contains customary events of default,
including payment defaults, breach of representations and warranties, covenant
defaults, cross-defaults to certain other indebtedness, certain events of
bankruptcy and insolvency, ERISA, judgment defaults, failure of any guaranty or
security agreement supporting the bank credit agreement to be in full force and
effect and change of control.

The Bank Credit Agreement required the Company to purchase an interest rate cap
covering a portion of the outstanding balance under the agreement.  In January
1996, the Company entered into a four-year agreement that entitles the Company
to receive from the counterparty on a quarterly basis the amount, if any, by
which LIBOR exceeds 6.5% for the first two years of the agreement and 7.5% for
the last two years on a notional principal amount of $100,000.  The counterparty
to this agreement is a large financial institution.

                                      F-18
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------

The Bank Credit Agreement provides for mandatory prepayment, subject to certain
exceptions, upon the occurrence of certain events including, but not limited to,
asset sales (including the net assets held for sale as described in Note 3),
certain debt and equity issuances, insurance recovery events and the
accumulation of Excess Cash Flows, as defined (with a requirement to pay 50% of
Excess Cash Flow for the period ended December 31, 1995 and 75% of Excess Cash
Flow per annum thereafter).

The Bank Credit Agreement is guaranteed by APP and all subsidiaries of the
Company, except for Notepad Funding Corporation, and is secured by substantially
all assets of the Company and a pledge of all capital stock of the Company and
its subsidiaries.

SENIOR SUBORDINATED NOTES

The Company issued $200,000 of 13% Senior Subordinated Notes through a private
placement in December 1995.  The notes are unsecured and subordinated to all
senior bank debt.  Interest is payable semi-annually on May 15 and November 15.
The notes are redeemable after November 15, 2000, at the Company's option, at
redemption prices ranging from 106.5% of the face value of the notes in 2000 to
100% of the face value of the notes in 2003 or thereafter. Additionally, at any
time on or prior to November 15, 1998, the Company may, at its option, use the
proceeds of public equity offerings of the Company or APP to redeem up to 35% of
the notes at redemption prices ranging from 111% to 113% of the face value of
the notes.

The notes require the Company to file a registration statement with the
Securities Exchange Commission within 120 days of issuance to exchange the notes
for new notes (the Exchange Notes) of the Company having terms substantially
identical to the notes.  The Company must use its best efforts to cause such
registration statement to be declared effective within 180 days after issuance
of the notes and consummate the exchange within 225 days after issuance of the
notes.

The notes are fully and unconditionally guaranteed by all subsidiaries of the
Company, except for Notepad Funding Corporation, on a joint and several and
senior subordinated basis (Note 14). The notes contain restrictive covenants
which, among other things, limit dividends, repurchase of capital stock and
investments, incurrence of additional indebtedness, transactions with affiliates
and other matters customarily restricted in such agreements.

OTHER

WR seller notes in the amount of $25,157 outstanding at December 31, 1995, were
repaid in January 1996 from the proceeds of the remaining borrowings issuable
under Term Loan A of the Bank Credit Agreement.  The WR seller notes bore
interest at 1% and are classified as long-term in the consolidated balance sheet
at December 31, 1995 since such debt was refinanced with long-term debt.

At December 31, 1995, the Company had outstanding various industrial revenue
bonds in the aggregate amount of $8,049.  The industrial revenue bonds bear
interest at rates ranging from 5.10% to 5.25%.  Aggregate annual principal
payments ranging from $350 to $2,970 are due through 2010.  Payment of principal
and interest on the industrial revenue bonds are guaranteed 

                                      F-19
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------
    
by the Company or various wholly-owned subsidiaries. The industrial revenue
bonds are secured by letters of credit. At December 31, 1995 and March 31, 1996
(unaudited), letters of credit in the aggregate amount of $15,800 and $12,677,
respectively, were outstanding.      

At December 31, 1994, the Company had outstanding notes payable to various
lenders in the aggregate amount of approximately $22,700 with effective interest
rates ranging from 8% to 15%. All of the notes payable outstanding at December
31, 1994, were either refinanced with the proceeds of the Bank Credit Agreement
or repaid in accordance with their terms.

At December 31, 1994, the Company had a revolving line of credit with a
commercial lender with an outstanding balance of $22,767.  The revolving line of
credit carried an interest rate of 1.5% above the bank's prime rate (an
effective rate of 10% at December 31, 1994).  The facility was repaid and
terminated in 1995 and replaced by the Bank Credit Agreement.

The proceeds from the Bank Credit Agreement were used to consummate the
Acquisition (Note 3), and refinance existing indebtedness of the Company.

On December 1, 1995, $200,000 of proceeds were received from the 13% Senior
Subordinated Notes which were used to repurchase $100,000 of publicly-held notes
of Delaware assumed in the Acquisition and pay a dividend to WR and APP to
redeem preferred stock and preferred stock equivalents of APP, as well as APP's
Class P common, in the aggregate amount of $75,000.
    
The Company incurred fees related to the transactions of approximately $33,200,
which have been deferred and are being amortized using the effective interest
method over the respective lives of the agreements.

An extraordinary after-tax loss on extinguishment of debt of $9,652 ($16,086
pretax) is reflected in the statement of operations for the year ended December
31, 1995 as a result of $10,812 of prepayment penalties associated with the
repurchase of Delaware's $100,000 of notes and Ampad's bank debt and the write-
off of $5,274 of unamortized deferred financing costs in connection with
Delaware's notes redemption and Ampad's debt refinancings.      

9.  STOCK OPTIONS AND NONRECURRING COMPENSATION CHARGE

At January 1, 1995, options for 126,405 shares of common stock of APP had been
issued to certain members of the Company's management under the 1992 Key
Employee Stock Option Plan (the "1992 Plan") in two separate tranches -- "Core"
stock options for 93,428 shares and "Performance" stock options for 32,977
shares.  The exercise price of all options equaled or exceeded the fair market
value at date of grant and the vesting date for both "Core" and "Performance"
stock options is ten years from grant date, unless an Acceleration Event, as
defined, occurs.  In connection with the Acquisition of WR effective October 31,
1995 (Note 3), the equity of APP was recapitalized via a stock dividend of one
share of preferred stock for every ten shares of APP common stock and Class P
common and options to purchase common stock. Concurrently, preferred stock
options were granted to holders of common stock options and the respective
exercise prices were adjusted to maintain option holders' pro rata economic
interests pursuant to antidilution provisions included in the existing stock
option plans.

                                      F-20
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------

The issuance of the preferred stock options was considered additional
consideration to restore the option holders' economic position as a result of
the recapitalization, which was directly related to the Acquisition.  Receipt of
such consideration resulted in a nonrecurring, noncash compensation charge equal
to the excess of fair market value over the exercise price of the preferred
stock options of $24,265 with a corresponding credit to additional paid-in
capital.  The adjustment to the underlying common stock option's prices did not
result in additional compensation expense in accordance with generally accepted
accounting principles.

Additionally, options for 8,109 shares of APP's common stock and 810.9 shares of
APP's preferred stock were granted to certain members of management in December
1995.  The exercise prices of $0.06 per common share and $3.60 per preferred
share were below the fair market value of the respective classes of stock at
date of grant, resulting in a noncash compensation charge equal to the aggregate
excess of fair market value over the exercise price, or $1,733, with a
corresponding credit being recorded to additional paid-in capital.

The following table summarizes the option activity for the years ended December
31, 1993, 1994, 1995 and the three month period ended March 31, 1996
(unaudited):

    
                                   APP                       APP
                              Common Stock             Preferred Stock
                          Number of   Exercise      Number of     Exercise
                          Shares      Price         Shares        Price
                          ---------   --------      ---------     --------

Outstanding,
  December 31, 1992
  and 1993..........      111,236         $ 0.42
Granted in 1994......      15,169         $25.00
                          ------- 
Outstanding,
  December 31, 1994       126,405   $0.42-$25.00
Granted in 1995             8,109           $.06    13,451.4    $3.60-$214.29
Redeemed in 1995                                    (4,715.4)
                          -------                   ---------
Outstanding,
  December 31, 1995
  and March 31, 1996
  (unaudited)             134,514     $.06-$3.57     8,736.0    $3.60-$214.29
                          -------                    -------
         
All options are exercisable at December 31, 1995 and March 31, 1996 (unaudited).
     
The Company has elected not to early adopt the provisions of Statement of
Financial Accounting Standards No. 123 ("SFAS 123") "Accounting for Stock Based
Compensation."  The Company will adopt the reporting provisions of SFAS 123 in
1996.  The Company expects the adoption to have no effect on its financial
condition or results of operations.

                                      F-21
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------

The Company awarded additional compensation to executives and nonexecutives of
$1,634 in 1995 in recognition of the significant transactions consummated during
the year.  The Company does not expect this additional compensation to be
awarded in future years.

10. PENSION PLAN AND 401(K) PLAN
    
The Company is liable for a supplemental, nonqualified, noncontributory, defined
benefit pension plan covering certain former Ampad executives, which was assumed
in the initial acquisition of Ampad by APP in June 1992.  Benefits are based on
a percentage of prior compensation less expected social security benefits.  The
present value of the liability associated with this plan is $678, $636 and $611
at December 31, 1994, 1995 and at March 31, 1996 (unaudited), respectively, and
is included in other liabilities in the consolidated balance sheet.

The Company maintains a retirement plan (401(k) plan) for the benefit of all
employees who meet minimum age and service requirements.  Company contributions
to the plan may be made at the discretion of the board of directors.
Contributions to the plan were approximately $515, $557, $568, $51 and $78 for
the years ended December 31, 1993, 1994, 1995, and the three months ended March
31, 1995 and 1996 (unaudited), respectively.      
 
11. INCOME TAXES

The provision (benefit) for income taxes consists of the following:
     
                                                              THREE MONTHS
                                 YEARS ENDED DECEMBER 31,    ENDED MARCH 31,
                                 ------------------------  ------------------
                                  1993     1994     1995     1995      1996
                                 -------  -------  ------  --------  --------
                                                               (unaudited)
[S]                              [C]      [C]      [C]     [C]       [C]
Current:
  Federal..                      $        $        $         $        $    21
  State....                                            169                  3
                                 -----    -----    -------   -----    -------
                                                       169                 24

Deferred provision
 (benefit) for income
 taxes                              64     (488)   (13,141)    366         78
                                 -----    -----    -------   -----    -------
                                 $  64    $(488)  $(12,972)  $ 366    $   102
     
                                      F-22
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------

A reconciliation between the statutory U.S. federal income tax rate and the
Company's effective tax rate is as follows:
    
                                                               THREE MONTHS
                            YEARS ENDED DECEMBER 31,          ENDED MARCH 31,
                          -----------------------------    --------------------
                           1993        1994      1995       1995       1996
                          ------     -------    -------    ------   -----------
                                                                    (unaudited)

Federal income tax rate..  35.0%     (35.0)%    (35.0)%     35.0%      35.0%
Adjustment to valuation
 allowance............... (31.9)%     14.7%      (6.4)%
Effect of acquisition....             19.3%
Change in enacted rates..  (7.8)%       .4%
Goodwill.................                                               2.8%
Meals and entertainment..                                                .2%
Life insurance...........                                                .2%
Miscellaneous permanent
 differences.............                          .9%
State taxes, net.........   6.2%      (5.2)%     (5.0)%      5.0%       5.0%
Other, net...............   1.9%       (.3)%     (1.4)%     (1.7)%      1.2%
                          -----       -----     -----       ----       ----
Effective tax rate          3.4%      (6.1)%    (46.9)%     38.3%      44.4%
     


Temporary tax differences affected and categorized by financial statement line
item are as follows:

    
                                              DECEMBER 31,        MARCH 31,
                                            1994        1995        1996
                                        -----------  ----------  -----------
                                                                 (unaudited)
CURRENT DEFERRED TAX ASSETS
 (LIABILITIES):
Accrued expenses....................       $ 1,102     $10,523      $10,503
Accounts receivable and allowances..           191         900          900
LIFO reserve........................        (2,478)     (7,608)      (7,608)
NOL/credits.........................          (496)     11,194       10,949
                                           -------     -------      ------- 
Current deferred tax asset (liability),
 net................................       $(1,681)    $15,009      $14,744
     
                                      F-23
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------
    
                                                DECEMBER 31,         MARCH 31,
                                             1994          1995        1996
                                         -------------  ----------  -----------
                                                                    (unaudited)

NONCURRENT DEFERRED TAX ASSETS
 (LIABILITIES):
Trademarks and intangibles.............        $         $(15,009)    $(15,009)
Property and equipment, net............         2,709     (21,291)     (21,291)
NOL carryforwards......................         4,073
Noncash compensation expense credited
 to paid-in-capital....................                     6,776        6,776
Other accrued liabilities..............           235         254          254
Deferred financing costs...............           (15)
Seller note discount...................          (117)
State taxes effect and other, net......          (804)       (800)        (641)
                                                -----    --------     --------
Noncurrent deferred tax asset, net.....         6,081     (30,070)     (29,911)
Deferred tax asset valuation allowance.        (1,769)
                                                -----    --------     --------


Noncurrent deferred tax asset (liability),
 net...................................       $ 4,312    $(30,070)    $(29,911)
     

The valuation allowance represents the amount of the deferred tax assets which
may not be realized through taxable income from future operations.  The
Company's provision for income taxes may be impacted by adjustments to the
valuation allowance which may be required if circumstances change regarding the
realizability of the deferred tax assets in future periods.

The effect on the income tax provision related to the valuation allowance was a
benefit of $1,769 for the year ended December 31, 1995.  Deferred tax assets
valuation allowances recorded in prior years were reversed in 1995 as a result
of management's assessment of future realizability of deferred tax assets.   For
the year ended December 31, 1994, the effect on the income tax provision related
to the valuation allowance was a charge of $1,180.  The charge primarily related
to an increase in the NOL carryforwards for which no benefit was recognized
during 1994.

At December 31, 1995, the Company has net operating losses available to reduce
future taxable income of approximately $25,007.  These net operating loss
carryforwards expire in the years 2007 through 2010.  If certain substantial
changes in the Company's ownership should occur, there would be an annual
limitation on the amount of the carryforwards which can be utilized. In
addition, the Company has approximately $1,200 of alternative minimum tax credit
carryforwards.  The acquisition of WR (See Note 3) resulted in a change in
control of Delaware, consequently the utilization of these credits in future
periods are subject to limitation.

                                      F-24
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------

12.  COMMITMENTS AND CONTINGENCIES

COMMITMENTS

The Company is obligated under noncancelable operating leases for office space
and machinery and equipment which expire at various times through 1997.  Future
minimum lease commitments under these leases are as follows:

YEARS ENDING
DECEMBER 31,
- ------------
 
 1996...........................       $ 2,110
 1997...........................         2,026
 1998...........................         1,894
 1999...........................         1,430
 2000...........................         1,214
 Thereafter.....................         6,503
                                       ------- 
  Total minimum lease payments..       $15,177
 
    
Total rent expense under noncancelable operating leases was approximately $775,
$853, $1,888 and $148 and $1,122 for 1993, 1994, 1995 and the three month
periods ended March 31, 1995 and 1996 (unaudited), respectively.

In October 1995, the Company entered into a ten-year management services
agreement with Bain Capital pursuant to which the Company will pay Bain Capital
an aggregate annual fee of no less than $2.0 million.      

LITIGATION

There are various outstanding claims against the Company arising in the normal
course of business.  Management, on the advise of counsel, believes that the
claims are without merit and that any losses which might ultimately be sustained
by the Company would not be material to the financial position or results of
operations of the Company.
    
ENVIRONMENTAL MATTERS

The Company is subject to federal, state, and local environmental and
occupational health and safety laws and regulations.  Such laws and regulations
impose limitations on the discharge of pollutants and establish standards for
management of waste.  While there can be no assurance that the Company is at all
times in complete compliance with all such requirements, the Company has made
and will continue to make capital and other expenditures to comply with such
requirements.      

                                      F-25
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------
    
The Company's Ampad division has been named a potentially responsible party
under the federal Comprehensive Environmental Response, Compensation and
Liability Act of 1980, as amended, at five waste disposal sites.  The Company
settled its liability at four of these sites as a de minimis party.  The Company
expects to be eligible for a de minimis settlement at the remaining site.      

13.  RELATED PARTY TRANSACTIONS
    
For the years ended December 31, 1993, 1994 and 1995, the Company paid $431,
$684, and $937, respectively, for management and directors' fees to the
principal shareholders of APP (Bain Capital).  No fees were paid for the three
month periods ended March 31, 1995 and 1996 (unaudited).  Unpaid fees of $128
and $500 are included in accrued expenses in the consolidated balance sheets at
December 31, 1994 and March 31, 1996 (unaudited).  There were no unpaid fees at
December 31, 1995.

Included in other assets in the consolidated balance sheet at December 31, 1994
and 1995 and March 31, 1996 (unaudited) is a note receivable of $106, $112 and
$114, respectively, due from an officer and shareholder of the Company.
Interest expense is accrued monthly at an annual rate of 6.19% and the note is
due in 1998.      

The Company paid $7,000 in 1995 to Bain Capital for services relating to the
Acquisition of WR and the related financing of the transaction.  Of this amount,
$4,300 was included in deferred financing fees and $2,700 was a direct
acquisition expense allocated to the net assets acquired as discussed in Note 3.
The Company also paid $450 in 1995 to Bain Capital relating to the Globe-Weis
acquisition (Note 3) which was included in deferred financing fees and
subsequently included as a component of the extraordinary loss from
extinguishment of debt.  The Company paid Bain Capital $225 in 1994 for services
related to the SCM acquisition and the related financing of the transaction.

14. CONDENSED CONSOLIDATING FINANCIAL INFORMATION
    OF GUARANTOR SUBSIDIARIES
    
The 13% Senior Subordinated Notes are guaranteed by substantially all of the
subsidiaries of the Company.  The subsidiary guarantees are full, unconditional
and joint and several.  Each of the guarantor subsidiaries are wholly-owned.
Separate financial statements of the guarantor subsidiaries are not presented
because management has determined that they would not be material to investors.
However, condensed consolidating financial information as of December 31, 1995
and for the year then ended, and as of March 31, 1996 and for the three months
then ended (unaudited), are presented.  The condensed consolidating financial
information is as follows:      

                                      F-26
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------
        CONDENSED CONSOLIDATING BALANCE SHEET

<TABLE>    
<CAPTION>
                                                                DECEMBER 31, 1995
                                      ---------------------------------------------------------------------
                                       PARENT       GUARANTOR      NONGUARANTOR                 CONSOLIDATED
ASSETS                                COMPANY      SUBSIDIARIES     SUBSIDIARY    ELIMINATIONS     TOTAL
                                     ---------     -------------   -------------  ------------  ------------
<S>                                  <C>           <C>             <C>            <C>           <C>
 
Current assets:
Cash...............................   $ 18,295       $     33        $    13        $             $18,341
Restricted Cash....................      3,619                                                      3,619
Accounts receivable................    (13,490)          (154)        39,587                       25,943
Intercompany receivable
 (payable).........................     75,423        (72,255)        (3,168)                           -
Refundable income taxes............      3,657                                                      3,657
Inventories........................     74,112         18,949                                      93,061
Assets held for sale...............        864         41,714                                      42,578
Deferred income taxes..............     17,395         (2,386)                                     15,009
Other current assets...............        879             48                                         927
                                      --------       --------       --------       --------      --------
  Total current assets.............    180,754        (14,051)        36,432                      203,135
                                      --------       --------       --------       --------      --------
Property and equipment.............     73,097         37,357                                     110,454
Less:  accumulated
 depreciation......................     (3,438)          (248)                                     (3,686)
                                      --------       --------       --------       --------      --------
  Net property and equipment.......     69,659         37,109                                     106,768
                                      --------       --------       --------       --------      --------
Investment in subsidiaries.........     41,575                                      (41,575)
Intangible assets, net.............     34,196          3,504                                      37,700
Debt issuance costs, net...........     30,160            182          2,587                       32,929
Goodwill, net......................    107,076         13,307                                     120,383
Other..............................      3,311            130                                       3,441
                                      --------       --------       --------       --------      --------
  Total assets.....................   $466,731        $40,181        $39,019       $(41,575)     $504,356
                                      ========       ========       ========       ========      ========

  LIABILITIES AND STOCKHOLDER'S EQUITY

Current liabilities:
Current portion of long-term debt..    $10,652        $ 1,182        $             $              $11,834
Accounts payable and accrued
 expenses..........................     62,869         19,014                                      81,883
Income taxes payable...............        494            494
                                      --------       --------       --------       --------      --------
  Total current liabilities........     74,015         20,196                                      94,211
                                      --------       --------       --------       --------      --------
Long-term debt.....................    442,134          1,660                                     443,794
Other liabilities..................      2,702          2,702
Deferred income taxes..............     14,301         15,769                                      30,070
                                      --------       --------       --------       --------      --------
  Total liabilities................    533,152         37,625                                     570,777
                                      --------       --------       --------       --------      --------
Commitments and contingencies

Stockholder's equity:
Common stock.......................                         1             10            (11)
Additional paid-in capital.........     28,998                        37,370        (37,370)       28,998
Retained earnings..................    (95,419)         2,555          1,639         (4,194)      (95,419)
                                      --------       --------       --------       --------      --------
  Total stockholder's equity.......    (66,421)         2,556         39,019        (41,575)      (66,421)
                                      --------       --------       --------       --------      --------
  Total liabilities and
   stockholder's equity............   $466,731        $40,181        $39,019       $(41,575)     $504,356
                                      ========       ========       ========       ========      ========      
</TABLE>      

                                     F - 27
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------
        CONDENSED CONSOLIDATING BALANCE SHEET

<TABLE>     
<CAPTION> 
 
                                                           MARCH 31, 1996 (UNAUDITED)
                                                           --------------------------
                                       PARENT        GUARANTOR     NONGUARANTOR                  CONSOLIDATED
ASSETS                                 COMPANY      SUBSIDIARIES    SUBSIDIARY    ELIMINATIONS      TOTAL
                                       -------      ------------   ------------   ------------   ------------
<S>                                    <C>          <C>            <C>            <C>            <C>
 
Current assets:
Cash...............................    $20,026       $     69        $    13       $              $20,108
 Restricted Cash...................     10,759                                                     10,759
Accounts receivable................     (8,862)           (77)        27,346                       18,407
Intercompany receivable
 (payable).........................     83,157        (79,132)        (4,025)
Refundable income taxes..
Inventories........................     75,731         17,435         93,166
Assets held for sale...............        764         42,808                                      43,572
Deferred income taxes..............     17,302         (2,260)          (298)                      14,744
Other current assets...............      2,009             17                                       2,026
                                      --------       --------       --------       --------      --------

  Total current assets.............    200,886        (21,140)        23,036                      202,782
                                      --------       --------       --------       --------      --------

Property and equipment.............     75,061         38,260                                     113,321
Less:  accumulated depreciation....     (5,892)          (671)                                     (6,563)
                                      --------       --------       --------       --------      --------

  Net property and equipment.......     69,169         37,589                                     106,758
                                      --------       --------       --------       --------      --------
Investment in subsidiaries.........     29,447                                      (29,447)
Intangible assets, net.............     33,924          3,468                                      37,392
Debt issuance costs, net...........     29,911            160          2,453                       32,524
Goodwill, net......................    107,672         11,983                                     119,655
Other..............................      1,556            127                                       1,683
                                      --------       --------       --------       --------      --------
  Total assets.....................   $472,565        $32,187        $25,489       $(29,447)     $500,794
                                      ========       ========       ========       ========      ========

  LIABILITIES AND STOCKHOLDER'S EQUITY

Current liabilities:
Current portion of long-term debt..    $11,886        $ 1,180       $              $              $13,066
Accounts payable and accrued
 expenses..........................     75,036          4,924                                      79,960
Income taxes payable...............     (1,841)         2,359                                         518
                                      --------       --------       --------       --------      --------

  Total current liabilities........     85,081          8,463                                      93,544
                                      --------       --------       --------       --------      --------
Long-term debt.....................    438,793          1,660                                     440,453
Other liabilities..................      3,179                                                      3,179
Deferred income taxes..............     11,805         18,106                                      29,911
                                      --------       --------       --------       --------      --------
  Total liabilities................    538,858         28,229                                     567,087
                                      --------       --------       --------       --------      --------
Commitments and contingencies
Stockholder's equity:
Common stock.......................                         1             10            (11)
Additional paid-in capital.........     28,998                        23,392        (23,392)       28,998
Retained earnings..................    (95,291)         3,957          2,087         (6,044)      (95,291)
                                      --------       --------       --------       --------      --------
  Total stockholder's equity.......    (66,293)         3,958         25,489        (29,447)      (66,293)
                                      --------       --------       --------       --------      --------
  Total liabilities and
  stockholder's equity.............   $472,565        $32,187        $25,489       $(29,477)     $500,794
                                      ========       ========       ========       ========      ========      
</TABLE>      

                                     F - 28
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------
        
        CONDENSED CONSOLIDATING STATMENT OF OPERATIONS

The following condensed consolidating statement of operations includes the
results of operations of the Company for the year ended December 31, 1995,
including the results of Delaware and Notepad Funding Corporation for the post-
October 31, 1995 period.

<TABLE>    
<CAPTION>
 
                                     PARENT     GUARANTOR         NONGUARANTOR   CONSOLIDATED
                                     COMPANY   SUBSIDIARIES       SUBSIDIARY     ELIMINATIONS     TOTAL
                                     --------  ------------       ----------     ------------     -----
<S>                                  <C>       <C>                <C>           <C>            <C>
 
Net sales........................     $238,989        $20,352       $              $             $259,341
Cost of sales....................      197,033         14,781                                     211,814
                                      --------       --------       --------       --------      --------
  Gross profit...................       41,956          5,571                                      47,527
                                      --------       --------       --------       --------      --------
Operating expenses:
 Selling and marketing...........        5,730            524                                       6,254
 General and admini-
  strative.......................       13,278            741                        (1,728)       12,291
 Nonrecurring compensa-
  tion charge....................       27,632                                                     27,632
                                      --------       --------       --------       --------      --------
 Income (loss) from
  operations.....................       (4,684)         4,306                         1,728         1,350
                                      --------       --------       --------       --------      --------
Other income (expense):
 Interest........................      (13,531)           (37)           (89)                     (13,657)
 Other income, net...............          735                         1,728         (1,728)          735

 Income (loss) before
  income taxes...................      (17,480)         4,269          1,639                      (11,572)

 Provision (benefit) for
  income taxes...................       (8,252)         1,714                                      (6,538)
                                      --------       --------       --------       --------      --------
 Income (loss) before
  equity in net earnings of
  subsidiaries and extra-
  ordinary item..................       (9,228)         2,555          1,639                       (5,034)

 Equity in net earnings of
  subsidiaries...................        4,194                                                     (4,194)
                                      --------       --------       --------       --------      --------
 Income (loss) before
  extraordinary item.............       (5,034)         2,555          1,639         (4,194)       (5,034)

 Extraordinary loss from
  extinguishment of debt, net....       (9,652)                                                    (9,652)
                                      --------       --------       --------       --------      --------
 Net income (loss)...............     $(14,686)        $2,555         $1,639        $(4,194)     $(14,686)
                                      ========       ========       ========       ========      ========    
</TABLE>      

                                     F - 29
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------
        CONDENSED CONSOLIDATING STATMENT OF OPERATIONS

<TABLE>    
<CAPTION>
                                                        FOR THE THREE MONTHS ENDED
                                                        MARCH 31, 1996 (UNAUDITED)
                                                        --------------------------
                                       PARENT       GUARANTOR     NONGUARANTOR                 CONSOLIDATED
                                      COMPANY      SUBSIDIARIES    SUBSIDIARY    ELIMINATIONS      TOTAL
                                      -------      ------------   ------------   ------------  ------------
<S>                                  <C>           <C>            <C>            <C>           <C>  
Net sales........................     $87,586        $36,989       $               $(3,157)     $121,418
Cost of sales....................      72,009         29,037                        (3,157)       97,889
                                     --------       --------       --------       --------      --------
  Gross profit...................      15,577          7,952                                      23,529
                                     --------       --------       --------       --------      --------
  Operating expenses:
    Selling and marketing........       2,488            840                                       3,328
    General and admini-
    strative.....................       7,412          1,130              8           (852)        7,698
    Nonrecurring compensa-
    tion charge
                                     --------       --------       --------       --------      --------
    Income (loss) from
    operations...................       5,677          5,982             (8)           852        12,503
                                     --------       --------       --------       --------      --------
  Other income (expense):
    Interest.....................     (12,388)           (56)           (98)                     (12,542)
    Other income, net............         653           (384)           852           (852)          269
                                     --------       --------       --------       --------      --------
  Income (loss) before
   income taxes..................      (6,058)         5,542            746                          230

  Provision (benefit) for
   income taxes..................      (4,335)         4,139            298                          102
                                     --------       --------       --------       --------      --------
  Income (loss) before
   equity in net earnings of
   subsidiaries and extra-
   ordinary item.................      (1,723)         1,403            448                          128

  Equity in net earnings of
   subsidiaries..................       1,851                                                     (1,851)
                                     --------       --------       --------       --------      --------
  Income (loss) before
   extraordinary item............         128          1,403            448         (1,851)          128

  Extraordinary loss from
   extinguishment of debt, net
                                     --------       --------       --------       --------      --------
  Net income (loss)..............        $128         $1,403           $448        $(1,851)         $128
                                     ========       ========       ========       ========      ========         

</TABLE>      

                                     F - 30
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------
        CONDENSED CONSOLIDATING CASH FLOW INFORMATION

The following condensed consolidating cash flow information includes the cash
flows of the Company for the year ended December 31, 1995, including the results
of Delaware and Notepad Funding Corporation for the post-October 31, 1995
period.

<TABLE>    
<CAPTION>
 
                                      PARENT        GUARANTOR     NONGUARANTOR                 CONSOLIDATED
                                     COMPANY       SUBSIDIARIES    SUBSIDIARY    ELIMINATIONS     TOTAL
                                     -------       ------------   ------------   ------------  ------------
<S>                                 <C>            <C>            <C>            <C>           <C>
 
 Net cash provided by
  (used in) operating
  activities....................    $  44,346        $ 2,674       $(42,311)      $            $   4,709

 INVESTING ACTIVITIES
 Purchase of the stock of
  Delaware, including
  acquisition costs.............     (122,655)                                                  (122,655)
 Purchase of net assets,
  including acquisition
  costs.........................       (7,046)                                                    (7,046)
 Other..........................        1,075         (2,641)                                     (1,566)
                                     --------       --------       --------       --------      --------

  Net cash used in investing
   activities...................     (128,626)        (2,641)                                   (131,267)
                                     --------       --------       --------       --------      --------
FINANCING ACTIVITIES
 Proceeds from sale of
  accounts receivable...........                                     45,000                       45,000
 Net repayment under line
  of credit.....................      (22,767)                                                   (22,767)
 Proceeds from issuance
  of debt.......................      430,052                                                    430,052
 Repayment of long-term
  debt..........................     (186,546)                                                  (186,546)
 Redemption premiums
  and penalties included
  in extraordinary loss.........      (10,812)                                                   (10,812)
 Debt issuance costs............      (32,356)                       (2,676)                     (35,032)
 Dividends paid.................      (75,000)                                                   (75,000)
                                     --------       --------       --------       --------      --------
  Net cash provided by
 financing activities...........      102,571                        42,324                      144,895
                                     --------       --------       --------       --------      --------

  Net increase in cash..........       18,291             33             13                       18,337

  Cash at beginning of year.....            4                                                          4
                                     --------       --------       --------       --------      --------

  Cash at end of year...........      $18,295            $33            $13       $              $18,341
                                     ========       ========       ========       ========      ========           
</TABLE>      

                                     F - 31
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------
        CONDENSED CONSOLIDATING CASH FLOW INFORMATION

<TABLE>    
<CAPTION>
 
                                                        FOR THE THREE MONTHS ENDED
                                                        MARCH 31, 1996 (UNAUDITED)
                                                        --------------------------
                                       PARENT      GUARANTOR     NONGUARANTOR                   CONSOLIDATED
                                       COMPANY    SUBSIDIARIES    SUBSIDIARY     ELIMINATIONS      TOTAL
                                       -------    ------------   ------------    ------------   ------------
<S>                                    <C>        <C>            <C>             <C>            <C>  
Net cash provided by
 (used in) operating
 activities.......................     $7,255           $374       $              $               $7,629

  INVESTING ACTIVITIES
  Purchase of the stock of
 Delaware, including
 acquisition costs
  Purchase of net assets,
 including acquisition
 costs
  Other...........................     (2,613)          (338)                                     (2,951)
                                     --------       --------       --------       --------      --------

  Net cash used in investing
 activities.......................     (2,613)          (338)                                     (2,951)
                                     --------       --------       --------       --------      --------

FINANCING ACTIVITIES
 Proceeds from sale of
  accounts receivable......
 Net repayment under line
  of credit................
 Proceeds from issuance
  of debt.........................     25,272                                                     25,272
 Repayment of long-term
  debt............................    (27,380)                                                   (27,380)
 Redemption premiums
  and penalties included
  in extraordinary loss....
 Debt issuance costs..............       (803)                                                      (803)
 Dividends paid............
                                     --------       --------       --------       --------      --------
  Net cash provided by
 financing activities.............     (2,911)                                                    (2,911)
                                     --------       --------       --------       --------      --------

  Net increase in cash............      1,731             36                                       1,767

  Cash at beginning of period.....     18,295             33             13                       18,341
                                     --------       --------       --------       --------      --------

  Cash at end of period...........    $20,026            $69       $     13       $             $ 20,108
                                     ========       ========       ========       ========      ========            
</TABLE>      

                                     F - 32
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------

15. INDUSTRY SEGMENTS
    
The Company conducts its business operations in two industry segments:  the
Ampad Division, which primarily manufactures and markets a broad line of office
supplies including writing products, filing supplies, and commodity and
speciality envelopes and the Williamhouse Division, which primarily designs and
manufactures a wide range of mill branded, specialty and commodity envelope
products, invitations and announcements and greeting cards.  There were no
intersegment sales in 1995. For the three month period ended March 31, 1996
(unaudited), the Williamhouse division had sales of $644 to the Ampad division.
Prior to the acquisition of WR, the Company operated in one segment consisting
of the Ampad Division.
     
Substantially all of the Company's operations are conducted within the United
States.
    
Two customers accounted for 27%, and one customer accounted for 11% of the
Company's total net sales for the year ended December 31, 1995 and the three
month period ended March 31, 1996 (unaudited), respectively.
     
The following table represents industry segment information.  Intersegment sales
are transferred at competitive prices.  Operating profit by segment consists of
total sales less operating expenses, and exclude general corporate expenses, net
interest expense or income taxes.  Corporate assets are principally cash, cash
equivalents, residual interests in a portfolio of accounts receivable sold, debt
issuance costs and net assets held for sale.

                                     F - 33
<PAGE>
 
AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
(successor to Ampad Corporation)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
- --------------------------------------------------------------------------------


<TABLE>    
<CAPTION>
 
                                                        FOR THE
                                        FOR THE      THREE MONTHS  
                                      YEAR-ENDED         ENDED
                                      DECEMBER 31,     MARCH 31,
                                         1995            1996
                                      ------------   ------------
                                                     (UNAUDITED)
<S>                                   <C>            <C>
Net sales:
Unaffiliated customers
 Ampad Division.........................  $212,687      $57,023
 Williamhouse Division..................    46,654       64,395
                                          --------     --------
        Total net sales to unaffiliated
        customers.......................  $259,341     $121,418
                                          ========     ========

Operating profit:
 Ampad Division.........................   $21,997       $4,540
 Williamhouse Division..................     8,478        8,793
                                          --------     --------
        Total operating profit..........    30,475       13,333

General corporate expense...............   (29,125)(1)     (830)
Interest expense........................   (13,657)     (12,542)
Other income, net.......................       735          269
                                          --------     --------
Income (loss) before income taxes.......  $(11,572)        $230
                                          ========     ========
Capital expenditures:
 Ampad Division.........................    $2,759         $538
 Williamhouse Division..................     3,089        1,783
                                          --------     --------

        Total capital expenditures......    $5,848       $2,321
                                          ========     ========
Depreciation and amortization of plant
 and equipment:
 Ampad Division.........................    $2,333         $445
 Williamhouse Division..................     1,036        1,539
                                          --------     --------

        Total depreciation and
         amortization of plant
         and equipment..................    $3,369       $1,984
                                          ========     ========
<CAPTION>

                                             AS OF        AS OF
                                          DECEMBER 31,  MARCH 31,
                                             1995         1996
                                          ------------  ---------
                                                       (UNAUDITED)
<S>.....................................  <C>          <C>
Identifiable assets:
 Ampad Division.........................  $ 76,928     $ 75,539
 Williamhouse Division..................   327,743      316,018
 Corporate assets.......................   137,055      132,639
 Eliminations...........................   (37,370)     (23,402)
                                          --------     --------
        Total assets....................  $504,356     $500,794
                                          ========     ========
</TABLE>      

(1)  Includes $27,632 nonrecurring compensation charge (Note 9).

                                     F - 34
<PAGE>
 
                          Independent Auditors' Report
                          ----------------------------



The Board of Directors and Stockholder
WR Acquisition, Inc.:

    
We have audited the accompanying consolidated balance sheets of WR Acquisition,
Inc. and subsidiaries as of December 31, 1994 and October 31, 1995, and the
related consolidated statements of operations, stockholders' equity
(deficiency), and cash flows for each of the years in the two-year period ended
December 31, 1994 and the ten months ended October 31, 1995.  These consolidated
financial statements are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these 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 consolidated financial statements referred to above present
fairly, in all material respects, the financial position of WR Acquisition, Inc.
and subsidiaries as of December 31, 1994 and October 31, 1995 and the results of
their operations and their cash flows for each of the years in the two-year
period ended December 31, 1994 and the ten months ended October 31, 1995, in
conformity with generally accepted accounting principles.      



January 10, 1996                                     /s/ KPMG Peat Marwich LLP

                                     F - 35
<PAGE>
 
                             WR ACQUISITION, INC.
                               AND SUBSIDIARIES
                               ----------------

                          CONSOLIDATED BALANCE SHEETS

                                    ASSETS

<TABLE>
<CAPTION>
                                                                                     December               October
                                                                                     31, 1994               31, 1995
                                                                                     --------               --------
<S>                                                                               <C>                   <C> 
    
CURRENT ASSETS:
  Cash...................................................................          $   170,000             $         -
  Accounts receivable, less allowances of                                
   $837,000 at December 31, 1994 and                                     
   $636,000 at October 31, 1995 .........................................           30,772,000              39,174,000
  Inventories............................................................           34,141,000              35,548,000
  Current assets of discontinued operations..............................           23,581,000              14,603,000
  Prepaid expenses.......................................................              511,000               1,054,000
                                                                                   -----------             -----------
        Total current assets.............................................           89,175,000              90,379,000
                                                                                   -----------             -----------
                                                                         
DUE FROM AMPAD...........................................................                    -              54,306,000
                                                                                   -----------             -----------
                                                                         
PROPERTY, PLANT AND EQUIPMENT:                                           
  Land and buildings.....................................................            23,070,000              30,258,000
  Machinery, equipment, leasehold                                        
   improvements and construction in progress.............................            81,787,000              75,279,000
                                                                                    -----------             -----------
                                                                                    104,857,000             105,537,000
  Less accumulated depreciation and amortization.........................            54,225,000              53,134,000
                                                                                    -----------             -----------
  Net property, plant and equipment......................................            50,632,000              52,403,000
                                                                                    -----------             -----------
                                                                         
OTHER ASSETS:                                                            
  Deferred financing costs, less accumulated                             
   amortization..........................................................             6,248,000              23,125,000
  Funds held for construction............................................                     -               2,633,000
  Cash surrender value of officers' life insurance                       
   policies, net of loans of $1,236,000 at December 31, 1994             
   and $1,769,000 at October 31, 1995....................................               646,000                 260,000
  Intangibles, less accumulated amortization.............................               378,000                 350,000
  Other assets...........................................................               533,000                 644,000
                                                                                    -----------             -----------
                                                                         
        Total other assets...............................................             7,805,000              27,012,000
                                                                                    -----------             -----------
                                                                         
PURCHASE PRICE FOR THE COMMON STOCK OF WR                                
 ACQUISITION, INC. AND CERTAIN RELATED COSTS.............................                     -             147,854,000
                                                                                    -----------             -----------
                                                                         
NON CURRENT ASSETS OF DISCONTINUED                                       
  OPERATIONS.............................................................            29,145,000              27,439,000
                                                                                    -----------             -----------
                                                                         
        TOTAL ASSETS.....................................................          $176,757,000            $399,393,000
                                                                                    ===========            ============
</TABLE>      

         See accompanying Notes to Consolidated Financial Statements.


                                        

                                     F - 36
<PAGE>
 
                              WR ACQUISITION, INC.
                                AND SUBSIDIARIES
                                ----------------

                          CONSOLIDATED BALANCE SHEETS

               LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIENCY)


     
 
                                                      December       October
                                                      31, 1994       31, 1995
                                                      --------       --------
CURRENT LIABILITIES:
    Accounts payable.......                       $ 16,499,000   $ 17,518,000
    Accrued expenses                                14,536,000     18,982,000 
    Taxes payable                                      354,000              -
    Current installments of long-term debt           8,558,000     11,844,000
    Current liabilities of discontinued
     operations............                          9,380,000      9,100,000
                                                  ------------   ------------ 
        Total current liabilities                   49,327,000     57,444,000
                                                  ------------   ------------
Non-current liabilities....                          2,179,000      2,019,000
Deferred tax liabilities - net.................      3,610,000      3,740,000
Long-term debt (less current installments).....    144,750,000    319,380,000
Notes payable to selling stockholders..........              -     25,157,000
Non-current liabilities of discontinued 
 operations...                                       8,375,000      5,689,000
 
STOCKHOLDERS' EQUITY (DEFICIENCY):
    Class A common stock, par value $.01 
     per share, 11,619 shares authorized, 
     issued and outstanding.......                       1,000          1,000
    Common stock, par value $.01 per share,
     50,000 shares authorized; 10,478 issued
     at December 31, 1994 and 13,243 at 
     October 31, 1995; 10,405 outstanding
     at December 31, 1994 and 13,243 at 
     October 31, 1995.....................               1,000          1,000
    Additional paid-in capital............          42,007,000     56,135,000 
    Retained earnings.....................          21,841,000     25,080,000
    Distribution to stockholders of the
     excess of purchase price over book 
     value of net assets of W.R. Holdings, 
     Inc. arising from the December 29, 1986
     Recapitalization.....................         (95,253,000)   (95,253,000) 
    Common stock held in treasury, at 
     cost, 73 shares at
     December 31, 1994....................             (81,000)             -
                                                  ------------   ------------
          Total stockholders' equity (deficiency)  (31,484,000)   (14,036,000)
                                                  ------------   ------------
TOTAL LIABILITIES AND
     STOCKHOLDERS' EQUITY
      (DEFICIENCY)........................        $176,757,000   $399,393,000
                                                  ============   ============
      

          See accompanying Notes to Consolidated Financial Statements.

                                     F - 37
<PAGE>
 
                             WR ACQUISITION, INC.
                               AND SUBSIDIARIES
                               ----------------

                     CONSOLIDATED STATEMENTS OF OPERATIONS


<TABLE>    
<CAPTION>


                                       Years Ended                 Ten Months
                             --------------------------------        Ended
                                  December         December         October
                                 31, 1993          31, 1994         31, 1995
                              --------------    -------------   ---------------
 
<S>                            <C>              <C>              <C>  
Net sales..................     $176,934,000    $ 248,008,000     $219,366,000
 Cost of sales.............      118,626,000      173,536,000      152,781,000
                                ------------     ------------      -----------
Gross profit...............       58,308,000       74,472,000       66,585,000
 Selling, general and 
 administrative expenses.         39,765,000       44,906,000       39,866,000   
 Compensation expense relating 
 to stock options                          -          294,000        9,544,000
                                ------------     ------------      -----------
Operating income...........       18,543,000       29,272,000       17,175,000
 Interest expense..........       13,621,000       11,750,000       11,615,000  
 Interest                           (626,000)        (284,000)        (124,000)
                                ------------      -----------       ----------
 
Earnings from continuing
 operations
 before taxes on income....        5,548,000       17,806,000        5,684,000  
Provision for taxes on income      1,988,000        6,080,000        2,224,000
                               -------------      -----------       ----------
Earnings from continuing
 operations................        3,560,000       11,726,000        3,460,000
 
Discontinued operations:
  Loss from operations,
   net of tax benefits of
   $280,000, $380,000 and
   $110,000 in 1993,
   1994 and 1995, respectively      (432,000)      (1,328,000)        (221,000)
                                ------------      -----------       ----------
 
Net earnings...............     $  3,128,000    $ 10,398,000     $  3,239,000
                                ============    ============     ============
 
</TABLE>     

          See accompanying Notes to Consolidated Financial Statements.

                                     F-38
<PAGE>

                             WR ACQUISITION, INC.
                               AND SUBSIDIARIES
                               ----------------

          CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIENCY)
              FOR THE YEARS ENDED DECEMBER 31, 1993 AND 1994 AND
                     THE TEN MONTHS ENDED OCTOBER 31, 1995

<TABLE> 
<CAPTION> 
                                                   Class A                              Additional       
                                                   Common          Common                Paid-in                  Retained
                                                    Stock           Stock                Capital                  Earnings
                                                  ---------------------------------------------------------------------------
<S>                                                 <C>          <C>               <C>                     <C> 
Balance at December 31, 1992.......................     $   -             $1,000         $10,477,000              $8,315,000

Net earnings.......................................         -                  -                   -               3,128,000

Issuance of Class A common stock for cash..........       100                  -           1,999,900                       -

Issuance of Class A common stock for
  redemption of debt...............................       900                  -          29,236,100                       -
                                                     --------------------------------------------------------------------------- 

Balance at December 31, 1993.......................     1,000              1,000          41,713,000              11,443,000

Net earnings.......................................         -                  -                   -              10,398,000

Compensation relating to stock options.............         -                  -             294,000                       -

                                                     --------------------------------------------------------------------------- 
Balance at December 31, 1994.......................     1,000              1,000          42,007,000              21,841,000

Net earnngs........................................         -                  -                   -               3,239,000

Proceeds and compensation relating to
  exercise of stock options........................         -                  -          13,424,000                       -

Reissuance of treasury stock.......................         -                  -            (81,000)                       -

Issuance of common stock for cash..................         -                  -             785,000                       -
                                                     --------------------------------------------------------------------------- 

Balance at October 31, 1995........................    $1,000             $1,000         $56,135,000             $25,080,000
                                                     =========================================================================== 
<CAPTION> 
                                                         Distribution          Treasury
                                                             to                 Stock,
                                                         Stockholders          at Cost                  Total
                                                      ----------------------------------------------------------------------------

<S>                                                      <C>                      <C>                     <C> 
Balance at December 31, 1992.......................           $(95,253,000)          $(81,000)                  $(76,541,000)

Net earnings.......................................                       -                  -                     3,128,000

Issuance of Class A common stock for cash..........                       -                  -                     2,000,000

Issuance of Class A common stock for
  redemption of debt...............................                       -                  -                    29,237,000
                                                            ----------------------------------------------------------------
Balance at December 31, 1993.......................            (95,253,000)           (81,000)                   (42,176,000)

Net earnings.......................................                       -                  -                    10,398,000

Compensation relating to stock options.............                       -                  -                       294,000
                                                            ----------------------------------------------------------------
Balance at December 31, 1994.......................            (95,253,000)           (81,000)                   (31,484,000)

Net earnngs........................................                       -                  -                     3,239,000

Proceeds and compensation relating to
  exercise of stock options........................                       -                  -                    13,424,000

Reissuance of treasury stock.......................                       -             81,000                             -

Issuance of common stock for cash..................                       -                  -                       785,000
                                                            ----------------------------------------------------------------
Balance at October 31, 1995........................           $(95,253,000)           $      -                 $(14,036,,000)
                                                            ================================================================
</TABLE> 



         See accompanying Notes to Consolidated Financial Statements.

                                     F-39

<PAGE>
 
                              WR ACQUISITION, INC.
                                AND SUBSIDIARIES
                                ----------------

                     CONSOLIDATED STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>
                                                                                                                                   
                                                                                      Years Ended                 Ten Months
                                                                            -------------------------------         Ended  
                                                                              December             December        October 
                                                                              31, 1993             31, 1994        31, 1995 
                                                                            -------------------------------       ---------
<S>                                                                         <C>                    <C>            <C>       
CASH FLOWS FROM OPERATING ACTIVITIES:
    Net earnings.............................................               $   3,128,000     $   10,398,000      $    3,239,000
    Adjustments to reconcile net earnings
    to net cash provided by operating activities:
         Depreciation and amortization.......................                   7,237,000          8,860,000           5,598,000
         Provision for (benefit from) losses on accounts
             receivable......................................                     121,000            372,000            (132,000)
         Compensation expense relating to stock options......                           -            294,000          10,723,000
         Deferred tax liabilities - net......................                   2,194,000           (158,000)            130,000
         Writing-off of deferred financing costs.............                   2,712,000            108,000           1,828,000
         Change in assets and liabilities:
            Increase in accounts receivable..................                  (6,274,000)        (7,624,000)         (8,838,000)
            Increase in inventories..........................                  (1,951,000)        (1,350,000)         (1,407,000) 
            Decrease (increase) in prepaid expenses..........                     156,000           (188,000)           (543,000)
            Increase in accounts payable.....................                   2,328,000          7,894,000           1,019,000 
            Increase in accrued expenses.....................                   1,707,000          3,983,000           4,446,000  
            Increase (decrease) in taxes payable.............                   1,404,000         (1,050,000)           (354,000) 
            (Decrease) increase in other - net...............                   1,424,000            196,000             152,000
            Discontinued operations - net....................                  (8,116,000)           366,000           7,718,000
                                                                              -----------         ----------          ----------
                Cash provided by operating activities........                   3,222,000         22,101,000          23,579,000
                                                                              -----------         ----------          ----------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property, plant and equipment - net...........                  (2,869,000)        (4,348,000)         (6,363,000) 
  Acquistions of inventory and machinery and equipment.......                  (9,728,000)        (4,124,000)                  -
  Funds held for construction................................                           -                  -          (2,633,000)
                                                                              -----------         ----------          ----------
                Cash used for investing activities                            (12,597,000)        (8,472,000)         (8,996,000)
                                                                              -----------         ----------          ----------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Repayments of long-term debt...............................                (155,820,000)       (34,961,000)        (47,168,000)
  Proceeds from Recapitalization.............................                 152,500,000                  -                   - 
  Proceeds from long-term debt...............................                   9,597,000         17,600,000           5,200,000
  Issuance of Class A common stock...........................                   2,000,000                  -                   - 
  Additions to deferred financing costs......................                  (7,374,000)          (442,000)        (19,679,000)
  Proceeds from exercise of stock options....................                           -                  -           2,701,000  
  Proceeds from issuance of debt to effect Merger............                           -                  -         219,843,000
  Issuance of common stock...................................                           -                  -             785,000
  Purchase price for the common stock of 
      WR Acquisition, Inc. and certain related costs.........                           -                  -        (147,854,000)
  Notes payable to selling stockholders......................                           -                  -          25,157,000
  Advances to Ampad..........................................                           -                  -         (54,306,000)
  Investment in trust........................................                           -                  -         (34,518,000)
  Proceeds from sale of accounts receivable..................                           -                  -          35,086,000
                                                                              -----------         ----------          ----------
                Cash provided by (used for) financing
                   activities................................                     903,000        (17,803,000)        (14,753,000)
                                                                              -----------         ----------          ----------
DECREASE IN CASH AND CASH EQUIVALENTS........................                  (8,472,000)        (4,174,000)           (170,000)
  Cash and cash equivalents at beginning of period...........                  12,816,000          4,344,000             170,000
                                                                              -----------         ----------          ----------
  Cash and cash equivalents at end of period.................               $   4,344,000      $     170,000        $          -  
                                                                              ===========         ==========          ==========

</TABLE>           
         See accompanying Notes to Consolidated Financial Statements.

                                     F - 40
<PAGE>
 
                             WR ACQUISITION, INC.
                               AND SUBSIDIARIES
                              ------------------

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(1)  Organization of the Company
     ---------------------------
 
  WR Acquisition, Inc. ("Acquisition") was incorporated under Delaware law on
November 17, 1986 for the purpose of acquiring W.R. Holdings, Inc. ("Holdings")
and its wholly-owned subsidiary Williamhouse -Regency of Delaware, Inc. (the
"Company").  On December 29, 1986, Acquisition acquired all of the capital stock
of Holdings through a recapitalization. On May 13, 1993, Acquisition completed a
recapitalization (the "Recapitalization") and Holdings was merged into
Acquisition, whereupon the Company became a direct, wholly-owned subsidiary of
Acquisition. (See Notes 8 and 10.)

    
  On October 31, 1995, all of Acquisition's outstanding capital stock was
acquired by American Pad & Paper Company ("Ampad") through a new wholly-owned
subsidiary, WHR Acquisition, Inc. The consolidated financial statements are
presented on a historical basis, prior to giving effect to a new basis of
accounting for the merger (the "Merger") described below.  The financial
statements reflect the following transactions relating to Ampad's acquisition of
Acquisition's capital stock and the related financing executed by Williamhouse-
Regency of Delaware, Inc., a wholly-owned subsidiary of Acquisition, on October
31, 1995:      

<TABLE>
<CAPTION>
 
<S>                                                                      <C>
          Borrowings under bank credit agreement                          $219,843,000
          Sale of  accounts receivable*                                     46,988,000
          Purchase of shares from former shareholders of Acquisition:
                Cash                                                       117,544,000
                Installment notes given to former
                    shareholders of Acquisition                             25,157,000
                Certain related costs of the selling shareholders            5,153,000
          Repayment of debt*                                                41,525,000
          Proceeds advanced to Ampad                                        54,306,000
          Investment in trust                                               34,518,000
          Costs of financing*                                               19,663,000
</TABLE>

* Includes components relating to both continuing and discontinued operations.

  The purchase price for the common stock of WR Acquisition, Inc. and certain
related costs amounted to $147,854,000 and has been reflected as an asset on the
balance sheet prior to allocation. The $266,831,000 of borrowings were used to
purchase shares from the stockholders, pay expenses of the Merger, and repay
debt of both the Company and Ampad.

  Pursuant to an agreement and plan of merger dated October 3, 1995,  on October
31, 1995 Acquisition acquired Ampad Corporation, a wholly-owned subsidiary of
Ampad, in exchange for newly issued shares of Acquisition's common stock.  Ampad
Corporation was then merged into the Company, a wholly-owned subsidiary of
Acquisition, and WHR Acquisition, Inc. was merged into Acquisition
simultaneously with Ampad's purchase of Acquisition.  Consequently, Acquisition
became a wholly-owned subsidiary of Ampad and the Company became an indirect,
wholly-owned subsidiary of Ampad.

  Acquisition does not have any properties and does not engage in any business,
other than through the operations of the Company and its wholly-owned
subsidiaries.

(2)  Accounting Policies
     -------------------

  A summary of the significant accounting policies which affect the Company's
consolidated financial statements is listed below:

                                     F - 41
<PAGE>
 
                             WR ACQUISITION, INC.
                               AND SUBSIDIARIES
                             -------------------

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

  Principles of Consolidation and Basis of Presentation:
  ----------------------------------------------------- 

  The consolidated financial statements include the accounts of the Company and
its subsidiaries.  All significant intercompany balances and transactions are
eliminated in consolidation.  Prior years figures have been restated to reflect
discontinued operations (See Note 16).

  Inventories:
  ----------- 

  Inventories are stated at the lower of cost or market (net realizable value).
The Company values its inventories on the last-in, first-out (LIFO) method.

  Depreciation and Amortization:
  ----------------------------- 
    
  Property, plant and equipment are stated at cost.  These assets, including
assets recorded under capitalized leases, are depreciated on the straight-line
method at rates which vary based upon their estimated useful lives.  Leasehold
improvements are amortized on the straight-line method over the shorter of the
terms of the related leases or their useful lives.  Depreciation and
amortization of property, plant and equipment from continuing operations was
$6,374,000 and $7,683,000 for the years ended December 31, 1993 and 1994,
respectively and $4,592,000 for the ten months ended October 31, 1995.      

  Expenditures for maintenance and repairs are charged, as incurred, to
operations.  The costs of acquisitions, additions and betterments are
capitalized. When property, plant and equipment is sold or otherwise disposed
of, the cost and the accumulated depreciation are eliminated from the accounts.

    
  Deferred financing costs primarily relate to the issuance of debt to fund the
Merger (See Note 1). Deferred financing costs are amortized on the straight-line
method over the term of the related obligations. Amortization of deferred
financing costs from continuing operations was $838,000 and $1,138,000 for the
years ended December 31, 1993 and 1994, respectively and $974,000 for the ten
months ended October 31, 1995.      

  Intangibles:
  ------------

    
  Intangibles are amortized, primarily on the straight-line method, over the
period of the expected benefits. Amortization of  intangibles from continuing
operations was $18,000 for the year ended December 31, 1994 and $21,000 for the
ten months ended October 31, 1995.      

(3)  Acquisitions
     ------------

     On December 20, 1993, KECA Corporation, a newly formed, wholly-owned
subsidiary of the Company, acquired the principal assets of  Kimberly-Clark
Corporation's Karolton Envelope business for a purchase price of $9,597,000.
Karolton Envelope is a full-line envelope convertor based in Miamisburg, Ohio
and West Sacramento, California.  The Company financed the transaction under its
senior secured financing facility. The acquisition has been accounted for under
the purchase method and, accordingly, the operating results of this acquisition
have been included in the accompanying financial statements since the date of
acquisition.

     The following pro forma information has been prepared assuming the
acquisition of Karolton Envelope had occurred on January 1, 1993. This pro forma
information has been prepared for comparative purposes only and does not purport
to be indicative of what would have occurred had the acquisition been made at
the beginning of 1993, or of the results which may occur in the future.
Furthermore, no effect has been given in the pro forma information for operating
and synergistic benefits that are expected to be realized as a result 

                                     F - 42
<PAGE>
 
                             WR ACQUISITION, INC.
                               AND SUBSIDIARIES
                             -------------------

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


of the acquisition because precise estimates of such benefits cannot be
quantified.  Management implemented certain cost saving measures as of the date
of consummation of the acquisition. This pro forma information does not reflect
the impact of such measures.

                                                             1993
                                                     ------------------
                                                        (Unaudited)

           Net sales.............................           $220,609,000
           Earnings from continuing operations...           $  3,233,000


          On July 29, 1994, two wholly-owned subsidiaries of the Company
acquired from Huxley Envelope Corporation its Giant, Filing and X-Ray envelope
business segments for a purchase price of $4,249,000. The Company financed the
transaction under its senior secured financing facility, a note  payable to the
seller and cash. The acquisition has been accounted for under the purchase
method and, accordingly, the operating results of this acquisition have been
included in the accompanying financial statements since the date of acquisition.
This acquisition did not have a material impact on the financial position or
results of operations of the Company.

    
          During the year ended December 31, 1993 and the ten months ended
October 31, 1995, the Company completed certain other acquisitions whose
aggregate purchase price did not have a material impact on the financial
position or results of operations of the Company.      

(4) Accounts Receivable
    -------------------

          The Company entered into an agreement to sell, on a revolving basis,
an undivided interest in a designated pool of trade accounts receivable to a
trust on October 31, 1995.  Accordingly, the Company transferred $46,988,000 and
Ampad transferred $33,412,000 of accounts receivable to the trust.  The trust
sold investor certificates representing an interest in $45,000,000 of trust
assets for which the Company received cash of $45,000,000 and credited due from
Ampad for $33,044,000.  The Company holds seller certificates representing an
interest in the remaining assets of the trust of $34,518,000 which is included
in accounts receivable in the Company's balance sheet at October 31, 1995.  The
Company has retained substantially the same risks for all losses, credits or
other adjustments on receivables owned by the trust as if the receivables had
not been sold.  Accordingly, the full amount of the allowance for doubtful
accounts has been retained.

(5)  Inventories
     -----------

  The major components of inventories of continuing operations are as follows:

                                                 December 31,       October 31,
                                                     1994               1995
                                                 ------------       -----------

  Finished goods and work in progress..........    $19,521,000      $20,902,000
  Raw materials................................     14,620,000       14,646,000
                                                 -------------      -----------
  Total inventories............................    $34,141,000      $35,548,000
                                                 =============      ===========

                                     F - 43
<PAGE>
 
                             WR ACQUISITION, INC.
                               AND SUBSIDIARIES
                             --------------------

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

    
  The Company values its inventories on the LIFO method. Had the first-in,
first-out (FIFO) method been used, inventories would have been $1,869,000 and
$6,695,000 higher than reported at December 31, 1994 and October 31, 1995,
respectively.      


(6)    Income Taxes
       ------------
       Acquisition, the Company and its subsidiaries file a consolidated federal
       income tax return.

       The provision for taxes on income from continuing operations is as
follows: 

<TABLE>
<CAPTION>
   
                                                                 
                                         Years Ended             Ten Months
                                   ----------------------------     Ended
                                   December 31,   December 31,   October 31,
                                       1993           1994          1995
                                   -------------  -------------  -----------
<S>                                <C>            <C>            <C>
 
Current:
  Federal income taxes               $1,902,000     $5,317,000    $1,938,000
  State and local income taxes.         301,000        786,000       156,000
 
 Deferred:
  Federal income taxes                 (148,000)       152,000       125,000
  State and local income taxes          (67,000)      (175,000)        5,000
                                     ----------     ----------    ----------
  Provision for taxes on income      $1,988,000     $6,080,000    $2,224,000
                                     ==========     ==========    ==========
</TABLE> 

     The difference between the provision computed at the statutory rate and the
actual provision on consolidated earnings from continuing operations is as
follows: 

<TABLE>
<CAPTION>

                                                                 
                                         Years Ended             Ten Months
                                   ----------------------------    Ended
                                   December 31,   December 31,   October 31,
                                       1993           1994          1995
                                   -------------  -------------  -----------
<S>                                <C>            <C>            <C>

Federal income taxes at statutory 
rate............................      35.0%         35.0%            35.0%
Tax on permanent differences, net of
 federal jobs
 tax credit.....................         6          (1.6)             0.1   
State and local income taxes, 
 net of related federal
  income tax benefit............       2.8            .4              1.8
Other-net.......................      (2.6)           .3              2.2
                                      ----          ----             ----
Effective tax rate..............      35.8%         34.1%            39.1%
                                      ====          ====             ====
</TABLE>

          The tax effects of temporary differences that give rise to significant
portions of the deferred tax assets and deferred tax liabilities of continuing
operations are presented below:

                                         December 31,     October 31,
                                           1994              1995
                                        --------------   --------------
Deferred tax assets:
Allowance for doubtful accounts........     $ 378,000   $   211,000
Inventory - uniform capitalization.....       495,000       364,000   
Vacation pay accruals..................       754,000       573,000   
Other..................................       850,000       560,000   
                                            ---------   -----------
Total gross deferred tax assets........     2,477,000     1,708,000

                                     F - 44
<PAGE>

                             WR ACQUISITION, INC.
                               AND SUBSIDIARIES
                             --------------------   

 
                                           December 31,    October 31,
                                              1994            1995
                                           ------------    -----------
Deferred tax liabilities:
Depreciation..........................       6,029,000      5,382,000
Other.................................          58,000         66,000
                                           ------------    -----------
Total gross deferred tax liabilities..       6,087,000      5,448,000
                                           ------------    -----------
Net deferred tax liabilities..........      $3,610,000     $3,740,000
                                           ------------    -----------

     The ultimate realization of deferred tax assets is dependant 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 and projected future taxable income in making this
assessment. As of October 31, 1995, management considers all deferred tax assets
to be realizable.

     The Company adopted, effective January 1, 1993, the Financial Accounting
Standards Board's ("FASB") Statement 109, "Accounting for Income Taxes." The
adoption of FASB 109 did not have a material impact on the Company's
consolidated financial position or results of operations for the year ended
December 31, 1993.

(7)  Accrued Expenses
     ----------------

     Accrued expenses consist of the following:

 
 
                                    December 31,  October 31,
                                        1994         1995
                                    ------------  ------------

Salaries and wages.................   $ 4,344,000  $ 4,438,000
Taxes, other than taxes on income..       402,000    4,293,000
Interest...........................     1,014,000    4,455,000
Sales volume discounts.............     5,179,000    3,638,000
Other..............................     3,597,000    2,158,000
                                      -----------  -----------
Total accrued expenses.............   $14,536,000  $18,982,000
                                      ===========  ===========

                                     F - 45
<PAGE>
 
                             WR ACQUISITION, INC.
                               AND SUBSIDIARIES
                             --------------------

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(8)  Debt Arrangements
     -----------------
<TABLE> 
<CAPTION> 



Long-term debt is comprised of the following:
                                                            December 31,                   October 31,
                                                                1994                           1995
                                                      ---------------------------     -----------------------
<S>                                                  <C>            <C>              <C>           <C> 
                                                       Current       Long-Term        Current      Long-Term
                                                     ----------     -----------      ----------   -----------
Senior secured financing facility:
 Senior bank financing term loans and revolving
 credit facility due in varying amounts from 1996
 through 2004.....................................  $         -     $         -   $10,000,000   $209,843,000
  Term loans due through 1998 payable to banks
 with quarterly principal payments of $1,461,250
 except for the final payment of $2,392,000........   5,845,000      14,082,000             -              -
  
 Revolving credit line due 1998 payable to banks              -      20,000,000             -              -

Senior subordinated debentures due 2005 payable to
    institutions with interest at 11 1/2%..........           -     100,000,000             -     100,000,000

Industrial revenue bond, interest at 7 3/4%; with 
    monthly principal payments varying from $11,000 
    to $16,300 due through 2000 (less unamortized 
    discount of $41,000 in 1994)...................     132,000         720,000             -               -

Industrial revenue bonds, interest at 89.2% of prime; 
    with quarterly principal payments varying from 
    $85,000 to $57,000 due through 2002............     341,000       2,102,000             -               -

Industrial revenue bonds, interest at 3.99%; with
    annual principal payments of  $700,000 due 
    through 1998...................................     700,000       1,400,000       700,000       1,400,000

Industrial revenue bonds, interest ranging from 
    4.24% to 4.28% in 1994 and 4.28% in 1995; 
    with annual principal payments of $480,000 due 
    through 1998...................................     800,000       2,475,000       480,000         960,000

Industrial revenue bonds, interest at 5.11%; with quarterly
    principal payments varying from $320,000 to $395,000
    due through 2010...............................           -               -       320,000       4,880,000

Note payable, interest at prime plus 1.75%; with quarterly
    principal payments of $62,500 due through 1998.     250,000         688,000             -               -


Other, interest ranging from 2.0% to 3.0%; 
    due through 2004...............................     490,000       3,283,000       344,000       2,297,000
                                                    -----------   ---------------   -----------   ------------

Total long-term debt...............................  $8,558,000    $144,750,000   $11,844,000    $319,380,000
                                                    ===========    ============    
</TABLE> 

                                    F - 46
<PAGE>
 
                             WR ACQUISITION, INC.
                               AND SUBSIDIARIES
                              ------------------

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



      In connection with the Recapitalization in 1993, $100,000,000 in aggregate
principal amount of senior subordinated debentures were issued in a private
placement. The senior subordinated debentures bore interest at the rate of 11
1/2% per annum, payable June 15 and December 15, and matured on June 15, 2005,
unless redeemed prior to such date. The senior subordinated debentures were
unsecured, general obligations of the Company, and were subordinated to all
senior debt of the Company and its subsidiaries, including the senior secured
financing facility. Payment of the principal and interest on the senior
subordinated debentures was guaranteed by Acquisition. On December 1, 1995,
$99,990,000 of the senior subordinated debentures were redeemed at a price of
109% of the aggregate principal amount, plus accrued interest, excluding $10,000
in principal amount which was not tendered in response to the offer. Payment of
this outstanding debenture was made on February 22, 1996.

          In connection with the Recapitalization, the Company repaid, at par,
all $27,500,000 in aggregate principal amount of the senior variable rate notes;
repaid, at par, all $50,000,000 in aggregate principal amount of the 12 3/4%
senior notes; repaid, at par, all $45,000,000 in aggregate principal amount of
the 13 1/2% senior subordinated notes; and repaid, at par, $25,000,000 in
aggregate principal amount (of the $40,000,000 in aggregate principal amount
outstanding) of the 14% subordinated debentures.  The remaining $15,000,000 in
aggregate principal amount of the 14% subordinated debentures were exchanged, at
par, for 5,715 shares of Acquisition's Class A common stock; and all $15,000,000
in aggregate principal amount of Acquisition's 14 1/2% junior subordinated
debentures were exchanged, at 90% of par, for 5,142 shares of Acquisition's
Class A common stock. (See Note 10.)

          In connection with the Merger on October 31, 1995, new debt in the
amount of $219,843,000 was issued. The existing term and revolving credit loans,
in the amounts of $15,544,000 and $20,000,000, respectively, were redeemed.  The
Company wrote-off unamortized deferred financing costs, in the amount of
$1,762,000, related to the redemption of these loans. In addition, the Company
retired, ahead of scheduled maturities, certain industrial revenue bonds and
other indebtedness totaling $5,981,000.

          Ampad, Acquisition and the Company entered into a Bank Credit
Agreement with Bankers Trust Company as agent (the "Agent"), providing for term
loans of $245.0 million and a revolving credit facility of $45.0 million. Loans
under the Bank Credit Agreement are comprised of a multi-tranche facility with
principal payments scheduled from 1996 through 2004 in the form of (i) a term
loan facility (the "Tranche A Term Loan Facility") in the amount of $95.0
million ($25.2 million of which will be borrowed in January 1996), (ii) a second
term loan facility (the "Tranche B Term Loan Facility") in the amount of $65.0
million, (iii) a third term loan facility (the "Tranche C Term Loan Facility")
in the amount of $45 million, (iv) a fourth term loan facility (the "Tranche D
Term Loan Facility", and together with the Tranche A Term Loan Facility, the
Tranche B Term Loan Facility and the Tranche C Term Loan Facility, the "Term
Loan Facilities") in the amount of $40.0 million, (v) a revolving credit
facility (the "Revolving Credit Facility", and together with the Term Loan
Facilities, the "Senior Bank Financing") in the amount of $45 million which
includes a letter of credit sub-limit of $20.0 million and (vi) an IRB letter of
credit facility in the amount of $13.4 million.  Ampad and the Company used the
Senior Bank Financing to provide funding necessary to consummate the acquisition
and merger described in Note 1, with the Revolving Credit Facility being used
for working capital needs.

          Indebtedness under the Bank Credit Agreement is guaranteed by Ampad,
Acquisition and the Company and all current and future domestic subsidiaries of
the Company and is secured by (i) a perfected security interest in substantially
all the assets and property of the Company and its subsidiaries, and (ii) a
first priority perfected pledge of all capital stock of the Company and its
current subsidiaries.

          Indebtedness under the Bank Credit Agreement varies by tranche.  The
Tranche A Term Loan Facility is a five-year facility with quarterly principal
payments scheduled from 1996 through 2000 and bears interest at a rate (at the
Company's option) of (a) the Eurodollar Rate (as defined in the Bank Credit
Agreement) plus 275.0 basis points less an interest reduction discount of 25
basis or 50 basis points if the Company meets certain targets for its coverage
and leverage ratios (the "Interest Reduction Discount") or (b) the applicable
base rate of Bankers Trust Company, which is the higher of  1/2 of 1% in excess
of the Adjusted Certificate of Deposit Rate (as defined

                                     F - 47
<PAGE>
 
                             WR ACQUISITION, INC.
                               AND SUBSIDIARIES
                             ----------------------

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

in the Bank Credit Agreement) and the prime lending rate announced from time to
time by Bankers Trust Company (the "Base Rate") plus 175.0 basis points less the
Interest Reduction Discount, if applicable.  The Tranche B Term Loan Facility is
a seven-year facility with quarterly principal payments scheduled in 2001 and
2002, with nominal quarterly payments prior to that time, and bears interest at
a rate (at the Company's option) of (a) the Eurodollar Rate plus 337.5 basis
points or (b) the Base Rate plus 237.5 basis points.  The Tranche C Term Loan
Facility is an eight-year facility with quarterly principal payments scheduled
in 2003, with nominal annual principal payments prior to that time, and bears
interest at a rate (at the Company's option) of (a) the Eurodollar Rate plus
375.0 basis points or (b) the Base Rate plus 275.0 basis points.  The Tranche D
Term Loan Facility is an eight and one-half year facility with quarterly
principal payments scheduled for 2004, with nominal annual principal payments
prior to that time and bears interest at a rate (at the Company's option) of (a)
the Eurodollar Rate plus 400.0 basis points or (b) the Base Rate plus 300.0
basis points. The Revolving Credit Facility is a five-year facility bearing
interest at a rate (at the Company's option) of (a) the Eurodollar Rate plus
275.0 basis points less the Interest Reduction Discount, if applicable.  In
addition, the Bank Credit Agreement provides for mandatory repayment, subject to
certain expectations, of the Senior Bank Financing upon the occurrence of
certain events including, but not limited to, asset sales, certain equity and
debt issuances, insurance recovery events and the accumulation of excess cash
(with a requirement to pay 50% of Excess Cash Flow (as defined therein) for the
period ending on December 31, 1995 and 75% of Excess Cash Flow per annum
thereafter), each subject to certain exceptions.


          The Revolving Credit Facility may be repaid and reborrowed.  The
Company is required to pay the lenders under the Bank Credit Agreement in the
aggregate a commitment fee equal to  1/2 of 1% per annum, payable on a quarterly
basis, on the daily average unused portion of the Aggregate Unutilized
Commitment (as defined in the Bank Credit Agreement).  The Company also is
required to pay to the lenders participating in the Revolving Credit Facility
letter of credit fees equal to the Applicable Eurodollar Margin (as defined in
the Bank Credit Agreement) in effect as of such time for loans under the
Revolving Credit Facility and to the lender issuing a letter of credit a facing
fee of 0.25% on the average daily stated amount of each outstanding letter of
credit issued by such lender and its customary administrative charges in
connection with such letters of credit.

          The Bank Credit Agreement requires the Company to meet certain
financial tests, including minimum levels of consolidated EBITDA (as defined
therein), minimum interest coverage and maximum leverage ratio.  The Bank Credit
Agreement also contains covenants which, among other things, limit the
incurrence of additional indebtedness, dividends, transactions with affiliates,
asset sales, acquisitions, mergers, prepayment of other indebtedness, liens and
encumbrances and other matters customarily restricted in such agreements.

          The Bank Credit Agreement contains customary events of default,
including payment defaults, breach of representations and warranties, covenant
defaults, cross-defaults to certain other indebtedness, certain events of
bankruptcy and insolvency, ERISA, judgement defaults, failure of any guaranty or
security agreement supporting the Bank Credit Agreement to be in full force and
effect and change of control of Ampad.

    
          The Company and certain of its subsidiaries had letters of credit
issued to guaranty the payment obligation due, as required, for industrial
revenue bond financings.  At December 31, 1994 and October 31, 1995, the amounts
were $5,375,000 and $8,740,000, respectively.  In addition, the Company had
letters of credit issued for other than industrial revenue bond financings.  As
of December 31, 1994 and October 31, 1995, the amounts were $2,102,000 and
$2,602,000, respectively.      

    
          Certain manufacturing facilities of the Company were financed from the
proceeds of industrial revenue bonds. Lease purchase and other financing
arrangements, directly or indirectly, with the respective industrial development
authorities provide that the Company may purchase the manufacturing facilities
at any time during the lease or financing term.  At December 31, 1994 and
October 31, 1995, the net book value of manufacturing facilities acquired
pursuant to these lease purchase and other financing arrangements was
approximately $16,122,000 and $12,162,000, respectively.  Such assets are
included within property, plant and equipment.      

                                     F - 48
<PAGE>
 
                             WR ACQUISITION, INC.
                               AND SUBSIDIARIES
                             ----------------------

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

   Payments of the principal and interest on the industrial revenue bonds are
guaranteed by one or more of the following: Acquisition, the Company or a 
whollY-owned subsidiary.

   The aggregate amount of long-term debt, including industrial revenue bonds,
maturing during each of the years in the five-year period subsequent to October
31, 1995 is as follows: 1996, $11,844,000; 1997, $16,785,000; 1998, $21,793,000;
1999, $27,697,000; 2000, $6,003,000 and $247,102,000 thereafter.

(9)  Notes Payable to Selling Stockholders
     -------------------------------------

   On October 31, 1995, in conjunction with the Merger, Acquisition issued notes
payable, due January 3, 1996, bearing interest at 1%, to certain selling
stockholders who elected to defer payment, for an aggregate of 4,383 shares of
common stock, until 1996 rather than on the Merger date. Acquisition issued
letters of credit to guaranty the payment obligation due. Subsequent to October
31, 1995, the notes were refinanced on a long term basis; and therefore, the
notes have been reflected as a non-current liability on the October 31, 1995
financial statements.


(10) Stockholders' Equity (Deficiency)
     ---------------------------------

     Class A Common Stock:
     -------------------- 

     In 1993, in connection with the Recapitalization, Acquisition's Certificate
of Incorporation was amended to authorize the issuance of 11,619 shares, par
value $.01 per share, of Acquisition's Class A common stock. The Class A common
stock is identical to Acquisition's common stock, except for a preference on
liquidation equal to $2,625 per share, the initial purchase price thereof, and
is convertible on a share-for-share basis into common stock.

     On May 13, 1993, in connection with the Recapitalization, 762 shares were
issued to the Chief Executive Officer of Acquisition and the Company, for
$2,000,000; 5,715 shares were exchanged for $15,000,000 in aggregate principal
amount of the 14% subordinated debentures due 1998, at par; and 5,142 shares
were exchanged for $15,000,000 in aggregate principal amount of the 14 1/2%
junior subordinated debentures due 1998, at 90% of par. (See Note 8).

     Common Stock:
     ------------ 

     On December 29, 1986, in connection with the 1986 recapitalization, holders
of the common stock of Holdings received an aggregate of $100,000,000, or
$100,000 per share, resulting in an excess of cost over book value of the net
assets acquired in the amount of $95,253,000. This was treated as a distribution
to stockholders resulting in a reduction of stockholders' equity.

     Stock Option Plan:
     ----------------- 

     In March, 1987, the Board of Directors adopted a Stock Option Plan which
provides for the granting of stock options for shares of Acquisition's common
stock to key employees of the Company and its subsidiaries who are responsible
for managing the operations of the Company and its subsidiaries. The Stock
Option Plan provided for an aggregate of 1,722 shares of common stock to be
available for stock grants. The exercise price for the options was $1,000 per
share, which was the fair value of the stock on the date of grant.

     In May, 1993, in connection with the Recapitalization, the Stock Option
Plan was amended, making 1,243 shares of Acquisition's common stock available
for grant. Of these shares, 688 were granted to key employees of the Company and
its subsidiaries in 1993 and the remaining 555 shares were granted in 1995. The
exercise 

                                     F - 49
<PAGE>
 
                             WR ACQUISITION, INC.
                               AND SUBSIDIARIES
                             -------------------

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

price of these options was $1,312.50 per share, which represented one half of
the negotiated per share price for the Class A common stock issued pursuant to
the Recapitalization.  The aggregate compensation expense related to the 1,243
shares granted of $1,631,000 was being amortized over the period January, 1994
through May, 1998. As a result of the change in control of Acquisition resulting
from the Merger, the stock options, which were vesting over a period of five
years, became 100% vested.  As a result, in accordance with the Emerging Issues
Task Force 85-45 "Business Combinations: Settlement of Stock Options and
Awards,"  Acquisition recorded compensation expense of $9,544,000 from
continuing operations for the ten month period ended October 31, 1995.

   A summary of transactions under the plan is as follows:


                                          December 31,    October 31,
                                        ----------------
                                          1993     1994       1995
                                        -------    -----  -----------  
 
 Outstanding and exercisable, January 1..  1,317    2,283     2,283
 Granted at $1,000 per share.............    278        -         -
 Granted at $1,312.50 per share..........    688        -       555
 Exercised at $1,000 per share...........      -        -    (1,595)
 Exercised at $1,312.50 per share........      -        -    (1,243)
                                           -----    -----    ------
Outstanding and exercisable.............   2,283    2,283         -
                                           =====    =====    ======
Available for grant.....................     555      555         -
                                           =====    =====    ======


(11)  Commitments and Contingencies
      -----------------------------

  The Company is involved in various litigation incidental to the conduct of its
business, the outcome of which is not expected to be material to the Company's
financial position or results of operations.

  Change in Control Severance Compensation Agreements:
  ----------------------------------------------------

  Prior to the Merger, the Company entered into change in control severance
compensation agreements with certain of its executives.  These agreements are
effective for thirty six months after the Merger and provide for income and
benefit protection upon termination of employment (as defined).  The Company
believes that the maximum amount of the severance payments that could be paid
will not exceed $11 million based upon current compensation.  This liability has
been assumed by Ampad.

  Leases:
  -------

  Future minimum payments under operating leases, primarily for
buildings and equipment relating to continuing operations, consisted of the
following at October 31, 1995:



                                            Amounts
                                          -----------

         1996                            $ 2,001,000
         1997                              1,872,000
         1998                              1,711,000
         1999                              1,172,000
         2000                                956,000
         Later years                       6,474,000
                                         -----------
         Total minimum lease payments    $14,186,000
                                         ===========

                                     F - 50
<PAGE>
 
                             WR ACQUISITION, INC.
                               AND SUBSIDIARIES
                              ------------------
    
     Rent expense from continuing operations was $1,565,000 and $2,358,000 for
the years ended December 31, 1993 and 1994, respectively and $1,552,000 for the
ten months ended October 31, 1995.      

(12) Employee Benefit Plans
     ----------------------

     On March 11, 1992, the Board of Directors authorized the termination of the
Company's defined benefit plan covering certain salaried and non-union
employees.  The termination was effective June 30, 1992, and all participants in
the plan became fully vested as of that date.

     As of October 31, 1995, the initial payout for the account of each
participant, using current U.S. Government approved discount rates, has been
made.  Excess assets are to be distributed based upon a formula adopted by the
plan and approved by the Internal Revenue Service.  These payments will commence
in early 1996 and will consist of lump-sum payments. It is anticipated that this
distribution will be substantially completed by June 30, 1996.

    
  The Company established a voluntary 401(k) savings plan covering certain
salaried and non-union employees effective July 1, 1992. The Company's  matching
contribution, based on employee contributions, is vested after five years of
participation.  The Company's matching contribution from continuing operations
amounted to $79,000 and $146,000 for the years ended December 31, 1993 and 1994,
respectively and $171,000 for the ten months ended October 31, 1995.      

(13)  Executive Incentive Compensation Plan
      -------------------------------------

  The Company's executive incentive compensation plan, which commenced in 1983,
provides for incentive awards to certain key executives of the Company and its
subsidiaries.  The plan is administered by the Board of Directors.  At the end
of each year during the life of the plan, the Board will make cash awards based
upon the attainment of annual predefined operating profit objectives.

    
  Awards under the plan are charged to operations in the year earned.  For the
ten months ended October 31, 1995, $600,000 was charged to continuing
operations.  Attainment of the annual predefined objective will be based on
results of operations for the twelve months ended December 31, 1995. In 1993 and
1994, awards of $650,000 and $1,010,000 were charged to continuing operations,
respectively.      

(14) Statements of Cash Flows
     ------------------------

     Supplemental disclosure of cash flow information from continuing operations
is as follows: 
 
                                                                  Ten Months
                                    Years Ended                      Ended
                                 --------------------------
                                 December 31,  December 31,       October 31,
                                     1993          1994               1995     
                                 ------------  ------------       ------------
      Cash paid for:
      Interest...............    $18,883,000   $16,298,000       $10,372,000
      Income taxes               $ 2,332,000   $ 6,725,000       $ 5,906,000

     The Consolidated Statement of Cash Flows for 1993 excludes the effect of
certain non-cash financing activities related to the Recapitalization. (See
Notes 8 and 10.) The following is a summary of the non-cash effects of this
transaction.

        Decrease in long-term debt..........  $(30,000,000)
        Increase in Class A common stock....         1,000
        Increase in additional paid-in capital  29,999,000
                                              ------------
                                              $     -
                                              ============

                                     F - 51
<PAGE>
 
                             WR ACQUISITION, INC.
                               AND SUBSIDIARIES
                             --------------------

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     The Consolidated Statement of Cash Flows for 1995 excludes the effect of
certain non-cash financing activities related to the Merger.  The following is a
summary of the non-cash effects of this transaction.

        Increase in treasury stock.............           $81,000
        Decrease in additional paid-in capital.           (81,000)
                                                          ------- 
                                                          $     -
                                                          =======

(15) Fair Value of Financial Instruments
     -----------------------------------

     Cash, Trade Accounts Receivable, Trade Accounts Payable:
     The carrying amount of cash, trade accounts receivable and trade accounts
payable approximates fair value because of the short maturity of these
instruments. As is customary for the industry, the Company performs ongoing
credit evaluations of its customers' financial condition and generally requires
no collateral.

     Long-term Debt:
     The fair values of the Company's long-term debt instruments are based on
the amount of future cash flows associated with each instrument, discounted
using the Company's current borrowing rate for which it could replace its
existing long-term debt.

     At October 31, 1995, the estimated fair value of the Company's term loans
was $219,843,000, which was the carrying amount of these long-term debt
instruments. The estimated fair value of the Company's term loans was based on
the quoted market prices for the same or similar issues or on the current rates
offered to the Company for debt of the same remaining maturities. The estimated
fair value of the Company's senior subordinated debentures was $109,000,000,
which was the redemption price, (See Note 8), while the carrying value of these
long-term debt instruments was $100,000,000.

     It was not practical to estimate the fair value of the Company's industrial
revenue bonds which are not publicly traded, or considered comparable to any
financial instruments currently in the market.  As of October 31, 1995, these
industrial revenue bonds have a carrying amount of $8,740,000, including
$1,500,000 which is currently due.  The bonds have interest rates ranging from
3.99% to 5.11%. The bonds are due on varying dates through the year 2010.

     Limitations:
     Fair value estimates are made at a specific point in time, based on
relevant market information and information about the financial instrument.
These estimates are subjective in nature and involve uncertainties and matters
of significant judgement and, therefore, cannot be determined with precision.
Changes in assumptions could significantly affect the estimates.

(16) Discontinued Operations
     -----------------------

     In December, 1995, the management of Ampad made a decision to sell the
 Personalizing segment of the business. The Company expects to sell the
 discontinued operations at a gain within one year. Accordingly, the
 consolidated financial statements have been restated to report separately the
 net assets and operating results of this segment. The Company's prior years
 operating results have been restated to reflect continuing operations.

    
     The Company allocated interest to the discontinued operations in the
amounts of $5,837,000, $4,823,000 and $2,130,000 for the years ended December
31, 1993 and 1994 and the ten months ended October 31, 1995, respectively.
Consolidated interest that is not attributable to specific operations of the
Company was allocated based on the ratio of net assets of the discontinued
operations to the sum of total net assets of the consolidated company plus
consolidated debt that is not attributable to specific operations of the Company
or debt of the discontinued operations that will be assumed by a buyer.
     

                                     F - 52
<PAGE>
 
                             WR ACQUISITION, INC.
                               AND SUBSIDIARIES
                             ---------------------

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


(17) Guarantor Subsidiaries of 13% Senior Subordinated Notes Due November 15,
     ------------------------------------------------------------------------
2005
- ----

     On December 1, 1995, the Company sold, at par, $200 million of 13% Senior
Subordinated Notes due November 15, 2005 (the "13% Notes").  The 13% Notes are
guaranteed by all of the Company's principal subsidiaries.  The following
financial information presents condensed consolidating financial statements for
(i) the Company only ("Parent"); (ii) the guaranteeing subsidiaries on a
combined basis ("Guarantor Subsidiaries") and (iii) the Company on a
consolidated basis.  The following statements do not include WR Acquisition,
Inc., which is not a party to the 13% Senior Subordinated Notes agreement.

    
     The guarantor subsidiaries include the discontinued operations prior to
allocation of interest and elimination of management fee.     

                                     F - 53
<PAGE>
                             WR ACQUISITION, INC.
                               AND SUBSIDIARIES
                               ----------------
            Notes to Consolidated Financial Statements (Continued)

                    WILLIAMHOUSE-REGENCY OF DELAWARE, INC.
                               AND SUBSIDIARIES

                    CONDENSED CONSOLIDATING BALANCE SHEETS
                               ($000's Omitted)

<TABLE>     
<CAPTION> 
                                                                                                           
                                                              Williamhouse-                                                 
                                                                Regency of                                                  
                                                              Delaware, Inc.            Guarantor          Intercompany     
                                                                 (Parent)             Subsidiaries         Eliminations     
December 31, 1994                                          -------------------     ------------------    ----------------
- -----------------                                          
CURRENT ASSETS                                                                                                              
<S>                                                         <C>                   <C>                     <C>  
Cash                                                             $         138          $         887       $        -   
Accounts receivable, net                                                15,639                 27,582                -      
Inventories                                                             21,497                 24,177            (1,716)    
Prepaid expenses                                                           478                    493                -      
                                                                 -------------         --------------      ------------- 
    Total current assets                                                37,752                 53,139            (1,716)    
                                                                 -------------         --------------      ------------- 
PROPERTY, PLANT AND EQUIPMENT                                           55,467                110,018                -      
Less accumulated depreciation and amortization                          25,956                 60,264                -      
                                                                 -------------         --------------      ------------- 
Net property, plant and equipment                                       29,511                 49,754                -      
                                                                 -------------         --------------      ------------- 
ADVANCES TO AND RECEIVABLE FROM ACQUISITION                            184,329                     -                 -      
ADVANCES TO AND INVESTMENT IN SUBSIDIARIES                              16,533                     -            (16,533)    
ADVANCES TO PARENT                                                          -                  38,057           (38,057)    
DEFERRED FINANCING COSTS,LESS ACCUMULATED                                                                                   
      AMORTIZATION                                                       5,978                    604                -      
OTHER ASSETS                                                              (876)                   336             2,275     
                                                                 -------------         --------------      -------------
    TOTAL ASSETS                                                 $     273,227          $     141,890       $   (54,031)  
                                                                                                                            
                                                                 =============         ==============      =============  
                                                                                                                            
CURRENT LIABILITIES                                                                                                         
Accounts payable and other current liabilities                   $      14,207          $      24,867       $      (103) 
Current installments of long-term debt                                   6,726                  3,630                -      
                                                                 -------------         --------------      ------------- 
    Total current liabilities                                           20,933                 28,497              (103)    
                                                                 -------------         --------------      -------------
NON-CURRENT LIABILITIES                                                  2,179                     -                 -      
DEFERRED TAX LIABILITIES - NET                                           3,202                  1,942              (428)    
LONG-TERM DEBT (LESS CURRENT                                                                                                
  INSTALLMENTS)                                                        139,120                 12,899                -      
ADVANCES FROM PARENT                                                        -                  10,399           (10,399)    
ADVANCES FROM SUBSIDIARIES                                              38,057                     -            (38,057)    
                                                                                                                            
STOCKHOLDERS' EQUITY(DEFICIENCY)                                                                                            
Common stock                                                               845                    659            (1,004)    
Additional paid-in capital                                              67,931                 56,523            (1,936)    
Retained earnings                                                          960                 30,971            (2,104)    
                                                                 -------------         --------------      ------------- 
    Total stockholders' equity (deficiency)                             69,736                 88,153            (5,044)    
                                                                 -------------         --------------      ------------- 
    TOTAL LIABILITIES AND                                                                                                   
       STOCKHOLDERS' EQUITY (DEFICIENCY)                         $     273,227          $     141,890       $   (54,031)  
                                                                 =============         ==============      ============= 

<CAPTION> 
                                                         Williamhouse-
                                                           Regency of
                                                         Delaware, Inc.
                                                          Consolidated
December 31, 1994                                        --------------
- -----------------
CURRENT ASSETS                                         
<S>                                                        <C> 
Cash                                                                1,025
Accounts receivable, net                                           43,221
Inventories                                                        43,958
Prepaid expenses                                                      971
                                                             ------------ 
    Total current assets                                           89,175
                                                             ------------                                                        
PROPERTY, PLANT AND EQUIPMENT                                     165,485
Less accumulated depreciation and amortization                     86,220
                                                             ------------ 
Net property, plant and equipment                                  79,265
                                                             ------------                                                        
ADVANCES TO AND RECEIVABLE FROM ACQUISITION                       184,329
ADVANCES TO AND INVESTMENT IN SUBSIDIARIES                             - 
ADVANCES TO PARENT                                                     - 
DEFERRED FINANCING COSTS,LESS ACCUMULATED              
      AMORTIZATION                                                  6,582
OTHER ASSETS                                                        1,735
                                                             ------------                                                        
    TOTAL ASSETS                                                  361,086
                                                             ============                                                        
                                                       
                                                       
CURRENT LIABILITIES                                    
Accounts payable and other current liabilities                     38,971
Current installments of long-term debt                             10,356
                                                             ------------ 
    Total current liabilities                                      49,327
                                                             ------------ 
NON-CURRENT LIABILITIES                                             2,179
DEFERRED TAX LIABILITIES - NET                                      4,716
LONG-TERM DEBT (LESS CURRENT                           
  INSTALLMENTS)                                                   152,019
ADVANCES FROM PARENT                                                   - 
ADVANCES FROM SUBSIDIARIES                                             - 
                                                       
STOCKHOLDERS' EQUITY(DEFICIENCY)                       
Common stock                                                          500
Additional paid-in capital                                        122,518
Retained earnings                                                  29,827
                                                             ------------ 
    Total stockholders' equity (deficiency)                       152,845
                                                             ------------ 
    TOTAL LIABILITIES AND                              
       STOCKHOLDERS' EQUITY (DEFICIENCY)                          361,086
                                                             ============ 
</TABLE>      


                                    F - 54
<PAGE>
 

                             WR ACQUISITION, INC.
                               AND SUBSIDIARIES
                               ----------------
            Notes to Consolidated Financial Statements (Continued)

                    WILLIAMHOUSE-REGENCY OF DELAWARE, INC.
                               AND SUBSIDIARIES

                    CONDENSED CONSOLIDATING BALANCE SHEETS
                               ($000's Omitted)

<TABLE>     
<CAPTION> 
                                                              Williamhouse-                                             
                                                                Regency of                                              
                                                              Delaware, Inc.            Guarantor          Intercompany 
                                                                 (Parent)             Subsidiaries         Eliminations 
October 31, 1995                                            ----------------      ------------------     -----------------
- ----------------
CURRENT ASSETS                                                                                                          
<S>                                                      <C>                      <C>                      <C> 
Cash                                                     $               (719)    $             758        $      -  
Accounts receivable, net                                                21,920                 17,397               103 
Inventories                                                             23,755                 24,218            (2,742)
Prepaid expenses                                                           951                  3,995                -  
                                                         ---------------------    -------------------      ------------ 
    Total current assets                                                45,907                 46,368            (2,639)
                                                         ---------------------    -------------------      ------------  
PROPERTY, PLANT AND EQUIPMENT                                           61,127                102,932                -  
Less accumulated depreciation and amortization                          28,871                 55,880                -  
                                                         ---------------------    -------------------      ------------  
Net property, plant and equipment                                       32,256                 47,052                -  
                                                         ---------------------    -------------------      ------------
DUE FROM AMPAD                                                          54,306                     -                 -  
ADVANCES TO AND RECEIVABLE FROM ACQUISITION                            158,751                     -                 -  
ADVANCES TO AND INVESTMENT IN SUBSIDIARIES                              16,050                     -            (16,050)
ADVANCES TO PARENT                                                          -                  48,662           (48,662)
DEFERRED FINANCING COSTS,LESS ACCUMULATED                                                                               
      AMORTIZATION                                                      22,928                    445                -  
OTHER ASSETS                                                             1,475                    423             2,275 
PURCHASE PRICE FOR THE COMMON STOCK OF WR                                                                               
  ACQUISITION, INC. AND CERTAIN RELATED COSTS                          147,854                     -                 -  
                                                         ---------------------    -------------------      ------------
    TOTAL ASSETS                                         $             479,527     $         142,950        $ (65,076)  
                                                         =====================    ===================      ============
                                                                                                                        
                                                                                                                        
CURRENT LIABILITIES                                                                                                     
Accounts payable and other current liabilities           $              25,812    $            17,463      $         -  
Current installments of long-term debt                                  10,662                  2,767                -  
                                                         ---------------------    -------------------      ------------  
    Total current liabilities                                           36,474                 20,230                -  
                                                         ---------------------    -------------------      ------------  
NON-CURRENT LIABILITIES                                                  2,019                     -                 -  
DEFERRED TAX LIABILITIES - NET                                          (2,444)                 8,409              (786)
LONG-TERM DEBT (LESS CURRENT                                                                                            
  INSTALLMENTS)                                                        317,020                  6,611                -  
ADVANCES FROM PARENT                                                        -                   3,416            (3,416)
ADVANCES FROM SUBSIDIARIES                                              48,662                     -            (48,662)
                                                                                                                        
STOCKHOLDERS' EQUITY(DEFICIENCY)                                                                                        
Common stock                                                               845                    662            (1,007)
Additional paid-in capital                                              83,529                 61,398            (8,434)
Retained earnings                                                       (6,578)                42,224            (2,771)
                                                         ---------------------    -------------------      ------------  
    Total stockholders' equity (deficiency)                             77,796                104,284           (12,212)
                                                         ---------------------    -------------------      ------------  
    TOTAL LIABILITIES AND                                                                                               
       STOCKHOLDERS' EQUITY (DEFICIENCY)                 $             479,527    $           142,950      $    (65,076)
                                                         =====================    ===================      ============  
<CAPTION> 

                                                           Williamhouse-                                    
                                                             Regency of                                     
                                                           Delaware, Inc.                                   
                                                            Consolidated                                    
October 31, 1995                                          ----------------
- ----------------
CURRENT ASSETS                                                                                              
<S>                                                             <C> 
Cash                                                                     39                                     
Accounts receivable, net                                             39,420                                 
Inventories                                                          45,231                                 
Prepaid expenses                                                      4,946                                 
                                                             -------------- 
    Total current assets                                             89,636                                 
                                                             --------------                                 
PROPERTY, PLANT AND EQUIPMENT                                       164,059                                 
Less accumulated depreciation and amortization                       84,751                                 
                                                             -------------- 
Net property, plant and equipment                                    79,308                                 
                                                             --------------                                 
DUE FROM AMPAD                                                       54,306                                 
ADVANCES TO AND RECEIVABLE FROM ACQUISITION                         158,751                                 
ADVANCES TO AND INVESTMENT IN SUBSIDIARIES                               -                                  
ADVANCES TO PARENT                                                       -                                  
DEFERRED FINANCING COSTS,LESS ACCUMULATED                                                                   
      AMORTIZATION                                                   23,373                                 
OTHER ASSETS                                                          4,173                                 
PURCHASE PRICE FOR THE COMMON STOCK OF WR                                                                   
  ACQUISITION, INC. AND CERTAIN RELATED COSTS                       147,854                                 
                                                             --------------                                 
    TOTAL ASSETS                                                    557,401                                     
                                                             ==============                                 
                                                                                                            
CURRENT LIABILITIES                                                                                         
Accounts payable and other current liabilities                       43,275                                     
Current installments of long-term debt                               13,429                                 
                                                             --------------                                 
    Total current liabilities                                        56,704                                 
                                                             --------------                                 
NON-CURRENT LIABILITIES                                               2,019                                 
DEFERRED TAX LIABILITIES - NET                                        5,179                                 
LONG-TERM DEBT (LESS CURRENT                                                                                
  INSTALLMENTS)                                                     323,631                                 
ADVANCES FROM PARENT                                                     -                                  
ADVANCES FROM SUBSIDIARIES                                               -                                  
                                                                                                            
STOCKHOLDERS' EQUITY(DEFICIENCY)                                                                            
Common stock                                                            500                                 
Additional paid-in capital                                          136,493                                 
Retained earnings                                                    32,875                                 
                                                             --------------                                 
    Total stockholders' equity (deficiency)                         169,868                                 
                                                             --------------                                 
    TOTAL LIABILITIES AND                                                                                   
       STOCKHOLDERS' EQUITY (DEFICIENCY)                            557,401                                      
                                                             ============== 
</TABLE>      

                                    F - 55






<PAGE>



                             WR ACQUISITION, INC.
                               AND SUBSIDIARIES
                               ----------------
            Notes to Consolidated Financial Statements (Continued)

                    WILLIAMHOUSE-REGENCY OF DELAWARE, INC.
                               AND SUBSIDIARIES

                    CONSOLIDATING STATEMENTS OF OPERATIONS
                               ($000's Omitted)

<TABLE>     
<CAPTION> 

                                                   Williamhouse-                                            Williamhouse- 
                                                     Regency of                                               Regency of           
                                                   Delaware, Inc.        Guarantor     Intercompany         Delaware, Inc.   
                                                      (Parent)           Subsidiaries  Eliminations          Consolidated     
Year Ended December 31,1993                      -----------------    --------------- --------------     -----------------
- ---------------------------
<S>                                               <C>                <C>            <C>                   <C> 
Net sales                                                   79,301         215,048            -                  294,349        
                                                   ---------------      ----------     ---------              ---------- 
    Cost of sales                                           50,114         140,095           144                 190,353        
                                                   ---------------      ----------     ---------              ---------- 
Gross profit                                                29,187          74,953          (144)                103,996        
    Selling, general and administrative expenses            24,553          53,241            -                   77,794        
                                                   ---------------      ----------     ---------              ---------- 
Operating income                                             4,634          21,712          (144)                 26,202        
    Management fee charged by Parent                        (8,491)          8,491            -                       -         
    Interest expense                                        18,718           1,622            -                   20,340        
    Interest income                                           (319)           (311)           -                     (630)       
                                                   ---------------      ----------     ---------              ---------- 
Earnings before taxes on income                             (5,274)         11,910          (144)                  6,492        
    Provision for taxes on income                           (1,689)          3,910            50                   2,271        
                                                   ---------------      ----------     ---------              ---------- 
Net earnings                                                (3,585)          8,000          (194)                  4,221        
                                                   ===============      ==========     =========              ==========
                                                                                                                                
                                                                                                                                
                                                                                                                                
Year Ended December 31,1994                                                                                                     
- ---------------------------
Net sales                                                  135,073         232,979            -                  368,052        
                                                   ---------------      ----------     ---------              ---------- 
    Cost of sales                                           94,372         154,079           154                 248,605        
                                                   ---------------      ----------     ---------              ---------- 
Gross profit                                                40,701          78,900          (154)                119,447        
    Selling, general and administrative expenses            29,229          56,893            -                   86,122        
                                                   ---------------      ----------     ---------              ---------- 
Operating income                                            11,472          22,007          (154)                 33,325        
    Management fee charged by Parent                        (5,486)          5,486            -                       -         
    Interest expense                                        15,946           1,311            -                   17,257        
    Interest income                                           (253)            (71)           -                     (324)       
                                                   ---------------      ----------     ---------              ---------- 
Earnings before taxes on income                              1,265          15,281          (154)                 16,392        
    Provision for taxes on income                              103           5,754           (54)                  5,803        
                                                   ---------------      ----------     ---------              ---------- 
Net earnings                                                 1,162           9,527          (100)                 10,589        
                                                   ===============      ==========     =========              ==========
                                                                                                                                
Ten Months Ended October 31,1995                                                                                                
- --------------------------------
Net sales                                                  109,849         201,986            -                  311,835        
    Cost of sales                                           77,442         130,496         1,026                 208,964        
                                                   ---------------      ----------     ---------              ---------- 
Gross profit                                                32,407          71,490        (1,026)                102,871        
    Selling, general and administrative expenses            27,243          45,890            -                   73,133        
    Compensation expense relating to stock option            8,837           1,886            -                   10,723        
                                                   ---------------      ----------     ---------              ---------- 
Operating income                                            (3,673)         23,714        (1,026)                 19,015        
    Management fee charged by Parent                        (4,444)          4,444            -                       -         
    Interest expense                                        13,360             720            -                   14,080        
    Interest income                                           (117)             (8)           -                     (125)       
                                                   ---------------      ----------     ---------              ---------- 
Earnings before taxes on income                            (12,472)         18,558        (1,026)                  5,060        
    Provision for taxes on income                           (3,868)          6,239          (359)                  2,012        
                                                   ---------------      ----------     ---------              ---------- 
Net earnings                                                (8,604)         12,319          (667)                  3,048         
                                                   ===============      ==========     =========              ========== 
</TABLE>      




                                     F-56
<PAGE>

                             WR ACQUISITION, INC.
                               AND SUBSIDIARIES
                               ----------------
            Notes to Consolidated Financial Statements (Continued)

                    WILLIAMHOUSE-REGENCY OF DELAWARE, INC.
                               AND SUBSIDIARIES

               CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
                               ($000's Omitted)
<TABLE>     
<CAPTION> 


                                                           Williamhouse-                                   Williamhouse-
                                                            Regency of                                      Regency of
                                                           Delaware, Inc.           Guarantor              Delaware, Inc.
DECEMBER 31, 1993                                             (Parent)             Subsidiaries             Consolidated
- -----------------                                         ----------------       -----------------        -------------------
<S>                                                        <C>                     <C>                       <C> 
NET CASH PROVIDED BY OPERATING ACTIVITIES                  $     1,062             $     9,065                $    10,127
                                                           -----------              ----------                -----------
CASH FLOWS FROM INVESTING ACTIVITIES
Additions to property, plant and equipment - net                (2,344)                 (2,377)                    (4,721)
Acquisitions of inventory and machinery and equipment           (9,728)                   (693)                   (10,421)
                                                           -----------              ----------                -----------
      Cash used for investing activities                       (12,072)                 (3,070)                   (15,142)
                                                           -----------              ----------                -----------
CASH FLOWS FROM FINANCING ACTIVITIES
Repayments of long-term debt                                  (169,666)                 (3,977)                  (173,643)
Proceeds from Recapitalization                                 152,500                      -                     152,500
Proceeds from long-term debt                                     9,597                      -                       9,597
Additions to deferred financing costs                           (7,374)                     -                      (7,374)
Advances from Parent                                             2,387                  14,413                     16,800
Advances from (to) Subsidiaries                                 15,131                 (15,131)                        - 
                                                           -----------              ----------                -----------
      Cash provided by (used for) financing activities           2,575                  (4,695)                    (2,120)
                                                           -----------              ----------                -----------
(DECREASE) INCREASE IN CASH AND
CASH EQUIVALENTS                                                (8,435)                  1,300                     (7,135)
Cash and cash equivalents at beginning of period                12,672                      23                     12,695
                                                           -----------              ----------                -----------
Cash and cash equivalents at end of period                 $     4,237              $    1,323                $     5,560
                                                           ===========              ==========                ===========

DECEMBER 31, 1994
- -----------------
NET CASH PROVIDED BY OPERATING ACTIVITIES                  $     9,140              $   16,829                $    25,969
                                                           -----------              ----------                -----------
CASH FLOWS FROM INVESTING ACTIVITIES
Additions to property, plant and equipment - net                (3,404)                 (2,829)                    (6,233)
Acquisitions of inventory and machinery and equipment           (1,293)                 (2,831)                    (4,124)
                                                           -----------              ----------                -----------
      Cash used for investing activities                        (4,697)                 (5,660)                   (10,357)
                                                           -----------              ----------                -----------
CASH FLOWS FROM FINANCING ACTIVITIES
Repayments of long-term debt                                   (33,098)                 (3,953)                   (37,051)
Proceeds from long-term debt                                    16,600                   1,000                     17,600
Additions to deferred financing costs                             (177)                   (622)                      (799)
Advances from (to) Parent                                        7,701                  (7,598)                       103
Advances from (to) Subsidiaries                                    432                    (432)                        - 
                                                           -----------              ----------                -----------
      Cash used for financing activities                        (8,542)                (11,605)                   (20,147)
                                                           -----------              ----------                -----------
DECREASE IN CASH AND CASH EQUIVALENTS                           (4,099)                   (436)                    (4,535)
Cash and cash equivalents at beginning of period                 4,237                   1,323                      5,560
                                                           -----------              ----------                -----------
Cash and cash equivalents at end of period                 $       138              $      887                $     1,025
                                                           ===========              ==========                ===========
</TABLE>      



                                     F-57
<PAGE>
 
                             WR ACQUISITION, INC.
                               AND SUBSIDIARIES
                               ----------------
            Notes to Consolidated Financial Statements (Continued)

                    WILLIAMHOUSE-REGENCY OF DELAWARE, INC.
                               AND SUBSIDIARIES

               CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
                               ($000's Omitted)

<TABLE>     
<CAPTION> 

                                                        Williamhouse-                                   Williamhouse-
                                                         Regency of                                      Regency of
                                                       Delaware, Inc.           Guarantor              Delaware, Inc.
OCTOBER 31, 1995                                          (Parent)             Subsidiaries             Consolidated
- ----------------                                      ---------------        ----------------           ---------------
<S>                                                 <C>                      <C>                       <C> 
NET CASH PROVIDED BY OPERATING ACTIVITIES             $          1,117        $         15,532           $         16,649
                                                      ----------------        ----------------           ----------------
CASH FLOWS FROM INVESTING ACTIVITIES
Additions to property, plant and equipment - net                (5,735)                 (2,821)                    (8,556)
Funds held for construction                                     (2,633)                     -                      (2,633)
                                                      ----------------        ----------------           ----------------
   Cash used for investing activities                           (8,368)                 (2,821)                   (11,189)
                                                      ----------------        ----------------           ----------------
CASH FLOWS FROM FINANCING ACTIVITIES
Repayments of long-term debt                                   (43,248)                 (7,151)                   (50,399)
Proceeds from long-term debt                                     5,200                      -                       5,200
Additions to deferred financing costs                          (19,679)                     -                     (19,679)
Proceeds from exercise of stock options                          2,701                      -                       2,701
Proceeds from issuance of debt to effect Merger                219,843                      -                     219,843
Purchase price for the common stock of WR
  Acquisition, Inc. and certain related expenses              (147,854)                     -                    (147,854)
Advances to Ampad                                              (54,306)                     -                     (54,306)
Investment in trust                                            (34,518)                     -                     (34,518)
Proceeds from sale of accounts receivable                       35,086                  11,902                     46,988
Advances from (to) Parent                                       36,183                 (10,605)                    25,578
Advances from (to) Subsidiaries                                  6,986                  (6,986)                        - 
                                                      ----------------        ----------------           ----------------
   Cash provided by (used for) financing activities              6,394                 (12,840)                    (6,446)
                                                      ----------------        ----------------           ----------------
DECREASE IN CASH AND CASH EQUIVALENTS                             (857)                   (129)                      (986)
Cash and cash equivalents at beginning of period                   138                     887                      1,025
                                                      ----------------        ----------------           ----------------
Cash and cash equivalents at end of period             $          (719)           $        758               $         39
                                                      ================        ================           ================
</TABLE>      

                                     F-58

<PAGE>
 
                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholder of
American Pad & Paper Company of Delaware, Inc.
(successor to Ampad Corporation)

We have audited the accompanying statements of net sales and cost of sales of
the Globe-Weis Office Products Group product lines purchased by American Pad &
Paper Company of Delaware, Inc. (successor to Ampad Corporation) from American
Trading and Production Corporation for the twelve months ended July 31, 1995 and
the nine months ended July 31, 1994.  These statements are the responsibility of
the Company's management.  Our responsibility is to express an opinion on these
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 statements of net sales and cost of sales
are free of material misstatement.  An audit includes examining, on a test
basis, evidence supporting the amounts and disclosures in these statements.  An
audit also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of
these statements.  We believe that our audits provide a reasonable basis for our
opinion.

The accompanying historical statements were prepared for the purposes of
complying with the rules and regulations of the Securities and Exchange
Commission (for inclusion in the registration statement on Form S-1 of  American
Pad & Paper Company) as described in Note 3 and are not intended to be a
complete presentation of the results of operations of the product lines
purchased from American Trading and Production Corporation.

In our opinion, the historical statements referred to above present fairly, in
all material respects, the net sales and cost of sales of the product lines
acquired, as described in Note 2, for the twelve months ended July 31, 1995 and
the nine months ended July 31, 1994, in conformity with generally accepted
accounting principles.



PRICE WATERHOUSE LLP

/s/ Price Waterhouse LLP

Dallas, Texas
March 22, 1996

                                      F-59
<PAGE>
 
GLOBE-WEIS
(Office Products Group Product Lines Acquired from American Trading and
 Production Corporation)

STATEMENTS OF NET SALES AND COST OF SALES
- --------------------------------------------------------------------------------


                   NINE MONTHS   TWELVE MONTHS
                      ENDED          ENDED
                  JULY 31, 1994  JULY 31, 1995
                  -------------  -------------
                         (IN THOUSANDS)
 
Net sales            $43,762        $60,047
Cost of sales         37,754         54,706
                     -------        -------
Gross profit         $ 6,008        $ 5,341


        The accompanying notes are an integral part of these statements.

                                      F-60
<PAGE>
 
GLOBE-WEIS
(Office Products Group Product Lines Acquired from American Trading and
 Production Corporation)

NOTES TO STATEMENTS OF NET SALES AND COST OF SALES
- --------------------------------------------------------------------------------


1.  DESCRIPTION OF BUSINESS

Globe-Weis is one of five brand names marketed by the Office Products Group of
American Trading and Production Corporation (ATAPCO).  The Globe-Weis brand
comprises file folders, hanging file folders, expandables, file guides, storage
cases and trays.  The products are distributed through the large mass merchant
retailers, office products superstores, office products wholesalers and contract
stationers.

2.  ACQUISITION

On August 16, 1995, the inventory and certain equipment of the file folder and
hanging file folder product lines of Globe-Weis were acquired by Ampad
Corporation ("Ampad") in a transaction accounted for as a purchase by Ampad.
Ampad is the predecessor to American Pad & Paper Company of Delaware, Inc.
(hereafter referred to as the "Company") as a result of Ampad's merger with and
into the Company effective October 31, 1995.  The Company also entered into a
license agreement with ATAPCO for use of the Globe-Weis name and other trade
names.  The acquired product lines are hereafter referred to as the Globe-Weis
assets.  Sales of the acquired product lines represented approximately 59% of
the sales of the Globe-Weis brand.  The Globe-Weis product lines not acquired
remain an ongoing business of ATAPCO.

3.  BASIS OF PRESENTATION

The accompanying statements of net sales and cost of sales were prepared for the
purpose of complying with the rules and regulations of the Securities and
Exchange Commission ( SEC) (for the inclusion in the registration statement on
Form S-1 of the Company).

The acquisition of the Globe-Weis assets constituted a significant acquisition
to the Company pursuant to regulations of the SEC.  ATAPCO did not maintain
separate, complete accounting records for each of the product lines within the
Office Products Group, nor did ATAPCO allocate general and administrative
expenses or selling and marketing expenses to individual product lines.
Accordingly, complete financial statements of the acquired Globe-Weis assets are
not presented. However, in accordance with approval from the SEC staff, audited
net sales and cost of sales information is presented for the twelve months ended
July 31, 1995 (month-end closest to acquisition date) and the nine months ended
July 31, 1994.  The statements of net sales and cost of sales include only those
net sales and cost of sales directly related to the production and distribution
of the acquired product lines.

4.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

REVENUE RECOGNITION

Globe-Weis recognized revenue from the sale of products upon shipment to the
customer.  Costs of sales are recorded when the related revenue is recognized.

                                      F-61
<PAGE>
 
GLOBE-WEIS
(Office Products Group Product Lines Acquired from American Trading and
 Production Corporation)

NOTES TO STATEMENTS OF NET SALES AND COST OF SALES
- --------------------------------------------------------------------------------

CONCENTRATION OF CUSTOMERS

During the twelve months ended July 31, 1995, three customers accounted for 79%
of net sales. Three customers accounted for 81% of net sales during the nine
months ended July 31, 1994.

COST OF SALES

Cost of sales were determined at standard cost, which approximates actual first-
in, first-out cost in accordance with generally accepted accounting principles.
Standard cost for raw material inventory includes material, freight, duties and
brokerage fees.  Standard cost for work in process and finished goods
inventories include material, direct labor and overhead with costs allocated by
identifiable activity.  Revaluations of standard costs were amortized to cost of
sales based on inventory turnover.  Obsolescence and other variances to standard
cost were charged to cost of sales in the period incurred.

                                      F-62
<PAGE>
 
          NO DEALER, SALES PERSON OR OTHER PERSON HAS BEEN AUTHORIZED TO GIVE
ANY INFORMATION OR TO MAKE ANY REPRESENTATIONS OTHER THAN THOSE CONTAINED IN
THIS PROSPECTUS, AND, IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATIONS MUST
NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE COMPANY OR AMERICAN PAD &
PAPER COMPANY.  THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL OR THE
SOLICITATION OF AN OFFER TO BUY ANY SECURITY OTHER THAN THOSE TO WHICH IT
RELATES, NOR DOES IT CONSTITUTE AN OFFER TO SELL, OR THE SOLICITATION OF AN
OFFER TO BUY, TO ANY PERSON IN ANY JURISDICTION IN WHICH SUCH OFFER OR
SOLICITATION IS NOT AUTHORIZED, OR IN WHICH THE PERSON MAKING SUCH OFFER OR
SOLICITATION IS NOT QUALIFIED TO DO SO, OR TO ANY PERSON TO WHOM IT IS UNLAWFUL
TO MAKE SUCH OFFER OR SOLICITATION. NEITHER THE DELIVERY OF THIS PROSPECTUS NOR
ANY SALE MADE HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE ANY IMPLICATION
THAT THERE HAS BEEN NO CHANGE IN THE AFFAIRS OF THE COMPANY OR AMERICAN PAD &
PAPER COMPANY SINCE THE DATE HEREOF OR THAT THE INFORMATION CONTAINED HEREIN IS
CORRECT AS OF ANY TIME SUBSEQUENT TO THE DATE HEREOF.



                               TABLE OF CONTENTS

                                               PAGE
                                               ----
 
    
AVAILABLE INFORMATION.........................   i
PROSPECTUS SUMMARY............................   1
RISK FACTORS..................................  16
THE TRANSACTIONS..............................  21
PROPOSED INITIAL PUBLIC OFFERING..............  21
USE OF PROCEEDS...............................  22
CAPITALIZATION................................  23
UNAUDITED PRO FORMA FINANCIAL DATA............  24
SELECTED HISTORICAL CONSOLIDATED
 FINANCIAL DATA...............................  30
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
 FINANCIAL CONDITION AND RESULTS OF OPERATIONS  32
INDUSTRY......................................  38
BUSINESS......................................  41
MANAGEMENT....................................  49
PRINCIPAL STOCKHOLDERS........................  58
CERTAIN RELATIONSHIPS AND RELATED                
 TRANSACTIONS.................................  59
DESCRIPTION OF BANK CREDIT AGREEMENT..........  60
DESCRIPTION OF NEW BANK CREDIT AGREEMENT......  61
DESCRIPTION OF ACCOUNTS RECEIVABLE FACILITY...  62
DESCRIPTION OF EXCHANGE NOTES.................  62
THE EXCHANGE OFFER............................  89
CERTAIN FEDERAL INCOME TAX CONSIDERATIONS.....  97
PLAN OF DISTRIBUTION..........................  99
EXPERTS....................................... 100
LEGAL MATTERS................................. 100
INDEX TO FINANCIAL STATEMENTS................. F-1
 
     
                                   PROSPECTUS


                                  $200,000,000

    
                             AMERICAN PAD & PAPER
                                    COMPANY     
                               OF DELAWARE, INC.


                             OFFER TO EXCHANGE ITS
                            13% SENIOR SUBORDINATED
                            NOTES DUE 2005, SERIES B
                        FOR ANY AND ALL ITS OUTSTANDING
                            13% SENIOR SUBORDINATED
                                 NOTES DUE 2005



                              ______________, 1996
<PAGE>
 
                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

          The following is a statement of estimated expenses, to be paid solely
by the Company, of the issuance and distribution of the securities being
registered:

Securities and Exchange Commission        
 Registration Fee......................   $68,966
Printing Expenses......................         *
Accounting Fees and Expenses...........         *
Legal Fees and Expenses................         *
Exchange Agent Fee.....................         *
Miscellaneous Expenses.................         *
                                          -------
     Total.............................   $     *
                                          =======
 
 
- -------------------
*  To be provided by Amendment.
 
ITEM 14.   INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     The Company is incorporated under the laws of the State of Delaware.
Section 145 of the General Corporation Law of the State of Delaware ("Section
145") provides that a Delaware corporation may indemnify any persons who are, or
are threatened to be made, parties to any threatened, pending or completed
action, suit or proceeding, whether civil, criminal, administrative or
investigative (other than an action by or in the right of such corporation), by
reason of the fact that such person was an officer, director, employee or agent
of such corporation, or is or was serving at the request of such corporation as
a director, officer, employee or agent of another corporation or enterprise.
The indemnity may include expenses (including attorneys' fees), judgments, fines
and amounts paid in settlement actually and reasonably incurred by such person
in connection with such action, suit or proceeding, provided such person acted
in good faith and in a manner he reasonably believed to be in or not opposed to
the corporation's best interests and, with respect to any criminal action or
proceeding, had no reasonable cause to believe that his conduct was illegal.  A
Delaware corporation may indemnify any persons who are, or are threatened to be
made, a party to any threatened, pending or completed action or suit by or in
the right of the corporation by reason of the fact that such person was a
director, officer, employee or agent of such corporation, or is or was serving
at the request of such corporation as a director, officer, employee or agent of
another corporation or enterprise.  The indemnity may include expenses
(including attorneys' fees) actually and reasonably incurred by such person in
connection with the defense or settlement of such action or suit, provided such
person acted in good faith and in a manner he reasonably believed to be in or
not opposed to the corporation's best interests except that no indemnification
is permitted without judicial approval if the officer or director is adjudged to
be liable to the corporation.  Where an officer or director is successful on the
merits or otherwise in the defense of any action referred to above, the
corporation must indemnify him against the expenses which such officer or
director has actually and reasonably incurred.

     The Company's By-Laws and Articles of Incorporation provide for the
indemnification of directors and officers of the Company to the fullest extent
permitted by Section 145.

                                      II-1
<PAGE>
 
     In that regard, the By-Laws provide that the Company shall indemnify any
person whom it has the power to indemnify by Section 145 from or against any and
all of the expenses, liabilities or other matters referred to or covered in
Section 145, and such indemnification is not exclusive of other rights to which
such person shall be entitled under any By-Law, agreement, vote of stockholders
or disinterested directors or otherwise, both as to action in such person's
official capacity for or in behalf of the Company and/or any subsidiary of the
Company and as to action in another capacity while holding such office and shall
continue as to such person who has ceased to be a director, officer, employee,
or agent of the Company and/or subsidiary of the Company and shall inure to the
benefit of the heirs, executors, and administrators of such person.

     The By-Laws of each Subsidiary Guarantor provides for the indemnification
of its directors and officers to the fullest extent permitted by applicable law.

ITEM 15.  RECENT SALES OF UNREGISTERED SECURITIES.

     In connection with the Transactions, the Company offered and sold, on
December 1, 1995, $200,000,000 aggregate principal amount of its 13% Senior
Subordinated Notes due 2005.  These Notes were initially sold to BT Securities
Corporation and Wasserstein Perella Securities, Inc. with an initial purchasers'
discount of 3% (or $6 million). The offer and sale of the Notes were deemed to
be exempt from registration under Section 4(2) of the Securities Act as an offer
and sale not involving a public offering and were made in accordance with Rule
144A and Regulation D promulgated under the Securities Act.

ITEM 16.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.
    
     (a)  Exhibits.

         *3.1(i)  Certificate of Incorporation of the Company.

         *3.1(ii) By-laws of the Company.

         *3.2(i)  Certificate of  Incorporation of each Subsidiary Guarantor.

         *3.2(ii) By-laws of each Subsidiary Guarantor.

         **4.1    Indenture, dated as of December 1, 1995, among the Company,
                  the Subsidiary Guarantors and the Trustee (including Form of
                  Exchange Note).

         **4.2    Form of Subsidiary Guarantee with respect to the 13% Senior
                  Subordinated Notes.

         *4.3     Purchase Agreement, dated as of November 17, 1994, among the
                  Company, the Subsidiary Guarantors and the Initial Purchasers.

         *4.4     Registration Rights Agreement, dated as of December 1, 1995,
                  among the Company, the Subsidiary Guarantors and the Initial
                  Purchasers.

         *4.5     Credit Agreement, dated as of October 31, 1995, among American
                  Pad & Paper Company, WR Acquisition, Inc., the Company,
                  various Lending Institutions and Bankers Trust Company as
                  Agent.+

         *4.6     Security Agreement, dated as of October 31, 1995, among
                  American Pad & Paper Company, WR Acquisition, Inc., the
                  Company, certain other subsidiaries of American Pad & Paper
                  Company and Bankers Trust Company, as Collateral Agent.+      

                                      II-2
<PAGE>

     
         *4.7  Pledge Agreement, dated as of October 31, 1995, by the Company 
               and the Subsidiary Guarantors in favor of Bankers Trust Company,
               as Collateral Agent.+

         4.8   Notepad Funding Receivables Master Trust Pooling and Servicing
               Agreement, dated October 31, 1995, among the Company, Notepad
               Funding Corporation and Manufacturers and Traders Trust Company
               (the "Pooling and Service Agreement").

         4.9   Series 1995-1 Supplement to the Pooling and Service Agreement,
               dated October 31, 1995.
 
         4.10  Revolving Certificate Purchase Agreement, dated October 31, 1995,
               among the Company, Notepad Funding Corporation, Bankers Trust
               Company and the Purchasers described therein.

         4.11  Receivables Purchase Agreement, dated October 31, 1995, among the
               Company, Notepad Funding Corporation and certain subsidiaries.

         5.1   Opinion and consent of Kirkland & Ellis.

         *10.1 Agreement and Plan of Merger, dated as of October 3, 1995, among
               Ampad Holding Corporation, WHR Acquisition, Inc. and WR 
               Acquisition, Inc.+

         *10.2 Amendment No. 1 to WHR Merger Agreement, dated as of October 31,
               1995, among American Pad & Paper Company, WR Acquisition, Inc.
               and WR Acquisition, Inc.

         *10.3 Stock Purchase Agreement, dated as of October 30, 1995, among WR
               Acquisition, Inc. and American Pad & Paper Company.

         *10.4 Tax Sharing Agreement, dated as of October 30, 1995, among
               American Pad & Paper Company and the Subsidiary Guarantors.

         *10.5 Agreement and Plan of Merger, dated as of October 31, 1995,
               among the Company and Ampad Corporation.

         *10.6 Advisory Agreement, dated as of October 31, 1995, among the
               Company and Bain Capital, Inc.

         *10.7 Ampad Holding Corporation 1992 Key Employees Stock Option Plan.

         *10.8 Amended and Restated Management Agreement between APP and
               Charles G. Hanson, III.

         *10.9 Amended and Restated Management Agreement between APP and
               Russell M. Gard.

         *10.10  Amended and Restated Management Agreement between APP and
                 Gregory M. Benson.

         *10.11  Preferred Stock Redemption Agreement between APP and the
                 stockholders of APP.

         **10.12  Asset Purchase Agreement, dated as of June 29, 1994, by and
                  between Huxley Envelope Corp., The Kent Paper Co., Inc. and
                  Williamhouse of California, Inc.+

         *10.13  Lease Agreement for City of Industry, California.

         *10.14  Lease Agreement for Dubuque, Iowa.

         *10.15  Lease Agreement for Miamisburg, Ohio.
     
                                      II-3
<PAGE>

     
         *10.16  Lease Agreement for North Salt Lake City, Utah.

         *10.17  Lease Agreement for Tacoma, Washington.

         *10.18  Change of Control Agreement between WR Acquisition, Inc. and
                 certain officers of the Company.

         **10.19  Registration Rights Agreement between APP and the
                  stockholders of APP.

         *12.1  Statement of Computation of Ratios.

         21.1  Subsidiaries of the Company.

         23.1  Consents of Price Waterhouse LLP.

         23.2  Consent of KPMG Peat Marwick LLP.

         23.3  Consent of Kirkland & Ellis (included in Exhibit 5.1).

         *24.1  Powers of Attorney (included in signature page).

         25.1  Statement of Eligibility of Trustee on Form T-1.

         *99.1  Form of Letter of Transmittal.

         *99.2  Form of Notice of Guaranteed Delivery.

         *99.3  Form of Tender Instructions.

___________________________________

      * Previously filed.

     ** Previously filed in connection with a Registration Statement on Form
        S-1 of American Pad & Paper Company (File No. 333-4000).      
 
      + The Company agrees to furnish supplementally to the Commission a copy
     of any omitted schedule or exhibit  to such agreement upon request by
     Commission.

     (b)  Financial Statement Schedules.

     All schedules for which provision is made in the applicable accounting
regulations of the Securities and Exchange Commission are not required under the
related instructions, are inapplicable or not material, or the information
called for thereby is otherwise included in the financial statements and
therefore has been omitted.



ITEM 17.  UNDERTAKINGS.

     The undersigned registrant hereby undertakes:

     (1) To file, during any period in which offers or sales are being made, a
post-effective amendment to this registration statement;

          (i)  To include any prospectus required by Section 10(a)(3) of the
               Securities Act of 1993;

                                      II-4
<PAGE>
 
          (ii) To reflect in the prospectus any facts or events arising after
               the effective date of the registration statement (or the most
               recent post-effective amendment thereof) which, individually or
               in the aggregate, represent a fundamental change in the
               information set forth in the registration statement.
               Notwithstanding  the foregoing, any increase or decrease in
               volume of securities offered (if the total dollar value of
               securities offered would not exceed that which was registered)
               and any deviation from the low or high and of the estimated
               maximum offering range may be reflected in the form of prospectus
               filed with the Commission pursuant to Rule 424(b) if, in the
               aggregate, the changes in volume and price represent no more than
               20 percent change in the maximum aggregate offering price set
               forth in the "Calculation of Registration Fee" table in the
               effective registration statement;

          (iii)  To include any material information with respect to the plan of
               distribution not previously disclosed in the registration
               statement or any material change to such information in the
               registration statement.

     (2) That, for the purpose of determining any liability under the Securities
Act of 1933, each such post-effective amendment shall be deemed to be a new
registration statement relating to the securities offered therein, and the
offering of such securities at that time shall be deemed to be the initial bona
fide offering thereof.

     (3) To remove from registration by means of a post-effective amendment any
of the securities being registered which remain unsold at the termination of the
offering.

     (4) For purposes of determining any liability under the Securities Act of
1933, the information omitted from the form of prospectus filed as part of this
registration statement in reliance upon Rule 430A and contained in a form of
prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4) or 497(h)
under the Securities Act shall be deemed to be part of this registration
statement as of the time it was declared effective.

     (5) For purposes of determining any liability under the Securities Act of
1933, each post-effective amendment that contains a form of prospectus shall be
deemed to be a new registration statement relating to the securities offered
therein, and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 (the "Securities Act") may be permitted to directors, officers and
controlling persons of the registrant pursuant to the foregoing provisions, or
otherwise, the registrant has been advised that in the opinion of the Securities
and Exchange Commission such indemnification is against public policy as
expressed in the Securities Act and is, therefore, unenforceable.  In the event
that a claim for indemnification against such liabilities (other than the
payment by the registrant of expenses incurred or paid by a director, officer or
controlling person of the registrant in the successful defense of any action,
suit or proceeding) is asserted by such director, officer or controlling person
in connection with the securities being registered, the registrant will, unless
in the opinion of its counsel the matter has been settled by controlling
precedent, submit to a court of appropriate jurisdiction the question whether
such indemnification by it is against public policy as expressed in the
Securities Act and will be governed by the final adjudication of such issue.

                                      II-5
<PAGE>
 
                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the Registrant
has duly caused this Amendment No. 1 to Registration Statement to be signed on
its behalf by the undersigned, thereunto duly authorized, in the City of Dallas,
State of Texas, on May 22, 1996.



                                AMERICAN PAD & PAPER COMPANY OF
                                 DELAWARE, INC.
 
         
                                By: /s/  Gregory M. Benson
                                -----------------------------
                                Gregory M. Benson
                                Chief Administrative Officer


                              *     *     *     *

  PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, THIS AMENDMENT NO.
1 TO REGISTRATION STATEMENT HAS BEEN SIGNED BY THE FOLLOWING PERSONS IN THE
CAPACITIES AND ON THE DATES INDICATED:


 
         SIGNATURE                         CAPACITY                     DATE
         ---------                         --------                     ----

            *                CHAIRMAN, CHIEF EXECUTIVE OFFICER      MAY 22, 1996
- -------------------------      AND DIRECTOR (PRINCIPAL EXECUTIVE
 CHARLES G. HANSON, III        OFFICER)
 
 
            *                DIRECTOR                               MAY 22, 1996
- -------------------------
    RUSSELL M. GARD

            *                DIRECTOR (PRINCIPAL FINANCIAL AND      MAY 22, 1996
- -------------------------    ACCOUNTING OFFICER)
    GREGORY M. BENSON
 
            *                DIRECTOR                               MAY 22, 1996
- -------------------------
   JONATHAN S. LAVINE

            *                DIRECTOR                               MAY 22, 1996
- -------------------------
     MARC B. WOLPOW

            *                DIRECTOR                               MAY 22, 1996
- -------------------------
     ROBERT C. GAY


- ---------- 
* THE UNDERSIGNED, BY SIGNING HIS NAME HERETO, DOES SIGN AND EXECUTE THIS
  AMENDMENT NO. 1 TO REGISTRATION STATEMENT ON BEHALF OF THE ABOVE NAMED
  OFFICERS AND DIRECTORS OF THE COMPANY PURSUANT TO THE POWER OF ATTORNEY
  EXECUTED BY SUCH OFFICERS AND DIRECTORS  AND PREVIOUSLY FILED WITH THE
  SECURITIES AND EXCHANGE COMMISSION.


  /S/ GREGORY M.  BENSON
- ---------------------------
    GREGORY M.  BENSON
     ATTORNEY-IN-FACT

                                      II-6
<PAGE>
 
                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the Registrant
has duly caused this Amendment No. 1 to Registration Statement to be signed on
its behalf by the undersigned, thereunto duly authorized, in the City of Dallas,
State of Texas, on May 22, 1996.


                                WILLIAMHOUSE OF CALIFORNIA, INC.
 
 
                                By:    /s/  Gregory M. Benson
                                -------------------------------
                                Gregory M. Benson
                                President, Secretary and Chief
                                 Financial Officer
                                         


                              *     *     *     *

  Pursuant to the requirements of the Securities Act of 1933, this Amendment No.
1 to Registration Statement has been signed by the following persons in the
capacities and on the dates indicated:

 
         Signature                         Capacity                     Date
         ---------                         --------                     ----
[S]                          [C]                                    [C]
*                            President, Secretary, Chief            May 22, 1996
- -------------------------    Financial Officer and Director
Gregory M. Benson            (principal executive and financial
                             officer)
 
 
*                            Director                               May 22, 1996
- -------------------------
Jonathan S. Lavine


- ----------
* The undersigned, by signing his name hereto, does sign and execute this
  Amendment No. 1 to Registration Statement on behalf of the above named
  officers and directors of the Company pursuant to the Power of Attorney
  executed by such officers and directors  and previously filed with the
  Securities and Exchange Commission.



  /s/ Gregory M.  Benson
- -----------------------------
    Gregory M.  Benson
     Attorney-in-fact

                                      II-7
<PAGE>
 
                                   SIGNATURES

  Pursuant to the requirements of the Securities Act of 1933, the Registrant has
duly caused this Amendment No. 1 to Registration Statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of Dallas,
State of Texas, on May 22, 1996.


                                THE PRECIOUS COLLECTION, INC.
 
 
                                By:    /s/  Gregory M. Benson
                                ------------------------------------
                                Gregory M. Benson
                                President, Secretary and Chief
                                 Financial Officer



                              *     *     *     *

  Pursuant to the requirements of the Securities Act of 1933, this Amendment No.
1 to Registration Statement has been signed by the following persons in the
capacities and on the dates indicated:

 
         Signature                         Capacity                     Date
         ---------                         --------                     ----

*                            President, Secretary, Chief            May 22, 1996
- -----------------------      Financial Officer and Director
Gregory M. Benson            (principal executive and financial
                             officer)
 
 
*                            Director                               May 22, 1996
- ------------------------ 
Jonathan S. Lavine

- ----------
* The undersigned, by signing his name hereto, does sign and execute this
  Amendment No. 1 to Registration Statement on behalf of the above named
  officers and directors of the Company pursuant to the Power of Attorney
  executed by such officers and directors  and previously filed with the
  Securities and Exchange Commission.

  /s/ Gregory M.  Benson
- ---------------------------
    Gregory M.  Benson
     Attorney-in-fact

                                      II-8
<PAGE>
 
                                   SIGNATURES

  Pursuant to the requirements of the Securities Act of 1933, the Registrant has
duly caused this Amendment No. 1 to Registration Statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of Dallas,
State of Texas, on May 22, 1996.


                                STATIONARY HOUSE INC. VIP DIVISION
 
 
                                By:    /s/  Gregory M. Benson
                                -------------------------------
                                Gregory M. Benson
                                President, Secretary and Chief
                                 Financial Officer



                              *     *     *     *

  Pursuant to the requirements of the Securities Act of 1933, this Amendment No.
1 to Registration Statement has been signed by the following persons in the
capacities and on the dates indicated:
 
         Signature                         Capacity                     Date
         ---------                         --------                     ----

*                            President, Secretary, Chief            May 22, 1996
- --------------------------   Financial Officer and Director
Gregory M. Benson            (principal executive and financial
                             officer)
 
 
*                            Director                               May 22, 1996
- --------------------------
Jonathan S. Lavine


- ----------
* The undersigned, by signing his name hereto, does sign and execute this
  Amendment No. 1 to Registration Statement on behalf of the above named
  officers and directors of the Company pursuant to the Power of Attorney
  executed by such officers and directors  and previously filed with the
  Securities and Exchange Commission.

  /s/ Gregory M.  Benson
- ---------------------------
    Gregory M.  Benson
     Attorney-in-fact

                                      II-9
<PAGE>
 
                                   SIGNATURES

  Pursuant to the requirements of the Securities Act of 1933, the Registrant has
duly caused this Amendment No. 1 to Registration Statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of Dallas,
State of Texas, on May 22, 1996.


                                REGENCY SONNELL GREETINGS, INC.
 
 
                                By:    /s/  Gregory M. Benson
                                ----------------------------------
                                Gregory M. Benson
                                President, Secretary and Chief
                                 Financial Officer



                              *     *     *     *

  Pursuant to the requirements of the Securities Act of 1933, this Amendment No.
1 to Registration Statement has been signed by the following persons in the
capacities and on the dates indicated:
 
         Signature                         Capacity                     Date
         ---------                         --------                     ----

*                            President, Secretary, Chief            May 22, 1996
- --------------------------   Financial Officer and Director
Gregory M. Benson            (principal executive and financial
                             officer)
 
 
*                            Director                               May 22, 1996
- --------------------------
Jonathan S. Lavine

- ----------
* The undersigned, by signing his name hereto, does sign and execute this
  Amendment No. 1 to Registration Statement on behalf of the above named
  officers and directors of the Company pursuant to the Power of Attorney
  executed by such officers and directors  and previously filed with the
  Securities and Exchange Commission.

  /s/ Gregory M.  Benson
- ---------------------------
    Gregory M.  Benson
     Attorney-in-fact

                                     II-10
<PAGE>
 
                                   SIGNATURES

  Pursuant to the requirements of the Securities Act of 1933, the Registrant has
duly caused this Amendment No. 1 to Registration Statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of Dallas,
State of Texas, on May 22, 1996.


                                REGENCY THERMOGRAPHERS, INC.
 
 
                                By:    /s/  Gregory M. Benson
                                --------------------------------
                                Gregory M. Benson
                                President, Secretary and Chief
                                 Financial Officer


                              *     *     *     *

  Pursuant to the requirements of the Securities Act of 1933, this Amendment No.
1 to Registration Statement has been signed by the following persons in the
capacities and on the dates indicated:

 
         Signature                         Capacity                     Date
         ---------                         --------                     ----

*                            President, Secretary, Chief            May 22, 1996
- -------------------------    Financial Officer and Director
Gregory M. Benson            (principal executive and financial
                             officer)
 
 
*                            Director                               May 22, 1996
- -------------------------
Jonathan S. Lavine

- ----------
* The undersigned, by signing his name hereto, does sign and execute this
  Amendment No. 1 to Registration Statement on behalf of the above named
  officers and directors of the Company pursuant to the Power of Attorney
  executed by such officers and directors  and previously filed with the
  Securities and Exchange Commission.

  /s/ Gregory M.  Benson
- ---------------------------
    Gregory M.  Benson
     Attorney-in-fact

                                     II-11
<PAGE>
 
                                   SIGNATURES

  Pursuant to the requirements of the Securities Act of 1933, the Registrant has
duly caused this Amendment No. 1 to Registration Statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of Dallas,
State of Texas, on May 22, 1996.


                                REGENCY THERMOGRAPHERS OF CALIFORNIA,
                                 INC.
 
 
                                By:        /s/  Gregory M. Benson
                                ------------------------------------
                                Gregory M. Benson
                                President, Secretary and Chief
                                 Financial Officer



                              *     *     *     *

  Pursuant to the requirements of the Securities Act of 1933, this Amendment No.
1 to Registration Statement has been signed by the following persons in the
capacities and on the dates indicated:


 
         Signature                         Capacity                     Date
         ---------                         --------                     ----
*                            President, Secretary, Chief            May 22, 1996
- -------------------------    Financial Officer and Director
Gregory M. Benson            (principal executive and financial
                             officer)
 
 
*                            Director                               May 22, 1996
- -------------------------
Jonathan S. Lavine

- ----------
* The undersigned, by signing his name hereto, does sign and execute this
  Amendment No. 1 to Registration Statement on behalf of the above named
  officers and directors of the Company pursuant to the Power of Attorney
  executed by such officers and directors  and previously filed with the
  Securities and Exchange Commission.

  /s/ Gregory M.  Benson
- ---------------------------
    Gregory M.  Benson
     Attorney-in-fact

                                     II-12
<PAGE>
 
                                   SIGNATURES

  Pursuant to the requirements of the Securities Act of 1933, the Registrant has
duly caused this Amendment No. 1 to Registration Statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of Dallas,
State of Texas, on May 22, 1996.


                                REGENCY THERMOGRAPHERS OF ILLINOIS, INC.
 
 
                                By:      /s/  Gregory M. Benson
                                -------------------------------------
                                Gregory M. Benson
                                President, Secretary and Chief
                                 Financial Officer



                              *     *     *     *

  Pursuant to the requirements of the Securities Act of 1933, this Amendment No.
1 to Registration Statement has been signed by the following persons in the
capacities and on the dates indicated:
 
         Signature                         Capacity                     Date
         ---------                         --------                     ----

*                            President, Secretary, Chief            May 22, 1996
- --------------------------   Financial Officer and Director
Gregory M. Benson            (principal executive and financial
                             officer)
 
 
*                            Director                               May 22, 1996
- --------------------------
Jonathan S. Lavine

- ----------
* The undersigned, by signing his name hereto, does sign and execute this
  Amendment No. 1 to Registration Statement on behalf of the above named
  officers and directors of the Company pursuant to the Power of Attorney
  executed by such officers and directors  and previously filed with the
  Securities and Exchange Commission.


  /s/ Gregory M.  Benson
- --------------------------
    Gregory M.  Benson
     Attorney-in-fact

                                     II-13
<PAGE>
 
                                   SIGNATURES

  Pursuant to the requirements of the Securities Act of 1933, the Registrant has
duly caused this Amendment No. 1 to Registration Statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of Dallas,
State of Texas, on May 22, 1996.


                                REGENCY THERMOGRAPHERS OF WASHINGTON,
                                 INC.
 
 
                                By:      /s/  Gregory M. Benson
                                -----------------------------------
                                Gregory M. Benson
                                President, Secretary and Chief
                                 Financial Officer



                              *     *     *     *

  Pursuant to the requirements of the Securities Act of 1933, this Amendment No.
1 to Registration Statement has been signed by the following persons in the
capacities and on the dates indicated:

 
         Signature                         Capacity                     Date
         ---------                         --------                     ----

*                            President, Secretary, Chief            May 22, 1996
- -------------------------    Financial Officer and Director
Gregory M. Benson            (principal executive and financial
                             officer)
 
 
*                            Director                               May 22, 1996
- -------------------------
Jonathan S. Lavine


- ----------
*    The undersigned, by signing his name hereto, does sign and execute this
     Amendment No. 1 to Registration Statement on behalf of the above named
     officers and directors of the Company pursuant to the Power of Attorney
     executed by such officers and directors  and previously filed with the
     Securities and Exchange Commission.

  /s/ Gregory M.  Benson
- ---------------------------
    Gregory M.  Benson
     Attorney-in-fact

                                     II-14
<PAGE>
 
    
                                                  Registration No. 333-3006     
- --------------------------------------------------------------------------------


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                              ___________________


                                    EXHIBITS

                                       TO

                          AMENDMENT NO. 1 TO FORM S-1

                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933


                              ___________________



                 AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
                       STATIONERY HOUSE INC. VIP DIVISION
                        WILLIAMHOUSE OF CALIFORNIA, INC.
                         THE PRECIOUS COLLECTION, INC.
                        REGENCY SONNELL GREETINGS, INC.
                          REGENCY THERMOGRAPHERS, INC.
                   REGENCY THERMOGRAPHERS OF CALIFORNIA, INC.
                    REGENCY THERMOGRAPHERS OF ILLINOIS, INC.
                   REGENCY THERMOGRAPHERS OF WASHINGTON, INC.
             (Exact name of Registrant as specified in its charter)

  ____________________________________________________________________________
<PAGE>
 
<TABLE> 
<CAPTION> 

                                 EXHIBIT INDEX

    
EXHIBIT                                                                            PAGE
  NO.                            DESCRIPTION                                        NO.
- ----------                       -----------                                       -----
<S>            <C>                                                                 <C>
*3.1(i)        Certificate of Incorporation of the Company.

*3.1(ii)       By-laws of the Company.

*3.2(i)        Certificate of  Incorporation of each Subsidiary Guarantor.

*3.2(ii)       By-laws of each Subsidiary Guarantor.

**4.1          (*)Indenture, dated as of December 1, 1995, among the Company,
               the Subsidiary Guarantors and the Trustee (including Form of 
               Exchange Note).

**4.2          (*)Form of Subsidiary Guarantee with respect to the 13% Senior
               Subordinated Notes.

*4.3           Purchase Agreement, dated as of November 17, 1994, among the
               Company, the Subsidiary Guarantors and the Initial Purchasers.

*4.4           Registration Rights Agreement, dated as of December 1, 1995,
               among the Company, the Subsidiary Guarantors and the Initial
               Purchasers.

*4.5           Credit Agreement, dated as of October 31, 1995, among American
               Pad & Paper Company, WR Acquisition, Inc., the Company, various
               Lending Institutions and Bankers Trust Company as Agent.+

*4.6           Security Agreement, dated as of October 31, 1995, among American
               Pad & Paper Company, WR Acquisition, Inc., the Company, certain
               other subsidiaries of American Pad & Paper Company and Bankers
               Trust Company, as Collateral Agent.+

*4.7           Pledge Agreement, dated as of October 31, 1995, by the Company
               and the Subsidiary Guarantors in favor of Bankers Trust Company,
               as Collateral Agent.+

4.8            Notepad Funding Receivables Master Trust Pooling and Servicing
               Agreement, dated October 31, 1995, among the Company, Notepad
               Funding Corporation and Manufacturers and Traders Trust Company
               (the "Pooling and Service Agreement").

4.9            Series 1995-1 Supplement to the Pooling and Service Agreement,
               dated October 31, 1995.

4.10           Revolving Certificate Purchase Agreement, dated October 31, 1995,
               among the Company, Notepad Funding Corporation, Bankers Trust
               Company and the Purchasers described therein.

4.11           Receivables Purchase Agreement, dated October 31, 1995, among the
               Company, Notepad Funding Corporation and certain subsidiaries.

5.1            Opinion and consent of Kirkland & Ellis.

*10.1          Agreement and Plan of Merger, dated as of October 3, 1995, among
               Ampad Holding Corporation, WHR Acquisition, Inc. and WR
               Acquisition, Inc.+     
</TABLE> 
<PAGE>
 
<TABLE> 
<CAPTION> 

                                 EXHIBIT INDEX

    
EXHIBIT                                                                            PAGE
  NO.                            DESCRIPTION                                        NO.
- ----------                       -----------                                       -----
<S>            <C>                                                                 <C>

*10.2          Amendment No. 1 to WHR Merger Agreement, dated as of October 31,
               1995, among American Pad & Paper Company, WR Acquisition, Inc.
               and WR Acquisition, Inc.

*10.3          Stock Purchase Agreement, dated as of October 30, 1995, among WR
               Acquisition, Inc. and American Pad & Paper Company.

*10.4          Tax Sharing Agreement, dated as of October 30, 1995, among
               American Pad & Paper Company and the Subsidiary Guarantors.

*10.5          Agreement and Plan of Merger, dated as of October 31, 1995, among
               the Company and Ampad Corporation.

*10.6          Advisory Agreement, dated as of October 31, 1995, among the
               Company and Bain Capital, Inc.

*10.7          Ampad Holding Corporation 1992 Key Employees Stock Option Plan.

*10.8          Amended and Restated Management Agreement between APP and Charles
               G.Hanson, III.

*10.9          Amended and Restated Management Agreement between APP and Russell
               M. Gard.

*10.10         Amended and Restated Management Agreement between APP and Gregory
               M. Benson.

*10.11         Preferred Stock Redemption Agreement between APP and the
               stockholders of APP.

**10.12        Asset Purchase Agreement, dated as of June 29, 1994, by and
               between Huxley Envelope Corp., The Kent Paper Co., Inc. and
               Williamhouse of California, Inc.+

*10.13         Lease Agreement for City of Industry, California.

*10.14         Lease Agreement for Dubuque, Iowa.

*10.15         Lease Agreement for Miamisburg, Ohio.

*10.16         Lease Agreement for North Salt Lake City, Utah.

*10.17         Lease Agreement for Tacoma, Washington.

*10.18         Change of Control Agreement between WR Acquisition, Inc. and
               certain officers of the Company.

**10.19        Registration Rights Agreement between APP and the stockholders
               of APP

*12.1          Statement of Computation of Ratios.

21.1           Subsidiaries of the Company.

23.1           Consents of Price Waterhouse LLP.     
</TABLE> 
<PAGE>
 
<TABLE> 
<CAPTION> 

                                 EXHIBIT INDEX

    
EXHIBIT                                                                            PAGE
  NO.                            DESCRIPTION                                        NO.
- ----------                       -----------                                       -----
<S>            <C>                                                                 <C>

23.2           Consent of KPMG Peat Marwick LLP.

23.3           Consent of Kirkland & Ellis (included in Exhibit 5.1).

*24.1          Powers of Attorney (included in signature page).

25.1           Statement of Eligibility of Trustee on Form T-1.

*99.1          Form of Letter of Transmittal.

*99.2          Form of Notice of Guaranteed Delivery.

*99.3          Form of Tender Instructions.

</TABLE> 
- ---------------------------------------------

    *   Previously filed.

   **  Previously filed in connection with a Registration Statement on Form S-1
       of American Pad & Paper Company (File No. 333-4000).
       
    +  The Company agrees to furnish supplementally to the Commission a copy of
       any omitted schedule or exhibit to such agreement upon request by
       Commission.     

<PAGE>
 
                                                                     EXHIBIT 4.8

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

                    NOTEPAD FUNDING RECEIVABLES MASTER TRUST
                        POOLING AND SERVICING AGREEMENT


                          dated as of October 31, 1995

                                     among


                          NOTEPAD FUNDING CORPORATION,
                                 as Transferor,


                    WILLIAMHOUSE-REGENCY OF DELAWARE, INC.,
                                  as Servicer,


                                      and


                    MANUFACTURERS AND TRADERS TRUST COMPANY,
                                   as Trustee

================================================================================
<PAGE>
 
<TABLE>
<CAPTION>
 
 
 ||                               TABLE OF CONTENTS
<S>                                                                    <C>
 
ARTICLE I  DEFINITIONS
 
     SECTION 1.1  Definitions........................................  1
 
ARTICLE II  CONVEYANCE OF ASSETS
 
     SECTION 2.1  Creation of the Trust; Conveyance of Certain
          Assets.....................................................  1
     SECTION 2.2  Acceptance by Trustee..............................  3
     SECTION 2.3  Representations and Warranties of Transferor
          Relating to the Transferred Assets.........................  3
     SECTION 2.4  No Assumption of Obligations Relating to
          Receivables, Related Transferred Assets or Contracts.......  5
     SECTION 2.5  Conveyance of Receivables by the Trust.............  5
 
ARTICLE III  ADMINISTRATION AND SERVICING
 
     SECTION 3.1  Acceptance of Appointment; Other Matters...........  5
     SECTION 3.2  Duties of Servicer and Transferor..................  6
     SECTION 3.3  Lockbox Accounts; Concentration Accounts...........  10
     SECTION 3.4  Servicing Compensation.............................  12
     SECTION 3.5  Records of Servicer and Reports to be Prepared
          by Servicer................................................  13
     SECTION 3.6  Monthly Servicer's Certificate.....................  15
     SECTION 3.7  Servicing Report of Independent Public
          Accountants; Forms 10-Q and 10-K...........................  15
     SECTION 3.8  Rights of Trustee..................................  16
     SECTION 3.9  Ongoing Responsibilities of WRO....................  18
     SECTION 3.10  Further Action Evidencing Transfers...............  18
 
ARTICLE IV  RIGHTS OF CERTIFICATEHOLDERS;
     ALLOCATIONS
 
     SECTION 4.1  Rights of Certificateholders.......................  19
     SECTION 4.2  Establishment of Transaction Accounts..............  20
     SECTION 4.3  Trust-Level Calculations and Funds Allocations.....  21
     SECTION 4.4  Investment of Funds in Transaction Accounts........  22
     SECTION 4.5  Attachment of Transaction Accounts.................  23
 
ARTICLE V  DISTRIBUTIONS AND REPORTS
 
 
</TABLE>

                                      -i-
<PAGE>
 
<TABLE>

<S>                                                                    <C>
 ARTICLE VI  THE CERTIFICATES
 
     SECTION 6.1  The Certificates...................................  23
     SECTION 6.2  Authentication of Certificates.....................  24
     SECTION 6.3  Registration of Transfer and Exchange of
          Certificates...............................................  24
     SECTION 6.4  Mutilated, Destroyed, Lost or Stolen Certificates..  27
     SECTION 6.5  Persons Deemed Owners..............................  27
     SECTION 6.6  Appointment of Paying Agent........................  28
     SECTION 6.7  Access to List of Certificateholders' Names and
          Addresses..................................................  28
     SECTION 6.8  Authenticating Agent...............................  29
     SECTION 6.9  Tax Treatment......................................  30
     SECTION 6.10  Issuance of Additional Series of Certificates and
          Sales of Purchased Interests...............................  31
     SECTION 6.11  Book-Entry Certificates...........................  36
     SECTION 6.12  Notices to Clearing Agency........................  40
     SECTION 6.13  Definitive Certificates...........................  41
     SECTION 6.14  Letter of Representations.........................  41
 
ARTICLE VII  TRANSFEROR
     SECTION 7.1  Representations and Warranties of Transferor
          Relating to Transferor and the Transaction Documents.......  41
     SECTION 7.2  Covenants of Transferor............................  44
     SECTION 7.3  Indemnification by Transferor......................  51
 
ARTICLE VIII  SERVICER
 
     SECTION 8.1  Representations and Warranties of Servicer.........  52
     SECTION 8.2  Covenants of Servicer..............................  54
     SECTION 8.3  Merger or Consolidation of, or Assumption of
          the Obligations of, Servicer...............................  55
     SECTION 8.4  Indemnification by Servicer........................  55
     SECTION 8.5  Servicer Liability.................................  56
     SECTION 8.6  Limitation on Liability of Servicer and Others.....  56
 
ARTICLE IX  EARLY AMORTIZATION EVENTS
 
     SECTION 9.1  Early Amortization Events..........................  57
     SECTION 9.2  Remedies...........................................  57
     SECTION 9.3  Additional Rights Upon the Occurrence of
          Certain Events.............................................  57
ARTICLE X  SERVICER DEFAULTS
 
</TABLE>

                                      -ii-
<PAGE>
 
<TABLE>

<S>                                                                    <C>
     SECTION 10.1  Servicer Defaults.................................  59
     SECTION 10.2  Trustee to Act; Appointment of Successor..........  60
     SECTION 10.3  Notification of Servicer Default; Notification
          of Appointment of Successor Servicer.......................  63
 
ARTICLE XI  TRUSTEE
 
     SECTION 11.1  Duties of Trustee.................................  63
     SECTION 11.2  Certain Matters Affecting Trustee.................  66
     SECTION 11.3  Limitation on Liability of Trustee................  68
     SECTION 11.4  Trustee May Deal with Other Parties...............  69
     SECTION 11.5  Servicer To Pay Trustee's Fees and Expenses.......  69
     SECTION 11.6  Eligibility Requirements for Trustee..............  70
     SECTION 11.7  Resignation or Removal of Trustee.................  71
     SECTION 11.8  Successor Trustee.................................  72
     SECTION 11.9  Merger or Consolidation of Trustee................  72
     SECTION 11.10  Appointment of Co-Trustee or Separate
          Trustee....................................................  72
     SECTION 11.11  Tax Returns......................................  74
     SECTION 11.12  Trustee May Enforce Claims Without
          Possession of Certificates.................................  74
     SECTION 11.13  Suits for Enforcement............................  75
     SECTION 11.14  Rights of Required Investors To Direct Trustee...  75
     SECTION 11.15  Representations and Warranties of Trustee........  76
     SECTION 11.16  Maintenance of Office or Agency..................  75
 
ARTICLE XII  TERMINATION
 
     SECTION 12.1  Termination of Trust..............................  76
     SECTION 12.2  Final Distribution................................  77
     SECTION 12.3  Rights Upon Termination of the Trust..............  78
     SECTION 12.4  Optional Repurchase of Investor Interests.........  79
 
ARTICLE XIII  MISCELLANEOUS PROVISIONS
 
     SECTION 13.1  Amendment, Waiver, Etc............................  79
     SECTION 13.2  Actions by Certificateholders and Purchasers......  81
     SECTION 13.3  Limitation on Rights of Certificateholders........  82
     SECTION 13.4  Limitation on Rights of Purchasers................  83
     SECTION 13.5  Governing Law.....................................  84
     SECTION 13.6  Notices...........................................  84
     SECTION 13.7  Severability of Provisions........................  85
     SECTION 13.8  Certificates Nonassessable and Fully Paid.........  85
 
</TABLE>

                                     -iii-
<PAGE>
 
<TABLE>
<S>                                                                    <C>
     SECTION 13.9  Nonpetition Covenant..............................  85
     SECTION 13.10  No Waiver; Cumulative Remedies...................  86
     SECTION 13.11  Counterparts.....................................  86
     SECTION 13.12  Third-Party Beneficiaries........................  86
     SECTION 13.13  Integration......................................  86
     SECTION 13.14  Binding Effect; Assignability; Survival
          of Provisions..............................................  87
     SECTION 13.15  Recourse to Transferor...........................  87
     SECTION 13.16  Recourse to Transferred Assets...................  87
     SECTION 13.17  Submission to Jurisdiction.......................  87
     SECTION 13.18  Waiver of Jury Trial.............................  88
     SECTION 13.19  Certain Partial Releases.........................  88
     SECTION 13.20  No Recourse......................................  89
 
</TABLE>

                                      -iv-
<PAGE>
 
||
                                   EXHIBITS


EXHIBIT A       Form of Lockbox Account Letter Agreement
EXHIBIT B       Form of Concentration Account Letter Agreement
EXHIBIT C       Form of Monthly Servicer's Certificate
EXHIBIT D       Annual Agreed-Upon Procedures
EXHIBIT E       Form of Transferor Certificate
EXHIBIT F       Form of Owner Regulation S Certification
EXHIBIT G       Form of Depositary Regulation S Certification
EXHIBIT H       Form of Transferee Regulation S Certification
EXHIBIT I       Form of Transferor Regulation S Certification
EXHIBIT J       Form of Placement Agent Exchange Instructions


                                   SCHEDULES

SCHEDULE 1      Account Banks - Lockbox Banks


                                    APPENDIX

APPENDIX A      Definitions

                                      -v-
<PAGE>
 
     This POOLING AND SERVICING AGREEMENT, dated as of October 31, 1995 (this
"Agreement"), is made among NOTEPAD FUNDING CORPORATION, a Delaware corporation
("Transferor"), WILLIAMHOUSE-REGENCY OF DELAWARE, INC., a Delaware corporation
("WRO"), and MANUFACTURERS AND TRADERS TRUST COMPANY, a New York banking
corporation, as Trustee.

ARTICLE I  DEFINITIONS

     SECTION 1.1 Definitions. Capitalized terms used in this Agreement have the
meanings that Appendix A assigns to them, and this Agreement shall be
interpreted in accordance with Part B of Appendix A.

ARTICLE II  CONVEYANCE OF ASSETS

     SECTION 2.1 Creation of the Trust; Conveyance of Certain Assets. (a)
Transferor hereby transfers, assigns, sets over, grants and otherwise conveys to
Trustee, in its capacity as representative of the Certificateholders and the
Purchasers, without recourse (except as expressly provided herein), all of its
right, title and interest in, to and under, (i) each Receivable that has been or
is hereafter transferred by the Sellers to Transferor, (ii) all Related Assets,
(iii) all of Transferor's rights to receive payment or pursue remedies under the
Seller Transaction Documents (the property described in clauses (ii) and (iii)
being called the "Related Transferred Assets"), (iv) all funds from time to time
on deposit in each of the Transaction Accounts (including funds deposited in a
Transaction Account in connection with the issuance of any prefunded Series) and
all funds from time to time on deposit in each of the Bank Accounts representing
Collections on, or other proceeds of, the foregoing and, in each case, all
certificates and instruments, if any, from time to time evidencing such funds,
all investments made with such funds, all claims thereunder or in connection
therewith and all interest, dividends, monies, instruments, securities and other
property from time to time received, receivable or otherwise distributed in
respect of or in exchange for any or all of the foregoing, (v) any Enhancements
obtained for the benefit of any Series or Purchased Interest and (vi) all moneys
due or to become due and all amounts received or receivable with respect to any
of the foregoing and all proceeds of the foregoing. Such property, whether now
existing or hereafter acquired, shall constitute the assets of the Trust
(collectively, the "Transferred Assets"). The foregoing transfer, assignment,
setover, grant and conveyance to the Trust shall be made to Trustee, on behalf
of the Trust, and each reference in this Agreement to such transfer, assignment,
setover and conveyance shall be construed accordingly.
<PAGE>
 
     (b) In connection with the transfer described in subsection (a), Transferor
and Servicer shall record and file or cause to be recorded and filed, as an
expense of Servicer paid out of the Servicing Fee, financing statements with
respect to the Transferred Assets meeting the requirements of applicable state
law in such manner and in such jurisdictions as are necessary to perfect the
transfer and assignment of the Transferred Assets to the Trust. In connection
with the transfer described in subsection (a), Transferor and Servicer further
agree to deliver to Trustee each Transferred Asset (including any original
documents or instruments included in the Transferred Assets as are necessary to
effect such transfer) in which the transfer of an interest is perfected under
the UCC or otherwise by possession. Transferor or Servicer shall deliver each
such Transferred Asset to Trustee, as an expense of Servicer paid out of the
Servicing Fee, immediately upon the transfer of any such Transferred Asset to
Trustee pursuant to subsection (a).

     (c)  In connection with the transfer described above in subsection (a),
Servicer shall, on behalf of Transferor, as an expense of Servicer
paid out of the Servicing Fee, on or prior to the First Issuance
Date, mark the master data processing records evidencing the
             Receivables with the following legend:


     "THE RECEIVABLES DESCRIBED HEREIN HAVE BEEN SOLD TO NOTEPAD FUNDING
     CORPORATION ("NFC") PURSUANT TO A RECEIVABLES PURCHASE AGREEMENT, DATED AS
     OF OCTOBER 31, 1995, AMONG WILLIAMHOUSE-REGENCY OF DELAWARE, INC. ("WRO")
     AND CERTAIN OF ITS SUBSIDIARIES, AS SELLERS, AND NFC, AS BUYER; AND SUCH
     RECEIVABLES HAVE BEEN TRANSFERRED TO THE NOTEPAD FUNDING RECEIVABLES MASTER
     TRUST PURSUANT TO A POOLING AND SERVICING AGREEMENT, DATED AS OF OCTOBER
     31, 1995, AMONG NFC, AS TRANSFEROR, WRO, AS SERVICER, AND MANUFACTURERS AND
     TRADERS TRUST COMPANY, AS TRUSTEE."

     (d)  Upon the request of Transferor, Trustee will cause Certificates in
authorized denominations evidencing the entire interest in the Trust to be duly
authenticated and delivered to or upon the order of Transferor pursuant to
Section 6.2. Pursuant to the Transferor Certificate, Transferor shall be
entitled to receive current and deferred transfer payments at the times and in
the amounts specified in the various Supplements and PI Agreements executed from
time to time.

     (e)  If the transfer, assignment, set-over, grant and conveyance described
in subsection (a) of this Section 2.1 are deemed to create a security

                                                                          page 2
<PAGE>
 
interest in the property described in that Section, Transferor hereby grants to
the Trustee, for the benefit of the Certificateholders and the Purchasers, a
security interest in that property (which shall be deemed to be a first
perfected security interest), and agrees that this Agreement shall constitute a
security agreement under applicable law.

     SECTION 2.2  Acceptance by Trustee. Trustee hereby acknowledges its
acceptance on behalf of the Trust of all right, title and interest to the
Transferred Assets and declares that it shall maintain such right, title and
interest, upon the trust herein set forth, for the benefit of all
Certificateholders and Purchasers, on the terms and subject to the conditions
hereinafter set forth.

     SECTION 2.3  Representations and Warranties of Transferor Relating to the
Transferred Assets.

     (a)  Representations and Warranties. At the time that any Receivable or
Related Asset is transferred by Transferor to the Trust, Transferor hereby
represents and warrants that:

       (i)  Valid Transfer. Each transfer made by Transferor pursuant to this
     Agreement constitutes a valid transfer and assignment of all of its right,
     title and interest in, to and under the Receivables and the Related
     Transferred Assets to the Trust that is perfected and of first priority
     under the UCC and otherwise, enforceable against creditors of, and
     purchasers from, Transferor and the Sellers and free and clear of any
     Adverse Claim (other than any Permitted Adverse Claim).

       (ii)  Quality of Title. (A)  Immediately before each transfer to be made
     by Transferor hereunder, each Receivable and Related Transferred Asset that
     was then to be transferred to the Trust hereunder was owned by Transferor
     free and clear of any Adverse Claim (other than any Permitted Adverse
     Claim); and, in connection with the First Issuance Date, Transferor and
     Servicer made, or caused to be made, all filings and took all other action
     under applicable law in each relevant jurisdiction in order to protect and
     perfect the Trust's interest in such Receivables, such Related Transferred
     Assets and the funds in the Transaction Accounts against all creditors of,
     and purchasers from, Transferor and the Sellers.

       (B)  Each transfer of Receivables and other Transferred Assets by
     Transferor to the Trust pursuant to this Agreement constitutes a valid
     transfer and assignment to the Trust of all right, title and interest

                                                                          page 3
<PAGE>
 
     of Transferor in the Receivables and the Related Transferred Assets, free
     and clear of any Adverse Claim (other than any Permitted Adverse Claim),
     and constitutes either an absolute transfer of such property to the Trust
     or a grant of a first priority perfected security interest in such property
     to the Trust. Whenever the Trust accepts a transfer of a Receivable or a
     Related Transferred Asset hereunder, it shall have acquired a valid and
     perfected first priority interest in such Receivable or Related Transferred
     Asset free and clear of any Adverse Claim (other than any Permitted Adverse
     Claim).

       (C)  No effective financing statement or other instrument similar in
     effect that covers all or part of any Receivable, any Related Transferred
     Asset, any other Transferred Asset or any interest in any proceeds thereof
     is on file in any recording office except financing statements as to which
     termination statements or releases are filed on the First Issuance Date
     within three Business Days after the First Issuance Date and except any
     filings relating to any Permitted Adverse Claim.

       (D)  No acquisition of any Receivable or Related Transferred Asset by
     Transferor or the Trust constitutes a fraudulent transfer or fraudulent
     conveyance under the United States Bankruptcy Code or applicable state
     bankruptcy or insolvency laws or is otherwise void or voidable or subject
     to subordination under similar laws or principles or for any other reason.

       (iii)  Governmental Approvals. With respect to each Receivable and
     Related Transferred Asset, all consents, licenses, approvals or
     authorizations of, or notices to or registrations, declarations or filings
     with, any Governmental Authority required to be obtained, effected or made
     by the Sellers, Servicer or Transferor in connection with the conveyance of
     the Receivable and Related Transferred Asset by the Sellers to Transferor,
     or by Transferor to the Trust, have been duly obtained, effected or given
     and are in full force and effect.

       (iv)  Eligible Receivables. (A) On the date on which the applicable
     Seller transfers a Receivable to Transferor, and Transferor transfers such
     Receivable to the Trust, unless otherwise identified by Servicer in the
     Daily Report for such date, such Receivable is an Eligible Receivable, and
     (B) on the date of each Daily Report or Monthly Report that identifies a
     Receivable as an Eligible Receivable, such Receivable is an Eligible
     Receivable.

                                                                          page 4
<PAGE>
 
     (b)  Notice of Breach. The representations and warranties set forth in
subsection (a) shall survive the transfer of the Receivables and the Related
Transferred Assets to the Trust. Upon discovery by Transferor, Servicer or
Trustee of a breach of any of the representations and warranties set forth in
subsection (a), the party discovering the breach shall give written notice to
the others within four Business Days following the discovery. Trustee's
obligations in respect of discovering any breach are limited as provided in
Section 11.2(g).

     SECTION 2.4  No Assumption of Obligations Relating to Receivables, Related
Transferred Assets or Contracts. The transfer, assignment, set over, grant and
conveyance described in Section 2.1 does not constitute and is not intended to
result in a creation or an assumption by the Trust, Trustee or any Investor
Certificateholder of any obligation of Servicer, Transferor, the applicable
Seller or any other Person in connection with the Receivables or the Related
Transferred Assets or under the related Contracts or any other agreement or
instrument relating thereto. None of Trustee, the Trust or any Investor
Certificateholder shall have any obligation or liability to any Obligor.

     SECTION 2.5  Conveyance of Receivables by the Trust. Pursuant to the terms
of a PI Agreement, Trustee, on behalf of the Trust, from time to time may sell,
transfer, assign, set over and otherwise convey Purchased Interests to a
Purchaser or an Agent for the account of a Purchaser; and Trustee, on behalf of
the Trust, is authorized and directed (subject to the applicable terms of
Section 6.10), upon the written request of Transferor, to enter into one or more
PI Agreements in the form annexed to each such written request. Pursuant to a PI
Agreement, Collections allocated to Purchased Interests may be reinvested and
such Purchased Interests may be recomputed, each from time to time as provided
therein.

ARTICLE III  ADMINISTRATION AND SERVICING

     SECTION 3.1  Acceptance of Appointment; Other Matters.

     (a)  Designation of Servicer. The servicing, administering and collection
of the Receivables and the Related Transferred Assets shall be conducted by the
Person designated as Servicer hereunder from time to time in accordance with
this section. Until Trustee gives a Termination Notice to WRO pursuant to
Section 10.1, WRO is designated (and agrees to act) as Servicer.

     (b)  Delegation of Certain Servicing Activities. In the ordinary course of
business, Servicer may at any time delegate its duties hereunder with respect to
the Receivables and the Related Transferred Assets to any Person. Each
Person to whom any such duties are delegated in accordance with this Section

                                                                          page 5
<PAGE>
 
is called a "Sub-Servicer". Notwithstanding any such delegation, Servicer shall
remain liable for the performance of all duties and obligations of Servicer
pursuant to the terms of this Agreement and the other Transaction Documents. The
fees and expenses of any Sub-Servicers shall be as agreed between Servicer and
the Sub-Servicers from time to time and none of the Trust, Trustee or the
Certificateholders shall have any responsibility therefor. Upon any termination
of a Servicer pursuant to Section 10.1, all Sub-Servicers designated pursuant to
this subsection by such Servicer shall automatically also be terminated.

     (c)  Termination. The designation of Servicer (and each Sub-Servicer) under
this Agreement shall automatically terminate upon termination of the Trust
pursuant to Section 12.1.

     (d)  Resignation of Servicer. WRO shall not resign as Servicer unless it
determines that (i) the performance of its duties is no longer permissible under
applicable law and (ii) there is no reasonable action that it could take to make
the performance of its duties permissible under applicable law. If WRO
determines that it must resign for the reasons stated above, it shall, prior to
the tendering of its resignation, deliver to Trustee an Opinion of Counsel
confirming the satisfaction of the conditions set forth in clause (i) of the
preceding sentence. No resignation by WRO shall become effective until Trustee
or another Successor Servicer shall have assumed the responsibilities and
obligations of Servicer in accordance with Section 10.2. Trustee shall give
prompt notice to the Rating Agencies of the appointment of any Successor
Servicer.

     SECTION 3.2  Duties of Servicer and Transferor.

     (a)  Duties of Servicer in General. Servicer shall service the Receivables
and the Related Transferred Assets and, subject to the terms and provisions of
this Agreement, shall have full power and authority, acting alone or through any
Sub-Servicer, to do any and all things in connection with such servicing that it
may deem necessary or appropriate. Trustee shall execute and deliver to Servicer
any powers of attorney or other instruments or documents that are prepared by
Servicer and stated in an Officer's Certificate to be, and shall furnish
Servicer with any documents in its possession, necessary or appropriate to
enable Servicer to carry out its servicing duties. Servicer shall exercise the
same care and apply the same policies with respect to the collection and
servicing of the Receivables and the Related Transferred Assets that it would
exercise and apply if it owned such Receivables and the Related
Transferred Assets, all in substantial compliance with applicable law and in
accordance with the Credit and Collection Policy.

                                                                          page 6
<PAGE>
 
     Servicer shall take or cause to be taken (and shall cause each Sub-Servicer
(if any) to take or cause to be taken) all such actions as Servicer deems
necessary or appropriate to collect each Receivable and Related Transferred
Asset, all in accordance with applicable law and the Credit and Collection
Policy.

     Without limiting the generality of the foregoing and subject to the next
preceding paragraph and Section 10.1, Servicer or its designee is hereby
authorized and empowered, unless such power and authority is revoked by Trustee
on account of the occurrence of a Servicer Default, (i) to instruct Trustee to
make withdrawals and payments from the Transaction Accounts as set forth in this
Agreement, (ii) to execute and deliver, on behalf of the Trust for the benefit
of the Certificateholders, any and all instruments of satisfaction or
cancellation, or of partial or full release or discharge, and all other
comparable instruments, with respect to the Receivables and the Related
Transferred Assets, (iii) to make any filings, reports, notices, applications
and registrations with, and to seek any consents or authorizations from, the
Securities and Exchange Commission and any state securities authority on behalf
of the Trust as may be necessary or appropriate to comply with any federal or
state securities laws or reporting requirements or other laws or regulations,
and (iv) to the extent permitted under and in compliance with the Credit and
Collection Policy and with all applicable laws, rules, regulations, judgments,
orders and decrees of courts and other governmental authorities (whether
federal, state, local or foreign) and all other tribunals, to commence or settle
collection proceedings with respect to such Receivable and otherwise to enforce
the rights and interests of the Trust and the Certificateholders in, to and
under such Receivable or Related Transferred Asset (as applicable).

     (b)  Identification and Transfer of Collections. Servicer shall cause
Collections and all other Transferred Assets that consist of cash or cash
equivalents to be deposited into the Bank Accounts and the Transaction Accounts
pursuant to the terms and provisions of Section 3.3 and Article IV. Following
notification from any Seller to Servicer or discovery by Servicer that
collections of any receivable or other asset that is not a Collection of a
Receivable or a Related Transferred Asset have been deposited into a Bank
Account or the Master Collection Account, Servicer shall cause all such
collections to be segregated, apart and in different accounts, from the Bank
Accounts and the Transaction Accounts. Servicer and, to the extent applicable,
Trustee shall hold all such funds in trust, separate and apart from such
Person's other funds. On each Business Day, after such misapplied collections
have been reasonably identified by Servicer to Trustee, Servicer shall instruct
Trustee to, and Trustee shall, turn over to the appropriate Lockbox Bank,
applicable Seller or other applicable WRO Person (or their designees) all such

                                                                          page 7
<PAGE>
 
misapplied collections less all reasonable and appropriate out-of-pocket costs
and expenses, if any, incurred by Servicer in collecting such receivables.

     All payments made by an Obligor that is obligated to make payments with
respect to both Receivables included in the Transferred Assets and Receivables
not included in the Transferred Assets shall be applied against the Receivables,
if any, that are designated by such Obligor by reference to the applicable
invoice as the Receivables with respect to which such payments should be
applied. In the absence of such designation, such payments shall be applied
first against the oldest outstanding Receivables owed by such Obligor.

     Following notification from a Lockbox Bank that any item has been returned
or is uncollected and that such Lockbox Bank has not been otherwise reimbursed
pursuant to the terms of the applicable Lockbox Agreement for any amounts it
credited to the relevant Lockbox Account (and then transferred to the Master
Collection Account), Servicer shall instruct Trustee to, and Trustee shall, turn
over to such Lockbox Bank Collections in such amount from Collections on deposit
in the Master Collection Account.

     (c)  Modification of Receivables, Etc. So long as no Servicer Default shall
have occurred and be continuing, Servicer may adjust, and may permit each Sub-
Servicer to adjust, in accordance with Section 3.2(a) and the Credit and
Collection Policy, the Unpaid Balance of any Receivable, or otherwise modify the
terms of any Receivable or amend, modify or waive any term or condition of any
Contract related thereto, all as it may determine to be appropriate to maximize
collection thereof. Servicer shall, or shall cause the applicable Sub-Servicer
to, write off Receivables from time to time in accordance with the Credit and
Collection Policy.

     (d)  Documents and Records. At any time when WRO is not Servicer,
Transferor, to the extent that it is entitled to do so under the Purchase
Agreement, shall, upon the request of the then-acting Servicer, cause the
applicable Seller to deliver to Servicer, and Servicer shall hold in trust for
Transferor and Trustee in accordance with their respective interests, all
Records that evidence or relate to the Receivables and Related Transferred
Assets of the applicable Seller.

     (e)  Certain Duties to the Sellers. Servicer, if other than WRO, shall, as
soon as practicable after a demand by any Seller, deliver to the Seller all
documents, instruments and records in its possession that evidence or relate to
accounts receivable of the Seller or other WRO Persons that are not Receivables
or Related Transferred Assets, and copies of all documents,

                                                                          page 8
<PAGE>
 
instruments and records in its possession that evidence or relate to Receivables
and Related Transferred Assets.

     (f)  Identification of Eligible Receivables. The initial Servicer will (i)
establish and maintain such procedures as are necessary for determining no less
frequently than each Business Day whether each Receivable qualifies as an
Eligible Receivable, and for identifying, on any Business Day, all Receivables
that are not Eligible Receivables, and (ii) include in each Daily Report
information that shows whether, and to what extent, the Receivables described in
such Daily Report are Eligible Receivables.

     (g)  Authorization to Act as Transferor's Agent. Without limiting the
generality of subsection (a), Transferor hereby appoints Servicer as its agent
for the following purposes: (i) specifying accounts to which payments are to be
made to Transferor, (ii) making transfers among, and deposits to and withdrawals
from, all deposit accounts of Transferor for the purposes described in the
Transaction Documents, and (iii) arranging payment by Transferor of all fees,
expenses and other amounts payable by Transferor pursuant to the Transaction
Documents. Transferor irrevocably agrees that (A) it shall be bound by all
actions taken by Servicer pursuant to the preceding sentence, and (B) Trustee
and the banks holding all deposit accounts of Transferor are entitled to accept
submissions, determinations, selections, specifications, transfers, deposits and
withdrawal requests, and payments from Servicer on behalf of Transferor.

     (h)  Grant of Power of Attorney. Transferor and Trustee hereby each grant
to Servicer a power of attorney, with full power of substitution, to take in the
name of Transferor and Trustee all steps that are necessary or appropriate to
endorse, negotiate, deposit or otherwise realize on any writing of any kind held
or transmitted by Transferor or transmitted or received by Trustee (whether or
not from Transferor) in connection with any Receivable or Related Transferred
Asset. The power of attorney that Transferor and Trustee have granted to
Servicer may be revoked by Trustee, and shall be revoked by Transferor, on the
date on which Trustee shall be entitled to exercise the powers granted to
Trustee pursuant to Section 3.8(b). In exercising its power granted hereby,
Servicer shall take directions from Trustee, if any, arising out of the exercise
of the rights granted under Section 11.14.

     (i)  Turnover of Collections. If Servicer, Transferor or any of their
respective agents or representatives shall at any time receive any cash, checks
or other instruments constituting Collections, such recipient shall segregate
such payments and hold such payments in trust for Trustee and shall, promptly
upon receipt (and in any event within two Business Days following receipt),

                                                                          page 9
<PAGE>
 
remit all such cash, checks and instruments, duly endorsed or with duly executed
instruments of transfer, to a Bank Account or the Master Collection Account.

     (j)  Annual Statement as to Compliance. Servicer will deliver to Trustee
and each Rating Agency on or before March 31 of each year, beginning with March
31, 1996 an Officer's Certificate stating, as to each signer thereof, that (i) a
review of the activities of the Servicer during the preceding calendar year and
of performance under this Pooling Agreement has been made under such officer's
supervision and (ii) to the best of such officer's knowledge, based on such
review, the Servicer has fulfilled all its obligations under this Pooling
Agreement throughout such year, or, if there has been a default in the
fulfillment of any such obligation, specifying each such default known to such
officer and the nature and status thereof and remedies therefor being pursued.

     SECTION 3.3  Lockbox Accounts; Concentration Accounts. (a)  Each Lockbox
Account shall be subject to a Lockbox Agreement substantially in the form of
Exhibit A. Unless instructed otherwise by Servicer (or, after the occurrence and
continuance of an Early Amortization Event, Trustee), each Lockbox Bank shall be
instructed by Servicer to remit, on a daily basis (but subject to the Lockbox
Bank's customary funds availability schedule), all amounts deposited in the
Lockbox Accounts maintained with it to a Concentration Account or the Master
Collection Account. Any Concentration Account shall be maintained in the name of
Trustee on behalf of the Trust pursuant to a Concentration Account Agreement
substantially in the form of Exhibit B. Except as provided in this Agreement and
the applicable Account Agreements, none of any Seller, Transferor, Servicer, or
any Person claiming by, through or under any Seller, Transferor or Servicer
shall have any control over the use of, or any right to withdraw any item or
amount from, any Lockbox Account or Concentration Account. Servicer and Trustee
are each hereby irrevocably authorized and empowered, as Transferor's attorney-
in-fact, to endorse any item deposited in a lockbox or presented for deposit in
any Lockbox Account or Concentration Account requiring the endorsement of
Transferor, which authorization is coupled with an interest and is irrevocable.
Each Lockbox Account shall be an Eligible Deposit Account.

     (b) Servicer shall instruct (or shall cause the applicable Seller to
instruct) all Obligors to make all payments due to Transferor or the applicable
Seller relating to or constituting Collections (or any proceeds thereof) (i) to
lockboxes maintained at the Lockbox Banks for deposit in a Lockbox Account or a
Concentration Account or (ii) directly to a Lockbox Account. If Transferor or
the applicable Seller receives any Collections or any other payment of proceeds
of any other Related Transferred Asset, Servicer shall

                                                                         page 10
<PAGE>
 
cause such recipient to (x) segregate such payment and hold it in trust for the
benefit of Trustee, and (y) as soon as practicable, but no later than the second
Business Day following receipt of such item by such Person, deposit such payment
in a Bank Account or the Master Collection Account. Servicer shall, and shall
cause Transferor and the applicable Seller to, use reasonable efforts to prevent
the deposit of any amounts other than Collections in any Lockbox Account or
Concentration Account. If Servicer is notified by the applicable Seller that any
amount other than Collections has been deposited in any Lockbox Account or
Concentration Account, Servicer shall promptly instruct the appropriate Account
Bank and Trustee to segregate such amount, and shall direct such Account Bank or
Trustee (as appropriate) to turn over such amounts to the applicable Seller or
other WRO Person (or their designees) to whom such amounts are owed.

     (c)(i)  Servicer may, from time to time after the First Issuance Date,
designate a new account as a Lockbox Account or a Concentration Account, and
such account shall become a Lockbox Account or Concentration Account (and the
bank at which such account is maintained shall become a Lockbox Bank or a
Concentration Account Bank for purposes of this Agreement); provided that
Trustee shall have received not less than 15 Business Days' prior written notice
of the account and/or the bank that are proposed to be added as a Bank Account
or an Account Bank (as applicable) and, not less than ten Business Days prior to
the effective date of any such proposed addition, Trustee shall have received
(x) counterparts of a Lockbox Agreement or a Concentration Account Agreement, as
applicable, with each new Account Bank, duly executed by such new Account Bank
and all other parties thereto and (y) copies of all other agreements and
documents signed by the new Account Bank or such other parties with respect to
any new Lockbox Account or Concentration Account, as applicable.

     (ii) Servicer may, from time to time after the First Issuance Date,
terminate an account as a Lockbox Account or a Concentration Account or a bank
as an Account Bank; provided that (x) no such termination shall occur unless
Trustee shall have received not less than five Business Days' prior written
notice of the account and/or the bank that are proposed to be terminated as a
Bank Account or an Account Bank (as applicable) and, not less than five Business
Days prior to the effective date of any such proposed termination, Trustee shall
have received counterparts of an agreement, duly executed by the applicable
Account Bank and reasonably satisfactory in form and substance to Trustee,
pursuant to which such Account Bank agrees that, if it receives any funds or
items that constitute Collections on or after the effective date of the
termination of the applicable Bank Account or the effective date of its
termination as an Account Bank (as the case may be), such

                                                                         page 11
<PAGE>
 
Account Bank or former Account Bank (as applicable) shall cause such funds and
items to be delivered in the form received to another lockbox or transferred to
another Lockbox Account, Concentration Account or the Master Collection Account
promptly after such Account Bank or former Account Bank (as applicable)
discovers that it has received any such funds or items, and (y) notwithstanding
clause (x), Transferor and Servicer may at any time establish alternative
collection procedures that do not require the use of Lockbox Accounts with the
consent of each Agent and any Enhancement Provider and upon satisfaction of the
Rating Agency Condition if any Investor Certificates are then rated.

     (d)  Servicer shall instruct each Concentration Account Bank (if any), to
transfer on a daily basis in same day funds to the Master Collection Account all
collected funds on deposit in the Concentration Account maintained with such
Concentration Account Bank. All such transfers shall be made in accordance with
the relevant Concentration Account Agreement.

     SECTION 3.4  Servicing Compensation. As full compensation for its servicing
activities hereunder and under any Supplement or PI Agreement, and as
reimbursement for any expense incurred by it in connection therewith, Servicer
shall be entitled to receive a monthly servicing fee (the "Servicing Fee") in
respect of each Series and Purchased Interest, payable in arrears on each
Distribution Date in respect of each Distribution Period (or portion thereof)
during which that Series or Purchased Interest is outstanding. The Servicing Fee
in respect of any Series or Purchased Interest shall be payable solely as
provided in the related Supplement or PI Agreement.

     Unless otherwise provided in the applicable Supplement or PI Agreement, the
Servicing Fee payable with respect to any Series or Purchased Interest shall be
calculated as follows. At any time when WRO or any of its Affiliates is
Servicer, the Servicing Fee for any Distribution Period shall be equal to one-
twelfth of the product of (a) 0.5%, multiplied by (b) the aggregate Unpaid
Balance of the Receivables as measured on the first Business Day of that
Distribution Period, multiplied by (c) the applicable Series Collection
Allocation Percentage. If WRO ceases to be Servicer, the Servicing Fee for a
Successor Servicer that is not a WRO Person shall be an amount equal to the
greater of (i) the amount calculated pursuant to the preceding sentence and (ii)
an alternative amount specified by such Servicer not exceeding the sum of (x)
110% of the aggregate reasonable costs and expenses incurred by such Servicer
during such Distribution Period in connection with the performance of its
obligations under this Agreement and the other Transaction Documents, and (y)
the other costs and expenses that are to be paid out of the Servicing Fee, as
described in the next sentence; provided that

                                                                         page 12
<PAGE>
 
the amount provided for in clause (ii) shall not exceed one-twelfth of 2% of the
aggregate Unpaid Balance of the Receivables as measured on the first Business
Day of the Distribution Period. The fees, costs and expenses of Trustee, the
Paying Agent, any authenticating agent, the Lockbox Banks, the Concentration
Account Banks and the Transfer Agent and Registrar, and certain other costs and
expenses payable from the Servicing Fee pursuant to other provisions of this
Agreement, and all other fees and expenses that are not expressly stated in this
Agreement, any Series Supplement or any PI Agreement to be payable by the Trust
or Transferor, other than Excluded Losses, shall be paid out of the Servicing
Fee and shall be paid by Servicer from the funds that constitute the Servicing
Fee.

     SECTION 3.5  Records of Servicer and Reports to be Prepared by Servicer.

     (a)  Keeping of Records and Books of Account. Servicer shall maintain at
all times accurate and complete books, records and accounts relating to the
Receivables, Related Transferred Assets and Contracts of each Seller and all
Collections thereon in which timely entries shall be made. Servicer shall
maintain and implement administrative and operating procedures (including an
ability to generate duplicates of Records evidencing Receivables and the Related
Transferred Assets in the event of the destruction of the originals thereof),
and shall keep and maintain all documents, books, records and other information
that Servicer deems reasonably necessary for the collection of all Receivables
and Related Transferred Assets.

     (b)  Receivables Reviews. Servicer shall provide Trustee access to the
documentation regarding the Receivables when Trustee is required, in connection
with the enforcement of the rights of Certificateholders or the Purchasers or by
applicable statutes or regulations, to review such documentation, such access
being afforded without charge but only (i) upon reasonable request, (ii) during
normal business hours, (iii) subject to Servicer's normal security and
confidentiality procedures, (iv) at reasonably accessible offices in the
continental United States of America designated by Servicer and (v) upon five
Business Days' prior notice; provided that no notice shall be required if an
Early Amortization Event shall have occurred and be continuing.

     (c)  Daily Reports. Prior to 11:00 a.m., New York City time, on each
Business Day, Servicer shall prepare and deliver to Trustee and any Agent a
report relating to each outstanding Series and Purchased Interest, substantially
in the form specified by the applicable Supplement or PI Agreement or in such
other form as is reasonably acceptable to Trustee and Servicer (each such report
being a "Daily Report") setting out, among other things, the Base

                                                                         page 13
<PAGE>
 
Amount and Series Collection Allocation Percentage for that Series or Purchased
Interest as of the end of business on the preceding Business Day; provided that
if, on any Business Day, Servicer is unable to prepare and deliver a Daily
Report to Trustee because of acts of God or the public enemy, riots, acts of
war, acts of terrorism, epidemics, fire, failure of communication lines,
equipment or power failure, computer systems failure, flood, embargoes, weather,
earthquakes or other unanticipated disruptions of Servicer's ability to monitor
the origination and/or preparation of Receivables, then (x) the Base Amount for
purposes of each outstanding Series and Purchased Interest shall be the lowest
Base Amount shown in the related Daily Reports delivered during the immediately
preceding month (such amount, an "Estimated Base Amount") and (y) the Series
Collection Allocation Percentage for that Series or Purchased Interest shall be
the one most recently reported. Servicer may use an Estimated Base Amount and
the most recently reported Series Collection Allocation Percentage to prepare
the Daily Report until the earlier to occur of (i) the day upon which disruption
no longer prevents Servicer from preparing the Daily Report using the actual
data required by the Daily Report and delivering it to Trustee, and (ii) the
sixth Business Day following the commencement of such disruption.

     (d)  Monthly Report. On each Report Date, Servicer shall prepare and
deliver to Trustee and the Rating Agencies a report relating to each outstanding
Series and Purchased Interest, substantially in the form specified by the
applicable Supplement or PI Agreement or in such other form as is reasonably
acceptable to Trustee and Servicer (each such report being a "Monthly Report").

     (e)  Notice of Seller Change Events; Supplements to Monthly Reports.
Sections 1.4 and 1.5 of the Purchase Agreement describe circumstances under
which (i) additional Sellers may be added to the Program and (ii) a Seller may
terminate its status as Seller under the Program (each such event being a
"Seller Change Event"). Those Sections of the Purchase Agreement require WRO to
give written notice to Transferor of the occurrence of a Seller Change Event not
less than 30 days prior to the occurrence thereof, and Transferor hereby agrees
to give prompt written notice of its receipt of any such notice to Trustee and
the Rating Agencies. If the notice is given to Trustee, within five Business
Days after the receipt of the notice by Trustee (or such later date, as
specified in the notice, on which the applicable Seller Change Event shall
become effective), Servicer shall deliver to Trustee and the Rating Agencies a
supplement to the Monthly Report then in effect for each outstanding Series or
Purchased Interest, which supplement shall show (A) the calculation or
recalculation of the Required Receivables and the "Applicable Reserve Ratio" (as
defined in the applicable Supplement or PI Agreement) to reflect the

                                                                         page 14
<PAGE>
 
addition of accounts receivable originated by any Person that is being added to
the Program as a Seller, and the exclusion of any Receivables originated by any
such Person that is terminating its status as a Seller (as applicable), and (B)
the Loss Discount and the Purchase Discount for any such Person that is being
added to the Program as a Seller. For purposes of all calculations hereunder and
under the Purchase Agreement, the Required Receivables and (if applicable) the
Loss Discount and the Purchase Discount for the relevant Person shown in such
supplement shall supersede and/or supplement the calculation of such items in
the then outstanding Monthly Report, effective as of the fifth Business Day
following Trustee's receipt of such notice (or such later date, as specified in
such notice, on which the applicable Seller Change Event shall become
effective).

     SECTION 3.6  Monthly Servicer's Certificate. On each Report Date, Servicer
shall deliver to Trustee, the Paying Agent, Transferor and the Rating Agencies a
certificate of an Authorized Officer of Servicer substantially in the form of
Exhibit C, with such additions as may be required by any Supplement.

     SECTION 3.7  Servicing Report of Independent Public Accountants; Forms 10-Q
and 10-K. (a)(i) On or before 120 days after the end of each fiscal year of
Transferor (or, in the case of the 1995 fiscal year, 60 days after the end of
such year), Servicer shall, as an expense of Servicer paid out of the Servicing
Fee, cause Price Waterhouse or another firm of recognized independent public
accountants that is generally recognized as being among the "big six" (which may
also render other services to Servicer, the Sellers or Transferor) to furnish a
report to Trustee, Servicer, the Rating Agencies and Transferor (which report
shall be addressed to Trustee and shall relate to Transferor's most recently
ended fiscal year). The accountants' report shall set forth the results of their
performance of the procedures described in Exhibit D with respect to the Monthly
Reports and Daily Reports delivered to Trustee pursuant to Section 3.5 during
the prior fiscal year.

     (ii) Each accountants' report shall state that the accountants have
compared the amounts contained in the Monthly Reports and a sample randomly
selected from all Daily Reports delivered to Trustee during the period covered
by the report with the records (including computer records) from which the
amounts were derived and that, on the basis of such comparison, the amounts are
in agreement with the documents and records, except for such exceptions as they
believe to be immaterial and such other exceptions as shall be set forth in the
report. Except as provided otherwise in a Supplement, a copy of the report may
be obtained by any Investor Certificateholder by a request in writing to Trustee
addressed to the Corporate Trust Office.

                                                                         page 15
<PAGE>
 
     (b)  Promptly after the filing of such reports with the Securities and
Exchange Commission, Servicer shall provide each of the Rating Agencies with
copies of each Quarterly Report on Form 10-Q and each Annual Report on Form 10-K
of Servicer.

     SECTION 3.8  Rights of Trustee.

     (a)  Trustee has the exclusive dominion and control over the Bank Accounts,
and Transferor shall take any action that Trustee may reasonably request to
effect or evidence such dominion and control. At any time following the
occurrence of a Servicer Default, Trustee is hereby authorized to give notice to
the Account Banks, as provided in the Account Agreements, of the revocation of
Servicer's authority to give instructions or take any other actions with respect
to the Bank Accounts that Servicer would otherwise be authorized to give or to
take.

     (b)  At any time following the designation of a Servicer other than WRO
until a Successor Servicer (if other than Trustee) has been appointed:

       (i)  Trustee may direct any Obligors of Receivables to pay all amounts
     payable under any Receivable or any Related Transferred Assets directly to
     Trustee or its designee; provided that Trustee shall provide the applicable
     Seller with a copy of such notice at least one Business Day prior to
     sending it to any Obligor and consult in good faith with the applicable
     Seller as to the text of the notice.

       (ii)  Trustee may direct any Seller to make payment of all amounts
     payable to Transferor under any Transaction Document to which the Seller is
     a party directly to Trustee or its designee.

       (iii)  Transferor and Servicer shall, at Trustee's request and as an
     expense of Servicer paid out of the Servicing Fee, give notice of the
     Trust's ownership of the Receivables and the Related Transferred Assets to
     each Obligor and direct that payments be made directly to Trustee or its
     designee.

       (iv) Transferor shall, and shall instruct (in accordance with the
     Purchase Agreement) the Sellers to, at Trustee's request, (A) assemble all
     of the Records that are necessary or appropriate to collect the Receivables
     and Related Transferred Assets, and shall make the same available to
     Trustee at one or more places selected by Trustee or its designee, (B)
     segregate all cash, checks and other instruments received by it from time
     to time constituting Collections in a manner acceptable

                                                                         page 16
<PAGE>
 
     to Trustee and shall, promptly upon receipt (and, subject to Section
     3.2(i), in no event later than the first Business Day following receipt),
     remit all such cash, checks and instruments, duly endorsed or with duly
     executed instruments of transfer, to a Bank Account or the Master
     Collection Account and (C) permit, upon not less than two Business Days'
     prior written notice, any Successor Servicer and its agents, employees and
     assignees access to their respective facilities and their respective
     Records.

     (c)  Each of Transferor and Servicer hereby authorizes Trustee, from time
to time after the designation of a Servicer other than WRO, to take any and all
steps in Transferor's name and on behalf of Transferor and Servicer that are
necessary or appropriate, in the reasonable determination of Trustee, to collect
all amounts due under any and all Receivables or Related Transferred Assets,
including endorsing the name of Transferor or the applicable Seller on checks
and other instruments representing Collections and enforcing such Receivables
and the Related Transferred Assets.

     (d)  Transferor hereby irrevocably appoints Trustee to act as Transferor's
attorney-in-fact, with full authority in the place and stead of Transferor and
in the name of Transferor or otherwise, from time to time after the designation
of a Servicer other than WRO, to take (subject to Section 11.14 hereof) any
action and to execute any instrument or document that Trustee, in its reasonable
determination, may deem necessary to accomplish the purposes of this Agreement,
including:

       (i)  to ask, demand, collect, sue for, recover, compromise, receive and
     give acquittance and receipts for moneys due and to become due under or in
     respect of any Receivable or any Related Transferred Asset;

       (ii)  to receive, endorse, and collect any drafts or other instruments,
     documents and chattel paper, in connection with clause (i);

       (iii)  to file any claims or take any action or institute any proceedings
     that Trustee in its reasonable determination may deem necessary or
     appropriate for the collection of any of the Receivables or any Related
     Transferred Asset or otherwise to enforce the rights of Trustee and the
     Certificateholders with respect to any of the Receivables or any Related
     Transferred Asset; and

       (iv)  to perform the affirmative obligations of Transferor under any
     Transaction Document.
     

                                                                         page 17
<PAGE>
 
Transferor hereby acknowledges, consents and agrees that the power of attorney
granted pursuant to this Section is irrevocable and coupled with an interest.

     SECTION 3.9  Ongoing Responsibilities of WRO. Anything herein to the
contrary notwithstanding:

       (a)  If at any time WRO shall not be Servicer, it shall deliver all
     Collections received or deemed received by it or its Subsidiaries to
     Trustee no later than two Business Days after receipt or deemed receipt
     thereof and Trustee shall distribute such Collections to the same extent as
     if such Collections had actually been received from the related Obligor on
     the applicable dates. So long as WRO or any of its Subsidiaries shall hold
     any Collections or deemed Collections required to be paid to Trustee, each
     of them shall hold such amounts in trust (and separate and apart from its
     own funds) and shall clearly mark its records to reflect such trust. WRO
     hereby grants to Trustee an irrevocable power of attorney, with full power
     of substitution, coupled with an interest, upon the occurrence of a
     Servicer Default, to take in the name of WRO all steps necessary or
     appropriate to endorse, negotiate or otherwise realize on any writing or
     other right of any kind held or transmitted by WRO or transmitted and
     received by Trustee (whether or not from WRO) in connection with any
     Receivable or Related Transferred Asset.

       (b)  In addition, if at any time WRO shall not be Servicer,  it shall act
     (if the Successor Servicer so requests) as the data processing agent of
     Servicer and, in such capacity, WRO shall conduct (and shall cause any
     other necessary Persons to conduct) the data processing functions of the
     administration of the Receivables, the Related Transferred Assets and the
     Collections thereon in substantially the same way that WRO (or its Sub-
     Servicers) conducted such data processing functions while WRO acted as
     Servicer. WRO and each such other Person shall be entitled to reasonable
     compensation for such service to be paid from the Servicing Fee.

       (c)  Notwithstanding any termination of WRO as Servicer hereunder, WRO
     shall continue to indemnify Trustee on the terms set out in Section 11.5
     with respect to circumstances existing, or actions taken or omitted, prior
     to such termination.

     SECTION 3.10  Further Action Evidencing Transfers. Servicer shall cause all
financing statements and continuation statements and any other

                                                                         page 18
<PAGE>
 
necessary documents relating to the right, title and interest of Trustee in and
to the Transferred Assets to be promptly recorded, registered and filed, and at
all times to be kept recorded, registered and filed, all in such manner and in
such places as may be required by law fully to preserve, maintain and protect
the right, title and interest of Trustee hereunder in and to all property
comprising the Transferred Assets. Servicer shall deliver to Trustee file-
stamped copies of, or filing receipts for, any document recorded, registered or
filed as provided above, as soon as available following such recording,
registration or filing. Transferor shall cooperate fully with Servicer in
connection with the obligations set forth above and will execute any and all
documents that are reasonably required to fulfill the intent of this section.

     If Transferor or Servicer fails to perform any of its agreements or
obligations under any Transaction Document and does not remedy such failure
within the applicable cure period, if any, then Trustee or its designee may (but
shall not be required to) itself perform, or cause performance of, such
agreement or obligation, and the reasonable expenses of Trustee or its designee
incurred in connection therewith shall be payable by Servicer as provided in
Section 11.5 and (if applicable) by Transferor as provided in Section 7.3.

ARTICLE IV  RIGHTS OF CERTIFICATEHOLDERS; ALLOCATIONS

     SECTION 4.1 Rights of Certificateholders. Each Series of Investor
Certificates shall collectively represent a fractional undivided beneficial
interest (as to any Series, the "Series Interest") in the Trust, and the amount
of that undivided beneficial interest shall equal the Series Collection
Allocation Percentage for that Series from time to time. Each Certificate within
a Series shall represent a partial ownership interest in the related Series
Interest, representing the right to receive, to the extent necessary to make the
required payments with respect to that Certificate at the times and in the
amounts specified in this Article IV and in the related Supplement, the portion
of Collections allocable to Investor Certificateholders of such Series pursuant
to this Agreement and such Supplement, funds on deposit in the Transaction
Accounts allocable to Investor Certificateholders of such Series and funds
available pursuant to any related Enhancement. Unless the applicable Supplement
or PI Agreement provides otherwise, the Investor Certificates of any Series or
class shall not represent any interest in any funds allocable to, or Enhancement
for the benefit of, any other Series or Purchased Interest. The Transferor
Certificate shall represent an interest in the Trust (the "Transferor Interest")
consisting of the right to receive current and deferred transfer payments in
respect of the various Series and Purchased Interests outstanding from time to
time at the times and in the amounts specified in the related Supplements and PI
Agreements.

                                                                         page 19
<PAGE>
 
     SECTION 4.2  Establishment of Transaction Accounts. (a)  On or prior to the
date of this Agreement, Trustee has established, and until the Trust is
terminated Trustee shall (except as expressly permitted or required below)
maintain, in the name of Trustee and for the benefit of the Certificateholders
and Purchasers, the following accounts:

       (i)  account no. 185-585767, which shall be called the "Master Collection
     Account" and into which all Collections and all other Transferred Assets
     consisting of cash or cash equivalents shall be transferred on a daily
     basis from the Bank Accounts;

       (ii)  account no. 185-585858, which shall be called the "Carrying Cost
     Account" and into which funds allocated to a particular Series or Purchased
     Interest shall be allocated from time to time to cover carrying costs
     allocable to that Series or Purchased Interest (including interest payable
     on, and the Servicing Fee allocated to, that Series or Purchased Interest);

       (iii)  account no. 185-585940, which shall be called the "Equalization
     Account" and into which funds will from time to time be transferred from
     the Master Collection Account to compensate for fluctuations in the Base
     Amounts for the various outstanding Series and Purchased Interests; and

       (iv)  account no. 185-586039, which shall be called the "Principal
     Funding Account" and into which funds will from time to time be transferred
     in anticipation of distributions to the Holders of Investor Certificates or
     Purchasers on account of their respective principal investments.

     (b)  In addition, if an Early Amortization Period occurs with respect to
any Series or Purchased Interest, Trustee shall establish an additional account
which shall be called the "Holdback Account" and into which funds that would
otherwise be remitted by Trustee to the Transferor in respect of the Transferor
Certificate will be deposited to the extent so provided in the related
Supplement or PI Agreement.

     (c) The Master Collection Account, the Carrying Cost Account, the
Equalization Account, the Principal Funding Account, any Holdback Account and
any additional accounts required by any Supplement or PI Agreement to be
established (unless otherwise indicated in such Supplement or PI Agreement) are
collectively called the "Transaction Accounts." Each of the Transaction Accounts
shall be established and maintained as an Eligible

                                                                         page 20
<PAGE>
 
Deposit Account and shall bear a designation clearly indicating that funds
deposited therein are held for the benefit of the Certificateholders and the
Purchasers. If any Transaction Account ceases to be an Eligible Deposit Account,
Servicer shall cause Trustee to open a substitute Transaction Account that is an
Eligible Deposit Account and transfer the funds in the existing Transaction
Account to the substitute Transaction Account, and thereafter all references in
any Transaction Document to the original Transaction Account shall be deemed
instead to refer to the substitute Transaction Account.

     (d)  The Master Collection Account, the Carrying Cost Account, the
Equalization Account, the Principal Funding Account and any Holdback Account
shall be held by Trustee for the benefit of all Certificateholders and
Purchasers. However, there shall be established within each of the Carrying Cost
Account, the Equalization Account, the Principal Funding Account and any
Holdback Account an administrative sub-account for each outstanding Series and
Purchased Interest. Funds allocated to the Carrying Cost Account, the
Equalization Account, the Principal Funding Account and any Holdback Account
pursuant to any Supplement or PI Agreement shall be allocated to the applicable
Series' or Purchased Interest's sub-account and shall be available solely to the
holders of the Certificates in that Series or the Purchaser of that Purchased
Interest, as applicable, except to the extent that such funds are subsequently
reallocated to another Series or Purchased Interest, or the Transferor, in
accordance with the terms of the applicable Supplement or Purchase Agreement and
this Agreement. Any additional Transaction Accounts established pursuant to any
Supplement or PI Agreement shall be held by Trustee for the benefit of only the
related Series or Purchased Interest.

     (e)  Trustee shall possess (for its benefit and for the benefit of the
Certificateholders and the Purchasers) all right, title and interest in and to
all funds on deposit from time to time in each of the Transaction Accounts and
in all proceeds thereof. The Transaction Accounts shall be under the sole
dominion and control of Trustee for the benefit of the applicable
Certificateholders and/or Purchasers.  Each of Servicer and Trustee agrees that
it shall have no right of setoff against, and no right otherwise to deduct from,
any funds held in any of the Transaction Accounts or the Bank Accounts for any
amount owed to it by the Trust, any party hereto or any Certificateholder or
Purchaser.

     SECTION 4.3  Trust-Level Calculations and Funds Allocations.

     (a)  Allocation of Daily Collections. On each Business Day, Servicer shall
determine the amount of collected funds received in the Master Collection
Account (other than (i) funds transferred to the Master Collection Account

                                                                         page 21
<PAGE>
 
pursuant to any Supplement or PI Agreement and (ii) funds that are required to
be returned to WRO Persons (or their designees) pursuant to Sections 3.2(b) and
3.3(b)) since the preceding Business Day and shall allocate to each outstanding
Series and Purchased Interest a share of such funds in an amount equal to the
product of the applicable Series Collection Allocation Percentage and the amount
of such funds. The portion of such funds allocated to any Series or Purchased
Interest shall be further allocated and otherwise dealt with in accordance with
the terms of the related Supplement or PI Agreement. In addition, funds
initially allocated to a Series or Purchased Interest on any Business Day that
are designated as Shared Investor Collections shall be reallocated to other
Series or Purchased Interests pro rata based upon the respective Shortfalls (if
any) of the other Series and Purchased Interests.

     (b)  Allocation of Charge-Offs and Dilution. In each Monthly Report
relating to a Series or Purchased Interest that is in an Early Amortization
Period, Servicer shall calculate the amount of (i) Write-Offs (net of
Recoveries) and (ii) Dilutions as to which no settlement payment has been made
pursuant to Section 3.3 of the Purchase Agreement, in each case during the
related Calculation Period (or the portion of that Calculation Period falling in
the Early Amortization Period) and shall allocate to such Series or Purchased
Interest a portion of the amounts referred to in clauses (i) and (ii) equal to
the product of each such amount and the related Series Loss Allocation
Percentage.

     SECTION 4.4 Investment of Funds in Transaction Accounts. On any day when
funds on deposit in any Transaction Account exceed $10,000 (after giving effect
to the allocations of such funds required by this Article IV and the various
Supplements and PI Agreements), and at such other times as investment is
practicable, Trustee, at the direction of Servicer, shall invest and reinvest
monies on deposit in such Transaction Account (in the name of Trustee) in such
Eligible Investments as are specified in a notice from Servicer, subject to the
restrictions set forth hereinafter. All Eligible Investments made from funds in
any Transaction Account, and the interest, dividends and income received thereon
and therefrom and the net proceeds realized on the sale thereof, shall be
deposited in such Transaction Account. Trustee may liquidate an Eligible
Investment prior to maturity if such liquidation would not result in a loss of
all or part of the principal portion of such Eligible Investment or if, prior to
the maturity of such Eligible Investment, a default occurs in the payment of
principal, interest or any other amount with respect to such Eligible
Investment. In the absence of negligence of Trustee or willful misconduct by
Trustee, Trustee shall have no liability in connection with investment losses
incurred on Eligible Investments. It is

                                                                         page 22
<PAGE>
 
intended for income tax purposes that the income earned through investment of
funds in the Transaction Accounts shall be treated as income of Transferor.

     SECTION 4.5  Attachment of Transaction Accounts. If Trustee receives
written notice that any Transaction Account has or will become subject to any
writ, judgment, warrant of attachment, execution or similar process, Trustee
shall (notwithstanding any other provision of the Transaction Documents)
promptly notify Transferor, Servicer and the Certificateholders thereof, and
shall not deposit or transfer funds into such Transaction Account but shall
cause funds otherwise required to be deposited into such Transaction Account to
be held in another account pending distribution of such funds in the manner
required by the Transaction Documents.

ARTICLE V  DISTRIBUTIONS AND REPORTS

       DISTRIBUTIONS SHALL BE MADE, AND REPORTS SHALL BE PROVIDED, TO
     CERTIFICATEHOLDERS AS SET FORTH IN THE APPLICABLE SUPPLEMENT.

ARTICLE VI  THE CERTIFICATES

       SECTION 6.1  The Certificates. The Investor Certificates in each Series
     shall be substantially in the forms contemplated by the Supplements
     pursuant to which the Investor Certificates are issued, and the Transferor
     Certificate shall be substantially in the form of Exhibit E. Upon issuance,
     all Certificates shall be executed and delivered by Transferor to Trustee
     for authentication and redelivery as provided in Sections 6.2 and 6.10.
     Except to the extent provided otherwise in an applicable Supplement,
     Investor Certificates shall be issued in minimum denominations of
     $1,000,000 and in integral multiples of $100,000 and shall not be
     subdivided for resale into Certificates smaller than a Certificate, the
     initial offering price for which would have been at least $1,000,000.

       Notwithstanding any other provision of this Agreement, no transfer,
     assignment or other conveyance of a Certificate shall be made unless the
     aggregate outstanding principal amounts of Certificates transferred
     pursuant to such transfer is equal to at least 2.1% of the aggregate
     principal amounts of all outstanding Certificates.  Any attempted transfer,
     assignment or conveyance in contravention of the preceding restriction
     shall be void ab initio and the purported transferor of such Certificates
     shall continue to be treated as the Certificate Owner of any such
     Certificate for all purposes of this Agreement.

                                                                         page 23
<PAGE>
 
       Each Certificate issued as a Definitive Certificate shall be executed by
manual or facsimile signature on behalf of Transferor by its President or any
Vice President or by any attorney-in-fact duly authorized to execute the
Definitive Certificate on behalf of any such officer. The Definitive
Certificates shall be authenticated on behalf of the Trust by manual signature
of a duly authorized signatory of Trustee. Definitive Certificates bearing the
manual or facsimile signature of the individual who was, at the time when the
signature was affixed, authorized to sign on behalf of Transferor or the Trust
(as applicable) shall be valid and binding, notwithstanding that the individuals
or any of them ceased to be so authorized prior to the authentication and
delivery of the Definitive Certificates or does not hold such office on the date
of issuance of such Definitive Certificates. No Definitive Certificates shall be
entitled to any benefit under this Agreement, or be valid for any purpose,
unless there appears on the Definitive Certificate a certificate of
authentication substantially in the form provided for herein executed by or on
behalf of Trustee by the manual signature of a duly authorized signatory, and
the certificate of authentication upon any Definitive Certificate shall be
conclusive evidence, and the only evidence, that the Definitive Certificate has
been duly authenticated and delivered hereunder and is entitled to the benefits
of this Agreement. Except as otherwise provided in the applicable Supplement,
all Definitive Certificates shall be dated the date of their authentication.

       As provided in any Supplement, Investor Certificates of any Series may be
issued and sold pursuant to an exemption from the Securities Act. Any Series
sold pursuant to Rule 144A, Regulation S or another exemption under the
Securities Act may be delivered in book-entry form as provided in Sections 6.12
and 6.13.

       SECTION 6.2 Authentication of Certificates. Contemporaneously with the
assignment and transfer of the Receivables and the other Transferred Assets to
the Trust, Trustee shall authenticate and deliver the Transferor Certificate to
Transferor. On each Issuance Date, upon the order of Transferor, Trustee shall
authenticate and deliver to Transferor the Series of Certificates that are to be
issued originally on such Issuance Date pursuant to the applicable Supplement.

       SECTION 6.3 Registration of Transfer and Exchange of Certificates. (a)
Trustee, as agent for Transferor, shall keep, or shall cause to be kept, at the
office or agency to be maintained in accordance with the provisions of Section
11.16, a register in written form or capable of being converted into written
form within a reasonable time (the "Certificate Register") in which, subject to
such reasonable regulations as it may prescribe, a transfer agent and registrar
(which may be Trustee) (the "Transfer Agent and Registrar") shall

                                                                         page 24
<PAGE>
 
provide for the registration of the Certificates and of transfers and exchanges
of the Certificates as herein provided. Transferor hereby appoints Trustee as
the initial Transfer Agent and Registrar.

       Transferor, or Trustee as agent for Transferor, may revoke the
appointment as Transfer Agent and Registrar and remove the then-acting Transfer
Agent and Registrar if Trustee or Transferor (as applicable) determines in its
sole discretion that the then-acting Transfer Agent and Registrar has failed to
perform its obligations under this Agreement in any material respect. The then-
acting Transfer Agent and Registrar shall be permitted to resign as Transfer
Agent and Registrar upon 30 days' prior written notice to Trustee, Transferor
and Servicer; provided that such resignation shall not be effective and the then
- -acting Transfer Agent and Registrar shall continue to perform its duties as
Transfer Agent and Registrar until Trustee has appointed a successor Transfer
Agent and Registrar reasonably acceptable to Transferor and the Person so
appointed has given Trustee written notice that it accepts the appointment. The
provisions of Sections 11.1 through 11.5 shall apply to the Transfer Agent and
Registrar as if all references to "Trustee" in the applicable provisions of
Sections 11.1 through 11.5 were references to the Transfer Agent and Registrar.

       It is intended that the registration of Certificates that is described in
this Section comply with the registration requirements contained in Section
163 of the Internal Revenue Code.

       (b) No transfer of all or any part of the Transferor Certificate shall be
made unless (i) Transferor shall have given the Rating Agencies and Trustee
prior written notice of the proposed transfer, (ii) the Rating Agency Condition
shall have been satisfied in connection with the proposed transfer and (iii)
Transferor shall have delivered to Trustee a Tax Opinion with respect to such
transfer.

       (c) Subject to the requirements of subsection (e), if applicable, having
been fulfilled, upon surrender for registration of transfer of any Certificate,
and, in the case of Investor Certificates, at any office or agency of the
Transfer Agent and Registrar maintained for such purpose, Transferor shall
execute, and Trustee shall authenticate and deliver, in the name of the
designated transferee or transferees, one or more new Certificates of the
appropriate class and Series that are in authorized denominations of like
aggregate fractional interest in the related Series Interest that bear numbers
that are not contemporaneously outstanding.

                                                                         page 25
<PAGE>
 
       At the option of an Investor Certificateholder, its Investor Certificates
may be exchanged for other Investor Certificates of the same class and Series
(and bearing the same interest rate as the Investor Certificate surrendered for
registration of exchange) of authorized denominations of like aggregate
fractional interests in the related Series Interest and bearing numbers that are
not contemporaneously outstanding, upon surrender of the Investor Certificates
to be exchanged at any such office or agency. Whenever any Investor Certificates
are so surrendered for exchange, Transferor shall execute, and Trustee shall
authenticate and deliver, the appropriate number of Investor Certificates of the
class and Series that the Investor Certificateholder making the exchange is
entitled to receive. Every Investor Certificate presented or surrendered for
registration of transfer or exchange shall be accompanied by a written
instrument of transfer in a form satisfactory to Trustee or the Transfer Agent
and Registrar duly executed by the Certificateholder thereof or his attorney-in-
fact duly authorized in a writing delivered to the Transfer Agent and Registrar.

       No service charge shall be made for any registration of transfer or
exchange of Certificates, but the Transfer Agent and Registrar may require the
Certificateholder to cover any tax or governmental charge that may be imposed in
connection with any transfer or exchange of Investor Certificates.

       All Certificates surrendered for registration of transfer and exchange
shall be cancelled and disposed of in a manner satisfactory to Trustee.

       (d) Certificates may be surrendered for registration of transfer or
exchange at the office of the Transfer Agent and Registrar designated in Section
13.6.

       (e) Unless otherwise provided in the applicable Supplement,
Certificateholders holding Definitive Certificates shall not sell, transfer or
otherwise dispose of the Certificates unless the sale, transfer or disposition
is being made pursuant to an exemption from the registration requirements of the
Securities Act and applicable state securities laws and, prior to the proposed
sale, transfer or disposition, the Certificateholder and the proposed transferee
each provide Trustee and Transferor with representations and, if requested by
Trustee or Transferor, an Opinion of Counsel concerning the proposed sale,
transfer or disposition and the availability of the exemption.

       (f) The Investor Certificates shall bear such restrictive legends as
shall be set forth in the applicable Supplements.

                                                                         page 26
<PAGE>
 
       SECTION 6.4 Mutilated, Destroyed, Lost or Stolen Certificates. If (a) any
mutilated Certificate is surrendered to the Transfer Agent and Registrar, or the
Transfer Agent and Registrar receives evidence to its satisfaction of the
destruction, loss or theft of any Certificate and (b) there is delivered to the
Transfer Agent and Registrar and Trustee such security or indemnity as may be
required by them and Transferor to hold each of them, the Trust and Transferor
harmless, then, in the absence of notice to Trustee that such Certificate has
been acquired by a bona fide purchaser, Transferor shall execute and, upon the
request of Transferor, Trustee shall authenticate and deliver, in exchange for
or in lieu of any such mutilated, destroyed, lost or stolen Certificate, a new
Certificate of like class, Series, tenor, terms and principal amount and bearing
a number that is not contemporaneously outstanding. In connection with the
issuance of any new Certificate under this section, Trustee or the Transfer
Agent and Registrar may require the payment by the Certificateholder of a sum
sufficient to cover any tax or other governmental charge that may be imposed in
relation thereto and any other expenses (including the reasonable fees and
expenses of Trustee and Transfer Agent and Registrar) connected therewith. Any
duplicate Certificate issued pursuant to this section shall constitute
conclusive and indefeasible evidence of ownership of an interest in the Trust,
as if originally issued, whether or not the lost, stolen or destroyed
Certificate shall be enforceable by anyone, and shall be entitled to all the
benefits of this Agreement equally and proportionately with any and all
Certificates of the same class and Series that are duly issued hereunder.

       SECTION 6.5 Persons Deemed Owners. Prior to due presentation of a
Certificate for registration of transfer, Transferor, Trustee, the Paying Agent,
the Transfer Agent and Registrar and any agent of any of them may treat the
Person in whose name any Certificate is registered as the owner of such
Certificate for the purpose of receiving distributions pursuant to Article V and
for all other purposes whatsoever, and none of Transferor, Trustee, the Paying
Agent, the Transfer Agent and Registrar or any agent of any of them shall be
affected by any notice to the contrary; provided that, in determining whether
the Holders of the requisite principal amount or Stated Amount (as applicable)
of Certificates or Purchased Interests have given any request, demand,
authorization, direction, notice, consent or waiver hereunder, Certificates and
Purchased Interests owned by Transferor, Servicer or any Affiliate thereof shall
be disregarded and deemed not to be outstanding, except that, in determining
whether Trustee shall be protected in relying upon any such request, demand,
authorization, direction, notice, consent or waiver, only Certificates and
Purchased Interests that Trustee knows to be so owned shall be so disregarded.
Certificates and Purchased Interests so owned that have been pledged in good
faith shall not be disregarded and may be regarded as

                                                                         page 27
<PAGE>
 
outstanding if the pledgee establishes to the satisfaction of Trustee the
pledgee's right so to act with respect to such Certificates or Purchased
Interests and that the pledgee is not Transferor, Servicer or an Affiliate
thereof.

       SECTION 6.6 Appointment of Paying Agent. The Paying Agent initially shall
be Trustee. Transferor hereby appoints the Paying Agent as its agent to make
distributions to Certificateholders pursuant to the applicable Supplements and
to report the amounts of the distributions to Trustee. Any Paying Agent shall
have the revocable power to withdraw funds from the Master Collection Account
for the purpose of making the distributions. Trustee or, at any time when
Trustee is also the Paying Agent, Transferor may revoke such power of the Paying
Agent and remove the Paying Agent if Trustee or Transferor (as applicable)
determines in its sole discretion that the Paying Agent shall have failed to
perform its obligations under this Agreement in any material respect. The Paying
Agent shall be permitted to resign as Paying Agent upon 30 days' prior written
notice to Trustee, Transferor, Servicer and the Rating Agencies. Any resignation
or removal of the Paying Agent, and appointment of a successor Paying Agent,
shall not become effective until the appointment has been accepted by the
successor Paying Agent. If no successor Paying Agent shall have been appointed
and shall have accepted appointment within 30 days after the giving of the
notice of resignation, the resigning Paying Agent may petition any court of
competent jurisdiction to appoint a successor Paying Agent. In the event that
Trustee shall no longer be the Paying Agent, Trustee shall appoint a successor
Paying Agent (which shall be a bank or trust company) reasonably acceptable to
Transferor, which appointment shall be effective on the date on which the Person
so appointed gives Trustee written notice that it accepts the appointment.
Trustee shall cause the successor Paying Agent or any additional Paying Agent
appointed by Trustee to execute and deliver to Trustee an instrument in which it
shall agree with Trustee that, as Paying Agent, it will hold all sums, if any,
held for payment to the Certificateholders and Purchasers in trust for the
benefit of the Certificateholders and Purchasers entitled thereto until the sums
shall be paid to the Certificateholders and Purchasers. The Paying Agent shall
return all unclaimed funds to Trustee, and upon removal of a Paying Agent such
Paying Agent shall also return all funds in its possession to Trustee. The
provisions of Sections 11.1 through 11.5 shall apply to the Paying Agent as if
all references in the applicable provisions thereof to "Trustee" were references
to the Paying Agent.

       SECTION 6.7  Access to List of Certificateholders' Names and Addresses.
Trustee will furnish or cause to be furnished by the Transfer Agent and
Registrar to Transferor, Servicer, any Seller or the Paying Agent, within

                                                                         page 28
<PAGE>
 
two Business Days after receipt by Trustee of a written request therefor from
Servicer or the Paying Agent, a list in the form Servicer or the Paying Agent
may reasonably require of the names and addresses of the Certificateholders as
of the most recent Distribution Date. If any Holder or group of Holders of
Investor Certificates in any Series evidencing not less than 10% of the
aggregate unpaid principal amount of the Series (the "Applicant") applies in
writing to Trustee, and the application states that the Applicant desires to
communicate with other Certificateholders with respect to their rights under
this Agreement, any Supplement or the Certificates and is accompanied by a copy
of the communication that the Applicant proposes to transmit, then Trustee,
after having been adequately indemnified by the Applicant for its costs and
expenses, shall afford or shall cause the Transfer Agent and Registrar to afford
the Applicant access during normal business hours to the most recent list of
Certificateholders held by Trustee, within five Business Days after the receipt
of the application and indemnification. The list shall be as of a date no more
than 45 days prior to the date of receipt of the Applicant's request.

       Every Certificateholder, by receiving and holding a Certificate, agrees
with Trustee that neither Trustee, the Transfer Agent and Registrar, Transferor,
Servicer, any Seller nor any of their respective agents shall be held
accountable by reason of the disclosure of any information as to the names and
addresses of the Certificateholders hereunder, regardless of the sources from
which the information was derived.

       SECTION 6.8 Authenticating Agent. (a) Trustee may appoint one or more
authenticating agents with respect to the Certificates that shall be authorized
to act on behalf of Trustee in authenticating the Certificates in connection
with the issuance, delivery, registration of transfer, exchange or repayment of
the Certificates. Either Trustee or the authenticating agent, if any, then
appointed and acting on behalf of Trustee shall authenticate the Certificates.
Whenever reference is made in this Agreement to the authentication of
Certificates by Trustee or Trustee's certificate of authentication, such
reference shall be deemed to include authentication on behalf of Trustee by an
authenticating agent and a certificate of authentication executed on behalf of
Trustee by an authenticating agent. Each authenticating agent must be acceptable
to Transferor.

       (b) Any institution succeeding to the corporate agency business of an
authenticating agent shall continue to be an authenticating agent without the
execution or filing of any document or any further act on the part of Trustee,
the authenticating agent or any other Person.

                                                                         page 29
<PAGE>
 
       (c) An authenticating agent may at any time resign by giving written
notice of resignation to Trustee and Transferor. Trustee may at any time
terminate the agency of an authenticating agent by giving notice of termination
to the authenticating agent and Transferor. Upon receiving a notice of
resignation or upon a termination, or in case at any time an authenticating
agent shall cease to be acceptable to Trustee or Transferor, Trustee may
promptly appoint a successor authenticating agent. Any successor authenticating
agent, upon acceptance of its appointment, shall become vested with all the
rights, powers and duties of its predecessor, with like effect as if originally
named as an authenticating agent. No successor authenticating agent shall be
appointed unless acceptable to Trustee and Transferor.

       (d) Servicer agrees to pay to each authenticating agent (if any), as an
expense of Servicer paid out of the Servicing Fee, reasonable compensation from
time to time for services performed under this section.

       (e) The provisions of Sections 11.1, 11.2 and 11.3 shall be applicable to
any authenticating agent as if the references in the applicable provisions
thereof to "Trustee" were references to the authenticating agent.

       (f) Pursuant to an appointment made under this section, the Certificates
may have endorsed thereon, in lieu of Trustee's certificate of authentication,
an alternate certificate of authentication in substantially the following form:

                "This is one of the Certificates described in the Supplement
       dated as of __________ ___, 199_.
        

       MANUFACTURERS AND TRADERS TRUST COMPANY, as Trustee


                By:_________________________
             
                   as Authenticating Agent
                          for Trustee,

                By:_________________________
             
                   Authorized Officer."

                                                                         page 30
<PAGE>
 
     SECTION 6.9  Tax Treatment.  It is the intent of Transferor and the
Investor Certificateholders that, for purposes of Federal, state, foreign and
local income and franchise taxes and other taxes measured by or imposed on
income, the Investor Certificates will be treated as evidence of indebtedness
(or, if so provided in the applicable Supplement, an interest in a partnership)
secured by the Transferred Assets and the Trust will not be characterized as an
association taxable as a corporation. Transferor, by entering into this
Agreement, and each Investor Certificateholder, by its acceptance of its
Investor Certificate, agree to treat the Investor Certificates as indebtedness
(or, if so provided in the applicable Supplement, an interest in a partnership)
for purposes of Federal, state, foreign and local income and franchise taxes and
any other taxes measured by or imposed on income.  The provisions of this
Agreement and all related Transaction Documents shall be construed to further
these intentions of the parties. In accordance with the foregoing, Transferor
agrees that it will report its income for purposes of Federal, state and local
income or franchise taxes, and any other taxes measured by or imposed on income,
on the basis that it is the owner of the Receivables. Except as may be required,
Trustee hereby agrees to treat the Trust as a security device only, and shall
not file tax returns or obtain an employer identification number on behalf of
the Trust.

     SECTION 6.10  Issuance of Additional Series of Certificates and Sales of
Purchased Interests. (a)  Transferor may from time to time issue and direct
Trustee to authenticate one or more classes of any newly issued Series of
Investor Certificates (a "New Issuance"). In addition, to the extent permitted
for any Series of Investor Certificates as specified in the related Supplement,
the Investor Certificateholders of the Series may tender their Investor
Certificates to Trustee, and Transferor may allocate a portion of the Transferor
Amount pursuant to the terms and conditions set forth in the Supplement, in
exchange for one or more newly issued Series of Investor Certificates (an
"Investor Exchange"). New Issuances and Investor Exchanges collectively are
referred to as "Issuances".

     (b)  Transferor may direct Trustee to authenticate an Issuance by notifying
Trustee, in writing, at least five Business Days (or such shorter period as
shall be acceptable to Trustee) in advance (an "Issuance Notice") of the date
upon which the Issuance is to occur (an "Issuance Date"). Any Issuance Notice
shall state the designation of any Series to be issued on the Issuance Date and,
with respect to each class or Series: (i) its initial invested amount (or the
method for calculating the initial invested amount), (ii) its interest rate (or
the method for allocating interest payments or other cash flows to the Series),
if any, and (iii) the Enhancement Provider, if any, with respect to the Series.

                                                                         page 31
<PAGE>
 
     (c)  On the Issuance Date, Transferor shall deliver to Trustee for
authentication under Section 6.2, and Trustee shall authenticate and deliver any
such class or classes of Series of Investor Certificates only upon delivery to
it of the following:

       (i)  a Supplement satisfying the criteria set forth in subsection (d) and
     in form reasonably satisfactory to Trustee executed by Transferor and
     Servicer and specifying the principal terms of the Series;

       (ii)  the applicable Enhancement, if any;

       (iii)  the agreement, if any, pursuant to which the Enhancement Provider
     agrees to provide the Enhancement, if any;

       (iv)  a Tax Opinion with respect to such Issuance;

       (v)  evidence that the Rating Agency Condition has been satisfied with
     respect to such Issuance;

       (vi)  an Officer's Certificate of Servicer that on the Issuance Date,
     after giving effect to the Issuance (and the repayment, on the date of the
     Issuance Date, of any existing Investor Certificates with funds (including
     proceeds of sale of the new Series) on deposit in the Principal Funding
     Account), any requirements set out in the Supplement with respect to any
     then-outstanding Series with respect to the amount of Certificates that may
     not, by their terms, be transferred has been satisfied;

       (vii)  an Officer's Certificate of Servicer stating that no Early
     Amortization Event or Unmatured Early Amortization Event has occurred and
     is continuing and that the Issuance is not reasonably expected to result in
     an Early Amortization Event at any time in the future;

       (viii)  in the case of an Investor Exchange, any Investor Certificates
     that are being exchanged in connection therewith;

       (ix)  any other documents, certificates and Opinions of Counsel as may be
     required by the applicable Supplement; and

       (x)  an Officer's Certificate of Servicer to the effect that all
     conditions specified in clauses (i) through (ix) have been satisfied.

                                                                         page 32
<PAGE>
 
Upon satisfaction of the conditions, Trustee shall cancel any applicable
Investor Certificates and issue, as provided above, the new Series of Investor
Certificates dated the Issuance Date. Any such Series of Investor Certificates
shall be substantially in the form specified in the related Supplement and shall
bear, upon its face, the designation for the Series to which it belongs, as
selected by Transferor. There is no limit to the number of Issuances that may be
performed under this Agreement.

     (d)  In conjunction with an Issuance, the parties hereto shall execute a
Supplement, which shall specify the relevant terms with respect to any newly
issued Series of Investor Certificates, which may include: (i) its name or
designation, (ii) the initial invested amount or the method of calculating the
initial invested amount, (iii) the applicable interest rate (or formula for the
determination thereof), (iv) the Issuance Date, (v) the rating agency or
agencies rating the Series, (vi) the name of the Clearing Agency, if any, (vii)
the interest payment date or dates and the date or dates from which interest
shall accrue, (viii) the method of allocating Collections with respect to
Receivables for the Series and, if applicable, with respect to any paired Series
and the method by which the principal amount of Investor Certificates of the
Series shall amortize or accrete and the method for allocating write-offs, (ix)
the names of any accounts to be used by the Series and the terms governing the
operation of any such account, (x) the terms of any Enhancement with respect to
the Series, (xi) the Enhancement Provider, if applicable, (xii) the base rate
applicable to the Series, (xiii) the terms on which the Certificates of the
Series may be repurchased or remarketed to other investors, (xiv) any deposit
into any account provided for the Series, (xv) the number of classes of the
Series, and if more than one class, the rights and priorities of each class,
(xvi) whether any fees, breakage payments or early termination payments will be
included in the funds available to be paid for the Series, (xvii) the
subordination of the Series to any other Series, (xviii) whether the Series will
be a part of a group or subject to being paired with any other Series, (xix)
whether the Series will be prefunded and (xx) any other relevant terms of the
Series. The terms of the Supplement may modify or amend the terms of this
Agreement solely as applied to the new Series.

     (e)  Except as specified in any Supplement for the related Series, all
Investor Certificates of any Series shall rank pari passu and be equally and
ratably entitled as provided herein to the benefits hereof (except that the
Enhancement provided for any Series shall not be available for any other Series)
without preference, priority or distinction on account of the actual time or
times of authentication and delivery, all in accordance with the terms and
provisions of this Agreement and the related Supplement.

                                                                         page 33
<PAGE>
 
     (f)  Transferor may from time to time direct Trustee, on behalf of the
Trust, to sell one or more Purchased Interests pursuant to, and direct Trustee
to enter into, a PI Agreement. No Purchased Interest shall represent any
interest in any Enhancement for the benefit of any Series, any class of Investor
Certificates or any other Purchased Interest, any Transaction Account
established pursuant to any Supplement or the PI Agreement relating to any other
Purchased Interest except to the extent set forth in the PI Agreement with
respect to such other Purchased Interest. Each PI Agreement may provide that no
Investor Certificateholder, Purchaser under any other PI Agreement or
Enhancement Provider shall be a third-party beneficiary thereof or have any
benefit or any legal or equitable right, remedy or claim under the PI Agreement.

     (g)  On or before the date of the initial sale of a Purchased Interest
pursuant to a particular PI Agreement, the parties hereto and the related
Purchaser will execute and deliver a PI Agreement that will specify the terms of
the Purchased Interest. The terms of the PI Agreement may modify or amend the
terms of this Agreement solely as applied to the Purchased Interest. The
obligation of Trustee to execute and deliver the related PI Agreement is subject
to the satisfaction of the following conditions:

       (i)  on or before the tenth Business Day (or a shorter period as shall be
     acceptable to the parties) immediately preceding the related Issuance Date,
     Servicer shall have given Trustee, Transferor, each Rating Agency (if any
     rated Investor Certificates are outstanding), each Purchaser and each
     Enhancement Provider (if any) written notice of the sale of the Purchased
     Interest and the Issuance Date;

       (ii)  Transferor shall have delivered to Trustee the related PI
     Agreement, in form reasonably satisfactory to Trustee, each executed by
     each party thereto other than Trustee;

       (iii)  the Rating Agency Condition shall have been satisfied with respect
     to the sale (if any rated Investor Certificates are outstanding);

       (iv)  the sale will not (A) contravene any provision of this Agreement,
     any Supplement, any agreement pursuant to which any Enhancement is provided
     or any PI Agreement (or any agreement related thereto) or (B) constitute,
     or result in (or reasonably be expected to result, at any time in the
     future, in) the occurrence of, an Early Amortization Event or an Unmatured
     Early Amortization Event;

                                                                         page 34
<PAGE>
 
          (v)  counsel to Transferor shall have delivered to Trustee, each
     Rating Agency (if any rated Investor Certificates are outstanding), each
     Purchaser and any Enhancement Provider, a Tax Opinion, dated the Issuance
     Date, with respect to the sale; and

       (vi)  Servicer shall have delivered to Trustee an Officer's Certificate,
     dated the Issuance Date for such Purchased Interest, to the effect that all
     conditions set forth in clauses (i) and (iv) of this Section for the sale
     of the Purchased Interest and the execution and delivery of the related PI
     Agreement has been satisfied.

Upon satisfaction of the above conditions, Trustee shall execute and, at the
written direction of Transferor, deliver the related PI Agreement and any
related documents that Transferor shall reasonably request.

     (h)  Transferor may from time to time direct Trustee to extend any PI
Agreement, subject to the satisfaction of the following conditions:

       (i)  on or before the tenth Business Day (or a shorter period as shall be
     acceptable to the parties) immediately preceding the date of the extension,
     Transferor shall have given Trustee, Servicer, the Rating Agency (if any
     rated Investor Certificates are outstanding) and any Enhancement Provider
     written notice of the extension and the date on which the extension shall
     occur;

       (ii)  Transferor shall have delivered to Trustee the required agreements,
     certificates, documents and filings, in form satisfactory to Trustee,
     executed by each party thereto other than Trustee;

       (iii)  the extension will not (A) contravene any provision of this
     Agreement, any Supplement, any agreement pursuant to which any Enhancement
     is provided or any PI Agreement (or any agreement related thereto) or (B)
     constitute, or result in the occurrence of, an Early Amortization Event or
     an Unmatured Early Amortization;

       (iv)  counsel for Transferor shall have delivered to the Trust, the
     Rating Agency (if any rated Investor Certificates are outstanding) and any
     Enhancement Provider a Tax Opinion, dated the date of the extension, with
     respect to the extension;

       (v)  Servicer shall have delivered to Trustee an Officer's Certificate,
     dated the date of the extension, to the effect that all conditions set
     forth in clauses (i) and (iii) of this Section for the

                                                                         page 35
<PAGE>
 
     extension of such PI Agreement and the execution and delivery of the
     related documents has been satisfied; and

       (vi)  the Rating Agency Condition shall have been satisfied.

     SECTION 6.11  Book-Entry Certificates. (a)  If provided in any Supplement,
the Investor Certificates of any Series, upon original issuance, will be issued
in the form of one or more Book-Entry Certificates, to be delivered to the
applicable Clearing Agency, by, or on behalf of, Transferor. The Investor
Certificates of the Series initially shall be registered on the Certificate
Register in the name of the nominee of the Clearing Agency, and no Certificate
Owner will receive a Definitive Certificate representing such Certificate
Owner's interest in the Investor Certificates, except as provided in Section
6.13. Unless and until Definitive Certificates have been issued to Certificate
Owners pursuant to Section 6.13:

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

       (ii)  Transferor, Servicer, the Paying Agent, the Transfer Agent and
     Registrar and Trustee may deal with the Clearing Agency and the Clearing
     Agency Participants for all purposes (including the making of distributions
     on the Investor Certificates) as the authorized representatives of the
     Certificate Owners;

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

       (iv)  the rights of Certificate Owners shall be exercised only through
     the Clearing Agency and the Clearing Agency Participants and shall be
     limited to those established by law and agreements between the Certificate
     Owners and the Clearing Agency and/or the Clearing Agency Participants.
     Unless and until Definitive Certificates are issued pursuant to Section
     6.13, the initial Clearing Agency will make book-entry transfers among the
     Clearing Agency Participants and receive and transmit distributions of
     principal and interest on the Investor Certificates to the Clearing Agency
     Participants.

     (b)  Certificates sold to Qualified Institutional Buyers in reliance on
Rule 144A under the Securities Act shall be represented by one or more Book-
Entry Certificates (the "144A Book-Entry Certificates"), in registered form,
without coupons, which will be deposited upon the order of Transferor on the

                                                                         page 36
<PAGE>
 
Issuance Date with Trustee as custodian for and registered in the name of Cede &
Co., as nominee of the Clearing Agency.

     (c) Certificates sold in offshore transactions in reliance on Regulation S
shall be represented initially by temporary Book-Entry Certificates (the
"Regulation S Temporary Book-Entry Certificates"). The Regulation S Temporary
Book-Entry Certificates shall be exchanged on the later of (i) 40 days after the
later of (A) the Issuance Date and (B) the completion of the distribution of the
Certificates, as certified by the Lead Placement Agent and (ii) the date on
which the requisite certifications are due to and provided to Trustee (the later
of clauses (i) and (ii) is referred to as the "Exchange Date") for permanent
Book-Entry Certificates (the "Unrestricted Book-Entry Certificates," and
together with the Regulation S Temporary Book-Entry Certificates, the
"Regulation S Book-Entry Certificates"). The Regulation S Book-Entry
Certificates shall be issued in registered form, without coupons, and deposited
upon the order of Transferor with Trustee as custodian for and registered in the
name of a nominee of the Clearing Agency for credit to the account of the
depositaries for Euroclear and Cedel, which depositaries shall, on behalf of
Euroclear and Cedel, hold the interests on behalf of account holders (each a
"Member Organization"), which have rights in respect of the Certificates
credited to their securities accounts with Euroclear or Cedel from time to time.

     (d)  A Certificate Owner holding an interest in a Regulation S Temporary
Book-Entry Certificate may receive payments in respect of the Certificates on
the Regulation S Temporary Book-Entry Certificate only after delivery to
Euroclear or Cedel, as the case may be, of a written certification substantially
in the form of a certification in the form set forth in Exhibit F, and upon
delivery by Euroclear or Cedel, as the case may be, to the Transfer Agent and
Registrar of a certification or certifications substantially in the form set
forth in Exhibit G. The delivery by a Certificate Owner of the certification
referred to above shall constitute its irrevocable instruction to Euroclear or
Cedel, as the case may be, to arrange for the exchange of the Certificate
Owner's interest in the Regulation S Temporary Book-Entry Certificate for a
beneficial interest in the Unrestricted Book-Entry Certificate after the
Exchange Date in accordance with the paragraph below.

     After (i) the Exchange Date and (ii) receipt by the Transfer Agent and
Registrar of written instructions from Euroclear or Cedel, as the case may be,
directing the Transfer Agent and Registrar to credit or cause to be credited to
either Euroclear's or Cedel's, as the case may be, depositary's account a
beneficial interest in the Unrestricted Book-Entry Certificate in a principal
amount not greater than that of the beneficial interest in the Regulation S

                                                                         page 37
<PAGE>
 
Temporary Book-Entry Certificate, the Transfer Agent and Registrar shall
instruct the Clearing Agency to reduce the principal amount of the Regulation S
Book-Entry Certificate and increase the principal amount of the Unrestricted
Book-Entry Certificate, by the principal amount of the beneficial interest in
the Regulation S Temporary Book-Entry Certificate to be so transferred, and to
credit or cause to be credited to the account of Euroclear, Cedel or a Person
who has an account with the Clearing Agency (a "Clearing Agency Participant"),
as the case may be, a beneficial interest in the Unrestricted Book-Entry
Certificate having a principal amount of the Regulation S Temporary Book-Entry
Certificate that was reduced upon the transfer.

     Upon return of the entire principal amount of the Regulation S Temporary
Book-Entry Certificate to Trustee in exchange for beneficial interests in the
Unrestricted Book-Entry Certificate, Trustee shall cancel the Regulation S
Temporary Book-Entry Certificate by perforation and shall forthwith destroy it.

     (e)  Transfers within a single Series between different Book-Entry
Certificates shall be made in accordance with this Section.

       (i)  For transfer of an interest in an Unrestricted Book-Entry
     Certificate for an interest in the 144A Book-Entry Certificate, if the
     Certificateholder of a beneficial interest in an Unrestricted Book-Entry
     Certificate deposited with the Clearing Agency wishes at any time to
     exchange its interest in the Unrestricted Book-Entry Certificate, or to
     transfer its interest in the Unrestricted Book-Entry Certificate to a
     Person who wishes to take delivery thereof in the form of an interest in
     the 144A Book-Entry Certificate, the Certificateholder may, subject to the
     rules and procedures of Euroclear or Cedel and the Clearing Agency, as the
     case may be, give directions for the Transfer Agent and Registrar to
     exchange or cause the exchange or transfer or cause the transfer of the
     interest for an equivalent beneficial interest in the 144A Book-Entry
     Certificate. Upon receipt by the Transfer Agent and Registrar of
     instructions from Euroclear or Cedel (based on instructions from a Member
     Organization) or from a Clearing Agency Participant, as applicable, or the
     Clearing Agency, as the case may be, directing the Transfer Agent and
     Registrar to credit or cause to be credited a beneficial interest in the
     144A Book-Entry Certificate equal to the beneficial interest in the
     Unrestricted Book-Entry Certificate to be exchanged or transferred (such
     instructions to contain information regarding the Clearing Agency
     Participant account to be credited with the increase, and, with respect to
     an exchange or transfer of an interest in the Unrestricted Book-Entry
     Certificate, information regarding the

                                                                         page 38
<PAGE>
 
     Clearing Agency Participant account to be debited with the decrease), the
     Transfer Agent and Registrar shall instruct the Clearing Agency to reduce
     the Unrestricted Book-Entry Certificate by the aggregate principal amount
     of the beneficial interest in the Unrestricted Book-Entry Certificate to be
     exchanged or transferred, and the Transfer Agent shall instruct the
     Clearing Agency, concurrently with the reduction, to increase the principal
     amount of the 144A Book-Entry Certificate by the aggregate principal amount
     of the beneficial interest in the Unrestricted Book-Entry Certificate to be
     so exchanged or transferred, and to credit or cause to be credited to the
     account of the Person specified in the instructions a beneficial interest
     in the 144A Book-Entry Certificate equal to the reduction in the principal
     amount of the Unrestricted Book-Entry Certificate.

       (ii)  For transfers of an interest in the 144A Book-Entry Certificate for
     an interest in a Regulation S Book-Entry Certificate, if a Certificate
     Owner holding a beneficial interest in the 144A Book-Entry Certificate
     wishes at any time to exchange its interest in the 144A Book-Entry
     Certificate for an interest in a Regulation S Book-Entry Certificate, or to
     transfer its interest in the 144A Book-Entry Certificate to a Person who
     wishes to take delivery thereof in the form of an interest in the
     Regulation S Book-Entry Certificate, the Certificateholder may, subject to
     the rules and procedures of the Clearing Agency, give directions for the
     Transfer Agent and Registrar to exchange or cause the exchange or transfer
     or cause the transfer of the interest for an equivalent beneficial interest
     in the Regulation S Book-Entry Certificate. Upon receipt by the Transfer
     Agent and Registrar of (A) instructions given in accordance with the
     Clearing Agency's procedures from a Clearing Agency Participant directing
     the Transfer Agent and Registrar to credit or cause to be credited a
     beneficial interest in the Regulation S Book-Entry Certificate in an amount
     equal to the beneficial interest in the 144A Book-Entry Certificate to be
     exchanged or transferred, (B) a written order given in accordance with the
     Clearing Agency's procedures containing information regarding the account
     of the depositaries for Euroclear or Cedel or another Clearing Agency
     Participant, as the case may be, to be credited with the increase and the
     name of the account and (C) certificates in the forms of Exhibits H and I,
     respectively, given by the Certificate Owner and the proposed transferee of
     the interest, the Transfer Agent and Registrar shall instruct the Clearing
     Agency to reduce the 144A Book-Entry Certificate by the aggregate principal
     amount of the beneficial interest in the 144A Book-Entry Certificate to be
     so exchanged or transferred and the Transfer Agent and Registrar

                                                                         page 39
<PAGE>
 
     shall instruct the Clearing Agency, concurrently with the reduction, to
     increase the principal amount of the Regulation S Book-Entry Certificate by
     the aggregate principal amount of the beneficial interest in the 144A Book-
     Entry Certificate to be so exchanged or transferred, and to credit or cause
     to be credited to the account of the Person specified in the instructions a
     beneficial interest in the Regulation S Book-Entry Certificate equal to the
     reduction in the principal amount of the 144A Book-Entry Certificate.

       (iii)  Notwithstanding any other provisions of this section, a placement
     agent for the Investor Certificates may exchange beneficial interests in
     the Regulation S Temporary Book-Entry Certificate held by it for interests
     in the 144A Book-Entry Certificate only after delivery by the placement
     agent of instructions for the exchange substantially in the form of Exhibit
     J. Upon receipt of the instructions provided in the preceding sentence, the
     Transfer Agent and Registrar shall instruct the Clearing Agency to reduce
     the principal amount of the Regulation S Temporary Book-Entry Certificate
     to be so transferred and shall instruct the Clearing Agency to increase the
     principal amount of the 144A Book-Entry Certificate and credit or cause to
     be credited to the account of the placement agent a beneficial interest in
     the 144A Book-Entry Certificate having a principal amount equal to the
     amount by which the principal amount of the Regulation S Temporary Book-
     Entry Certificate was reduced upon the transfer pursuant to the
     instructions provided in the first sentence of this subclause.

       (iv) If Book-Entry Certificate is exchanged for a Definitive Certificate,
     the Certificates may be exchanged or transferred for one another only in
     accordance with such procedures as are substantially consistent with the
     provisions of clauses (i) through (iii) above (including the certification
     requirements intended to ensure that the exchanges or transfers comply with
     Rule 144 or Regulation S under the Securities Act, as the case may be) and
     as may be from time to time adopted by Trustee.

     SECTION 6.12  Notices to Clearing Agency. Whenever notice or other
communication to the Investor Certificateholders of any Series represented by
Book-Entry Certificates is required under this Agreement, unless and until
Definitive Certificates shall have been issued to Certificate Owners pursuant to
Section 6.13, Trustee, Servicer and the Paying Agent shall give all such notices
and communications specified herein to be given to the Investor
Certificateholders of the Series to the Clearing Agency.

                                                                         page 40
<PAGE>
 
     SECTION 6.13  Definitive Certificates. If (a)(i) Transferor advises Trustee
in writing that the Clearing Agency is no longer willing or able to discharge
its responsibilities under any Letter of Representations properly, and (ii)
Transferor is unable to locate a qualified successor, (b) Transferor, at its
option, advises Trustee in writing that, with respect to any Series, it elects
to terminate the Book-Entry system through the Clearing Agency or (c) after the
occurrence of a Servicer Default, Certificate Owners representing beneficial
interests aggregating not less than 50% of the Invested Amount of the Series
advise Trustee and the Clearing Agency through the Clearing Agency Participants
in writing that the continuation of a Book-Entry system through the Clearing
Agency is no longer in the best interests of the Certificate Owners of the
Series, Trustee shall notify the Clearing Agency of the occurrence of any such
event and of the availability of Definitive Certificates of the Series to
Certificate Owners of the Series requesting the same. Upon surrender to Trustee
of the Investor Certificates of the Series by the Clearing Agency accompanied by
registration instructions from the Clearing Agency for registration, Trustee
shall authenticate and deliver Definitive Certificates of the Series. Neither
Transferor, the Transfer Agent and Registrar nor Trustee shall be liable for any
delay in delivery of the instructions and may conclusively rely on, and shall be
protected in relying on, the instructions. Upon the issuance of Definitive
Certificates of any Series, all references herein to obligations with respect to
the Series imposed upon or to be performed by the Clearing Agency shall be
deemed to be imposed upon and performed by Trustee, to the extent applicable
with respect to the Definitive Certificates and Trustee shall recognize the
Holders of the Definitive Certificates as Certificateholders hereunder.

     SECTION 6.14  Letter of Representations. Notwithstanding anything to the
contrary in this Agreement or any Supplement, the parties hereto shall comply
with the terms of each Letter of Representations.

ARTICLE VII  TRANSFEROR

     SECTION 7.1  Representations and Warranties of Transferor Relating to
Transferor and the Transaction Documents. On the date hereof and on each
Issuance Date, Transferor hereby represents and warrants that:

       (a)  Organization and Good Standing. Transferor is a corporation duly
     organized and validly existing and in good standing under the laws of its
     jurisdiction of incorporation and has all necessary corporate power and
     authority to acquire, own and transfer the Receivables and the Related
     Transferred Assets.

                                                                         page 41
<PAGE>
 
       (b)  Due Qualification. Transferor is duly qualified to do business
     and is in good standing as a foreign corporation (or is exempt from such
     requirements), and has obtained all necessary licenses and approvals, in
     all jurisdictions in which the ownership or lease of property or the
     conduct of its business requires qualification, licenses or approvals and
     where the failure so to qualify, to obtain the licenses and approvals or to
     preserve and maintain the qualification, licenses or approvals would have a
     substantial likelihood of having a Material Adverse Effect.

       (c)  Power and Authority. Transferor has (i) all necessary corporate
     power and authority to execute, deliver and perform its obligations under
     this Agreement and the other Transaction Documents to which it is a party.

       (d)  Binding Obligations. This Agreement constitutes, and each other
     Transaction Document to which Transferor is a party when executed and
     delivered will constitute, a legal, valid and binding obligation of
     Transferor, enforceable against it 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 generally
     and by general principles of equity, regardless of whether enforceability
     is considered in a proceeding in equity or at law.

       (e)  Authorization; No Conflict or Violation. The execution, delivery and
     performance of, and the consummation of the transactions contemplated by,
     this Agreement and the other Transaction Documents to be signed by
     Transferor and the fulfillment of the terms hereof and thereof have been
     duly authorized by all necessary action and will not (i) conflict with,
     violate, result in any breach of any of the terms and provisions of, or
     constitute (with or without notice or lapse of time or both) a default
     under, (A) its Certificate of Incorporation or Bylaws or (B) any indenture,
     loan agreement, mortgage, deed of trust or other material agreement or
     instrument to which Transferor is a party or by which it or any of its
     properties is bound, (ii) result in the creation or imposition of any
     Adverse Claim upon any of its properties pursuant to the terms of any such
     contract, indenture, loan agreement, mortgage, deed of trust, or other
     agreement or instrument, other than this Agreement and the other
     Transaction Documents, or (iii) conflict with or violate any federal,
     state, local or foreign law or any decision, decree, order, rule or
     regulation applicable to it or any of its properties of any court or of any
     federal, state, local or foreign regulatory body,

                                                                         page 42
<PAGE>
 
     administrative agency or other governmental instrumentality having
     jurisdiction over it or any of its properties, which conflict, violation,
     breach, default or Adverse Claim, individually or in the aggregate, would
     have a substantial likelihood of having a Material Adverse Effect.

       (f)  Litigation and Other Proceedings. (i)  There is no action, suit,
     proceeding or investigation pending or, to the best knowledge of
     Transferor, threatened against it before any court, regulatory body,
     arbitrator, administrative agency or other tribunal or governmental
     instrumentality and (ii) it is not subject to any order, judgment, decree,
     injunction, stipulation or consent order of or with any court or other
     government authority that, in the case of clauses (i) and (ii), (A) asserts
     the invalidity of this Agreement or any other Transaction Document, (B)
     seeks to prevent the transfer of any Receivables or Related Transferred
     Assets to the Trust, the issuance of the Certificates or the consummation
     of any of the transactions contemplated by this Agreement or any other
     Transaction Document, (C) seeks any determination or ruling that would
     materially and adversely affect the performance by Transferor of its
     obligations under this Agreement or any other Transaction Document or the
     validity or enforceability of this Agreement or any other Transaction
     Document, (D) seeks to affect adversely the income tax attributes of the
     transfers hereunder or the Trust under the United States Federal income tax
     system or any state income tax system or (E) individually or in the
     aggregate for all such actions, suits, proceedings and investigations would
     have a substantial likelihood of having a Material Adverse Effect.

       (g)  Governmental Approvals. All authorizations, consents, orders and
     approvals of, or other action by, any Governmental Authority that are
     required to be obtained by Transferor, and all notices to and filings with
     any Governmental Authority, that are required to be made by it, in the case
     of each of the foregoing in connection with the transfer of Receivables and
     Related Transferred Assets to the Trust or the execution, delivery and
     performance by it of this Agreement and any other Transaction Documents to
     which it is a party and the consummation of the transactions contemplated
     by this Agreement, have been obtained or made and are in full force and
     effect, except where the failure to obtain or make any such authorization,
     consent, order, approval, notice or filing, individually or in the
     aggregate for all such failures, would not reasonably be expected to have a
     Material Adverse Effect.

                                                                         page 43
<PAGE>
 
       (h)  Offices. Transferor's principal place of business and chief
     executive office is, and since the date of its incorporation has been,
     located at the address set forth under Transferor's signature hereto (or at
     such other locations, notified to Servicer and Trustee in accordance with
     Section 7.2(c), in jurisdictions where all action required by Section
     7.2(c) has been taken and completed).

       (i)  Account Banks. The names and addresses of all the Account Banks are
     specified in Schedule 1 or, after the First Issuance Date, have been
     provided by Servicer to Trustee pursuant to Section 3.3(c), and the account
     numbers of the Bank Accounts at such Account Banks have been specified in a
     letter provided on or prior to the First Issuance Date to Trustee or, after
     the First Issuance Date, have been provided by Servicer to Trustee pursuant
     to Section 3.3(c). The Account Agreements to which Transferor is a party
     constitute the legal, valid and binding obligations of the parties thereto
     enforceable against such parties in accordance with their respective terms
     subject to applicable bankruptcy, reorganization, insolvency, moratorium
     and other laws affecting creditors' rights generally and general equitable
     principles.

       (j)  Investment Company Act. Transferor is not, and is not controlled by,
     an "investment company" registered or required to be registered under the
     Investment Company Act of 1940, as amended.

     The representations and warranties set forth in this section shall survive
the transfer and assignment of the Receivables and the other Transferred Assets
to the Trust. Upon discovery by Transferor, Servicer or Trustee of a breach of
any of the foregoing representations and warranties, the party discovering the
breach shall give written notice to the other parties to this Agreement within
three Business Days following the discovery. Trustee's obligations in respect of
discovering any breach are limited as provided in Section 11.2(g).

     SECTION 7.2  Covenants of Transferor. So long as any Investor Certificates
or Purchased Interests remain outstanding (other than any Investor Certificates
or Purchased Interests payment for which has been duly provided for in
accordance with this Agreement), Transferor shall:

       (a)  Compliance with Laws, Etc. Comply in all material respects with all
     applicable laws, rules, regulations, judgments, decrees and orders
     (including those relating to the Receivables, the Related Transferred
     Assets, the funds in the Transaction Accounts and the related Contracts and
     any other agreements related thereto), in each

                                                                         page 44
<PAGE>
 
     case to the extent the failure to comply, individually or in the aggregate
     for all such failures, would have a substantial likelihood of having a
     Material Adverse Effect.

       (b)  Preservation of Corporate Existence. Preserve and maintain its
     corporate existence, rights, franchises and privileges in the jurisdiction
     of its incorporation, and qualify and remain qualified in good standing as
     a foreign corporation in each jurisdiction where the failure to preserve
     and maintain such existence, rights, franchises, privileges and
     qualifications would have a substantial likelihood of having a Material
     Adverse Effect.

       (c)  Location of Offices. Keep its principal place of business and chief
     executive office at the address referred to in Section 7.1(h) or, upon not
     less than 30 days' prior written notice given by Transferor to Servicer and
     Trustee, at such other location in a jurisdiction where all action required
     pursuant to Section 3.10 shall have been taken and completed. Transferor
     will at all times maintain its chief executive offices within the United
     States of America, and will cause Servicer to maintain at all times
     Servicer's chief executive offices within the United States of America.

       (d)  Reporting Requirements of Transferor. Unless Trustee and the
     Required Investors shall otherwise consent in writing, furnish to Trustee,
     the Investor Certificateholders and the Rating Agencies:

                (i) Early Amortization Events. Within five Business Days after
          an Authorized Officer of Transferor has obtained knowledge of the
          occurrence of any Early Amortization Event or any Unmatured Early
          Amortization Event, a written statement of an Authorized Officer of
          Transferor describing the event and the action that Transferor
          proposes to take with respect thereto, in each case in reasonable
          detail,
          
                (ii) Material Adverse Effect. Within five Business Days after an
          Authorized Officer of Transferor has knowledge thereof, written notice
          that describes in reasonable detail any Adverse Claim, other than any
          Permitted Adverse Claim, against the Transferred Assets or any other
          event or occurrence that, individually or in the aggregate for all
          such events or occurrences, has had, or would have a substantial
          likelihood of having, in the reasonable, good faith judgment of
          Transferor, a Material Adverse Effect,
          

                                                                         page 45
<PAGE>
 
                (iii) Proceedings. Within five Business Days after an Authorized
          Officer of Transferor has knowledge thereof, written notice of (A) any
          litigation, investigation or proceeding of the type described in
          Section 7.1(f) not previously disclosed to Trustee and (B) any
          material adverse development that has occurred with respect to any
          such previously disclosed litigation, investigation or proceeding,
          
                (iv)  Other. Promptly, from time to time, any other information,
          documents, records or reports respecting the Receivables or the
          Related Transferred Assets or any other information to which
          Transferor reasonably has access respecting the condition or
          operations, financial or otherwise, of Transferor, in each case as
          Trustee may from time to time reasonably request in order to protect
          the interests of Trustee, the Trust or the Investor Certificateholders
          under or as contemplated by this Agreement.

       (e) Adverse Claims. Except for any conveyances under the Transaction
Documents, not permit to exist any Adverse Claim (other than Permitted Adverse
Claims) to or in favor of any Person upon or with respect to, or cause to be
filed any financing statement or equivalent document relating to perfection that
covers, any Receivable, related Contract, Related Transferred Asset or other
Transferred Asset, or any interest therein. Transferor shall defend the right,
title and interest of the Trust in, to and under the Transferred Assets, whether
now existing or hereafter created, against all claims of third parties claiming
through or under Transferor.

       (f) Extension or Amendment of Receivables; Change in Credit and
Collection Policy or Contracts. Not (i) extend, amend or otherwise modify the
terms of any Receivable or Contract (except as permitted by the Credit and
Collection Policy) in a manner that would have a material adverse effect on the
Investor Certificateholders or the Purchasers, or (ii) permit any Seller to make
any change in its Credit and Collection Policy that would have a material
adverse effect on the Investor Certificateholders or the Purchasers; provided
that Transferor or Servicer, as applicable, may change the terms and provisions
of the Credit and Collection Policy if (A) with respect to any material change
of collection policies, the change is made with the prior written approval of
each Agent and the Rating Agency Condition is satisfied with respect thereto,
(B) with respect to any material change of collection procedures, the change is
made with prior written notice to

                                                                         page 46
<PAGE>
 
each Agent and no material adverse effect on any Series or Purchased Interest
would result, and (C) with respect to any material change in accounting policies
relating to Write-Offs, the change is made in accordance with GAAP.

       (g)  Mergers, Acquisitions, Sales, Etc. Not:

                (i) except pursuant to the Transaction Documents (A) be a party
       to any merger or consolidation, or directly or indirectly purchase or
       otherwise acquire all or substantially all of the assets or any stock of
       any class of, or any partnership or joint venture interest in, any other
       Person, or (B) directly or indirectly, sell, transfer, assign, convey or
       lease, whether in one transaction or in a series of transactions, all or
       substantially all of its assets, or sell or assign with or without
       recourse any Receivables or Related Transferred Assets (other than
       pursuant hereto) unless:
       
                (x)(1) the corporation formed by the consolidation or into which
                Transferor is merged or the Person that acquires by conveyance
                or transfer the properties and assets of Transferor
                substantially as an entirety shall be, if Transferor is not the
                surviving entity, organized and existing under the laws of the
                United States of America or any state thereof or the District of
                Columbia, and shall expressly assume, by an agreement
                supplemental hereto, executed and delivered to Trustee, in form
                satisfactory to Trustee and each Agent, the performance of every
                covenant and obligation of Transferor hereunder, including its
                obligations under Section 7.3, under each Supplement and under
                each PI Agreement, and (2) Transferor has delivered to Trustee
                an Officer's Certificate stating that the consolidation, merger,
                conveyance or transfer and the supplemental agreement comply
                with this section and an Opinion of Counsel stating that the
                supplemental agreement is a valid and binding obligation of the
                surviving entity enforceable against it in accordance with its
                terms, except as such enforceability may be limited by
                applicable bankruptcy, insolvency, reorganization, moratorium or
                other similar laws affecting creditors' rights generally from
                time to time in effect and except as such enforceability may be
                

                                                                         page 47
<PAGE>
 
                limited by general principles of equity (whether considered in a
                suit at law or in equity),

                (y) the Rating Agency Condition shall have been satisfied with
                respect to the consolidation, merger, conveyance or transfer,
                and the Transferor's independent director shall have approved
                such consolidation, merger, conveyance or transfer,
                
                (z) counsel to the Transferor shall have delivered to Trustee,
                each Rating Agency and each Enhancement Provider a Tax Opinion,
                dated the date of the consolidation, merger, conveyance or
                transfer, with respect thereto, or
                
                (ii) except as contemplated in the Purchase Agreement in
       connection with Transferor's purchases of Receivables and Related Assets
       from the Sellers, (A) make, incur or suffer to exist an investment in,
       equity contribution to, or payment obligation in respect of the deferred
       purchase price of property or services from, any Person, or (B) make any
       loan or advance to any Person other than for reasonable and customary
       operating expenses.
       
       (h) Change in Name. Not change its corporate name or the name under or by
which it does business, or permit any Seller to change its corporate name or the
name under or by which it does business, unless prior to the change in name,
Transferor shall have filed (or shall have caused to be filed) any financing
statements or amendments as Servicer or Trustee determines may be necessary to
continue the perfection of the Trust's interest in the Receivables, the Related
Transferred Assets and the proceeds thereof.

       (i) Amendment of Certificate of Incorporation; Change in Business. Not
amend Article X or XI of its Certificate of Incorporation, or engage in any
business other than as contemplated by the Transaction Documents, unless the
Rating Agency Condition has been satisfied in connection with the amendment or
change in Transferor's business.

       (j) Amendments to Purchase Agreement. Except as expressly provided
otherwise in this Agreement, make no amendment to the Purchase Agreement
that would adversely affect in any material respect

                                                                         page 48
<PAGE>
 
the interests of the Investor Certificateholders, the Purchasers or any
Enhancement Provider.

       (k) Enforcement of Purchase Agreement. Perform all its obligations under
and otherwise comply with the Purchase Agreement and, if requested by Trustee,
enforce, for the benefit of the Trust, the covenants and agreements of any
Seller in the Purchase Agreement.

       (l) Other Indebtedness. Not (i) create, incur or permit to exist any
Indebtedness, Guaranty or liability or (ii) cause or permit to be issued for its
account any letters of credit or bankers' acceptances, except for (A)
Indebtedness incurred pursuant to the Seller Account and the Purchase Money
Note, (B) a management fee, not to exceed $40,000 per annum, payable by
Transferor to AMACAR Group, L.L.C. and (C) other liabilities specifically
permitted to be created, incurred or owed by Transferor pursuant to or in
connection with the Transaction Documents.

       (m) Separate Corporate Existence. Hereby acknowledge that Trustee and the
Investor Certificateholders are, and will be, entering into the transactions
contemplated by the Transaction Documents in reliance upon Transferor's identity
as a legal entity separate from any Seller, Servicer and any other Person.
Therefore, from and after the First Issuance Date, Transferor shall take all
reasonable steps to maintain its existence as a corporation separate and apart
from Servicer, each Seller and any other WRO Person. Without limiting the
generality of the foregoing, Transferor shall take such actions as shall be
reasonably required in order that:

          (i) Transferor will not incur any material indirect or overhead
       expenses for items shared between Transferor and any WRO Person that are
       not reflected in the Servicing Fee, other than shared items of expenses
       not reflected in the Servicing Fee, such as legal, auditing and other
       professional services, that will be allocated to the extent practical on
       the basis of actual use or the value of services rendered, and otherwise
       on a basis reasonably related to the actual use or the value of services
       rendered, it being understood that WRO will pay all expenses owing by
       Transferor or any WRO Person relating to the preparation, negotiation,
       execution and delivery of the Transaction Documents, including, without
       limitation, legal, commitment, agency and other fees.
       

                                                                         page 49
<PAGE>
 
          (ii) Transferor will account for and manage its liabilities separately
       from those of every other WRO Person, including payment of all payroll
       and administrative expenses and taxes from its own assets.
       
          (iii) Transferor will conduct its business at an office segregated
       from the offices of each WRO Person, which office of Transferor may
       consist of office space shared with a WRO Person, a portion of which is
       allocated solely to Transferor.
       
          (iv) Transferor will maintain corporate records, books of account and
       stationery separate from those of every WRO Person.

          (v) Transferor's assets will be maintained in a manner that
       facilitates their identification and segregation from those of any WRO
       Person.
       
          (vi) Transferor shall not, directly or indirectly, be named and shall
       not enter into an agreement to be named as a direct or contingent
       beneficiary or loss payee on any insurance policy with respect to any
       loss relating to the property of a WRO Person.
       
          (vii) Any transaction between Transferor and any WRO Person will be
       the type of transaction which would be entered into by a prudent Person
       in the position of Transferor with a WRO Person, and will be on terms
       that are at least as favorable as may be obtained from a Person that is
       not a WRO Person (it being understood and agreed that the transactions
       contemplated in the Transaction Documents meet the requirements of this
       clause).
       
          (viii) Neither Transferor nor any WRO Person will be or will hold
       itself out to be responsible for the debts of the other.
       
       (n) Taxes. File or cause to be filed all Federal, state and local tax
returns that are required to be filed by it, except where the failure to file
such returns could not reasonably be expected to have an adverse effect, and pay
or cause to be paid all taxes shown to be due and payable on such returns or on
any assessments received by it, other than any taxes or assessments, the
validity of which are being contested

                                                                         page 50
<PAGE>
 
     in good faith by appropriate proceedings and with respect to which
     Transferor shall have set aside adequate reserves on its books in
     accordance with GAAP and which proceedings could not reasonably be expected
     to have a Material Adverse Effect.

     The covenants set forth in this section shall survive the transfer and
assignment of the Receivables and the other Transferred Assets to the Trust.
Upon discovery by Transferor, Servicer or Trustee of a breach of any of the
foregoing covenants, the party discovering the breach shall give written notice
to the other parties to this Agreement within three Business Days following such
discovery. Trustee's obligations in respect of discovering any breach are
limited as provided in Section 11.2(g).

     SECTION 7.3  Indemnification by Transferor. (a) Transferor hereby agrees to
indemnify the Trust, Trustee and each of the successors, permitted transferees
and assigns of any such Person and all officers, directors, shareholders,
controlling Persons, employees, affiliates and agents of any of the foregoing
(each of the foregoing Persons individually being called an "Indemnified
Party"), forthwith on demand, from and against any and all damages, losses,
claims (whether on account of settlement or otherwise, and whether or not the
relevant Indemnified Party is a party to any action or proceeding that gives
rise to any Indemnified Losses (as defined below)), judgments, liabilities and
related reasonable costs and expenses (including reasonable attorneys' fees and
disbursements) (all of the foregoing collectively being called "Indemnified
Losses") awarded against or incurred by any of them that arise out of or relate
to Transferor's performance of, or failure to perform, any of its obligations
under or in connection with any Transaction Document.

     Notwithstanding the foregoing, in no event shall any Indemnified Party be
indemnified against any Indemnified Losses that constitute Excluded Losses.

     If for any reason the indemnification provided in this Section is
unavailable to an Indemnified Party or is insufficient to hold it harmless, then
Transferor shall contribute to the amount paid by the Indemnified Party as a
result of any loss, claim, damage or liability in such proportion as is
appropriate to reflect not only the relative benefits received by the
Indemnified Party on the one hand and Transferor on the other hand, but also the
relative fault of the Indemnified Party (if any) and Transferor and any other
relevant equitable consideration.

                                                                         page 51
<PAGE>
 
     (b)  Transferor shall be liable to all creditors of the Trust (but not to
the Trust, Trustee or Investor Certificateholders) for all liabilities of the
Trust to the same extent as it would be if the Trust constituted a partnership
under the Delaware Revised Uniform Limited Partnership Act and Transferor were a
general partner thereof (to the extent Transferred Assets remaining after
Investor Certificateholders have been paid in full are insufficient to pay such
losses, claims, damages or liabilities).  Notwithstanding anything to the
contrary herein, any such creditor shall be a third party beneficiary of this
Section 7.3.  Nothing in this provision shall be construed as waiving any rights
or claims (including rights of recoupment or subrogation) which the Transferor
may have against any third party under this Agreement or applicable laws.

ARTICLE VIII  SERVICER

     SECTION 8.1  Representations and Warranties of Servicer. On the date hereof
and on each Issuance Date, Servicer hereby makes, and any Successor Servicer
also shall be deemed to make by its acceptance of its appointment hereunder, the
following representations and warranties for the benefit of Trustee and the
Certificateholders and the Purchasers:

       (a)  Organization and Good Standing. Servicer is a corporation duly
     organized and validly existing and in good standing under the laws of its
     jurisdiction of incorporation and has all necessary corporate power and
     authority to own its properties and to conduct its business as the
     properties presently are owned and as the business presently is conducted.

       (b)  Due Qualification. Servicer is duly qualified to do business and is
     in good standing as a foreign corporation (or is exempt from such
     requirements), and has obtained all necessary licenses and approvals, in
     all jurisdictions in which the servicing of the Receivables and the Related
     Transferred Assets as required by this Agreement requires qualification,
     licenses or approvals and where the failure so to qualify, to obtain the
     licenses and approvals or to preserve and maintain the qualification,
     licenses or approvals would have a substantial likelihood of having a
     material adverse effect on its ability to perform its obligations as
     Servicer under this Agreement or a Material Adverse Effect.

       (c)  Power and Authority. Servicer has all necessary corporate power and
     authority to execute, deliver and perform its obligations under this
     Agreement and the other Transaction Documents to which it is a party.

                                                                         page 52
<PAGE>
 
       (d)  Binding Obligations. This Agreement constitutes, and each other
     Transaction Document to which Servicer is a party when executed and
     delivered will constitute, a legal, valid and binding obligation of
     Servicer, enforceable against it 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 generally
     and by general principles of equity, regardless of whether enforceability
     is considered in a proceeding in equity or at law.

       (e)  Authorization; No Conflict or Violation. The execution and delivery
     by Servicer of this Agreement and the other Transaction Documents to which
     it is a party, the performance by it of its obligations hereunder and
     thereunder and the fulfillment by it of the terms hereof and thereof that
     are applicable to it have been duly authorized by all necessary action and
     will not (i) conflict with, violate, result in any breach of any of the
     terms and provisions of, or constitute (with or without notice or lapse of
     time or both) a default under, (A) its Certificate of Incorporation or
     Bylaws or (B) any indenture, loan agreement, mortgage, deed of trust, or
     other material agreement or instrument to which it is a party or by which
     it or any of its properties is bound (excluding any such agreement that is
     terminated on or before the First Issuance Date or under which Servicer has
     obtained all necessary consents) or (ii) conflict with or violate any
     federal, state, local or foreign law or any decision, decree, order, rule
     or regulation applicable to it or any of its properties of any court or of
     any federal, state, local or foreign regulatory body, administrative agency
     or other governmental instrumentality having jurisdiction over it or any of
     its properties, which conflict, violation, breach or default described,
     individually or in the aggregate, would have a substantial likelihood of
     having a Material Adverse Effect.

       (f)  Governmental Approvals. All authorizations, consents, orders and
     approvals of, or other action by, any Governmental Authority that are
     required to be obtained by Servicer, and all notices to and filings with
     any Governmental Authority that are required to be made by it, in the case
     of each of the foregoing in connection with the execution, delivery and
     performance by it of this Agreement and any other Transaction Documents to
     which it is a party and the consummation of the transactions contemplated
     by this Agreement, have been obtained or made and are in full force and
     effect (other than the filing of the UCC financing statements referred to
     in Section 2.3(a)(ii)(A), all of which, at the time required in Section
     2.3(a)(ii)(A), will be duly made), except where the failure to obtain or
     make such

                                                                         page 53
<PAGE>
 
     authorization, consent, order, approval, notice or filing, individually or
     in the aggregate for all such failures, would not reasonably be expected to
     have a Material Adverse Effect.

       (g)  Litigation and Other Proceedings. (i)  There is no action, suit,
     proceeding or investigation pending or, to the best knowledge of Servicer,
     threatened against it before any court, regulatory body, arbitrator,
     administrative agency or other tribunal or governmental instrumentality and
     (ii) it is not subject to any order, judgment, decree, injunction,
     stipulation or consent order of or with any court or other government
     authority that, in the case of clauses (i) and (ii), (A) seeks to affect
     adversely the income tax attributes of the transfers hereunder or the Trust
     under the United States federal income tax system or any state income tax
     system or (B) individually or in the aggregate for all such actions, suits,
     proceedings and investigations would have a substantial likelihood of
     having a Material Adverse Effect.

     The representations and warranties set forth in this section shall survive
the transfer and assignment of the Receivables and the other Transferred Assets
to the Trust. Upon discovery by Transferor, Servicer or Trustee of a breach of
any of the foregoing representations and warranties, the party discovering the
breach shall give written notice to the other parties to this Agreement within
three Business Days following the discovery. Trustee's obligations in respect of
discovering any breach are limited as provided in Section 11.2(g).

     SECTION 8.2  Covenants of Servicer. So long as any Investor Certificates or
Purchased Interests remain outstanding (other than any Investor Certificates or
Purchased Interests payment for which has been duly provided for in accordance
with this Agreement), Servicer shall:

       (a)  Compliance with Laws, Etc. Maintain in effect all qualifications
     required under applicable law in order to service properly the Receivables
     and shall comply in all material respects with all applicable laws, rules,
     regulations, judgments, decrees and orders, in each case to the extent the
     failure to comply, individually or in the aggregate for all such failures,
     would have a substantial likelihood of having a Material Adverse Effect.

       (b)  Preservation of Corporate Existence. Preserve and maintain its
     corporate existence, rights, franchises and privileges in the jurisdiction
     of its incorporation, and qualify and remain qualified in good standing as
     a foreign corporation in each jurisdiction where the

                                                                         page 54
<PAGE>
 
     failure to preserve and maintain such existence, rights, franchises,
     privileges and qualification would have a substantial likelihood of having
     a Material Adverse Effect.

       (c)  As soon as possible (and in any event within five Business Days
     after an Authorized Officer has knowledge thereof), furnish to Transferor,
     Trustee, the Investor Certificateholders and the Rating Agencies notice of
     any of the events described in clauses (i), (ii) and (iii) of Section
     7.2(d).

The covenants set forth in this section shall survive the transfer and
assignment of the Transferred Assets to the Trust. Upon discovery by Transferor,
Servicer or Trustee of a breach of any of the foregoing covenants, the party
discovering the breach shall give written notice to the other parties to this
Agreement within three Business Days following the discovery. Trustee's
obligations in respect of discovering any breach are limited as provided in
Section 11.2(g).

     SECTION 8.3  Merger or Consolidation of, or Assumption of the Obligations
of, Servicer. Servicer shall not consolidate with or merge into any other Person
or convey, transfer or sell all or substantially all of its properties and
assets to any Person, unless (a) Servicer is the surviving entity or, if it is
not the surviving entity, the Person formed by the consolidation or into which
Servicer is merged or the Person that acquires by conveyance, transfer or sale
all or substantially all of the properties and assets of Servicer shall be a
corporation organized and existing under the laws of the United States of
America or any State thereof or the District of Columbia and such corporation
shall expressly assume, by an agreement supplemental hereto, executed and
delivered to Trustee and in form and substance satisfactory to Trustee, the
performance of every covenant and obligation of Servicer hereunder and under the
other Transaction Documents to which Servicer is a party, and (b) Servicer shall
have delivered to Trustee an Officer's Certificate stating that the
consolidation, merger, conveyance, transfer or sale and the supplemental
agreement comply with this Section and an Opinion of Counsel stating that the
supplemental agreement is a valid and binding obligation of the surviving entity
enforceable against it in accordance with its terms, except as such
enforceability may be limited by applicable bankruptcy, insolvency,
reorganization, moratorium or other similar laws affecting creditors' rights
generally and by general principles of equity.

     SECTION 8.4  Indemnification by Servicer. Servicer hereby agrees to
indemnify each Indemnified Party forthwith on demand, from and against any and
all Indemnified Losses awarded against or incurred by any of them that

                                                                         page 55
<PAGE>
 
arise out of or relate to Servicer's performance of, or failure to perform, any
of its obligations under or in connection with any Transaction Document.

     Notwithstanding the foregoing, in no event shall any Indemnified Party be
indemnified against any Indemnified Losses (a) resulting from gross negligence
or willful misconduct on the part of such Indemnified Party (or the gross
negligence or willful misconduct on the part of any of its officers, directors,
employees, affiliates or agents), (b) to the extent they include Indemnified
Losses in respect of Receivables and reimbursement therefore that would
constitute credit recourse to Servicer for the amount of any Receivable or
Related Transferred Asset not paid by the related Obligor, (c) to the extent
they are or result from lost profits, (d) to the extent they are or result from
taxes (including interest and penalties thereon) asserted with respect to (i)
distributions on the Investor Certificates, (ii) franchise or withholding taxes
imposed on any Indemnified Party other than the Trust or Trustee in its capacity
as Trustee or (iii) federal or other income taxes on or measured by the net
income of the Indemnified Party and costs and expenses (including, without
limitation, interest, and additions to tax) in defending against the same, or
(e) to the extent that they constitute consequential, special or punitive damage
(collectively, "Excluded Losses").

     If for any reason the indemnification provided in this section is
unavailable to an Indemnified Party or is insufficient to hold it harmless, then
Servicer shall contribute to the amount paid by the Indemnified Party as a
result of any loss, claim, damage or liability in such proportion as is
appropriate to reflect not only the relative benefits received by the
Indemnified Party on the one hand and Servicer on the other hand, but also the
relative fault of the Indemnified Party (if any) and Servicer and any other
relevant equitable consideration.

     SECTION 8.5  Servicer Liability. Servicer shall be liable in accordance
with this Agreement only to the extent of the obligations specifically
undertaken by Servicer in such capacity herein and as set forth herein.

     SECTION 8.6  Limitation on Liability of Servicer and Others. No recourse
under or upon any obligation or covenant of this Agreement, any Supplement, any
Certificate or any other Transaction Document, or for any claim based thereon or
otherwise in respect thereof, shall be had against any incorporator,
shareholder, officer or director, as such, past, present or future, of Servicer
or of any successor corporation, either directly or through Servicer, whether by
virtue of any constitution, statute or rule of law, or by the enforcement of any
assessment or penalty or otherwise; it being expressly understood that this
Agreement, any Supplement, all other relevant Transaction

                                                                         page 56
<PAGE>
 
Documents and the obligations incurred hereunder or thereunder are solely
corporate obligations, and that no such personal liability whatsoever shall
attach to, or is or shall be incurred by the incorporators, shareholders,
officers or directors, as such, of Servicer or of any successor corporation, or
any of them, by reason of the obligations, covenants or agreements contained in
this Agreement, any Supplement, any of the Certificates or any other Transaction
Documents, or implied therefrom; and that any and all such personal liability
of, either at common law or in equity or by constitution or statute, and any and
all such rights and claims against, every such incorporator, shareholder,
officer or director, as such, because of the creation of the indebtedness hereby
authorized, or under or by reason of the obligations or covenants contained in
this Agreement, any Supplement, any of the Certificates or any other Transaction
Documents, or implied therefrom, are hereby expressly waived and released as a
condition of, and as a consideration for, the execution of this Agreement and
any Supplement. Servicer and any director, officer, employee or agent of
Servicer may rely in good faith on any document of any kind prima facie properly
executed and submitted by any Person respecting any matters arising hereunder.
Servicer shall not be under any obligation to appear in, prosecute or defend any
legal action that is not incidental to its duties to service the Receivables in
accordance with this Agreement or any Supplement that in its reasonable opinion
may involve it in any expense or liability. Servicer may, in its sole
discretion, undertake any legal action relating to the servicing, collection or
administration of Receivables and Related Transferred Assets that it may
reasonably deem necessary or appropriate for the benefit of the
Certificateholders and the Purchasers with respect to this Agreement and the
rights and duties of the parties hereto and the interests of the
Certificateholders hereunder.

ARTICLE IX  EARLY AMORTIZATION EVENTS

     SECTION 9.1  Early Amortization Events. The Early Amortization Events with
respect to each Series and Purchased Interest shall be specified in the related
Supplement or PI Agreement.

     SECTION 9.2  Remedies. Upon the occurrence of an Early Amortization Event,
Trustee shall have, in addition to all other rights and remedies available to
Trustee under this Agreement or otherwise, (a) the right to apply Collections to
the payment of the obligations of Transferor and Servicer under the Transaction
Documents, as provided herein, and (b) all rights and remedies provided under
all other applicable laws, which rights, in the case of each and all of the
foregoing, shall be cumulative. Trustee shall exercise the rights at the
direction of the Investor Certificateholders pursuant to (and subject to the
limitations specified in) Section 11.14.

                                                                         page 57
<PAGE>
 
     SECTION 9.3  Additional Rights Upon the Occurrence of Certain Events. (a)
If a Bankruptcy Event shall occur with respect to Transferor, this Agreement
(other than this Section 9.3) and the Trust shall be deemed to have terminated
on the day of the Bankruptcy Event.  Within seven Business Days of the date of
written notice to Trustee of the Bankruptcy Event, Trustee shall:

       (i)  publish a notice in an Authorized Newspaper that a Bankruptcy Event
     has occurred with respect to Transferor, that the Trust has terminated, and
     that Trustee intends to sell, dispose of or otherwise liquidate the
     Receivables and the Related Transferred Assets pursuant to this Agreement
     in a commercially reasonable manner and on commercially reasonable terms,
     which shall include the solicitation of competitive bids (a "Disposition"),
     and

       (ii)  send written notice to the Investor Certificateholders and
     Purchasers describing the provisions of this section and requesting each
     Investor Certificateholder and Purchaser to advise Trustee in writing
     whether (A) it wishes Trustee to instruct Servicer not to effectuate a
     Disposition, (B) it refuses to advise Trustee as to the specific action
     Trustee shall instruct Servicer to take or (C) it wishes Servicer to effect
     a Disposition.

     If, after 60 days from the day notice pursuant to subsection (a)(i) is
first published (the "Publication Date"), Trustee shall not have received the
written instruction described in subsection (a)(ii)(A) from Holders representing
in excess of 50% of the outstanding principal amount of each Series of Investor
Certificates and Purchased Interests, Trustee shall instruct Servicer to
effectuate a Disposition, and Servicer shall proceed to consummate a
Disposition. If, however, Holders representing in excess of 50% of the
outstanding principal amount of each Series of Investor Certificates and
Purchased Interests instruct Trustee not to effectuate a Disposition, the Trust
shall be reconstituted and continue pursuant to the terms of this Agreement.

     (b)  Notwithstanding the termination of this Agreement and the Trust
pursuant to subsection (a), the proceeds from any Disposition of the Receivables
and the Related Transferred Assets pursuant to subsection (a) shall be treated
as Collections on the Receivables and shall be allocated and deposited in
accordance with the provisions of Article IV.

     (c)  Trustee may appoint an agent or agents to assist with its
responsibilities pursuant to this section with respect to competitive bids.

                                                                         page 58
<PAGE>
 
     (d)  Transferor or any of its Affiliates shall be permitted to bid for the
Receivables and the Related Transferred Assets. Trustee may obtain a prior
determination from any bankruptcy Trustee, receiver or liquidator that the terms
and manner of any proposed Disposition are commercially reasonable.

     (e)  Notwithstanding the termination of this Agreement and the Trust
pursuant to subsection (a), Trustee shall continue to have the rights described
in Section 9.2 and Article XI, and be subject to direction on terms consistent
with those set out in Section 11.14, pending the completion of any Disposition
and/or the reconstitution of the Trust.

ARTICLE X  SERVICER DEFAULTS

     SECTION 10.1  Servicer Defaults. Any of the following events shall
constitute a "Servicer Default":

       (a)  any failure by Servicer in its capacity as Servicer to make any
     payment, transfer or deposit required by any Transaction Document to be
     made by it or to give instructions or to give notice to Trustee to make
     such payment, transfer or deposit, which failure continues unremedied for
     three Business Days,

       (b)  failure on the part of Servicer in its capacity as Servicer duly to
     observe or perform in any material respect any other covenants or
     agreements of Servicer set forth in this Agreement or any other Transaction
     Document, which failure continues unremedied for a period of 30 days after
     the date on which written notice of the failure, requiring the same to be
     remedied, shall have been given to Servicer by Trustee, or to Servicer and
     Trustee by any Investor Certificateholder or Purchaser,

       (c)  Servicer shall assign its duties under this Agreement, except as
     permitted by Sections 3.1(b) and 8.3,

       (d)  any Daily Report or Monthly Report or any representation, warranty
     or certification made by Servicer in any Transaction Document or in any
     certificate or other document or instrument delivered pursuant to any
     Transaction Document shall fail to have been correct in any material
     respect when made or delivered, which failure has a materially adverse
     effect on the Certificateholders or any Purchased Interest and which
     materially adverse effect continues unremedied for a period of 3 Business
     Days.

                                                                         page 59
<PAGE>
 
          (e)  any Bankruptcy Event shall occur with respect to Servicer.

In the event of any Servicer Default, so long as Servicer Default shall not have
been remedied, Trustee may (and, at the direction of the Required Investors,
shall), by notice then given in writing to Servicer (a "Termination Notice"),
terminate all (but not less than all) the rights and obligations of Servicer as
Servicer under this Agreement and in and to the Receivables, the Related
Transferred Assets and the proceeds thereof.

     As soon as possible, and in any event within five Business Days, after an
Authorized Officer of Servicer has obtained knowledge of the occurrence of any
Servicer Default, Servicer shall furnish Trustee, each Agent and the Rating
Agencies, and Trustee shall promptly furnish each Investor Certificateholder,
notice of such Servicer Default.

     Notwithstanding the foregoing, a delay in or failure in performance
referred to in subsection (a) for a period of ten Business Days after the
applicable grace period, or in subsection (b) or (d) for a period of 30 Business
Days after the applicable grace period, shall not constitute a Servicer Default
if the delay or failure could not have been prevented by the exercise of
reasonable diligence by Servicer and the delay or failure was caused by an act
of God or the public enemy, riots, acts of war, acts of terrorism, epidemics,
flood, embargoes, weather, landslides, fire, earthquakes or similar causes. The
preceding sentence shall not relieve Servicer from using its best efforts to
perform its obligations in a timely manner in accordance with the terms of the
Transaction Documents, and Servicer shall promptly give Trustee, each Agent and
Transferor an Officer's Certificate notifying them of its failure or delay.

     SECTION 10.2  Trustee to Act; Appointment of Successor. (a)  On and after
Servicer's receipt of a Termination Notice pursuant to Section 10.1, Servicer
shall continue to perform all servicing functions under this Agreement until the
date specified in the Termination Notice or otherwise specified by Trustee in
writing or, if no such date is specified in the Termination Notice, or otherwise
specified by Trustee, until a date mutually agreed upon by Servicer and Trustee.
Trustee shall, as promptly as possible after the giving of a Termination Notice,
nominate an Eligible Servicer as successor servicer (the "Successor Servicer");
provided that (a) in so appointing any Successor Servicer, Trustee shall give
due consideration to any Successor Servicer proposed by any Agent and (b) the
Successor Servicer shall accept its appointment by a written assumption in a
form acceptable to Trustee and each Agent. Any Person who is nominated to be a
Successor Servicer shall accept its appointment by a written assumption in form
and substance acceptable to Trustee. In the event that a Successor Servicer has
not been appointed or has

                                                                         page 60
<PAGE>
 
not accepted its appointment at the time when Servicer ceases to act as
Servicer, Trustee without further action shall automatically be appointed the
Successor Servicer. Trustee may delegate any of its servicing obligations to an
affiliate or agent in accordance with Section 3.1(b). If Trustee is prohibited
by applicable law from performing the duties of Servicer hereunder, Trustee may
appoint, or may petition a court of competent jurisdiction to appoint, a
Successor Servicer hereunder. Trustee shall give prompt notice to the Rating
Agencies and each Investor Certificateholder upon the appointment of a Successor
Servicer.

     (b)  After Servicer's receipt of a Termination Notice, and on the date that
a Successor Servicer shall have been appointed by Trustee and shall have
accepted the appointment pursuant to subsection (a), all authority and power of
Servicer under this Agreement shall pass to and be vested in the Successor
Servicer (a "Service Transfer"); and, without limitation, Trustee is hereby
authorized and empowered to execute and deliver, on behalf of Servicer, as
attorney-in-fact or otherwise, all documents and instruments, and to do and
accomplish all other acts or things that Trustee reasonably determines are
necessary or appropriate to effect the purposes of the Service Transfer. Upon
the appointment of the Successor Servicer and its acceptance thereof, Servicer
agrees that it will terminate its activities as Servicer hereunder in a manner
that Trustee indicates will facilitate the transition of the performance of such
activities to the Successor Servicer. Servicer agrees that it shall use
reasonable efforts to assist the Successor Servicer in assuming the obligations
to service and administer the Receivables and the Related Transferred Assets, on
the terms and subject to the conditions set forth herein, and to effect the
termination of the responsibilities and rights of Servicer to conduct servicing
hereunder, including the transfer to such Successor Servicer of all authority of
Servicer to service the Receivables and Related Transferred Assets provided for
under this Agreement and all authority over all cash amounts that shall
thereafter be received with respect to the Receivables or the Related
Transferred Assets. Servicer shall, within five Business Days after the
designation of a Successor Servicer, transfer its electronic records (including
software) relating to the Receivables, the related Contracts and the Related
Transferred Assets to the Successor Servicer in such electronic form as the
Successor Servicer may reasonably request and shall promptly transfer to the
Successor Servicer all other records, correspondence and documents necessary for
the continued servicing of the Receivables and the Related Transferred Assets in
the manner and at such times as the Successor Servicer shall request. To the
extent that compliance with this Section shall require Servicer to disclose to
the Successor Servicer information of any kind that Servicer reasonably deems to
be confidential, prior to the transfer contemplated by the preceding sentence
the Successor Servicer shall be required to enter into such

                                                                         page 61
<PAGE>
 
licensing and confidentiality agreements as Servicer shall reasonably deem
necessary to protect its interest. All reasonable costs and expenses (including
attorneys' fees and disbursements) incurred in connection with transferring the
Receivables, the Related Transferred Assets and all related Records (including
the related Contracts) to the Successor Servicer and amending this Agreement and
the other Transaction Documents to reflect the succession as Servicer pursuant
to this Section shall be paid by the predecessor Servicer (or, if Trustee serves
as Successor Servicer on an interim basis, the initial Servicer) within 15 days
after presentation of reasonable documentation of the costs and expenses.

     (c)  Upon its appointment and acceptance thereof, the Successor Servicer
shall be the successor in all respects to Servicer with respect to servicing
functions under this Agreement and shall be subject to all the responsibilities
and duties relating thereto placed on Servicer by the terms and provisions
hereof (and shall carry out such responsibilities and duties in accordance with
standards of reasonable commercial prudence), and all references in this
Agreement to Servicer shall be deemed to refer to the Successor Servicer.

     (d)  All authority and power granted to Servicer or the Successor Servicer
under this Agreement shall automatically cease and terminate upon termination of
the Trust pursuant to Section 12.1, and shall pass to and be vested in
Transferor and, without limitation, Transferor is hereby authorized and
empowered, on and after the effective date of such termination, to execute and
deliver, on behalf of the Servicer or the Successor Servicer, as attorney-in-
fact or otherwise, all documents and other instruments and to do and accomplish
all other acts or things that Transferor reasonably determines are necessary or
appropriate to effect the purposes of such transfer of servicing rights. The
Successor Servicer agrees to cooperate with Transferor in effecting the
termination of the responsibilities and rights of the Successor Servicer to
conduct servicing of the Receivables and the Related Transferred Assets. The
Successor Servicer shall, within five Business Days after such termination,
transfer its electronic records relating to the Receivables and the Related
Transferred Assets to Transferor in such electronic form as Transferor may
reasonably request and shall transfer all other records, correspondence and
documents relating to the Receivables and the Related Transferred Assets to
Transferor in the manner and at such times as Transferor shall reasonably
request. To the extent that compliance with this Section shall require the
Successor Servicer to disclose to Transferor information of any kind that the
Successor Servicer deems to be confidential, Transferor shall be required to
enter into such customary licensing and confidentiality agreements as the
Successor Servicer shall reasonably deem necessary to protect its interests. All

                                                                         page 62
<PAGE>
 
reasonable costs and expenses (including attorneys' fees and disbursements)
incurred by Trustee, in its capacity as Successor Servicer, in connection with
the termination shall be paid by Transferor within 15 days after presentation of
reasonable documentation of the costs and expenses.

     SECTION 10.3  Notification of Servicer Default; Notification of Appointment
of Successor Servicer. Within four Business Days after an Authorized Officer of
Servicer becomes aware of any Servicer Default, Servicer shall give written
notice thereof to Trustee and the Rating Agencies, and Trustee shall, promptly
upon receipt of the written notice, give notice to the Investor
Certificateholders at their respective addresses appearing in the Certificate
Register and to the Purchasers. Upon any termination or appointment of a
Successor Servicer pursuant to this Article X, Trustee shall give prompt written
notice thereof to the Investor Certificateholders at their respective addresses
appearing in the Certificate Register and to the Purchasers and the Rating
Agencies.

ARTICLE XI  TRUSTEE

     SECTION 11.1  Duties of Trustee. (a)  Trustee undertakes to perform the
duties and only the duties as are specifically set forth in this Agreement. The
provisions of this Article XI shall apply to Trustee solely in its capacity as
Trustee, and not to Trustee in its capacity as Servicer if it is acting as
Servicer. Following the occurrence of a Servicer Default of which a Responsible
Officer has actual knowledge, Trustee shall exercise such of the rights and
powers vested in it by this Agreement and use the same degree of care and skill
in their exercise as a prudent person would exercise or use under the
circumstances in the conduct of his or her own affairs; provided that if Trustee
shall assume the duties of Servicer pursuant to Section 10.2, Trustee in
performing the duties shall use the degree of skill and attention customarily
exercised by a servicer with respect to trade receivables that it services for
itself or others. Trustee shall have no power to create, assume or incur
indebtedness or other liabilities in the name of the Trust other than as
contemplated in, or incidental to the performance of its duties under, the
Transaction Documents.

     (b)  Trustee, upon receipt of all resolutions, certificates, statements,
opinions, reports, documents, orders or other instruments furnished to Trustee
that are specifically required to be furnished pursuant to any provision of this
Agreement, shall examine them to determine whether they are substantially in the
form required by this Agreement. Trustee shall give written notice to the Person
who furnished any item of the type listed in the preceding sentence of any lack
of substantial conformity of any such item to the applicable

                                                                         page 63
<PAGE>
 
requirements of this Agreement. In addition, Trustee shall give prompt written
notice to the Investor Certificateholders and each Agent of any lack of
substantial conformity of any such instrument to the applicable requirements of
this Agreement discovered by Trustee that would entitle a specified percentage
of the Investor Certificateholders or the Holders of any Series of Certificates
or Purchasers or Agents to take any action pursuant to this Agreement. Within
two Business Days of its receipt of any Monthly Report, Trustee shall verify the
mathematical computations contained therein and shall notify Servicer and each
of the Rating Agencies of the accuracy of such computations or of any
discrepancies therein (provided that the rounding of numbers will not constitute
a discrepancy) whereupon Servicer shall deliver to the Rating Agencies within 5
Business Days thereafter a certificate describing the nature and cause of such
discrepancies and the action that Servicer proposes to take with respect
thereto. During the first week of each year, Trustee shall provide the Rating
Agencies with a certificate, signed by a Responsible Officer, to the effect that
Trustee is not aware of any Early Amortization Event (or, if it is aware of any
Early Amortization Event, specifying the nature of that event).

     (c)  Subject to subsection (a), no provision of this Agreement shall be
construed to relieve Trustee from liability for its own negligent action, its
own negligent failure to act or its own willful misconduct; provided that:

       (i)  Trustee shall not be liable for an error of judgment made in good
     faith by a Responsible Officer or Responsible Officers of Trustee, unless
     it shall be proved that Trustee was negligent in ascertaining the pertinent
     facts,

       (ii)  Trustee shall not be liable with respect to any action taken,
     suffered or omitted to be taken by it in good faith in accordance with the
     direction (as applicable) of the Majority Investors, the Required
     Investors, all Investors, any Agent, or the Required Series Holders
     relating to the time, method and place of conducting any proceeding for any
     remedy available to Trustee, or exercising any trust or power conferred
     upon Trustee, under this Agreement,

       (iii)  Trustee shall not be charged with knowledge of (A) any failure by
     Servicer to comply with the obligations of Servicer referred to in
     subsections (a), (b) or (c) of Section 10.1, (B) any breach of the
     representations and warranties of Transferor set forth in Section 2.3 or
     7.1 or the representations and warranties of Servicer set forth in Section
     8.1, (C) any breach of the covenants of Transferor set forth in Section 7.2
     or the covenants of Servicer set forth in Section 8.2 or (D) the ownership
     of any Certificate or Purchased Interest for purposes of

                                                                         page 64
<PAGE>
 
     Section 6.5, in each case unless a Responsible Officer of Trustee obtains
     actual knowledge of the matter or Trustee receives written notice of the
     matter from Servicer or from any Holder,

       (iv)  the duties and obligations of Trustee shall be determined solely by
     the express provisions of this Agreement, Trustee shall not be liable
     except for the performance of the duties and obligations that specifically
     shall be set forth in this Agreement, no implied covenants or obligations
     shall be read into this Agreement against Trustee and, in the absence of
     bad faith on the part of Trustee, Trustee may conclusively rely on the
     truth of the statements and the correctness of the opinions expressed in
     any certificates or opinions that are furnished to Trustee and that conform
     to the requirements of this Agreement, and

       (v)  without limiting the generality of this section or Section 11.2,
     Trustee shall have no duty (A) to see to any recording, filing, or
     depositing of this Agreement or any agreement referred to herein or any
     financing statement evidencing a security interest in the Receivables or
     the Related Transferred Assets, or to see to the maintenance of any such
     recording or filing or depositing or to any rerecording, refiling or
     redepositing of any thereof (except that Trustee (x) shall note in its
     records the date of filing of each UCC financing statement identified to it
     in writing as having been filed in connection with the Transaction
     Documents, or filed in connection with a predecessor receivables
     securitization and amended and/or assigned in connection with the
     Transaction Documents, and naming Trustee as secured party or assignee of
     the secured party and (y) shall, unless it shall have received an Opinion
     of Counsel to the effect that no such filing is necessary to continue the
     perfection of Transferor's or Trustee's interests in the Receivables and
     the Related Assets, cause continuation statements to be filed with respect
     to each such financing statement not less than four years and six months
     and not more than five years after (1) its filing date and (2) the date of
     filing of any prior continuation statement), (B) to see to the payment or
     discharge of any tax, assessment, or other governmental charge or any
     Adverse Claim or encumbrance of any kind owing with respect to, assessed or
     levied against, any part of the Trust, (C) to confirm or verify the
     contents of any reports or certificates of Servicer delivered to Trustee
     pursuant to this Agreement that are believed by Trustee to be genuine and
     to have been signed or presented by the proper party or parties or (D) to
     ascertain or inquire as to the performance or observance of any of
     Transferor's or Servicer's representations, warranties or covenants or
     Servicer's duties and obligations as Servicer.

                                                                         page 65
<PAGE>
 
     (d)  Trustee shall not be required to expend or risk its own funds or
otherwise incur financial liability in the performance of any of its duties
hereunder or in the exercise of any of its rights or powers, if Trustee
reasonably believes that the repayment of such funds or adequate indemnity
against such risk or liability is not reasonably assured to it, and none of the
provisions contained in this Agreement shall in any event require Trustee to
perform, or be responsible for the manner of performance of, any obligations of
Servicer under this Agreement except during the time, if any, that Trustee shall
be the successor to, and be vested with the rights, duties, powers and
privileges of, Servicer in accordance with the terms of this Agreement.

     (e)  Except for actions expressly authorized by this Agreement, Trustee
shall take no action reasonably likely to impair the interests of the Trust in
any Transferred Asset now existing or hereafter created or to impair the value
of any Transferred Asset now existing or hereafter created.

     (f)  Except to the extent expressly provided otherwise in this Agreement,
Trustee shall have no power to vary the Transferred Assets.

     (g)  In the event that the Paying Agent or the Transfer Agent and Registrar
shall fail to perform any obligation, duty or agreement in the manner or on the
day on which such obligation, duty or agreement is required to be performed by
the Paying Agent or the Transfer Agent and Registrar, as the case may be, under
this Agreement, Trustee shall be obligated, promptly upon its actual knowledge
thereof, to perform the obligation, duty or agreement in the manner so required.

     SECTION 11.2  Certain Matters Affecting Trustee. Except as otherwise
provided in Section 11.1:

       (a)  Trustee may rely on and shall be protected in acting on, or in
     refraining from acting in accordance with, any resolution, Officer's
     Certificate, opinion of counsel, certificate of auditors or any other
     certificate, statement, instrument, instruction, opinion, report, notice,
     request, consent, order, appraisal, bond or other paper or document and any
     information contained therein believed by it to be genuine and to have been
     signed or presented to it pursuant to this Agreement by the proper party or
     parties including, but not limited to, reports and records required by
     Article III,

       (b)  Trustee may consult with counsel and any opinion of counsel rendered
     by counsel reasonably satisfactory to Transferor shall be full and complete
     authorization and protection in respect of any

                                                                         page 66
<PAGE>
 
     action taken or permitted or omitted by it hereunder in good faith and in
     accordance with such opinion of counsel,

       (c)  Trustee (including in its role as Successor Servicer, if it ever
     acts in that capacity) shall be under no obligation to exercise any of the
     rights or powers vested in it by this Agreement, or to institute, conduct
     or defend any litigation or other proceeding hereunder or in relation
     hereto, at the request, order or direction of any of the
     Certificateholders, the Purchasers or any Agent, pursuant to the provisions
     of this Agreement, unless such Certificateholders, the Purchasers or Agent
     shall have offered to Trustee reasonable security or indemnity against the
     costs, expenses and liabilities that may be incurred therein or thereby;
     provided that nothing contained herein shall relieve Trustee of the
     obligations, upon the occurrence and continuance of a Servicer Default that
     has not been cured, to exercise such of the rights and powers vested in it
     by this Agreement and to use the same degree of care and skill in their
     exercise as a prudent person would exercise or use under the circumstances
     in the conduct of his or her own affairs,

       (d)  Trustee shall not be personally liable for any action taken,
     permitted or omitted by it in good faith and believed by it to be
     authorized or within the discretion or rights or powers conferred upon it
     by this Agreement,

       (e)  Trustee shall not be bound to make any investigation into the facts
     of matters stated in any resolution, certificate, statement, instrument,
     opinion, report, notice, request, consent, order, approval, bond or other
     paper or document, unless requested in writing to do so by the Required
     Investors; provided that if the payment within a reasonable time to Trustee
     of the costs, expenses, or liabilities likely to be incurred by it in
     connection with making such investigation shall be, in the opinion of
     Trustee, not reasonably assured to Trustee by the security afforded to it
     by the terms of this Agreement, Trustee may require reasonable indemnity
     against such cost, expense, or liability as a condition to proceeding with
     the investigation. The reasonable expense of every examination shall be
     paid by Servicer or, if paid by Trustee, shall be reimbursed by Servicer
     upon demand,

       (f)  Trustee may execute any of the trusts or powers hereunder or perform
     any duties hereunder either directly or by or through agents,
     representatives, attorneys or a custodian, and Trustee shall not be
     responsible for any misconduct or negligence on the part of any agent,

                                                                         page 67
<PAGE>
 
     representative, attorney or custodian appointed with due care by it
     hereunder,

       (g)  except as may be required by Section 11.1(b) hereof, Trustee shall
     not be required to make any initial or periodic examination of any
     documents or records related to the Transferred Assets for the purpose of
     establishing the presence or absence of defects or for any other purpose,

       (h)  whether or not therein expressly so provided, every provision of
     this Agreement relating to the conduct or affecting the liability of or
     affording protection to Trustee shall be subject to the provisions of this
     section,

       (i)  Trustee shall have no liability with respect to the acts or
     omissions of Servicer (except and to the extent Servicer is Trustee),
     including, but not limited to, acts or omissions in connection with: (A)
     the servicing, management or administration of the Receivables or the
     Related Transferred Assets, (B) calculations made by Servicer whether or
     not reported to Trustee, and (C) deposits into or withdrawals from any Bank
     Accounts or Transaction Accounts established pursuant to the terms of this
     Agreement, and

       (j)  in the event that Trustee is also acting as Paying Agent or Transfer
     Agent and Registrar hereunder, the rights and protections afforded to
     Trustee pursuant to this Article XI shall also be afforded to Trustee
     acting as Paying Agent or as Transfer Agent and Registrar.

     SECTION 11.3  Limitation on Liability of Trustee. Trustee shall at no time
have any responsibility or liability for or with respect to the correctness of
the recitals contained herein or in the Certificates (other than the certificate
of authentication on the Certificates) or the Purchased Interests. Except as set
forth in Section 11.15, Trustee makes no representations as to the validity or
sufficiency of this Agreement, any PI Agreement, any Supplement, the
Certificates (other than the certificate of authentication on the Certificates)
or the Purchased Interests, any other Transaction Document or any Transferred
Asset or related document. Trustee shall not be accountable for the use or
application by Transferor of any of the Certificates or the Purchased Interests
or of the proceeds of such Certificates or the Purchased Interests, or for the
use or application of any funds paid to Transferor or Servicer in respect of the
Transferred Assets or deposited by Servicer in or withdrawn by Servicer from the
Bank Accounts, the Transaction Accounts or any other accounts hereafter

                                                                         page 68
<PAGE>
 
established to effectuate the transactions contemplated herein or in the other
Transaction Documents and in accordance with the terms hereof or thereof.

     Trustee shall at no time have any responsibility or liability for or with
respect to the legality, validity, or enforceability of any ownership or
security interest in any Transferred Asset, or the perfection or priority of
such a security interest or the maintenance of any such perfection or priority,
or for the generation of the payments to be distributed to Certificateholders or
Purchasers under this Agreement, including: (a) the existence and substance of
any Transferred Asset or any related Record or any computer or other record
thereof, (b) the validity of the transfer of any Transferred Asset to the Trust
or of any preceding or intervening transfer, (c) the performance or enforcement
of any Transferred Asset, (d) the compliance by Transferor or Servicer with any
warranty or representation made under this Agreement or in any other Transaction
Document and the accuracy of any such warranty or representation prior to
Trustee's receipt of actual notice of any noncompliance therewith or any breach
thereof, (e) any investment of monies pursuant to Section 4.4 or any loss
resulting therefrom, (f) the acts or omissions of Transferor, Servicer or any
Obligor, (g) any action of Servicer taken in the name of Trustee, or (h) any
action by Trustee taken at the instruction of Servicer; provided that the
foregoing shall not relieve Trustee of its obligation to perform its duties
under the Agreement in accordance with the terms hereof.

     Except with respect to a claim based on the failure of Trustee to perform
its duties under this Agreement or based on Trustee's negligence or willful
misconduct, no recourse shall be had against Trustee in its individual capacity
for any claim based on any provision of this Agreement, any other Transaction
Document, the Certificates, the Purchased Interests, any Transferred Asset or
any assignment thereof. Trustee shall not have any personal obligation,
liability, or duty whatsoever to any Certificateholder, any Purchaser or any
other Person with respect to any such claim, and any such claim shall be
asserted solely against the Trust or any indemnitor who shall furnish indemnity
to the Trust or Trustee as provided in this Agreement.

     SECTION 11.4  Trustee May Deal with Other Parties. Subject to any
restrictions that may otherwise be imposed by Section 406 of ERISA or Section
4975(e) of the Internal Revenue Code, Trustee in its individual or any other
capacity may deal with the other parties hereto (other than Transferor) and
their respective affiliates, with the same rights as it would have if it were
not Trustee.

     SECTION 11.5  Servicer To Pay Trustee's Fees and Expenses. (a)  To the
extent not paid by Servicer to Trustee from funds constituting the Servicing

                                                                         page 69
<PAGE>
 
Fee, Servicer covenants and agrees to pay to Trustee from time to time, and
Trustee shall be entitled to receive, such reasonable compensation as is agreed
upon in writing between Trustee and Servicer (which shall not be limited by any
provision of law in regard to the compensation of a Trustee of an express trust)
for all services rendered by it in connection with the Transaction Documents and
in the exercise and performance of any of the powers and duties hereunder of
Trustee, and Servicer will pay or reimburse Trustee upon its request for all
reasonable expenses, disbursements and advances incurred or made by Trustee in
accordance with any of the provisions of the Transaction Documents to which it
is a party (including the reasonable fees and expenses of its agents, any co-
Trustee and counsel) except any expense, disbursement or advance that may arise
from Trustee's negligence or willful misconduct.

     (b)  In addition, Servicer agrees to indemnify Trustee from, and hold it
harmless against, any and all losses, liabilities, damages, claims or expenses
incurred by Trustee in connection with the Transaction Documents or in the
exercise or performance of any of the powers or duties of Trustee hereunder,
other than those resulting from the negligence or willful misconduct of Trustee.

     (c)  If Trustee is appointed Successor Servicer pursuant to Section 10.2,
the provisions of this section shall not apply to expenses, disbursements and
advances made or incurred by Trustee in its capacity as Successor Servicer,
which shall be paid out of the Servicing Fee. Servicer's covenant to pay the
fees, expenses, disbursements and advances provided for in this section shall
survive the resignation or removal of Trustee and the termination of this
Agreement.

     (d)  Trustee shall look solely to Servicer for payment of amounts described
in this Section 11.5, and Trustee shall have no claim for payment of such
amounts against Transferor or the Transferred Assets.

     SECTION 11.6  Eligibility Requirements for Trustee. Trustee hereunder shall
at all times: (a) be (i) a banking institution organized under the laws of the
United States, (ii) a member bank of the Federal Reserve System or (iii) any
other banking institution or trust company, incorporated and doing business
under the laws of any State or of the United States, a substantial portion of
the business of which consists of receiving deposits or exercising fiduciary
powers similar to those permitted to national banks under the authority of the
Comptroller of the Currency, and that is supervised and examined by a state or
federal authority having supervision over banks, (b) not be an Enhancement
Provider or an Affiliate of BT Securities Corporation, (c) have, in the case of
an entity that is subject to risk-based capital adequacy

                                                                         page 70
<PAGE>
 
requirements, risk-based capital of at least $250,000,000 or, in the case of an
entity that is not subject to risk-based capital adequacy requirements, a
combined capital and surplus of at least $250,000,000 and (d) have an unsecured
long-term debt rating of at least "A" or its equivalent from at least one
nationally recognized statistical rating agency. If such corporation or
association publishes reports of condition at least annually, pursuant to law or
to the requirements of the aforesaid supervising or examining authority, then,
for the purpose of this section, the combined capital and surplus of the
corporation or association shall be deemed to be its combined capital and
surplus as set forth in its most recent report of condition so published. If at
any time Trustee shall cease to be eligible in accordance with the provisions of
this section, Trustee shall resign immediately in the manner and with the effect
specified in Section 11.7.

     SECTION 11.7  Resignation or Removal of Trustee. (a)  Trustee may at any
time resign and be discharged from its obligations hereunder by giving 30 days'
prior written notice thereof to Transferor, Servicer, the Rating Agencies, the
Investor Certificateholders and the Agents. Upon receiving the notice of
resignation, Transferor shall promptly appoint, subject to satisfaction of the
Rating Agency Condition, a successor Trustee who meets the eligibility
requirements set forth in Section 11.6 by written instrument, in duplicate, one
copy of which shall be delivered to the resigning Trustee and one copy to the
successor Trustee. If no successor Trustee shall have been so appointed and
shall have accepted appointment within 30 days after the giving of the notice of
resignation, the resigning Trustee, upon notice to each Agent, may petition any
court of competent jurisdiction to appoint a successor Trustee.

     (b)  If at any time Trustee shall cease to be eligible to be Trustee
hereunder in accordance with the provisions of Section 11.6 hereof and shall
fail to resign promptly after its receipt of a written request therefor by
Servicer, or if at any time Trustee shall be legally unable to act, or shall be
adjudged bankrupt or insolvent, or if a receiver for Trustee or of its property
shall be appointed, or any public officer shall take charge or control of
Trustee or of its property or affairs for the purpose of rehabilitation,
conservation or liquidation, then Servicer may remove Trustee and, subject to
the consent of each Agent (which consent shall not be unreasonably withheld or
delayed) and satisfaction of the Rating Agency Condition, promptly appoint a
successor Trustee by written instrument, in duplicate, one copy of which shall
be delivered to Trustee so removed and one copy to the successor Trustee.

     (c)  Any resignation or removal of Trustee and appointment of a successor
Trustee pursuant to any of the provisions of this section shall not become
effective until (i) acceptance of appointment by the successor Trustee

                                                                         page 71
<PAGE>
 
as provided in Section 11.8 hereof, and (ii) such successor Trustee shall have
agreed in writing to be bound by any Intercreditor Agreements then in effect.

     SECTION 11.8  Successor Trustee. (a)  Any successor Trustee appointed as
provided in Section 11.7 shall execute, acknowledge and deliver to Transferor,
Servicer, the Investor Certificateholders, the Purchasers and the predecessor
Trustee an instrument accepting such appointment hereunder, and thereupon the
resignation or removal of the predecessor Trustee shall, upon payment of its
fees and expenses and other amounts owed to it pursuant to Section 11.5, become
effective and the successor Trustee, without any further act, deed or
conveyance, shall become fully vested with all the rights, powers, duties and
obligations of its predecessor hereunder, with like effect as if originally
named as Trustee herein. The predecessor Trustee shall deliver to the successor
Trustee, at the expense of Servicer, all documents or copies thereof and
statements held by it hereunder; and Transferor and the predecessor Trustee
shall execute and deliver such instruments and do such other things as may
reasonably be required for fully vesting and confirming in the successor Trustee
all such rights, powers, duties and obligations. Servicer shall promptly give
notice to the Rating Agencies upon the appointment of a successor Trustee.

     (b)  No successor Trustee shall accept appointment as provided in this
section unless at the time of the acceptance the successor Trustee shall be
eligible to become Trustee under the provisions of Section 11.6.

     (c)  Upon acceptance of appointment by a successor Trustee as provided in
this section, the successor Trustee shall mail notice of the succession
hereunder to all Investor Certificateholders at their addresses as shown in the
Certificate Register and to each Rating Agency.

     SECTION 11.9  Merger or Consolidation of Trustee. Any Person into which
Trustee may be merged or converted or with which it may be consolidated, or any
Person resulting from any merger, conversion or consolidation to which Trustee
shall be a party, or any Person succeeding to all or substantially all of the
corporate trust business of Trustee, shall be the successor of Trustee
hereunder, if the Person meets the requirements of Section 11.6, without the
execution or filing of any paper or any further act on the part of any of the
parties hereto, anything herein to the contrary notwithstanding. Servicer shall
promptly give notice to the Rating Agencies upon any merger or consolidation of
Trustee.

     SECTION 11.10  Appointment of Co-Trustee or Separate Trustee. (a)
Notwithstanding any other provisions of this Agreement, at any time, for

                                                                         page 72
<PAGE>
 
the purpose of meeting any legal requirements of any jurisdiction in which any
part of the Trust may at the time be located, Trustee shall have the power and
may execute and deliver all instruments to appoint one or more Persons (who may
be an employee or employees of Trustee) to act as a co-Trustee or co-Trustees,
or separate Trustee or separate Trustees, with respect to all or any part of the
Trust, and to vest in such Person or Persons, in such capacity and for the
benefit of the Certificateholders and the Purchasers, such title to the Trust,
or any part thereof, and, subject to the other provisions of this section, such
powers, duties, obligations, rights and trusts as Trustee may consider necessary
or appropriate; provided, that such appointment shall be subject to the prior
written consent of Transferor unless an Early Amortization Event or Servicer
Termination Event is continuing; and provided further, that in any event Trustee
will give Transferor and Servicer prior written notice of such appointment. No
co-Trustee or separate Trustee shall be required to meet the terms of
eligibility as a successor Trustee under Section 11.6 and no notice to
Certificateholders, Agents or Purchasers of the appointment of any co-Trustee or
separate Trustee shall be required under Section 11.8.

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

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

       (ii)  no Trustee hereunder shall be personally liable by reason of any
     act or omission of any other Trustee hereunder, and

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

                                                                         page 73
<PAGE>
 
     (c)  Any notice, request or other writing given to Trustee shall be deemed
to have been given to each of the then separate Trustees and co-Trustees, as
effectively as if given to each of them. Every instrument appointing any
separate Trustee or co-Trustee shall refer to this Agreement and the conditions
of this Article XI. Each separate Trustee and co-Trustee, upon its acceptance of
the trusts conferred, shall be vested with the estates or property specified in
its instrument of appointment, either jointly with Trustee or separately, as may
be provided therein, subject to all the provisions of this Agreement,
specifically including every provision of this Agreement relating to the conduct
of, affecting the liability of, or affording protection or indemnity to,
Trustee. Every such instrument shall be filed with Trustee and a copy thereof
given to Servicer.

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

     SECTION 11.11  Tax Returns. No Federal, state, local or foreign income tax
return shall be filed on behalf of the Trust unless either (i) Trustee or
Servicer shall receive an Opinion of Counsel that there is no substantial
authority for not filing such return, or (ii) the Internal Revenue Service or
the applicable Governmental Authority shall determine that the Trust is required
to file such a return, or (iii) the Trust is required to file such a return by
order of a court of competent jurisdiction.  In the event the Trust shall be
required to file tax returns, Servicer shall prepare or shall cause to be
prepared any tax returns required to be filed by the Trust and shall remit the
returns to Trustee for signature at least five Business Days before the returns
are due to be filed. Trustee shall promptly sign and deliver the returns to
Servicer and Servicer shall promptly file the returns. Subject to the
responsibilities of Trustee set forth in any Supplement, Servicer, in accordance
with that Supplement, shall also prepare or shall cause to be prepared all tax
information required by law to be made available to Certificateholders and
Purchasers and shall deliver the information to Trustee at least five Business
Days prior to the date it is required by law to be made available to the
Certificateholders and Purchasers. Trustee, upon request, will furnish Servicer
with all the information known to Trustee as may be reasonably required in
connection with the preparation of all tax returns of the Trust and shall, upon
request, execute such returns as Trustee determines are appropriate.

                                                                         page 74
<PAGE>
 
     SECTION 11.12  Trustee May Enforce Claims Without Possession of
Certificates. All rights of action and claims under this Agreement, the
Certificates, the Purchased Interests or the other Transaction Documents may be
prosecuted and enforced by Trustee without the possession of any of the
Certificates or Purchased Interests or the production thereof in any proceeding
relating thereto, and any such proceeding instituted by Trustee shall be brought
in its own name as Trustee. Any recovery of judgment shall, after provision for
the payment of the reasonable compensation, expenses, disbursements and advances
of Trustee, its agents and counsel, be distributed to the Certificateholders or
Purchasers in respect of which such judgment has been obtained in accordance
with the related Supplement or PI Agreement.

     SECTION 11.13  Suits for Enforcement. If an Early Amortization Event or a
Servicer Default shall occur and be continuing, Trustee, in its discretion may,
subject to the provisions of Sections 11.1 and 11.14, proceed to protect and
enforce its rights and the rights of the Certificateholders or Purchasers under
this Agreement by suit, action or proceeding in equity or at law or otherwise,
whether for the specific performance of any covenant or agreement contained in
this Agreement or any other Transaction Document or in aid of the execution of
any power granted in this Agreement or any other Transaction Document or for the
enforcement of any other legal, equitable or other remedy as Trustee, being
advised by counsel, shall deem most effectual to protect and enforce any of the
rights of Trustee or the Certificateholders or Purchasers. Nothing herein
contained shall be deemed to authorize Trustee to authorize or consent to or
accept or adopt on behalf of any Certificateholder or Purchaser any plan of
reorganization, arrangement, adjustment or composition affecting the Investor
Certificates or the rights of any Holder thereof, or the Purchasers, or to
authorize Trustee to vote in respect of the claim of any Investor
Certificateholder or Purchaser in any such proceeding.

     SECTION 11.14  Rights of Required Investors To Direct Trustee. The Required
Investors shall have the right to direct the time, method, and place of
conducting any proceeding for any remedy available to Trustee, or exercising any
trust or power conferred on Trustee; provided that, subject to Section 11.1,
Trustee may decline to follow any such direction if Trustee, being advised by
counsel, determines that the action so directed may not be taken lawfully, or if
a Responsible Officer or Responsible Officers of Trustee shall determine, in
good faith, that the proceedings so directed would be illegal or involve Trustee
in personal liability or be unduly prejudicial to the rights of the Investor
Certificateholders not giving such direction; and provided further, that nothing
in this Agreement shall impair the right of Trustee to take any action deemed
proper by Trustee and that is not inconsistent with such direction of the
Required Investors.

                                                                         page 75
<PAGE>
 
     SECTION 11.15  Representations and Warranties of Trustee. Trustee
represents and warrants that:

       (a)  it is a banking corporation organized, existing and in good standing
     under the laws of the State of New York,

       (b)  it has full power, authority and right to execute, deliver and
     perform the Transaction Documents to which it is a party, and has taken all
     necessary action to authorize the execution, delivery and performance by it
     of the Transaction Documents, and

       (c)  the Transaction Documents to which it is a party have been duly
     executed and delivered by Trustee and, in the case of all such Transaction
     Documents, are legal, valid and binding obligations of Trustee, enforceable
     in accordance with their respective terms, except as such enforceability
     may be limited by bankruptcy, insolvency, reorganization or other similar
     laws affecting the enforcement of creditors' rights generally and by
     general principles of equity, regardless of whether such enforceability is
     considered in a proceeding in equity or at law.

     SECTION 11.16  Maintenance of Office or Agency. Trustee will maintain, at
its address designated pursuant to Section 13.6, an office, offices, agency or
agencies where notices and demands to or upon Trustee in respect of the
Certificates, the Purchased Interests and the Transaction Documents to which it
is a party may be served. Trustee will give prompt written notice to Servicer
and to the Certificateholders and Agents of any change in the location of the
Certificate Register or any such office or agency.

ARTICLE XII  TERMINATION

     SECTION 12.1  Termination of Trust. (a)  If not earlier terminated pursuant
to Section 9.3, the Trust and the respective obligations and responsibilities of
Transferor, Servicer and Trustee created hereby (other than the obligation of
Trustee to make payments to Certificateholders or Purchasers as hereinafter set
forth and the obligations of Servicer contained in Sections 11.11) shall
terminate, except with respect to the duties and obligations described in
Sections 3.9(c), 7.3, 8.4, 11.5, 12.2(b), 13.9, 13.15 and 13.16 upon the
earliest to occur of (i) the day on which the Investor Certificateholders, the
Purchasers and Trustee shall have been paid all amounts required to be paid to
them pursuant to this Agreement and Trustee has disposed of all property held
hereunder (including pursuant to Section 12.3) and (ii) the day which is 21
years less one day after the death of the officers

                                                                         page 76
<PAGE>
 
and the last survivor of all the lineal descendants of every officer of the
Trustee who are living on the date hereof.

     (b)  Notwithstanding the foregoing, the last payment of the principal of
and interest on the Investor Certificates of any Series shall be due and payable
no later than the Final Scheduled Payment Date for that Series. If, on the
Distribution Date immediately prior to the Final Scheduled Payment Date for any
Series, Servicer determines that the Invested Amount for the Series on the
applicable Final Scheduled Payment Date (after giving effect to all changes
therein on such date) will exceed zero, Servicer shall solicit bids for the sale
of interests in the Transferred Assets in an amount equal to the sum of 110% of
the Base Amount for the Series on the Final Scheduled Payment Date for the
Series (after giving effect to all distributions required to be made on the
Final Scheduled Payment Date for the Series), but in no event more than the
Series Collection Allocation Percentage for that Series of the Receivables held
by the Trust on that day. Transferor shall be entitled to participate in and to
receive notice of each bid submitted in connection with the bidding process.
Upon the expiration of the period, Servicer shall determine (x) the Highest Bid
and (y) the Available Final Distribution Amount for the Series. Servicer shall
sell the interests in the Transferred Assets on the Final Scheduled Payment Date
for the applicable Series to the bidder with the Highest Bid and shall deposit
the proceeds of such sale in the Master Collection Account for allocation
(together with the Available Final Distribution Amount for such Series) to the
Certificateholders of such Series.

     SECTION 12.2  Final Distribution. (a)  Servicer shall give Trustee at least
ten days' prior written notice of the date on which the Trust is expected to
terminate in accordance with Section 12.1(a). The notice shall be accompanied by
a certificate of an Authorized Officer of Servicer setting forth the information
specified in Section 3.6 covering the period during the then current calendar
year through the date of the notice. Upon receiving the notification from
Servicer, Trustee shall give the Certificateholders and/or the Agents (as
applicable) written notice as soon as practicable after Trustee's receipt of
notice from Servicer, which notice shall specify (i) the Distribution Date upon
which final payment with respect to the Certificates is expected to be made and
(ii) the amount of any such final payment. Trustee shall give the notice to the
Transfer Agent and Registrar and the Paying Agent at the time such notice is
given to Certificateholders. On the Distribution Date specified in the notice,
Trustee shall, based upon the Daily Report relating to such Distribution Date,
cause to be distributed to the Certificateholders the amounts distributable to
them on such Distribution Date pursuant to the applicable Supplement. Each
Certificateholder shall present its Certificate to Trustee and surrender its
Certificate for cancellation at the address of Trustee set forth in

                                                                         page 77
<PAGE>
 
Section 13.6 not more than ten Business Days after the Distribution Date upon
which final payment with respect to the Certificates has been made.

     (b)  Notwithstanding the termination of the Trust pursuant to Section
12.1(a), all funds then on deposit in the Master Collection Account shall
continue to be held in trust for the benefit of the Certificateholders and the
Purchasers and the Paying Agent or Trustee shall pay such funds to the
Certificateholders and the Purchasers at the time set forth in Section 12.1(a).
In the event that any of the Certificateholders shall not have received final
payment with respect to their Certificates within six months after the date
specified in the above-mentioned written notice from Trustee, Trustee shall give
a second written notice to the remaining Certificateholders concerning payment
of the final distribution with respect thereto and surrender of their
Certificates for cancellation. If within one year after the second notice all
the Certificates shall not have been surrendered for cancellation, Trustee may
take appropriate steps, or may appoint an agent to take appropriate steps, to
contact the remaining Certificateholders concerning surrender of their
Certificates, and the cost thereof shall be paid out of the funds in the Master
Collection Account held for the benefit of such Certificateholders. Trustee and
the Paying Agent shall pay to Transferor any monies held by them for the payment
of principal of or interest on the Certificates that remains unclaimed for two
years after the termination of the Trust pursuant to Section 12.1(a). After
payment of the monies to Transferor, Certificateholders entitled to the money
must look to Transferor for payment as general creditors unless an applicable
abandoned property law designates another Person.

     SECTION 12.3  Rights Upon Termination of the Trust. Upon the termination of
the Trust pursuant to Section 12.1 and the surrender of the Transferor
Certificate by Transferor to Trustee, Trustee shall transfer, assign, set over
and otherwise convey to Transferor (without recourse, representation or
warranty), all right, title and interest of the Trust in the Receivables,
whether then existing or thereafter created, the Related Transferred Assets and
all of the other property and rights previously conveyed to Trustee hereunder,
except for amounts held by Trustee pursuant to Section 12.2(b) and except for
the rights of RPA Indemnified Parties (other than Transferor and its officers,
directors, shareholders, controlling Persons, employees and agents) to
indemnification and contribution under Section 9.1 of the Purchase Agreement.
Trustee shall execute and deliver the instruments of transfer and assignment
(including any document necessary to release the security interest in favor of
Trustee (for the benefit of the Certificateholders or the Purchasers) in such
Receivables and Related Transferred Assets, to release any filing evidencing or
perfecting such security interest and to terminate all powers of attorney
created by the Transaction Documents), in each case without recourse,
representation

                                                                         page 78
<PAGE>
 
or warranty, that shall be reasonably requested by Transferor to vest in
Transferor all right, title and interest that Trustee had in the Transferred
Assets.

     SECTION 12.4  Optional Repurchase of Investor Interests. Any Supplement may
provide that on any Distribution Date occurring on or after the date that the
Invested Amount of the related Series is reduced to 10% or less of the initial
aggregate principal amount of the Investor Certificates of such Series,
Transferor shall have the option, upon the giving of ten days' prior written
notice by Transferor to Servicer, Trustee and the Rating Agencies, to repurchase
the undivided interest of the Series in the Trust by depositing into the
Principal Funding Account, on such Distribution Date, an amount equal to the
unpaid Invested Amount of the Series plus accrued and unpaid interest on the
unpaid principal amount of the Series (and accrued and unpaid interest with
respect to interest amounts that were due but not paid on a prior Distribution
Date) through the day preceding the Distribution Date at the Certificate Rate
applicable to such Series. Upon tender of all outstanding Certificates of the
Series by the Certificateholders, Trustee shall then distribute such amounts,
together with all other amounts on deposit in the Principal Funding Account and
the Principal Funding Account with respect to that Series to the
Certificateholders of the Series on the next Distribution Date in repayment of
the principal amount and all accrued and unpaid interest owing to the
Certificateholders. Following any such repurchase, the Certificateholders of the
Series shall have no further rights with respect to the Receivables and Trustee
shall execute and deliver the instruments of transfer and assignment (including
any document necessary to release the security interest in favor of Trustee (for
the benefit of the Certificateholders) in the Receivables and Related
Transferred Assets and to release any filing evidencing or perfecting the
security interest), in each case without recourse, representation or warranty,
as shall be reasonably requested by Transferor to vest in Transferor all right,
title and interest that Trustee had in the Transferred Assets. In the event that
Transferor fails for any reason to deposit the aggregate purchase price for the
Invested Amount of any Series, payments shall continue to be made to the
Certificateholders of the Series in accordance with the terms of this Agreement.

ARTICLE XIII  MISCELLANEOUS PROVISIONS

     SECTION 13.1  Amendment, Waiver, Etc. (a)  This Agreement and any
Supplement may be amended from time to time by Servicer, Transferor and Trustee
by a written instrument signed by each of them, without the consent of any of
the Certificateholders, the Purchasers or the Agents; provided that such action
shall not adversely affect in any material respect the interests of any

                                                                         page 79
<PAGE>
 
Certificateholder or Purchaser; and provided further, that any amendment of this
Agreement to effect any modification of the Lockbox Account arrangements
pursuant to Section 3.3(c)(ii)(y) shall not require the consent of any of the
Certificateholders, the Purchasers or the Agents. This Agreement and any
Supplement may not be amended unless Transferor shall have delivered the
proposed amendment to each Agent and the Rating Agencies at least ten Business
Days (or such shorter period as shall be acceptable to each of them) prior to
the execution and delivery thereof and the Rating Agency Condition has been
satisfied with respect to such amendment; provided, however, that the Rating
Agency Condition shall not apply to proposed amendments the purpose of which is
to correct any ambiguities or inconsistencies in this Agreement or such
Supplement.

     (b)  Any PI Agreement may be amended from time to time by the parties
thereto but without the consent of the Investor Certificateholders; provided
that any amendment will not adversely affect in any material respect the
interests of the Certificateholders, as evidenced by an Officer's Certificate of
Servicer.

     (c)  The provisions of this Agreement, any Supplement and any PI Agreement
may also be amended, modified or waived from time to time by Servicer,
Transferor and Trustee with the consent of: (i) in the case of this Agreement or
any Supplement, (A) the Required Series Holders of each affected Series and (B)
if any Purchased Interest shall or would be adversely affected, each Agent of a
Purchaser, for the purpose of adding any provisions to or changing in any manner
or eliminating any of the provisions of this Agreement or any Supplement or of
modifying in any manner the rights of the Certificateholders or the Purchasers;
provided that no amendment shall (w) reduce in any manner the amount of or delay
the timing of any distributions to be made to Investor Certificateholders or
deposits of amounts to be so distributed or the amount available under any
Enhancement without the consent of each affected Certificateholder, (x) change
the definition of or the manner of calculating the interest of any Investor
Certificateholder without the consent of each affected Investor
Certificateholder, (y) reduce the aforesaid percentage required to consent to
any amendment without the consent of each Investor Certificateholder or (z)
adversely affect the rating of any Series or class by any Rating Agency without
the consent of the Holders of Investor Certificates of the Series or class
evidencing not less than 66 2/3% of the aggregate unpaid principal amount of the
Investor Certificates of the Series or class or (ii) in the case of any PI
Agreement, (A) each Agent of a Purchaser and the other parties thereto and (B)
if any Series of Investor Certificates shall or would be adversely affected, the
Required Series Holders of each such adversely affected Series.

                                                                         page 80
<PAGE>
 
     Transferor or Trustee shall establish a record date for determining which
Certificateholders may give such waivers and consents. No waiver of any Early
Amortization Event or other default hereunder given at any time shall apply to
any other prior or subsequent Early Amortization Event or default.

     (d)  Promptly after the execution of any amendment, consent or waiver
described in subsection (b) or (c), Trustee shall furnish written notification
of the substance of the amendment or consent to each Investor Certificateholder,
and Servicer shall furnish written notification of the substance of the
amendment or consent to the Rating Agency and each Enhancement Provider.

     (e)  It shall not be necessary for any waiver or consent given by the
Certificateholders under this section to approve the particular form of any
proposed amendment, but it shall be sufficient if the consent shall approve the
substance thereof. The manner of obtaining such waivers and consents and of
evidencing the authorization of the execution thereof by the Certificateholders
shall be subject to such reasonable requirements as Trustee may prescribe.

     (f)  Notwithstanding anything in this section to the contrary, no amendment
may be made to this Agreement, any Supplement or any PI Agreement that would
adversely affect in any material respect the interests of any Enhancement
Provider without the consent of the Enhancement Provider.

     (g)  Any Supplement or PI Agreement executed in accordance with the
provisions of Section 6.10 shall not be considered an amendment to this
Agreement for the purposes of this section.

     (h)  Prior to the execution of any amendment to this Agreement, Trustee
shall be entitled to receive and rely upon an Opinion of Counsel stating that
the execution of the amendment is authorized or permitted by this Agreement and
that all conditions precedent to the execution and delivery have been satisfied.
Trustee may, but shall not be obligated to, enter into any amendment that
affects Trustee's own rights, duties or immunities under this Agreement.

     SECTION 13.2  Actions by Certificateholders and Purchasers. (a)  By its
acceptance of Certificates pursuant to this Agreement and the applicable
Supplement, each Certificateholder (other than Transferor and any WRO Person)
acknowledges and agrees that, wherever in this Agreement a provision states that
an action may be taken or a notice, demand or instruction given by any Series of
Investor Certificateholders, any class of Investor Certificateholders or the
Investor Certificateholders, the action, notice or

                                                                         page 81
<PAGE>
 
instruction may be taken or given by any Holder of an Investor Certificate of
the Series or class or by any Investor Certificateholder, respectively, unless
the provision requires a specific percentage of the Series or class of Investor
Certificateholders or of all Investor Certificateholders.

     (b)  By its acceptance of Certificates pursuant to this Agreement and the
applicable Supplement, each Certificateholder (other than Transferor and any WRO
Person) acknowledges and agrees that any request, demand, authorization,
direction, notice, consent, waiver or other act by the Holder of a Certificate
shall bind the Holder and every subsequent Holder of the Certificate and of any
Certificate issued upon the registration of transfer thereof or in exchange
therefor or in lieu thereof in respect of anything done or omitted to be done by
Trustee or Servicer in reliance thereon, whether or not notation of the action
is made upon such Certificate.

     (c)  Any request, demand, authorization, direction, notice, consent, waiver
or other action provided by this Agreement, any Supplement or any PI Agreement
to be given or taken by Certificateholders or any Agent for a Purchaser may be
embodied in and evidenced by one or more instruments of substantially similar
tenor signed by the Certificateholders or any Agent for a Purchaser in person or
by agent duly appointed in writing; and except as herein otherwise expressly
provided, the action shall become effective when the instrument or instruments
are delivered to Trustee and, when required, to Servicer. Proof of execution of
any such instrument or of a writing appointing any such agent shall be
sufficient for any purpose of this Agreement, any Supplement or any PI Agreement
and conclusive in favor of Trustee and Servicer, if made in the manner provided
in this section.

     (d)  The fact and date of the execution by any Certificateholder or any
Agent for a Purchaser of any such instrument or writing may be proved in any
reasonable manner that Trustee deems sufficient.

     SECTION 13.3  Limitation on Rights of Certificateholders. (a)  The death or
incapacity of any Certificateholder shall not operate to terminate this
Agreement or the Trust, nor shall the death or incapacity entitle such
Certificateholder's legal representatives or heirs to claim an accounting or to
take any action or commence any proceeding in any court for a partition or
winding up of the Trust, nor otherwise affect the rights, obligations and
liabilities of the parties hereto or any of them.

     (b)  No Certificateholder shall have any right to vote (except as expressly
provided otherwise in this Agreement) or in any manner otherwise to control the
operation and management of the Trust, or the obligations of the

                                                                         page 82
<PAGE>
 
parties hereto, nor shall anything herein set forth, or contained in the terms
of the Certificates, be construed so as to constitute the Certificateholders
from time to time as partners or members of an association, nor shall any
Certificateholder be under any liability to any third Person by reason of any
action taken by the parties to this Agreement pursuant to any provision hereof.

     (c)  No Certificateholder shall have any right by virtue of any provisions
of this Agreement to institute any suit, action or proceeding in equity or at
law upon or under or with respect to this Agreement, unless the
Certificateholder previously shall have given to Trustee, and unless the
Required Investors shall have made, written request upon Trustee to institute
such action, suit or proceeding in its own name as Trustee hereunder and shall
have offered to Trustee such reasonable indemnity as it may require against the
costs, expenses and liabilities to be incurred therein or thereby, and Trustee,
for 60 days after its receipt of such notice, request and offer of indemnity,
shall have neglected or refused to institute any such action, suit or
proceeding; it being understood and intended, and being expressly covenanted by
each Certificateholder with every other Certificateholder and Trustee, that no
one or more Certificateholders shall have any right in any manner whatever by
virtue of, or by availing itself or themselves of, any provisions of this
Agreement to affect, disturb or prejudice the rights of any other Investor
Certificateholder or any Holder of any other Series of Investor Certificates, or
to obtain or seek to obtain priority over or preference to any such other
Investor Certificateholder or any such Holder of any other Series of Investor
Certificates, or to enforce any right under this Agreement, except in the manner
herein provided and for the equal, ratable and common benefit of, in the case of
actions affecting the Investor Certificateholders as a class, all Investor
Certificateholders or, in the case of actions affecting the Holders of any
Series of Certificates, the Holders of Certificates of such Series, as
applicable. For the protection and enforcement of the provisions of this
section, each and every Certificateholder and Trustee shall be entitled to such
relief as can be given either at law or in equity.

     (d)  By their acceptance of Certificates pursuant to this Agreement and the
applicable Supplement, the Certificateholders (other than Transferor and any WRO
Person) agree to the provisions of this section.

     SECTION 13.4  Limitation on Rights of Purchasers. (a)  Except as expressly
provided in this Agreement or a PI Agreement, neither any Purchaser nor any
Agent for a Purchaser shall have any right to vote, or in any manner otherwise
control the operation and management of the Trust, or the obligations of the
parties hereto.

                                                                         page 83
<PAGE>
 
     (b)  The Purchasers and any Agent for a Purchaser shall not have the right
to institute any suit, action or proceeding in equity or at law against Servicer
or Transferor for the enforcement of this Agreement, the Purchase Agreement or
any PI Agreement, except to the extent that such PI Agreement creates
independent and non-duplicative rights against Transferor or Servicer, unless
any Agent for a Purchaser previously shall have (i) made a request in writing to
Trustee to institute such action, suit or proceeding and (ii) offered to Trustee
reasonable security or indemnity against the costs, expenses and liabilities to
be incurred by it in compliance with such request, and Trustee, shall either
have refused to institute any such suit, action or proceeding or, for 15 days
after the request and offer of security or indemnity, shall have neglected to
institute any such action, suit or proceeding.

     (c)  It is understood and intended, and upon the purchase of each Purchased
Interest the related Agent and Purchaser shall be deemed to have expressly
covenanted and agreed with every other Purchaser and Investor Certificateholder
and Trustee, that neither such Agent nor any Purchaser shall have any right
hereunder or under a PI Agreement (i) to surrender, waiver, impair, disturb or
prejudice the rights of the holders of any other of the Purchased Interests or
the Investor Certificates, (ii) to obtain or seek to obtain priority over or
preference to any other such Purchaser or Investor Certificateholder or (iii) to
enforce any right under this Agreement or any PI Agreement against Servicer or
Transferor, except in the manner herein provided and for the equal, ratable and
common benefit of all Purchasers and Investor Certificateholders and except as
otherwise expressly provided in this Agreement or any PI Agreement. For the
protection and enforcement of the provisions of this section, each and every
Purchaser and Investor Certificateholder and Trustee shall be entitled to such
relief as can be given either at law or in equity.

     SECTION 13.5  Governing Law. THIS AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT REGARD TO CONFLICT OF
LAWS PRINCIPLES, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES
HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW
YORK.

     SECTION 13.6  Notices. All demands, notices, instructions and
communications hereunder shall be in writing and shall be deemed to have been
duly given if personally delivered, four Business Days after mailing if mailed
by registered mail, return receipt requested, or sent by facsimile transmission
(a) in the case of Transferor, to its address set forth below its signature
hereto, (b) in the case of WRO, to its address set forth below its

                                                                         page 84
<PAGE>
 
signature hereto, and (c) in the case of Trustee, the Paying Agent or the
Transfer Agent and Registrar, to the address of Trustee set forth on the
signature pages hereof; or, as to each party, at such other address or facsimile
number as shall be designated by it in a written notice to each other party
given in accordance with this section. Except to the extent expressly provided
otherwise in an applicable Supplement, any notice required or permitted to be
mailed to a Certificateholder shall be sent by first-class mail, postage
prepaid, to the address of the Certificateholder as shown in the Certificate
Register. Except to the extent expressly provided otherwise in an applicable
Supplement, any notice so mailed within the time prescribed in this Agreement
shall be conclusively presumed to have been duly given on the fourth Business
Day after the notice is so mailed, whether or not the Certificateholder receives
the notice. Servicer shall deliver or make available to the Rating Agencies each
certificate and report required to be prepared, forwarded or delivered pursuant
to Section 3.5 (excluding the Daily Reports) or 3.6 and a copy of any amendment,
consent or waiver to this Agreement, at the address of the Rating Agency set
forth above or at the other address as shall be designated by the Rating Agency
in a written notice to Servicer.

     SECTION 13.7  Severability of Provisions. If any one or more of the
covenants, agreements, provisions or terms of this Agreement or any of the other
Transaction Documents shall for any reason whatsoever be held invalid, then the
unenforceable covenants, agreements, provisions or terms shall be deemed
severable from the remaining covenants, agreements, provisions or terms of this
Agreement or the other Transaction Documents (as applicable) and shall in no way
affect the validity or enforceability of the other provisions of this Agreement,
the Certificates, the Purchased Interests or any of the other Transaction
Documents or the rights of the Certificateholders or the Purchasers.

     SECTION 13.8  Certificates Nonassessable and Fully Paid. Except to the
extent otherwise expressly provided in Section 7.3 with respect to Transferor,
it is the intention of the parties to this Agreement that the Certificateholders
shall not be personally liable for obligations of the Trust, that the interests
in the Trust represented by the Certificates shall be nonassessable for any
losses or expenses of the Trust or for any reason whatsoever and that
Certificates upon authentication thereof by Trustee pursuant to Section 6.2 are
and shall be deemed fully paid.

     SECTION 13.9  Nonpetition Covenant. Notwithstanding any prior termination
of this Agreement, each of Trustee, Servicer, Transferor, the Paying Agent, the
Authenticating Agent and the Transfer Agent and Registrar (and each Investor
Certificateholder or Purchaser by its acceptance of a

                                                                         page 85
<PAGE>
 
Certificate or Purchased Interest) agrees that it shall not, with respect to the
Trust or Transferor, institute or join any other Person in instituting any
proceeding of the type referred to in the definition of "Bankruptcy Event" so
long as any Certificates issued by the Trust shall be outstanding or there shall
not have elapsed one year plus one day since the last day on which any such
Certificates shall have been outstanding. The foregoing shall not limit the
right of Servicer, Transferor, the Paying Agent, the Authenticating Agent and
the Transfer Agent and Registrar to file any claim in or otherwise take any
action with respect to any such insolvency proceeding that was instituted
against Transferor or the Trust by any Person other than Servicer, Transferor,
the Paying Agent, the Authenticating Agent or the Transfer Agent and Registrar.
In addition, each of Servicer, the Paying Agent, the Authenticating Agent, the
Transfer Agent and Registrar and (as to the Trust) Transferor agree that all
amounts owed to them by the Trust or Transferor shall be payable solely from
amounts that become available for such payment pursuant to this Agreement and
the Receivables Purchase Agreement, and no such amounts shall constitute a claim
against the Trust or Transferor to the extent that they are in excess of the
amounts available for their payment.

     SECTION 13.10  No Waiver; Cumulative Remedies. No failure to exercise and
no delay in exercising, on the part of Trustee, the Investor Certificateholders,
the Purchasers or the Holders of any Series of Investor Certificates, 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 are not exhaustive of any rights,
remedies, powers and privileges provided by law.

     SECTION 13.11  Counterparts. This Agreement may be executed in any number
of counterparts and by the different parties hereto in separate counterparts,
each of which when so executed shall be deemed to be an original, and all of
which together shall constitute one and the same instrument.

     SECTION 13.12  Third-Party Beneficiaries. This Agreement will inure to the
benefit of and be binding upon the parties hereto and the Certificateholders,
the Purchasers and their respective successors and permitted assigns. Except as
otherwise expressly provided in this Agreement, nothing contained in this
Agreement shall confer any rights upon any Person that is not a party to, or a
permitted assignee of a party to, this Agreement.

                                                                         page 86
<PAGE>
 
     SECTION 13.13  Integration. This Agreement and the other Transaction
Documents contain a final and complete integration of all prior expressions by
the parties hereto with respect to the subject matter hereof and thereof and
shall together constitute the entire agreement among the parties hereto with
respect to the subject matter hereof and thereof, superseding all prior oral or
written understandings.

     SECTION 13.14  Binding Effect; Assignability; Survival of Provisions. This
Agreement shall be binding upon and inure to the benefit of Transferor, Servicer
and Trustee and their respective successors and permitted assigns; provided,
that Transferor shall not delegate any of its obligations hereunder. This
Agreement shall create and constitute the continuing obligations of the parties
hereto in accordance with its terms, and shall remain in full force and effect
until the termination of the Trust pursuant to Section 12.1. The rights and
remedies with respect to (a) any breach of any representation and warranty made
by Transferor in Section 2.3 or Section 7.1, (b) any breach of any
representation and warranty made by Servicer in Section 8.1 and (c) the
indemnification and payment provisions in Sections 3.9, 7.3, 8.4, 11.5 and
12.2(b) shall be continuing and shall survive any termination of this Agreement.

     SECTION 13.15  Recourse to Transferor. Except to the extent expressly
provided otherwise in the Transaction Documents, the obligations of Transferor
under the Transaction Documents to which it is a party are solely the
obligations of Transferor, and no recourse shall be had for payment of any fee
payable by or other obligation of or claim against Transferor that arises out of
any Transaction Document to which Transferor is a party against any director,
officer or employee of Transferor. Payments to be made by Transferor pursuant to
this Agreement shall be paid to the extent that funds are available to make the
payments after all amounts to be paid to the Certificateholders and the
Purchasers pursuant to the applicable Supplement and PI Agreement shall have
been paid, and there shall be no recourse to Transferor for all or any part of
any amounts payable pursuant to this Agreement if the funds are at any time
insufficient to make all or part of any such payments. The provisions of this
section shall survive the termination of this Agreement.

     SECTION 13.16  Recourse to Transferred Assets. The Certificates do not
represent an obligation of, or an interest in, Transferor, any Seller, Servicer,
Trustee or any Affiliate of any of them. Except as expressly provided otherwise
in this Agreement, the Certificates and Purchased Interests are limited in right
of payment to the Transferred Assets.

                                                                         page 87
<PAGE>
 
     SECTION 13.17  Submission to Jurisdiction. EACH PARTY HERETO HEREBY
IRREVOCABLY (A) SUBMITS TO THE NON-EXCLUSIVE JURISDICTION OF ANY NEW YORK STATE
OR FEDERAL COURT SITTING IN THE BOROUGH OF MANHATTAN IN THE CITY OF NEW YORK,
NEW YORK OVER ANY ACTION OR PROCEEDING ARISING OUT OF OR RELATING TO THE
TRANSACTION DOCUMENTS, (B) IRREVOCABLY AGREES THAT ALL CLAIMS IN RESPECT OF THE
ACTION OR PROCEEDING MAY BE HEARD AND DETERMINED IN THE STATE OR FEDERAL COURT,
(C) IRREVOCABLY WAIVES, TO THE FULLEST EXTENT IT MAY EFFECTIVELY DO SO, THE
DEFENSE OF AN INCONVENIENT FORUM TO THE MAINTENANCE OF THE ACTION OR PROCEEDING,
AND (D) IN THE CASE OF TRANSFEROR AND WRO, IRREVOCABLY APPOINTS THE PROCESS
AGENT AS ITS AGENT TO RECEIVE ON BEHALF OF IT AND ITS PROPERTY SERVICE OF COPIES
OF THE SUMMONS AND COMPLAINT AND ANY OTHER PROCESS THAT MAY BE SERVED IN ANY
ACTION OR PROCEEDING. THE SERVICE MAY BE MADE BY MAILING OR DELIVERING A COPY OF
THE PROCESS TO TRANSFEROR OR WRO IN CARE OF THE PROCESS AGENT AT THE PROCESS
AGENT'S ADDRESS, AND TRANSFEROR HEREBY IRREVOCABLY AUTHORIZES AND DIRECTS THE
PROCESS AGENT TO ACCEPT THE SERVICE ON ITS BEHALF. AS AN ALTERNATIVE METHOD OF
SERVICE, EACH OF TRANSFEROR AND SERVICER ALSO IRREVOCABLY CONSENTS TO THE
SERVICE OF ANY AND ALL PROCESS IN ANY ACTION OR PROCEEDING BY THE MAILING OF
COPIES OF THE PROCESS TO TRANSFEROR OR SERVICER (AS APPLICABLE) AT ITS ADDRESS
SPECIFIED HEREIN. NOTHING IN THIS SECTION SHALL AFFECT THE RIGHT OF ANY PARTY
HERETO TO SERVE LEGAL PROCESS IN ANY OTHER MANNER PERMITTED BY LAW OR AFFECT THE
RIGHT OF ANY PARTY HERETO TO BRING ANY ACTION OR PROCEEDING AGAINST ANY OR ALL
OF THE OTHER PARTIES HERETO OR ANY OF THEIR RESPECTIVE PROPERTIES IN THE COURTS
OF ANY OTHER JURISDICTION.

     SECTION 13.18  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 THE TRANSACTION DOCUMENTS, OR ANY AMENDMENT, INSTRUMENT,
DOCUMENT OR AGREEMENT DELIVERED OR THAT MAY IN THE FUTURE BE DELIVERED IN
CONNECTION THEREWITH OR ARISING FROM ANY COURSE OF CONDUCT, COURSE OF DEALING,
STATEMENTS (WHETHER VERBAL OR WRITTEN), ACTIONS OF ANY OF THE PARTIES HERETO OR
ANY OTHER RELATIONSHIP EXISTING IN CONNECTION WITH THE TRANSACTION DOCUMENTS,
AND AGREES THAT ANY SUCH ACTION OR PROCEEDING SHALL BE TRIED BEFORE A COURT AND
NOT BEFORE A JURY.

     SECTION 13.19  Certain Partial Releases. If any Seller is discontinued as a
Seller pursuant to Section 1.5(a) or 1.5(c) of the Purchase Agreement, Trustee
shall, upon the request (and at the expense) of WRO, execute and deliver to WRO
such statements of partial release and/or amendment relating to the UCC-1
financing statements filed against such Seller pursuant to the Purchase
Agreement as shall be prepared by WRO and provided to Trustee to evidence such
termination; provided that Trustee shall have received (i) an

                                                                         page 88
<PAGE>
 
Officer's Certificate of Servicer to the effect that all conditions to such
termination specified in subclauses (i), (ii) and (iii) of such Section 1.5(a)
have been satisfied (and shall not have received notice from any Investor
Certificateholder or Agent to the contrary) and (ii) an Opinion of Counsel to
the effect that the filing of such statements of partial release and/or
amendment will not impair the validity, perfection or priority of Transferor's
or Trustee's rights in and to (A) any Receivables or Related Assets conveyed
prior to the effective date of such termination or (B) any Receivables or
Related Assets generated by WRO on or after the effective date of such
termination. In addition, after a termination that complies with the
requirements set out in the preceding sentence, Trustee shall, upon the request
(and at the expense) of WRO, execute and deliver to WRO the termination
statements relating to the UCC-1 financing statements filed against the Seller
pursuant to the Purchase Agreement as shall be prepared by WRO and provided to
Trustee to evidence the termination; provided that Trustee shall have received
an Officer's Certificate of Servicer to the effect that Trustee no longer holds
any right, title or interest in the Receivables generated by the terminated
Seller. In connection with a termination described in Section 1.5(c) of the
Purchase Agreement, Trustee shall, if demanded by Transferor, convey all of its
right, title and interest in all (but not less than all) of the Receivables (and
Related Assets with respect thereto) originated by the terminating Seller to a
Person designated by the terminating Seller, provided that such conveyance by
Trustee shall be made only against receipt by Trustee from the purchaser, in
cash, of a release price of not less than the aggregate Unpaid Balance of the
released Receivables. No such release and conveyance by Trustee shall, however,
be permitted if as a result thereof any WRO Person would acquire the released
Receivables.

     SECTION 13.20  No Recourse. None of the directors, officers or employees of
Transferor shall have any liability to any Person, including, without
limitation, the Trustee or any Purchaser, for any action undertaken or any
certificate delivered or information delivered by such director, officer or
employee hereunder, except to the extent of the gross negligence or willful
misconduct of such director, officer or employee in connection therewith.

                 [Remainder of page intentionally left blank.]

                                                                         page 89
<PAGE>
 
      IN WITNESS WHEREOF, Transferor, Servicer and Trustee have caused this
Agreement to be executed by their respective officers thereunto duly authorized
                  as of the day and year first above written.

                    NOTEPAD FUNDING CORPORATION,
                     as Transferor


                    By:____________________________
- ------
                    Name:__________________________
                    Title:_________________________

                    Address:  c/o AMACAR Group
                           6707D Fairview Road
                           Charlotte, North Carolina  28210

                    Attention:  Juliana C. Johnson____________________
                    Telephone:  (704) 365-0569________________________
                    Facsimile:  (704) 365-1362________________________

- -----                WILLIAMHOUSE-REGENCY OF DELAWARE, INC.,
                     as initial Servicer

                    By:____________________________
                    Name:__________________________
                    Title:_________________________

                    Address:  17304 Preston Road
                              Suite 700
                              Dallas, Texas  75252-5613


                    Attention: Chief Financial Officer
                    Telephone: (214) 733-6200
                    Facsimile: (214) 733-6260
<PAGE>
 
                    MANUFACTURERS AND TRADERS TRUST COMPANY,
                     as Trustee

                    By:
                    Title:

                    Address:    1 M&T Plaza, 7th Floor
                                 Buffalo, New York  14203-2399

                    Attention: Russell Whitley
                    Telephone: (716) 842-5602
                    Facsimile: (716) 842-4474

                                                                         page 91
<PAGE>
 
STATE OF NEW YORK        )
                         )  SS.
COUNTY OF NEW YORK       )


     On _______, 1995 before me personally came __________________, who, being
by me duly sworn, did depose and say that he resides at ___________________;
that he is the ____________ of NOTEPAD FUNDING CORPORATION, a Delaware
corporation, the corporation described in and that executed the foregoing
instrument; and that he signed his name thereto by order of the board of
directors of the corporation.

     Given under my hand and notarial seal, this _______, 1995.

                              _____________________________
                                    Notary Public


                              Type or
                              Print Name: _________________


My commission expires:


- ----------------------
<PAGE>
 
STATE OF NEW YORK        )
                         )  SS.
COUNTY OF NEW YORK       )

                                                                         
     On _______, 1995 before me personally came __________________, who, being
by me duly sworn, did depose and say that he resides at ___________________;
that he is the ____________ of WILLIAMHOUSE-REGENCY OF DELAWARE, INC., a
Delaware corporation, the corporation described in and that executed the
foregoing instrument; and that he signed his name thereto by order of the board
of directors of the corporation.

     Given under my hand and notarial seal, this _______, 1995.

                              _____________________________
                                    Notary Public


                              Type or
                              Print Name: _________________


My commission expires:


- ----------------------                                         
<PAGE>
 
STATE OF ILLINOIS   )
                    )  SS.
COUNTY OF COOK      )


     On October 31, 1995 before me personally came Russell T. Whitley, who,
being by me duly sworn, did depose and say that he resides at 1 M&T Plaza,
Buffalo, New York; that he is the Assistant Vice President of MANUFACTURERS AND
TRADERS TRUST COMPANY, a New York banking corporation, the corporation described
in and that executed the foregoing instrument; and that he signed his name
thereto by order of the board of directors of the corporation.

     Given under my hand and notarial seal, this October 31, 1995.

                              _____________________________
                                    Notary Public


                              Type or
                              Print Name: _________________


My commission expires:

_____________________


<PAGE>
 
                                                            EXHIBIT A
                                                            to Pooling Agreement

                                    FORM OF
                        LOCKBOX ACCOUNT LETTER AGREEMENT
                        --------------------------------


                                   [To come]
<PAGE>
 
                                                                       EXHIBIT B
                                                            to Pooling Agreement

                                    FORM OF
                     CONCENTRATION ACCOUNT LETTER AGREEMENT
                     --------------------------------------


                                   [To come]
<PAGE>
 
                                                                       EXHIBIT C
                                                            to Pooling Agreement

                                    FORM OF
                         MONTHLY SERVICER'S CERTIFICATE
                         ------------------------------


TO:  MANUFACTURERS AND TRADERS TRUST COMPANY
     [Paying Agent]
     NOTEPAD FUNDING CORPORATION
     [Name of Rating Agency]


     WILLIAMHOUSE-REGENCY OF DELAWARE, INC. (the "Servicer") hereby certifies
that:

     (A)  This Certificate is being delivered pursuant to Section 3.6 of the
Pooling and Servicing Agreement, dated as of October 31, 1995, (as the same may
be amended, supplemented or otherwise modified from time to time, the "Pooling
Agreement"), among NOTEPAD FUNDING CORPORATION, as Transferor, Servicer, and
MANUFACTURERS AND TRADERS TRUST COMPANY, as Trustee.

     (B)  As of the date of this Certificate, the Authorized Officer (as defined
in the Pooling Agreement) that is executing this Certificate is not aware of the
occurrence and continuance of any Early Amortization Event or Unmatured Early
Amortization Event (each as defined in the Pooling Agreement). [If an Early
Amortization Event or Unmatured Early Amortization Event has occurred and is
continuing, specify each such Early Amortization Event or Unmatured Early
Amortization Event (as applicable) of which the Authorized Officer executing
this Certificate is aware and the nature and status thereof and further certify
that such information is true and accurate in all material respects.]
<PAGE>
 
     IN WITNESS WHEREOF, Servicer has caused this Certificate to be executed by
its duly authorized officer this __ day of _______________, 19__.

                    WILLIAMHOUSE-REGENCY OF DELAWARE, INC.

INC.
                    By:     
                       -------------------------- 
                    Title:
- ----                      -----------------------

<PAGE>
 
                                                                       EXHIBIT D
                                                            to Pooling Agreement


                                MONTHLY REPORTS
                                ---------------

Select at random four Monthly Reports prepared during the fiscal year and:

     1.   Compare/reconcile the following Monthly Report items with the
          Servicer's original source documents noted below for five selected
          operating units (letters refer to the applicable section of the
          Monthly Report):

          A.  Monthly Receivable Activity:
              --------------------------- 
               1.  Monthly Sales Journal
               2.   Cash Application Journal
               3.   Aged Trial Balance
               4.   Journal entries and related support affecting cash
                    application or receivables
               5.   Receivable Write-off Approval List
               6.   Lockbox Bank Statements and PC generated Lockbox Reports
               7.   Credit Memo Report

          D.  Loss Reserve Ratio:
              ------------------ 
               1.   Schedule A of the Monthly Report
               2.   Applicable Daily Report for Cutoff Date
               3.   Previous Monthly Reports

          E.  Dilution Reserve Ratio:
              ---------------------- 
               1.   Section A of the Monthly Report
               2.   Previous Monthly Reports

          G.  Carrying Cost Receivables Reserve:
              --------------------------------- 
               1.   Section C of the Monthly Report
               2.   Carrying Cost Worksheet

          H.  Loss to Liquidation Ratio:
              ------------------------- 
               1.   Receivable Write-off Approval List
               2.   Aged Trial Balance
               3.   Journal entries and related back-up on write-offs and
                    recoveries
               4.   Previous Monthly Reports
<PAGE>
 
          J.  Discount Rate:
              ------------- 
               1.   Carrying Cost Worksheet

          Schedule A.  Aged Receivables Ratio:
                       ---------------------- 
               1.   Section A of the Monthly Report
               2.   Previous Monthly Reports
               3.   Aged Trial Balance Summary - invoices only, and

     2.   Recalculate the mathematical accuracy of Sections A,B,C,D,E,F,G,H,J
          and K and Schedule A.

For each quarter end date that a Monthly Report is obtained, obtain the accounts
receivable Write-Off Report for five selected operating units and randomly
select a total of five write-offs greater than $1000 individually.  Then obtain
the write-off documentation and verify that the write-offs had been approved and
were deleted from the Aged Trial Balance Report.

                                 DAILY REPORTS
                                 -------------

Select at random ten Daily Reports prepared during the fiscal year (of which not
more than two shall relate to any single fiscal month) and:

     1.   Compare/reconcile the following Daily Report items with the Servicer's
          original source documents noted below for five selected operating
          units (letters refer to the applicable section of the Daily Report):

          A.  Daily Receivable Activity:
              ------------------------- 
               1.   Daily Sales Summary
               2.   Cash Application Journal
               3.   Aged Trial Balance
               4.   Journal entries and related support affecting cash
                    applications or receivables
               5.   Receivable Write-off Approval List
               6.   Lockbox Bank Statement and PC generated Lockbox Reports

          B.  Net Eligible Receivables Calculation (if not closing period):
              ------------------------------------------------------------ 
               1.   Ineligible Receivables Program Reports

          C.  Excess Concentration Balances:
              ----------------------------- 
               1.   Ineligible Receivables Program Reports

                                                                               2
<PAGE>
 
          Schedule A (if settlement date):
               1.   Most recent Monthly Report
               2.   Daily Report last day prior to settlement date, and

     2.   Recalculate the mathematical accuracy of sections A-C and Schedule A.

                              CREDIT DOCUMENTATION
                              --------------------

Select at random two fiscal month ends during the fiscal year and:

     1.   Direct the Servicer to prepare a Credit File Contents Schedule (the
          "Credit Schedule") that summarizes the contents of the credit files
          for each customer the accountants select for testing.  The Credit
          Schedule will include the following information as of the cut-off date
          selected:  customer name, customer account number, customer statement,
          approved credit limit, date of credit limit approval, name and title
          of highest authority that approved the credit limit and other
          supporting documentation in support of extension of the credit limit
          (e. g., Dun & Bradstreet report, customer financial statement and bank
          or trade references), and

     2.   For each customer selected:

          A.   Compare the customer's account receivables balance with the
               approved credit limit to verify that the balance is less than or
               equal to the approved limit

          B.   Compare the customer's account balance per the Credit Schedule
               with the balance per the Account Receivable Aged Trial Balance

          C.   Compare the date of the customer's most recent invoice indicated
               on the customer's statement to the date of the credit approval to
               verify that the date of the invoice is the date of or subsequent
               to, but within one year of the date of, credit approval

          D.   Note that at least one of the following items is included with
               the credit documentation: Dun & Bradstreet Credit Report or other
               credit report, bank or trade reference,

                                                                               3
<PAGE>
 
               financial statements or a memorandum or workpapers regarding
               credit evaluation/justification.


For each of the ten Daily Reports selected:

     1.  Invoices:  Obtain the detail Aged Trial Balance Report for five
         --------                                                       
selected operating units and randomly select a total of 15 different invoices
and verify the invoice date, amount and customer name with a system generated
copy of the invoice;

     2.  Dilutions and Credits:  Obtain the detail Aged Trial Balance Report for
         ---------------------                                                  
five selected operating units and randomly select a total of 15 different credit
names and verify the credit memo date, amount and customer name with a system
generated copy of the credit memo;

     3.  Cash Application:  Randomly select a total of 15 individual cash
         ----------------                                                
receipts comprising the cash collection amount and verify the bank receipt date
with the receipt date and application amount on the Daily Report, adjusted for
available balances;

     4.  Ineligible Receivables:  Obtain the Aged Trial Balance for five
         ----------------------                                         
selected operating units and randomly select a total of ten customers that have
balances over 90 days past due and calculate the customer balances over 90 days
past due as a percentage of the customer's total balance.  If this calculated
percentage is more than 50%, determine if the customer is classified as part of
the Ineligible Receivables;

     5.  Aging Reports:  Using the 15 invoices selected in paragraph 1 above,
         -------------                                                       
find that the invoice is in the appropriate aging category on the Aged Trial
Balance; and

     6.  Purchase Options:  Using the 15 invoices selected in paragraph 1 above,
         ----------------                                                       
verify the purchase order reference number on the invoice with the purchase
order (if available).

                                                                               4
<PAGE>
 
                                                                       EXHIBIT E
                                                            to Pooling Agreement

                                    FORM OF
                             TRANSFEROR CERTIFICATE
                             ----------------------

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AS
AMENDED (THE "SECURITIES ACT"), THE SECURITIES OR "BLUE SKY" LAWS OF ANY STATE
OR THE LAWS OF ANY FOREIGN COUNTRY. THIS CERTIFICATE MAY NOT BE RESOLD,
TRANSFERRED OR OTHERWISE DISPOSED OF UNLESS SUCH RESALE, TRANSFER OR DISPOSITION
IS EXEMPT FROM THE REGISTRATION REQUIREMENTS OF THE SECURITIES ACT AND
APPLICABLE STATE SECURITIES LAWS AND FOREIGN LAWS. IN ADDITION TO THE
RESTRICTIONS SET FORTH ABOVE, RESALE, TRANSFER OR DISPOSITION OF THIS
CERTIFICATE IS PROHIBITED TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT (AS
DEFINED BELOW).


                    NOTEPAD FUNDING RECEIVABLES MASTER TRUST

                             TRANSFEROR CERTIFICATE


     THIS CERTIFIES THAT NOTEPAD FUNDING CORPORATION is the registered owner of
an interest in the Notepad Funding Receivables Master Trust (the "Trust"), which
was created pursuant to the Pooling and Servicing Agreement, dated as of October
31, 1995 (as the same may be amended, supplemented or otherwise modified from
time to time, the "Pooling Agreement"), by and among NOTEPAD FUNDING
CORPORATION, a Delaware corporation, as Transferor ("Transferor"), WILLIAMHOUSE-
REGENCY OF DELAWARE, INC., as initial Servicer (in such capacity, the
"Servicer"), and MANUFACTURERS AND TRADERS TRUST COMPANY, as Trustee (in such
capacity, together with its successors and assigns in such capacity, the
"Trustee"). This Certificate is the duly authorized Transferor Certificate
designated and issued under the Pooling Agreement. To the extent not otherwise
defined herein, capitalized terms have the meanings assigned to them in Appendix
A to the Pooling Agreement. This Certificate is subject to the terms, provisions
and conditions of, and is entitled to the benefits afforded by, the Pooling
Agreement, to which terms, provisions and conditions the holder of this
Certificate by virtue of the acceptance hereof assents and by which the holder
is bound.
<PAGE>
 
     This Certificate shall not bear interest.

     The Pooling Agreement may be amended and the rights and obligations of the
parties thereto and of the holder of this Certificate modified as set forth in
the Pooling Agreement.

     Unless the certificate of authentication hereon shall have been executed by
or on behalf of Trustee by the manual signature of a duly authorized signatory,
this Certificate shall not entitle the holder hereof to any benefit under the
Pooling Agreement or under any other Transaction Document or be valid for any
purpose.

     This Certificate is limited in right of payment to the Transferred Assets.

     Transferor may not transfer, assign, exchange or otherwise convey or
pledge, hypothecate or otherwise grant a security interest in this Certificate
or any interest represented hereby except in compliance with the terms,
conditions and restrictions set forth in the Pooling Agreement.

     This Certificate shall be construed in accordance with the laws of the
State of Illinois, without reference to its conflict of laws principles, and all
obligations, rights and remedies under, or arising in connection with, this
Certificate shall be determined in accordance with the laws of the State of
Illinois.

                                                                               2
<PAGE>
 
     IN WITNESS WHEREOF, Transferor has caused this Certificate to be executed
by its officer thereunto duly authorized.


                    NOTEPAD FUNDING CORPORATION



                    By: __________________________
                      Title: _____________________



                    TRUSTEE'S CERTIFICATE OF AUTHENTICATION

     This is the Transferor Certificate referred to in the Pooling Agreement.


                    MANUFACTURERS AND TRADERS TRUST COMPANY,
                      as Trustee



                    By: ___________________________
                      Title: ______________________



Dated:__________________ , 199_

                                                                               3
<PAGE>
 
                                                                       EXHIBIT F
                                                            to Pooling Agreement

              FORM OF CERTIFICATE TO BE GIVEN BY CERTIFICATE OWNER

[Euroclear                        [Cedel, societe anonyme
151 Boulevard Jacqmain            67 Boulevard Grand-Duchesse Charlotte
B-1210 Brussels, Belgium]         L-1331 Luxembourg]

     Re:  [Description of Certificates] issued pursuant to the Pooling and
          Servicing Agreement dated as of October 31, 1995, among NOTEPAD
          FUNDING CORPORATION, WILLIAMHOUSE-REGENCY OF DELAWARE, INC. and
          MANUFACTURERS AND TRADERS TRUST COMPANY, as Trustee, (the
          "Certificates").

     This is to certify that as of the date hereof, and except as set forth
below, the beneficial interest in the Certificates held by you for our account
is owned by persons that are not U.S. persons (as defined in Rule 901 under the
Securities Act of 1933, as amended).

     The undersigned undertakes to advise you promptly by tested telex on or
prior to the date on which you intend to submit your certification relating to
the Certificates held by you in which the undersigned has acquired, or intends
to acquire, a beneficial interest in accordance with your operating procedures
if any applicable statement herein is not correct on such date. In the absence
of any such notification, it may be assumed that this certification applies as
of such date.

     [This certification excepts beneficial interests in and does not relate to
U.S. $_________ principal amount of the Certificates appearing in your books as
being held for our account but that we have sold or as to which we are not yet
able to certify.]

     We understand that this certification is required in connection with
certain securities laws in the United States of America. If administrative or
legal proceedings are commenced or threatened in connection with which this
certification is or would be relevant, we irrevocably authorize you to produce
this certification or a copy thereof to any interested party in such
proceedings.

Dated: ___________________,*        By:___________________,
                                    Account Holder

*    Certification must be dated on or after the 15th day before the date of the
     Euroclear or Cedel certificate to which this certification relates.
<PAGE>
 
                                                                       EXHIBIT G
                                                            to Pooling Agreement

             FORM OF CERTIFICATE TO BE GIVEN BY EUROCLEAR OR CEDEL

[Trustee and Transfer Agent and Registrar]

     Re:  [Description of Certificates] issued pursuant to the Pooling and
          Servicing Agreement dated as of October 31, 1995 among NOTEPAD FUNDING
          CORPORATION, WILLIAMHOUSE-REGENCY OF DELAWARE, INC. and MANUFACTURERS
          AND TRADERS TRUST COMPANY, as Trustee, (the "Certificates").

     This is to certify that, based solely on certifications we have received in
writing, by tested telex or by electronic transmission from member organizations
appearing in our records as persons being entitled to a portion of the principal
amount set forth below (our "Member Organizations") as of the date hereof,
$__________ principal amount of the Certificates is owned by persons (a) that
are not U.S. persons (as defined in Rule 901 under the Securities Act of 1933,
as amended (the "Securities Act")) or (b) who purchased their Certificates (or
interests therein) in a transaction or transactions that did not require
registration under the Securities Act.

     We further certify (a) that we are not making available herewith for
exchange any portion of the related Regulation S Temporary Book-Entry
Certificate excepted in such certifications and (b) that as of the date hereof
we have not received any notification from any of our Member Organizations to
the effect that the statements made by them with respect to any portion of the
part submitted herewith for exchange are no longer true and cannot be relied
upon as of the date hereof.
<PAGE>
 
     We understand that this certification is required in connection with
certain securities laws of the United States of America. If administrative or
legal proceedings are commenced or threatened in connection with which this
certification is or would be relevant, we irrevocably authorize you to produce
this certification or a copy hereof to any interested party in such proceedings.

Date: _________________*      Yours faithfully,

* To be dated no earlier    By: ______________________________________________
than the Effective Date.         [Morgan Guaranty Trust Company of New York,
                                 Brussels Office, as Operator of the Euroclear
                                 Clearance System] [Cedel, societe anonyme]
<PAGE>
 
                                                                       EXHIBIT H
                                                            to Pooling Agreement

                 FORM OF CERTIFICATE TO BE GIVEN BY TRANSFEREE
               OF BENEFICIAL INTEREST IN A REGULATION S TEMPORARY
                             BOOK-ENTRY CERTIFICATE

[Euroclear                        [Cedel, societe anonyme
151 Boulevard Jacqmain            67 Boulevard Grand-Duchesse Charlotte
B-1210 Brussels, Belgium]         L-1331 Luxembourg]

     Re:  [Description of Certificates] issued pursuant to the Pooling and
          Servicing Agreement dated as of October 31, 1995 among NOTEPAD FUNDING
          CORPORATION, WILLIAMHOUSE-REGENCY OF DELAWARE, INC. and MANUFACTURERS
          AND TRADERS TRUST COMPANY, as Trustee, (the "Certificates").

     This is to certify that as of the date hereof, and except as set forth
below, for purposes of acquiring a beneficial interest in the Certificates, the
undersigned certifies that it is not a U.S. person (as defined in Rule 901 under
the Securities Act of 1933, as amended).

     The undersigned undertakes to advise you promptly by tested telex on or
prior to the date on which you intend to submit your certification relating to
the Certificates held by you in which the undersigned intends to acquire a
beneficial interest in accordance with your operating procedures if any
applicable statement herein is not correct on such date. In the absence of any
such notification, it may be assumed that this certification applies as of such
date.

     We understand that this certification is required in connection with
certain securities laws in the United States of America. If administrative or
legal proceedings are commenced or threatened in connection with which this
certification is or would be relevant, we irrevocably authorize you to produce
this certification or a copy thereof to any interested party in such
proceedings.

Dated: ___________________,         By: ______________________
<PAGE>
 
                                                                       EXHIBIT I
                                                            to Pooling Agreement

                  FORM OF TRANSFER CERTIFICATE FOR EXCHANGE OR
                  TRANSFER FROM 144A BOOK-ENTRY CERTIFICATE TO
                      REGULATION S BOOK-ENTRY CERTIFICATE

[Trustee and Transfer Agent and Registrar]

     Re:  [Description of Certificates] issued pursuant to the Pooling and
          Servicing Agreement dated as of October 31, 1995 (the "Agreement"),
          among NOTEPAD FUNDING CORPORATION, WILLIAMHOUSE-REGENCY OF DELAWARE,
          INC. and MANUFACTURERS AND TRADERS TRUST COMPANY, as Trustee, (the
          "Certificates").

     Capitalized terms used but not defined herein shall have the meanings given
to them in the Agreement.

     This letter relates to U.S. $___________ principal amount of Certificates
that are held as a beneficial interest in the 144A Book-Entry Certificate (CUSIP
No. _______) with DTC in the name of [insert name of transferor] (the
"Transferor"). The Transferor has requested an exchange or transfer of the
beneficial interest for an interest in the Regulation S Book-Entry Certificate
(CUSIP No. _______) to be held with [Euroclear] [Cedel] through DTC.

     In connection with the request and in receipt of the Certificates, the
Transferor does hereby certify that the exchange or transfer has been effected
in accordance with the transfer restrictions set forth in the Agreement and the
Certificates and:

          (a)  pursuant to and in accordance with Regulation S under the
     Securities Act of 1933, as amended (the "Securities Act"), and accordingly
     the Transferor does hereby certify that:

               (i)  the offer of the Certificates was not made to a person in
          the United States of America,

               [(ii)  at the time the buy order was originated, the transferee
          was outside the United States of America or the Transferor and any
          person acting on its behalf reasonably 
<PAGE>

          believed that the transferee was outside the United States of America.
 
              (ii) believed that the transferee was outside the United States of
          America, the transaction was executed in, on or through the
          facilities of a designated offshore securities market and neither the
          Transferor nor any person acting on its behalf knows that the
          transaction was pre-arranged with a buyer in the United States of
          America,]*

               (iii)  no directed selling efforts have been made in
          contravention of the requirements of Rule 903(b) or 904(b) of
          Regulation S, as applicable,

               (iv)  the transaction is not part of a plan or scheme to evade
          the registration requirements of the Securities Act, and

          (b)  with respect to transfers made in reliance on Rule 144 under the
     Securities Act, the Transferor does hereby certify that the Certificates
     are being transferred in a transaction permitted by Rule 144 under the
     Securities Act.

     This certification and the statements contained herein are made for your
benefit and the benefit of the issuer and the [placement agent].

                              [Insert name of Transferor]


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

- ------ 
*    Insert one of these two provisions, which come from the definition of
"offshore transactions" in Regulation S.

                                                                               2
<PAGE>
 
                                                                       EXHIBIT J
                                                            to Pooling Agreement

                 FORM OF PLACEMENT AGENT EXCHANGE INSTRUCTIONS


Depository Trust Company
55 Water Street
50th Floor
New York, New York 10041

     Re:  [Description of Certificates] issued pursuant to the Pooling and
          Servicing Agreement dated as of October 31, 1995 (the "Agreement"),
          among NOTEPAD FUNDING CORPORATION, WILLIAMHOUSE-REGENCY OF DELAWARE,
          INC. and MANUFACTURERS AND TRADERS TRUST COMPANY, as Trustee, (the
          "Certificates").

     Pursuant to Section 6.11 of the Agreement, _______________________ (the
"Placement Agent") hereby requests that $____________ aggregate principal amount
of the Certificates held by you for our account and represented by the
Regulation S Temporary Book-Entry Certificate (CUSIP No. _______) (as defined in
the Agreement) be exchanged for an equal principal amount represented by the
144A Book-Entry Certificate (CUSIP No. _______) to be held by you for our
account.

Dated:                                  [placement agent]


                              By:
                                 ---------------------------
                              Title:
                                    ------------------------
<PAGE>
 
                                                                      SCHEDULE 1
                                                            to Pooling Agreement

                         ACCOUNT BANKS - LOCKBOX BANKS
                         -----------------------------



                   ACCOUNT BANKS - CONCENTRATION ACCOUNT BANK
                   ------------------------------------------

<PAGE>

                                                                     EXHIBIT 4.9


                           SERIES 1995-1 SUPPLEMENT
                      TO POOLING AND SERVICING AGREEMENT


                         dated as of October 31, 1995


                                     among


                          NOTEPAD FUNDING CORPORATION
                                as Transferor,


                    WILLIAMHOUSE-REGENCY OF DELAWARE, INC.
                                 as Servicer,


                                      and


                    MANUFACTURERS AND TRADERS TRUST COMPANY
                                  as Trustee





                 WILLIAMHOUSE-REGENCY RECEIVABLES MASTER TRUST
                    $45,000,000 SERIES 1995-1 CERTIFICATES
<PAGE>
 
                               TABLE OF CONTENTS


ARTICLE I  DEFINITIONS; INCORPORATION OF TERMS

    SECTION 1.1   Definitions..................................  1
    SECTION 1.2   Incorporation of Terms....................... 22

ARTICLE II  DESIGNATION

    SECTION 2.1   Designation.................................. 22

ARTICLE III  CONDITIONS TO ISSUANCE 

    SECTION 3.1   Conditions to Issuance....................... 23

ARTICLE IV  PAYMENTS AND ALLOCATIONS
    SECTION 4.1   Interest; Additional Amounts................. 23
    SECTION 4.2   Daily Calculations and Series Allocations.... 24
    SECTION 4.3   Allocations of Daily Series Collections 
                     (Other Than in an Early Amortization 
                     Period)................................... 24
    SECTION 4.4   Allocations of Daily Series Collections 
                     During an Early Amortization Period....... 26
    SECTION 4.5   Withdrawals from the Equalization Account.... 27
    SECTION 4.6   Available Subordinated Amount................ 28
    SECTION 4.7   Write-Offs and Recoveries.................... 29
    SECTION 4.8   Certain Dilution in an Early Amortization 
                     Period.................................... 29
    SECTION 4.9   Defeasance................................... 30
    SECTION 4.10  Calculation of Dilution...................... 30

ARTICLE V  DISTRIBUTIONS AND REPORTS
    SECTION 5.1   Distributions................................ 31
    SECTION 5.2   Special Distributions on the Refinancing Date 32
    SECTION 5.3   Payments in Respect of Transferor Certificate 32
    SECTION 5.4   Daily Reports and Monthly Reports............ 32
    SECTION 5.5   Annual Tax Information....................... 33
    SECTION 5.6   Periodic Perfection Certificate.............. 33

ARTICLE VI  EARLY AMORTIZATION EVENTS

    SECTION 6.1   Early Amortization Events.................... 34
    SECTION 6.2   Early Amortization Period.................... 36
<PAGE>
 
ARTICLE VII  OPTIONAL REDEMPTION; INDEMNITIES

    SECTION 7.1  Optional Redemption of Investor Interests..... 37
    SECTION 7.2  Indemnification by Transferor................. 37
    SECTION 7.3  Indemnification by Servicer................... 39

ARTICLE VIII  MISCELLANEOUS

    SECTION 8.1  Governing Law................................. 39
    SECTION 8.2  Counterparts.................................. 39
    SECTION 8.3  Severability of Provisions.................... 39
    SECTION 8.4  Amendment, Waiver, Etc........................ 39
    SECTION 8.5  Trustee....................................... 39
    SECTION 8.6  Instructions in Writing....................... 40
    SECTION 8.7  Rule 144A..................................... 40
    SECTION 8.8  Supplemental Ratings Requirement.............. 40
    SECTION 8.9  No Recourse................................... 40


                                   EXHIBITS


EXHIBIT A    Form of Certificate
EXHIBIT B    Form of Daily Report
             Part 1.    For Use other than in Early Amortization Period
             Part 2.    For Use in Early Amortization Period
EXHIBIT C    Form of Monthly Report
             Part 1.    For Use other than in Early Amortization Period
             Part 2.    For Use in Early Amortization Period
EXHIBIT D    Form of Seller Guaranty
<PAGE>
 
      This SERIES 1995-1 SUPPLEMENT, dated as of October 31, 1995 (this 
"Supplement"), is made among NOTEPAD FUNDING CORPORATION, a Delaware 
corporation, as Transferor, WILLIAMHOUSE-REGENCY OF DELAWARE, INC., a Delaware 
corporation ("WRO"), as Servicer, and MANUFACTURERS AND TRADERS TRUST COMPANY, 
a New York banking corporation, as Trustee.

      Pursuant to the Pooling and Servicing Agreement, dated as of October 31, 
1995, (as it may be amended, supplemented or otherwise modified from time to 
time, and as supplemented hereby, the "Pooling Agreement"), among Transferor, 
Servicer and Trustee, Transferor may from time to time direct Trustee to issue 
and authenticate, on behalf of the Trust, one or more Series of Certificates 
representing undivided interests in the Transferred Assets.  Certain terms 
applicable to a Series are to be set forth in a Supplement. This Supplement is 
a "Supplement" as that term is defined in the Pooling Agreement.

      Pursuant to this Supplement, Transferor and Trustee shall create a Series 
of Certificates and specify certain of their terms.

ARTICLE I  DEFINITIONS; INCORPORATION OF TERMS

      SECTION 1.1  Definitions. (a) Capitalized terms used and not otherwise 
defined herein are used as defined in Appendix A to the Pooling Agreement. This 
Supplement shall be interpreted in accordance with the conventions set forth in 
Part B of that Appendix A.

      (b) Each reference in this Supplement to funds on deposit in the Carrying 
Cost Account, the Equalization Account or the Principal Funding Account (or 
similar phrase) refers only to funds in the administrative sub-accounts of 
those Accounts that are allocated to Series 1995-1. Unless the context 
otherwise requires, in this Supplement: (i) each reference to a "Daily Report" 
or "Monthly Report" refers to a Daily Report or Monthly Report for the Series 
1995-1 Certificates; (ii) each reference to the "Servicing Fee" refers to the 
Servicing Fee allocable to Series 1995-1; (iii) each reference to the "Series 
Collection Allocation Percentage" or the "Series Loss Allocation Percentage" 
refers to the Series Collection Allocation Percentage or Series Loss Allocation 
Percentage for the Series 1995-1 Certificates, and (iv) each reference to the 
Transaction Documents shall include reference to the Certificate Purchase 
Agreement and the Supplemental Agreement.

      (c) Each capitalized term defined below relates only to the Series 1995-1 
Certificates and to no other Series of Certificates.  Whenever used in
<PAGE>
 
this Supplement, the following words and phrases shall have the following 
meanings:


      "ABR Tranche" means, at any time, the portion of the Invested Amount that 
is designated by Transferor in accordance with the Certificate Purchase 
Agreement to accrue interest based on the Alternate Base Rate.

      "Accrual Reserve" means with respect to either Seller Group on any day, 
the sum of (a) 1.1 times the Incentive Payment Accrual, plus (b) the aggregate 
amount of obligations owed by such Seller Group in respect of Incentive Payment 
Dilution that accrued prior to the current calendar year and have not been 
paid, plus (c) the Incentive Payment Liquidation Reserve.

      "Acquisition Amount" is defined in Section 2.1.

      "Additional Amounts" means amounts payable pursuant to Sections 4.2, 4.3, 
4.5, 4.6 and 10.5 of the Certificate Purchase Agreement.

      "Adjusted Eligible Receivables" means the sum of the Group Specific 
Adjusted Eligible Receivables for Ampad Group and the Group Specific Adjusted 
Eligible Receivables for WRO Group.

      "Adjusted Invested Amount" means, on any Business Day falling in an Early 
Amortization Period, the result (but not less than zero) of the Invested Amount 
on the last day of the Revolving Period, reduced by the amount of all Investor 
Write-Offs that have been applied to reduce the Invested Amount (net of 
Investor Allocable Recoveries and Investor Allocable Dilution Adjustments that 
have been applied to reinstate the Invested Amount).

      "Aged Receivables Ratio" means, with respect to a Seller Group and as 
calculated in each Monthly Report as of the Cut-Off Date for the related 
Calculation Period, a fraction (expressed as a percentage) having (a) a 
numerator that is the sum of (i) the aggregate Unpaid Balance of Receivables 
generated by such Seller Group that remained outstanding (x) 91 to 120 days 
after their respective invoice dates, in the case of WRO Group, or (y) 121 to 
150 days after their respective due dates, in the case of Ampad Group, in each 
case as determined as of the Cut-Off Date for such Calculation Period, plus 
(ii) the aggregate Unpaid Balance of Receivables generated by such Seller Group 
that were written off as uncollectible during the most recently ended 
Calculation Period and that, if not so written off, would have been outstanding 
not more than (x) 120 days after their respective invoice dates, in the case of 
WRO Group, or (y) 150 days after their respective due dates, in the case of

                                                                          page 2
<PAGE>
 
Ampad Group, in each case as determined as of that Cut-Off Date and (b) a 
denominator that is the aggregate amount payable pursuant to invoices giving 
rise to Receivables that were generated by such Seller Group during the 
Calculation Period that occurred three Calculation Periods (in the case of WRO 
Group) or five Calculation Periods (in the case of Ampad Group) prior to the 
most recently ended Calculation Period, as determined as of the Cut-Off Date 
for such prior Calculation Period.

      "Agent" means Bankers Trust Company, in its capacity as Agent under (and 
as defined in) the Certificate Purchase Agreement, together with its  
respective successors in that capacity.  The Agent is an "Agent" for purposes 
of the Pooling Agreement.

      "Aggregate Retained Balances" means, on any Business Day and with respect 
to either Seller Group, the aggregate of the balances retained in Lockbox 
Accounts or Concentration Accounts for items in the process of collection but 
for which funds have not been made available by the related Lockbox Bank or 
Concentration Account Bank, provided that (i) no notice of insufficient funds 
or similar situation shall exist with respect thereto and (ii) the Unpaid 
Balance of receivables shall have been reduced by an amount equal to such 
balances.

      "Alternate Base Rate" means, on any day, a fluctuating rate of interest 
per annum equal to the higher of:

            (a)  the rate of interest announced, from time to time, by the 
      Agent as its prime commercial rate for United States dollar loans made in 
      the United States for any day, and

            (b)  the Federal Funds Rate.

Any change in the interest rate resulting from a change in the prime commercial 
rate announced by the Agent shall become effective without prior notice to 
Transferor or the Servicer as of 12:01 a.m., New York City time, on the 
Business Day on which each change in the prime commercial rate is announced by 
the Agent.  The prime commercial rate is a reference rate and does not 
necessarily represent the lowest or best rate actually charged by the Agent to 
any customer. The Agent may make commercial loans or other loans at rates of 
interest at, above or below the prime commercial rate.

      "Amortization Period" means the period beginning on the Distribution Date 
which is two months prior to the Expected Final Payment Date, and ending on the 
earlier of (a) the Expected Final Payment Date and (b) the date,

                                                                          page 3
<PAGE>
 
if any, on which an Early Amortization Period commences on or prior to the date 
specified above for the beginning of the Amortization Period.

      "Applicable Ratings Factor" means 2.5.

      "Applicable Reserve Ratio" means, with respect to a Seller Group during 
any Distribution Period, the greater of (a) the Minimum Required Reserve Ratio 
for such Seller Group and (b) the Required Reserve Ratios for such Seller 
Group, in each case as calculated in the Monthly Report required to be 
delivered on the Report Date immediately prior to the start of that 
Distribution Period, provided that during the period from the Closing Date to 
the first Distribution Date thereafter, the Applicable Reserve Ratio for Ampad 
Group shall be 27.5% and the Applicable Reserve Ratio for WRO Group shall be 
19.91%.

      "Approval Condition" means, with respect to any event or change in the 
terms applicable to this Supplement or the Series 1995-1 Certificates, (i) if 
the Series 1995-1 Certificates have been rated, the Rating Agency Condition 
shall be satisfied with respect to such event or change, and (ii) if the Series 
1995-1 Certificates have not been rated, such event or change shall have been 
approved in writing, prior to becoming effective, by the Agent.

      "ASA Measuring Period" means, for any Cut-Off Date falling in an Early 
Amortization Period, the Calculation Period ending on that Cut-Off Date (or the 
portion thereof falling after the Early Amortization Calculation Date, in the 
case of the first Cut-Off Date falling in the Early Amortization Period).

      "Available Subordinated Amount" means, at any time during an Early 
Amortization Period, the amount calculated pursuant to Section 4.6.

      "Average Turnover Days" means the sum of (a) the Group Allocation 
Percentage for Ampad Group times the Turnover Days for Ampad Group plus (b) the 
Group Allocation Percentage for WRO Group times the Turnover Days for WRO 
Group.

      "Base Amount" means, on any Business Day, the sum of (x) the Group 
Specific Base Amount for Ampad Group, plus (y) the Group Specific Base Amount 
for WRO Group, minus the Carrying Cost Receivables Reserve as reported in the 
Daily Report for such Business Day; provided that: (a) from and after the date 
upon which Transferor gives notice of prepayment of the Series 1995-1 
Certificates pursuant to Section 4.9, the Base Amount shall equal the lower of 
(i) the Base Amount as calculated above and (ii) the Base Amount as calculated 
for purposes of any Series of Certificates being issued in

                                                                          page 4
<PAGE>
 
connection with that prepayment; and (b) on any Business Day, the Base Amount 
shall be reduced by the aggregate amount (if any) in excess of $1,000,000 
secured by liens referred to in clause (b)(ii) of the definition of Permitted 
Adverse Claims.

      "Carrying Cost Cash Required Amount" means, on any Business Day, an 
amount equal to the Current Carrying Costs.

      "Carrying Cost Receivables Reserve" means, on any Business Day, the 
result of:

            (a) the Current Carrying Costs; plus 

            (b) the product of (i) the Invested Amount, multiplied by (ii) 1.75 
      times the Certificate Rate, multiplied by (iii) a fraction the numerator 
      of which is the product of 2 and the number of Average Turnover Days and 
      the denominator of which is 360; plus

            (c) the product of (i) the Series Collection Allocation Percentage 
      on the next preceding Distribution Date, multiplied by (ii) the aggregate 
      Unpaid Balance of Receivables held by Trustee on the next preceding 
      Distribution Date, multiplied by (iii) 2% multiplied by (iv) a fraction 
      the numerator of which is the product of 2 multiplied by the number of 
      Average Turnover Days and the denominator of which is 360; minus

            (d) the balance on deposit in the Carrying Cost Account at the 
      beginning of that Business Day.

      "Certificate Purchase Agreement" means the Revolving Certificate Purchase 
Agreement dated as of the Closing Date among Transferor, Servicer, the 
purchasers of the Series 1995-1 Certificates and the Agent. The Certificate 
Purchase Agreement is hereby designated a "Transaction Document" for purposes 
of the Pooling Agreement.

      "Certificate Rate" means, at any time, the weighted average of the 
interest rates on all outstanding Tranches.

      "Certificate Spread" means:

            (a) for the period from the Closing Date up to (but not including) 
      the day corresponding to the Closing Date in the month falling six months 
      after the month in which the Closing Date occurs (or if there is no such 
      corresponding day, through the last day of that sixth

                                                                          page 5
<PAGE>
 
      month), (i) with respect to any Eurodollar Tranche, 0.75% per annum, and 
      (ii) with respect to any ABR Tranche, 0% per annum;

            (b) thereafter up to (but not including) the day corresponding to 
      the Closing Date in the month falling nine months after the month in 
      which the Closing Date occurs (or if there is no such corresponding day, 
      through the last day of that ninth month), (i) with respect to any 
      Eurodollar Tranche, 1.25% per annum, and (ii) with respect to any ABR 
      Tranche, 0.25% per annum; and

            (c) thereafter up to (but not including) the day corresponding to 
      the Closing Date in the month falling twelve months after the month in 
      which the Closing Date occurs (or if there is no such corresponding day, 
      through the last day of that twelfth month), (i) with respect to any 
      Eurodollar Tranche, 2.00% per annum, and (ii) with respect to any ABR 
      Tranche, 1.00% per annum; and

            (d) thereafter, (i) with respect to any Eurodollar Tranche, 2.75% 
      per annum, and (ii) with respect to any ABR Tranche, 1.75% per annum.

      "Closing Date" means October 31, 1995.

      "Concentration Factor" means, as of any Cut-Off Date and with respect to 
a Seller Group, the greatest of:

            (i) such Seller Group's "Benchmark Percentage" for purposes of 
      clause (b) of the definition of "Excess Concentration Balances," 

            (ii) two times such Seller Group's "Benchmark Percentage" for 
      purposes of clause (c) of that definition, 

            (iii) three times such Seller Group's "Benchmark Percentage" for 
      purposes of clause (d) of that definition, and

            (iv) the sum of (A) all Special Concentration Limits then in effect 
      for such Seller Group, plus (B) the product of (x) such Seller Group's 
      "Benchmark Percentage" for purposes of clause (e) of the definition of 
      Excess Concentration Balances times (y) the excess of five over the 
      number of Special Obligors for such Seller Group.

      "Current Carrying Costs" means, during any Distribution Period, the sum 
of the amount of interest on the Series 1995-1 Certificates and the amount

                                                                          page 6
<PAGE>
 
of the Servicing Fee that will be payable on the next Interest Payment Date and 
any other Interest Payment Date falling not later than one week after such 
Interest Payment Date.

      "Daily Series Collections" is defined in Section 4.2.

      "Debt"  means, with respect to any Person, without duplication, (i) all 
indebtedness of such Person for borrowed money or for the deferred purchase 
price of property or services, excluding any trade accounts payable and other 
accrued current liabilities incurred in the ordinary course of business, but 
including, without limitation, all obligations, contingent or otherwise, of 
such Person in connection with any letters of credit and acceptances issued 
under letter of credit facilities, acceptance facilities or other similar 
facilities, (ii) all obligations of such Person evidenced by bonds, notes, 
debentures or other similar instruments, (iii) all indebtedness created or 
arising under any conditional sale or other title retention agreement with 
respect to property acquired by such Person (even if the rights and remedies of 
the seller or lender under such agreement in the event of default are limited 
to repossession or sale of such property), but excluding trade accounts payable 
arising in the ordinary course of business, (iv) all capitalized lease 
obligations of such Person, (v) all indebtedness referred to in (but not 
excluded from) clause (i), (ii), (iii) or (iv) above of other Persons and all 
dividends of other Persons, the payment of which is secured by (or for which 
the holder of such indebtedness has an existing right, contingent or otherwise, 
to be secured by) any lien upon or in property (including, without limitation, 
accounts and contract rights) owned by such Person, even though such Person has 
not assumed or become liable for the payment of such indebtedness, (vi) all 
guaranteed debt of such Person, (vii) all redeemable capital stock issued by 
such Person valued at the greater of its voluntary or involuntary maximum fixed 
repurchase price plus accrued and unpaid dividends, (viii) all obligations 
under interest rate contracts of such Person and (ix) any amendment, 
supplement, modification, deferral, renewal, extension or refunding of any 
liability of the types referred to in clauses (i) through (viii) above.  For 
purposes hereof, the "maximum fixed repurchase price" of any redeemable capital 
stock that does not have a fixed repurchase price shall be calculated in 
accordance with the terms of such redeemable capital stock as if such 
redeemable capital stock were purchased on any date on which the amount thereof 
shall be required to be determined pursuant to any Transaction Document, and if 
such price is based upon, or measured by, the fair market value of such 
redeemable capital stock, such fair market value to be determined in good faith 
by the board of directors of the issuer of such redeemable capital stock.

                                                                          page 7
<PAGE>
 
      "Deferred Portion" means, on any day the portion of the Acquisition 
Amount as to which payment is deferred, which portion shall equal the sum of 
the following amounts (as shown in the Daily Report for such day):  (i) the 
Excess Concentration Balances for both Seller Groups, plus (ii) the Excess New 
Seller Reserves for both Seller Groups, plus (iii) the dollar amount of the 
Adverse Claims that attach to the Transferred Assets unless such Adverse Claims 
are of the type described in clause (a) or (b)(i) of the definition of 
Permitted Adverse Claims or have been bonded in a manner that satisfies the 
Approval Condition, plus (iv) the Accrual Reserves (if any) for both Seller 
Groups, plus (v) the aggregate unpaid balance of Receivables that are not 
Eligible Receivables, plus (vi) the Carrying Cost Receivables Reserve, plus 
(vii) the Applicable Reserve Ratio for Ampad Group times the Net Eligible 
Receivables for Ampad Group, plus (viii) the Applicable Reserve Ratio for WRO 
Group times Net Eligible Receivables for WRO Group (it being understood that 
the Deferred Portion may vary from day to day); provided that the Deferred 
Portion shall be fixed as of the last day of the Revolving Period.

      "Dilution Horizon Variable" means, at any time with respect to a Seller 
Group, a fraction having (a) a numerator equal to the sum of the aggregate 
amounts payable pursuant to invoices giving rise to Receivables and generated 
by such Seller Group during the Calculation Period ending on the most recent 
Cut-Off Date (as of that Cut-Off Date) and (b) a denominator equal to the Group 
Specific Adjusted Eligible Receivables for such Seller Group as of the most 
recent Cut-Off Date.

      "Dilution Ratio" means, with respect to a Seller Group and as calculated 
in each Monthly Report as of the most recent Cut-Off Date, a fraction 
(expressed as a percentage) having (a) a numerator equal to the aggregate 
amount of Dilution on the Receivables generated by such Seller Group occurring 
during the Calculation Period ending on the most recent Cut-Off Date, and (b) a 
denominator equal to the aggregate amounts payable pursuant to invoices giving 
rise to Receivables that were generated by such Seller Group during the 
preceding Calculation Period (so that, for example, if the Calculation Period 
specified in clause (a) corresponded to the March fiscal month, the Calculation 
Period in this clause (b) would be the one corresponding to the February fiscal 
month).

      "Dilution Reserve Ratio" means, with respect to a Seller Group and as 
calculated in each Monthly Report, the result (expressed as a percentage) 
calculated in accordance with the following formula: 

      {(ARF x ADR) + [(HDR-ADR) x (HDR/ADR)]} x DHV

                                                                          page 8
<PAGE>
 
where: 

ADR         =     the average of the Dilution Ratios for such Seller Group 
                  during the period of 12 consecutive Calculation Periods 
                  ending on the related Cut-Off Date;
ARF         =     the Applicable Ratings Factor;
DHV         =     the Dilution Horizon Variable for such Seller Group; and
HDR         =     the highest Dilution Ratio for such Seller Group for any 
                  Calculation Period within the 12 consecutive Calculation 
                  Periods ending on the related Cut-Off Date.

      "Dilution Reserve Ratio (Z-value)" means, with respect to a Seller Group 
and as calculated in each Monthly Report, the result (expressed as a 
percentage) calculated in accordance with the following formula:

      [(ARF x ADR) + (Z-value x SD)] x DHV

where:

ADR         =     the average of the Dilution Ratios for such Seller Group 
                  during the period of 12 consecutive Calculation Periods 
                  ending on the related Cut-Off Date;
ARF         =     the Applicable Ratings Factor;
DHV         =     the Dilution Horizon Variable for such Seller Group;
SD          =     the sample standard deviation, during the period of 12 
                  consecutive Calculation Periods ending on the related Cut-Off 
                  Date, of the Dilution Ratio for such Seller Group; and
Z-value     =     the Z-value.

      "Early Amortization Calculation Date" means the day before an Early 
Amortization Period begins.

      "Early Amortization Period" means the period beginning on the date (if 
any) specified in Section 6.2 and ending on the day on which the Invested 
Amount has been reduced to zero.

      "Eurodollar Tranche" means, during any Interest Period, any portion of 
the Invested Amount that is designated by Transferor in accordance with the 
Certificate Purchase Agreement to accrue interest based on the Reserve-Adjusted 
Eurodollar Rate.

                                                                          page 9
<PAGE>
 
      "Excess Concentration Balances" means, on any day and with respect to a 
Reported Obligor, the aggregate outstanding balances of Eligible Receivables it 
owes that, expressed as a percentage of the Adjusted Eligible Receivables, 
exceeds the following percentages for the following Obligors (other than 
Special Obligors):

            (a)  100% for any Tier-1 Obligor of Ampad Group and 100% for any 
      Tier-1 Obligor of WRO Group;

            (b)  25% for any Tier-2 Obligor of Ampad Group and 17.5% for any 
      Tier-2 Obligor for WRO Group;

            (c)  12.5% for any Tier-3 Obligor of Ampad Group and 8.75% for any 
      Tier-3 Obligor for WRO Group;

            (d)  8.33% for any Tier-4 Obligor of Ampad Group and 5.83% for any 
      Tier-4 Obligor for WRO Group; and

            (e)  2.5% for any Tier-5 Obligor of Ampad Group and 2.5% for any 
      Tier-5 Obligor for WRO Group;

provided, that any Excess Concentration Balance for a Shared Obligor shall be 
deducted (for purposes of calculating the Net Eligible Receivables for either 
Group) from the Group Specific Adjusted Eligible Receivables for Ampad Group 
until Ampad Group's Net Eligible Receivables are reduced to zero, at which time 
the remainder of such Excess Concentration Balance shall (for such purposes) be 
deducted from the Group Specific Adjusted Eligible Receivables for WRO Group.  
Each of the percentages above is called a "Benchmark Percentage." Transferor 
may from time to time, by notice in any Monthly Report (and, in each case, 
after satisfying the Approval Condition) increase or decrease any Benchmark 
Percentage. Any such change shall also be given effect for purposes of the 
definition of "Concentration Factor" and consequently may result in a change to 
the Concentration Factor.  "Excess Concentration Balances" means on any day and 
with respect to any Special Obligor, the aggregate outstanding balances of 
Eligible Receivables it owes that, expressed as a percentage of Adjusted 
Eligible Receivables, exceeds the Special Concentration Limit for such Special 
Obligor.  Excess Concentration Balances will be measured on each day during the 
period from one Distribution Date to but excluding the next Distribution Date 
with respect to Reported Obligors for such period.

      "Excess New Seller Reserve" means, on any day and with respect to a 
Seller Group, the sum of the following amounts (if positive) calculated for

                                                                         page 10
<PAGE>
 
each New Seller in such Seller Group (other than any New Seller as to which the 
Approval Condition has been satisfied):

            (a) the aggregate outstanding balances of Eligible Receivables 
      generated by such New Seller (net of any Excess Concentration Balances); 
      minus

            (b) 5% of the sum of the Group Specific Adjusted Eligible 
      Receivables for both Seller Groups.

      "Expected Final Payment Date" means the October, 2000 Distribution Date.

      "Federal Funds Rate" means (a) the weighted average of the rates on 
overnight Federal funds transactions with members of the Federal Reserve System 
arranged by Federal funds brokers, as published for the day (or, if the day is 
not a Business Day, the immediately preceding Business Day) by the Federal 
Reserve Bank of New York; provided that if the rate is not so published for any 
Business Day, the rate for purposes of this clause will be the average of the 
quotations for the day on such transactions received by the Agent from three 
Federal funds brokers of recognized standing selected by it, plus (b) 100 basis 
points.

      "Final Scheduled Payment Date" means the October, 2001 Distribution Date.

      "First Issuance Date" means October 31, 1995.

      "Fully Funded Date" means the first date falling in the Amortization 
Period or an Early Amortization Period on which there are funds on deposit in 
the Carrying Cost Account and the Principal Funding Account that, in the 
aggregate, equal or exceed the Investor Repayment Amount and any Servicing Fee 
payable to anyone other than a WRO Person on the first Distribution Date 
falling after that date.

      "Group Allocation Percentage" means, at any time and with respect to 
either Seller Group, a fraction, the numerator of which is such Seller Group's 
Net Eligible Receivables and the denominator of which is the sum of such Seller 
Group's Net Eligible Receivables and other Seller Group's Net Eligible 
Receivables.

      "Group Specific Adjusted Eligible Receivables" means, on any Business Day 
and with respect to either Seller Group, the result of (a) the aggregate

                                                                         page 11
<PAGE>
 
unpaid balance of Eligible Receivables generated by such Seller Group and held 
by the Trust on that day, minus (b) such Seller Group's Group Allocation 
Percentage (as shown in the Daily Report for the preceding Business Day) of 
Unapplied Cash held by the Trust on that day, as shown in the Daily Report for 
the current Business Day, plus (c) the Aggregate Retained Balances for such 
Seller Group.

      "Group Specific Base Amount" means, for either Seller Group, the result 
of the following formula:

      [NER x SCAP x (100%-ARR)]

where:

ARR         =     the Applicable Reserve Ratio in effect for that Business Day 
                  and such Seller Group;
NER         =     the Net Eligible Receivables for such Seller Group as 
                  reported in the Daily Report for that Business Day; and
SCAP        =     the Series Collection Allocation Percentage for that Business 
                  Day.

      "Guarantor" means WRO, in its capacity as the guarantor under the Seller 
Guaranty.

      "Holdback Account Termination Date" is defined in Section 4.4.

      "Holder" means a Holder (as defined in the Pooling Agreement) of a Series 
1995-1 Certificate.

      "Incentive Payment Accrual" means, at any time, the reserve then shown on 
the consolidated books of the Sellers in respect of Incentive Payment Dilution, 
which reserve shall be updated weekly and shall be calculated in accordance 
with generally accepted accounting principles.

      "Incentive Payment Adjustment Factor" means, with respect to either 
Seller Group at any time, a fraction, the numerator of which is the aggregate 
amount of Incentive Payment Dilution accrued by such Seller Group during the 
immediately preceding calendar quarter and the denominator of which is the 
portion of Year Earlier Incentive Payments accrued during the corresponding 
quarter in the preceding calendar year.

      "Incentive Payment Dilution" means, with respect to a Seller Group, such 
Seller Group's liability for incentive payments or discounts to obligors

                                                                         page 12
<PAGE>
 
under monthly, quarterly and annual purchasing incentive programs (including 
volume rebate programs) for its customers.

      "Incentive Payment Liquidation Reserve" means, with respect to either 
Seller Group, the product of (a) the Incentive Payment Adjustment Factor, times 
(b) the Incentive Payment Per Diem, times (c) a number equal to 2 times the 
number of Turnover Days for such Seller Group.

      "Incentive Payment Per Diem" for a Seller Group at any time will equal 
the quotient of the Year Earlier Incentive Payments divided by 365.

      "Intercreditor Provisions" means (i) Section 8.13(vi) of the WRO Credit 
Agreement, (ii) the following definitions in the WRO Credit Agreement: Accounts 
Receivable Bridge Facility, Accounts Receivable Facility Documents, Accounts 
Receivable Facility Pooling and Servicing Agreement, Accounts Receivable 
Facility Purchase Agreement, Certificate, Maximum Funding Amount, Purchased 
Interest, Receivables Entity, Receivables Purchase Money Note, and Stated 
Amount and (iii) the provisions of the Security Agreement (as defined in the 
WRO Credit Agreement) relating to the release of Receivables and Related 
Assets.

      "Interest Payment Date" means any date upon which interest is payable 
with respect to the ABR Tranche or any Eurodollar Tranche, as specified in 
Section 4.1.

      "Interest Period" means:

            (a)  as to the ABR Tranche (if any) from time to time, (i) the 
      period from the Closing Date to the first subsequent Distribution Date 
      and (ii) each Distribution Period thereafter; and

            (b)  as to each Eurodollar Tranche (if any) from time to time, each 
      period from the date upon which that Eurodollar Tranche was first 
      designated as such pursuant to the Certificate Purchase Agreement (or the 
      end of the next preceding Yield Period for such Eurodollar Tranche, if 
      there has been one) to the date that is 30 days, 60 days or 90 days, at 
      the option of Transferor, thereafter; and if any Yield Period for a 
      Eurodollar Tranche would otherwise end on a day that is not a Business 
      Day, such Eurodollar Tranche shall instead end on the next Business Day 
      (or, if the next Business Day falls in the next calendar month, then on 
      the preceding Business Day).

                                                                         page 13
<PAGE>
 
      "Invested Amount" means, at any time, the sum of the purchase prices paid 
for Purchases made pursuant to (and as defined in) the Certificate Purchase 
Agreement at or prior to that time, reduced (but not below zero) by (a) the 
aggregate amount of all distributions that have been made to the Holders of the 
Series 1995-1 Certificates on account of principal, and (b) the amount of all 
Investor Write-Offs that have been applied to reduce the 1995-1 Invested Amount 
(net of Investor Allocable Recoveries and Investor Allocable Dilution 
Adjustments that have been applied to reinstate the Invested Amount).

      "Investor Allocable Dilution" means

      (x) on any Business Day falling in the Revolving Period, a fraction 
      (expressed as a percentage, which in any event may not exceed 100%)(a) 
      the numerator of which is the Net Invested Amount as of that Business 
      Day, and (b) the denominator of which is the Base Amount as of that 
      Business Day; and 


      (y) for any ASA Measuring Period, the product of the aggregate amount of 
      Dilution for that ASA Measuring Period as to which neither the applicable 
      Seller nor the Guarantor has made any payment required by Section 3.4 of 
      the Purchase Agreement, multiplied by the Series Loss Allocation 
      Percentage as of the beginning of that ASA Measuring Period, multiplied 
      by the Investor Allocation Percentage as of the first Business Day of 
      that ASA Measuring Period.

      "Investor Allocable Dilution Adjustments" is defined in Section 4.8.

      "Investor Allocable Loss Amount" means, for any ASA Measuring Period, the 
product of the Loss Amount for that ASA Measuring Period, multiplied by the 
Series Loss Allocation Percentage as of the beginning of that ASA Measuring 
Period, multiplied by the Investor Allocation Percentage as of the beginning of 
that ASA Measuring Period.

      "Investor Allocable Recoveries" means, for any ASA Measuring Period, the 
product of the Net Recoveries for that ASA Measuring Period, multiplied by the 
Series Loss Allocation Percentage as of the beginning of that ASA Measuring 
Period, multiplied by the Investor Allocation Percentage as of the first 
Business Day of that ASA Measuring Period.

      "Investor Allocation Percentage" means:

                                                                         page 14
<PAGE>
 
       (x) on any Business Day falling in the Revolving Period, a fraction 
      (expressed as a percentage, which in any event may not exceed 100%) (a) 
      the numerator of which is the Net Invested Amount as of that Business 
      Day, and (b) the denominator of which is the Base Amount as of that 
      Business Day; and

      (y) on any Business Day falling in the Amortization Period or an Early 
      Amortization Period, a fraction (expressed as a percentage, which in any 
      event may not exceed 100%) (a) the numerator of which is the Net Invested 
      Amount as of the beginning of the Amortization Period or the Early 
      Amortization Calculation Date, as applicable, and (b) the denominator of 
      which is the Base Amount as of (i) that Business Day, if it falls in the 
      Amortization Period, and (ii) otherwise, the Early Amortization 
      Calculation Date.

      "Investor Ownership Percentage" means, on any day, a fraction, (x) the 
numerator of which is the Acquisition Amount on such day and (y) the 
denominator of which is the excess of (i) the Unpaid Balance of Receivables on 
such day over (ii) the Unapplied Cash on such day; provided that the Investor 
Ownership Percentage shall be fixed on the last day of the Revolving Period.

      "Investor Repayment Amount" means, on any Business Day falling in the 
Amortization Period or an Early Amortization Period, the sum of (a) the 
outstanding principal amount of the Series 1995-1 Certificates, plus (b) the 
interest and any Additional Amounts known to be payable on the Series 1995-1 
Certificates on the first Distribution Date falling after that date.

      "Investor Write-Offs" means, as calculated in any Monthly Report relating 
to a Calculation Period falling completely or partially in an Early 
Amortization Period:

            (a)  if the Available Subordinated Amount is greater than zero at 
      the end of the related ASA Measuring Period, zero; and

            (b)  if the Available Subordinated Amount is zero at the end of the 
      related ASA Measuring Period, the excess (if any) of (x) the sum of the 
      Investor Allocable Loss Amount and the Investor Allocable Dilution for 
      the related ASA Measuring Period, over (y) the Available Subordinated 
      Amount as of the beginning of that ASA Measuring Period.

                                                                         page 15
<PAGE>
 
      "Loss Amount" means, with respect to any ASA Measuring Period, an amount 
equal to the positive difference (if any) of (a) the amount of Receivables held 
by the Trust that became Write-Offs during that ASA Measuring Period, minus (b) 
the amount of Recoveries received during that ASA Measuring Period.

      "Loss Reserve Ratio" means, with respect to a Seller Group and as 
calculated in each Monthly Report, the result (expressed as a percentage) of 
(a) the Applicable Ratings Factor multiplied by (b) the highest average of the 
Aged Receivables Ratio for such Seller Group in any three consecutive 
Calculation Periods that occurred during the preceding 12 consecutive 
Calculation Periods ending on the most recent Cut-Off Date multiplied by (c) a 
fraction having (i) a numerator equal to the sum of the aggregate amounts 
payable pursuant to invoices giving rise to Receivables generated by such 
Seller Group during the five Calculation Periods (in the case of Ampad Group) 
or three Calculation Periods (in the case of WRO Group) preceding or ending on 
the most recent Cut-Off Date, and (ii) a denominator equal to the Group 
Specific Adjusted Eligible Receivables, as of the most recent Cut-Off Date.

      "Loss Reserve Ratio (Z-value)" means, with respect to a Seller Group and 
as calculated in each Monthly Report, the result (expressed as a percentage) of 
(a) the Loss Reserve Ratio for such Seller Group plus (b) the product of the 
Z-value multiplied by the sample standard deviation of the Aged Receivables 
Ratio for such Seller Group during the preceding 12 consecutive Calculation 
Periods ending on the most recent Cut-Off Date.

      "Loss to Liquidation Ratio" means, with respect to a Seller Group and as 
calculated in each Monthly Report, a fraction (a) the numerator of which is the 
aggregate Unpaid Balance of Receivables (net of recoveries) for such Seller 
Group that were written off as uncollectible or (without duplication) converted 
into promissory notes during the three preceding Calculation Periods in 
accordance with the Credit and Collection Policy of the applicable Seller, and 
(b) the denominator of which is the aggregate amount of Collections on the 
Receivables received during such three Calculation Periods with respect to such 
Seller Group.

      "Minimum Required Reserve Ratio" means with respect to a Seller Group the 
sum, as of any Cut-Off Date, of (a) the Concentration Factor for the Cut-Off 
Date plus (b) the product of the average of the Dilution Ratios of such Seller 
Group for the period of 12 preceding Calculation Periods ending on the Cut-Off 
Date, multiplied by the Dilution Horizon Variable of such Seller Group for the 
Cut-Off Date; provided that in no event shall the Minimum Required Reserve 
Ratio be less than 12%.

                                                                         page 16
<PAGE>
 
      "Net Eligible Receivables" means, at any time and with respect to either 
Seller Group, (a) the Group Specific Adjusted Eligible Receivables for such 
Seller Group, minus (b) the then aggregate amount of all Excess Concentration 
Balances with respect to all Obligors for such Seller Group, minus (c) the 
Excess New Seller Reserve for such Seller Group, minus (d) the dollar amount of 
the Adverse Claims that attach to the Transferred Assets attributable to such 
Seller Group unless such Adverse Claims are of the type described in clauses 
(a) or (b)(i) of the definition of Permitted Adverse Claims or have been bonded 
in a manner that satisfies the Approval Condition, minus (e) the Accrual 
Reserve for such Seller Group, if the Approval Condition is satisfied and if 
Incentive Payment Dilution is excluded from the determination of "Dilution"; it 
being understood that the amounts referred to in the preceding clauses (b) 
through (e) shall be calculated without duplication.

      "Net Invested Amount" means, on any Business Day, the Invested Amount, 
reduced by the aggregate balance on deposit in the Equalization Account and the 
Principal Funding Account.

      "Net Recoveries" means, with respect to any ASA Measuring Period, an 
amount equal to the positive difference (if any) of (a) the amount of 
Recoveries received in that ASA Measuring Period minus (b) the amount of 
Receivables that became Write-Offs in that ASA Measuring Period.

      "New Seller" means, on any day, any Seller that became a Seller during 
the preceding twelve months.

      "Principal Payment Date" means (i) any date on which the Invested Amount 
is to be reduced pursuant to Section 3.1 of the Certificate Purchase Agreement, 
(ii) any date on which any prepayment is to be made pursuant to Section 4.9, 
(iii) the end of each Interest Period in respect of the next maturing 
Eurodollar Tranche and/or ABR Tranche, in such order as the Agent shall select 
so as to minimize "breakage costs", (iv) each Distribution Date falling in an 
Early Amortization Period (beginning with the Distribution Date falling in the 
Calculation Period after the Calculation Period in which the Early Amortization 
Period begins) and (v) any Distribution Date falling on or after the Expected 
Final Payment Date.

      "Rating Agency" means S&P and DCR.

      "Reference Bank" means Bankers Trust Company.

      "Refinancing Date" is defined in Section 4.9.
      

                                                                         page 17
<PAGE>
 
      "Reported Obligor" means, with respect to either Seller Group, (i) the 
twenty Obligors that owe the highest aggregate unpaid balance of Eligible 
Receivables to Sellers in such Seller Group as of the most recent Cut-Off Date 
for which a Monthly Report has been delivered, and (ii) any other Obligor that 
owes an aggregate unpaid balance of Eligible Receivables to Sellers in such 
Seller Group as of such Cut-Off Date that is at least 1% of the aggregate 
unpaid balance of all Eligible Receivables owed to Sellers in such Seller 
Group, in each case as identified in such Monthly Report.

      "Required Purchasers" is defined in Section 8.1 of the Certificate 
Purchase Agreement.

      "Required Receivables" means, on any Business Day:

            (a) So long as an Early Amortization Period has not commenced, the 
      sum of the amounts determined for each Seller Group according to the 
      following formula:

            IA + CCRR     X     GAPX     R 
                                        ---
             (1 - ARR)                  NER

      where:      
      
      ARR         =     the Applicable Reserve Ratio for such Seller Group in 
                        effect for that Business Day;
      CCRR        =     the Carrying Cost Receivables Reserve, as reported in 
                        the Daily Report for that Business Day;
      GAP         =     the Group Allocation Percentage for such Seller Group;
      IA          =     the Invested Amount, as reported in the Daily Report 
                        for that Business Day;
      NER         =     the Net Eligible Receivables for such Seller Group as 
                        reported in the Daily Report for that Business Day; and
      R           =     the aggregate Unpaid Balance of Receivables originated 
                        by such Seller Group and held by the Trust as reported 
                        in the Daily Report for that Business Day.

                                                                         page 18
<PAGE>
 
            (b) If an Early Amortization Period has commenced, the result of 
      the following formula:
         
            AIA +  ASA + UCCRR
         
      where:      

      AIA         =     the Adjusted Invested Amount on that Business Day;
      UCCRR       =     the Unfunded Carrying Cost Receivables Reserve on that 
                        Business Day; and
      ASA         =     the Available Subordinated Amount on that Business Day.

      "Required Reserve Ratios" means, with respect to a Seller Group, as 
calculated in each Monthly Report, the greater of (a) the Loss Reserve Ratio 
for such Seller Group plus the Dilution Reserve Ratio for such Seller Group and 
(b) the Loss Reserve Ratio (Z-value) for such Seller Group plus the Dilution 
Reserve Ratio (Z-value) for such Seller Group.

      "Reserve-Adjusted Eurodollar Rate" means for any Interest Period, the 
rate per annum obtained by dividing (i) the arithmetic average (rounded upward 
to the nearest 1/100 of one percent) of the offered quotation, if any, to first 
class banks in the interbank Eurodollar market by Reference Bank for U.S. 
dollar deposits of amounts in same day funds comparable to the principal amount 
of the Certificate of that Reference Bank with maturities comparable to such 
Interest Period as of approximately 10:00 a.m. (New York time) on the second 
Business Day prior to the first day of that Interest Period by (ii) a 
percentage equal to 100% minus the stated maximum rate of all reserve 
requirements (including any marginal, emergency, supplemental, special or other 
reserves) applicable on such second preceding Business Day to any member bank 
of the Federal Reserve System in respect of "Eurocurrency liabilities" as 
defined in Regulation D of the Federal Reserve Board (or any successor category 
of liabilities under Regulation D); provided that if any Reference Bank fails 
to provide Agent with its aforementioned quotation, then the Reserve-Adjusted 
Eurodollar Rate shall be determined based on the quotation(s) provided to Agent 
by the other Reference Bank(s).

      "Revolving Period" means the period beginning on the Closing Date and 
ending on the day before the first day of the Amortization Period or an Early 
Amortization Period.

      "Seller Group" means Ampad Group or WRO Group.

                                                                         page 19
<PAGE>
 
      "Series Allocable Dilution Adjustments" means, for any ASA Measuring 
Period, the product of the aggregate amount of payments pursuant to Section 3.4 
of the Purchase Agreement or pursuant to the Seller Guaranty received during 
that ASA Measuring Period relating to Dilution that occurred prior to that ASA 
Measuring Period, multiplied by the Series Loss Allocation Percentage as of the 
beginning of that ASA Measuring Period.

      "Series 1995-1 Certificates" means any of the Series 1995-1 Certificates 
issued pursuant to this Supplement, each of which shall be substantially in the 
form of Exhibit A.

      "Shared Obligor" means, at any time, an Obligor that is a Reported 
Obligor for both Seller Groups.

      "Special Concentration Limit" means 

            (i)  with respect to the Obligor that owes the highest aggregate 
      Unpaid Balance of Eligible Receivables to Ampad Group, 10%;

            (ii)  with respect to the Obligors that owe the second and third 
      highest aggregate Unpaid Balances of Eligible Receivables to Ampad Group, 
      5%;

            (iii)  with respect to the Obligor that owes the highest aggregate 
      Unpaid Balance of Eligible Receivables to WRO Group, 7%; and

            (iv)  with respect to the Obligor that owes the second highest 
      aggregate Unpaid Balance of Eligible Receivables to WRO Group, 3%.

      "Special Obligor" means, at any time, any of the following:  (i)  the 
three Obligors that owe the highest aggregate Unpaid Balances of Eligible 
Receivables to the Ampad Group, and (ii) the two Obligors that owe the highest 
aggregate Unpaid Balances of Receivables to WRO Group.

      "Stated Amount" means as to any Certificate, the maximum principal amount 
that may be required to be funded by the Holder of such Certificate.

      "Supplemental Agreement" has the meaning set forth in Section 7.1(f) of 
the Certificate Purchase Agreement.

      "Tier-1 Obligor" means any Obligor that has (a) a commercial paper rating 
from the Rating Agencies of at least "A-1+" (or its equivalent) or (b) a

                                                                         page 20
<PAGE>
 
senior actual or implied debt rating from the Rating Agencies of at least "AAA" 
(or its equivalent).

      "Tier-2 Obligor" means any Obligor (other than a Tier-1 Obligor) that has 
(a) a commercial paper rating from the Rating Agencies of at least "A-1" (or 
its equivalent) or (b) a senior actual or implied debt rating from the Rating 
Agencies of at least "A+" (or its equivalent).

      "Tier-3 Obligor" means any Obligor (other than a Tier-1 Obligor or a 
Tier-2 Obligor) that has (a) a commercial paper rating from the Rating Agencies 
of at least "A-2" (or its equivalent) or (b) a senior actual or implied debt 
rating from the Rating Agencies of at least "BBB+" (or its equivalent).

      "Tier-4 Obligor" means any Obligor (other than a Tier-1 Obligor, a Tier-2 
Obligor or a Tier-3 Obligor) that has (a) a commercial paper rating from the 
Rating Agencies of at least "A-3" (or its equivalent) or (b) a senior actual or 
implied debt rating from the Rating Agencies of at least "BBB-" (or its 
equivalent).

      "Tier-5 Obligor" means any Obligor other than a Tier-1 Obligor, a Tier-2 
Obligor, a Tier-3 Obligor or a Tier-4 Obligor.

      "Tranche" means each of the ABR Tranche and each Eurodollar Tranche.

      "Transferor Indemnified Losses" is defined in Section 7.2.

      "Transferor Indemnified Party" is defined in Section 7.2.

      "Transferor Payment Percentage" means, on any Business Day, the 
difference of 100% minus the Investor Allocation Percentage on that Business 
Day.

      "Unapplied Cash" means, on any Business Day, available funds received in 
the Master Collection Account and reflected in the Daily Report for that 
Business Day that have not been applied as Collections on a particular 
Receivable on or prior to the time as of which that Daily Report is prepared.

      "Unfunded Carrying Cost Receivables Reserve" means, on any Business Day 
falling in an Early Amortization Period, the difference (but not less than 
zero) of (a) the Carrying Cost Receivables Reserve as of the Early Amortization 
Calculation Date, minus (b) the aggregate Collections deposited

                                                                         page 21
<PAGE>
 
into the Carrying Cost Account during the portion of the Early Amortization 
Period up to and including that Business Day.

      "Unmatured Early Amortization Event" means an event or condition that, 
upon the giving of notice or the passage of time, would become an Early 
Amortization Event.

      "Year Earlier Incentive Payments" means, at any time with respect to 
either Seller Group, the aggregate amount of payments made (or to be made) or 
discounts given (or to be given) to customers by such Seller Group on account 
of Incentive Payment Dilution during the then most recently ended calendar 
year.

      "WRO Credit Agreement" means the Credit Agreement dated as of October 31, 
1995 among WRO, the financial institutions named therein and Bankers Trust 
Company, as Agent, as in effect on the Closing Date.

      "Z-value" means 2.58.

      SECTION 1.2  Incorporation of Terms. The terms of the Pooling Agreement 
are incorporated in this Supplement as if set forth in full herein. As 
supplemented by this Supplement, the Pooling Agreement is in all respects 
ratified and confirmed and both together shall be read, taken and construed as 
one and the same agreement. If the terms of this Supplement and the terms of 
the Pooling Agreement conflict, the terms of this Supplement shall control with 
respect to the Series 1995-1 Certificates.

ARTICLE II  DESIGNATION

      SECTION 2.1  Designation. There is hereby created a Series to be known as 
the "Series 1995-1 Certificates." Subject to the conditions set forth in 
Article III, Trustee shall authenticate and deliver the Series 1995-1 
Certificates, to or upon the order of Transferor in an aggregate Stated Amount 
equal to $45,000,000. Notwithstanding the terms of Section 6.1 of the Pooling 
Agreement, the Series 1995-1 Certificates shall be in minimum denominations of 
$5,000,000 and in integral multiples of $1,000,000 in excess of that 
amount.

      The Series 1995-1 Certificates represent an undivided interest in the 
portion of the Transferred Assets allocable to this Series, which undivided 
interest (expressed as a percentage) shall equal the Investor Ownership 
Percentage.  The amount payable on any day by the Holders of such Certificates 
for the acquisition such undivided interest (the "Acquisition

                                                                         page 22
<PAGE>
 
Amount") shall equal the Invested Amount plus the Deferred Portion (it being 
understood that the Acquisition Amount may vary from day to day); provided that 
Acquisition Amount shall be fixed on the last day of the Revolving Period.

      The Deferred Portion of the Acquisition Amount shall be subject to a 
holdback and shall be paid to the extent (and only to the extent) Daily Series 
Collections are not required to pay amounts described in clauses first through 
fourth of Section 4.3 or Section 4.4 (as applicable), it being understood that 
the Holders of Series 1995-1 Certificates shall not be liable to pay any 
portion of the Deferred Portion not paid out of Daily Series Collections.

ARTICLE III  CONDITIONS TO ISSUANCE 

      SECTION 3.1  Conditions to Issuance. Trustee will not authenticate the 
Series 1995-1 Certificates unless all conditions to the issuance of the Series 
1995-1 Certificates under Section 6.10 of the Pooling Agreement shall have been 
satisfied.

ARTICLE IV  PAYMENTS AND ALLOCATIONS

      SECTION 4.1  Interest; Additional Amounts. (a) Subject to Section 4.1 of 
the Revolving Certificate Purchase Agreement, Transferor may from time to time 
allocate the outstanding principal amount under the Series 1995-1 Certificates 
to an ABR Tranche and up to four Eurodollar Tranches. Interest on the ABR 
Tranche shall be payable on each Distribution Date, and interest on a 
Eurodollar Tranche shall be payable at the end of the applicable Interest 
Period, except that (i) interest on the amount of any principal repaid on any 
other date shall be payable on the date of the repayment and (ii) in the case 
of any six-month Interest Period, accrued interest shall be payable on the date 
corresponding to the first day of that Interest Period in the third following 
month (or if there is no such corresponding day, the last day of that third 
month). If any such day is not a Business Day, interest shall instead be due on 
the next Business Day (or, if the next Business Day falls in the next calendar 
month, then on the next preceding Business Day).

      (b)  Interest on a Eurodollar Tranche shall accrue during any Interest 
Period at a rate per annum equal to the Reserve Adjusted Eurodollar Rate plus 
the Certificate Spread and shall be calculated on the basis of actual days over 
a year of 360 days.

      (c)  Interest on the ABR Tranche shall accrue at the Alternate Base Rate 
in effect from time to time plus the Certificate Spread and shall be

                                                                         page 23
<PAGE>
 
calculated on the basis of actual days over a year of 365 or 366 days, as the 
case may be.

      (d)  Interest with respect to the Series 1995-1 Certificates due but not 
paid on any Distribution Date or the last day of an Interest Period, as the 
case may be, will be due on the next Distribution Date or last day of an 
Interest Period with additional interest on the amount at 2% per annum above 
the Alternate Base Rate to the extent permitted by law.

      (e)  Additional Amounts shall also be payable with respect to the Series 
1995-1 Certificates as specified in the Certificate Purchase Agreement and to 
the extent (but only to the extent) that funds become available for such 
Additional Amounts in accordance with Sections 4.2 and 4.3.

      SECTION 4.2  Daily Calculations and Series Allocations. On each Business 
Day, Servicer shall calculate the Series Collection Allocation Percentage for 
Series 1995-1 (and, if necessary for that calculation, the Required 
Receivables), the Carrying Cost Cash Required Amount and, during the Revolving 
Period and the Amortization Period, the Base Amount. On each Business Day 
during the Revolving Period or the Amortization Period, Servicer shall also 
determine whether the Net Invested Amount is greater than, equal to or less 
than the Base Amount.

      Pursuant to Section 4.3 of the Pooling Agreement, Servicer shall allocate 
the Series Collection Allocation Percentage of available funds received in the 
Master Collection Account (other than any Shared Investor Collections) since 
the preceding Business Day's allocation to the Series Interest of Series 
1995-1. The portion of funds so allocated, together with any funds released 
from the Equalization Account in accordance with Section 4.5 on that Business 
Day, are called the "Daily Series Collections."

      SECTION 4.3  Allocations of Daily Series Collections (Other Than in an 
Early Amortization Period). On each Business Day (other than a Business Day 
falling in an Early Amortization Period or after the Fully Funded Date), 
Servicer shall allocate the Investor Allocation Percentage of the Daily Series 
Collections (or, if less, the aggregate amount of Daily Series Collections 
required to fund the items described in priorities first through fourth below) 
to the following purposes, in the priority indicated (and to the extent of 
Daily Series Collections available):

            first, to the Carrying Cost Account until the amount allocated to 
      the Carrying Cost Account equals the Carrying Cost Cash Required Amount;

                                                                         page 24
<PAGE>
 
            second, if Transferor shall have notified the Agent in accordance 
      with Section 3.1 of the Certificate Purchase Agreement that it desires to 
      reduce the Invested Amount or if the Amortization Period has begun, to 
      the Principal Funding Account until the funds on deposit in that account 
      equal the amount of such reduction or (during the Amortization Period) 
      the Invested Amount, provided that the amount allocated pursuant to this 
      priority second on any Business Day shall not exceed the product of (x) 
      the Investor Ownership Percentage multiplied by (y) the excess of the 
      Daily Series Collections over the amounts allocated on that Business Day 
      pursuant to priority first; 

            third, if the Net Invested Amount is greater than the Base Amount, 
      to the Equalization Account (during the Revolving Period) or the 
      Principal Funding Account (during the Amortization Period) in an amount 
      sufficient to reduce the Net Invested Amount to an amount equal to the 
      Base Amount; and

            fourth, to hold in the Master Collection Account the amount 
      necessary to pay on the next Distribution Date all Additional Amounts 
      payable to the Holders. 

On such Business Day, Servicer shall allocate the remainder of the Daily Series 
Collections to make current and/or deferred transfer payments to Transferor in 
respect of the Transferor Certificate, provided that Transferor may, from time 
to time, direct Servicer to direct Trustee to hold all or part of the funds to 
be paid pursuant to this sentence in the Master Collection Account to be 
applied as Daily Series Collections on the following Business Day.

      If, on any day, the amount of Collections that is then allocated to the 
Carrying Cost Account exceeds the amount of Collections that is then required 
to be allocated to the Carrying Cost Account, the Servicer shall reallocate 
such Collections on such day to one or more of the obligations described in 
priorities second through fourth, and in the last sentence of the preceding 
paragraph, in the order of priority set forth therein.

      In addition, if, on any day, funds on deposit in the Master Collection 
Account and available for allocation under priority fourth are less than the 
amount of the obligations described therein, then the available Collections 
shall be allocated by Servicer to the holders of such obligations pro rata 
according to the respective amounts of such obligations held by them.

                                                                         page 25
<PAGE>
 
      On any Business Day falling after the Fully Funded Date, all Daily Series 
Collections shall be paid to Transferor as current and/or deferred transfer 
payments.

      SECTION 4.4  Allocations of Daily Series Collections During an Early 
Amortization Period. On each Business Day falling in an Early Amortization 
Period and prior to or on the Fully Funded Date, Servicer shall allocate the 
Daily Series Collections to the following purposes, in the priority indicated 
(and to the extent of Daily Series Collections available):

            first, to the Carrying Cost Account to the extent that the balance 
      therein is less than the amount of Current Carrying Costs (other than any 
      Servicing Fee payable to any WRO Person) payable on the Distribution Date 
      relating to the Calculation Period during which such Business Day falls;

            second, to the Principal Funding Account and to Transferor (or, 
      prior to the Holdback Account Termination Date, to the Holdback Account) 
      in the following amounts:

                  (a) the amount to be transferred to the Principal Funding 
            Account shall equal the product of (i) the Investor Allocation 
            Percentage, multiplied by (ii) the excess of the Daily Series 
            Collections over the amount allocated on that Business Day pursuant 
            to priority first, provided that the aggregate amount so deposited 
            shall in no event exceed the lesser of (x) the Invested Amount and 
            (y) the Investor Ownership Percentage times the aggregate Unpaid 
            Balance of Receivables as of the last day of the Revolving Period; 
            and

                  (b) the amount to be transferred to Transferor (or, prior to 
            the Holdback Account Termination Date, to the Holdback Account) 
            shall equal the product of (i) the Transferor Payment Percentage, 
            multiplied by (ii) the excess of the Daily Series Collections over 
            the amount allocated on that Business Day pursuant to priority 
            first;

            third, to hold in the Master Collection Account the amount 
      necessary to pay on the next Distribution Date all Additional Amounts 
      payable to the Holders; 

                                                                         page 26
<PAGE>
 
            fourth, to pay any Servicing Fee payable to any WRO Person on the 
      Distribution Date relating to the Calculation Period during which such 
      Business Day falls; and

            fifth, the balance to Transferor, provided that prior to the 
      Holdback Account Termination Date, amounts payable to Transferor pursuant 
      to this priority fifth shall be deposited into the Holdback Account and 
      held as provided below.

      The "Holdback Account Termination Date" shall be the earlier to occur of 
(i) the date that falls twelve months after the beginning of the Early 
Amortization Period and (ii) the Fully Funded Date. If at any time prior to the 
Holdback Account Termination Date, the amount of funds on deposit in the 
Holdback Account exceeds the difference of (1) the Investor Repayment Amount 
minus (2) the amount of funds then held in the Carrying Cost Account and the 
Principal Funding Account that are available to pay the Investor Repayment 
Amount, then the amount of such excess funds shall be released from the 
Holdback Account and paid to Transferor as current and/or deferred transfer 
payments. On the Holdback Account Termination Date, Servicer shall calculate an 
amount equal to (x) the aggregate amount of funds held in the Holdback Account, 
minus (y) the aggregate Investor Allocable Dilution for the Early Amortization 
Period as to which no Series Allocable Dilution Adjustments have been received. 
The amount of such difference, if positive, will be paid to Transferor. The 
funds remaining in the Holdback Account after the payment of such amount to 
Transferor shall be transferred to the Master Collection Account and applied to 
the items listed in priorities first through fifth above, in that order (except 
that no such funds shall be allocated to Transferor or the Holdback Account 
pursuant to priority second and the amount allocable to the Principal Funding 
Account shall not be limited by application of the Investor Allocation 
Percentage).

      If, on any day, funds on deposit in the Master Collection Account and 
available for allocation under priority third are less than the amount of the 
obligations described therein, then the available Collections shall be 
allocated by Servicer to the holders of such obligations pro rata according to 
the respective amounts of such obligations held by them.

      On any Business Day falling after the Fully Funded Date, all Daily Series 
Collections shall be paid to Transferor in respect of the Transferor 
Certificate.

      SECTION 4.5  Withdrawals from the Equalization Account. On any Business 
Day during the Revolving Period on which no Early Amortization

                                                                         page 27
<PAGE>
 
Event or Unmatured Early Amortization Event exists, Servicer may instruct 
Trustee in writing to withdraw funds from the Equalization Account and apply 
such funds as Daily Series Collections, so long as the Net Invested Amount 
would not exceed the Base Amount after giving effect to such transfer and 
application. On the first day of the Amortization Period or an Early 
Amortization Period, Servicer shall instruct Trustee to transfer the entire 
balance in the Equalization Account to the Principal Funding Account.

      SECTION 4.6  Available Subordinated Amount. (a) If an Early Amortization 
Period begins, Servicer shall promptly calculate the Available Subordinated 
Amount as of the Early Amortization Calculation Date and report such amount in 
the Daily Report for the first day in the Early Amortization Period. Servicer 
shall also calculate the Available Subordinated Amount as of each Cut-Off Date 
falling in the Early Amortization Period, such calculation to be reflected in 
the related Monthly Report.

      (b)  The Available Subordinated Amount as of the Early Amortization 
Calculation Date shall equal the product of (x) the Investor Allocation 
Percentage, multiplied by (y) the result of: 

            (i) the product of the Unpaid Balance of Receivables held by 
      Trustee at the opening of Business on the Early Amortization Calculation 
      Date, multiplied by the Series Collection Allocation Percentage on that 
      date; minus

            (ii) the sum of the lesser of the Base Amount and the Net Invested 
      Amount and (B) the Carrying Cost Receivables Reserve at the opening of 
      Business on the Early Amortization Calculation Date.

      (c)  The Available Subordinated Amount, as of any Cut-Off Date in the 
Early Amortization Period, shall equal the result of:

            (i)  the Available Subordinated Amount as of the preceding Cut-Off 
      Date (or as of the Early Amortization Calculation Date, in the case of 
      the first Cut-Off Date falling in the Early Amortization Period); minus

            (ii)  the Investor Allocable Loss Amount with respect to the ASA 
      Measuring Period ending on that Cut-Off Date; minus 

            (iii)  any Investor Allocable Dilution with respect to the ASA 
      Measuring Period ending on that Cut-Off Date; plus

                                                                         page 28
<PAGE>
 
            (iv)  subject to Sections 4.7 and 4.8, the Investor Allocable 
      Recoveries and Investor Allocable Dilution Adjustments with respect to 
      the ASA Measuring Period ending on that Cut-Off Date.

      (d)  Notwithstanding the foregoing, in no event shall the Available 
Subordinated Amount at any time be less than zero or greater than the initial 
Available Subordinated Amount calculated pursuant to subsection (b).

      SECTION 4.7  Write-Offs and Recoveries. (a)  In each Monthly Report 
required to be delivered during the Early Amortization Period, Servicer shall 
calculate the Investor Write-Offs and the Investor Allocable Recoveries for the 
most recently ended ASA Measuring Period.

      (b)  If the Investor Write-Offs calculated in any Monthly Report exceed 
zero, the Invested Amount and the outstanding principal amount of the Series 
1995-1 Certificates shall be reduced by the amount of the Investor Write-Offs 
with effect from the related Distribution Date.

      (c)  If the Invested Amount has been reduced on account of any Investor 
Write-Offs, then any Investor Allocable Recoveries with respect to any 
Calculation Period ending after the reduction takes place shall be applied to 
reinstate the Invested Amount and the outstanding principal amount of the 
Series 1995-1 Certificates, to the extent of such prior reductions that have 
not previously been reinstated, with effect from the related Distribution Date. 
If Investor Allocable Recoveries are so applied to reinstate the Invested 
Amount and the outstanding principal amount of the Series 1995-1 Certificates 
on any Distribution Date, then Investor Allocable Recoveries shall be applied 
to increase the Available Subordinated Amount on the same Distribution Date 
only to the extent of the excess, if any, of the Investor Allocable Recoveries, 
minus the amount of Investor Allocable Recoveries so applied.

      SECTION 4.8  Certain Dilution in an Early Amortization Period. (a)  In 
each Monthly Report required to be delivered during the Early Amortization 
Period, Servicer shall calculate the Investor Allocable Dilution and the Series 
Allocable Dilution Adjustments for the most recently ended ASA Measuring 
Period.

      (b)  If the Investor Allocable Dilution calculated in any Monthly Report 
is greater than zero, and there are funds in the Holdback Account, then those 
funds (up to an amount equal to the amount of the Investor Allocable Dilution), 
shall be allocated (i) first, in accordance with priority first of Section 4.4, 
(ii) second, to the Principal Funding Account, so long as the aggregate

                                                                         page 29
<PAGE>
 
amount on deposit therein does not exceed the Invested Amount and (iii) third, 
in accordance with priorities third through fifth of Section 4.4, in that 
priority.

      (c)  If the Available Subordinated Amount or the Invested Amount has been 
reduced on account of any Investor Allocable Dilution, then (i) any Series 
Allocable Dilution Adjustments with respect to any Calculation Period ending 
after the reduction takes place and (ii) any additional funds deposited in the 
Holdback Account (the "Investor Allocable Dilution Adjustments") shall be 
allocated (x) first, to reinstate the Invested Amount and the outstanding 
principal amount of the Series 1995-1 Certificates, and (y) second, to 
reinstate the Available Subordinated Amount, in each case to the extent not 
previously reinstated.  Any amount so allocated on any day shall be allocated 
(i) first, in accordance with priority first of Section 4.4, (ii) second, to 
the Principal Funding Account, so long as the aggregate amount on deposit 
therein does not exceed the Invested Amount and (iii) third, in accordance with 
priorities third through fifth of Section 4.4, in that priority.

      SECTION 4.9  Defeasance. On any Business Day falling in the Revolving 
Period (but with not less than three Business Days prior written notice from 
Servicer to the Holders), Servicer may, upon instruction from Transferor, cause 
the Series 1995-1 Certificates to be prepaid in full (but not in part) by 
causing the Series Interest to be conveyed to one or more Persons (who may be 
the holders of a new Series issued substantially contemporaneously with such 
prepayment, which new Series may have a greater Series Interest than Series 
1995-1) for a cash purchase price in an amount equal to the sum of (a) the 
Invested Amount, plus (b) to the extent not available in the Carrying Cost 
Account, accrued and unpaid interest on the Series 1995-1 Certificates through 
the day of such prepayment (the "Refinancing Date"), plus (c) to the extent not 
available from funds set aside pursuant to priority fourth of Section 4.3, any 
Additional Amounts owed with respect to the Series 1995-1 Certificates 
(including any Additional Amounts arising as a result of such prepayment). No 
such prepayment or conveyance shall, however, be permitted if as a result 
thereof Transferor or any of its Affiliates would acquire such Series Interest 
or the underlying Receivables. The purchase price shall be deposited in the 
Principal Funding Account and shall be distributed to the Agent, for further 
distribution to the Holders, on the Refinancing Date in accordance with the 
terms of Section 5.2.

      SECTION 4.10  Calculation of Dilution. The Servicer may, in any Daily 
Report or Monthly Report, calculate Dilution for either Seller Group to exclude 
Incentive Payment Dilution if the following conditions are satisfied:  (i) the 
Accrual Reserve is deducted in the calculation of Net Eligible Receivables for 
such Seller Group, and (ii) during the term of the Certificates

                                                                         page 30
<PAGE>
 
and with respect to any calendar quarter or calendar year, Incentive Payment 
Dilution paid by the Sellers shall not have exceeded the Incentive Payment 
Accrual for such quarter or year by more than 20%.

ARTICLE V  DISTRIBUTIONS AND REPORTS

      SECTION 5.1  Distributions. On each Distribution Date and, with respect 
to clause (b), on each Principal Payment Date, other than a Distribution Date 
that may be a Refinancing Date, Trustee shall, in accordance with instructions 
set out in the applicable Daily Report, distribute to the Agent, for further 
distribution among the Holders, the following amounts:

            (a)  accrued and unpaid interest on the ABR Tranche, and any 
      additional interest payable pursuant to Section 4.1, to the extent funds 
      are available for such payment in the Carrying Cost Account;

            (b)  on each Principal Payment Date, all funds deposited in the 
      Principal Funding Account on or prior to the most recent Cut-Off Date 
      (but in no event in excess of the Invested Amount) shall be distributed 
      in reduction of the Invested Amount;

            (c)  if, on the Expected Final Payment Date or any Distribution 
      Date falling in an Early Amortization Period, the funds on deposit in the 
      Carrying Cost Account (less any Servicing Fee payable on that day to 
      anyone other than a WRO Person) will be equal to or greater than the 
      Invested Amount (after giving effect to the distribution required by 
      subsection (b)), then an amount equal to such remaining Invested Amount 
      shall be withdrawn from the Carrying Cost Account and distributed in 
      reduction of the Invested Amount; and

            (d)  any Additional Amounts payable with respect to Series 1995-1 
      Certificates to the extent that funds have been allocated for those 
      Additional Amounts pursuant to priority fourth of Section 4.3 or priority 
      fifth of Section 4.4.

      On each Distribution Date, Trustee shall also, in accordance with 
instructions set out in the applicable Daily Report, distribute the Servicing 
Fee to the Servicer to the extent that funds are available for that purpose in 
the Carrying Cost Account.

      On the last day of each Interest Period for a Eurodollar Tranche, Trustee 
shall, in accordance with instructions set out in the applicable Daily Report, 
distribute to the Agent, for further distribution among the Holders,

                                                                         page 31
<PAGE>
 
accrued and unpaid interest on such Eurodollar Tranche, to the extent funds are 
available for such payment in the Carrying Cost Account.

      SECTION 5.2  Special Distributions on the Refinancing Date. On the 
Refinancing Date, Trustee shall, in accordance with instructions set out in the 
applicable Daily Report, distribute to the Agent, for further distribution 
among the Holders, the following amounts:

            (a)  all interest accrued on the Series 1995-1 Certificates through 
      the Refinancing Date, to the extent funds are available for such payment 
      in the Carrying Cost Account or have been deposited in the Principal 
      Funding Account pursuant to Section 4.9;

            (b)  all funds deposited in the Principal Funding Account pursuant 
      to Section 4.9; and

            (c)  any Additional Amounts payable with respect to the Series 
      1995-1 Certificates to the extent that funds for those Additional Amounts 
      have been allocated pursuant to priority fourth of Section 4.3 or 
      priority fifth of Section 4.4 or deposited in the Principal Funding 
      Account pursuant to Section 4.9.

      SECTION 5.3  Payments in Respect of Transferor Certificate. On each day 
on which funds are allocated for this purpose pursuant to Sections 4.3 and 4.4 
(and subject to the terms of Section 4.4 relating to the Holdback Account), 
Trustee shall, in accordance with instructions set out in the applicable Daily 
Report, distribute to Transferor, in respect of the Transferor Certificate, all 
funds allocated for that purpose in accordance with those Sections. In 
addition, after the Invested Amount has been repaid in full and all interest 
and Additional Amounts owed to the Holders have been paid, any additional funds 
on deposit in the Carrying Cost Account, the Equalization Account or the 
Principal Funding Account shall similarly be paid to Transferor, in respect of 
the Transferor Certificate.

      SECTION 5.4  Daily Reports and Monthly Reports. Each Daily Report and 
Monthly Report shall be substantially in the applicable form set out in Exhibit 
B or C or in such other form as may be satisfactory to Servicer and Trustee and 
consistent with the terms of this Supplement and the Pooling Agreement.  Copies 
of each Monthly Report shall be provided free of charge by the Trustee to 
purchasers of Series 1995-1 Certificates in connection with the initial 
distribution thereof and may be obtained free of charge upon request from the 
Trustee (and presentation of a confirmation evidencing the purchase of such 
beneficial interest) by subsequent purchasers.

                                                                         page 32
<PAGE>
 
      SECTION 5.5  Annual Tax Information. On or before February 15 of each 
calendar year, beginning with calendar year 1996, Servicer, on behalf of 
Trustee, shall furnish or cause to be furnished to each Person who at any time 
during the preceding calendar year was a Holder the information for the 
preceding calendar year, or the applicable portion thereof during which the 
Person was a Holder, as is required to be provided by an issuer of indebtedness 
under the Internal Revenue Code to the holders of the issuer's indebtedness and 
such other customary information as is necessary to enable such Holders to 
prepare their federal income tax returns. Servicer's obligations under the 
preceding sentence shall be deemed to have been satisfied to the extent that 
substantially comparable information shall be provided by the Agent to the 
specified Persons pursuant to the Pooling Agreement or any requirements of the 
Internal Revenue Code as from time to time in effect. Notwithstanding anything 
to the contrary contained in this Agreement, Trustee shall, to the extent 
required by applicable law, from time to time furnish to the appropriate 
Persons a Form 1099-INT within the period required by applicable law.

      SECTION 5.6  Periodic Perfection Certificate. On or before February 15 of 
each calendar year, beginning with calendar year 1996, Servicer, on behalf of 
Trustee, shall furnish or cause to be furnished to Trustee and the Agent an 
Officer's Certificate setting forth a list of all changes in (a) the name, 
identity or corporate structure of Transferor or any Seller and (b) the chief 
executive office of Transferor or any Seller (or in the place of business of 
Transferor or any Seller that has only one place of business) that have taken 
place since the date of the Officer's Certificate most recently delivered 
pursuant to this Section 5.6 (or since the Closing Date, in the case of the 
first such Officer's Certificate to be delivered), or indicating that no such 
events have taken place, and stating in each case what filings of UCC financing 
statements, or amendments thereto, relating to the Transaction Documents have 
been made in connection with each such event (identified the date and filing 
index numbers for each). Any financing statement identified in such an 
Officer's Certificate delivered to Trustee shall be deemed to have been 
identified to Trustee in writing for purposes of subsection 11.1(c)(v) of the 
Pooling Agreement. If any such new UCC financing statements are filed, Servicer 
shall cause Trustee to be named as secured party (in the case of any filing 
against Transferor) or assignee of the secured party (in the case of any filing 
against a Seller). Notwithstanding the foregoing, if any "Event of Default" or 
"Potential Event of Default" under (and as defined in) the WRO Credit Agreement 
occurs, Servicer shall deliver an Officer's Certificate covering the matters 
described above to Trustee and Agent not later than 10 days after the 
occurrence of such event, and for so long as any such event

                                                                         page 33
<PAGE>
 
remains outstanding Servicer shall deliver such an Officer's Certificate on the 
last Business Day falling in each of March, June, September and December.

ARTICLE VI  EARLY AMORTIZATION EVENTS

      SECTION 6.1  Early Amortization Events. Each of the following shall 
constitute an "Early Amortization Event": 

            (a)(i)  failure on the part of Transferor or Servicer to make any 
      payment of the principal amount of or any interest on the Series 1995-1  
      Certificates when due, or to make any deposit required by the terms of 
      any Transaction Document on or before one Business Day after the date the 
      deposit is required to be made, or to make any other payment, except any 
      payment of the Servicing Fee to a WRO Person, required by the terms of 
      any Transaction Document on or before five Business Days after the date 
      such payment is required to be made; or (ii) failure on the part of any 
      Seller to duly observe or perform in any material respect Section 6.1(f), 
      6.1(h), 6.1(j), 6.3(a), 6.3(b), 6.3(c), or 6.3(e) of the Purchase 
      Agreement or Transferor to duly observe or perform in any material 
      respect Section 7.2(c), 7.2(e), 7.2(f), 7.2(h), 7.2(i), 7.2(j), 7.2(k) or 
      7.2(n) of the Pooling Agreement or clause (i) or (ii) of Section 7.02(d) 
      of the Pooling Agreement, which failure continues unremedied for a period 
      of five Business Days; or (iii) failure on the part of Transferor, 
      Servicer or any Seller to duly observe or perform any provision of the 
      Supplemental Agreement, which failure continues unremedied for a period 
      of five Business Days; or (iv) failure on the part of Transferor, 
      Guarantor, Servicer or any Seller duly to observe or perform any other 
      covenant or agreement set forth in any Transaction Document, which 
      failure continues unremedied for a period of 30 days; or (v) Guarantor 
      gives notice of termination of the Seller Guaranty;

            (b)  any representation or warranty made by a Seller in Section 
      5.1(d), 5.1(i), 5.1(o) or 5.1(r) of the Purchase Agreement or by 
      Transferor in Section 2.3(a)(i), 2.3(a)(ii) or 7.1(i) of the Pooling 
      Agreement shall prove to have been incorrect in any material respect when 
      made, and continues to be incorrect in any material respect for a period 
      of five Business Days, or any other representation or warranty made by 
      Transferor, Servicer or any Seller in any Transaction Document shall 
      prove to have been incorrect in any material respect when made, and 
      continues to be incorrect in any material respect for a period of thirty 
      days; provided that a mistake in representation of a Receivable as an 
      Eligible Receivable shall not constitute an Early Amortization Event 
      unless and until the applicable Seller has failed to

                                                                         page 34
<PAGE>
 
      make the cash payments (if any) owed under Section 3.3 of the Purchase 
      Agreement in respect of the misrepresentation (it being understood that 
      certain of such mistakes may result in a non-cash adjustment under the 
      Purchase Agreement);

            (c)  a Bankruptcy Event shall occur with respect to Transferor, 
      Servicer, Guarantor or any Seller, or Transferor shall become unable, for 
      any reason, to transfer Receivables Related Transferred Assets to the 
      Trust in accordance with the provisions of this Agreement and the Pooling 
      Agreement; provided that if, at the time any event that would, with the 
      passage of time, become a Bankruptcy Event occurs as a result of a 
      bankruptcy proceeding being filed against Transferor or any Seller, then, 
      on and after the day on which the bankruptcy proceeding is filed until 
      the earlier to occur of the dismissal of the proceeding and the Early 
      Amortization Commencement Date, Transferor shall not purchase Receivables 
      and Related Assets from the affected Seller or, if Transferor is the 
      subject of the proceeding, transfer Receivables and Related Transferred 
      Assets to the Trust;

            (d)  the Trust or Transferor shall become an "investment company" 
      within the meaning of the Investment Company Act of 1940, as amended;

            (e)  the Net Invested Amount exceeds the Base Amount for a period 
      of five or more consecutive Business Days;

            (f)  a Servicer Default occurs;

            (g)  AMACAR Group and WRO, together, shall cease to own, directly 
      or indirectly, 100% of the issued and outstanding capital stock of 
      Transferor;

            (h)  the Internal Revenue Service or the PBGC shall have filed one 
      or more Tax or ERISA Liens against the assets of Transferor or any Seller 
      (including Receivables) in an aggregate amount exceeding $250,000, 
      unless such amounts (i) are bonded in a manner that satisfies the 
      Approval Condition or (ii) relate to taxes in an aggregate amount not 
      exceeding $250,000 which are contested in good faith by 
      appropriate proceedings and with respect to which adequate reserves are 
      being maintained under GAAP;

                                                                         page 35
<PAGE>
 
            (i)  the cessation of, or the failure to create, a valid 
      first-priority perfected ownership or security interest in favor of 
      Trustee in the Receivables or the rights of Transferor under the Purchase 
      Agreement; 

            (j)  the Invested Amount is not paid in full on the Expected Final 
      Payment Date;

            (k)  any foreclosure or similar proceeding in respect of any 
      adverse claim on the Purchase Money Note or the Transferor's common stock 
      shall have been commenced; or title to any Transferor Note or 
      Transferor's common stock shall pass to the holders of such adverse 
      claim, it being understood that the grant of a security interest in the 
      stock of Transferor or the Purchase Money Note to a creditor of a Seller 
      that is party to an Intercreditor Agreement shall not be an Early 
      Amortization Event;

            (l)  an event of default shall have occurred under the WRO Credit 
      Agreement or any other any mortgage, bond, indenture, loan agreement or 
      other document evidencing any Debt of WRO or any Subsidiary, which Debt 
      is outstanding in a principal amount of at least $2,500,000 in the 
      aggregate, and the existence of such default would permit the holders of 
      such Debt to cause it to become, whether by declaration or otherwise, due 
      and payable prior to the date on which it would otherwise become due and 
      payable or (ii) a default shall have occurred in any payment when due at 
      final maturity of any such Debt; 

            (m)  Transferor shall not be able to pay the purchase price for new 
      Receivables by increasing the principal amount of the Seller Account and 
      such condition continues for five consecutive Business Days; or 

            (n)   the Intercreditor Provisions shall be amended without the 
      prior written consent of the Trustee, and such condition shall continue 
      unremedied for a period of 5 Business Days.

      SECTION 6.2  Early Amortization Period. Upon the occurrence and 
continuance of any Early Amortization Event described in subsection 6.1(c), 
(d), (i), (j) or (k), an Early Amortization Period shall commence without any 
notice or other action on the part of Trustee or the Series 1995-1 
Certificateholders, immediately upon the occurrence of such Early Amortization 
Event, except that if an Early Amortization Event described in subsection 
6.1(c) occurs as the result of the occurrence of a Bankruptcy Event with 
respect to one or more Sellers the Receivables originated by which made up less 
than 10% of the aggregate Unpaid Balance of Receivables held by the

                                                                         page 36
<PAGE>
 
Trust as of the date of the commencement of the proceeding that gave rise to 
the first such Bankruptcy Event, then an Early Amortization Period shall not 
commence unless Required Series Holders declare it to have commenced. On the 
tenth day after Transferor receives notice or otherwise becomes aware of the 
occurrence of any Early Amortization Event described in subsection 6.1(a), (e), 
(h) or (l) an Early Amortization Period shall commence without any notice or 
other action on the part of Trustee or the Series 1995-1 Certificateholders, 
unless waived by the Required Series Holders or otherwise cured prior to such 
tenth day. Upon the occurrence and continuance of any event described in any 
subsection above (including subsection 6.1(a), (c), (d), (e), (h), (i) or (j)), 
after the applicable grace period, if any, set forth in such subsection, 
Trustee may (and, at the direction of the Required Series Holders, shall) by 
notice then given in writing to Transferor and Servicer, declare that an Early 
Amortization Period has commenced as of the date of Transferor's receipt of the 
notice.

ARTICLE VII  OPTIONAL REDEMPTION; INDEMNITIES

      SECTION 7.1  Optional Redemption of Investor Interests. On any 
Distribution Date occurring during an Early Amortization Period with respect to 
the Series 1995-1 Certificates on or after the date that the Invested Amount is 
reduced to ten percent or less of the sum of the Stated Amounts, Transferor 
shall have the option to redeem the Series 1995-1 Series Interest. The purchase 
price will be an amount equal to the Invested Amount plus accrued and unpaid 
interest (and accrued and unpaid interest with respect to interest that was due 
but not paid on any prior Distribution Date) through the day preceding the 
Distribution Date at the Certificate Rate applicable to the Series plus the 
aggregate amount by which the Invested Amount has been reduced on account of 
Investor Write-Offs and Investor Allocable Dilution (and not subsequently 
reinstated). Upon the tender of the outstanding Certificates of the Series by 
the Certificateholders, Trustee shall distribute the amounts, together with all 
funds on deposit in the Principal Funding Account that are allocable to the 
Series 1995-1 Certificates, to the Certificateholders of the Series on the next 
Distribution Date in repayment of the principal amount and accrued and unpaid 
interest owing to the Certificateholders. Following any redemption, the 
Certificateholders of the Series shall have no further rights with respect to 
the Receivables. In the event that Transferor fails for any reason to deposit 
in the Principal Funding Account the aggregate purchase price for the Series 
1995-1 Certificates, payments shall continue to be made to the 
Certificateholders of the Series in accordance with the terms of the Pooling 
Agreement and this Supplement.

      SECTION 7.2  Indemnification by Transferor. Transferor hereby agrees to 
indemnify the Trust, Trustee, each Holder of a Series 1995-1 Certificate and 
each of the successors, permitted transferees and assigns of any such Person 
and all officers, directors, shareholders, controlling Persons,

                                                                         page 37
<PAGE>
 
employees, affiliates and agents of any of the foregoing (each of the foregoing 
Persons individually being called a "Transferor Indemnified Party"), forthwith 
on demand, from and against any and all damages, losses, claims (whether on 
account of settlements or otherwise, and whether or not the relevant 
Indemnified Party is a party to any action or proceeding that gives rise to any 
Transferor Indemnified Losses (as defined below)), judgments, liabilities and 
related reasonable costs and expenses (including reasonable attorneys' fees and 
disbursements) (all of the foregoing collectively being called "Transferor 
Indemnified Losses") awarded against or incurred by any of them that arise out 
of or relate to this Agreement, any other Transaction Document or any of the 
transactions contemplated herein or therein or the use of proceeds herefrom or 
therefrom (including any Transferor Indemnified Losses (i) relating to any 
Adverse Claim, without regard to whether such Adverse Claim was a Permitted 
Adverse Claim or (ii) arising from any failure to make any filing or obtain any 
consent as required by the Federal Assignment of Claims Act with respect to any 
Receivables).

      Notwithstanding the foregoing, in no event shall any Transferor 
Indemnified Party be indemnified for any Transferor Indemnified Losses (i) 
resulting from gross negligence or willful misconduct on the part of such 
Transferor Indemnified Party (or the gross negligence or willful misconduct on 
the part of any of its officers, directors, employees, affiliates or agents), 
(ii) to the extent they include Transferor Indemnified Losses in respect of 
Receivables and reimbursement therefor that would constitute credit recourse to 
Transferor for the amount of any Receivable or Related Transferred Asset not 
paid by the related Obligor, (iii) to the extent they are or result from lost 
profits, (iv) to the extent they are or result from taxes (including interest 
and penalties thereon) asserted with respect to (A) distributions on the Series 
1995-1 Certificates, (B) franchise or withholding taxes imposed on any 
Transferor Indemnified Party other than the Trust or Trustee in its capacity as 
Trustee, or (C) federal or other income taxes on or measured by the net income 
of such Transferor Indemnified Party and costs and expenses in defending 
against the same, or (v) to the extent they constitute consequential, special 
or punitive damages.

      If for any reason the indemnification provided in this section is 
unavailable to a Transferor Indemnified Party or is insufficient to hold a 
Transferor Indemnified Party harmless, then Transferor shall contribute to the 
amount paid by the Transferor Indemnified Party as a result of any loss, claim, 
damage or liability in such proportion as is appropriate to reflect not only 
the relative benefits received by the Transferor Indemnified Party on the one 
hand and Transferor on the other hand, but also the relative fault (if any) of 
the Transferor Indemnified Party and Transferor and any other relevant 
equitable considerations.

                                                                         page 38
<PAGE>
 
      SECTION 7.3  Indemnification by Servicer. Servicer agrees that each Agent 
and each Holder of a Series 1995-1 Certificate shall be an "Indemnified Party" 
for purposes of the Pooling Agreement.

ARTICLE VIII  MISCELLANEOUS

      SECTION 8.1  Governing Law. THIS SUPPLEMENT SHALL BE GOVERNED BY, AND 
CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK, WITHOUT REGARD 
TO CONFLICT OF LAWS PRINCIPLES.

      SECTION 8.2  Counterparts. This Supplement may be executed in any number 
of counterparts and by the different parties hereto in separate counterparts, 
each of which when so executed shall be deemed to be an original, and all of 
which together shall constitute one and the same instrument.
 
      SECTION 8.3  Severability of Provisions. If any one or more of the 
provisions or terms of this Supplement shall for any reason whatsoever be held 
invalid, then the unenforceable provision(s) or term(s) shall be deemed 
severable from the remaining provisions or terms of this Supplement and shall 
in no way affect the validity or enforceability of the other provisions or 
terms of this Supplement.

      SECTION 8.4  Amendment, Waiver, Etc. This Supplement may be amended, 
subject to Section 13.1 of the Pooling Agreement and Section 10.1 of the 
Certificate Purchase Agreement, from time to time by Servicer, Transferor and 
Trustee by a written instrument signed by each of them, without the consent of 
any Holders; provided that such action shall not adversely affect in any 
material respect the interests of any Holder; and provided further, that for 
purposes of this Supplement, any decrease in an applicable Certificate Rate or 
any postponement of the applicable Expected Final Payment Date shall be deemed 
to materially adversely affect the interests of a Holder. This Supplement also 
may be amended, modified or waived from time to time by Servicer, Transferor 
and Trustee with the consent of the Required Series Holders to the extent 
permitted by Section 13.1 of the Pooling Agreement and Section 10.1 of the 
Certificate Purchase Agreement, and the terms of that section shall apply to 
any such amendment, modification or waiver.

      SECTION 8.5  Trustee. Trustee shall not be responsible in any manner 
whatsoever for or in respect of the validity or sufficiency of this Supplement 
or for or in respect of the recitals contained herein, all of which recitals 
are made solely by Transferor and Servicer.

                                                                         page 39
<PAGE>
 
      SECTION 8.6  Instructions in Writing. All instructions given by Servicer 
to Trustee pursuant to this Supplement shall be in writing, and may be included 
in a Daily Report or Monthly Report.

      SECTION 8.7  Rule 144A. So long as any of the Series 1995-1 Certificates 
are "restricted securities" within the meaning of Rule 144(a)(3) under the 
Securities Act, Transferor shall, unless it becomes subject to and complies 
with the reporting requirements of Section 13 or 15(d) of the Securities 
Exchange Act of 1934, as amended, or rule 12g3-2(b) thereunder, provide to any 
Holder of such restricted securities, or to any prospective purchaser of such 
restricted securities designated by a Holder, upon the request of such Holder 
or prospective purchaser, any information required to be provided by Rule 
144A(d)(4) under the Act.

      SECTION 8.8  Supplemental Ratings Requirement.  So long as any of the 
Series 1995-1 Certificates are outstanding, if any provision of the Purchase 
Agreement, the Pooling Agreement, this Supplement or the Certificate Purchase 
Agreement requires a person or investment to have a certain rating from S&P, 
and such person or investment is also rated by DCR, such provision shall be 
read to also require a rating from DCR that is equivalent to the required 
rating from S&P.

      SECTION 8.9  No Recourse.  None of the directors, officers or employees 
of Transferor shall have any liability to any Person, including, without 
limitation, the Trustee or any Purchaser, for any action undertaken or any 
certificate delivered or information delivered by such director, officer or 
employee hereunder, except to the extent of the gross negligence or willful 
misconduct of such director, officer or employee in connection therewith.

                                                                         page 40
<PAGE>
 
      IN WITNESS WHEREOF, Transferor, Servicer and Trustee have caused this 
Supplement to be duly executed by their respective officers thereunto duly 
authorized as of the day and year first above written.

                              NOTEPAD FUNDING CORPORATION, 
                              as Transferor


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


                              WILLIAMHOUSE-REGENCY OF 
                              DELAWARE, INC., as Servicer

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


                              MANUFACTURERS AND TRADERS 
                              TRUST COMPANY, as Trustee

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

                                                
<PAGE>
 
                                                                       EXHIBIT A
                                                 to the Series 1995-1 Supplement

                       FORM OF SERIES 1995-1 CERTIFICATE

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE UNITED STATES SECURITIES 
ACT OF 1933, AS AMENDED, AND MAY NOT BE OFFERED OR SOLD IN CONTRAVENTION OF 
THAT ACT. THIS CERTIFICATE WILL BE NOT ACCEPTED FOR REGISTRATION OF TRANSFER 
EXCEPT UPON PRESENTATION OF EVIDENCE SATISFACTORY TO THE REGISTRAR AND AGENT 
THAT THE RESTRICTIONS ON TRANSFER SET FORTH IN THE POOLING AGREEMENT HAVE BEEN 
COMPLIED WITH.

THIS CERTIFICATE MAY NOT BE TRANSFERRED, ASSIGNED OR OTHERWISE CONVEYED UNLESS 
THE PRINCIPAL AMOUNTS BALANCE OF CERTIFICATES TRANSFERRED PURSUANT TO SUCH 
TRANSFER IS EQUAL TO AT LEAST 2.1% OF THE AGGREGATE PRINCIPAL AMOUNTS BALANCE 
OF ALL OUTSTANDING CERTIFICATES.  THIS CERTIFICATE MAY NOT BE SUBDIVIDED INTO A 
PRINCIPAL AMOUNTS BALANCE LESS THAN 2.1% OF THE AGGREGATE PRINCIPAL AMOUNTS 
BALANCE OF ALL OUTSTANDING CERTIFICATES.  

                                 
             NOTEPAD FUNDING TRADE RECEIVABLES BACKED CERTIFICATES

                           SERIES 1995-1 CERTIFICATE



                                                       Maximum Principal Amount:

                  First Distribution Date:                    $_________________

      THIS CERTIFIES THAT _________________ is the registered owner of a 
nonassessable, fully-paid, fractional undivided interest in the Notepad Funding 
Receivables Master Trust (the "Trust") that was created pursuant to (a) the 
Pooling and Servicing Agreement, dated as of October 31, 1995 (as the same may 
be amended, supplemented or otherwise modified from time to time, the "Pooling 
Agreement"), among NOTEPAD FUNDING CORPORATION, a Delaware corporation, 
("Transferor"), WILLIAMHOUSE-REGENCY OF DELAWARE, INC., a Delaware corporation, 
("Servicer"), and MANUFACTURERS AND TRADERS TRUST COMPANY, a New York banking 
corporation, as trustee (together with its successors and assigns in such 
capacity, "Trustee") and (b) the Supplement dated as of October 31, 1995
<PAGE>
 
relating to the Series 1995-1 Certificates (the "Supplement"). This Certificate 
is one of the duly authorized Series 1995-1 Certificates designated and issued 
under the Pooling Agreement and the Supplement. Except as otherwise defined 
herein, capitalized terms have the meanings that Appendix A to the Pooling 
Agreement assigns to them.  This Certificate is subject to the terms, 
provisions and conditions of, and is entitled to the benefits afforded by, the 
Pooling Agreement and the Supplement, to which terms, provisions and conditions 
the Holder of this Certificate by virtue of the acceptance hereof assents and 
by which the Holder is bound.

      Unless the certificate of authentication hereon shall have been executed 
by or on behalf of Trustee by the manual signature of a duly authorized 
signatory, this Certificate shall not entitle the Holder hereof to any benefit 
under the Transaction Documents or be valid for any purpose.

      This Certificate does not represent a recourse obligation of, or an 
interest in, Transferor, any Seller, Servicer, Trustee or any Affiliate of any 
of them. This Certificate is limited in right of payment to the Transferred 
Assets.

      By its acceptance of this Certificate, each Holder hereof (a) 
acknowledges that it is the intent of Transferor, and agrees that it is the 
intent of the Holder that, for Federal, state and local income and franchise 
tax purposes only, the Series 1995-1 Certificates (including this Certificate) 
will be treated as evidence of indebtedness secured by the Transferred Assets 
and the Trust not be characterized as an association taxable as a corporation, 
(b) agrees to treat this Certificate for Federal, state and local income and 
franchise tax purposes as indebtedness and (c) agrees that the provisions of 
the Transaction Documents shall be construed to further these intentions of the 
parties.

      This Certificate shall be construed in accordance with the laws of the 
State of New York, without regard to its conflict of laws principles, and all 
obligations, rights and remedies under or arising in connection with this 
Certificate shall be determined in accordance with the laws of the State of New 
York.

      IN WITNESS WHEREOF, Transferor has caused this Certificate to be 
executed by its officer thereunto duly authorized.

                                        NOTEPAD FUNDING 
                                        CORPORATION

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

                                                                          page 2
<PAGE>
 
                    TRUSTEE'S CERTIFICATE OF AUTHENTICATION


      This is one of the Series 1995-1 Certificates referred to in the Pooling 
Agreement, as supplemented by the Supplement.

                                MANUFACTURERS AND TRADERS TRUST COMPANY, as  
                                Trustee


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


Dated: ____________, 1995

                                                                          page 3
<PAGE>
 
                               PURCHASES AND REPAYMENTS

<TABLE> 
<CAPTION> 
<S>                                  <C>             <C>                 <C>           

                                     Principal
                                      Amount         Outstanding            
                                     Purchase         Principal
Amount Purchased                      Repaid           Balance           Stated Account
- ----------------                     --------        -----------         --------------

</TABLE> 

 
<TABLE> 
<CAPTION> 

                      Interest
Based    Eurodollar  Period (if     Based   Eurodollar    Base    Eurodollar
Rate        Rate     applicable)    Rate       Rate       Rate       Rate        Reduction
- --------------------------------------------------------------------------------------------
<S>      <C>         <C>            <C>     <C>           <C>     <C>            <C>  

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

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

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

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

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

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

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

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

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

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

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

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

</TABLE> 

                                                                          page 4

<PAGE>
 
                                                                    EXHIBIT 4.10

           REVOLVING CERTIFICATE PURCHASE AGREEMENT
                        (SERIES 1995-1)


                   dated as of October 31, 1995


                               among


                   NOTEPAD FUNDING CORPORATION,


              WILLIAMHOUSE-REGENCY OF DELAWARE, INC.,


                 THE PURCHASERS DESCRIBED HEREIN,

                                 
                                and


                      BANKERS TRUST COMPANY,
                             as Agent
<PAGE>
 
                       TABLE OF CONTENTS

||

ARTICLE I  DEFINITIONS

    SECTION 1.1  Definitions...................................  1

ARTICLE II  PURCHASE AND SALE OF CERTIFICATES

    SECTION 2.1  The Commitments...............................  2
    SECTION 2.2  Purchase Mechanics............................  2
    SECTION 2.3  Reduction of Stated Amounts...................  4
    SECTION 2.4  Certificates..................................  4

ARTICLE III REDUCTIONS IN INVESTED AMOUNT
    SECTION 3.1  Transferor's Right to Reduce Invested Amount..  5
    SECTION 3.2  Notice to Purchasers..........................  5

ARTICLE IV TRANCHES, INTEREST AND FEES

    SECTION 4.1  Tranches......................................  5
    SECTION 4.2  Fees..........................................  6
    SECTION 4.3  Yield Protection..............................  7
    SECTION 4.4  Illegality; Unavailability....................  9
    SECTION 4.5  Indemnity..................................... 10
    SECTION 4.6  Taxes......................................... 10

ARTICLE V  OTHER PAYMENT TERMS

    SECTION 5.1  Time and Method of Payment.................... 12
    SECTION 5.2  Pro Rata Treatment............................ 12

ARTICLE VI  REPRESENTATIONS AND WARRANTIES

    SECTION 6.1  Transferor.................................... 13
    SECTION 6.2  WRO........................................... 14
    SECTION 6.3  Purchasers.................................... 14

ARTICLE VII  CONDITIONS

    SECTION 7.1  Conditions to Initial Purchase................ 15
    SECTION 7.2  Conditions to Each Purchase................... 18

                                       i
<PAGE>
 
ARTICLE VIII  COVENANTS

    SECTION 8.1  Affirmative Covenants......................... 19
    SECTION 8.2  Negative Covenants............................ 21

ARTICLE IX  AGENT

    SECTION 9.1  Appointment................................... 21
    SECTION 9.2  Nature of Duties.............................. 21
    SECTION 9.3  Lack of Reliance on Agent and Financial Advisor 21
    SECTION 9.4  Certain Rights of Agent....................... 23
    SECTION 9.5  Reliance...................................... 23
    SECTION 9.6  Indemnification............................... 23
    SECTION 9.7  Agent in its Individual Capacity.............. 23
    SECTION 9.8  Resignation by Agent.......................... 24

ARTICLE X  MISCELLANEOUS PROVISIONS

    SECTION 10.1  Amendments................................... 24
    SECTION 10.2  No Waiver; Remedies.......................... 25
    SECTION 10.3  Successors and Assigns; Assignments.......... 25
    SECTION 10.4  Survival of Agreement........................ 28
    SECTION 10.5  Expenses; Indemnification.................... 28
    SECTION 10.6  Entire Agreement............................. 29
    SECTION 10.7  Notices...................................... 30
    SECTION 10.8  No Third Party Beneficiaries................. 30
    SECTION 10.9  Severability of Provisions................... 30
    SECTION 10.10  Counterparts................................ 30
    SECTION 10.11  Governing Law............................... 30
    SECTION 10.12  Tax Characterization........................ 30
    SECTION 10.13  No Proceedings.............................. 31
    SECTION 10.14  Failure to Refinance........................ 31
    SECTION 10.15  Reference Banks............................. 32
    SECTION 10.16  No Recourse................................. 32

||

                                       ii
<PAGE>
 
                           EXHIBITS

EXHIBIT A             Form of Pooling and Servicing Agreement
EXHIBIT B             Form of Receivables Purchase Agreement
EXHIBIT C             Form of Series 1995-1 Supplement
EXHIBIT D             Form of Assignment Agreement


                           APPENDIX

APPENDIX X            Index of Additional Defined Terms

                                      iii
<PAGE>
 
      This REVOLVING CERTIFICATE PURCHASE AGREEMENT, dated as of October 31, 
1995 (this "Agreement"), is made among NOTEPAD FUNDING CORPORATION, a Delaware 
corporation ("Transferor"), WILLIAMHOUSE-REGENCY OF DELAWARE, INC., a Delaware 
corporation ("Servicer" or "WRO"), the purchasers named on the signatures pages 
of this Agreement (together with their respective permitted assigns, the 
"Purchasers"), and BANKERS TRUST COMPANY ("Agent").

                          BACKGROUND

      1. Transferor (a) will enter into a Pooling and Servicing Agreement 
substantially in the form of Exhibit A (the "Pooling Agreement") with WRO, as 
initial Servicer, and MANUFACTURERS AND TRADERS TRUST COMPANY, a New York 
banking corporation, as trustee (in that capacity, together with any successors 
in that capacity, the "Trustee"), (b) is party to a Receivables Purchase 
Agreement substantially in the form of Exhibit B and (c) will enter into a 
Series 1995-1 Supplement to the Pooling Agreement substantially in the form of 
Exhibit C (the "Supplement"). Pursuant to the Pooling Agreement and the 
Supplement, Transferor will obtain the Series 1995-1 Certificates (the 
"Certificates"), which will represent fractional undivided beneficial interests 
in the assets of the Notepad Funding Receivables Master Trust (the "Trust"), a 
trust to be organized pursuant to the Pooling Agreement.

      2. Transferor wishes to sell the Certificates to the Purchasers and 
obtain their commitment to purchase fractional undivided beneficial interests 
in the assets of the Trust (each a "Trust Interest") that will be evidenced by 
the Certificates. Subject to the terms and conditions of this Agreement, each 
Purchaser is willing (a) to purchase a Certificate with an initial Stated 
Amount in the amount set forth below its name on the signature pages to this 
Agreement and (b) to agree to make purchases of Trust Interests.  WRO has 
joined in this Agreement to confirm certain representations, warranties and 
covenants for the benefit of the Purchasers and the Agent.

      3. The Certificates and the Trust Interests represented hereby will serve 
as a bridge financing until Transferor is able to effect a more widely 
distributed securitization, and it is intended that they will be repaid in full 
and cancelled as soon as practicable from the proceeds of such a 
securitization.

ARTICLE I  DEFINITIONS

      SECTION 1.1  Definitions. Capitalized terms used and not otherwise 
defined herein have the meanings assigned to them in the Supplement or, if not
<PAGE>
 
defined in the Supplement, in Appendix A to the Pooling Agreement.  An index of 
terms defined directly in this Agreement is attached as Appendix X.

ARTICLE II  PURCHASE AND SALE OF CERTIFICATES

      SECTION 2.1  The Commitments. Subject to the terms and conditions of this 
Agreement, the Pooling Agreement and the Supplement, each Purchaser agrees, 
severally and for itself alone, upon Transferor's request (through Servicer), 
to make purchases (each a "Purchase") of Trust Interests from time to time 
during the Revolving Period; provided, that no Purchaser will be required or 
permitted to make a Purchase on any date if the funded principal amount of its 
Certificate, after giving effect to the Purchase, would exceed the lesser of 
(a) the Stated Amount of its Certificate and (b) its Percentage multiplied by 
the Invested Amount.  In addition, no Purchaser will be required or permitted 
to make a Purchase if, after giving effect thereto (and any corresponding 
reduction to the Invested Amount pursuant to Section 3.1), the Net Invested 
Amount would exceed the Base Amount.  The Purchases by the Purchasers shall be 
made ratably in accordance with their respective Percentages; provided, that 
the failure of any Purchaser to make any Purchase shall not relieve any other 
Purchaser of its obligation to make Purchases hereunder.  No Purchaser shall, 
however, be responsible for the failure of any other Purchaser to make any 
Purchase.  Subject to the terms of this Agreement, the aggregate principal 
amount of a Purchaser's investment represented by its Certificate may be 
increased or decreased from time to time.

      For purposes of this Agreement, "Percentage" means, with respect to each 
Purchaser, the percentage equivalent (carried out to twelve decimal places) of 
a fraction the numerator of which is the Stated Amount of such Purchaser's 
Certificate and the denominator of which is the sum of the Stated Amounts of 
all of the Purchasers' Certificates.  The initial Percentages of the initial 
Purchasers, and the Stated Amounts of their Certificates, are set out below 
their names on the signature pages to this Agreement.

      SECTION 2.2  Purchase Mechanics.  (a)  Whenever Transferor wishes the 
Purchasers to make Purchases, it shall cause Servicer to notify the Agent if 
the Trust Interests to be purchased initially will form a part of (i) the ABR 
Tranche, not later than noon, New York City time, one Business Day prior to the 
date of the proposed Purchase and (ii) a Eurodollar Tranche, not later than 
2:00 p.m., New York City time, three Business Days prior to the date of the 
proposed Purchase; provided that the notice for the initial Purchase hereunder 
may be given one Business Day prior to the Purchase even if such Purchase will 
constitute a Eurodollar Tranche, so long as notice is given by noon, New York 
City time, on such day.  Each notice shall be irrevocable and shall in

                                                                          page 2
<PAGE>
 
each case refer to this Agreement and specify (x) the aggregate purchase price 
for the requested Purchases (which shall be in a minimum amount of $1,000,000 
or a greater integral multiple of $1,000,000 (or in the total unutilized amount 
of the various Purchasers' Stated Amounts)), (y) whether the Trust Interests to 
be purchased will form a part of the ABR Tranche or a Eurodollar Tranche and 
(z) the date of the Purchase (which shall be a Business Day) and the amount 
thereof.  If no election required by clause (y) is made in any notice, then the 
Trust Interests obtained in the Purchase shall form a part of the ABR Tranche.  
The Agent shall promptly advise the Purchasers of any notice given pursuant to 
this section and of the amount of each Purchaser's Purchase.

      (b)  After receiving notice from the Agent of any notice given pursuant 
to subsection (a) and subject to the conditions in Article VII, each Purchaser 
shall make a Purchase in the amount of its pro rata portion of aggregate 
Purchases requested to be made, ratably according to its Percentage, on the 
proposed date thereof by wire transfer in Dollars of immediately available 
funds to the Agent at the office designated from time to time by the Agent, not 
later than 10:00 a. m., New York City time, and the Agent shall (unless 
notified in writing that any condition precedent has not been satisfied), by 
noon, New York City time, on the same day, make available to Transferor by wire 
transfer of Dollars in immediately available funds the aggregate amount of the 
funds received.  Unless the Agent shall have received written notice from a 
Purchaser prior to the date of any Purchase that the Purchaser will not make 
available to the Agent its purchase price, the Agent may (but shall not be 
required to) assume that the Purchaser has made that portion available to the 
Agent on the date of the Purchase in accordance with this subsection, and the 
Agent may, in reliance upon that assumption, make available to Transferor on 
that date a corresponding amount.

      (c)  If and to the extent that any Purchaser shall not have made its 
purchase price available to the Agent and the Agent has made available a 
corresponding amount to Transferor, the Purchaser agrees to repay to the Agent 
forthwith on demand a corresponding amount, together with interest thereon, for 
each day from the date the amount is made available to Transferor until the 
date the amount is repaid to the Agent (i) for the first three days following 
the date the amount is made available, at a rate per annum equal to the Federal 
Funds Rate and (ii) thereafter, at a rate per annum equal to the Federal Funds 
Rate plus 1%.  If the Purchaser shall repay to the Agent a corresponding 
amount, the amount shall constitute its Purchase for purposes of this 
Agreement, and if Transferor shall have already made the repayment (as provided 
below), the Purchaser shall make a corresponding amount immediately available 
to Transferor.  At any time after the Agent learns that a

                                                                          page 3
<PAGE>
 
Purchaser has failed to make the purchase price for a Purchase available as 
described above, the Agent may give notice to Transferor and Servicer of that 
failure, and upon notice Transferor will be required to refund to the Agent an 
amount equal to that purchase price, together with interest on the amount at 
the rate applicable to the Purchase of which the defaulting Purchaser's 
Purchase was to form a part.  In the event that Transferor fails to make the 
payment, the amount of the purchase price shall, if elected by the Agent, be 
allocated to the outstanding principal investment under the Certificate held by 
the Agent (in its capacity as Purchaser), and any funds subsequently 
transferred to the Agent pursuant to Section 3.1 or 3.2 shall be applied first 
to reduce the outstanding principal investment under its Certificate until the 
Agent has been repaid an aggregate amount equal to the amount of the increase 
referred to above before being applied for any other purpose.  Nothing 
contained in this subsection shall, or shall be construed to, relieve any 
Purchaser from its obligations hereunder to make available to the Agent its 
purchase price for each Purchase.

      SECTION 2.3  Reduction of Stated Amounts.   Upon at least three Business 
Days' prior irrevocable notice to the Agent in writing, Transferor may reduce 
the Stated Amounts of the Certificates; provided that (a) each partial 
reduction of the Stated Amounts shall be, in the aggregate for all 
Certificates, in an integral multiple of $1,000,000 and in a minimum principal 
amount of $5,000,000 and (b) no partial reduction shall be made that would 
reduce the aggregate Stated Amounts to an amount less than the Invested Amount 
at the time of the reduction.  Each reduction in the Stated Amounts shall be 
made ratably among the Purchasers in accordance with their respective Stated 
Amounts.  The Agent shall promptly advise the Purchasers of any notice given 
pursuant to this section.  Each reference in this Agreement to the "Stated 
Amount" of a Certificate means the Stated Amount of the Certificate after 
giving effect to any reductions made pursuant to this section.

      SECTION 2.4  Certificates.  The outstanding amounts of the Purchases made 
by each Purchaser shall be evidenced by its Certificate, to be issued on the 
Closing Date substantially in the form of Exhibit A to the Supplement.  Each 
Purchaser shall and is hereby authorized to record on the grid attached to its 
Certificate (or at its option, in its internal books and records) the date and 
amount of each Purchase made by it, the amount of each repayment of the 
principal amount represented by its Certificate, the portions of its Purchases 
that are from time to time allocated to the ABR Tranche and any Eurodollar 
Tranche, and any reductions to the Stated Amount of its Certificate made 
pursuant to Section 2.3 (which shall be conclusive absent manifest error); 
provided, that failure to make any recordation on the grid or records or any 
error in the grid or records shall not adversely affect the Purchaser's rights

                                                                          page 4
<PAGE>
 
with respect to its interest in the assets of the Trust and its right to 
receive interest in respect of the outstanding principal amount of all 
Purchases made by the Purchaser.

ARTICLE III REDUCTIONS IN INVESTED AMOUNT

      SECTION 3.1  Transferor's Right to Reduce Invested Amount.  Transferor 
may, on at least one Business Day's prior notice by Transferor or Servicer to 
the Agent, reduce the Invested Amount by causing an amount of funds equal to 
the desired amount of the reduction that are available for this purpose in 
accordance with the terms of the Supplement to be transferred to the Agent, for 
the account of the Purchasers (and application to the respective and ratable 
reduction of the funded principal amount of the Certificate of each Purchaser), 
provided that any reduction to the aggregate funded principal amounts 
represented by the Certificates must be in a minimum amount of $5,000,000 (or 
the entire funded principal amount, if less) or a greater integral multiple of 
$1,000,000.

      SECTION 3.2  Notice to Purchasers.  The Agent shall promptly advise the 
Purchasers of any notice received by the Agent pursuant to Section 3.1.

ARTICLE IV TRANCHES, INTEREST AND FEES

      SECTION 4.1  Tranches.  (a)  Each time Transferor requests the Purchasers 
to make Purchases hereunder, Transferor will notify the Agent in writing as to 
whether the Trust Interests included in the Purchase shall, in whole or in 
part, be deemed part of the ABR Tranche or (subject to subsections (b)(iii) and 
(b)(iv) below) a Eurodollar Tranche.

      (b)  Subject to the terms and conditions set forth in this section and 
Section 4.4, Transferor shall have the option: (x) on any Business Day, to 
convert all or part of the ABR Tranche to a Eurodollar Tranche and (y) on the 
last day of any Interest Period of a Eurodollar Tranche, to convert all or any 
part of that Eurodollar Tranche to form a part of the ABR Tranche and/or to 
continue all or any part of that Eurodollar Tranche as a new Eurodollar 
Tranche, the Interest Period for which shall commence on the last day of the 
prior Interest Period; provided, that:

            (i)  each conversion or continuation shall be made ratably among 
      the Purchasers in accordance with their respective amounts of the 
      Purchases comprising the converted or continued Tranche,

                                                                          page 5
<PAGE>
 
            (ii)  if less than all of the outstanding amount of any Tranche 
      shall be converted or continued, the aggregate amount of the Tranche 
      converted or continued shall be in an integral multiple of $1,000,000 and 
      in a minimum principal amount of $2,000,000,

            (iii)  no outstanding Eurodollar Tranche may be continued as a 
      Eurodollar Tranche, and no portion of the ABR Tranche may be converted 
      into a Eurodollar Tranche, at any time that an Early Amortization Event 
      has occurred and is continuing; and any Interest Period for a Eurodollar 
      Tranche that commences after the commencement of the Amortization Period 
      must begin on a Settlement Date and end on the next Settlement Date, and

            (iv)  there shall not be more than four separate Eurodollar 
      Tranches outstanding at any one time.

      (c)  If Transferor wishes to convert and/or continue a Tranche under this 
section, Transferor shall notify the Agent in writing (i) in the case of a 
conversion to or continuation of a Eurodollar Tranche, not later than 2:00 
p.m., New York City time, three Business Days prior to the date of the proposed 
conversion or continuation date and (ii) otherwise, not later than noon, New 
York City time, one Business Day prior to the date of the proposed conversion 
or continuation.  Each notice shall be irrevocable and shall refer to this 
Agreement and specify (x) the identity and amount of the Tranche that 
Transferor wishes to convert or continue, (y) whether all or part of the 
Tranche is to be converted into or continued as a Eurodollar Tranche and (z) 
the date of the proposed conversion or continuation (which shall be a Business 
Day).  If Transferor shall not have delivered a timely notice in accordance 
with this section with respect to any Tranche, the Tranche shall, at the end of 
the Interest Period applicable to it (unless repaid pursuant to the terms 
hereof), automatically be converted into or continued as the ABR Tranche.  The 
Agent shall promptly advise the Purchasers of any notice given pursuant to this 
section and of each Purchaser's portion of any converted or continued Tranche.

      (d)  In accordance with Section 4.1 of the Supplement, each Purchaser 
and the Agent will be entitled to receive additional interest (at the rate 
specified therein) on amounts that are not paid when due under this Agreement 
or under its Certificate.
      
      SECTION 4.2  Fees.  (a) Each Purchaser shall be entitled to receive from 
Collections a fee (a "Non-Usage Fee") for the period from and including the 
date hereof, until the end of the Revolving Period, equal to:

                                                                          page 6
<PAGE>
 
      (i)   for the period from the Closing Date up to (but not including) the 
            day corresponding to the Closing Date in the month falling ten 
            months after the month in which the Closing Date occurs (or if 
            there is no such corresponding day, through the last day of that 
            tenth month), 0.25%,

      (ii)  thereafter up to (but not including) the day corresponding to the 
            Closing Date in the month falling twelve months after the month in 
            which the Closing Date occurs (or if there is no such corresponding 
            day, through the last day of that twelfth month), 0.375%, and

      (iii) thereafter, 0.50%,

on the daily average of (i) the Stated Amount of its Certificate minus (ii) the 
amount represented by the Purchaser's Percentage of the Invested Amount.  The 
Non-Usage Fee shall be payable in arrears on each Distribution Date.  The 
Non-Usage Fee for any Distribution Date shall be calculated on the basis of the 
actual number of days elapsed since the preceding Distribution Date (or, if 
prior to the first subsequent Distribution Date after the Closing Date, during 
the period from the Closing Date to such Distribution Date) over a year of 365 
or 366 days, as applicable.

      (b)  [Intentionally deleted].

      SECTION 4.3  Yield Protection.  (a)  Notwithstanding any other provision 
herein, if, after the date hereof, either:

            (i)  the adoption of any law, rule or regulation (including any 
      imposition or increase of reserve requirements) or any change after the 
      date hereof in the interpretation or administration of any law, rule or 
      regulation by any Governmental Authority, central bank or comparable 
      agency charged with the interpretation or administration thereof, or 

            (ii)  the compliance by a Purchaser with any new or revised 
      guideline or request from any central bank or other Governmental 
      Authority or quasi-governmental authority exercising control over banks 
      or financial institutions generally (whether or not having the force of 
      law),

shall subject a Purchaser to the imposition or modification of any reserve 
(including any imposed by the Federal Reserve Board), special deposit or 
similar requirement (including a reserve, special deposit or similar 
requirement

                                                                          page 7
<PAGE>
 
that takes the form of a tax) against assets of, deposits with or for the 
account of, or credit extended by, the Purchaser or the office from time to 
time that it designates to the Agent as the office through which it makes and 
maintains its Purchases comprising part of a Eurodollar Tranche (as to each 
Purchaser, its "LIBOR Office") or impose any other condition on a Purchaser 
affecting its Eurodollar Tranches or its obligations hereunder, and as a result 
of either of the foregoing there shall be any increase in the cost to the 
Purchaser of agreeing to make or making, funding or maintaining Purchases as 
Eurodollar Tranches (except to the extent already included in the determination 
of the Reserve-Adjusted Eurodollar Rate), or there shall be a reduction in the 
amount received or receivable by the Purchaser or its LIBOR Office, then, upon 
written notice from the Purchaser to Transferor and Servicer (with a copy to 
the Agent), signed by an officer of the Purchaser with knowledge of and 
responsibility for such matters, and setting forth in reasonable detail the 
calculation used to arrive at the amounts, additional amounts sufficient to 
indemnify that Purchaser against the increased cost or reduction in amounts 
received or receivable shall constitute "Additional Amounts" for purposes of 
the Supplement, and the Purchaser shall be entitled to receive these additional 
amounts, solely from amounts allocated thereto and paid pursuant to the 
Supplement.

      (b)  If a Purchaser shall reasonably determine that the adoption after 
the date hereof of any law, rule or regulation regarding capital adequacy or 
capital maintenance, or any change after the date hereof in any of the 
foregoing or in the interpretation or administration thereof by any 
Governmental Authority, central bank or comparable agency charged with the 
interpretation or administration thereof, or compliance by the Purchaser, any 
of its lending offices or its holding company with any new or revised request 
or directive regarding capital adequacy or capital maintenance (whether or not 
having the force of law) of any such Governmental Authority, central bank or 
comparable agency, has or would have the effect of reducing the rate of return 
on the Purchaser's capital or the capital of its holding company as a 
consequence of this Agreement, the commitment of the Purchaser to make 
Purchases or the Purchases made by the Purchaser pursuant hereto to a level 
below what the Purchaser or its holding company could have achieved but for the 
adoption, change or compliance (taking into consideration the Purchaser's 
policies, and the policies of its holding company, with respect to capital 
adequacy), then, upon written notice from the Purchaser to Transferor and 
Servicer (with a copy to the Agent), signed by an officer of the Purchaser with 
knowledge of and responsibility for such matters, and setting forth in 
reasonable detail the calculation used to arrive at the amounts, any additional 
amounts as will compensate the Purchaser or its holding company for the 
reduction shall constitute "Additional Amounts" for purposes of the Supplement, 
and the

                                                                          page 8
<PAGE>
 
Purchaser shall be entitled to receive these additional amounts, solely from 
amounts allocated thereto and paid pursuant to the Supplement.

      (c)  A Purchaser shall promptly notify Transferor, Servicer and the Agent 
in writing of any event of which it has knowledge occurring after the date 
hereof that will entitle it to compensation pursuant to this section.  A 
certificate of the Purchaser, signed by an officer of the Purchaser with 
knowledge of and responsibility for such matters, and setting forth in 
reasonable detail the calculation used to arrive at the amounts necessary to 
compensate the Purchaser or its holding company as specified in subsection (a) 
or (b), as the case may be shall be delivered to Transferor and Servicer and 
shall be conclusive absent demonstrable error.

      (d)  Failure on the part of a Purchaser to demand compensation for any 
amounts as specified in subsection (a) or (b) with respect to any period shall 
not constitute a waiver of its right to demand compensation with respect to 
that period or any other period.  The protection of this section shall be 
available to the Purchasers regardless of any possible contention of the 
invalidity or inapplicability of the law, rule, regulation, guideline or other 
change or condition that shall have occurred or been imposed.

      (e)  Promptly after giving any notice to Transferor pursuant to this 
section, a Purchaser will seek to designate one of its offices located at an 
address other than that previously designated pursuant to this Agreement as the 
office from which its Purchases will be made after the designation if it will 
avoid the need for, or materially reduce the amount of, any payment to which 
the Purchaser would otherwise be entitled pursuant to this section and will 
not, in the sole discretion of the Purchaser, be otherwise disadvantageous to 
the Purchaser.

      SECTION 4.4  Illegality; Unavailability.  (a)  In the event that on any 
date any Purchaser shall have determined (which determination shall be final 
and conclusive and binding upon all parties) that the making or continuation of 
its Purchases as Eurodollar Tranches has become unlawful by compliance by the 
Purchaser in good faith with any law, governmental rule, regulation or order or 
has become impossible as a result of a contingency occurring after the date 
hereof that materially and adversely affects its interbank eurodollar market, 
then, and in any such event, that Purchaser shall promptly give notice (by 
telephone confirmed in writing) to Transferor, Servicer and the Agent (which 
notice the Agent shall promptly transmit to each Purchaser) of that 
determination.  The obligation of the affected Purchaser to make or maintain 
its Purchases as Eurodollar Tranches during any such period shall be terminated 
at the earlier of the termination of the Interest Period then in effect

                                                                          page 9
<PAGE>
 
for each Eurodollar Tranche or when required by law, and Transferor shall, no 
later than the time specified for the termination, convert any Purchases of the 
affected Purchaser that constitute part of any Eurodollar Tranche into a part 
of the ABR Tranche.

      (b)  If, prior to the beginning of any Interest Period, the Agent shall 
have determined (which determination shall be final and conclusive and binding 
upon all parties) that: (i) Dollar deposits in the relevant amount and for the 
Interest Period are not available in the relevant interbank eurodollar market 
or (ii) by reason of circumstances affecting the interbank eurodollar market, 
that adequate and fair means do not exist for ascertaining the Reserve Adjusted
Eurodollar Rate applicable to a Eurodollar Tranche, then the Agent shall
promptly give notice of this determination to Transferor and to each Purchaser.
Thereafter, and continuing until the Agent shall notify Transferor that the
circumstances giving rise to this determination no longer exist, (x) each
Eurodollar Tranche will, on the last day of the applicable Interest Period,
convert into a part of the ABR Tranche, (y) the right of Transferor to request
Eurodollar Tranches shall be suspended and (z) any Purchases requested to be
made as Eurodollar Tranches prior to such time but not yet made shall be made as
ABR Tranches.

      SECTION 4.5  Indemnity.  If a Purchaser shall incur any losses, expenses 
or liabilities (including any interest paid to lenders of funds borrowed by it 
to fund any Purchase of a Certificate as a Eurodollar Tranche and any loss 
sustained in connection with the re-deployment of such funds) as a result of 
(a) the failure of a Purchase to be made on a date specified therefor in a 
notice delivered pursuant to Section 2.2 (other than any such failure resulting 
from the Purchaser's default in the performance of its obligations hereunder) 
or (b) any payment, including under Section 3.1, of a Eurodollar Tranche on a 
date that is not the last day of the Interest Period applicable thereto or on 
any date specified in a notice of payment given by Servicer, then, upon written 
notice (which notice shall be signed by an officer of the Purchaser with 
knowledge of and responsibility for such matters and shall set forth in 
reasonable detail the basis for requesting the amounts) from the Purchaser to 
Transferor and Servicer, additional amounts sufficient to indemnify the 
Purchaser against the losses, expenses and liabilities, but not for any lost 
profits associated therewith, shall constitute "Additional Amounts" for 
purposes of the Supplement, and the Purchaser shall be entitled to receive 
these additional amounts, solely from amounts allocated thereto and paid 
pursuant to the Supplement.

      SECTION 4.6  Taxes. (a)  Any and all payments made to each Purchaser 
under its Certificate shall be made free and clear of and without

                                                                         page 10
<PAGE>
 
deduction for any and all present or future taxes, levies, imposts, duties, 
charges, fees, deductions or withholdings of any nature and whatever called, by 
whomsoever, on whomsoever and wherever imposed, levied, collected, withheld or 
assessed, excluding taxes imposed by the jurisdiction in which that Purchaser's 
principal office (and/or the office where it books its investment in its 
Certificate) is located on all or part of the net income, profits or gains of 
that Purchaser (whether worldwide, or only insofar as such income, profits or 
gains are considered to arise in or to relate to a particular jurisdiction, or 
otherwise) (all the nonexcluded taxes, levies, imposts, charges, deductions, 
withholdings and liabilities being hereinafter referred to as "Taxes"). If 
Trustee or the Agent are required by law to deduct any Taxes from or in respect 
of any sum payable hereunder or under any Certificate to the Purchasers, then 
the sum payable shall be increased by the amount necessary to yield to each 
Purchaser (after payment of all Taxes) an amount equal to the sum it would have 
received had no deductions been made, and the additional amount shall 
constitute "Additional Amounts" for purposes of the Supplement, and the 
Purchaser shall be entitled to receive these additional amounts, solely from 
amounts allocated thereto and paid pursuant to the Supplement.

      (b)  Whenever any Taxes are paid by Trustee pursuant to subsection (a), 
as promptly as possible thereafter Servicer shall send to the relevant 
Purchaser the original or a certified copy of an original official receipt 
showing payment thereof (if any) or any other evidence of the payment as may be 
available to Servicer through the exercise of its reasonable efforts. If 
Trustee fails to pay any Taxes when due to the appropriate taxing authority or 
fails to remit to the Purchaser the required receipts or other required 
documentary evidence, the Purchaser shall be entitled to receive, solely from 
amounts allocated with respect thereto and paid pursuant to the Supplement, 
additional amounts necessary to indemnify it for any incremental taxes, 
interest or penalties that may become payable by the Purchaser as a result of 
any such failure, and the amounts shall constitute "Additional Amounts" for 
purposes of the Supplement, and the Purchaser shall be entitled to receive 
these additional amounts, solely from amounts allocated thereto and paid 
pursuant to the Supplement.

      (c)  On or before the date it becomes a party to this Agreement (and, so 
long as it may properly do so, periodically thereafter, as requested by 
Servicer, to keep forms up to date), each Purchaser that is organized under the 
laws of a jurisdiction outside the United States of America shall deliver to 
Trustee any certificates, documents or other evidence that shall be required by 
the Internal Revenue Code or Treasury Regulations issued pursuant thereto to 
establish that, assuming the Certificates are properly characterized as 
indebtedness, it is exempt from existing United States Federal withholding

                                                                         page 11
<PAGE>
 
requirements, including (i) two original copies of Internal Revenue Service 
Form 1001 or Form 4224 or successor applicable form, properly completed and 
duly executed by the Purchaser certifying that it is entitled to receive 
payments under this Agreement without deduction or withholding of any United 
States Federal income taxes, and (ii) an original copy of Internal Revenue 
Service Form W-8 or W-9 or applicable successor form, properly completed and 
duly executed; provided, that if any Purchaser does not comply with this 
subsection 4.5(c), amounts payable to such Purchaser under this Section 4.5 
shall be limited to amounts that would have been payable under this section if 
such Purchaser had so complied.

ARTICLE V  OTHER PAYMENT TERMS

      SECTION 5.1  Time and Method of Payment. (a)  All amounts payable to any 
Purchaser hereunder or with respect to its Certificate shall be made to the 
Agent for the account of the Purchaser by wire transfer of immediately 
available funds in Dollars not later than 2:00 p.m., New York City time, on the 
date due. Any funds received after that time will be deemed to have been 
received on the next Business Day.  The Agent shall distribute all payments to 
the Purchasers, in accordance with their respective interests, prior to the 
close of business on the Business Day on which any payment is deemed received.

      (b)  On any date on which a payment to one or more Purchasers hereunder 
or under the Certificates is due and payable, the Agent may (but in no event 
shall be required to) assume that the payment has been made available to the 
Agent on the date of the payment in accordance with this section, and the Agent 
may (but in no event shall be required to), in reliance upon this assumption, 
make payment of a corresponding amount to the Purchasers. If and to the extent 
any amounts shall not have so been made available to the Agent, each Purchaser 
irrevocably and unconditionally agrees to repay to the Agent forthwith on 
demand the amount of payment it received together with interest thereon, for 
each day from the date payment is made by the Agent until the date the amount 
is repaid to the Agent, (i) for the first three days following the date the 
payment is made, at a rate per annum equal to the Federal Funds Rate and (ii) 
thereafter, at a rate per annum equal to the Federal Funds Rate plus 1%.

      SECTION 5.2  Pro Rata Treatment. Each repayment of the principal of the 
Certificates, (except as otherwise required by Section 2.2(c)), each payment of 
interest thereon, each payment of the Non-Usage Fee, each reduction of the 
Stated Amounts and each conversion or continuation of any Tranche (except as 
otherwise required by Sections 4.3(c) and 4.4(b) with respect to conversions) 
shall be allocated pro rata among the Purchasers on the

                                                                         page 12
<PAGE>
 
date of payment or reduction, in accordance with their respective Percentages 
(unless the Agent has made the election specified in Section 2.2(c), in which 
case such allocation shall be pro rata in accordance with funded principal 
amounts).  Each Purchaser agrees that in computing its portion of any Purchases 
to be made hereunder, the Agent may, in its discretion, round each Purchaser's 
pro rata share of the Purchases to the next higher or lower whole dollar 
amount.

ARTICLE VI  REPRESENTATIONS AND WARRANTIES

      SECTION 6.1  Transferor. As of the Closing Date, Transferor represents 
and warrants to the Purchasers that each of its representations and warranties 
in the Pooling Agreement and Purchase Agreement is true and correct, as if made 
on the Closing Date, and further represents and warrants that:

            (a)  no Early Amortization Event or Unmatured Early Amortization 
      Event exists;

            (b)  assuming the accuracy of the Purchaser's representations set 
      out in Section 6.3 and that no Purchaser (and no Person acting on any 
      Purchaser's behalf) has made a general solicitation or general 
      advertising within the meaning of the Securities Act, the offer and sale 
      of the Certificates in the manner contemplated by this Agreement is a 
      transaction exempt from the registration requirements of the Securities 
      Act, and the Pooling Agreement is not required to be qualified under the 
      Trust Indenture Act of 1939, as amended;

            (c)  except for BT Securities Corporation, in its capacity as 
      financial advisor for Transferor ("Financial Advisor"), Transferor has 
      not dealt with any financial advisor, or other Person who may be entitled 
      to any commission or compensation in connection with the sale of the 
      Certificates, and the fees of the Financial Advisor shall not be an 
      obligation of the Purchasers or the Agent; and

            (d)  no information supplied by or on behalf of Transferor or 
      WRO to the Agent or the Purchasers in connection with the Transaction 
      Documents contains any untrue statement of a material fact or omits to 
      state a material fact necessary to make the statements contained herein 
      or therein not misleading in light of the circumstances under which they 
      were made.

                                                                         page 13
<PAGE>
 
      SECTION 6.2  WRO. As of the Closing Date, WRO represents and warrants to 
the Purchasers that:

            (a)  each of its representations and warranties in the Pooling 
      Agreement (in its capacity as Servicer) and the Purchase Agreement (in 
      its capacity as a Seller) is true and correct, as if made on the Closing 
      Date with the same effect as if made on that date (unless specifically 
      stated to relate to an earlier date);

            (b)  the Pro Forma Financial Data present fairly in all material 
      respects the pro forma financial position, results of operations and cash 
      flows of WRO and its consolidated Subsidiaries at the dates specified 
      therein and for the periods to which they relate and have been prepared 
      in accordance with generally accepted accounting principles applied on a 
      consistent basis, except as otherwise stated therein;

            (c)  since September 30, 1995 through the date hereof (and except 
      as contemplated in the Pro Forma Financial Data) (i) there has been no 
      material adverse change in the condition, financial or otherwise, or the 
      earnings, business affairs or business prospects of Transferor or WRO, 
      whether or not arising in the ordinary course of business, and (ii) there 
      have been no transactions entered into by Transferor or WRO that are 
      material with respect to the condition, financial or otherwise, or the 
      earnings, business affairs or business prospects of Transferor or WRO; 
      and

            (d)  no information supplied by or on behalf of Transferor or WRO 
      to the Agent or the Purchasers in connection with the Transaction 
      Documents contains any untrue statement of a material fact or omits to 
      state a material fact necessary to make the statements contained herein 
      or therein not misleading in light of the circumstances under which they 
      were made.

      SECTION 6.3  Purchasers. As of the Closing Date (or such later date on 
which it acquires its Certificate in accordance with Section 10.3), each 
Purchaser represents and warrants that it is an "accredited investor" as that 
term is defined in any of paragraphs (1), (2), (3) or (7) of Rule 501(a) under 
the Securities Act and is not purchasing its Certificate with a view to making 
a distribution thereof (within the meaning of the Securities Act).

                                                                         page 14
<PAGE>
 
ARTICLE VII  CONDITIONS

      SECTION 7.1  Conditions to Initial Purchase. The obligation of each 
Purchaser to Purchase its Certificate shall be subject to the satisfaction of 
the conditions precedent that (x) the Agent shall have received, for the 
account of such Purchaser, a duly executed and authenticated Certificate 
registered in its name and in a Stated Amount equal to the amount set out 
opposite its name on the signature pages of this Agreement, (y) the Agent shall 
have received certain fees and reimbursement of any expenses referred to in 
Section 10.5 for which invoices have been presented and (z) the Agent shall 
have received, for the account of such Purchaser, an original (except as 
indicated below) counterpart of the following (each of which, if not in a form 
attached to this Agreement, shall be in form and substance satisfactory to the 
Agent):

            (a)  the Pooling Agreement, the Purchase Agreement and the 
      Guaranty, each of which shall be in full force and effect, and all 
      actions required to be taken under those documents in connection with the 
      issuance of the Certificates shall have been taken;

            (b)  photocopies of each Account Agreement;

            (c)  a certificate of the Secretary, or an Assistant Secretary, of 
      each of Transferor, Servicer, Guarantor and each Seller with respect to:

                  (i)  attached copies of resolutions of its Board of Directors 
            then in full force and effect authorizing the execution, delivery 
            and performance of the Transaction Documents,

                  (ii)  the incumbency and signatures of those of its officers 
            authorized to act with respect to the Transaction Documents, 

                  (iii)  attached copies of its certificate of incorporation 
            and by-laws;

            (d)  a certificate of an Authorized Officer of each of Servicer, 
      and each Seller as to the satisfaction of the conditions precedent set 
      forth in Section 7.2 and a certificate of Transferor that the 
      representations and warranties of the Transferor set out in this 
      Agreement are true and correct as of the date of such initial purchase 
      and that, to the best of Transferor's knowledge, no Early Amortization 
      Event or Unmatured Early Amortization Event exists;

                                                                         page 15
<PAGE>
 
            (e)  a certificate of an appropriate officer of Trustee stating 
      that the Pooling Agreement has been duly authorized, executed and 
      delivered by Trustee and the Certificates have been duly authenticated by 
      Trustee in accordance with the Pooling Agreement and an opinion of 
      counsel to Trustee as to related matters;

            (f)  confirmation satisfactory to the Agent that the following have 
      been placed with Lexis Document Services or another filing service 
      selected by the Agent for filing, the filing to occur on the Closing Date 
      or the third Business Day thereafter:

                  (i)  UCC financing statements naming each Seller, as 
            seller/debtor, and Transferor, as secured party/purchaser, in each 
            office where the filing is necessary for the perfection of the 
            sales of Receivables and Related Transferred Assets by each Seller 
            to Transferor;

                  (ii)  assignments of such existing UCC financing statements 
            to Trustee, as assignee of the secured party, in each office where 
            the filing is necessary for the perfection of the sales of 
            Receivables and Related Transferred Assets by each Seller to 
            Transferor; and 

                  (iii)  UCC financing statements naming Transferor, as 
            seller/debtor, and Trustee, as secured party, in each office where 
            the filing is necessary for the perfection of the transfers of 
            Receivables, Related Assets and other Transferred Assets by 
            Transferor to Trustee;

            (g)  results of recent searches of the UCC filing records and tax 
      and ERISA and judgment lien records in each jurisdiction in which a 
      filing referred to in subsection (f) is to be made for filings against 
      each Seller (including any predecessors in interest to any Seller going 
      back five years) and Transferor, showing no filings of record that cover 
      any of the Receivables or the Related Transferred Assets other than (i) 
      the financing statements referred to in subsection (f) (to the extent 
      shown in the searches) and (ii) any other filings as to which the Agent 
      have received signed UCC-3 termination statements or pay-off letters in 
      form and substance satisfactory to it;

            (h)  the opinions referred to in Section 4.1(f) of the Purchase 
      Agreement, which opinions shall be addressed to the Agent and the 
      Purchasers;

                                                                         page 16
<PAGE>
 
            (i)  the Daily Report for the Closing Date;

            (j)  evidence, reasonably satisfactory to the Agent and the 
      Purchasers, of the payment of all taxes, fees and other governmental 
      charges, if any, incidental to the issuance of the Certificates and to 
      the consummation of the transactions contemplated hereunder and under the 
      Pooling Agreement;

            (k)  a solvency opinion, in form and substance satisfactory to the 
      Agent, with respect to (i) Transferor and (ii) WRO and its consolidated 
      subsidiaries, signed by an independent valuation firm acceptable to the 
      Agent and permitting reliance by the Agent and initial Purchaser thereon;

            (l)  [Intentionally deleted];

            (m)  agreed-upon procedures letters, in form and substance 
      satisfactory to the Agent, from Price Waterhouse LLP and KPMG Peat 
      Marwick, with respect to certain historical information provided by WRO 
      relating to the Receivables; and a form of agreed-upon procedures letter, 
      in form and substance satisfactory to the Agent, as to the reports to be 
      delivered under Section 3.7 of the Pooling Agreement;

            (n)  [Intentionally deleted];

            (o)  a certificate of the Secretary of WRO to the effect that the 
      conditions precedent to the effectiveness of the WRO Credit Agreement 
      shall have been satisfied or waived;

            (p)  an Intercreditor Agreement executed by Trustee and the 
      appropriate agent under the WRO Credit Agreement, and evidence 
      satisfactory to the Agent that UCC financing statements filed under the 
      WRO Credit Agreement do not cover the Transferred Assets;

            (q)  such sublicenses and assignments as the initial Purchasers 
      shall require with regard to all computer and data recovery software used 
      by Servicer or any Seller in connection with the servicing of the 
      Transferred Assets;

            (r)  [intentionally deleted];

                                                                         page 17
<PAGE>
 
            (s)  copies of any management or other agreements with regard to 
      the administration of Transferor's business, certified by an Authorized 
      Officer of Transferor;

            (t)  a fully executed counterpart of a supplemental agreement, 
      dated as of the date hereof (the "Supplemental Agreement"), describing 
      certain agreements regarding cash management and other matters among the 
      parties hereto; and

            (u)  any other information, certificates, opinions and documents as 
      the Agent may have reasonably requested.

      In addition, the initial Purchase hereunder shall be subject to the 
conditions precedent that (x) Transferor and WRO shall have disclosed to the 
Agent their plans for the refinancing of the Certificates, including reasonable 
detail as to the timing of the refinancing and any potential restrictions 
thereon or impediments thereto, and (y) the Agent shall be satisfied with the 
form and substance of the plans.

      If the conditions specified above have not been fulfilled on the Closing 
Date, any condition specified in this Agreement shall not have been fulfilled 
when and as required in this Agreement or waived by the Purchasers, in each 
case a Purchaser's obligations to purchase the Certificates pursuant to this 
Agreement may be terminated by notice to Transferor. In addition, if, under the 
circumstances, it shall not be feasible for the Purchasers to invest on the 
date the funds that are held available by the Purchasers for the Purchase, 
Transferor shall pay the Purchasers interest on the funds at the Alternate Base 
Rate from the date of the notice until the next succeeding Business Day on 
which it is feasible for the Purchasers to invest the funds. Nothing in this 
paragraph shall operate to relieve Transferor from any of its obligations 
hereunder or otherwise waive any of the Purchasers' rights against Transferor.

      SECTION 7.2  Conditions to Each Purchase. The obligation of each 
Purchaser to make any Purchase on any day (including those comprising the 
initial Purchase) shall be subject to the Agent's receipt of the Daily Report 
for that day and to the conditions precedent that on the date of the Purchase, 
before and after giving effect thereto and to the application of any proceeds 
therefrom, the following statements shall be true:

            (a)  the representations and warranties of Transferor and WRO set 
      out in this Agreement are true and accurate as of that date with the same 
      effect as though made on that date (unless specifically stated to relate 
      to an earlier date); and

                                                                         page 18
<PAGE>
 
            (b)  no Early Amortization Event or Unmatured Early Amortization 
      Event has occurred and is continuing.

      The giving of any notice pursuant to Section 2.2 shall constitute a 
representation and warranty by Transferor and WRO that the foregoing statements 
(limited, in the case of subsection (a) to the representations and warranties 
of the Person deemed to make the representation and warranty referred to in 
this sentence) are true.

ARTICLE VIII  COVENANTS

      SECTION 8.1  Affirmative Covenants. Transferor and WRO each severally 
covenant and agree that, until the Certificates have been paid in full, it 
will:

            (a)  duly and timely perform all of its covenants and obligations 
      under each Transaction Document to which it is a party;

            (b)  not, except as contemplated by Section 13.1 of the Pooling 
      Agreement, amend or otherwise modify any Transaction Document to which it 
      is a party or grant any waiver or consent thereunder, without the prior 
      written consent of Purchasers having Percentages that aggregate over 50% 
      (the "Required Purchasers"); provided that no amendment shall (i) reduce 
      in any manner the amount of, or delay the timing of, allocations, 
      payments or distributions in respect of any Certificate without the 
      consent of the related Purchaser; (ii) amend, modify or waive any 
      provision of this Agreement that requires the approval or consent of a 
      specified percentage of Purchasers without the consent of that percentage 
      of Purchasers; or (iii) amend, modify or waive the provisions of this 
      section with respect to the rights of any Purchaser without the consent 
      of that Purchaser; provided further that neither the execution and 
      delivery of a Supplement relating to a refinancing of the Certificates as 
      contemplated by Section 4.9 of the Supplement relating to the 
      Certificates, nor any other amendment to the Transaction Documents in 
      connection with such a refinancing, shall require any consent from any 
      Purchaser, so long as the prior or contemporaneous repayment in full of 
      the Certificates in accordance with Section 5.2 of the Supplement 
      relating to the Certificates is a condition to the issuance of the 
      refinancing certificates, and of the effectiveness of such related 
      amendment;

            (c)  with reasonable promptness deliver to each Purchaser such 
      information, documents, records or reports respecting the Program or

                                                                         page 19
<PAGE>
 
      the Receivables as the Purchaser may from time to time reasonably request 
      (to the extent that such items are reasonably accessible to Transferor); 

            (d)  at the same time any report (including any Daily Report, 
      Monthly Report or annual auditors' report), notice or other document is 
      provided, or caused to be provided, by Transferor or Servicer to Trustee 
      under the Pooling Agreement, provide the Agent with a copy of the report; 

            (e)  use reasonable efforts (i) to cause Trustee to issue one or 
      more additional Series or Purchased Interests in order to repay in full 
      the Invested Amount and all other amounts and obligations owed in respect 
      of the Certificates as soon as practicable, and (ii) not cause Trustee to 
      issue any other Series or Purchased Interest except for the purposes 
      described in clause (i); provided, that any such issuance must yield at 
      least sufficient proceeds to repay in full the Invested Amount and all 
      other amounts and obligations owed in respect of the Certificates; 

            (f)  if the Purchasers cause the Certificates to be rated by one or 
      more nationally recognized rating agencies, cause Kirkland & Ellis to 
      issue an opinion, as to Federal and New York state tax matters, in 
      substantially the form of the opinion on such matters delivered on the 
      Closing Date, except that the conclusion expressed therein would take 
      into account the rating of the Certificates (which opinion shall be in 
      form and substance satisfactory to the Purchasers); and

            (g)  if the Certificates remain outstanding after July 31, 1996, 
      WRO shall, as an expense of Servicer paid out of the Servicing Fee, cause 
      Price Waterhouse or another firm of recognized independent public 
      accountants that is generally recognized as being among the "big six" 
      (which may also render other services to Servicer, the Sellers or 
      Transferor to furnish the report to Trustee, Servicer, Transferor and the 
      Purchasers (which report shall be addressed to Trustee and shall relate 
      to Transferor's two most recently ended fiscal quarters.  The 
      accountants' report shall be delivered prior to August 31, 1995, and 
      shall set forth the results of their performance of procedures described 
      in Exhibit D to the Pooling Agreement with respect to the Monthly Reports 
      and Daily Reports delivered to Trustee pursuant to Section 3.5 of the 
      Pooling Agreement during such fiscal quarters.

                                                                         page 20
<PAGE>
 
      In addition, it is understood and agreed that so long as the Certificates 
remain outstanding, Servicer and Transferor shall (and Servicer shall cause 
each Seller to) during regular business hours and (so long as no Early 
Amortization Event has occurred and is continuing) upon two Business Days prior 
written notice, permit the Agent (or such other Person as Trustee or the Agent 
may designate from time to time), or their respective agents or representatives 
(including certified public accountants or other auditors), as an expense of 
Servicer paid out of the Servicing Fee, (i) to examine and make copies of and 
abstracts from, and to conduct accounting reviews of, all Records in the 
possession or under the control of Servicer, Transferor or any Seller, 
including the related Contracts and purchase orders, invoices and other 
agreements related thereto, and (ii) to visit the offices and properties of 
Servicer, Transferor or any Seller for the purpose of examining such materials 
described in clause (i), and to discuss matters relating to the Receivables or 
the Related Transferred Assets or the performance by Servicer, Transferor or 
any Seller of their respective obligations under any Transaction Document with 
any officer, employee or representative of Servicer, Transferor or any Seller. 
The Agent may (but shall not be obligated to) conduct, or cause their 
respective agents or representatives to conduct, reviews of the types described 
in this paragraph (each such review, a "Receivables Review") whenever the 
Agent, in their reasonable judgment, deems any such review appropriate.

      In connection with clause (e) above, WRO will assist the Financial 
Advisors in the marketing of any additional Series and Purchased Interests to 
be issued and (promptly upon request) provide all the information necessary to 
the Financial Advisors to market such facilities.  In addition, WRO will 
use its reasonable best efforts to make appropriate officers and 
representatives of WRO available to participate in the information meetings 
for potential investors at such times and places as may reasonably be 
requested.  Transferor will cooperate with WRO and the Financial Advisors in 
the matters described in this paragraph.

      SECTION 8.2  Negative Covenants. Notwithstanding Section 1.7 of the 
Purchase Agreement, WRO shall not cause or permit any of its Subsidiaries to 
become a new Seller without satisfying the Rating Agency Condition unless the 
Required Purchasers have consented in writing to that addition.

ARTICLE IX  AGENT

      SECTION 9.1  Appointment. The Purchasers hereby designate Bankers Trust 
Company as Agent. Each Purchaser hereby irrevocably authorizes the Agent to 
take action on its behalf under the provisions of the Transaction Documents and 
any other instruments and agreements referred to therein and

                                                                         page 21
<PAGE>
 
to exercise the powers and perform the duties hereunder and thereunder that are 
specifically delegated to or required of the Agent by the terms hereof and 
thereof, and any other powers as are reasonably incidental thereto. The Agent 
may perform any of their duties by or through their respective officers, 
directors, agents or employees.

      SECTION 9.2  Nature of Duties. The Agent shall not have any duties or 
responsibilities except those expressly set forth in this Agreement. Neither 
the Agent nor any of their respective officers, directors, agents or employees 
shall be liable for any action taken or omitted by it or them under any 
Transaction Document or in connection herewith or therewith, unless caused by 
their gross negligence or willful misconduct. The duties of the Agent shall be 
mechanical and administrative in nature, the Agent shall not have by reason of 
this Agreement a fiduciary relationship in respect of any Purchaser, and 
nothing in any Transaction Document, expressed or implied, is intended to or 
shall be construed as to impose upon the Agent any obligations in respect of 
any Transaction Document except as expressly set forth herein.

      SECTION 9.3  Lack of Reliance on Agent and Financial Advisor. 
Independently and without reliance upon the Agent or the Financial Advisor, 
each Purchaser, to the extent it deems appropriate, has made and shall continue 
to make (a) its own independent investigation of the financial condition and 
affairs of Transferor, the Seller, Servicer and the Trust in connection with 
the making and the continuation of each Purchase and the taking or not taking 
of any action in connection herewith and (b) its own appraisal of the 
creditworthiness of Transferor, the Seller and Servicer and the merits and 
risks of an investment in the Certificates, and, except as expressly provided 
in this Agreement, the Agent shall not have any duty or responsibility, either 
initially or on a continuing basis, to provide any Purchaser with any credit or 
other information with respect thereto, whether coming into their possession 
before the making of a Purchase or at any time or times thereafter. The Agent 
shall not be responsible to any Purchaser for any recitals, statements, 
information, representations or warranties herein or in any document, 
certificate or other writing delivered in connection herewith or for the 
execution, effectiveness, genuineness, validity, enforceability, perfection, 
collectibility, priority or sufficiency of the Transaction Documents or the 
financial condition of Transferor, the Sellers, Servicer or the Trust or be 
required to make any inquiry concerning either the performance or observance of 
any of the terms, provisions or conditions of any Transaction Document, or the 
financial condition of Transferor, the Sellers, Servicer or the Trust or the 
existence or possible existence of any Early Amortization Event or Unmatured 
Early Amortization Event.

                                                                         page 22
<PAGE>
 
      SECTION 9.4  Certain Rights of Agent. If the Agent shall request 
instructions from the Required Purchasers with respect to any act or action 
(including failure to act) in connection with any Transaction Document, the 
Agent shall be entitled to refrain from acting or taking the action unless and 
until the Agent shall have received instructions from the Required Purchasers, 
and the Agent shall not incur liability to any person by reason of so 
refraining. Without limiting the foregoing, no Purchaser shall have any right 
of action whatsoever against the Agent as a result of the Agent acting or 
refraining from acting under any Transaction Document in accordance with the 
instructions of the Required Purchasers as for refraining to act in the absence 
of instruction.

      SECTION 9.5  Reliance. The Agent shall be entitled to rely, and shall be 
fully protected in relying, upon any note, writing, resolution, notice, 
statement, certificate, telex, teletype or telecopier message, cablegram, 
radiogram, order or other document or telephone message signed, sent or made by 
any person that such Agent believed to be the proper person.  The Agent may 
consult with legal counsel (including counsel for any WRO Person), independent 
public accountants and other experts selected by the Agent and shall not be 
liable for any action taken or omitted to be taken in accordance with the 
advice of such counsel, accountants or experts.

      SECTION 9.6  Indemnification. To the extent the Agent is not reimbursed 
and indemnified by Transferor or Servicer, the Purchasers will reimburse and 
indemnify the Agent ratably in accordance with their respective Percentages 
from and against any and all liabilities, obligations, losses, damages, 
penalties, claims, actions, judgments, suits, costs, expenses or disbursements 
of whatsoever kind or nature that may be imposed on, asserted against or 
incurred or suffered by the Agent (including fees and expenses of legal 
counsel, accountants and experts) in performing their duties or as a result of 
any action taken or omitted to be taken by such Agent under any Transaction 
Document or in any way relating to or arising out of any Transaction Document; 
provided that no Purchaser shall be liable for any portion of these 
liabilities, obligations, losses, damages, penalties, claims, actions, 
judgments, suits, costs, expenses or disbursements resulting from such Agent's 
gross negligence or willful misconduct (as determined by a court of competent 
jurisdiction in a final and non-appealable order).

      SECTION 9.7  Agent in its Individual Capacity. With respect to their 
obligation to purchase a Certificate under this Agreement, the Agent shall have 
the rights and powers specified herein for a Purchaser and may exercise the 
same rights and powers as though they were not performing the duties of the 
"Agent" specified herein, and the term "Purchasers," "Required Purchasers" and 
"Holders" or "payees" of any Certificates or any similar terms shall,

                                                                         page 23
<PAGE>
 
unless the context clearly otherwise indicates, include the Agent in its 
individual capacity. The Agent and their respective Affiliates may accept 
deposits from, lend money to and generally engage in any kind of banking, trust 
or other business with Transferor or Servicer or any WRO Person as if the Agent 
were not performing the duties specified herein, and may accept fees and other 
consideration from Transferor or Servicer for services in connection with this 
Agreement and otherwise without having to account for the same to the 
Purchasers. Each of the parties hereto acknowledges that the Agent will be 
acting both as agent and as lender under the WRO Credit Agreement and as 
Purchasers and Agent under this Agreement.

      SECTION 9.8  Resignation by Agent. (a)  Either Agent may resign at any 
time by giving notice to Transferor, the Purchasers and the other Agent, if 
any. Such resignation shall be effective immediately unless the resigning Agent 
is the only Agent, in which event the resignation of such Agent shall take 
effect upon the appointment of a successor Agent pursuant to subsections (b) 
and (c) below or as otherwise provided below.

      (b)  In the event that there is only one Agent, upon any notice of 
resignation of such Agent, the Required Purchasers shall appoint a successor 
Agent hereunder who shall be a commercial bank or trust company reasonably 
acceptable to Transferor (it being understood and agreed that any Purchaser is 
deemed to be acceptable to Transferor).

      (c)  If a successor Agent is not appointed pursuant to subsection (b) 
within 30 days after the delivery of the notice referred to in subsection (a), 
the resigning Agent, with the consent of Transferor, shall then appoint a 
successor Agent who shall serve as Agent hereunder until the time, if any, that 
the Required Purchasers appoint a successor Agent as provided above.

      (d)  If no successor Agent has been appointed pursuant to subsection (b) 
or (c) above by the 60th day after the date notice of resignation was given by 
the resigning Agent, such Agent's resignation shall become effective and the 
Purchasers shall thereafter perform all the duties of the Agent under the 
Transaction Documents until the time, if any, that the Purchasers appoint a 
successor Agent as provided above.

ARTICLE X  MISCELLANEOUS PROVISIONS

      SECTION 10.1  Amendments. Except as provided in the Pooling Agreement, no 
amendment to or waiver of any provision of any Transaction Document, nor 
consent to any departure by Transferor therefrom, shall in any event be 
effective unless the same shall be in writing and signed by

                                                                         page 24
<PAGE>
 
Transferor, the Agent and the Required Purchasers; provided that no amendment 
shall (a) decrease the outstanding amount of, or extend the repayment of or any 
scheduled payment date for the payment of, any interest in respect of a 
Certificate owed to a Purchaser without the Purchaser's prior written consent, 
(b) forgive or waive or otherwise excuse any repayment of the Invested Amount 
without the prior written consent of each Purchaser affected thereby, (c) waive 
any Early Amortization Event arising from a Bankruptcy Event with respect to 
Transferor or the Seller without the consent of each Purchaser, (d) amend or 
modify the Percentage of any Purchaser without its prior written consent, (e) 
waive any of the requirements hereunder that the interests of Trustee in the 
Receivables and the other Transferred Assets be perfected by appropriate UCC 
filings without the prior written consent of each Purchaser or (f) amend, 
modify or otherwise affect the rights or duties of the Agent hereunder without 
the prior written consent of the Agent. Each Purchaser shall be bound by any 
modification, waiver or consent authorized by this section, whether or not its 
Certificate shall have been marked to indicate the modification, waiver or 
consent.

      SECTION 10.2  No Waiver; Remedies. Any waiver, consent or approval given 
by any party hereto shall be effective only in the specific instance and for 
the specific purpose for which given, and no waiver by a party of any breach or 
default under this Agreement shall be deemed a waiver of any other breach or 
default. No failure on the part of any party hereto to exercise, and no delay 
in exercising, any right hereunder shall operate as a waiver thereof; nor shall 
any single or partial exercise of any right hereunder, or any abandonment or 
discontinuation of steps to enforce the right, power or privilege, preclude any 
other or further exercise thereof or the exercise of any other right. No notice 
to or demand on any party hereto in any case shall entitle such party to any 
other or further notice or demand in the same, similar or other circumstances. 
The remedies herein provided are cumulative and not exclusive of any remedies 
provided by law.

      SECTION 10.3  Successors and Assigns; Assignments. (a) This Agreement 
shall be binding upon, and inure to the benefit of, Transferor, Servicer, the 
Agent, the Purchasers and their respective successors and assigns; provided 
that neither Transferor nor Servicer may assign its rights or obligations 
hereunder or in connection herewith or any interest herein (voluntarily, by 
operation of law or otherwise) without the prior written consent of all the 
Purchasers, except that the Servicer may be terminated in accordance with 
Sections 10.1 and 10.2 of the Pooling Agreement; and provided further, that no 
Purchaser may transfer, pledge, assign, sell participations in or otherwise 
encumber its rights or obligations hereunder or any interest herein except as 
permitted under this section.

                                                                         page 25
<PAGE>
 
      (b)  Each Purchaser may at any time sell to one or more banks or other 
entities ("Participants") participating interests in all or any portion of its 
Certificate and its obligations hereunder (its "Credit Exposure"). In the event 
of any sale by a Purchaser of participating interests to a Participant, the 
Purchaser shall notify Transferor of the identity of the Participant upon a 
request by Transferor, the Purchaser's obligations under this Agreement shall 
remain unchanged, the Purchaser shall remain solely responsible for the 
performance thereof, and the Purchaser shall remain the holder of its rights 
under its Certificate and this Agreement for all purposes under this Agreement, 
and the other parties to the Transaction Documents shall continue to deal 
solely and directly with the Purchaser in connection with such rights and 
obligations under this Agreement. Transferor agrees that each Participant shall 
be entitled to the benefits of Sections 4.2, 4.3 and 4.4 with respect to its 
participation in the Certificate. The Purchasers agree that any agreement 
between them and any Participant in respect of a participating interest shall 
require the Participant to comply with the terms of Section 10.5 and shall not 
restrict the Purchasers' right to agree to any amendment, supplement or 
modification of the Transaction Documents except to (i) extend the final 
maturity of any obligation, (ii) reduce the rate or extend the time of payment 
of interest thereon or any fees owed to the Purchasers under the Transaction 
Documents, (iii) reduce the principal amount of any obligation, (iv) release or 
direct the release of all or substantially all of the Transferred Assets or 
Trustee's claim to the Transferred Assets, (v) reduce substantially the amount 
of any reserve included in the calculation of the Base Amount, (vi) increase 
the amount of the participation from the amount thereof then in effect, or 
(vii) permit assignment or transfer by Transferor or WRO of its rights or 
obligations under the Transaction Documents.

      (c)  Any Purchaser may at any time assign to one or more banks or other 
financial institutions ("Assignees") all or any part of its Credit Exposure; 
provided that (i) unless assigned to an Affiliate of the Purchaser, it assigns 
all of its Credit Exposure or a portion of its Credit Exposure in an amount not 
less than $5,000,000, (ii) any Assignee, other than an existing Purchaser or an 
Affiliate of the Purchaser, must be reasonably acceptable to the Agent and 
Transferor, which acceptance shall not be delayed or withheld unreasonably and 
(iii) if such Assignee is organized under the laws of a jurisdiction outside 
the United States of America, such Assignee shall satisfy the requirements of 
Section 4.4(c), or amounts payable to it under Section 4.4 shall be limited to 
amounts that would be payable if such Assignee had complied with Section 
4.4(c). In the event of any assignment, the Purchaser shall comply with Article 
VI of the Pooling Agreement and also shall give notice to Transferor and the 
Agent and shall deliver to the Agent, for acceptance and recording in its 
records, an assignment agreement substantially in the form of Exhibit D

                                                                         page 26
<PAGE>
 
together with a processing and recordation fee of, in the case of assignments 
to a Purchaser or an Affiliate of a Purchaser, $1,500 and, in cases of any 
other assignment, $3,500.  Within five Business Days of receipt thereof, the 
Agent shall, if the assignment agreement has been fully executed by the 
Assignee, the assignor Purchaser and Transferor, is completed and is in 
substantially the form of Exhibit D, execute the assignment agreement and 
record the information contained therein in its records. Upon the earlier of 
the expiration of the five Business Day period or the date of the recording, 
the assignment will become effective. Transferor, the Agent and the Purchasers 
agree to extend the rights and benefits with respect to Transferor under this 
Agreement to the Assignee to the extent the Assignee would have had if it were 
a Purchaser that was an original signatory to this Agreement; provided, that 
Transferor shall be entitled to continue to deal solely and directly with the 
assignor Purchaser in connection with the interests so assigned to the Assignee 
until the assignment agreement and any required fee, as described above, shall 
have been delivered to Transferor and the Agent by the Purchaser and the 
Assignee and the assignment shall have become effective. Upon the effective 
assignment of its Credit Exposure, the Purchaser shall be relieved of its 
obligations hereunder to the extent of the assignment.

      (d)  The sale or assignment of any Credit Exposure to any Assignee or 
Participant (each, a "Transferee") shall not be effective until it has agreed 
to be bound by the provisions of Section 10.15. Transferor and WRO each 
authorize the Purchasers to disclose to any Transferee and any prospective 
Transferee any and all information in their possession concerning Transferor 
and WRO that has been delivered to them by Transferor, WRO or Trustee in 
connection with their credit evaluation of the Program prior to entering into 
this Agreement.

      (e)  Notwithstanding any other provisions set forth in this Agreement, 
the Purchasers may at any time create a security interest in all or any portion 
of their rights under this Agreement and the Certificates in favor of any 
Federal Reserve Bank in accordance with Regulation A of the Board of Governors 
of the Federal Reserve System.

      (f)  WRO agrees to assist the Agent in any marketing of the Certificates 
issued under the Supplement, or any other Certificates or Purchased Interests 
issued or sold in a restructuring of the transactions contemplated in the 
Transaction Documents, and WRO agrees (promptly upon request) to review any 
related marketing materials and to provide all reasonably available information 
deemed necessary by the Agent in such marketing so long as WRO is satisfied 
with the integrity of such information.  In addition, WRO will use their 
reasonable best efforts to make appropriate officers and

                                                                         page 27
<PAGE>
 
representatives of WRO available to participate in the information meetings for 
potential investors at such times and places as the Agent may reasonably 
request.  Transferor will cooperate with WRO and the agent in the matters 
described in this paragraph.

      (g)  No transfer, assignment or other conveyance of a Certificate shall 
be made unless the aggregate outstanding principal amount of all Certificates 
transferred pursuant to such transfer is equal to at least 2.1% of the 
aggregate principal amount of all outstanding Certificates.  No Certificate may 
be subdivided into an aggregate principal amount of less than 2.1% of the 
aggregate principal amount of all outstanding Certificates.  Any attempted 
transfer, assignment or conveyance in contravention of the preceding 
restrictions shall be void ab initio and the purported transferor of such 
Certificate shall continue to be treated as the Certificateholder of any such 
Certificate for all purposes of this Agreement.

      SECTION 10.4  Survival of Agreement. All covenants, agreements, 
representations and warranties made herein and in the Certificates delivered 
pursuant hereto shall survive the making and the repayment of the Purchases and 
the execution and delivery of this Agreement and the Certificates and shall 
continue in full force and effect until all obligations have been paid in full 
and all commitments of the Purchasers hereunder have been terminated. In 
addition, the obligations of Transferor under Sections 4.2, 4.3, 4.4 and 10.5 
and the obligations of the Purchasers under Section 9.6 shall survive the 
termination of this Agreement.

      SECTION 10.5  Expenses; Indemnification. Transferor and WRO jointly and 
severally shall pay on demand (a) all reasonable out-of-pocket fees and 
expenses (including reasonable attorneys fees and expenses) of the Agent 
incurred in connection with the preparation, execution, delivery, 
administration, amendment, modification and waiver of the Transaction Documents 
and the making and repayment of the Purchases, including any Servicer or 
collection agent fees paid to any third party for services rendered to the 
Purchasers and the Agent in collecting the Receivables and (b) all reasonable 
out-of-pocket fees and expenses of the Purchasers and the Agent (including 
reasonable attorneys fees and expenses of their counsel) incurred in connection 
with the enforcement of the Transaction Documents against Transferor, Servicer 
and the Seller and in connection with any workout or restructuring of the 
Transaction Documents. In addition, Transferor will pay any and all stamp and 
other taxes and fees payable or determined to be payable in connection with the 
execution, delivery, filing, recording or enforcement of this Agreement or any 
payment made under the Transaction Documents, and hereby indemnifies and saves 
each Agent and the Purchasers

                                                                         page 28
<PAGE>
 
harmless from and against any and all liabilities with respect to or resulting 
from any delay in paying or omission to pay the taxes and fees. Transferor and 
WRO jointly and severally agree to reimburse and indemnify each Agent and each 
Purchaser and their respective officers, directors, shareholders, controlling 
Persons, employees and agents (collectively, the "Indemnitees") from and 
against any and all actions, judgments, costs, expenses or disbursements of 
whatsoever kind or nature that may be imposed on, asserted against or incurred 
or suffered by either Agent or the Purchasers (including fees and expenses of 
legal counsel, accountants and experts) in any way relating to or arising out 
of any Transaction Document.

      Notwithstanding the foregoing (and with respect to clause (w) below, 
without prejudice to the rights that an Indemnitee may have pursuant to the 
other provisions of the Transaction Documents), in no event shall any 
Indemnitee be indemnified against any amounts (w) resulting from gross 
negligence or willful misconduct on the part of any of its officers, directors, 
employees or agents, (x) to the extent they include amounts in respect of 
Receivables and reimbursement therefore that would constitute credit recourse 
to Servicer for the amount of any Receivable or Related Transferred Asset not 
paid by the related Obligor, (y) to the extent they are or result from lost 
profits or (z) to the extent they would constitute consequential, special or 
punitive damages.

      If for any reason the indemnification provided in this section is 
unavailable to an Indemnitee or is insufficient to hold it harmless, then 
Transferor and WRO jointly and severally shall contribute to the amount paid by 
the Indemnitee as a result of any loss, claim, damage or liability in a 
proportion that is appropriate to reflect not only the relative benefits 
received by the Indemnitee on the one hand and Transferor and WRO on the other 
hand, but also the relative fault of the Indemnitee (if any), Transferor and 
WRO and any other relevant equitable considerations; provided that Transferor's 
obligations under this section shall be paid by Transferor only to the extent 
that funds are available to make the payments after all amounts to be paid to 
Holders pursuant to Section 4.3(f) or 4.3(a) (as applicable) shall have been 
paid, and there shall be no recourse to Transferor for all or any part of any 
amounts payable pursuant to this section if the funds are at any time 
insufficient to make all or part of any such payments.

      SECTION 10.6  Entire Agreement. This Agreement, together with the 
documents delivered pursuant to Section 7.1 and the other Transaction 
Documents, including the exhibits and schedules thereto, contains a final and 
complete integration of all prior expressions by the parties hereto with 
respect to the subject matter hereof and shall constitute the entire agreement 
among

                                                                         page 29
<PAGE>
 
the parties hereto with respect to the subject matter hereof, superseding all 
previous oral statements and other writings with respect thereto.

      SECTION 10.7  Notices. All communications hereunder shall be in writing 
and shall be deemed to have been duly given if personally delivered, sent by 
overnight courier or mailed by registered mail, postage prepaid and return 
receipt requested, or transmitted by facsimile transmission and confirmed by a 
similar mailed writing to any party at the address for that party set forth (a) 
on the signature page to this Agreement or (b) to another address as that party 
may designate in writing to the Agent and Transferor.

      SECTION 10.8  No Third Party Beneficiaries. Nothing expressed herein is 
intended or shall be construed to give any Person (other than the Persons 
listed in Section 10.3) any legal or equitable right, remedy or claim under or 
in respect of this Agreement.

      SECTION 10.9  Severability of Provisions. Any covenant, provision, 
agreement or term of this Agreement that is prohibited or is held to be void or 
unenforceable in any jurisdiction shall, as to that jurisdiction, be 
ineffective to the extent of the prohibition or unenforceability without 
invalidating the remaining provisions of this Agreement.

      SECTION 10.10  Counterparts. This Agreement may be executed in any number 
of counterparts (which may include facsimile) and by the different parties 
hereto in separate counterparts, each of which when so executed shall be deemed 
to be an original, and all of which together shall constitute one and the same 
instrument.

      SECTION 10.11  Governing Law. THIS AGREEMENT SHALL BE GOVERNED BY, AND 
CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK, WITHOUT REGARD 
TO CONFLICT OF LAWS PRINCIPLES.

      SECTION 10.12  Tax Characterization. Each party to this Agreement (a) 
acknowledges that it is the intent of the parties to this Agreement that, for 
Federal, state and local income and franchise tax purposes, the Certificates 
will be treated as evidence of indebtedness secured by the Transferred Assets 
and the Trust will not be characterized as an association (or publicly traded 
partnership) taxable as a corporation, (b) agrees to treat the Certificates for 
Federal, state and local income and franchise tax purposes as indebtedness and 
(c) agrees that the provisions of the Transaction Documents shall be construed 
to further these intentions.

                                                                         page 30
<PAGE>
 
      SECTION 10.13  No Proceedings. Each of Servicer, the Agent (solely in 
their capacities as such) and each Purchaser (solely in its capacity as such) 
hereby agrees that it will not institute against Transferor, or join any other 
Person in instituting against Transferor, any insolvency proceeding (namely, 
any proceeding of the type referred to in the definition of "Bankruptcy Event") 
so long as any Certificates shall be outstanding or there shall not have 
elapsed one year plus one day since the last day on which any Certificates 
shall have been outstanding. The foregoing shall not limit the right of 
Servicer, any Agent or any Purchaser to file any claim in or otherwise take any 
action with respect to any insolvency proceeding that was instituted against 
Transferor by any other Person.

      SECTION 10.14  Failure to Refinance.  If the Purchasers shall not have 
been repaid in full and their Stated Amount reduced to zero on or prior to the 
180th day falling after the date of the initial Purchase, then:

            (a)  Transferor and WRO will cooperate in good faith with the Agent 
      to restructure the transactions contemplated by the Transaction Documents 
      and to design securities to be issued by the Trust in order to facilitate 
      the refinancing in full of the Certificates and/or the complete 
      assignment by the initial Purchasers of their Credit Exposure, which 
      restructuring and design may include, but not be limited to, (i) the 
      creation of senior and subordinated classes of securities, (ii) the 
      creation of fixed principal and variable principal securities with 
      varying maturities and interest rates, it being understood that no 
      specified proportion of securities with fixed versus variable principal 
      or fixed versus variable interest rates need be maintained, and that the 
      proportion with respect with either type of principal may be 0% 
      (provided, that the aggregate principal amount of fixed principal 
      certificates shall not, without Transferor's and WRO's consent, exceed 
      the average, for the preceding six Calculation Periods (or, if less, the 
      number of complete Calculation Periods elapsed since the date of this 
      Agreement), of the lowest Base Amount properly reported in any Daily 
      Report during each such Calculation Period), (iii) changes to the number 
      and type of investors required to take (or omit to take a particular 
      action (such as a waiver, amendment or instruction to the Trustee)), (iv) 
      the imposition of make-whole payments or other prepayment premiums if the 
      securities are repaid prior to their scheduled maturity, (v) any changes 
      or modification necessary to enable an investor to qualify for the 
      portfolio interest exemption, thus permitting the securities to be 
      marketed to investors who do not have a place of business in the United 
      States, and (vi)  any changes or modifications necessary to satisfy then 
      current requirements of S&P (or

                                                                         page 31
<PAGE>
 
      any other Rating Agency) for trade receivables securitizations rated 
      "AAA" (in the case of senior securities) or "A" (in the case of 
      subordinate securities), and

            (b)  if requested to do so by any Purchaser, the Trustee or the 
      Agent shall exercise its rights under Section 8.1 to conduct a 
      Receivables Review.

      Transferor and WRO shall enter into the amendments to the Transaction 
Documents as may be requested by the Agent as necessary or desirable to effect 
the restructuring and design securities as contemplated in subsection (a); 
provided, that, notwithstanding the foregoing, neither Transferor nor WRO shall 
be required to consent to any amendment to any Transaction Document that it 
determines in its reasonable discretion to be materially adverse to its own 
interests.

      SECTION 10.15  Reference Banks. By its execution of this Agreement, each 
Purchaser identified as "Reference Bank" in the Supplement agrees to act as a 
Reference Bank for purposes of the Supplement. The Agent shall notify Servicer 
of the Reserve-Adjusted Eurodollar Rate applicable to each Interest Period and 
of each change in the Alternate Base Rate.

      SECTION 10.16  No Recourse.  None of the directors, officers or employees 
of Transferor shall have any liability to any Person, including, without 
limitation, the Trustee or any Purchaser, for any action undertaken or any 
certificate delivered or information delivered by such director, officer or 
employee hereunder, except to the extent of the gross negligence or willful 
misconduct of such director, officer or employee in connection therewith.

                                                                         page 32
<PAGE>
 
      IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be 
duly executed by their duly authorized officers and delivered as of the day and 
year first above written.

                                NOTEPAD FUNDING CORPORATION


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

                                Address:                      
                                        ----------------------

                                Attention:                    
                                          --------------------
                                Facsimile:                    
                                          --------------------


                                WILLIAMHOUSE-REGENCY OF DELAWARE, INC.


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

                                Address:                      
                                        ----------------------

                                Attention:                    
                                          --------------------
                                Facsimile:                    
                                          --------------------


                                BANKERS TRUST COMPANY, as Agent and as a 
                                Purchaser


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

                                Address:                      
                                        ----------------------

                                Attention:                    
                                          --------------------
                                Facsimile:                    
                                          --------------------

                                STATED AMOUNT:  $45,000,000
                                PERCENTAGE:  100%

<PAGE>
 
                                                         EXHIBIT A
                                 to Revolving Certificate Purchase
                                           Agreement Series 1995-1


            FORM OF POOLING AND SERVICING AGREEMENT
            ---------------------------------------
<PAGE>
 
                                                         EXHIBIT B
                                 to Revolving Certificate Purchase
                                           Agreement Series 1995-1


            FORM OF RECEIVABLES PURCHASE AGREEMENT
            --------------------------------------
<PAGE>
 
                                                         EXHIBIT C
                                 to Revolving Certificate Purchase
                                           Agreement Series 1995-1


               FORM OF SERIES 1995-1 SUPPLEMENT
               --------------------------------
<PAGE>
 
                                                         EXHIBIT D
                                 to Revolving Certificate Purchase
                                           Agreement Series 1995-1


                 FORM OF ASSIGNMENT AGREEMENT
                 ----------------------------


      This ASSIGNMENT AGREEMENT, dated as of ____________ (this "Agreement"), 
is made between ____________________ ("Assignor"), and _____________________ 
("Assignee"). Except as otherwise defined herein, capitalized terms have the 
meanings assigned to them in the Certificate Purchase Agreement (as defined 
below).


                          BACKGROUND


      1. Assignor is a party to the Revolving Certificate Purchase Agreement, 
dated as of October 31, 1995 (as amended, supplemented or otherwise modified 
from time to time, the "Certificate Purchase Agreement"), among Notepad Funding 
Corporation, a Delaware corporation ("Transferor"), Williamhouse-Regency of 
Delaware, Inc., a Delaware corporation, the Purchasers party thereto (including 
Assignor), and Bankers Trust Company, as Agent.

      2. Assignor wishes to assign, and Assignee wishes to be so assigned, 
Assignor's rights and obligations arising on and after the Effective Date (as 
defined below) under the Certificate Purchase Agreement and its Certificate 
including (a) its obligations to make Purchases (its "Credit Exposure") and (b) 
its outstanding Purchases (the "Purchases").

      3. Assignor and Assignee also wish (a) Assignee to assume the obligations 
of Assignor under the Certificate Purchase Agreement with respect to Assignee's 
Share (as defined below) to the extent of the rights assigned and (b) Assignor 
to be released from the obligations assumed by Assignee.

      4. Transferor, by its execution hereof, is providing its written consent 
to the assignment accomplished by this Agreement.


      SECTION 1. Assignment. Effective on the Effective Date (as defined below) 
and upon payment of the amount specified in Section 3(a), Assignor
<PAGE>
 
hereby assigns and transfers to Assignee, without recourse, representation or 
warranty of any kind, express or implied (except as provided in Sections 6(a) 
and (b)), and subject to Section 4(b), Assignee's Share (as specified in Annex 
I hereto) (the "Assignee's Share") of all of Assignor's rights, title and 
interest arising under (a) the Certificate Purchase Agreement relating to 
Assignor's Credit Exposure including all rights and obligations with respect to 
the Purchases attributable to Assignee's Share and (b) Assignor's Certificate 
with respect to Assignee's Share as will result in Assignee having from and 
after the Effective Date the Percentage ("Assignee's Percentage") specified in 
Annex I.

      SECTION 2. Assumption. Effective on the Effective Date, Assignee hereby 
irrevocably purchases, assumes and takes from Assignor, and Assignor is hereby 
expressly and absolutely released from, all of Assignor's obligations arising 
under the Certificate Purchase Agreement relating to Assignee's Share and of 
any outstanding Purchases attributable to Assignee's Share.

      SECTION 3. Payment. In consideration of the assignment by Assignor to 
Assignee as set forth above, Assignee agrees to pay to Assignor, in Dollars and 
in immediately available funds, (a) on or prior to the Effective Date, an 
amount specified by Assignor in writing on or prior to the Effective Date that 
represents Assignee's Share attributable to the principal amount of the 
Purchases made pursuant to the Certificate Purchase Agreement and outstanding 
on the Effective Date, and (b) from time to time thereafter, other amounts (if 
any) that Assignee has agreed in writing to pay to Assignor after the Effective 
Date. In consideration of the assumption by Assignee, Assignor agrees to pay to 
Assignee within two Business Days of the Effective Date, an assignment fee (if 
any) that previously has been agreed to in writing by both parties.

      Notwithstanding anything to the contrary in this Agreement, if and when 
Assignee receives or collects (x) any payment of principal or interest relating 
to any Purchases or (y) any payment of fees that are required to be paid to 
Assignor pursuant to this Agreement, then Assignee shall forward the payment to 
Assignor.

      To the extent payment of funds to Assignee or Assignor are not made 
within two Business Days, each, as the case may be, shall be entitled to 
recover the due amount, together with interest thereon at the Federal Funds 
Rate per annum accruing from the date of payment or the date of receipt of the 
funds by the other party.

                                                                          page 2
<PAGE>
 
      SECTION 4. Effectiveness. (a)(i) This Agreement shall become effective on 
the date (the "Effective Date") on which it shall have been duly executed by 
all parties and the Agent shall have recorded the information contained herein 
in its records (or automatically if not so recorded within five Business Days 
from the Agent's receipt of this Agreement signed by Assignor, Assignee and 
Transferor). Assignor hereby notifies the Agent of the assignment, effective as 
of the Effective Date, of Assignee's Share and any Purchases attributable to 
the Assignee's Share, and directs the Agent to pay Assignee (A) any payment of 
principal of, or interest on, any Purchase attributable to the Assignee's Share 
of any Purchases and (B) any Non-Usage Fees attributable to the Assignee's 
Share of the Credit Exposure.  No (x) failure of either Assignee or Assignor to 
settle any amount owed to the other (except with respect to the payment of the 
processing and recordation fee to the Agent and the payment due under Section 
3(a)), (y) dispute respecting any other settlement, including in respect of 
Transferor, or (z) bankruptcy, insolvency or other condition whatsoever 
respecting any Person, shall in any way impair, reduce or otherwise affect the 
effectiveness of this Agreement.

      (ii)  Assignor, Assignee and the Agent each acknowledges and agrees that 
from and after the Effective Date, the Agent shall make all payments under the 
Certificate Purchase Agreement in respect of Assignee's Share (including all 
payments of principal, interest and Non-Usage Fees with respect thereto, 
whether or not the payments shall have accrued prior to or after the Effective 
Date) to Assignee only. Assignor and Assignee hereby agree further to make all 
appropriate adjustments in payments to either of them under the Certificate 
Purchase Agreement for periods prior to the Effective Date directly between 
themselves.

      (b)  With respect to any Purchase attributable to Assignee's Share, if 
and when Assignor receives or collects any payment of principal, interest, 
Non-Usage Fees or Additional Amounts with respect to Assignee's Share for any 
period commencing on or after the Effective Date, Assignor shall distribute to 
Assignee the portion attributable to Assignee's Share, but only to the extent 
it accrued on or after the Effective Date and was not theretofore paid to 
Assignee by Transferor or otherwise. Any principal, interest, Non-Usage Fees 
and Additional Amounts paid prior to the Effective Date shall be retained by 
Assignor. Any principal, interest, Non-Usage Fees and Additional Amounts 
received by Assignee that accrued prior to the Effective Date shall be 
forwarded promptly, in the form received, to Assignor. Assignee recognizes and 
agrees that (i) it shall receive no payment on account of any Agent's fees or 
other amounts or expenses (including counsel fees) payable to the Agent (in 
such capacities and for their own account), (ii) this Agreement shall not 
operate to assign any rights or delegate any obligations of the Agent (in such

                                                                          page 3
<PAGE>
 
capacities), and (iii) notwithstanding anything to the contrary in this 
Agreement, Assignor shall retain all of its rights to indemnification under the 
Certificate Purchase Agreement for any events, acts or omissions occurring 
prior to the Effective Date.

      (c)  The Agent, by its execution hereof, acknowledges the assignment and 
agrees to make payments in respect of principal, interest, fees and Additional 
Amounts as described in clause (a).

      SECTION 5. Rights as Purchaser under Certificate Purchase Agreement. In 
accordance with Section 10.3 of the Certificate Purchase Agreement, (a) as of 
the Effective Date, Assignee will be a Purchaser under, and party to, the 
Certificate Purchase Agreement and shall have (i) all of the rights and 
obligations of a Purchaser (to the extent of the assignment and assumption of 
Assignee's Share effected by this Agreement) and (ii) the addresses for (A) 
notice purposes and (B) LIBOR Office as set forth in items 2 and 3, 
respectively, of Annex I hereto and (b) promptly on or after the Effective 
Date, Transferor will execute and deliver any documents and instruments that 
Assignor or Assignee reasonably may require.

      SECTION 6. Representations and Warranties. (a)  Each of Assignor and 
Assignee represents and warrants to the other as follows:

            (i)  it has full power and authority, and has taken all action 
      necessary, to execute and deliver this Agreement, to fulfill the 
      obligations hereunder and to consummate the transactions contemplated 
      hereby,

            (ii)  the making and performance of this Agreement and all 
      documents required to be executed and delivered hereunder do not and will 
      not violate any law or regulation of the jurisdiction of its 
      incorporation or any other applicable law or regulation,

            (iii)  this Agreement has been duly executed and delivered and 
      constitutes its legal, valid and binding obligation, enforceable in 
      accordance with its terms, and

            (iv)  all approvals, authorizations or other actions by, or filing 
      with, any Governmental Authority necessary for the validity or 
      enforceability of its obligations under this Agreement have been 
      obtained.

                                                                          page 4
<PAGE>
 
      (b)  Assignor represents and warrants to Assignee that Assignee's Share 
and the Purchases attributable to Assignee's Share are not subject to any liens 
or security interests created by Assignor.

      (c)  Except as set forth in subsections (a) and (b), Assignor makes no 
representations or warranties, express or implied, to Assignee and shall not be 
responsible to Assignee for (i) the execution, effectiveness, genuineness, 
legality, validity, enforceability, collectibility, regulatory status or 
sufficiency of the Certificate Purchase Agreement or any of the other 
Transaction Documents, (ii) the perfection, priority, value or adequacy of any 
collateral security or guaranty, (iii) the taking of any action, or the failure 
to take any action, with respect to any of the Transaction Documents, (iv) any 
representations, warranties, recitals or statements made in any of the 
Transaction Documents or in any written or oral financial or other statements, 
instruments, reports, certificates or documents made or furnished by Assignor 
to Assignee or by or on behalf of Transferor or any of its Affiliates to 
Assignor or Assignee in connection with the Transaction Documents and the 
transactions contemplated thereby, (v) the financial or other condition of 
Transferor or any other Person or (vi) any other matter having any relation to 
any of the foregoing. Assignor shall not be required to ascertain or inquire as 
to the performance or observance of any of the terms, conditions, provisions, 
covenants or agreements contained in any of the Transaction Documents or the 
existence or possible existence of any Unmatured Early Amortization Event, 
Early Amortization Event or Servicer Default. Additionally, Assignor shall not 
have any duty or responsibility either initially or on a continuing basis to 
make any investigation or any appraisal on Assignee's behalf or to provide 
Assignee with any credit or other information with respect thereto, whether 
coming into Assignor's possession before the execution of the Certificate 
Purchase Agreement or at any time thereafter. Assignor shall have no 
responsibility with respect to the accuracy of, or the completeness of, any 
information provided to Assignee, whether by Assignor or by or on behalf of 
Transferor or any other Person obligated under the Certificate Purchase 
Agreement or any related instrument or document.

      (d)  Assignee represents and warrants that it has made its own 
independent investigation of each of the foregoing matters, including the 
financial condition and affairs of Transferor and its Affiliates, in connection 
with the making of the Purchases and the execution of this Agreement (including 
the solvency of Transferor and its Affiliates, their ability to pay their 
respective debts as they mature and the capital of Transferor and its 
Affiliates remaining after the closing under the Transaction Documents and the 
consummation of the transactions contemplated thereby) and has made and shall 
continue to make its own appraisal of the creditworthiness of Transferor

                                                                          page 5
<PAGE>
 
and its Affiliates. Assignee (i) confirms that it has received copies of the 
Transaction Documents together with copies of certain other closing documents 
delivered in connection with the Certificate Purchase Agreement, financial 
statements and any other documents and information that it has requested or 
deemed appropriate to make its own credit analysis and decision to enter into 
this Agreement and (ii) agrees that it will, independently and without reliance 
upon the Agent, Assignor or any other Purchaser and based on such documents and 
information as it shall deem appropriate at the time, continue to make its own 
credit decisions in taking or not taking action under the Transaction 
Documents.

      SECTION 7. No Proceedings. Assignee hereby agrees to be bound by the 
provisions of Section 10.13 of the Certificate Purchase Agreement.

      SECTION 8. [Withholding Taxes. In accordance with Section 4.6 of the 
Certificate Purchase Agreement, Assignee agrees to execute and deliver to the 
Agent, for delivery to Transferor, on or before the Effective Date, (a) an 
Internal Revenue Service Form 1001 or 4224 or successor applicable form, 
properly completed and duly executed by the Purchaser certifying that it is 
entitled to receive payments under the Certificate Purchase Agreement without 
deduction or withholding of any United States Federal income taxes, and (b) an 
original copy of Internal Revenue Service Form W-8 or W-9 or applicable 
successor form, properly completed and duly executed. Assignee represents and 
warrants to Transferor and Assignor that, as of the Effective Date, it shall be 
entitled to receive payments of principal and interest under its Certificate 
and hereunder without deduction for or on account of any taxes imposed by the 
United States of America or any political subdivision thereof. In the event 
that, after delivering the applicable form, Assignee shall cease to be exempt 
from withholding and/or deduction of taxes, then the Agent may withhold and/or 
deduct the applicable amount from any payments of principal, interest and any 
fees to which Assignee otherwise would be entitled, and the Agent shall have no 
liability whatsoever to Assignee for any such withholding or deduction. 
Assignee shall indemnify Transferor and the Agent from and against all 
liabilities, obligations, losses, damages, penalties, actions, judgments, 
suits, costs or expenses that result from Assignee's breach of such 
representation and warranty.[*]

      SECTION 9. ]Miscellaneous. (a)  Each of the parties hereto agrees to take 
any action and execute and deliver any documents that any party hereto 
reasonably may request from time to time in order to implement more fully the 
purposes of this Agreement. Without limiting the generality of the foregoing,

- ---------------
[*] If the Assignee is a foreign entity.

                                                                          page 6
<PAGE>
 
Assignor and Assignee will cooperate in obtaining for Assignee a Certificate 
(as well as a replacement Certificate for Assignor representing any retained 
interest of Assignor).

      (b)  THIS AGREEMENT SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE 
WITH, THE LAWS OF THE STATE OF NEW YORK, WITHOUT REGARD TO CONFLICT OF LAWS 
PRINCIPLES.

      (c)  Except as otherwise set forth herein, this Agreement sets forth the 
entire agreement between the parties relating to the subject matter hereof, and 
no term or provision of this Agreement may be amended, changed, waived, 
discharged or terminated orally or otherwise, except in a writing signed by 
Assignor and Assignee.

      (d)  This Agreement may be executed in any number of counterparts and by 
the different parties hereto in separate counterparts, each of which when so 
executed shall be deemed to be an original and all of which together shall 
constitute one and the same instrument.

      (e)  Each of the parties hereto agrees that each party shall bear its own 
expenses in connection with the preparation and execution of this Agreement and 
the consummation of the Assignment described herein. Assignee further agrees 
that it shall send a check in the amount of $[_____] [_____] to the Agent on or 
prior to the Effective Date, as payment of the processing and recordation fee 
described in Section 10.3(c) of the Certificate Purchase Agreement.  [Select 
correct amount in accordance with that Section.]

      (f)  All representations and warranties made, and indemnities provided 
for, herein shall survive the consummation of the transactions contemplated 
hereby.

      (g)  Assignor may at any time or from time to time grant assignments and 
participations in its rights and obligations under the Certificate Purchase 
Agreement and its Certificate to other Persons, but not in the portions thereof 
assigned to Assignee.

      (h)  This Agreement shall be binding upon and inure to the benefit of the 
parties hereto and their respective successors and assigns. Neither Assignor 
nor Assignee may assign or transfer any of its rights or obligations under this 
Agreement without the prior written consent of the other party. The preceding 
sentence shall not limit the right of Assignee to assign all or part of 
Assignee's Share in the manner contemplated by the Certificate Purchase 
Agreement.

                                                                          page 7
<PAGE>
 
      (i)  Assignee acknowledges that all obligations of the Agent are subject 
to Article IX of the Certificate Purchase Agreement.

                                                                          page 8
<PAGE>
 
      IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be 
duly executed by their duly authorized officers and delivered as of the day and 
year first above written.

                                                             ,
                                 ----------------------------
                                   as Assignor

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



                                                             ,
                                 ----------------------------
                                   as Assignee

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


      The undersigned hereby acknowledges the terms and provisions of this 
Agreement, and agrees to make payments in respect of principal, interest and 
fees as described in Section 4(a).


BANKERS TRUST COMPANY, as Agent


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

                                                                          page 9
<PAGE>
 
                                                           ANNEX I
                                           to Assignment Agreement


ITEM 1.  ASSIGNEE'S SHARE:

  (a)  Assignee's Stated Amount                    $______________

  (b)  Assignee's Percentage                        _____________%


ITEM 2.  ADDRESS OF ASSIGNEE FOR NOTICE PURPOSES:

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

  Attention:             
            -----------------
  Telephone:             
            -----------------
  Facsimile:             
            -----------------             


ITEM 3.  LIBOR OFFICE OF ASSIGNEE:

                       
  ---------------------
                       
  ---------------------
                       
<PAGE>
 
||                                                      APPENDIX X
                                 to Revolving Certificate Purchase
                                           Agreement Series 1995-1

               INDEX OF ADDITIONAL DEFINED TERMS
               ---------------------------------


Agents...........................................................1
Agreement........................................................1
Assignees.......................................................26
BTCo.............................................................1
Certificates.....................................................1
Credit Exposure.................................................25
Designated Agent.................................................2
Financial Advisors..............................................13
Indemnitees.....................................................28
LIBOR Office.....................................................8
Non-Usage Fee....................................................6
Participants....................................................25
Percentage.......................................................2
Pooling Agreement................................................1
Purchase.........................................................2
Purchasers.......................................................1
Receivables Review..............................................20
Required Purchasers.............................................19
Servicer.........................................................1
Stated Amount....................................................4
Supplement.......................................................1
Taxes...........................................................11
Transferee......................................................26
Transferor.......................................................1
Trust............................................................1
Trust Interest...................................................1
Trustee..........................................................1
WRO..............................................................1

||

<PAGE>
 
                                                                    EXHIBIT 4.11

                                                                 PROJECT NOTEPAD

                                                                              





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



                      RECEIVABLES PURCHASE AGREEMENT


                         dated as of October 31, 1995
                                       

                                    between


                     WILLIAMHOUSE-REGENCY OF DELAWARE INC.

                                      and


                             CERTAIN SUBSIDIARIES,
                                  as Sellers


                                      and


                         NOTEPAD FUNDING CORPORATION,
                                   as Buyer



================================================================================
<PAGE>
 
                               TABLE OF CONTENTS


                                  ARTICLE I
                       AGREEMENT TO PURCHASE AND SELL

      SECTION 1.1  Agreement to Purchase and Sell..........................  1
      SECTION 1.2  Timing of Purchases.....................................  2
      SECTION 1.3  Consideration for Purchases.............................  2
      SECTION 1.4  No Recourse.............................................  2
      SECTION 1.5  No Assumption of Obligations Relating to Receivables,
                        Related Assets or Contracts........................  2
      SECTION 1.6  True Sales..............................................  3
      SECTION 1.7  Addition of Sellers.....................................  3
      SECTION 1.8  Termination of Status as a Seller.......................  3

                                ARTICLE II
                        CALCULATION OF PURCHASE PRICE

      SECTION 2.1  Calculation of Purchase Price...........................  5
      SECTION 2.2  Definitions and Calculations Related to Purchase Price
                        Percentage.........................................  6

                                ARTICLE III
                 PAYMENT OF PURCHASE PRICE; SERVICING, ETC.

      SECTION 3.1  Purchase Price Payments.................................  8
      SECTION 3.2  The Purchase Money Note................................. 10
      SECTION 3.3  Application of Collections and Other Funds.............. 11
      SECTION 3.4  Servicing of Receivables and Related Assets............. 11
      SECTION 3.5  Adjustments for Noncomplying Receivables, Dilution and
                        Cash Discounts..................................... 12
      SECTION 3.6  Payments and Computations, Etc.......................... 12

                                ARTICLE IV
                           CONDITIONS TO PURCHASES

      SECTION 4.1  Conditions Precedent to Initial Purchase................ 13
      SECTION 4.2  Certification as to Representations and Warranties...... 14
      SECTION 4.3  Effect of Payment of Purchase Price..................... 14
<PAGE>
 
                                  ARTICLE V
                       REPRESENTATIONS AND WARRANTIES

      SECTION 5.1  Representations and Warranties of the Sellers........... 14
      SECTION 5.2  Representations and Warranties of Buyer................. 20

                                ARTICLE VI
                      GENERAL COVENANTS OF THE SELLERS

      SECTION 6.1  Affirmative Covenants................................... 20
      SECTION 6.2  Reporting Requirements.................................. 24
      SECTION 6.3  Negative Covenants ..................................... 25

                                ARTICLE VII
                     ADDITIONAL RIGHTS AND OBLIGATIONS IN
                       RESPECT OF THE SPECIFIED ASSETS

      SECTION 7.1  Rights of Buyer......................................... 28
      SECTION 7.2  Responsibilities of the Sellers......................... 28
      SECTION 7.3  Further Action Evidencing Purchases..................... 29
      SECTION 7.4  Collection of Receivables; Rights of Buyer and 
                     Its Assignees......................................... 30

                               ARTICLE VIII
                                 TERMINATION

      SECTION 8.1  Termination by the Sellers.............................. 31
      SECTION 8.2  Automatic Termination................................... 31

                                 ARTICLE IX
                               INDEMNIFICATION

      SECTION 9.1  Indemnities by the Sellers.............................. 32

                                 ARTICLE X
                                MISCELLANEOUS

      SECTION 10.1  Amendments; Waivers, Etc............................... 34
      SECTION 10.2  Notices, Etc........................................... 34
      SECTION 10.3  Cumulative Remedies.................................... 35
      SECTION 10.4  Binding Effect; Assignability; Survival of Provisions.. 35
      SECTION 10.5  Governing Law.......................................... 35
      SECTION 10.6  Costs, Expenses and Taxes.............................. 35

                                       ii
<PAGE>
 
      SECTION 10.7  Submission to Jurisdiction............................. 36
      SECTION 10.8  Waiver of Jury Trial................................... 36
      SECTION 10.9  Integration............................................ 36
      SECTION 10.10 Counterparts........................................... 37
      SECTION 10.11 Acknowledgment and Consent............................. 37
      SECTION 10.12 No Partnership or Joint Venture........................ 37
      SECTION 10.13 No Proceedings......................................... 37
      SECTION 10.14 Severability of Provisions............................. 38
      SECTION 10.15 Recourse to Buyer...................................... 38


                                 EXHIBITS

EXHIBIT A                Form of Purchase Money Note
EXHIBIT B                Form of Seller Assignment Certificate


                                   SCHEDULES

SCHEDULE 1               Litigation and Other Proceedings
SCHEDULE 2               Changes in Financial Condition
SCHEDULE 3               Offices of the Seller where Records are Maintained
SCHEDULE 4               Legal Names, Trade Names and Names Under Which the 
                         Companies Do Business

                                 APPENDIX

APPENDIX A               Definitions

                                      iii
<PAGE>
 
      This RECEIVABLES PURCHASE AGREEMENT, dated as of October 31, 1995 (this 
"Agreement"), is made between WILLIAMHOUSE-REGENCY OF DELAWARE INC. , a 
Delaware corporation ("WRO"), certain subsidiaries of WRO that are listed on 
the signature pages hereto or that become party hereto in accordance with the 
terms hereof (together with WRO, the "Sellers"), and NOTEPAD FUNDING 
CORPORATION, a Delaware corporation ("Buyer").  Except as otherwise defined 
herein, capitalized terms have the meanings that Appendix A assigns to 
                                                 ----------
them, and this Agreement shall be interpreted in accordance with the 
conventions set forth in Parts B, C and D of Appendix A.
                         -------  -     -    ----------

      WHEREAS, pursuant to the Pooling Agreement, Buyer intends to transfer its 
interests in the Receivables sold pursuant hereto, together with Receivables 
contributed to Buyer by WRO from time to time, to the Trust in order to, among 
other things, finance its purchases hereunder;

      NOW, THEREFORE, for good and valuable consideration, the receipt and 
sufficiency of which are hereby acknowledged, the parties hereto, intending to 
be legally bound, agree as follows:


                                  ARTICLE I
                       AGREEMENT TO PURCHASE AND SELL


      SECTION 1.1  Agreement to Purchase and Sell.  On the terms and 
                   ------------------------------
subject to the conditions set forth in this Agreement (including the conditions 
to purchases set forth in Article IV), each Seller agrees to sell, 
                          ----------
transfer, assign, set over and otherwise convey to Buyer and Buyer agrees to 
purchase from each Seller, at the times set forth in Section 1.2, all of 
                                                     -----------
such Seller's right, title and interest in, to and under: 

            (a)  each Receivable of such Seller that existed and was owing to 
      such Seller as at the closing of such Seller's business on the Initial 
      Cut-Off Date,

            (b)  each Receivable created by such Seller that arises during the 
      period from and including the closing of such Seller's business on the 
      Initial Cut-Off Date to but excluding the Purchase Termination Date,

            (c)  all Related Security with respect to all Receivables of such 
      Seller, 

            (d)  all proceeds of the foregoing, including all funds received by 
      any Person in payment of any amounts owed (including invoice prices, 
      finance charges, interest and all other charges, if any) in respect of 
      any Receivable described above or Related Security with respect to any 
      such Receivable, or otherwise applied to repay or discharge any such 
      Receivable (including insurance payments that a Seller or the
<PAGE>
 
      Servicer applies in the ordinary course of its business to amounts owed 
      in respect of any such Receivable (it being understood that property 
      insurance covering inventory is not so applied and is not included in 
      this grant) and net proceeds of any sale or other disposition of 
      repossessed goods that were the subject of any such Receivable) or other 
      collateral or property of any Obligor or any other party directly or 
      indirectly liable for payment of such Receivables, and

            (e)  all Records relating to any of the foregoing.

      As used herein, (i) "Purchased Receivables" means the items listed above 
in clauses (a) and (b), (ii) "Related Assets" means the items listed 
   -----------     ---
above in clauses (c), (d) and (e), and (iii) "Specified Assets" 
         -----------  ---     ---
means the Purchased Receivables and the Related Assets.

      SECTION 1.2  Timing of Purchases.
                   -------------------

      (a)  Initial Closing Date Purchases.  All of the Specified Assets of 
           ------------------------------
the Sellers that existed at the closing of WRO's business on the Initial 
Cut-Off Date will be sold automatically to Buyer on the Initial Closing Date.

      (b)  Regular Purchases.  Except to the extent otherwise provided in 
           -----------------
Section 8.2 or (with respect to any Seller) Section 1.8, after the 
- -----------                                 -----------
closing of WRO's business on the Initial Cut-Off Date until the closing of 
WRO's business on the Business Day immediately preceding the Purchase 
Termination Date, all Receivables and the Related Assets of the Sellers shall 
be deemed to have been sold to Buyer pursuant hereto immediately (and without 
further action by any Person) upon the creation of the Receivable.

      SECTION 1.3  Consideration for Purchases.  On the terms and subject 
                   ---------------------------
to the conditions set forth in this Agreement, Buyer agrees to make Purchase 
Price payments to the Sellers in accordance with Article III.
                                                 -----------

      SECTION 1.4  No Recourse.  Except as specifically provided in this 
                   -----------
Agreement, the sale and purchase of Specified Assets under this Agreement shall 
be without recourse to the Sellers; it being understood that (i) each Seller 
shall be liable to Buyer for all representations, warranties, covenants and 
indemnities made by such Seller pursuant to the terms of this Agreement, all of 
which obligations are limited so as not to constitute recourse to such Seller 
for the credit risk of the Obligors, and (ii) WRO shall be liable to Buyer to 
the extent specified in the Seller Guaranty.

      SECTION 1.5  No Assumption of Obligations Relating to Receivables, 
                   ------------------------------------------------------
Related Assets or Contracts.  None of Buyer, the Servicer nor the Trustee 
- ---------------------------
shall have any obligation or liability to any Obligor or other customer or 
client of a Seller (including any obligation to perform any of the obligations 
of such Seller under any Receivable, related Contracts or any other related 
purchase orders or other agreements).  No such obligation or liability is

                                                                          page 2
<PAGE>
 
intended to be assumed by Buyer, the Servicer or the Trustee hereunder, and any 
assumption is expressly disclaimed.  

      SECTION 1.6  True Sales.  The Sellers and Buyer intend the transfers 
                   ----------
of Receivables hereunder to be true sales by the Sellers to Buyer that are 
absolute and irrevocable and that provide Buyer with the full benefits of 
ownership of the Receivables, and none of the Sellers nor Buyer intends the 
transactions contemplated hereunder to be, or for any purpose to be 
characterized as, loans from Buyer to any Seller.

      SECTION 1.7  Addition of Sellers.  Any Subsidiary of WRO may become a 
                   -------------------
Seller hereunder and sell its accounts receivable and property of the types 
that constitute Related Assets hereunder to Buyer if (x) the last sentence of 
this Section applies or (y) the Rating Agency Condition is satisfied with 
respect to such addition (or, if no outstanding Investor Certificates are 
rated, the Trustee shall have consented in writing to such addition).  WRO and 
its Subsidiary that is proposed to be added as a Seller shall give to Buyer and 
the Trustee (and, if any outstanding Investor Certificates are rated, the 
Applicable Rating Agencies) not less than 30 days' prior written notice of the 
effective date of the addition of the Subsidiary as a Seller.  Once the notice 
has been given, any addition of a Subsidiary of WRO as a Seller pursuant to 
this section shall become effective on the first Business Day following the 
expiration of the 30-day period (or such later date as may be specified in the 
notice) on which (i) the Rating Agency Condition has been satisfied (or, if no 
outstanding Investor Certificates are rated, the Trustee shall have consented 
in writing to such addition), (ii) WRO has given the notice described in 
Section 3.05(e) of the Pooling Agreement to Buyer, (iii) the Servicer shall 
have delivered to the Trustee a supplement to the Settlement Statement then in 
effect as described in Section 3.05(e) of the Pooling Agreement and shall have 
confirmed in writing to the Trustee that the Seller Guaranty covers Obligations 
of such Seller, and (iv) the Subsidiary and the parties hereto shall have 
executed and delivered the agreements, instruments and other documents and the 
amendments or other modifications to the Transaction Documents, in form and 
substance reasonably satisfactory to Buyer and the Trustee, that Buyer or the 
Trustee reasonably determines are necessary or appropriate to effect the 
addition.  The Rating Agency Condition need not be satisfied as to any new 
Seller if (x) the new Seller is in the same line of business as one or more 
existing Sellers or a related line of business, (y) the aggregate Unpaid 
Balance of the new Seller's outstanding Receivables on the last Cut-Off Date 
prior to the day that it becomes a Seller is less than 5% of the aggregate 
Unpaid Balance of all Receivables on such Cut-Off Date and (z) after giving 
effect to the addition of such new Seller, there shall be no more than three 
Exempt Persons during the twelve month period ending on such day.  At the time 
any Subsidiary of WRO becomes a Seller, it will be identified by the Servicer 
to the Trustee as a member of one of the Seller Groups.

      SECTION 1.8  Termination of Status as a Seller.  (a)  At any time 
                   ---------------------------------
when more than one Person is a Seller, a Seller may terminate its obligation to 
sell its Receivables and Related Assets to Buyer if: 

                                                                          page 3
<PAGE>
 
            (i)  the Seller (a "Terminating Seller") shall have given Buyer not 
      less than 30 days' prior written notice of its intention to terminate the 
      obligations, which notice shall be given by Buyer to the Trustee and the 
      Applicable Rating Agencies (the date on which such notice is given being 
      the "Terminating Seller Notice Date"),

            (ii)  an Authorized Officer of the Terminating Seller shall have 
      certified that the termination by the Terminating Seller of its status as 
      a Seller will not have a Material Adverse Effect, 

            (iii)  both immediately before and after giving effect to the 
      termination by the Terminating Seller, no Liquidation Event or Unmatured 
      Liquidation Event or Pay-Out Event shall have occurred and be continuing 
      or shall reasonably be expected to occur; and

            (iv)  either the Terminating Seller will cease to be an Affiliate 
      of WRO concurrently with the effectiveness of such termination, or such 
      Terminating Seller is a Permitted Terminating Seller; provided that this 
      subclause (iv) may be waived by Investor Certificateholders that evidence 
      more than 50% of the outstanding principal amount of the Investor 
      Certificates if the Rating Agency Condition is satisfied (or, if no 
      outstanding Investor Certificates are rated, the Trustee shall have 
      approved such waiver in writing).

      "Permitted Terminating Seller" means a Terminating Seller that 
       ----------------------------
satisfies the following requirements:

            (x)   the aggregate Unpaid Balance of such Terminating Seller's 
      Receivables on the Cut-Off Date immediately preceding the Terminating 
      Seller Notice Date would not exceed 20% of the aggregate Unpaid Balance 
      of all Receivables originated, calculated as of such Cut-Off Date, and 
      (y) the aggregate Unpaid Balance of such Terminating Seller's Receivables 
      on such Cut-Off Date, together with the Previously Terminated Seller 
      Amount, would not exceed 33% of the sum of the Previously Terminated 
      Seller Amount and the aggregate Unpaid Balance of all Receivables.

      "Previously Terminated Seller Amount" means, on any day, the 
       -----------------------------------
aggregate Unpaid Balance of Receivables originated by all Sellers previously 
terminated pursuant to this subsection 1.8(a), calculated with respect to any 
Seller as of the Cut-Off Date immediately preceding its Terminating Seller 
Notice Date.

      (b)   Any termination by a Seller shall become effective on the first 
Business Day that follows the day on which the requirements of clause (a) 
                                                               ----------
shall have been satisfied (or such later date specified in the notice or 
certificate referred to in the clauses).  Any termination by a Seller shall 
terminate its rights and obligations hereunder to sell Receivables and Related 
Assets hereunder to Buyer and Buyer's agreement, with respect to the

                                                                          page 4
<PAGE>
 
Terminating Seller, to purchase the Receivables and Related Assets; provided, 
however, that the termination shall not relieve the Terminating Seller of any 
of its other Obligations, to the extent the Obligations relate to Receivables 
(and Related Assets with respect thereto) originated by the Terminating Seller 
prior to the effective date of the termination.

      (c)  A Seller's rights and obligations to sell its Receivables and 
Related Assets to Buyer shall terminate immediately if such Seller ceases to be 
a Subsidiary of WRO; provided, however, that the termination shall not relieve 
such Seller of any of its other Obligations, to the extent the Obligations 
relate to Receivables (and Related Assets with respect thereto) originated by 
such Seller prior to the effective date of the termination.  In connection with 
a termination described in the preceding sentence, the Terminating Seller may 
require Buyer to exercise its rights under Section 13.19 of the Pooling and 
                                           -------------
Servicing Agreement to cause the Trustee to convey all of its right, title and 
interest in all (but not less than all) of the Receivables (and Related Assets 
with respect thereto) originated by the Terminating Seller to a Person 
designated by the Terminating Seller against receipt, in cash, of a release 
price of not less than the aggregate unpaid balance of the released 
Receivables.  No such release and conveyance shall, however, be permitted if as 
a result thereof, any WRO Person would acquire the Receivables.


                                ARTICLE II
                        CALCULATION OF PURCHASE PRICE


      SECTION 2.1  Calculation of Purchase Price.  (a)  On each Business 
                   -----------------------------
Day (including the Closing Date), the Servicer shall deliver to Buyer, the 
Trustee and WRO a Daily Report with respect to Buyer's purchases of Receivables 
from the Sellers:

            (i)  that are to be made on the Closing Date (in the case of the 
      Daily Report to be delivered on the Closing Date) or

            (ii)  that were made on the immediately preceding Business Day (in 
      the case of each subsequent Daily Report).

      (b)  On each day when Receivables are purchased by Buyer from a Seller 
pursuant to Article I, the "Purchase Price" to be paid to such Seller on 
            ---------
such day for the Purchased Receivables and Related Assets that are to be sold 
by such Seller on such day shall be determined in accordance with the following 
formula:

                                                                          page 5
<PAGE>
 
      PP    =     AUB x PPP

      where:

      PP    =     the aggregate Purchase Price for the Purchased Receivables 
                  and Related Assets to be purchased from such Seller on such 
                  day

      AUB   =     the "Aggregate Unpaid Balance" of the Purchased Receivables 
                  that are to be purchased from such Seller on such day.  For 
                  purposes of this calculation, "Aggregate Unpaid Balance" 
                  shall mean (i) for purposes of calculating the Purchase Price 
                  to be paid to such Seller on the Closing Date, the sum of the 
                  Unpaid Balance of each Receivable generated by such Seller, 
                  as measured as at the closing of such Seller's business on 
                  the Initial Cut-Off Date, and (ii) for purposes of 
                  calculating the Purchase Price on each Business Day 
                  thereafter, the sum of the Unpaid Balance of each Receivable 
                  to be purchased from such Seller on such day, calculated at 
                  the time of the Receivable's sale to Buyer

      PPP   =     the Purchase Price Percentage applicable to the Receivables 
                  to be purchased from such Seller on such day, as determined 
                  pursuant to Section 2.2.
                              -----------

      SECTION 2.2  Definitions and Calculations Related to Purchase Price 
                   -------------------------------------------------------
Percentage.
- ----------

      (a)  "Purchase Price Percentage" for the Receivables to be sold by a 
Seller on any day during a Settlement Period shall mean the percentage 
determined in accordance with the following formula:
      
      PPP =       100% - (LD + PDRR)

      where:

      PPP   =     the Purchase Price Percentage in effect during such 
                  Settlement Period for such Seller,

      LD    =     the Loss Discount (expressed as a percentage) in effect 
                  during such Settlement Period for the Seller Group that 
                  includes such Seller, as determined pursuant to subsection 
                                                                  ----------
                  (b) below, and
                  ---

      PDRR  =     the Purchase Discount Reserve Ratio (expressed as a 
                  percentage) in effect during such Settlement Period for the 
                  Seller Group that includes such Seller, as determined on such 
                  day pursuant to subsection (c) below, and
                                  --------------

                                                                          page 6
<PAGE>
 
The Purchase Price Percentage, the Loss Discount and the Purchase Discount 
Reserve Ratio for each Seller shall be recomputed by the Servicer on each 
Report Date, in each case as of the then most recent Cut-Off Date, and shall 
become effective on the next Settlement Date and shall be effective for the 
Settlement Period beginning on such Settlement Date.

      (b)  "Loss Discount" in effect during such Settlement Period for a Seller 
means a percentage equal to the Loss to Liquidation Ratio for the Seller Group 
that includes such Seller (expressed as a percentage) as in effect during such 
Settlement Period (it being understood that the allocation of certain 
miscellaneous items will be required to be estimated for this purpose).

      (c)  "Purchase Discount Reserve Ratio" for the Receivables to be sold by 
a Seller on any day during a Settlement Period shall mean a percentage 
determined in accordance with the following formula:
      
      PDRR =      (TD/360) x (DR + PD)


      where:

      PDRR  =     the Purchase Discount Reserve Ratio in effect during such 
                  Settlement Period for such Seller,

      TD    =     the Turnover Days for the Receivables originated by the 
                  Seller Group that includes such Seller during the Calculation 
                  Period preceding the first day of such Settlement Period,

      DR    =     the Discount Rate (expressed as a percentage) in effect 
                  during such Settlement Period as determined pursuant to 
                  subsection (d) below, and
                  --------------

      PD    =     a profit discount equal to 0.05%.

      (d)  "Discount Rate" for the Receivables to be sold by a Seller on any 
day during a Settlement Period shall mean a fraction (expressed as a 
percentage) having (i) a numerator equal to 12, multiplied by an amount equal 
to the sum of (x) the accrued Carrying Costs for the Calculation Period 
       ---
preceding the first day of such Settlement Period and (y) the Current Purchase 
Money Note Carrying Costs, and (ii) a denominator equal to the aggregate Unpaid 
Balance of the Receivables as of the last day of the Calculation Period 
preceding the first day of such Settlement Period.

                                                                          page 7
<PAGE>
 
                                ARTICLE III
                 PAYMENT OF PURCHASE PRICE; SERVICING, ETC.


      SECTION 3.1  Purchase Price Payments.  (a)  On the Closing Date 
                   -----------------------
and on the Business Day following each day on which any Receivables are 
purchased from a Seller by Buyer pursuant to Article I, on the terms and 
                                             ---------
subject to the conditions of this Agreement, Buyer shall pay to such Seller the 
Purchase Price for the Receivables and Related Assets purchased on such day by 
Buyer from such Seller by (i) making a cash payment (on the basis of the 
                                                    
Purchase Price owing to such Seller) to WRO to the extent that Buyer has cash 
available to make the payment pursuant to Section 3.3 and (ii) if the 
                                          -----------
Purchase Price to be paid for the Receivables and Related Assets exceeds the 
amount of any cash payment on such day to such Seller pursuant to clause 
                                                                  -------
(i), by automatically increasing the principal amount outstanding in the 
- ---
Seller Account by the amount of the excess; provided, however, that Buyer may 
not pay such portion of the Purchase Price by increasing the principal amount 
outstanding in the Seller Account if, after giving effect thereto, the sum of 
such principal amount plus the outstanding principal amount of the Purchase 
Money Note would exceed the Maximum Exposure Amount.


      The Seller Account shall be a bookkeeping account maintained by WRO for 
the benefit of the Sellers, and shall evidence the obligation of Buyer to pay 
each Seller the portion of the Purchase Price for such Seller's Receivables 
that has been deferred pursuant to the preceding paragraph.  WRO shall be 
responsible for allocating cash payments and amounts evidenced by the Seller 
Account among the Sellers and shall maintain sufficient records with respect to 
the Seller Account such that, on any day, it would be able to identify the 
amount owed by Buyer to each Seller.  On each Distribution Date (and on such 
other days as Buyer and WRO agree), Buyer shall borrow funds from WRO to pay 
each Seller the amount so owed to it, and such borrowing shall be evidenced by 
the Purchase Money Note.  WRO (in its capacity as Seller and holder of the 
Purchase Money Note) and each other Seller agree that, prior to the Seller 
Maturity Date, Buyer shall be required to make payments in respect of the 
payment obligations evidenced by the Seller Account and the Purchase Money Note 
only to the extent that it has cash available, after taking into account 
amounts required to be established as reserves pursuant to the Transaction 
Documents, amounts paid to Holders in respect of interest, principal and other 
amounts owing to such Holders and amounts paid in connection with the purchase 
of newly generated Receivables.

      The "Maximum Exposure Amount" shall be calculated by the Servicer in each 
Monthly Report as of the preceding Cut-Off Date and shall equal the positive 
result (if any) of (a) the product of (i) the Adjusted Eligible Receivables for 
Ampad Group, multiplied by (ii) the result (expressed as a decimal) of 100% 
minus the Pro Forma Reserve for Ampad Group, plus (b) the product of (i) the 
Adjusted Eligible Receivables for WRO Group, multiplied by

                                                                          page 8
<PAGE>
 
(ii) the result (expressed as a decimal) of 100% minus the Pro Forma Reserve 
for WRO Group, minus (c) the Net Invested Amount.

      The "Pro Forma Reserve" shall be calculated by the Servicer as of the 
preceding Cut-Off Date in each Monthly Report, and shall be the greatest of the 
amounts determined pursuant to clauses (x), (y) and (z) below:

      (x)  the greatest of (i) the "Benchmark Percentage" for purposes of 
      clause (c) of the definition of "Excess Concentration Balances," (ii) two 
      times the "Benchmark Percentage" for purposes of clause (d) of that 
      definition and (ii) three times the "Benchmark Percentage" for purposes 
      of clause (e) of that definition; 

      (y)  a percentage calculated in the same manner as the Loss Reserve Ratio 
      for such Cut-Off Date, except that the Applicable Ratings Factor shall be 
      deemed to be 1.5; and

      (z)  a percentage calculated in the same manner as the Loss Reserve Ratio 
      (Z-value) for such Cut-Off Date, except that the Z-value shall be deemed 
      to be 1.96.

      (b)  On each Business Day, the "Noncomplying Receivables and Dilution 
Adjustment" for a Seller shall be equal to the difference (whether the 
difference is positive or negative) between (i) the sum of (A) such Seller's 
Seller Dilution Adjustment, if any, for the immediately preceding Business Day, 
as shown in the Daily Report for such day, plus (B) such Seller's Seller 
Noncomplying Receivables Adjustment, if any, for the immediately preceding 
Business Day, as shown in the Daily Report for such day, in the case of each of 
clauses (A) and (B), as the amounts are determined pursuant to 
- -----------     ---
Section 3.5, minus (ii) the amount of any payments (if any) that Buyer 
- -----------
shall have received on the immediately preceding Business Day on account of a 
Seller Noncomplying Receivable originated by such Seller that has been the 
subject of an earlier Seller Noncomplying Receivables Adjustment.  If such 
Seller's Noncomplying Receivables and Dilution Adjustment is positive on any 
day, Buyer shall reduce the Purchase Price payable to such Seller on such day 
by the absolute value of such Noncomplying Receivables and Dilution Adjustment.
If instead the Noncomplying Receivables and Dilution Adjustment for such Seller
is negative on any day, Buyer shall increase the Purchase Price payable to such
Seller on such day by the absolute value of the Noncomplying Receivables and
Dilution Adjustment.

      (c)  If a positive Noncomplying Receivables and Dilution Adjustment for a 
Seller on any day exceeds the Purchase Price payable by Buyer to such Seller on 
such day, or if such day falls on or after the Purchase Termination Date, then 
the principal amount of the Purchase Money Note shall be reduced automatically 
by the amount of the excess and such Seller (if different than WRO) shall owe 
such amount to WRO on open account.

                                                                          page 9
<PAGE>
 
      (d)  If, on any day prior to the Purchase Termination Date, the principal 
amount of the Purchase Money Note is zero, then the amount of the excess of a 
positive Noncomplying Receivables and Dilution Adjustment for such Seller on 
such day over the Purchase Price payable by Buyer to such Seller on such day 
(the "Purchase Price Credit") shall be credited against the Purchase Price 
payable by Buyer to such Seller for subsequent Purchases of Receivables and 
Related Assets by Buyer.  If any Purchase Price Credit for such Seller has not 
been fully applied on or prior to the fifth Business Day (or a mutually agreed 
upon earlier day) after the creation of the Purchase Price Credit, then, on the 
Business Day that follows the end of the five Business Day (or shorter) period, 
WRO shall pay to Buyer in cash the remaining unapplied amount of the Purchase 
Price Credit and such Seller (if different than WRO) shall owe such amount to 
WRO on open account.  

      (e)  If, on any day on or after the Purchase Termination Date, the 
principal amount of the Purchase Money Note has been reduced to zero and there 
is a positive Noncomplying Receivables and Dilution Adjustment for such Seller 
for such day, then WRO shall pay to Buyer in cash the amount of the 
Noncomplying Receivables and Dilution Adjustment on the next succeeding 
Business Day and such Seller (if different than WRO) shall owe such amount to 
WRO on open account.  

      (f)  If, on any day on or after the Purchase Termination Date, there is a 
negative Noncomplying Receivables and Dilution Adjustment for a Seller for such 
day, then Buyer shall pay to such Seller in cash the amount of the Noncomplying 
Receivables and Dilution Adjustment no later than the Final Maturity Date, and 
the amount, until paid, shall bear interest at the rate of interest publicly 
announced from time to time by the Trustee as its reference rate, which 
interest shall also be paid no later than the Final Maturity Date.

      SECTION 3.2  The Purchase Money Note.  On the Closing Date, Buyer 
                   -----------------------
will deliver to WRO a promissory note, substantially in the form of Exhibit 
                                                                    --------
A, payable to the order of WRO (such promissory note, as the same may be 
- -
amended, supplemented, endorsed or otherwise modified from time to time, 
together with any promissory note issued from time to time in substitution 
therefor or renewal thereof in accordance with the Transaction Documents, being 
herein called the "Purchase Money Note"), that is subordinated to all Senior 
Interests now or hereafter arising under or in connection with the Pooling 
Agreement.  The Purchase Money Note is payable in full on the date that is 
twelve months after the date (the "Seller Maturity Date") on which all Investor 
Certificates and Purchased Interests have been repaid in full and the Revolving 
Periods for all Investor Revolving Certificates and Purchased Interests have 
terminated.  The Purchase Money Note bears interest at a rate per annum equal 
to the rate publicly announced by the Trustee  from time to time as its 
"reference" rate, determined as of each Cut-Off Date.  Buyer may prepay all or 
part of the outstanding balance of the Purchase Money Note from time to time 
without any premium or penalty, unless the prepayment would result in a default 
in Buyer's payment of any other amount required to be paid by it under any 
Transaction Document; provided, however, that no Liquidation Event or Unmatured 
Liquidation Event has occurred.

                                                                         page 10
<PAGE>
 
      SECTION 3.3  Application of Collections and Other Funds.  If, on any 
                   ------------------------------------------
day, Buyer receives proceeds of transfers pursuant to the Pooling Agreement, 
Buyer shall apply the funds as follows:

            (a)  first, to pay its existing expenses and to set aside funds 
                        
      for the payment of expenses that are then accrued (in each case to the 
      extent such expenses are permitted to exist under Section 7.02(m) of 
                                                        ---------------
      the Pooling Agreement). 

            (b)  second, to pay the Purchase Price pursuant to Section 3.1 
                                                               -----------
      for Receivables and Related Assets purchased by Buyer from the Sellers on 
      such day (in the case of the Closing Date) or the next preceding Business 
      Day,

            (c)  third, to repay amounts owed by Buyer to WRO or the other 
      Sellers under the Purchase Money Note or the Seller Account (provided, 
      however, that no Liquidation Event or Unmatured Liquidation Event has 
      occurred),

            (d)  fourth, to pay amounts owed pursuant to Section 3.1(f), 
                                                         --------------
      and

            (e)  fifth, if Seller shall elect, to declare and pay dividends 
      to WRO to the extent permitted by law. 

      SECTION 3.4  Servicing of Receivables and Related Assets.  Consistent 
                   -------------------------------------------
with Buyer's ownership of the Receivables and the Related Assets, as between 
the parties to this Agreement, Buyer shall have the sole right to service, 
administer and collect the Receivables, to assign the right and to delegate the 
right to others.  Without limiting the generality of Section 10.11, each 
                                                     -------------
Seller hereby acknowledges and agrees that Buyer shall assign to the Trustee 
for the benefit of the Investor Certificateholders the rights and interests 
granted by the Sellers to Buyer hereunder and agrees to cooperate fully with 
the Servicer and the Trustee in the exercise of the rights.  As more fully 
described in Section 7.4(b) and in the Pooling Agreement, the Trustee may 
             --------------
exercise the rights in the place of Buyer (as assignee or otherwise) only after 
the designation of a Servicer other than WRO pursuant to Section 10.02 of the 
Pooling Agreement.  At Trustee's request, each Seller will (A) assemble all of 
the Records that are necessary or appropriate to collect the Receivables and 
Related Transferred Assets, and shall make the same available to Trustee at one 
or more places selected by Trustee or its designee, (B) segregate all cash, 
checks and other instruments received by it from time to time constituting 
Collections in a manner acceptable to Trustee and shall, promptly upon receipt 
(and in no event later than the first Business Day following receipt), remit 
all such cash, checks and instruments, duly endorsed or with duly executed 
instruments of transfer, to a Bank Account or the Master Collection Account and 
(C) permit, upon not less than two Business Days' prior written notice, any 
Successor Servicer and its agents, employees and assignees access to their 
respective facilities and their respective Records.

                                                                         page 11
<PAGE>
 
      SECTION 3.5  Adjustments for Noncomplying Receivables, Dilution and 
                   -------------------------------------------------------
Cash Discounts.  (a)  If at any time any of Buyer, the Servicer, the Trustee 
- --------------
or a Seller shall determine that any Receivable identified by the Servicer as 
an Eligible Receivable on the date of Purchase thereof by Buyer or the 
contribution thereof to Buyer was in fact a Seller Noncomplying Receivable on 
such date, or that any of the representations and warranties made by the 
related Seller in Section 5.1(k) with respect to the Receivable was not 
                  --------------
true on such date, such Seller shall be deemed to have received on the date of 
such determination a Collection of the Receivable in an amount equal to the 
Unpaid Balance of the Receivable (the sum of all such amounts for such Seller 
on any day being called the "Seller Noncomplying Receivables Adjustment" for 
such Seller for such day), and such Seller shall pay the amount of the Seller 
Noncomplying Receivables Adjustment to Buyer in the manner provided for in 
Section 3.1.
           

      (b)  If on any day the aggregate Unpaid Balance of the Receivables sold 
or contributed to Buyer on or before such date by a Seller is reduced in any 
manner described in the definition of "Dilution" (the total of the reductions 
being called the "Seller Dilution Adjustment" for the Seller for such day), 
then such Seller shall be deemed to have received on such day a Collection of 
Receivables in the amount of the Seller Dilution Adjustment and such Seller 
shall pay the amount to Buyer in the manner provided in Section 3.1.
                                                        -----------

      SECTION 3.6  Payments and Computations, Etc.  (a)  All amounts to be 
                   ------------------------------
paid by a Seller to Buyer hereunder shall be paid in accordance with the terms 
hereof no later than 1:00 p. m., New York City time, on the day when due in 
Dollars in immediately available funds to an account that Buyer shall from time 
to time specify in writing.  Payments received by Buyer after such time shall 
be deemed to have been received on the next Business Day.  In the event that 
any payment becomes due on a day that is not a Business Day, then the payment 
shall be made on the next Business Day.  Each Seller shall, to the extent 
permitted by law, pay to Buyer, on demand, interest on all amounts not paid 
when due hereunder at 2% per annum above the interest rate on the Purchase 
Money Note in effect on the date the payment was due; provided, however, that 
the interest rate shall not at any time exceed the maximum rate permitted by 
applicable law.  All computations of interest payable hereunder shall be made 
on the basis of a year of 360 days for the actual number of days (including the 
first but excluding the last day) elapsed.

      (b)  All amounts to be paid by Buyer to a Seller hereunder shall be paid 
no later than 2:00 p. m., New York City time, on the day when due in Dollars in 
immediately available funds to an account that WRO shall from time to time 
specify in writing.  Payments received by such Seller after such time shall be 
deemed to have been received on the next Business Day.  In the event that any 
payment becomes due on a day that is not a Business Day, then such payment 
shall be made on the next Business Day.

                                                                         page 12
<PAGE>
 
                                  ARTICLE IV
                           CONDITIONS TO PURCHASES


      SECTION 4.1  Conditions Precedent to Initial Purchase.  The initial 
                   ----------------------------------------
purchase hereunder is subject to the conditions precedent that (i) each of the 
conditions precedent to the execution, delivery and effectiveness of each other 
Transaction Document (other than a condition precedent in any other Transaction 
Document relating to the effectiveness of this Agreement) shall have been 
fulfilled to the satisfaction of Buyer, and (ii) Buyer shall have received (or 
in the case of subsection (g) below, shall have delivered) each of the 
               --------------
following, on or before the Closing Date, each (unless otherwise indicated) 
dated the date hereof or the Closing Date and each in form and substance 
satisfactory to Buyer:

            (a)  Seller Assignment Certificates.  A Seller Assignment 
                 ------------------------------
      Certificate from each Seller in the form of Exhibit B, duly 
                                                  ---------
      completed, executed and delivered by such Seller,

            (b)  Resolutions.  A copy of the resolutions of the Board of 
                 -----------
      Directors of each Seller approving this Agreement and the other 
      Transaction Documents to be delivered by it hereunder and the 
      transactions contemplated hereby and thereby and addressing such other 
      matters as may be required by Buyer, certified by its Secretary or 
      Assistant Secretary, each as of a recent date acceptable to Buyer,

            (c)  Good Standing Certificate of each Seller; Certificates as to 
                 -------------------------------------------------------------
      Foreign Qualification of each Seller.  A good standing certificate for 
      ------------------------------------
      each Seller, issued by the Secretary of State of the jurisdiction of its 
      incorporation and of each state in which such Seller transacts business, 
      is required to be in good standing and where the failure to be in good 
      standing could materially and adversely affect the condition (financial 
      or otherwise), properties, business or results of operations of such 
      Seller, each dated as of a recent date,

            (d)  Incumbency Certificate.  A certificate of the Secretary or 
                 ----------------------
      Assistant Secretary of each Seller certifying, as of a recent date 
      reasonably acceptable to Buyer, the names and true signatures of the 
      officers authorized on such Seller's behalf to sign the Transaction 
      Documents to be delivered by such Seller (on which certificate Buyer, the 
      Trustee and the Servicer may conclusively rely until such time as Buyer 
      shall receive from such Seller (with a copy to the Trustee and the 
      Servicer), a revised certificate meeting the requirements of this 
      subsection),

            (e)  Other Transaction Documents.  Original copies, executed by 
                 ---------------------------
      each of the parties thereto in such reasonable number as shall be 
      specified by Buyer, of each of the other Transaction Documents to be 
      executed and delivered in connection herewith,

                                                                         page 13
<PAGE>
 
            (f)  Opinions of Counsel.  The following opinions, in form and 
                 -------------------
      substance satisfactory to Buyer.

                  (a)   opinions of Kirkland & Ellis as to certain corporate 
                        matters, Federal and state tax and UCC matters, true 
                        sale and non-consolidation;

                  (b)   opinions of Moore & Van Allen as to certain corporate 
                        matters and non-consolidation; and

                  (c)   opinion of Hirsch & Westheimer as to Texas state tax 
                        matters.

            (g)  Purchase Money Note.  The Purchase Money Note, executed by 
                 -------------------
      Buyer, and

            (h)  License Agreements.  Duly executed counterparts of a 
                 ------------------
      software license agreement between WRO and Buyer.
 
      SECTION 4.2  Certification as to Representations and Warranties.  
                   --------------------------------------------------
Each Seller, by accepting the Purchase Price paid for each Purchase, shall be 
deemed to have certified, with respect to the Receivables and Related Assets to 
be sold by it on such day, that its representations and warranties contained in 
Article V (excluding, with respect to any day after the Closing Date, 
- ---------
Section 5.1(i)) are true and correct on and as of such day, with the same 
- --------------
effect as though made on and as of such day.

      SECTION 4.3  Effect of Payment of Purchase Price.  Upon the payment 
                   -----------------------------------
of the Purchase Price (whether in cash or by an increase in the Seller Account 
pursuant to Section 3.1) for any Purchase, title to the Receivables and the 
            -----------
Related Assets included in the Purchase shall rest in Buyer, whether or not the 
conditions precedent to the Purchase were in fact satisfied; provided, however, 
that Buyer shall not be deemed to have waived any claim it may have under this 
Agreement for the failure by a Seller in fact to satisfy any such condition 
precedent.


                                  ARTICLE V
                       REPRESENTATIONS AND WARRANTIES


      SECTION 5.1  Representations and Warranties of the Sellers.  In order 
                   ---------------------------------------------
to induce Buyer to enter into this Agreement and to make purchases hereunder, 
each Seller hereby makes the representations and warranties set forth in this 
section with respect to itself at the times and to the extent set forth in 
Section 4.2.
- -----------

                                                                         page 14
<PAGE>
 
            (a)  Organization and Good Standing.  Such Seller is a 
                 ------------------------------
      corporation duly organized and validly existing and in good standing 
      under the laws of the jurisdiction of its incorporation and has full 
      power and authority to own its properties and to conduct its business as 
      the properties presently are owned and the business presently is 
      conducted.  Such Seller had at all relevant times, and now has, all 
      necessary power, authority, and legal right to own and sell its 
      Receivables and the Related Assets.

            (b)  Due Qualification.  Such Seller is duly qualified to do 
                 -----------------
      business and is in good standing as a foreign corporation (or is exempt 
      from such requirements), and has obtained all necessary licenses and 
      approvals, in all jurisdictions in which the ownership or lease of 
      property or the conduct of its business requires qualification, licenses 
      or approvals and where the failure so to qualify, to obtain the licenses 
      and approvals or to preserve and maintain the qualification, licenses or 
      approvals would have a substantial likelihood of having a Material 
      Adverse Effect.

            (c)  Power and Authority; Due Authorization.  Such Seller has 
                 --------------------------------------
      (i) all necessary power and authority to (A) execute and deliver this 
      Agreement and the other Transaction Documents to which it is a party, (B) 
      perform its obligations under this Agreement and the other Transaction 
      Documents to which it is a party, and (C) sell and assign the Receivables 
      and the Related Assets on the terms and subject to the conditions herein 
      and therein provided and (ii) duly authorized by all necessary action the 
      sale and assignment and the execution, delivery and performance of this 
      Agreement and the other Transaction Documents to which it is a party and 
      the consummation of the transactions provided for in this Agreement and 
      the other Transaction Documents to which it is a party.

            (d)  Valid Sale; Binding Obligations.  Each sale made by such 
                 -------------------------------
      Seller pursuant to this Agreement, and each contribution made to Buyer 
      pursuant to the Subscription Agreement, shall constitute a valid sale, 
      transfer, and assignment of all of such Seller's right, title and 
      interest in, to and under the Receivables and the Related Assets of such 
      Seller to Buyer that is perfected and of first priority under the UCC and 
      otherwise, enforceable against creditors of, and purchasers from, such 
      Seller and free and clear of any Adverse Claim (other than any Permitted 
      Adverse Claim or any Adverse Claim arising solely as a result of any 
      action taken by Buyer hereunder or by the Trustee under the Pooling 
      Agreement); and this Agreement constitutes, and each other Transaction 
      Document to which such Seller is a party when duly executed and delivered 
      will constitute, a legal, valid and binding obligation of such Seller, 
      enforceable against it 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 
      generally and by general principles of equity, regardless of whether 
      enforceability is considered in a proceeding in equity or at law.

                                                                         page 15
<PAGE>
 
            (e)  No Conflict or Violation.  The execution, delivery and 
                 ------------------------
      performance of, and the consummation of the transactions contemplated by, 
      this Agreement and the other Transaction Documents to be signed by such 
      Seller and the fulfillment of the terms hereof and thereof will not (i) 
      conflict with, violate, result in any breach of any of the terms and 
      provisions of, or constitute (with or without notice or lapse of time or 
      both) a default under, (A) its Certificate of Incorporation or Bylaws or 
      (B) any indenture, loan agreement, mortgage, deed of trust or other 
      material agreement or instrument to which such Seller is a party or by 
      which it or any of its properties is bound, (ii) result in the creation 
      or imposition of any Adverse Claim upon any of the Receivables or Related 
      Assets other than pursuant to this Agreement and the other Transaction 
      Documents, or (iii) conflict with or violate any federal, state, local or 
      foreign law or any decision, decree, order, rule or regulation applicable 
      to it or any of its properties of any court or of any federal, state, 
      local or foreign regulatory body, administrative agency or other 
      governmental instrumentality having jurisdiction over it or any of its 
      properties, which conflict, violation, breach, default or Adverse Claim, 
      individually or in the aggregate, would have a substantial likelihood of 
      having a Material Adverse Effect.

            (f)  Litigation and Other Proceedings.  Except as described in 
                 --------------------------------
      Schedule 1, (i) there is no action, suit, proceeding or investigation 
      ----------
      pending or, to the best knowledge of such Seller, threatened against it 
      before any court, regulatory body, arbitrator, administrative agency or 
      other tribunal or governmental instrumentality and (ii) it is not subject 
      to any order, judgment, decree, injunction, stipulation or consent order 
      of or with any court or other government authority that, in the case of 
      each of clauses (i) and (ii), (A) asserts the invalidity of this 
              -----------     ----
      Agreement or any other Transaction Document, (B) seeks to prevent the 
      sale of any Receivables or Related Assets by such Seller to Buyer, the 
      issuance of the applicable Seller Assignment Certificate or the 
      consummation of any of the transactions contemplated by this Agreement or 
      any other Transaction Document, (C) seeks any determination or ruling 
      that would materially and adversely affect the performance by such Seller 
      of its obligations under this Agreement or any other Transaction Document 
      or the validity or enforceability of this Agreement or any other 
      Transaction Document, (D) seeks to affect adversely the income tax 
      attributes of the purchases hereunder or the applicable Seller Assignment 
      Certificate, in the case of each of the foregoing whether under the 
      United States Federal income tax system or any state income tax system, 
      or (E) individually or in the aggregate for all such actions, suits, 
      proceedings and investigations would have a substantial likelihood of 
      having a Material Adverse Effect.

            (g)  Government Approvals.  All authorizations, consents, 
                 --------------------
      orders and approvals of, or other action by, any Governmental Authority 
      that are required to be obtained by such Seller, and all notices to and 
      filings (except, in respect of enforceability against a Federal Obligor, 
      any filings under the Assignment of Claims Act and any consents required 
      by states with respect to any Receivables arising from

                                                                         page 16
<PAGE>
 
      State and Local Obligors so long as such Receivables are not reported as 
      Eligible Receivables), with any Governmental Authority that are required 
      to be made by it, in the case of each of the foregoing in connection with 
      the conveyance of Receivables and Related Assets or the due execution, 
      delivery and performance by such Seller of this Agreement, such Seller's 
      Seller Assignment Certificate or any other Transaction Document to which 
      it is a party and the consummation of the transactions contemplated by 
      this Agreement, have been obtained or made and are in full force and 
      effect, except where the failure to obtain or make any such 
      authorization, consent, order, approval, notice or filing, individually 
      or in the aggregate for all such failures, would not reasonably be 
      expected to have a Material Adverse Effect.

            (h)  Bulk Sales Act.  No transaction contemplated by this 
                 --------------
      Agreement or any other Transaction Document requires compliance with, or 
      will be subject to avoidance under, any bulk sales act or similar law.

            (i)  Financial Condition.  The Pro Forma Financial Data, copies 
                 -------------------
      of which have been furnished to Buyer and the Trustee, fairly present in 
      all material respects on a pro forma basis the consolidated financial 
      position and business of WRO and its consolidated subsidiaries as at the 
      dates specified therein and the consolidated results of the operations of 
      WRO and its consolidated Subsidiaries for the periods ended on such 
      dates, all in accordance with GAAP consistently applied throughout the 
      periods reflected therein, and, except as set forth in Schedule 2, since 
      September 30, 1995 through the date hereof there has been no material 
      adverse change in the condition (financial or otherwise), business or 
      operations of WRO and its consolidated subsidiaries.  "Pro Forma 
      Financial Data" means the pro forma consolidated financial data included 
      in the offering memorandum, dated October 23, 1995, with respect to the 
      proposed offering of Senior Subordinated Notes due 2005 to be issued by 
      WRO. 

            (j)  Margin Regulations.  No use of any funds obtained by such 
                 ------------------
      Seller under this Agreement will conflict with or contravene any of 
      Regulations G, T, U and X promulgated by the Federal Reserve Board from 
      time to time.

            (k)  Quality of Title.  
                 ----------------

                  (i)  Immediately before each purchase to be made by Buyer 
            hereunder and each contribution to be made under the Subscription 
            Agreement to Buyer, each Receivable and Related Asset of such 
            Seller that is then to be transferred to Buyer thereunder, and the 
            related Contracts, shall be owned by such Seller free and clear of 
            any Adverse Claim (other than any Permitted Adverse Claim or any 
            Adverse Claim arising solely as the result of any action taken by 
            Buyer hereunder or by the Trustee under the Pooling Agreement); 
            provided that the existence of an Adverse Claim that is released on 
            the First Issuance Date (upon application of the proceeds of the 
            issuance of Certificates on that date)

                                                                         page 17
<PAGE>
 
            shall not constitute a breach of this representation and warranty; 
            and such Seller shall have made all filings and shall have taken 
            all other action under applicable law in each relevant jurisdiction 
            in order to protect and perfect the ownership interest of Buyer and 
            its successors in the Receivables and Related Assets against all 
            creditors of, and purchasers from, such Seller.

                  (ii)  Whenever Buyer makes a purchase hereunder or accepts a 
            contribution under the Subscription Agreement from such Seller, it 
            shall have acquired a valid and perfected first priority ownership 
            interest in each Transferred Asset, free and clear of any Adverse 
            Claim (other than any Permitted Adverse Claim or any Adverse Claim 
            arising solely as the result of any action taken by Buyer hereunder 
            or by the Trustee under the Pooling Agreement).

                  (iii)  No effective financing statement or other instrument 
            similar in effect that covers all or part of any Receivable 
            originated by such Seller, any interest therein or any Related 
            Asset with respect thereto is on file in any recording office 
            except financing statements as to termination statements or 
            releases that are filed on the Closing Date or within three 
            Business Days after the Closing Date and (x) such as may be filed 
            (A) in favor of such Seller in accordance with the Contracts, (B) 
            in favor of Buyer pursuant to this Agreement or the Subscription 
            Agreement and (C) in favor of the Trustee, for the benefit of the 
            Certificateholders, in accordance with the Pooling Agreement and 
            (y) such as may have been identified to Buyer prior to the Closing 
            Date and termination statements relating to which have been placed 
            with LEXIS Document Services for filing on the First Issuance Date 
            or the first Business Day thereafter.  No effective financing 
            statement or instrument similar in effect relating to perfection 
            that covers any inventory of such Seller that might give rise to 
            Receivables is on file in any recording office except for (so long 
            as an Intercreditor Agreement is in effect) financing statements or 
            instruments in favor of creditors of such Seller bound by such 
            Intercreditor Agreement.

                  (iv)  No Purchase by Buyer from such Seller constitutes a 
            fraudulent transfer or fraudulent conveyance under the United 
            States Bankruptcy Code or applicable state bankruptcy or insolvency 
            laws or is otherwise void or voidable or subject to subordination 
            under similar laws or principles or for any other reason.  

                  (v)  Each Purchase by Buyer from such Seller constitutes a 
            true and valid sale of the Receivables and Related Assets under 
            applicable state law and true and valid assignments and transfers 
            for consideration (and not merely a pledge of the Receivables and 
            Related Assets for security purposes), enforceable against the 
            creditors of such Seller, and no Receivables or Related

                                                                         page 18
<PAGE>
 
            Assets transferred to Buyer hereunder or under the Subscription 
            Agreement shall constitute property of such Seller.

            (l)  Eligible Receivables.  (i)  On the date of each purchase 
                 --------------------
      of Receivables hereunder, each such Receivable, unless otherwise 
      identified to Buyer and the Trustee by the Servicer in the Daily Report 
      for such date, is an Eligible Receivable, and (ii) on the date of each 
      Daily Report or Settlement Statement that identifies a Receivable as an 
      Eligible Receivable, such Receivable is an Eligible Receivable.

            (m)  Accuracy of Information.  All written information 
                 -----------------------
      furnished on and after the Closing Date by such Seller or any other WRO 
      Person to Buyer, the Servicer or the Trustee pursuant to or in connection 
      with any Transaction Document or any transaction contemplated herein or 
      therein shall not contain any untrue statement of a material fact or omit 
      to state material facts necessary to make the statements made not 
      misleading, in each case on the date the statement was made and in light 
      of the circumstances under which the statements were made or the 
      information was furnished.

            (n)  Offices.  The principal place of business and chief 
                 -------
      executive office of such Seller is located at the address set forth under 
      such Seller's signature hereto, and any other location which has been 
      such Seller's principal place of business or chief executive office 
      during the past 4 months or in which such Seller keeps (or has kept 
      during the past 4 months) Records, Contracts, purchase orders and 
      agreements related to the Receivables or Related Assets (and all original 
      documents relating thereto) is specified in Schedule 3 (or at such 
                                                  ----------
      other locations, notified to the Servicer and the Trustee in accordance 
      with Section 6.1(f), in jurisdictions where all action required 
           --------------
      pursuant to Section 7.3 has been taken and completed).
                  -----------

            (o)  Account Banks and Payment Instructions.  The names and 
                 --------------------------------------
      addresses of all the banks, together with the account numbers of the 
      accounts at the banks, into which Collections are paid as of the Closing 
      Date have been accurately identified to Buyer in a letter from such 
      Seller to Buyer dated the Closing Date or have been specified in the 
      notices as shall have been delivered thereafter pursuant to Section 
                                                                  --------
      6.3(c).  Each Account Bank has executed and delivered an Account 
      ------
      Agreement to Buyer and the Trustee.  Such Seller has instructed all 
      Obligors to submit all payments on the Receivables and Related Assets 
      directly to one of the Lockbox Accounts.  Any payments not made directly 
      to the Account Banks will be forwarded to the Account Banks within two 
      Business Days.

            (p)  [Intentionally deleted.] 
 
            (q)  Compliance with Applicable Laws.  Such Seller is in 
                 -------------------------------
      compliance with the requirements of all applicable laws, rules, 
      regulations and orders of all Governmental

                                                                         page 19
<PAGE>
 
      Authorities (federal, state, local or foreign, and including 
      environmental laws), a violation of any of which, individually or in the 
      aggregate for all such violations, would have a substantial likelihood of 
      having a Material Adverse Effect.

            (r)  Legal Names.  Except as set forth in Schedule 4, since 
                                                      ----------
      October 31, 1989 such Seller has not been known by any legal name other 
      than its corporate name as of the date hereof, except to the extent 
      permitted otherwise pursuant to Section 6.3(e), nor has such Seller 
                                      --------------
      been the subject of any merger or other corporate reorganization since 
      October 31, 1989 that resulted in a change of name, identity or corporate 
      structure.  Such Seller uses no trade names other than its actual 
      corporate name and the trade names set forth in Schedule 4.
                                                      ----------

            (s)  Investment Company Act.  Such Seller is not, and is not 
                 ----------------------
      controlled by, an "investment company" registered or required to be 
      registered under the Investment Company Act of 1940, as amended.

            (t)  Taxes.  Such Seller has filed or caused to be filed all 
                 -----
      tax returns and reports required by law to have been filed by it and has 
      paid all taxes, assessments and governmental charges thereby shown to be 
      owing, except any such taxes, assessments or charges (i) that are being 
      contested in good faith, (ii) for which adequate reserves in accordance 
      with GAAP shall have been set aside on its books and (iii) with respect 
      to which no Adverse Claim, except Permitted Adverse Claims, has been 
      imposed upon any Receivables or Related Assets.

      SECTION 5.2  Representations and Warranties of Buyer.  From the date 
                   ---------------------------------------
hereof until the Purchase Termination Date, Buyer hereby represents and 
warrants that (a)(i) this Agreement has been duly executed and delivered by 
Buyer and (ii) constitutes the legal, valid and binding obligation of Buyer, 
enforceable against it 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 generally and by general 
principles of equity, regardless of whether enforceability is considered in a 
proceeding in equity or at law, and (b) the execution, delivery and performance 
of this Agreement does not violate any applicable law or any agreement to which 
Buyer is a party or by which its properties are bound.


                                ARTICLE VI
                      GENERAL COVENANTS OF THE SELLERS


      SECTION 6.1  Affirmative Covenants.  From the Closing Date until the 
                   ---------------------
first day following the Purchase Termination Date on which all Obligations of 
the Sellers shall have been finally and fully paid and performed and the 
Invested Amount for each Series or

                                                                         page 20
<PAGE>
 
Purchased Interest shall have been reduced to zero, unless Buyer shall 
otherwise give its prior written consent, each Seller hereby agrees that it 
will perform the covenants and agreements set forth in this section.

            (a)  Compliance with Laws, Etc.  Such Seller will comply in all 
                 --------------------------
      material respects with all applicable laws, rules, regulations, 
      judgments, decrees and orders (including those relating to the 
      Receivables, the Related Assets, the related Contracts of such Seller and 
      any other agreements related thereto), in each case to the extent the 
      failure to comply, individually or in the aggregate for all such 
      failures, would have a substantial likelihood of having a Material 
      Adverse Effect.

            (b)  Preservation of Corporate Existence.   Such Seller will 
                 -----------------------------------
      preserve and maintain its corporate existence, rights, franchises and 
      privileges in the jurisdiction of its incorporation, and qualify and 
      remain qualified in good standing as a foreign corporation in each 
      jurisdiction where the failure to preserve and maintain such existence, 
      rights, franchises, privileges and qualifications would have a 
      substantial likelihood of having a Material Adverse Effect.

            (c)  Receivables Reviews.  Such Seller shall, during regular 
                 -------------------
      business hours upon not less than five Business Days' prior notice, 
      permit Buyer and its agents or representatives, at the expense of 
      
      such Seller, (i) to examine and make copies of and abstracts from, and to 
      conduct accounting reviews of, all Records in the possession or under the 
      control of such Seller relating to the Receivables or Related Assets 
      generated by such Seller, and (ii) to visit the offices and properties of 
      such Seller for the purpose of examining the materials described in 
      clause (i) above, and to discuss matters relating to any Receivables 
      ----------
      or any Related Assets of such Seller or such Seller's performance 
      hereunder with any of the Authorized Officers of such Seller or, with the 
      prior consent of an Authorized Officer of such Seller, with employees of 
      such Seller having knowledge of such matters (the examinations set forth 
      in the foregoing clauses (i) and (ii) being herein called a 
                       -----------     ----
      "Seller Receivables Review").  Buyer and its agents or representatives 
      shall be entitled to conduct Seller Receivables Reviews whenever Buyer, 
      in its reasonable judgment, deems it appropriate; provided, that prior to 
      the occurrence and continuance of a Liquidation Event, Buyer (or its 
      agent or representative) shall give such Seller at least five Business 
      Days' prior notice of any Seller Receivables Review, and Buyer shall have 
      the right to request a Seller Receivables Review not more than twice in 
      any calendar year.

            (d)  Keeping of Records and Books of Account.  Such Seller 
                 ---------------------------------------
      shall maintain and implement administrative and operating procedures 
      (including an ability to recreate records evidencing its Receivables and 
      Related Assets in the event of the destruction of the originals thereof), 
      and shall keep and maintain all documents, books, records and other 
      information that, in the reasonable determination of Buyer and the 
      Trustee, are necessary or advisable in accordance with prudent industry

                                                                         page 21
<PAGE>
 
      practice and custom for transactions of this type for the collection of 
      all Receivables and the Related Assets.  Upon the reasonable request of 
      Buyer made at any time after the occurrence and continuance of a Servicer 
      Default, such Seller will deliver copies of all books and records 
      maintained pursuant to this subsection to the Trustee.  Such Seller shall 
      maintain at all times accurate and complete books, records and accounts 
      relating to the Receivables, Related Assets and Contracts and all 
      Collections thereon in which timely entries shall be made.  Such books 
      and records shall be marked to indicate the sales of all Receivables and 
      Related Assets hereunder and shall include (i) all payments received and 
      all credits and extensions granted with respect to the Receivables and 
      (ii) the return, rejection, repossession, or stoppage in transit of any 
      merchandise, the sale of which has given rise to a Receivable that has 
      been purchased by Buyer.

            (e)  Performance and Compliance with Receivables and Contracts.  
                 ---------------------------------------------------------
      Such Seller will, at its expense, timely and fully perform and comply 
      with all provisions, covenants and other promises required to be observed 
      by it under the Contracts of such Seller related to the Receivables and 
      Related Assets, the breach of which provisions, covenants or promises 
      would have a substantial likelihood of having a Material Adverse Effect.

            (f)  Location of Records and Offices.  Such Seller will keep 
                 -------------------------------
      its principal place of business and chief executive office, and the 
      offices where it keeps all Records related to the Receivables and the 
      Related Assets (and all original documents relating thereto), at the 
      addresses referred to in Schedule 3 or, upon not less than 30 days' 
                               ----------
      prior written notice given by such Seller to Buyer, the Trustee and the 
      Applicable Rating Agencies, at such other locations in jurisdictions 
      where all action required by Section 7.3 shall have been taken and 
                                   -----------
      completed.

            (g)  Credit and Collection Policies.  Such Seller will comply 
                 ------------------------------
      in all material respects with its Credit and Collection Policy in regard 
      to each Receivable of such Seller and the Related Assets and the 
      Contracts related to each such Receivable, where the failure so to 
      comply, individually or in the aggregate for all such failures, would 
      have a substantial likelihood of having a Material Adverse Effect.

            (h)  Separate Corporate Existence of Buyer.  Such Seller hereby 
                 -------------------------------------
      acknowledges that the Trustee, on behalf of the Trust, is entering into 
      the transactions contemplated by the Transaction Documents in reliance 
      upon Buyer's identity as a legal entity separate from such Seller and the 
      other WRO Persons.  Therefore, from and after the date hereof until the 
      first day following the Purchase Termination Date on which all 
      Obligations shall have been fully paid and performed and the Invested 
      Amount for each Series or Purchased Interest shall have been reduced to 
      zero, such Seller will, and will cause each other WRO Person to, take all 
      reasonable steps to continue their respective identities as separate 
      legal entities and to make it apparent to third Persons

                                                                         page 22
<PAGE>
 
      that each is an entity with assets and liabilities distinct from those of 
      Buyer and that Buyer is not a division of the Servicer, such Seller, WRO 
      or any other Person.

            (i)  Payment Instructions to Obligors.  Such Seller will 
                 --------------------------------
      instruct all Obligors to submit all payments either (i) to one of the 
      lockboxes maintained at the Lockbox Banks for deposit in a Lockbox 
      Account or to a Concentration Account or (ii) directly to one of the 
      Lockbox Accounts.

            (j)  Segregation of Collections.  Such Seller shall use 
                 --------------------------
      reasonable efforts to minimize the deposit of any funds other than 
      Collections into any of the Lockbox Accounts and, to the extent that any 
      such funds nevertheless are deposited into any of the Lockbox Accounts, 
      shall promptly identify any such funds, or shall cause the funds to be so 
      identified, to Buyer, the Servicer and the Trustee (following which 
      notice, Buyer shall cause the Servicer to return all the funds to such 
      Seller).

            (k)  Identification of Eligible Receivables.  Such Seller will 
                 --------------------------------------
      (i) establish and maintain such procedures as are necessary for 
      determining no less frequently than each Business Day whether each 
      Receivable qualifies as an Eligible Receivable, and for identifying, on 
      any Business Day, all Receivables to be sold on that date that are not 
      Eligible Receivables, and (ii) except as permitted in Section 3.05(c) of 
      the Pooling Agreement, notify Buyer prior to the occurrence of a Purchase 
      if a Receivable to be sold hereunder will, to such Seller's knowledge, 
      not be an Eligible Receivable as of the date of Purchase.

            (l)  Accuracy of Information.  All written information 
                 -----------------------
      furnished on and after the Closing Date by such Seller or any other WRO 
      Person to Buyer, the Servicer or the Trustee pursuant to or in connection 
      with any Transaction Document or any transaction contemplated herein or 
      therein shall not contain any untrue statement of a material fact or omit 
      to state material facts necessary to make the statements made not 
      misleading, in each case on the date the statement was made and in light 
      of the circumstances under which the statements were made or the 
      information was furnished.

            (m)  Taxes.  File or cause to be filed all Federal, state and 
                 -----
      local tax returns that are required to be filed by it (except where the 
      failure to file such returns could not reasonably be expected to have an 
      adverse effect) and pay or cause to be paid all taxes shown to be due and 
      payable on taxes or assessments, (except only such taxes or assessments 
      the validity of which are being contested in good faith by appropriate 
      proceedings and with respect to which such Seller shall have set aside 
      adequate reserves on its books in accordance with GAAP and which 
      proceedings could not reasonably be expected to have a Material Adverse 
      Effect).

                                                                         page 23
<PAGE>
 
      SECTION 6.2  Reporting Requirements.  From the Closing Date until the 
                   ----------------------
first day following the Purchase Termination Date on which all Obligations of 
the Sellers shall have been finally and fully paid and performed and the 
Invested Amount for each Series or Purchased Interest shall have been reduced 
to zero, such Seller agrees that it will, unless Buyer and the Trustee shall 
otherwise give prior written consent, and (with respect to the notices 
described below in subsections (c) and (d)) unless the Rating Agency 
                   ---------------     ---
Condition has been satisfied), furnish to Buyer and the Trustee and, in the 
case of the notices described below in subsections (c), (d) and 
                                       ---------------  ---
(f), to the Applicable Rating Agencies: 
- ---

            (a)  Quarterly Financial Statements.  Within 45 days after the 
                 ------------------------------
      end of each of the first three fiscal quarters of each fiscal year of 
      WRO, copies of the unaudited consolidated balance sheets of WRO and its 
      Consolidated Subsidiaries as at the end of the fiscal quarter and the 
      related unaudited statements of earnings and cash flows, in each case for 
      the fiscal quarter and for the period from the beginning of the fiscal 
      year through the end of such fiscal quarter, prepared in accordance with 
      GAAP consistently applied throughout the periods reflected therein and 
      certified (subject to year end adjustments and the omission of footnotes) 
      by the chief financial officer or chief accounting officer of WRO,

            (b)  Annual Financial Statements.  As soon as possible and in 
                 ---------------------------
      any event within 90 days after the end of each fiscal year of WRO, a copy 
      of the consolidated balance sheet of WRO and its Consolidated 
      Subsidiaries as at the end of the fiscal year and the related statements 
      of earnings, stockholders' equity and cash flows of WRO and its 
      Consolidated Subsidiaries for the fiscal year, setting forth in each case 
      in comparative form the corresponding figures for the preceding fiscal 
      year and prepared in accordance with GAAP consistently applied throughout 
      the periods reflected therein, certified, without Impermissible 
      Qualification, by Price Waterhouse LLC (or such other independent 
      certified public accountants of a nationally recognized standing in the 
      United States of America as shall be selected by WRO),

            (c)  Liquidation Events.  As soon as possible, and in any event 
                 ------------------
      within five Business Days after an Authorized Officer of such Seller has 
      obtained knowledge of the occurrence of any Liquidation Event or any 
      Unmatured Liquidation Event, a written statement of an Authorized Officer 
      of such Seller describing the event and the action that such Seller 
      proposes to take with respect thereto, in each case in reasonable detail, 

            (d)  Material Adverse Effect.  As soon as possible and in any 
                 -----------------------
      event within five Business Days after an Authorized Officer of such 
      Seller has knowledge thereof, written notice that describes in reasonable 
      detail any event or occurrence that, individually or in the aggregate for 
      all such events or occurrences, has had, or that would have a substantial 
      likelihood of having, a Material Adverse Effect,

                                                                         page 24
<PAGE>
 
            (e)  Proceedings.  As soon as possible and in any event within 
                 -----------
      five Business Days after an Authorized Officer of such Seller has 
      knowledge thereof, written notice of (i) any litigation, investigation or 
      proceeding of the type described in Section 5.1(f) not previously 
                                          --------------
      disclosed to Buyer and (ii) any judgment, settlement or other final 
      disposition with respect to any such previously disclosed litigation, 
      investigation or proceeding, and

            (f)  Other.  Promptly, from time to time, (i) such other 
                 -----
      information, documents, records or reports respecting the Receivables or 
      the Related Assets or (ii) such other publicly available information 
      respecting the condition or operations, financial or otherwise, of such 
      Seller, in each case as Buyer may from time to time reasonably request in 
      order to protect the interests of Buyer, the Trustee or the 
      Certificateholders under or as contemplated by this Agreement.

      SECTION 6.3  Negative Covenants.  From the Closing Date until the 
                   ------------------
first day following the Purchase Termination Date on which all Obligations of 
the Sellers shall have been finally and fully paid and performed and the 
Invested Amount for each Series or Purchased Interest shall have been reduced 
to zero, unless Buyer shall otherwise give its prior written consent, each 
Seller hereby agrees that it will perform the covenants and agreements set 
forth in this section.

            (a)  Sales, Liens, Etc.  Except as otherwise provided herein or 
                 ------------------
      in the Pooling Agreement, such Seller will not (i)(A) sell, assign (by 
      operation of law or otherwise) or otherwise transfer to any Person, (B) 
      pledge any interest in, (C) grant, create, incur, assume or permit to 
      exist any Adverse Claim (other than Permitted Adverse Claims) to or in 
      favor of any Person upon or with respect to, or (D) cause to be filed any 
      financing statement or equivalent document relating to perfection with 
      respect to any Transferred Asset or any Contract related to any 
      Receivable, or upon or with respect to any lockbox or account to which 
      any Collections of any such Receivable or any Related Assets are sent or 
      any interest therein, or (ii) assign to any Person any right to receive 
      income from or in respect of any of the foregoing.

            In the event that such Seller fails to keep any Specified Assets 
      free and clear of any Adverse Claim (other than a Permitted Adverse 
      Claim, any Adverse Claims arising hereunder, and other Adverse Claims 
      permitted by any other Transaction Document), Buyer may (without limiting 
      its other rights with respect to such Seller's breach of its obligations 
      hereunder) make reasonable expenditures necessary to release the Adverse 
      Claim.  Buyer shall be entitled to indemnification for any such 
      expenditures pursuant to the indemnification provisions of Article 
                                                                 --------
      IX.  Alternatively, Buyer may deduct such expenditures as an offset to 
      ---
      the Purchase Price owed to such Seller hereunder.

                                                                         page 25
<PAGE>
 
            Such Seller will not pledge or grant any security interest in its 
      inventory, the Seller Account, the Purchase Money Note or the capital 
      stock of Buyer unless prior to any pledge or grant such Seller, Buyer, 
      the Trustee and the person for whose benefits the pledge or grant is 
      being made have entered into an Intercreditor Agreement.

            (b)  Extension or Amendment of Receivables; Change in Credit and 
                 ------------------------------------------------------------
      Collection Policy or Contracts.  Such Seller will not, (i) without the 
      ------------------------------
      prior written consent of Buyer and the Trustee, which consent will not be 
      unreasonably withheld, extend, amend or otherwise modify the terms of any 
      Receivable or Contract in a manner that would have a Material Adverse 
      Effect on the Investor Certificateholders or the Buyer or (ii) change the 
      terms and provisions of the Credit and Collection Policy in any material 
      respect unless (x) with respect to collection policies, the change is 
      made with the prior written approval of the Trustee, Buyer and each Buyer 
      Agent and the Rating Agency Condition is satisfied with respect thereto, 
      (y) with respect to collection procedures, the change is made with prior 
      written notice to the Trustee, Buyer and each Buyer Agent and no Material 
      Adverse Effect on any Series or Purchased Interest would result and (z) 
      with respect to accounting policies relating to Receivables that have 
      become Write-Offs, the change is made in accordance with GAAP.

            (c)  Change in Payment Instructions to Obligors.  Such Seller 
                 ------------------------------------------
      will not (i) add or terminate any bank as an Account Bank from those 
      listed in the letter referred to in Section 5.1(o) unless, prior to 
                                          --------------
      any such addition or termination, Buyer, the Trustee and the Applicable 
      Rating Agencies shall have received not less than five Business Days' 
      prior written notice of the addition or termination and, not less than 
      five Business Days prior to the effective date of any such proposed 
      addition or termination, Buyer and the Trustee shall have received (A) 
      counterparts of the applicable type of Account Agreement with each new 
      Account Bank, duly executed by such new Account Bank and all other 
      parties thereto and (B) copies of all other agreements and documents 
      signed by the Account Bank and such other parties with respect to any new 
      Bank Account, all of which agreements and documents shall be reasonably 
      satisfactory in form and substance to Buyer and the Trustee, or (ii) make 
      any change in its instructions to Obligors, given in accordance with 
      Section 5.1(o), regarding payments to be made to such Seller or 
      --------------
      payments to be made to any Account Bank, other than changes in the 
      instructions that direct Obligors to make payments to another Bank 
      Account at such Account Bank or another Account Bank or to the Master 
      Collection Account.

            (d)  Mergers, Acquisitions, Sales, etc.  Except for (i) mergers 
                 ----------------------------------
      or consolidations in which such Seller or another Seller is the surviving 
      Person, (ii) mergers or consolidations of a subsidiary of WRO into such 
      Seller or (iii) mergers or consolidations in which the surviving Person 
      expressly assumes the performance of this Agreement and the Rating Agency 
      Condition shall have been satisfied with respect to the consolidation or 
      merger (or, if no outstanding Investor Certificates are

                                                                         page 26
<PAGE>
 
      rated, the Trustee shall have consented to such consolidation or merger 
      in writing), the Seller will not be a constituent corporation to any 
      merger or consolidation; provided, however, that satisfaction of the 
      Rating Agency Condition (or, if applicable, written approval of the 
      Trustee) will not be required for a merger or consolidation with a Person 
      referred to in this clause (iii) if (A) such Person is in the same line 
      of business as one or more of the existing Sellers or a related line of 
      business, (B) the aggregate Unpaid Balance of Receivables to be added to 
      the Trust as a result of such merger or consolidation (calculated as of 
      the last Cut-Off Date prior to the merger or consolidation) is less than 
      5% of the aggregate Unpaid Balance of all Receivables on such Cut-Off 
      Date, and (C) after giving effect to such merger or consolidation, there 
      shall be no more than three Exempt Persons during the twelve month period 
      ending on the date of such merger or consolidation.  Such Seller will 
      give the Applicable Rating Agencies and the Trustee notice of any such 
      permitted merger or consolidation promptly following completion thereof.  
      Such Seller will not, directly or indirectly, transfer, assign, convey or 
      lease, whether in one transaction or in a series of transactions, all or 
      substantially all of its assets or sell or assign, with or without 
      recourse, any Receivables or Related Assets, in each case other than 
      pursuant to this Agreement or the Subscription Agreement.

            (e)  Change in Name.  Such Seller will not (i) change its 
                 --------------
      corporate name or (ii) change the name under or by which it does business 
      in any manner that would or may make any financing statement filed by 
      such Seller in accordance herewith seriously misleading within the 
      meaning of Section 9-402(7) of an applicable enactment of the UCC, in 
      each case unless such Seller shall have given Buyer, the Servicer, the 
      Trustee and the Applicable Rating Agencies 30 days' prior written notice 
      thereof and unless, prior to any change in name, such Seller shall have 
      taken and completed all action required by Section 7.3.
                                                 -----------

            (f)  Certificate of Incorporation.  Such Seller will not cause 
                 ----------------------------
      Buyer to amend Article X, or XI of its Certificate of Incorporation 
      without the Trustee's prior written consent, which consent will not be 
      unreasonably withheld or delayed.

            (g)  Amendments to Transaction Documents.  Such Seller will not 
                 -----------------------------------
      amend or otherwise modify or supplement any Transaction Document to which 
      it is a party unless (i) Buyer shall have given its prior written consent 
      to each amendment, modification or supplement and (ii) the Rating Agency 
      Condition shall have been satisfied (or, if no outstanding Investor 
      Certificates are outstanding, the Trustee shall have consented to such 
      amendment, modification or supplement in writing).

            (h)  Accounting for Purchases.  Such Seller shall prepare its 
                 ------------------------
      financial statements in accordance with GAAP, and any financial 
      statements that are made 

                                                                         page 27
<PAGE>
 
      publicly available and which are consolidated to include Buyer will
      contain footnotes stating that such Seller has sold its Receivables. Such
      Seller shall not prepare any financial statements that account for the
      transactions contemplated in this Agreement in any manner other than as a
      sale of the Specified Assets by such Seller to Buyer, or in any other
      respect account for or treat the transactions contemplated in this
      Agreement (including but not limited to accounting and, where taxes are
      not consolidated, for tax reporting purposes) in any manner other than as
      a sale of the Specified Assets by such Seller to Buyer.


                                ARTICLE VII
                     ADDITIONAL RIGHTS AND OBLIGATIONS IN
                       RESPECT OF THE SPECIFIED ASSETS


      SECTION 7.1  Rights of Buyer.  (a)  Subject to Section 7.4(b), 
                   ---------------                   --------------
each Seller hereby authorizes Buyer, the Servicer and/or their respective 
designees to take any and all steps in such Seller's name and on behalf of such 
Seller that Buyer, the Servicer and/or their respective designees determine are 
reasonably necessary or appropriate to collect all amounts due under any and 
all Specified Assets, including endorsing the name of such Seller on checks and 
other instruments representing Collections and enforcing such Seller's rights 
under such Specified Assets.

      (b)  Except as set forth in Section 3.5 with respect to Seller 
                                  -----------
Noncomplying Receivables, Buyer shall have no obligation to account for, to 
replace, to substitute or to return any Specified Asset to any Seller.  Buyer 
shall have no obligation to account for, or to return Collections, or any 
interest or other finance charge collected pursuant thereto, to any Seller, 
irrespective of whether such Collections and charges are in excess of the 
Purchase Price for the Specified Assets.

      (c)  Buyer shall have the unrestricted right to further assign, transfer, 
deliver, hypothecate, subdivide or otherwise deal with the Specified Assets, 
and all of Buyer's right, title and interest in, to and under this Agreement 
and the Subscription Agreement, on whatever terms Buyer shall determine, 
pursuant to the Pooling Agreement or otherwise.

      (d)  Buyer shall have the sole right to retain any gains or profits 
created by buying, selling or holding the Specified Assets and shall have the 
sole risk of and responsibility for losses or damages created by such buying, 
selling or holding.

      SECTION 7.2  Responsibilities of the Sellers.  Anything herein to the 
                   -------------------------------
contrary notwithstanding, each Seller hereby agrees:

                                                                         page 28
<PAGE>
 
            (a)  to deliver directly to the Servicer (for Buyer's account), 
      within two Business Days after receipt thereof, any Collections that it 
      receives, in the form so received, and agrees that all such Collections
      shall be deemed to be received in trust for Buyer and shall be maintained
      and segregated separate and apart from all other funds and moneys of such
      Seller until delivery of such Collections to the Servicer.

            (b)  to perform all of its obligations hereunder and under the 
      Contracts related to the Receivables and Related Assets to the same 
      extent as if the Receivables had not been sold hereunder, and the 
      exercise by Buyer or its designee or assignee of Buyer's rights hereunder 
      or in connection herewith shall not relieve such Seller from any of its 
      obligations under the Contracts or Related Assets related to the 
      Receivables.

            (c)  Such Seller hereby grants to Buyer an irrevocable power of 
      attorney, with full power of substitution, coupled with an interest, to 
      take in the name of such Seller all steps necessary or advisable to 
      endorse, negotiate or otherwise realize on any writing or other right of 
      any kind held or transmitted by such Seller or transmitted or received by 
      Buyer (whether or not from such Seller) in connection with any 
      Transferred Asset.

            (d)  To the extent that such Seller does not own the computer 
      software that such Seller uses to account for Receivables, such Seller 
      shall use reasonable efforts to provide Buyer and the Trustee with such 
      licenses, sublicenses and/or assignments of contracts as Buyer or the 
      Trustee shall require with regard to all services and computer hardware 
      or software used by such Seller that relate to the servicing of the 
      Specified Assets.

      SECTION 7.3  Further Action Evidencing Purchases.  Each Seller agrees 
                   -----------------------------------
that from time to time, at its expense, it will promptly, upon reasonable 
request, execute and deliver all further instruments and documents, and take 
all further action, in order to perfect, protect or more fully evidence the 
purchase by Buyer or contribution to Buyer of the Receivables and the Related 
Assets under this Agreement or the Subscription Agreement (as applicable), or 
to enable Buyer to exercise or enforce any of its rights under any Transaction 
Document.  Each Seller further agrees that from time to time, at its expense, 
it will promptly, upon request, take all action that Buyer, the Servicer or the 
Trustee may reasonably request in order to perfect, protect or more fully 
evidence the purchase or contribution of the Receivables and the Related Assets 
or to enable Buyer or the Trustee (as the assignee of Buyer) to exercise or 
enforce any of its rights hereunder or under any other Transaction Document.  
Without limiting the generality of the foregoing, upon the request of Buyer, 
each Seller will:

            (a)  execute and file such financing or continuation statements, or 
      amendments thereto or assignments thereof, and such other instruments or 
      notices, as Buyer or the Trustee may reasonably determine to be necessary 
      or appropriate, and

                                                                         page 29
<PAGE>
 
            (b)  mark the master data processing records evidencing the 
      Receivables with the following legend:  

            "THE RECEIVABLES DESCRIBED HEREIN HAVE BEEN SOLD TO NOTEPAD
            FUNDING CORPORATION ("NFC") PURSUANT TO A RECEIVABLES PURCHASE
            AGREEMENT, DATED AS OF OCTOBER 31, 1995, AMONG WILLIAM HOUSE-
            REGENCY OF DELAWARE, INC. ("WRO"), CERTAIN OF ITS SUBSIDIARIES
            AND NFC; AND SUCH RECEIVABLES HAVE BEEN TRANSFERRED TO THE
            NOTEPAD FUNDING RECEIVABLES MASTER TRUST PURSUANT TO A POOLING
            AND SERVICING AGREEMENT, DATED AS OF OCTOBER 31, 1995, AMONG
            NFC, AS TRANSFEROR, WRO, AS THE INITIAL SERVICER, AND
            MANUFACTURERS AND TRADERS TRUST COMPANY, AS TRUSTEE."

      Each Seller hereby authorizes Buyer or its designee to file one or more 
financing or continuation statements, and amendments thereto and assignments 
thereof, relative to all or any of the Receivables and Related Assets of such 
Seller, in each case whether now existing or hereafter generated by such 
Seller.  Except for material performance obligations of such Seller to any 
Obligor hereunder or under any of the Contracts, if (i) such Seller fails to 
perform any of its agreements or obligations under this Agreement and does not 
remedy the failure within the applicable cure period, if any, and (ii) Buyer in 
good faith reasonably believes that the performance of such agreements and 
obligations is necessary or appropriate to protect its interests under this 
Agreement, then Buyer or its designee may (but shall not be required to) 
perform, or cause performance of, such agreement or obligation and the 
reasonable expenses of Buyer or its designee or assignee incurred in connection 
with such performance shall be payable by such Seller as provided in Section 
                                                                     --------
9.1.
- ---

      SECTION 7.4  Collection of Receivables; Rights of Buyer and Its 
                   ---------------------------------------------------
Assignees.  (a)  Each Seller hereby transfers to the Trustee (as transferee 
- ---------
of Buyer's interest in the Specified Assets) the ownership of, and the 
exclusive dominion and control over, each of the Bank Accounts and all related 
lockboxes owned by such Seller, and such Seller hereby agrees to take any 
further action that Buyer or the Trustee may reasonably request in order to 
effect or complete the transfer.  Each Seller further agrees to use reasonable 
efforts to prevent funds other than proceeds of the Specified Assets from being 
deposited in any Bank Account.

      (b)  Buyer may, at any time after a Liquidation Event or Servicer 
Default, direct the Obligors of Receivables, or any of them, to pay all amounts 
payable under any Transferred Asset directly to the Trustee or its designees.  
Furthermore, each Seller shall, at the request of Buyer and at such Seller's 
expense, promptly give notice of the Trust's interest in the Receivables of the 
Obligor and the Related Assets to each such Obligor and direct that payments be 
made directly to the Trustee or its designee, which notice shall be acceptable 
in

                                                                         page 30
<PAGE>
 
form and substance to Buyer.  In addition, each Seller hereby authorizes Buyer 
to take any and all steps in such Seller's name and on its behalf that are 
necessary or desirable, in the reasonable determination of Buyer, to collect 
all amounts due under any and all Specified Assets, including endorsing such 
Seller's name on checks and other instruments representing Collections and 
enforcing the Specified Assets and the Contracts related to the Receivables.  
The Trustee may exercise any of the foregoing rights in the place of Buyer (as 
assignee or otherwise) at any time following the designation of a Servicer 
other than WRO pursuant to Section 10.02 of the Pooling Agreement.

      (c)  At any time when (i) a Liquidation Event shall have occurred and 
remain continuing or (ii) a Servicer other than WRO has been designated 
pursuant to Section 10.02 of the Pooling Agreement, each Seller shall, at 
Buyer's request, assemble all of the Records that evidence the Receivables and 
Related Assets originated by such Seller and the Contracts related to the 
Receivables, or that are otherwise necessary or desirable to collect the 
Receivables or Related Assets, and make the same available to Buyer or the 
Trustee at a place selected by the Trustee or its designee.


                                 ARTICLE VIII
                                 TERMINATION


      SECTION 8.1  Termination by the Sellers.  Prior to the Liquidation 
                   --------------------------
Commencement Date, the Sellers may terminate all of their agreements to sell 
Receivables hereunder to Buyer by giving Buyer and the Trustee not less than 
ten Business Days' prior written notice of their election not to continue to 
sell Receivables to Buyer; provided that such notice must be given as to all 
Sellers.  The Trustee shall notify the Certificateholders of all Series 
within five Business Days of receiving any notice.  Upon receipt of a 
termination notice from the Sellers, Buyer shall notify the holders of each 
Series of Fixed Principal Certificates that it is electing to cause that Series 
to be prepaid in full and shall cause each Series of Investor Revolving 
Certificates and Purchased Interests to be repaid as early as is practicable.  
The sale of Receivables under this Agreement will not cease until all 
prepayments and repayments have been completed.

      SECTION 8.2  Automatic Termination.  The agreement of each Seller to 
                   ---------------------
sell Receivables hereunder, and the agreement of Buyer to purchase Receivables 
from such Seller hereunder, shall terminate automatically upon the Liquidation 
Commencement Date; provided, however, that if, at any time prior to the 
Liquidation Commencement Date, an Event of Bankruptcy occurs as a result of a 
bankruptcy proceeding being filed against a Seller, then on and after the date 
on which such bankruptcy proceeding is filed until the dismissal of the 
proceeding Buyer shall not purchase Receivables and Related Assets from such 
Seller.

                                                                         page 31
<PAGE>
 
                                 ARTICLE IX
                               INDEMNIFICATION


      SECTION 9.1  Indemnities by the Sellers.  Without limiting any other 
                   --------------------------
rights that any RPA Indemnified Party (as defined below) may have hereunder or 
under applicable law, each Seller agrees to indemnify Buyer, each of its 
successors, permitted transferees and assigns, and all officers, directors, 
shareholders, controlling Persons, employees, affiliates and agents of any of 
the foregoing (each of the foregoing Persons being individually called a "RPA 
Indemnified Party"), forthwith on demand, from and against any and all damages, 
losses, claims (whether on account of settlements or otherwise), judgments, 
liabilities and related reasonable costs and expenses (including reasonable 
attorneys' fees and disbursements) awarded against or incurred by any of them 
arising out of or as a result of any of the following (all of the foregoing 
being collectively called "RPA Indemnified Losses"):

            (a)  any representation or warranty made in writing by such Seller 
      (or any of its Authorized Officers) under any of the Transaction 
      Documents, any Settlement Statement, any Daily Report or any other 
      information or report delivered by or on behalf of such Seller or the 
      Servicer with respect to such Seller or the Receivables or Related Assets 
      originated by such Seller (including without limitation any 
      representation, warranty, information or report relied upon by Buyer in 
      connection with the offering or sale of any Certificate or Purchased 
      Interest), that contained any untrue statement of a material fact or 
      omitted to state material facts necessary to make the statements not 
      misleading when made,

            (b)  the failure by such Seller to comply with any applicable law, 
      rule or regulation with respect to any Receivable or any Related Asset or 
      to comply with any Contract related thereto, or the nonconformity of any 
      Receivable, the related Contract or any Related Assets with any such 
      applicable law, rule or regulation,

            (c)  the failure to vest and maintain vested in Buyer a first 
      priority perfected ownership interest in the Receivables originated by 
      such Seller, the Related Assets, the related Collections and the proceeds 
      of each of the foregoing, free and clear of any Adverse Claim (other than 
      an Adverse Claim created in favor of Buyer pursuant to this Agreement or 
      in favor of the Trustee pursuant to the Pooling Agreement), whether 
      existing at the time of the sale of such Receivable or at any time 
      thereafter and without regard to whether such Adverse Claim was a 
      Permitted Adverse Claim,

            (d)  any failure of such Seller to perform its duties or 
      obligations in accordance with the provisions of the Transaction 
      Documents,

            (e)  any products liability claim, personal injury or property 
      damage suit, environmental liability claim or any other claim or action 
      by a party other than Buyer

                                                                         page 32
<PAGE>
 
      of whatever sort, whether sounding in tort, contract or any other legal 
      theory, arising out of or in connection with the goods or services that 
      are the subject of any Specified Assets with respect thereto or 
      Collections thereof, 

            (f)  the failure to file, or any delay in filing, financing 
      statements or other similar instruments or documents under the UCC of any 
      applicable jurisdiction or other applicable laws with respect to any 
      Specified Assets or Collections, whether at the time of any sale or at 
      any subsequent time,

            (g)  any dispute, claim, offset or defense (other than the 
      discharge in bankruptcy) of an Obligor to the payment of any Receivable 
      originated by such Seller or Related Asset, or purported Receivable or 
      Related Asset, including a defense based on such Receivable's or the 
      related Contract's not being a legal, valid and binding obligation of the 
      Obligor enforceable against it in accordance with its terms, and

            (h)  any tax or governmental fee or charge (other than franchise 
      taxes and taxes on or measured by the net income of Buyer or any of its 
      assignees), all interest and penalties thereon or with respect thereto, 
      and all reasonable out-of-pocket costs and expenses, including the 
      reasonable fees and expenses of counsel in defending against the same, 
      that may arise by reason of the purchase or ownership of the Receivables 
      originated by such Seller or any Related Asset connected with any such 
      Receivables.

Notwithstanding the foregoing (and with respect to clause (ii) below, 
                                                   -----------
without prejudice to the rights that Buyer may have pursuant to the other 
provisions of this Agreement or the provisions of any of the other Transaction 
Documents), in no event shall any RPA Indemnified Party be indemnified for any 
RPA Indemnified Losses (i) resulting from gross negligence or willful 
misconduct on the part of the RPA Indemnified Party, (ii) to the extent the 
same includes losses in respect of Receivables and reimbursement therefor that 
would constitute credit recourse to such Seller for the amount of any 
Receivable or Related Asset not paid by the related Obligor, (iii) resulting 
from the action or omission of the Servicer (unless the Servicer is a WRO 
Person), (iv) to the extent the same are or result from lost profits, (v) to 
the extent the same are or result from taxes on or measured by the net income 
of the RPA Indemnified Party and (vi) to the extent the same constitute 
consequential, special or punitive damages.

      If for any reason the indemnification provided above in this section is 
unavailable to a RPA Indemnified Party or is insufficient to hold a RPA 
Indemnified Party harmless, then such Seller shall contribute to the maximum 
amount payable or paid to the RPA Indemnified Party as a result of the loss, 
claim, damage or liability in such proportion as is appropriate to reflect not 
only the relative benefits received by the RPA Indemnified Party on the one 
hand and such Seller on the other hand, but also the relative fault of the RPA 
Indemnified Party (if any) and such Seller and any other relevant equitable 
considerations.

                                                                         page 33
<PAGE>
 
                                   ARTICLE X
                                MISCELLANEOUS


      SECTION 10.1  Amendments; Waivers, Etc.  (a)  The provisions of this 
                    ------------------------
Agreement may from time to time be amended, modified or waived, if such 
amendment, modification or waiver is in writing and signed by Buyer and each 
Seller (with respect to an amendment) or by Buyer (with respect to a waiver or 
consent by it) and, in the case of any amendment, modification or waiver, to 
the extent provided in Section 7.02(k) of the Pooling Agreement, by the 
Trustee, and then the waiver or consent shall be effective only in the specific 
instance and for the specific purpose for which given.  This Agreement shall 
not be amended unless Buyer shall have delivered the proposed amendment to the 
Applicable Rating Agencies at least ten Business Days (or such shorter period 
as shall be acceptable to each of them) prior to the execution and delivery 
thereof and the Rating Agency Condition has been satisfied with respect to such 
amendment.

      (b)  No failure or delay on the part of Buyer, any RPA Indemnified Party, 
or the Trustee or any other third party beneficiary referred to in Section 
                                                                   --------
10.11(a) in exercising any power or right hereunder shall operate as a waiver 
- --------
thereof, nor shall any single or partial exercise of any such power or right 
preclude any other or further exercise thereof or the exercise of any other 
power or right.  No notice to or demand on any Seller in any case shall entitle 
it to any notice or demand in similar or other circumstances.  No waiver or 
approval by Buyer or the Trustee under this Agreement shall, except as may 
otherwise be stated in the waiver or approval, be applicable to subsequent 
transactions.  No waiver or approval under this Agreement shall require any 
similar or dissimilar waiver or approval thereafter to be granted hereunder.

      SECTION 10.2  Notices, Etc.  All notices and other communications 
                    ------------
provided for hereunder shall, unless otherwise stated herein, be in writing 
(including facsimile communication) and shall be personally delivered or sent 
by certified mail, postage prepaid, by facsimile or by overnight courier, to 
the intended party at the address or facsimile number of such party set forth 
under its name on the signature pages hereof or at such other address or 
facsimile number as shall be designated by the party in a written notice to the 
other parties hereto given in accordance with this section.  Copies of all 
notices and other communications provided for hereunder shall be delivered to 
the Trustee and the Applicable Rating Agencies at their respective addresses 
for notices set forth in the Pooling Agreement.  All notices and communications 
provided for hereunder shall be effective, (a) if personally delivered, when 
received, (b) if sent by certified mail, four Business Days after having been 
deposited in the mail, postage prepaid and properly addressed, (c) if 
transmitted by facsimile, when sent, receipt confirmed by telephone or 
electronic means and (d) if sent by overnight courier, two Business Days after 
having been given to the courier unless sooner received by the addressee.

                                                                         page 34
<PAGE>
 
      SECTION 10.3  Cumulative Remedies.  The remedies herein provided are 
                    -------------------
cumulative and not exclusive of any remedies provided by law.  Without limiting 
the foregoing, each Seller hereby authorizes Buyer, at any time and from time 
to time, to the fullest extent permitted by law, to set-off, against any 
Obligations of any Seller to Buyer that are then due and payable or that are 
not then due and payable from a Seller to Buyer but have then accrued, any and 
all indebtedness or other obligations at any time owing to any Seller by Buyer 
to or for the credit or the account of any Seller or that are not then due and 
payable from Buyer to a Seller but have then accrued.

      SECTION 10.4  Binding Effect; Assignability; Survival of Provisions.  
                    -----------------------------------------------------
This Agreement shall be binding upon and inure to the benefit of Buyer and the 
Sellers and their respective successors and permitted assigns.  No Seller may 
assign any of its rights hereunder or any interest herein without the prior 
written consent of Buyer, the Trustee and the Applicable Rating Agencies.  This 
Agreement shall create and constitute the continuing obligations of the parties 
hereto in accordance with its terms, and shall remain in full force and effect 
until the first date following the Purchase Termination Date, but not later 
than the date on which the Trust is terminated pursuant to Section 12.01 of the 
Pooling Agreement, on which all Obligations shall have been finally and fully 
paid and performed or such other time as the parties hereto shall agree and as 
to which the Trustee (at the direction of the Majority Investors) shall have 
given its prior written consent, which consent shall not be unreasonably 
withheld or delayed.  The rights and remedies with respect to any breach of any 
representation and warranty made by a Seller pursuant to Article V and the 
                                                         ---------
indemnification and payment provisions of Article IX and Section 10.6 
                                          ----------     ------------
shall be continuing and shall survive any termination of this Agreement.

      SECTION 10.5  Governing Law.  THIS AGREEMENT SHALL BE CONSTRUED IN 
                    -------------
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT REGARD TO CONFLICT 
OF LAWS PRINCIPLES, EXCEPT TO THE EXTENT THAT THE PERFECTION OF THE INTERESTS 
OF BUYER IN THE RECEIVABLES AND THE RELATED ASSETS ARE GOVERNED BY THE LAWS OF 
A JURISDICTION OTHER THAN THE STATE OF NEW YORK.

      SECTION 10.6  Costs, Expenses and Taxes.  In addition to the 
                    -------------------------
obligations of the Sellers under Article IX, the Sellers agree jointly and 
                                 ----------
severally to pay on demand:

            (a)  all reasonable out-of-pocket and other costs and expenses in 
      connection with the enforcement of this Agreement, the Seller Assignment 
      Certificates or the other Transaction Documents by Buyer or any successor 
      in interest to Buyer, and

            (b)  all stamp and other taxes and fees payable or determined to be 
      payable in connection with the execution and delivery, and the filing and 
      recording, of this Agreement or the other Transaction Documents, and 
      agrees to indemnify each RPA Indemnified Party against any liabilities 
      with respect to or resulting from any delay in 

                                                                         page 35
<PAGE>
 
      paying or omission to pay the taxes and fees; provided however, 
                                                    -------- -------
      that in no event shall any Seller be liable for or pay any taxes (or 
      interest, penalties, or additions to tax with respect thereto) imposed 
      upon or measured by the income of any RPA Indemnified Party or any taxes 
      imposed in lieu of income taxes.

      SECTION 10.7  Submission to Jurisdiction.  EACH PARTY HERETO HEREBY 
                    --------------------------
IRREVOCABLY SUBMITS TO THE NON-EXCLUSIVE JURISDICTION OF ANY NEW YORK STATE OR 
FEDERAL COURT SITTING IN THE BOROUGH OF MANHATTAN IN THE CITY OF NEW YORK, NEW 
YORK OVER ANY ACTION OR PROCEEDING ARISING OUT OF OR RELATING TO THE 
TRANSACTION DOCUMENTS, AND HEREBY (A) IRREVOCABLY AGREES THAT ALL CLAIMS IN 
RESPECT OF THE ACTION OR PROCEEDING MAY BE HEARD AND DETERMINED IN THE STATE OR 
FEDERAL COURT, (B) IRREVOCABLY WAIVES, TO THE FULLEST EXTENT IT MAY EFFECTIVELY 
DO SO, THE DEFENSE OF AN INCONVENIENT FORUM TO THE MAINTENANCE OF THE ACTION OR 
PROCEEDING, AND (C) BUYER, IRREVOCABLY APPOINTS LEXIS DOCUMENT SERVICES (THE 
"PROCESS AGENT"), WITH AN OFFICE ON THE DATE HEREOF AT 194 WASHINGTON AVENUE, 
NEW YORK, NEW YORK  12210, AS ITS AGENT TO RECEIVE ON BEHALF OF IT AND ITS 
PROPERTY SERVICE OF COPIES OF THE SUMMONS AND COMPLAINT AND ANY OTHER PROCESS 
THAT MAY BE SERVED IN ANY ACTION OR PROCEEDING.  THE SERVICE MAY BE MADE BY 
MAILING OR DELIVERING A COPY OF THE PROCESS TO BUYER OR THE APPLICABLE SELLER 
IN CARE OF THE PROCESS AGENT AT THE PROCESS AGENT'S ABOVE ADDRESS, AND BUYER 
AND EACH SELLER HEREBY IRREVOCABLY AUTHORIZES AND DIRECTS THE PROCESS AGENT TO 
ACCEPT THE SERVICE ON ITS BEHALF.  

      AS AN ALTERNATIVE METHOD OF SERVICE, EACH OF BUYER AND THE SELLERS ALSO 
IRREVOCABLY CONSENTS TO THE SERVICE OF ANY AND ALL PROCESS IN ANY ACTION OR 
PROCEEDING BY THE MAILING OF COPIES OF THE PROCESS TO BUYER OR A SELLER (AS 
APPLICABLE) AT ITS ADDRESS SPECIFIED HEREIN.  NOTHING IN THIS SECTION SHALL 
AFFECT THE RIGHT OF ANY PARTY HERETO TO SERVE LEGAL PROCESS IN ANY OTHER MANNER 
PERMITTED BY LAW OR AFFECT THE RIGHT OF ANY PARTY HERETO TO BRING ANY ACTION OR 
PROCEEDING AGAINST THE OTHER PARTY OR ANY OF ITS PROPERTIES IN THE COURTS OF 
ANY OTHER JURISDICTION.

      SECTION 10.8  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 THE TRANSACTION DOCUMENTS OR ANY AMENDMENT, 
INSTRUMENT, DOCUMENT OR AGREEMENT DELIVERED OR THAT MAY IN THE FUTURE BE 
DELIVERED IN CONNECTION THEREWITH OR ARISING FROM ANY COURSE OF CONDUCT, COURSE 
OF DEALING, STATEMENTS (WHETHER VERBAL OR WRITTEN), ACTIONS OF EITHER OF THE 
PARTIES HERETO OR ANY OTHER RELATIONSHIP EXISTING IN CONNECTION WITH THE 
TRANSACTION DOCUMENTS, AND AGREES THAT ANY SUCH ACTION OR PROCEEDING SHALL BE 
TRIED BEFORE A COURT AND NOT BEFORE A JURY.

      SECTION 10.9  Integration.  This Agreement and the other Transaction 
                    -----------
Documents contain a final and complete integration of all prior expressions by 
the parties hereto with respect to the subject matter hereof and thereof and 
shall together constitute the entire agreement between the parties hereto with 
respect to the subject matter hereof and thereof, superseding all prior oral or 
written understandings.

                                                                         page 36
<PAGE>
 
      SECTION 10.10  Counterparts.  This Agreement may be executed in any 
                     ------------
number of counterparts and by different parties hereto in separate 
counterparts, each of which when so executed shall be deemed to be an original 
and all of which together shall constitute one and the same agreement.

      SECTION 10.11  Acknowledgment and Consent.  (a)  The Sellers 
                     --------------------------
acknowledge that, contemporaneously herewith, Buyer is selling, transferring, 
assigning, setting over and otherwise conveying to the Trust all of Buyer's 
right, title and interest in, to and under the Specified Assets, this Agreement 
and all of the other Transaction Documents pursuant to Sections 2.01 and 2.04 
of the Pooling Agreement.  The Sellers hereby consent to the sale, transfer, 
assignment, set over and conveyance to the Trust by Buyer of all right, title 
and interest of Buyer in, to and under the Specified Assets, this Agreement and 
the other Transaction Documents, and all of Buyer's rights, remedies, powers 
and privileges, and all claims of Buyer against the Sellers, under or with 
respect to this Agreement and the other Transaction Documents (whether arising 
pursuant to the terms of this Agreement or otherwise available at law or in 
equity), including (i) the right of Buyer, at any time, to enforce this 
Agreement against the Sellers and the obligations of the Sellers hereunder, 
(ii) the right to appoint a successor to the Servicer at the times and upon the 
conditions set forth in the Pooling Agreement, and (iii) the right, at any 
time, to give or withhold any and all consents, requests, notices, directions, 
approvals, demands, extensions or waivers under or with respect to this 
Agreement, any other Transaction Document or the obligations in respect of the 
Sellers thereunder to the same extent as Buyer may do.  Each of the parties 
hereto acknowledges and agrees that the Trustee and the Trust are third party 
beneficiaries of the rights of Buyer arising hereunder and under the other 
Transaction Documents to which any Seller is a party.  Each Seller hereby 
acknowledges and agrees that it has no claim to or interest in any of the Bank 
Accounts or the Trust Accounts.

      (b)  The Sellers hereby agree to execute all agreements, instruments and 
documents, and to take all other action, that Buyer or the Trustee reasonably 
determines is necessary or appropriate to evidence its consent described in 
subsection (a) above.  To the extent that Buyer, individually or through 
- --------------
the Servicer, has granted or grants powers of attorney to the Trustee under the 
Pooling Agreement, the Sellers hereby grant a corresponding power of attorney 
on the same terms to Buyer.  The Sellers hereby acknowledge and agree that 
Buyer, in all of its capacities, shall assign to the Trustee for the benefit of 
the Certificateholders the powers of attorney and other rights and interests 
granted by the Sellers to Buyer hereunder and agrees to cooperate fully with 
the Trustee in the exercise of the rights.

      SECTION 10.12  No Partnership or Joint Venture.  Nothing contained in 
                     -------------------------------
this Agreement shall be deemed or construed by the parties hereto or by any 
third person to create the relationship of principal and agent or of 
partnership or of joint venture.

      SECTION 10.13  No Proceedings.  Each Seller hereby agrees that it 
                     --------------
will not institute against Buyer or the Trust, or join any other Person in 
instituting against Buyer or the Trust,

                                                                         page 37
<PAGE>
 
any insolvency proceeding (namely, any proceeding of the type referred to in 
the definition of Event of Bankruptcy) so long as any Investor Certificates 
issued by the Trust shall be outstanding or there shall not have elapsed one 
year plus one day since the last day on which any such Investor Certificates 
shall have been outstanding.  The foregoing shall not limit the right of a 
Seller to file any claim in or otherwise take any action with respect to any 
insolvency proceeding that was instituted against Buyer or the Trust by any 
Person other than a Seller or any other WRO Person (provided that no such 
action may be taken by a Seller until such proceeding has continued 
undismissed, unstayed and in effect for a period of 10 days).

      SECTION 10.14  Severability of Provisions.  If any one or more of the 
                     --------------------------
covenants, agreements, provisions or terms of this Agreement or any of the 
other Transaction Documents shall for any reason whatsoever be held invalid, 
then the unenforceable covenants, agreements, provisions or terms shall be 
deemed severable from the remaining covenants, agreements, provisions or terms 
of this Agreement or the other Transaction Documents (as applicable) and shall 
in no way affect the validity or enforceability of the other provisions of this 
Agreement or any of the other Transaction Documents.

      SECTION 10.15  Recourse to Buyer.  Except to the extent expressly 
                     -----------------
provided otherwise in the Transaction Documents, the obligations of Buyer under 
the Transaction Documents to which it is a party are solely the obligations of 
Buyer, and no recourse shall be had for payment of any fee payable by or other 
obligation of or claim against Buyer that arises out of any Transaction 
Document to which Buyer is a party against any director, officer or employee of 
Buyer.  The provisions of this section shall survive the termination of this 
Agreement.

      [Remainder of page intentionally left blank.]

                                                                         page 38
<PAGE>
 
      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.

                              WILLIAMHOUSE-REGENCY OF DELAWARE, INC.,
                                as Seller


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

                              Address:    17304 Preston Road
                                          Suite 700
                                          Dallas, Texas  75252-5613

                              Attention:  Chief Financial Officer
                              Telephone:  (214) 733-6200
                              Facsimile:  (214) 733-6260

                              CREATIVE CARD COMPANY,
                                as Seller

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

                              Address:    17304 Preston Road
                                          Suite 700
                                          Dallas, Texas  75252-5613

                              Attention:  Chief Financial Officer
                              Telephone:  (214) 733-6200
                              Facsimile:  (214) 733-6260

                              KAROLTON ENVELOPE COMPANY,
                                as Seller

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

                              Address:    17304 Preston Road
                                          Suite 700
                                          Dallas, Texas  75252-5613

                              Attention:  Chief Financial Officer
                              Telephone:  (214) 733-6200
                              Facsimile:  (214) 733-6260

<PAGE>
 
                              THE PRECIOUS COLLECTION, INC.
                                as Seller

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

                              Address:    17304 Preston Road
                                          Suite 700
                                          Dallas, Texas  75252-5613

                              Attention:  Chief Financial Officer
                              Telephone:  (214) 733-6200
                              Facsimile:  (214) 733-6260

                              REGENCY THERMOGRAPHERS, INC.
                                as Seller

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

                              Address:    17304 Preston Road
                                          Suite 700
                                          Dallas, Texas  75252-5613

                              Attention:  Chief Financial Officer
                              Telephone:  (214) 733-6200
                              Facsimile:  (214) 733-6260

                              REGENCY THERMOGRAPHERS OF CALIFORNIA,
                                INC., as Seller

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

                              Address:    17304 Preston Road
                                          Suite 700
                                          Dallas, Texas  75252-5613

                              Attention:  Chief Financial Officer
                              Telephone:  (214) 733-6200
                              Facsimile:  (214) 733-6260

                                                                         page 40
<PAGE>
 
                              REGENCY THERMOGRAPHERS OF ILLINOIS,
                                INC., as Seller

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

                              Address:    17304 Preston Road
                                          Suite 700
                                          Dallas, Texas  75252-5613

                              Attention:  Chief Financial Officer
                              Telephone:  (214) 733-6200
                              Facsimile:  (214) 733-6260

                              REGENCY THERMOGRAPHERS OF WASHINGTON,
                                INC., as Seller

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

                              Address:    17304 Preston Road
                                          Suite 700
                                          Dallas, Texas  75252-5613

                              Attention:  Chief Financial Officer
                              Telephone:  (214) 733-6200
                              Facsimile:  (214) 733-6260

                              REGENCY-SONNELL GREETINGS, INC.,
                                as Seller

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

                              Address:    17304 Preston Road
                                          Suite 700
                                          Dallas, Texas  75252-5613

                              Attention:  Chief Financial Officer
                              Telephone:  (214) 733-6200
                              Facsimile:  (214) 733-6260

                                                                         page 41
<PAGE>
 
                              STATIONERY HOUSE INC. VIP DIVISION,
                                as Seller

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

                              Address:    17304 Preston Road
                                          Suite 700
                                          Dallas, Texas  75252-5613

                              Attention:  Chief Financial Officer
                              Telephone:  (214) 733-6200
                              Facsimile:  (214) 733-6260

                              WILLIAMHOUSE SALES CORPORATION
                                as Seller

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

                              Address:    17304 Preston Road
                                          Suite 700
                                          Dallas, Texas  75252-5613

                              Attention:  Chief Financial Officer
                              Telephone:  (214) 733-6200
                              Facsimile:  (214) 733-6260

                              NOTEPAD FUNDING CORPORATION
                                as the Buyer

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


                              Address:    c/o AMACAR Group
                                          6707D Fairview Road
                                          Charlotte, North Carolina  28210

                              Attention: Juliana C. Johnson
                              Telephone:  (704) 365-0569
                              Facsimile:  (704) 365-1362

                                                                         page 42
<PAGE>
 
STATE OF NEW YORK             )
                              )  SS.
COUNTY OF NEW YORK            )


      On the __th day of______________, 1995 before me personally came 
________________ to me known, who, being by me duly sworn, did depose and say 
that he resides at ___________________; that he is a _____________________ of 
WILLIAMHOUSE-REGENCY OF DELAWARE, INC., a Delaware corporation, the corporation 
described in and that executed the foregoing instrument; and that he signed his 
name thereto by order of the board of directors of the corporation.

      Given under my hand and notarial seal, this __th day of _____________, 
1995.


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

                                          Notary Public


                                          Type or
                                          Print Name:                       
                                                      ----------------------



My commission expires:

                      
- ----------------------
<PAGE>
 
STATE OF NEW YORK                   )
                                    )  SS.
COUNTY OF NEW YORK                  )


      On the __th day of______________, 1995 before me personally came 
________________ to me known, who, being by me duly sworn, did depose and say 
that he resides at ___________________; that he is a _____________________ of 
CREATIVE CARD COMPANY, a _____________ corporation, the corporation described 
in and that executed the foregoing instrument; and that he signed his name 
thereto by order of the board of directors of the corporation.

      Given under my hand and notarial seal, this __th day of _____________, 
1995.


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

                                          Notary Public


                                          Type or
                                          Print Name:                       
                                                      ----------------------



My commission expires:

                      
- ----------------------
<PAGE>
 
STATE OF NEW YORK                   )
                                    )  SS.
COUNTY OF NEW YORK                  )


      On the __th day of______________, 1995 before me personally came 
________________ to me known, who, being by me duly sworn, did depose and say 
that he resides at ___________________; that he is a _____________________ of 
KAROLTON ENVELOPE COMPANY, a _____________ corporation, the corporation 
described in and that executed the foregoing instrument; and that he signed his 
name thereto by order of the board of directors of the corporation.

      Given under my hand and notarial seal, this __th day of _____________, 
1995.


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

                                          Notary Public


                                          Type or
                                          Print Name:                       
                                                      ----------------------



My commission expires:

                      
- ----------------------
<PAGE>
 
STATE OF NEW YORK                   )
                                    )  SS.
COUNTY OF NEW YORK                  )


      On the __th day of______________, 1995 before me personally came 
________________ to me known, who, being by me duly sworn, did depose and say 
that he resides at ___________________; that he is a _____________________ of 
THE PRECIOUS COLLECTION, INC., a _____________ corporation, the corporation 
described in and that executed the foregoing instrument; and that he signed his 
name thereto by order of the board of directors of the corporation.

      Given under my hand and notarial seal, this __th day of _____________, 
1995.


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

                                          Notary Public


                                          Type or
                                          Print Name:                       
                                                      ----------------------



My commission expires:

                      
- ----------------------
<PAGE>
 
STATE OF NEW YORK                   )
                                    )  SS.
COUNTY OF NEW YORK                  )


      On the __th day of______________, 1995 before me personally came 
________________ to me known, who, being by me duly sworn, did depose and say 
that he resides at ___________________; that he is a _____________________ of 
REGENCY THERMOGRAPHERS, INC., a _____________ corporation, the corporation 
described in and that executed the foregoing instrument; and that he signed his 
name thereto by order of the board of directors of the corporation.

      Given under my hand and notarial seal, this __th day of _____________, 
1995.


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

                                          Notary Public


                                          Type or
                                          Print Name:                       
                                                      ----------------------



My commission expires:

                      
- ----------------------
<PAGE>
 
STATE OF NEW YORK                   )
                                    )  SS.
COUNTY OF NEW YORK                  )


      On the __th day of______________, 1995 before me personally came 
________________ to me known, who, being by me duly sworn, did depose and say 
that he resides at ___________________; that he is a _____________________ of 
REGENCY THERMOGRAPHERS OF CALIFORNIA, INC., a _____________ corporation, the 
corporation described in and that executed the foregoing instrument; and that 
he signed his name thereto by order of the board of directors of the 
corporation.

      Given under my hand and notarial seal, this __th day of _____________, 
1995.


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

                                          Notary Public


                                          Type or
                                          Print Name:                       
                                                      ----------------------



My commission expires:

                      
- ----------------------
<PAGE>
 
STATE OF NEW YORK                   )
                                    )  SS.
COUNTY OF NEW YORK                        )


      On the __th day of______________, 1995 before me personally came 
________________ to me known, who, being by me duly sworn, did depose and say 
that he resides at ___________________; that he is a _____________________ of 
REGENCY THERMOGRAPHERS OF ILLINOIS, INC., a _____________ corporation, the 
corporation described in and that executed the foregoing instrument; and that 
he signed his name thereto by order of the board of directors of the 
corporation.

      Given under my hand and notarial seal, this __th day of _____________, 
1995.


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

                                          Notary Public


                                          Type or
                                          Print Name:                       
                                                      ----------------------



My commission expires:

                      
- ----------------------
<PAGE>
 
STATE OF NEW YORK                   )
                                    )  SS.
COUNTY OF NEW YORK                  )


      On the __th day of______________, 1995 before me personally came 
________________ to me known, who, being by me duly sworn, did depose and say 
that he resides at ___________________; that he is a _____________________ of 
REGENCY THERMOGRAPHERS OF WASHINGTON, INC., a _____________ corporation, the 
corporation described in and that executed the foregoing instrument; and that 
he signed his name thereto by order of the board of directors of the 
corporation.

      Given under my hand and notarial seal, this __th day of _____________, 
1995.


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

                                          Notary Public


                                          Type or
                                          Print Name:                       
                                                      ----------------------



My commission expires:

                      
- ----------------------
<PAGE>
 
STATE OF NEW YORK                   )
                                    )  SS.
COUNTY OF NEW YORK                  )


      On the __th day of______________, 1995 before me personally came 
________________ to me known, who, being by me duly sworn, did depose and say 
that he resides at ___________________; that he is a _____________________ of 
REGENCY-SONNELL GREETINGS, INC., a _____________ corporation, the corporation 
described in and that executed the foregoing instrument; and that he signed his 
name thereto by order of the board of directors of the corporation.

      Given under my hand and notarial seal, this __th day of _____________, 
1995.


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

                                          Notary Public


                                          Type or
                                          Print Name:                       
                                                      ----------------------



My commission expires:

                      
- ----------------------
<PAGE>
 
STATE OF NEW YORK                   )
                                    )  SS.
COUNTY OF NEW YORK                  )


      On the __th day of______________, 1995 before me personally came 
________________ to me known, who, being by me duly sworn, did depose and say 
that he resides at ___________________; that he is a _____________________ of 
STATIONERY HOUSE INC. VIP DIVISION, a _____________ corporation, the 
corporation described in and that executed the foregoing instrument; and that 
he signed his name thereto by order of the board of directors of the 
corporation.

      Given under my hand and notarial seal, this __th day of _____________, 
1995.


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

                                          Notary Public


                                          Type or
                                          Print Name:                       
                                                      ----------------------



My commission expires:

                      
- ----------------------
<PAGE>
 
STATE OF NEW YORK                   )
                                    )  SS.
COUNTY OF NEW YORK                  )


      On the __th day of ________________, 1995 before me personally came 
______________ to me known, who, being by me duly sworn, did depose and say 
that he resides at _________________________; that he is the ______________ of 
WILLIAMHOUSE SALES CORPORATION, a __________ corporation, the corporation 
described in and that executed the foregoing instrument; and that he signed his 
name thereto by order of the board of directors of the corporation.

      Given under my hand and notarial seal, this __th day of ______________, 
1995.

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

                                          Notary Public


                                          Type or
                                          Print Name:                       
                                                      ----------------------



My commission expires:

                      

- ----------------------
<PAGE>
 
STATE OF NORTH CAROLINA                   )
                                    )  SS.
COUNTY OF MECKLENBURG               )


      On the __th day of ________________, 1995 before me personally came 
______________ to me known, who, being by me duly sworn, did depose and say 
that he resides at _________________________; that he is the ______________ of 
NOTEPAD FUNDING CORPORATION, a Delaware corporation, the corporation described 
in and that executed the foregoing instrument; and that he signed his name 
thereto by order of the board of directors of the corporation.

      Given under my hand and notarial seal, this __th day of ______________, 
1995.

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

                                          Notary Public


                                          Type or
                                          Print Name:                       
                                                      ----------------------



My commission expires:

                      

- ----------------------
<PAGE>
 
                                                                     EXHIBIT A

                        FORM OF PURCHASE MONEY NOTE
                        ---------------------------

                                                              October 31, 1995


      FOR VALUE RECEIVED, the undersigned, NOTEPAD FUNDING CORPORATION, a 
Delaware corporation ("Buyer"), promises to pay to WILLIAMHOUSE-REGENCY OF 
DELAWARE, INC., a Delaware corporation ("WRO" and together with its successors 
and assigns, the "Holder"), on the terms and subject to the conditions set 
forth in this promissory note (this "Note") and in the Receivables Purchase 
Agreement of even date herewith (the "Agreement") between Buyer and WRO, an 
amount equal to the aggregate unpaid principal amount of all borrowings deemed 
to be made by Buyer from WRO pursuant to Article III of the Agreement.  Such 
amount, as shown in the records of the Servicer, will be rebuttable presumptive 
evidence of the principal amount and interest owing under this Note.

      1.  Purchase Agreement.  This Note is the Purchase Money Note 
          ------------------
described in, and is subject to the terms and conditions set forth in, the 
Agreement.  Reference is hereby made to the Agreement for a statement of 
certain other rights and obligations of Buyer and WRO.

      2.  Rules of Construction; Definitions.  Certain rules of 
          ----------------------------------
construction governing the interpretation of this Note are set forth in 
Appendix A to the Agreement and, except as otherwise specifically provided 
herein, capitalized terms used but not defined herein have the meanings 
ascribed to them in Appendix A to the Agreement.  In addition, as used herein, 
the following terms have the following meanings:

            "Bankruptcy Proceedings" means any dissolution, winding up, 
      liquidation, readjustment, reorganization or other similar event relating 
      to Buyer, whether voluntary or involuntary, partial or complete, and 
      whether in bankruptcy, insolvency, receivership or other similar 
      proceedings, or upon an assignment for the benefit of creditors, or any 
      other marshalling of the assets and liabilities of Buyer or any sale of 
      all or substantially all of the assets of Buyer; provided, however, that 
      none of the commencement of the Liquidation Period, the allocation and 
      distribution of Collections and other amounts during the Liquidation 
      Period in accordance with the terms of the Pooling Agreement and the 
      liquidation, dissolution and winding up of Buyer during the Liquidation 
      Period in accordance with the Pooling Agreement after the termination of 
      the Pooling Agreement in accordance with Section 12.01 thereof shall 
      constitute a "Bankruptcy Proceeding," so long as no bankruptcy, 
      insolvency, receivership or other similar proceedings shall have been 
      commenced by or against Buyer and be continuing.

                                                                          page 1
<PAGE>
 
            "Final Maturity Date" means the date occurring one year and one day 
      after the Final Scheduled Payment Date of the latest maturing Series or 
      Purchased Interest from time to time outstanding.

            "Highest Lawful Rate" has the meaning set forth in paragraph 9.
                                                               -----------

            "Junior Liabilities" means all obligations of Buyer to the Holder 
      under this Note.

            "Reference Rate" means, with respect to any day occurring in a 
      Calculation Period, the rate of interest publicly announced from time to 
      time by Bankers Trust Company as its "prime rate" and in effect on the 
      first day of such Calculation Period, as determined by the Servicer.

            "Senior Interests" means all obligations of Buyer to the Trustee or 
      the Investor Certificateholders under or in connection with the 
      Transaction Documents, whether direct or indirect, absolute or 
      contingent, now or hereafter existing, or due or to become due, including 
      without limitation interest or other amounts due or to become due after 
      an Event of Bankruptcy.

            "Subordination Provisions" means, collectively, the provisions of 
      paragraph 7.
      -----------

      3.  Interest.  Subject to the Subordination Provisions, Buyer 
          --------
promises to pay interest on the aggregate unpaid principal amount of this Note 
outstanding on each day at an adjustable rate per annum equal to the Reference 
Rate in effect on such day.

      4.  Interest Payment Dates.  (a)  Subject to the Subordination 
          ----------------------
Provisions, Buyer shall pay accrued interest on this Note on each Settlement 
Date and on the Final Maturity Date.  Buyer also shall pay accrued interest on 
the principal amount of each prepayment hereof on the last day of each calendar 
month.

      (b)  Notwithstanding the provisions of paragraph 4(a), in the event 
                                             --------------
that on the date an interest payment is due hereunder the amount of funds 
available therefor pursuant to the Pooling Agreement is insufficient to pay any 
amount due pursuant to paragraph 4(a), then interest shall be payable only 
                       --------------
to the extent that funds are available therefor in accordance with the Pooling 
Agreement.  All interest on this Note that is not paid when due pursuant to 
this paragraph shall be payable on the next date on which an interest payment 
on this Note is due and on which funds are available therefor pursuant to the 
Pooling Agreement, and all such unpaid interest shall accrue interest at the 
Reference Rate until paid in full.

      5.  Basis of Computation.  Interest accrued hereunder shall be 
          --------------------
computed for the actual number of days elapsed on the basis of a 360-day year.

                                                                          page 2
<PAGE>
 
      6.  Principal Payment Dates.  Subject to the Subordination 
          -----------------------
Provisions, any unpaid principal of this Note shall only become due and payable 
on the Final Maturity Date.  Subject to the Subordination Provisions, the 
principal amount of and accrued interest on this Note may be prepaid on any 
Business Day without premium or penalty; provided, that no prepayment shall be 
made by Buyer to the extent that such prepayment would result in a default in 
the payment of any other amount required to be paid by Buyer under any 
Transaction Document.

      7.  Subordination Provisions.  Buyer covenants and agrees, and the 
          ------------------------
Holder, by its acceptance of this Note, likewise covenants and agrees, that the 
payment of all Junior Liabilities is hereby expressly subordinated in right of 
payment to the payment and performance of the Senior Interests to the extent 
and in the manner set forth in this paragraph:

            (a)  In the event of any Bankruptcy Proceeding, the Senior 
      Interests shall first be paid and performed in full and in cash before 
      the Holder shall be entitled to receive and to retain any payment or 
      distribution in respect of the Junior Liabilities.  In order to implement 
      the foregoing: (i) all payments and distributions of any kind or 
      character in respect of the Junior Liabilities to which the Holder would 
      be entitled except for this clause (a) shall be made directly to the 
                                  ----------
      Trustee (for the benefit of itself and the Investor Certificateholders), 
      and (ii) if a Bankruptcy Proceeding has been commenced, the Holder shall 
      promptly file a claim or claims, in the form required in any Bankruptcy 
      Proceedings, for the full outstanding amount of the Junior Liabilities, 
      and shall use commercially reasonable efforts to cause said claim or 
      claims to be approved and all payments and other distributions in respect 
      thereof to be made directly to the Trustee (for the benefit of itself and 
      the Investor Certificateholders) until the Senior Interests shall have 
      been paid and performed in full and in cash.

            (b)  In the event that the Holder receives any payment or other 
      distribution of any kind or character from Buyer or from any other source 
      whatsoever, in payment of the Junior Liabilities, after the commencement 
      of any Bankruptcy Proceeding, such payment or other distribution shall be 
      received in trust for the Trustee and the Investor Certificateholders and 
      shall be turned over by the Holder to the Trustee forthwith.

            (c)  Upon the final indefeasible payment in full and in cash of all 
      Senior Interests, the Holder shall be subrogated to the rights of the 
      Trustee and the Investor Certificateholders to receive payments or 
      distributions from Buyer that are applicable to the Senior Interests 
      until the Junior Liabilities are paid in full.

            (d)  These Subordination Provisions are intended solely for the 
      purpose of defining the relative rights of the Holder, on the one hand, 
      and the Trustee and the Investor Certificateholders on the other hand.  
      Nothing contained in these

                                                                          page 3
<PAGE>
 
      Subordination Provisions or elsewhere in this Note is intended to or 
      shall impair, as between Buyer, its creditors (other than the Trustee and 
      the Investor Certificateholders) and the Holder, Buyer's obligation, 
      which is unconditional and absolute, to pay the Junior Liabilities as and 
      when the same shall become due and payable in accordance with the terms 
      hereof and of the Agreement or to affect the relative rights of the 
      Holder and creditors of Buyer (other than the Trustee and the Investor 
      Certificateholders).

            (e)  The Holder shall not, until the Senior Interests have been 
      finally paid and performed in full and in cash, (i) cancel, waive, 
      forgive, transfer or assign, or commence legal proceedings to enforce or 
      collect, or subordinate to any obligation of Buyer (other than to the 
      Senior Interests), howsoever created, arising or evidenced, whether 
      direct or indirect, absolute or contingent, or now or hereafter existing, 
      or due or to become due, the Junior Liabilities or any rights in respect 
      hereof or (ii) convert the Junior Liabilities into an equity interest in 
      Buyer, unless, in the case of each of clauses (i) and (ii), the 
                                            -----------     ----
      Holder shall have received the prior written consent of the Trustee in 
      each case.

            (f)  The Holder shall not, without the advance written consent of 
      the Trustee, commence, or join with any other Person in commencing, any 
      Bankruptcy Proceedings with respect to Buyer until at least one year and 
      one day shall have passed after the Senior Interests shall have been 
      finally paid and performed in full and in cash; provided, however, that 
      the Holder shall at all times have the right to file any claim in or 
      otherwise take any action with respect to any insolvency proceeding 
      instituted against Buyer by any Person other than the Holder or any other 
      WRO  Person (provided that no such action may be taken by the Holder 
      until such proceeding has continued undismissed, unstayed and in effect 
      for a period of 10 days).

            (g)  If, at any time, any payment (in whole or in part) made with 
      respect to any Senior Interest is rescinded or must be restored or 
      returned by a Certificateholder (whether in connection with any 
      Bankruptcy Proceedings or otherwise), these Subordination Provisions 
      shall continue to be effective or shall be reinstated, as the case may 
      be, as though such payment had not been made.

            (h)  Each of the Trustee and the Investor Certificateholders may, 
      from time to time, in its sole discretion, without notice to the Holder, 
      and without waiving any of its rights under these Subordination 
      Provisions, take any or all of the following actions:  (i) retain or 
      obtain an interest in any property to secure any of the Senior Interests, 
      (ii) retain or obtain the primary or secondary obligations of any other 
      obligor or obligors with respect to any of the Senior Interests, (iii) 
      extend or renew for one or more periods (whether or not longer than the 
      original period), alter, increase or exchange any of the Senior 
      Interests, or release or compromise any

                                                                          page 4
<PAGE>
 
      obligation of any nature with respect to any of the Senior Interests, 
      (iv) amend, supplement, amend and restate, or otherwise modify any 
      Transaction Document to which it is a party, and (v) release its security 
      interest in, or surrender, release or permit any substitution or exchange 
      for all or any part of any rights or property securing any of the Senior 
      Interests, or extend or renew for one or more periods (whether or not 
      longer than the original period), or release, compromise, alter or 
      exchange any obligations of any nature of any obligor with respect to any 
      such rights or property.

            (i)  The Holder hereby waives:  (i) notice of acceptance of these 
      Subordination Provisions by the Trustee or any of the Investor 
      Certificateholders, (ii) notice of the existence, creation, non-payment 
      or non-performance of all or any of the Senior Interests, and (iii) all 
      diligence in enforcement, collection or protection of, or realization 
      upon, the Senior Interests, or any thereof, or any security therefor.

            (j)  These Subordination Provisions constitute a continuing offer 
      from Buyer to all Persons who become the holders of, or who continue to 
      hold, Senior Interests, and these Subordination Provisions are made for 
      the benefit of the Trustee and the Investor Certificateholders, and the 
      Trustee may proceed to enforce such provisions on behalf of each of such 
      Persons.

      8.  General.  No failure or delay on the part of the Holder in 
          -------
exercising any power or right hereunder shall operate as a waiver thereof, nor 
shall any single or partial exercise of any such power or right preclude any 
other or further exercise thereof or the exercise of any other power or right.  
No amendment, modification or waiver of, or consent with respect to, any 
provision of this Note shall in any event be effective unless (a) the same 
shall be in writing and signed and delivered by Buyer and WRO, and (b) all 
consents required for such actions under the Transaction Documents shall have 
been received by the appropriate Persons.

      9.  Limitation on Interest.  Notwithstanding anything in this Note to 
          ----------------------
the contrary, Buyer shall never be required to pay unearned interest on any 
amount outstanding hereunder, and shall never be required to pay interest on 
the principal amount outstanding hereunder, at a rate in excess of the maximum 
non-usurious interest rate that may be contracted for, charged or received 
under applicable federal or state law (such maximum rate being herein called 
the  "Highest Lawful Rate").  If the effective rate of interest that would 
otherwise be payable under this Note would exceed the Highest Lawful Rate, or 
the Holder shall receive any unearned interest or shall receive monies that are 
deemed to constitute interest that would increase the effective rate of 
interest payable by Buyer under this Note to a rate in excess of the Highest 
Lawful Rate, then (a) the amount of interest that would otherwise be payable by 
Buyer under this Note shall be reduced to the amount allowed by applicable law, 
and (b) any unearned interest paid by Buyer or any interest paid by Buyer in 
excess of the Highest Lawful Rate shall be refunded to Buyer.  Without 
limitation of the foregoing, all calculations

                                                                          page 5
<PAGE>
 
of the rate of interest contracted for, charged or received by the Holder under 
this Note that are made for the purpose of determining whether such rate 
exceeds the Highest Lawful Rate shall be made, to the extent permitted by 
applicable usury laws (now or hereafter enacted), by amortizing, prorating and 
spreading in equal parts during the actual period during which any amount has 
been outstanding hereunder all interest at any time contracted for, charged or 
received by WRO in connection herewith.  If at any time and from time to time 
(i) the amount of interest payable to the Holder on any date shall be computed 
at the Highest Lawful Rate pursuant to the provisions of the foregoing 
sentence, and (ii) in respect of any subsequent interest computation period the 
amount of interest otherwise payable to the Holder would be less than the 
amount of interest payable to the Holder computed at the Highest Lawful Rate, 
then the amount of interest payable to the Holder in respect of such subsequent 
interest computation period shall continue to be computed at the Highest Lawful 
Rate until the total amount of interest payable to the Holder shall equal the 
total amount of interest that would have been payable to the Holder if the 
total amount of interest had been computed without giving effect to the 
provisions of the foregoing sentence.

      10.  No Negotiation.  This Note is not negotiable.
           --------------

      11.  Governing Law.  THIS NOTE SHALL BE DEEMED TO BE A CONTRACT 
           -------------
MADE UNDER AND CONSTRUED IN ACCORDANCE WITH THE INTERNAL LAWS OF THE STATE OF 
NEW YORK WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES.

      12.  Security Interest.  The Seller may grant a security interest in 
           -----------------
or otherwise pledge this Note as security, and any Person to whom such security 
interest is granted or to whom this Note is pledged shall be bound by, and for 
all purposes takes this Note subject to, the restrictions and other provisions 
(including the Subordination Provisions) set forth herein.

      13.  Captions.  Paragraph captions used in this Note are provided 
           --------
solely for convenience of reference and shall not affect the meaning or 
interpretation of any provision of this Note.

                                                                          page 6
<PAGE>
 
                              NOTEPAD FUNDING CORPORATION


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

                                                                          page 7
<PAGE>
 
                                                                     EXHIBIT B

                                    FORM OF
                         SELLER ASSIGNMENT CERTIFICATE
                         -----------------------------


      Reference is made to the Receivables Purchase Agreement of even date 
herewith (as the same may be amended, supplemented, amended and restated or 
otherwise modified from time to time, the "Agreement") between 
Williamhouse-Regency of Delaware, Inc., certain of its subsidiaries and Notepad 
Funding Corporation ("Buyer").  Unless otherwise defined herein, capitalized 
terms used herein have the meanings provided in Appendix A to the Agreement.

      The undersigned (the "Seller") hereby sells, transfers, assigns, sets 
over and conveys unto Buyer and its successors and assigns all right, title and 
interest of the Seller in, to and under:

            (a)  each Receivable of the Seller that existed and was owing to 
      the Seller as at the closing of the Seller's business on the Initial 
      Cut-Off Date,

            (b)  each Receivable created by the Seller that arises during the 
      period from and including the closing of the Seller's business on the 
      Initial Cut-Off Date to but excluding the Purchase Termination Date,

            (c)  all Related Security with respect to all Receivables of the 
      Seller,

            (d)  all proceeds of the foregoing, including all funds received by 
      any Person in payment of any amounts owed (including invoice prices, 
      finance charges, interest and all other charges, if any) in respect of 
      any Receivable described above or Related Security with respect to any 
      such Receivable, or otherwise applied to repay or discharge any such 
      Receivable (including insurance payments that the Seller or the Servicer 
      applies in the ordinary course of its business to amounts owed in respect 
      of any such Receivable (it being understood that property insurance 
      covering inventory is not so applied and is not included in this grant) 
      and net proceeds of any sale or other disposition of repossessed goods 
      that were the subject of any such Receivable) or other collateral or 
      property of any Obligor or any other party directly or indirectly liable 
      for payment of such Receivables), and 

            (e)  all Records relating to any of the foregoing.

      This Seller Assignment Certificate is made without recourse but on the 
terms and subject to the conditions set forth in the Transaction Documents to 
which the Seller is a party.  The Seller acknowledges and agrees that Buyer is 
accepting this Seller Assignment

                                                                          page 1
<PAGE>
 
Certificate in reliance on the representations, warranties and covenants of the 
Seller contained in the Transaction Documents to which the Seller is a party.

      THIS SELLER ASSIGNMENT CERTIFICATE SHALL BE CONSTRUED IN ACCORDANCE 
WITH THE AGREEMENT AND THE INTERNAL LAWS OF THE STATE OF NEW YORK, WITHOUT 
REGARD TO CONFLICT OF LAWS PRINCIPLES.

      IN WITNESS WHEREOF, the undersigned has caused this Seller Assignment 
Certificate to be duly executed and delivered by its duly Authorized Officer 
this 31st day of October, 1995.

                                    [SELLER FULL NAME]



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

                                                                          page 2
<PAGE>
 
                                                                    SCHEDULE 1
                                                         to Purchase Agreement


                     LITIGATION AND OTHER PROCEEDINGS
                     --------------------------------
<PAGE>
 
                                                                    SCHEDULE 2
                                                         to Purchase Agreement

                      CHANGES IN FINANCIAL CONDITION
                      ------------------------------
<PAGE>
 
                                                                    SCHEDULE 3
                                                         to Purchase Agreement



                          OFFICES OF THE SELLER WHERE
                          RECORDS ARE MAINTAINED     
                      -------------------------------
<PAGE>
 
                                                                    SCHEDULE 4
                                                         to Purchase Agreement


                                  LEGAL NAMES
                                  -----------

                               [to be completed]



                                  TRADE NAMES
                                  -----------

                               [to be completed]
<PAGE>
 
                                                               PROJECT NOTEPAD

                                                                              

                                  APPENDIX A

                                 DEFINITIONS 


      A.  Defined Terms. As used in the Purchase Agreement, the Pooling 
Agreement or any Supplement:

      "Account Agreements" means the Concentration Account Agreements and the 
Lockbox Agreements.

      "Account Banks" means the Concentration Account Banks and the Lockbox 
Banks.

      "Adjusted Eligible Receivables" is defined, for the purposes of the 
Purchase Agreement, in the Series 1995-1 Supplement.

      "Adverse Claim" means any claim of ownership interest or any mortgage, 
deed of trust, pledge, hypothecation, assignment, deposit arrangement, 
encumbrance, lien (statutory or other) or other security interest.

      "Affiliate" means, with respect to a Person, any other Person directly or 
indirectly controlling, controlled by or under common control with such Person.

      "Agent" means, with respect to a Series or Purchased Interest, any 
Person(s) designated as the agent(s) for the Certificateholders or the 
Purchaser in the related Supplement or PI Agreement.

      "Aggregate Unpaid Balance" is defined in Section 2.1(b) of the Purchase 
Agreement.

      "Ampad Group" means (i) divisions or operating units of Sellers engaged 
in lines of business that were, prior to the Closing Date, engaged in by Ampad 
Corporation and its subsidiaries, and (ii) divisions or operating units of 
Sellers engaged in lines of business that were not engaged in by Ampad 
Corporation, WRO or their subsidiaries prior to the Closing Date, provided that 
such Sellers are included with the Sellers referred to in clause (i) above for 
purposes of WRO's management reporting.

      "Applicant" is defined in Section 6.7 of the Pooling Agreement.

      "Applicable Ratings Factor" is defined, for the purposes of the Purchase 
Agreement, in the Series 1995-1 Supplement.
<PAGE>
 
      "Authorized Newspaper" means a newspaper of general circulation in the 
Borough of Manhattan, The City of New York printed in the English language and 
customarily published on each Business Day, whether or not published on 
Saturdays, Sundays and holidays.

      "Authorized Officer" means, with respect to Transferor, Servicer or any 
Seller, the Chief Executive Officer, the President, the Treasurer, the Chief 
Financial Officer, any Vice President and any Assistant Treasurer.

      "Available Final Distribution Amount" means, with respect to any Series, 
the amount that would be available in the Master Collection Account on the 
Final Scheduled Payment Date for the Series for distribution to the 
Certificateholders of such Series.

      "Bank Accounts" means the Lockbox Accounts and the Concentration 
Accounts.

      "Bankruptcy Event" means, for any Person, any of the following events:

            (a)  a case or other proceeding shall be commenced, without the 
      application or consent of such Person, in any court, seeking the 
      liquidation, reorganization, debt arrangement, dissolution, winding up or 
      composition or readjustment of debts of such Person, the appointment of a 
      trustee, receiver, custodian, liquidator, assignee, sequestrator or the 
      like for such Person or any substantial part of its assets, or any 
      similar action with respect to such Person under any law relating to 
      bankruptcy, insolvency, reorganization, winding up or composition or 
      adjustment of debts, and such case or proceeding shall continue 
      undismissed, or unstayed and in effect, for a period of (i) in the case 
      of any Person other than Transferor, 60 days and (ii) in the case of 
      Transferor, 10 days; or an order for relief in respect of such Person 
      shall be entered in an involuntary case under the federal bankruptcy laws 
      or other similar laws now or hereafter in effect, or

            (b)  such Person shall commence a voluntary case or other 
      proceeding under any applicable bankruptcy, insolvency, reorganization, 
      debt arrangement, dissolution or other similar law now or hereafter in 
      effect, or shall consent to the appointment of or taking possession by a 
      receiver, liquidator, assignee, trustee, custodian, sequestrator or the 
      like, for such Person or any substantial part of its property, or shall 
      make any general assignment for the benefit of creditors, or shall fail 
      to, or admit in writing its inability to, pay its debts generally as they 
      become due.

      "Base Amount" is defined, for purposes of any Series or Purchased 
Interest, in the applicable Supplement or PI Agreement.

      "Benchmark Percentage" is defined, for purposes of the Purchase 
Agreement, in the Series 1995-1 Supplement.

                                                                        page A-2
<PAGE>
 
      "Book-Entry Certificates" means certificates evidencing a beneficial 
interest in the Investor Certificates, ownership and transfers of which shall 
be made through book entries by a Clearing Agency as described in Section 6.11 
of the Pooling Agreement; provided that after the occurrence of a condition 
whereupon book-entry registration and transfer are no longer permitted and 
Definitive Certificates are to be issued to the Certificate Owners, such 
certificates shall no longer be "Book-Entry Certificates".

      "Business Day" means a day (other than a Saturday or Sunday) on which 
commercial banks in New York, New York are not authorized or required to be 
closed for business.

      "Buyer" is defined in the preamble to the Purchase Agreement.

      "Calculation Period" means a fiscal month of WRO.

      "Carrying Cost Account" is defined in Section 4.2 of the Pooling 
Agreement.

      "Carrying Costs" means, for any period, (a) interest or yield payable 
with respect to any Series or Purchased Interest for that period, (b) the 
aggregate Servicing Fee for the period in the applicable amount provided for in 
Section 3.4 of the Pooling Agreement, (c) the operating expenses described in 
Section 7.2(m) of the Pooling Agreement for the period and (d) other fees, 
costs and expenses incurred by Transferor and Trustee for the period and paid 
to Persons other than WRO Persons in connection with its duties under the 
Transaction Documents (in the case of Trustee, to the extent not included in 
the Servicing Fee).

      "Certificate" means any Investor Certificate or the Transferor 
Certificate.

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

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

      "Certificate Register" means the register maintained pursuant to Section 
6.3 of the Pooling Agreement.

      "Clearing Agency" means, with respect to any Book-Entry Certificate, any 
Person designated as such by Transferor, which person must be registered as a 
"clearing agency" pursuant to Section 17A of the Securities Exchange Act of 
1934.

      "Clearing Agency Participant" is defined in Section 6.11(d) of the 
Pooling Agreement.

                                                                        page A-3
<PAGE>
 
      "Collections" means all funds that are received by any Seller, 
Transferor, Servicer or Trustee from or on behalf of any Obligor in payment of 
any amounts owed (including invoice prices, finance charges, interest and all 
other charges, if any) in respect of any Receivable or Related Asset, or 
otherwise applied to repay or discharge any Receivable (including insurance 
payments that any Seller, Transferor or Servicer applies in the ordinary course 
of its business to amounts owed in respect of such Receivable and net proceeds 
of sale or other disposition of repossessed goods that were the subject of such 
Receivable).

      "Concentration Account" means any bank account that is maintained in 
accordance with, and to perform the functions contemplated for Concentration 
Accounts in, Section 3.3 of the Pooling Agreement.

      "Concentration Account Agreement" means a letter agreement, substantially 
in the form of Exhibit B to the Pooling Agreement (or such other form as to 
which the Rating Agency Condition has been satisfied), among Transferor, 
Servicer, a Concentration Account Bank and Trustee that relates to one or more 
Concentration Accounts, as it may be amended, supplemented or otherwise 
modified from time to time.

      "Concentration Account Banks" means any of the banks at which one or more 
Concentration Accounts are maintained from time to time.

      "Contract" means an agreement between a Seller and any Person pursuant to 
which such Person is obligated to make payments in respect of any Receivable or 
Related Asset.

      "Corporate Trust Office" means the principal office of Trustee in 
Buffalo, New York at which at any particular time its corporate trust business 
shall be principally administered.

      "Credit and Collection Policy" means (a) so long as no Successor Servicer 
has been appointed, with respect to any Seller, its credit and collection 
policies and practices relating to the Contracts and Receivables of such Seller 
in existence on the First Issuance Date, as such credit and collection policies 
may be modified without violating Section 7.3(c) of the Purchase Agreement or 
Section 7.2(g) of the Pooling Agreement or (b) with respect to any Successor 
Servicer, its collection policies and practices with respect to receivables 
like the Receivables.

      "Current Purchase Money Note Carrying Costs" means the Purchase Money 
Note balance on the immediately preceding Distribution Date multiplied by the 
prime rate on such day.

      "Cut-Off Date" means the last day of any Calculation Period.

      "Daily Report" is defined in Section 3.5 of the Pooling Agreement.

                                                                        page A-4
<PAGE>
 
      "Defaulted Receivable" means a Receivable: (a) as to which any payment, 
or part thereof, remains unpaid for more than 120 days after the invoice date 
for such Receivable; (b) with regard to the Obligor of which a Bankruptcy Event 
has occurred; or (c) which has been written off as uncollectible by a Seller or 
which, consistent with the Credit and Collection Policy of the applicable 
Seller, should be written off as uncollectible by such Seller.

      "Definitive Certificates" means any Certificate other than a Book-Entry 
Certificate.

      "DCR" means Duff & Phelps Credit Rating Co.

      "Dilution" means any reduction in the balance of a Receivable or check 
issued by any Seller to an Obligor on account of discounts, incorrect billings, 
credits, rebates, allowances, chargebacks, returned or repossessed goods, 
allowances for early payments or any other reduction in the balance of a 
Receivable other reason unrelated to the inability of the Obligor to pay the 
Receivable.

      "Discount Rate" is defined in Section 2.2(d) of the Purchase Agreement.

      "Disposition" is defined in Section 9.3 of the Pooling Agreement.

      "Distribution Date" means the 15th day of each calendar month (or, if not 
a Business Day, the next Business Day).

      "Distribution Period" means each period from one Distribution Date to the 
next Distribution Date.

      "Dollars" means dollars in lawful money of the United States of America.

      "Domestic Person" means any Person that has a place of business located 
in the United States or Puerto Rico or otherwise is subject to the jurisdiction 
of one or more civil courts of the United States (other than by reason of 
contractual submission to such jurisdiction).

      "Early Amortization Event" means, with respect to any Series or Purchased 
Interest, any event identified as an Early Amortization Event in the related 
Supplement or PI Agreement.

      "Early Amortization Period" is defined, for purposes of any Series or 
Purchased Interest, in the related Supplement or PI Agreement.

      "Eligible Deposit Account" means (a) a segregated trust account maintained
at a national bank with a long-term debt rating of at least A (or, in the case
of a Bank Account, BBB) from S&P, (b) a deposit account maintained with a bank
that has an unsecured long-

                                                                        page A-5
<PAGE>
 
term debt rating of A, or a short-term rating of at least A-1, 
from S&P or (c) another deposit account as to which the Rating Agency Condition 
has been satisfied.

      "Eligible Investments" means any of the following:

            (a)  deposit accounts that are established and maintained at a 
      financial institution, the short-term debt securities or certificates of 
      deposit of which have at the time of investment the highest short-term 
      debt or certificate of deposit rating (as the case may be) available from 
      the Rating Agencies, and that are held in the name of Trustee in trust 
      for the benefit of the Certificateholders, subject to the exclusive 
      custody and control of Trustee and for which Trustee has sole signature 
      authority; provided that this clause shall not apply to the Lockbox 
      Accounts or to the Transaction Accounts;

            (b)  marketable obligations of the United States of America, the 
      full and timely payment of principal and interest on which is backed by 
      the full faith and credit of the United States of America, that have a 
      maturity date not later than the next succeeding Distribution Date;

            (c)  marketable obligations directly and fully guaranteed by the 
      United States of America, the full and timely payment of principal and 
      interest on which is backed by the full faith and credit of the United 
      States of America, that have a maturity date not later than the next 
      succeeding Distribution Date;

            (d)  banker's acceptances, certificates of deposit and other 
      interest-bearing obligations denominated in Dollars (subject to the 
      proviso at the end of this definition), that have a maturity date not 
      later than the next succeeding Distribution Date;

            (e)  repurchase agreements (i) that are entered into with any 
      financial institution having the ratings referred to in clause (a) and 
      (ii) that are secured by a perfected first priority security interest in 
      an obligation of the type described in clause (b) or (c); provided that 
      such obligation may mature later than the next succeeding Distribution 
      Date if such bank is required to repurchase such obligation not later 
      than the next succeeding Distribution Date; and provided further, that 
      (i) the market value of the obligation with respect to which such bank 
      has a repurchase obligation, determined as of the date on which such 
      obligation is originally purchased, shall equal or exceed 102% of the 
      repurchase price to be paid by such bank and (ii) Trustee or a custodian 
      acting on its behalf shall have possession of the instruments or 
      documents evidencing such obligations;

            (f)  guaranteed investment contracts entered into with any 
      financial institution, the short-term debt securities of which have the 
      highest short-term debt rating 

                                                                        page A-6
<PAGE>
 
      available from the Rating Agencies that, in each case, have a maturity
      date not later than the next succeeding Distribution Date;

            (g)  commercial paper (except for commercial paper issued by any 
      WRO Person) rated at the time of investment not less than "A-1+" or the 
      equivalent thereof by the Rating Agencies and having a maturity date not 
      later than the next succeeding Distribution Date; and

            (h)  freely redeemable shares in open-end money market mutual funds 
      (including such mutual funds that are offered by the Person who is acting 
      as Trustee or by any agent of such Person) that (i) maintain a constant 
      net-asset value and (ii) at the time of such investment have been rated 
      not less than "AAAm" or the equivalent thereof by S&P;

provided that (A) Trustee shall only acquire banker's acceptances and 
certificates of deposit of, and enter into repurchase agreements with, 
institutions whose short-term obligations have been rated not less than "A-1+" 
or the equivalent thereof by the Rating Agencies and whose long-term 
obligations have been rated not less than "AA-" by S&P, (B) the securities, 
banker's acceptances, certificates of deposit, other obligations and repurchase 
agreements described above shall only constitute "Eligible Investments" if and 
to the extent that Servicer is satisfied that Trustee will have a perfected 
security interest therein for the benefit of the Certificateholders and (C) 
notwithstanding anything to the contrary herein or in the other Transaction 
Documents, the term "Rating Agency," whenever used in this definition of 
"Eligible Investments", shall be deemed to not include DCR to the extent that 
an investment is rated by S&P, but not by DCR.

      "Eligible Obligor" means, for purposes of any Series (unless otherwise 
specified in the related Supplement) at any time, an Obligor that satisfies the 
following criteria: 

            (a)  it is a Domestic Person and is not (except as otherwise 
      specified for any Series in the related Supplement) (i) the United States 
      government or any of its agencies or instrumentalities or (ii) a state or 
      local government agency or instrumentality;

            (b)  it is not a direct or indirect Subsidiary of WRO or any other 
      entity with respect to which WRO or any of its Subsidiaries owns, 
      directly or indirectly, more than 50% of the entity's equity interests;

            (c)  with respect to which no Bankruptcy Event had occurred and was 
      continuing as of the end of the most recent Calculation Period and is 
      continuing; provided that this clause shall not apply if a bankruptcy 
      court has approved the Obligor's payment of its obligations on the 
      Receivables;

                                                                        page A-7
<PAGE>
 
            (d)  as of the end of the most recent Calculation Period, no more 
      than 50% of all Receivables of the Obligor were (for reasons other than 
      disputes) aged more than 120 days past their respective invoice dates;

            (e)  as of the end of the most recent Calculation Period, none of 
      the Receivables of the Obligor were evidenced by promissory notes; and

            (f)  it is not an Obligor with whom the applicable Seller has a 
      "cash in advance" or "cash on account" arrangement (but may be an Obligor 
      that the applicable Seller bills in advance in accordance with that 
      Seller's customary practices, and not on account of concerns about the 
      creditworthiness of the Obligor).

      "Eligible Receivable" means, for purposes of any Series (unless otherwise 
specified in the related Supplement) at any time, a Receivable:

            (a)  that arises from the sale of goods or services by a Seller in 
      the ordinary course of its business;

            (b)  that represents a bona fide obligation resulting from a sale 
      of goods that have been shipped or services that have been performed and 
      is due and payable not more than 120 days after the date on which the 
      invoice for services or merchandise, the sale of which gave rise to such 
      Receivable, is provided or delivered; 

            (c)  that, as of that time, is not aged more than (x) 90 days past 
      its invoice date, in the case of WRO Group, or (y) 60 days past its due 
      date, in the case of Ampad Group;

            (d)  that constitutes an account or a general intangible for the 
      payment of money and not an instrument or chattel paper; 

            (e)  the Obligor of which is an Eligible Obligor;

            (f)  with regard to which both the representation and warranty of 
      Transferor in Section 2.3(a)(ii) of the Pooling Agreement and the 
      representation and warranty of the relevant Seller in Section 5.1(k) of 
      the Purchase Agreement are true and correct;

            (g)  the transfer of which (including the sale by the applicable 
      Seller to Transferor and the transfer by Transferor to the Trust) does 
      not contravene or conflict with any law, rule or regulation or any 
      contractual or other restriction, limitation or encumbrance that applies 
      to the applicable Seller, Transferor or the Trust, and the sale, 
      assignment or transfer of which, and the granting of a security interest 
      in which, does not require the consent of the Obligor thereof or any 
      other Person, other than any such consent that has been obtained;

                                                                        page A-8
<PAGE>
 
            (h)  that is denominated and payable only in Dollars in the United 
      States of America and is non-interest bearing; provided that a Receivable 
      shall not be deemed to be interest-bearing solely as a result of the 
      applicable Seller's imposition of an interest or other charge on any such 
      Receivable that remains unpaid for some specified period (but such 
      interest charge or other charge shall not be included in the Unpaid 
      Balance of a Receivable for purposes of calculating the Base Amount);

            (i)  that arises under a Contract that has been duly authorized and 
      that, together with such Receivable, is in full force and effect and 
      constitutes the legal, valid and binding obligation of the Obligor of 
      such Receivable enforceable against such Obligor in accordance with its 
      terms, except as such enforceability may be limited by bankruptcy, 
      insolvency, reorganization or other similar laws affecting the 
      enforcement of creditors' rights generally and by general principles of 
      equity, regardless of whether such enforceability is considered in a 
      proceeding in equity or at law;

            (j)  that is not subject to any asserted reduction, cancellation, 
      or refund or any dispute, offset, counterclaim, lien or defense 
      whatsoever (including any potential reduction on account of any 
      offsetting account payable of Transferor or the applicable Seller to an 
      Obligor or funds of an Obligor held by Transferor or the Seller); 
      provided that a Receivable that is subject only in part to any of the 
      foregoing shall be an Eligible Receivable to the extent not subject to 
      reduction, cancellation, refund, dispute, offset, counterclaim, lien or 
      other defense;

            (k)  that, together with the Contract related thereto, was created 
      in accordance with, and conforms in all material respects with, all 
      applicable laws, rules, regulations, orders, judgments, decrees and 
      determinations of all courts and other governmental authorities (whether 
      Federal, state, local or foreign and including usury laws);

            (l)  that satisfies all applicable requirements of the Credit and 
      Collection Policy of the applicable Seller; and

            (m)  that has not been compromised, adjusted, satisfied, 
      subordinated, rescinded or modified (including by extension of time or 
      payment or the granting of any discounts, allowances or credits), except 
      as permitted by Section 7.2(g) of the Pooling Agreement.

      "Eligible Servicer" means (a) WRO (b) Trustee or (c) an entity that, at 
the time of its appointment as Servicer, (i) is servicing a portfolio of trade 
receivables, (ii) is legally qualified and has the capacity to service the 
Receivables, (iii) has demonstrated the ability to service professionally and 
competently a portfolio of trade receivables similar to the Receivables in 
accordance with high standards of skill and care, (iv) is qualified to use the
software that is then being used to service the Receivables or obtains the 
right to use or has 

                                                                        page A-9
<PAGE>
 
its own software that is adequate to perform its duties under the Pooling
Agreement and (v) as to which the Rating Agency Condition has been satisfied.

      "Enhancement" means, with respect to any Series or Purchased Interest, 
any surety bond, letter of credit, guaranteed rate agreement, maturity guaranty 
facility, cash collateral account or guaranty, tax protection agreement, 
interest rate swap or other contract or agreement for the benefit of 
Certificateholders of the Series or Purchaser of the Purchased Interest.

      "Enhancement Provider" means the Person providing any Enhancement, other 
than any Certificateholders, the Certificates of which are subordinated to any 
Series or class of Certificates.

      "Equalization Account" is defined in Section 4.2 of the Pooling 
Agreement.

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

      "Estimated Base Amount" is defined in Section 3.5 of the Pooling 
Agreement.

      "Excess Concentration Balances" is defined, for the purposes of the 
Purchase Agreement, in the Series 1995-1 Supplement.

      "Exchange Date" is defined in Section 6.11(c) of the Pooling Agreement.

      "Excluded Losses" is defined in Section 8.4 of the Pooling Agreement.

      "Exempt Person" means (x) a Person that was added to the Purchase 
Agreement as a Seller pursuant to the last sentence of Section 1.7 thereof 
without satisfaction of the Rating Agency Condition (or, if applicable, written 
approval of the Trustee), or (y) a Person that merged with a Seller in 
accordance with Section 6.3(d)(iii) of the Purchase Agreement without 
satisfaction of the Rating Agency Condition (or, if applicable, written 
approval of the Trustee).

      "Existing Indenture" means the Indenture dated as of May 13, 1993 between 
WR Acquisition, Inc., Williamhouse-Regency of Delaware, Inc. and United States 
Trust Company of New York, as trustee.

      "Federal Reserve Board" means the Board of Governors of the Federal 
Reserve System, or any successor thereto or to the functions thereof.

      "Final Scheduled Payment Date" is defined, for purposes of any Series, in 
the applicable Supplement.

      "First Issuance Date" means October 31, 1995.

                                                                       page A-10
<PAGE>
 
      "GAAP" means United States generally accepted accounting principles.

      "Governmental Authority" means the United States of America, any state or 
other political subdivision thereof and any entity in the United States of 
America or any applicable foreign jurisdiction that exercises executive, 
legislative, judicial, regulatory or administrative functions of or pertaining 
to government.

      "Guaranty" means any agreement or arrangement by which any Person 
directly or indirectly guarantees, endorses, agrees to purchase or otherwise 
becomes contingently liable upon any liability of any other Person (other than 
by endorsements of instruments in the course of collection) or guarantees the 
payment of distributions upon the shares of any other Person.

      "Highest Bid" means the highest cash purchase offer for a Series received 
by Servicer pursuant to Section 12.1 of the Pooling Agreement.

      "Holdback Account" is defined in Section 4.2 of the Pooling Agreement.

      "Holder" means the Person in whose name a Certificate is registered in 
the Certificate Register or a Person who holds a Purchased Interest.

      "Impermissible Qualification" means, relative to the opinion or 
certification of any independent public accountant as to any financial 
statement of WRO, any qualification or exception to such opinion or 
certification that is of a "going concern" or similar nature.

      "Indebtedness" of any Person means all of that Person's obligations for 
borrowed money, obligations evidenced by bonds, debentures, notes or other 
similar instruments, obligations as lessee under leases that are required by 
GAAP to be recorded as capitalized leases and obligations to pay the deferred 
purchase price of property or services.

      "Indemnified Losses" is defined in Section 7.3 of the Pooling Agreement.

      "Indemnified Party" is defined in Section 7.3 of the Pooling Agreement.

      "Initial Cut-Off Date" means the Business Day immediately preceding the 
First Issuance Date.

      "Intercreditor Agreement" means an intercreditor agreement, in form and 
substance satisfactory to the Trustee, between the Trustee and a secured 
creditor of a Seller.

      "Internal Revenue Code" means the Internal Revenue Code of 1986.

                                                                       page A-11
<PAGE>
 
      "Invested Amount" is defined, with respect to any Series or Purchased 
Interest, in the related Supplement or PI Agreement.

      "Investor Certificateholder" means the Person in whose name an Investor 
Certificate is registered in the Certificate Register.

      "Investor Certificates" means the Certificates issued pursuant to any 
Supplement.

      "Investor Exchange" is defined in Section 6.10(a) of the Pooling 
Agreement.

      "Issuance" is defined in Section 6.10(a) of the Pooling Agreement.

      "Issuance Date" is defined in Section 6.10(b) of the Pooling Agreement.

      "Issuance Notice" is defined in Section 6.10(b) of the Pooling Agreement.

      "Lead Placement Agent" means any Person designated as such by Transferor 
in connection with the issuance of any Investor Certificates.

      "Letter of Representations" means the agreement among Transferor, Trustee 
and the applicable Clearing Agency, with respect to any Book-Entry 
Certificates, as the same may be amended, supplemented or otherwise modified 
from time to time.

      "Lockbox Accounts" means the bank accounts, maintained at those certain 
locations described in Schedule 1 to the Pooling Agreement, into which 
Collections from Receivables are deposited, and any bank account that is 
hereafter created in accordance with, and to perform the functions contemplated 
for "Lockbox Accounts" in, Section 3.3 of the Pooling Agreement.

      "Lockbox Agreement" means any of the letter agreements delivered in 
connection with the Pooling Agreement and any other letter agreement, 
substantially in the form of Exhibit A to the Pooling Agreement (or such other 
form as to which the Rating Agency Condition is satisfied), among a Lockbox 
Bank, one or more Sellers, Servicer and Trustee that relates to one or more 
Lockbox Accounts, as they may be amended, supplemented or otherwise modified 
from time to time.

      "Lockbox Bank" means any of the banks at which one or more Lockbox 
Accounts are maintained from time to time.

      "Loss Discount" is defined in Section 2.2(b) of the Purchase Agreement.

      "Loss to Liquidation Ratio" is defined, for purposes of the Purchase 
Agreement, in the Series 1995-1 Supplement.

                                                                       page A-12
<PAGE>
 
      "Loss Reserve Ratio" is defined, for purposes of the Purchase Agreement, 
in the Series 1995-1 Supplement.

      "Majority Investors" means Holders of Investor Certificates that 
collectively evidence more than 50% of the outstanding principal amount of all 
Investor Certificates.

      "Master Collection Account" is defined in Section 4.2 of the Pooling 
Agreement.

      "Material Adverse Effect" means, with respect to Transferor, any WRO 
Person, any Servicer and any event or circumstance at any time, a material 
adverse effect on (a) the ability of that Person to perform its obligations 
under any Transaction Document or (b) the validity, enforceability or 
collectibility of any Receivables, Related Assets or Contracts that, 
individually or in the aggregate, represent or evidence a right to payment in 
excess of 5% of the aggregate Unpaid Balance of the Receivables at such time.

      "Maximum Exposure Amount" is defined in Section 3.1(a) of the Purchase 
Agreement.

      "Member Organization" is defined in Section 6.11(c) of the Pooling 
Agreement.

      "Monthly Report" is defined in Section 3.5(d) of the Pooling Agreement.

      "Net Invested Amount" is defined, for purposes of any Series, in the 
applicable Supplement.

      "New Issuance" is defined in Section 6.10(a) of the Pooling Agreement.

      "Noncomplying Receivables and Dilution Adjustment" is defined in Section 
3.1(b) of the Purchase Agreement.


      "Obligations" means (a) all obligations of Buyer, the Sellers and the 
Servicer to the Trustee, the Trust, any other Indemnified Party, the Investor 
Certificateholders and their respective successors, permitted transferees and 
assigns, arising under or in connection with the Transaction Documents, and (b) 
all obligations of a Seller to Buyer, any other RPA Indemnified Party and their 
respective successors, transferees and assigns, arising under or in connection 
with the Transaction Documents, in each case howsoever created, arising or 
evidenced, whether direct or indirect, absolute or contingent, now or hereafter 
existing, or due or to become due.

      "Obligor" means a Person obligated to make payments on a Receivable.

      "Officer's Certificate" means, unless otherwise specified in the Pooling
Agreement or in any Supplement, a certificate signed by an Authorized Officer of
Transferor or the initial Servicer, as the case may be, or, in the case of a
Successor Servicer, a certificate signed by

                                                                       page A-13
<PAGE>
 
the President, any Vice President, Assistant Treasurer or the financial
controller (or an officer holding an office with equivalent or more senior
responsibilities) of such Successor Servicer, that, in the case of any of the
foregoing, is delivered to Trustee.

      "Opinion of Counsel" means a written opinion of counsel, who shall be 
reasonably acceptable to Trustee and, if the Rating Agencies are addressees, 
the Rating Agencies.

      "Paying Agent" means any paying agent appointed pursuant to Section 6.6 
of the Pooling Agreement and shall initially be Trustee.

      "PBGC" means the Pension Benefit Guaranty Corporation.

      "Permitted Adverse Claims" means (a) ownership or security interests 
arising under the Transaction Documents, (b) liens for taxes, assessments or 
charges of any governmental authority (other than Tax or ERISA Liens) and liens 
of landlords, carriers, warehousemen, mechanics and materialmen imposed by law 
in the ordinary course of business, in each case (i) for amounts not yet due or 
(ii) which are being contested in good faith by appropriate proceedings and 
with respect to which adequate reserves or other appropriate provisions are 
being maintained in accordance with GAAP, provided that the aggregate amount 
secured by all liens referred to in this clause (ii) does not exceed $1,000,000 
(or for purposes of any Series, any different amount that may be specified in 
the applicable Supplement), (c) any Tax or ERISA Lien the existence of which 
does not give rise to an Early Amortization Event and (d) financing statements 
for which the Trustee has received appropriate releases on or before the First 
Issuance Date, provided that such termination statements with respect to 
releases are recorded in appropriate UCC records within 3 Business Days of the 
First Issuance Date.

      "Permitted Terminating Seller" is defined in Section 1.8(a) of the 
Purchase Agreement.

      "Person" means an individual, partnership, corporation (including a 
business trust), joint stock company, trust, unincorporated association, joint 
venture, government or any agency or political subdivision thereof or any other 
entity.

      "PI Agreement" means an agreement or agreements executed and delivered in 
connection with the sale of a Purchased Interest, as amended, supplemented or 
otherwise modified from time to time.

      "Pooling Agreement" means the Pooling and Servicing Agreement, dated as 
of October 31, 1995 among Transferor, as transferor, WRO, as Servicer, and 
Trustee, as it may be amended, supplemented or otherwise modified from time to 
time.

      "Previously Terminated Seller Amount" is defined in Section 1.8 of the 
Purchase Agreement.

                                                                       page A-14
<PAGE>
 
      "Principal Funding Account" is defined in Section 4.2 of the Pooling 
Agreement.

      "Process Agent" is defined in Section 10.7 of the Purchase Agreement.

      "Pro Forma Financial Data" is defined in Section 5.1(i) of the Purchase 
Agreement. 

      "Pro Forma Reserve" is defined in Section 3.1(a) of the Purchase 
Agreement. 

      "Program" means the transactions contemplated in the Transaction 
Documents.

      "Publication Date" is defined in Section 9.3(a) of the Pooling Agreement.

      "Purchase" means each purchase of Receivables and Related Assets by 
Transferor from a Seller under the Purchase Agreement.

      "Purchase Agreement" means the Receivables Purchase Agreement, dated as 
of October 31, 1995, among the Sellers and Transferor, as it may be amended, 
supplemented or otherwise modified from time to time.

      "Purchase Money Note" is defined in Section 3.2 of the Purchase 
Agreement.

      "Purchased Interest" means a fluctuating undivided ownership interest in 
the Transferred Assets, purchased pursuant to the PI Agreement related thereto, 
that shall include the right to receive, to the extent necessary to make 
required payments to Purchasers at the time and in the amounts specified in the 
related PI Agreement, the portion of Collections allocable to such Purchased 
Interest pursuant to the Pooling Agreement and the PI Agreement, funds on 
deposit in the Master Collection Account allocable to the Purchased Interest 
pursuant to the Pooling Agreement and the PI Agreement and funds available 
pursuant to any related Enhancement.

      "Purchase Discount Reserve Ratio" is defined in Section 2.2(c) of the 
Purchase Agreement.

      "Purchased Receivables" is defined in Section 1.1 of the Purchase 
Agreement.

      "Purchase Price" is defined in Section 2.1(b) of the Purchase Agreement.

      "Purchase Price Credit" is defined in Section 3.1(d) of the Purchase 
Agreement.

      "Purchase Price Percentage" is defined in Section 2.2(a) of the Purchase 
Agreement.

      "Purchaser" means a purchaser, or any owner by permitted assignment, of a 
Purchased Interest.

                                                                       page A-15
<PAGE>
 
      "Purchase Termination Date" means the earlier to occur of (a) the date 
specified by the Sellers pursuant to Section 8.1 of the Purchase Agreement and 
(b) any event referred to in Section 8.2 of the Purchase Agreement.

      "Rating Agency" means each statistical rating agency that, at the request 
of the Seller or Transferor, has rated any then-issued and outstanding Series 
of Investor Certificates.

      "Rating Agency Condition" means, with respect to any action, that each 
Rating Agency has confirmed in writing that such action will not result in a 
reduction or withdrawal of the rating of any outstanding Series with respect to 
which it is a Rating Agency.

      "Receivable" means any right of any Seller to payment, whether 
constituting an account, chattel paper, instrument, general intangible or 
otherwise, arising from the sale of goods, services or future services by such 
Seller and includes the right to payment of any interest or finance charges and 
other obligations with respect thereto.

      "Receivables Pool" means at any time all Receivables then held by the 
Trust.

      "Record Date" means the Business Day that is three Business Days prior to 
a Distribution Date.

      "Records" means all Contracts, purchase orders, invoices and other 
agreements, documents, books, records and other media for the storage of 
information (including tapes, disks, punch cards, computer programs and 
databases and related property) maintained by Transferor, the Sellers or 
Servicer with respect to the Transferred Assets and/or the related Obligors.

      "Recoveries" means all Collections received by the Trust in respect of 
any Write-Off held by the Trust.

      "Regulation S Book-Entry Certificate" is defined in Section 6.11(c) of 
the Pooling Agreement.

      "Regulation S Temporary Book-Entry Certificate" is defined in Section 
6.11(c) of the Pooling Agreement.

      "Related Assets" is defined in Section 1.1 of the Purchase Agreement.

      "Related Security" means, with respect to any Receivable, (a) all of the 
applicable Seller's right, title and interest in and to the goods, if any,
relating to the sale that gave rise to the Receivable, (b) all other security
interests or liens and property subject thereto from time to time purporting to
secure payment of the Receivable, whether pursuant to the Contract related to
the Receivable, or otherwise, and (c) all letters of credit, guarantees and
other agreements or arrangements of whatever character from time to time
supporting or

                                                                       page A-16
<PAGE>
 
securing payment of the Receivable whether pursuant to the Contract related to
the Receivable or otherwise.

      "Related Transferred Assets" is defined in Section 2.1(a) of the Pooling 
Agreement.

      "Report Date" means the Business Day that is three Business Days prior to 
a Distribution Date.

      "Required Investors" means Holders of Investor Certificates and 
Purchasers that evidence at least 66-2/3% of the total outstanding principal 
amount of Investor Certificates and Purchased Interests.

      "Required Receivables" is defined, for purposes of any Series, in the 
applicable Supplement.

      "Required Series Holders" means with respect to any action to be taken by 
Investor Certificateholders of any Series, unless otherwise specified in the 
related Supplement, Investor Certificateholders that evidence at least 66-2/3% 
of the principal amount of those Certificates.

      "Responsible Officer" means, when used with respect to Trustee, (a) any 
officer within the Corporate Trust Office (or any successor group of Trustee), 
including any vice president, assistant vice president or any officer or 
assistant trust officer of Trustee customarily performing functions similar to 
those performed by the persons who hold the office of vice president, assistant 
vice president, or assistant secretary and (b) any other officer within the 
Corporate Trust Office with direct responsibility for the administration of the 
Pooling Agreement or to whom any corporate trust matter is referred at 
Trustee's Corporate Trust Office because of his knowledge of and familiarity 
with the particular subject.

      "Revolving Period" means, with respect to each Series, the period before 
the commencement of the earliest of any applicable amortization period, 
accumulation period or early amortization period.

      "RPA Indemnified Losses" is defined in Section 9.1 of the Purchase 
Agreement.

      "RPA Indemnified Party" is defined in Section 9.1 of the Purchase 
Agreement.

      "S&P" means Standard & Poor's Ratings Services, a division of the 
McGraw-Hill Companies, Inc.

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

                                                                       page A-17
<PAGE>
 
      "Seller" means each Person from time to time party to the Purchase 
Agreement as a "Seller."

      "Seller Account" is defined in Section 3.1(a) of the Purchase Agreement.

      "Seller Assignment Certificate" means an assignment by a Seller, 
substantially in the form of Exhibit B to the Purchase Agreement, evidencing 
Transferor's acquisition of the Receivables and Related Assets generated by the 
Seller, as it may be amended, supplemented or otherwise modified from time to 
time.

      "Seller Change Event" is defined in Section 3.5(e) of the Pooling 
Agreement.

      "Seller Dilution Adjustment" is defined in Section 3.5(b) of the Purchase 
Agreement.

      "Seller Guaranty" means the Guaranty, dated October 31, 1995, by 
WRO of the Obligations of the other Sellers, as it may be amended, 
supplemented or otherwise modified from time to time.

      "Seller Maturity Date" is defined in Section 3.2 of the Purchase 
Agreement.

      "Seller Noncomplying Receivable" means a Receivable that does not meet 
the criteria set forth in the definition of Eligible Receivables (after 
excluding the criteria contained in clause (c) of such definition and the 
criteria contained in clause (d) of the definition of Eligible Obligor).

      "Seller Noncomplying Receivables Adjustment" is defined in Section 3.5(a) 
of the Purchase Agreement.

      "Seller Receivables Review" is defined in Section 6.1(c) of the Purchase 
Agreement.

      "Seller Transaction Documents" means the Purchase Agreement, the Seller 
Assignment Certificates and the Account Agreements.

      "Senior Interest" is defined in the Purchase Money Note.

      "Series" means any series of Investor Certificates issued pursuant to 
Section 6.10 of the Pooling Agreement.

      "Series Collection Allocation Percentage" means, for any Series or 
Purchased Interest at any time, the percentage equivalent of a fraction the 
numerator of which is the Required Receivables for that Series or Purchased 
Interest and the denominator of which is the sum of the Required Receivables 
for all then outstanding Series and Purchased Interests.

                                                                       page A-18
<PAGE>
 
      "Series Interest" is defined in Section 4.1 of the Pooling Agreement.

      "Series Loss Allocation Percentage" means, for any Series or Purchased 
Interest for purposes of any Monthly Report, the percentage equivalent of a 
fraction the numerator of which is the Invested Amount of that Series or 
Purchased Interest and the denominator of which is the sum of the Invested 
Amounts of all then outstanding Series and Purchased Interests, in each case 
determined as of the beginning of the related Calculation Period (or such other 
date as may be specified in the related Supplement or PI Agreement).

      "Series 1995-1 Supplement" means the Series 1995-1 Supplement to Pooling 
and Servicing Agreement, dated as of October 31, 1995 among Transferor, WRO and 
Trustee, as in effect on the Closing Date.

      "Servicer" means at any time the Person then authorized pursuant to 
Article III of the Pooling Agreement to service, administer and collect 
Receivables and Related Transferred Assets.

      "Servicer Default" is defined in Section 10.1 of the Pooling Agreement.

      "Service Transfer" is defined in Section 10.2(b) of the Pooling 
Agreement.

      "Servicing Fee" is defined in Section 3.4 of the Pooling Agreement.

      "Settlement Period" means the period starting on one Distribution Date 
and ending on the day prior to the next Distribution Date.

      "Shared Investor Collections" means any funds identified as such in any 
Supplement or PI Agreement.

      "Shortfall" is defined, for any Series or Purchased Interest, in the 
related Supplement or PI Agreement.

      "Specified Assets" is defined in Section 1.1 of the Purchase Agreement.

      "Subscription Agreement" means the Subscription and Stockholder 
Agreement, dated as of October 31, 1995, between WRO and Buyer, as it 
may be amended, supplemented, amended and restated or otherwise modified from 
time to time in accordance with the Purchase Agreement and the Pooling 
Agreement.

      "Sub-Servicer" is defined in Section 3.1 of the Pooling Agreement.

      "Subsidiary" means, with respect to any Person, any corporation of which 
more than 50% of the outstanding capital stock having ordinary voting power to 
elect a majority of the board of directors of such corporation (irrespective of 
whether at the time capital stock of 

                                                                       page A-19
<PAGE>
 
any other class or classes of such corporation shall or might have voting power
upon the occurrence of any contingency) is at the time directly or indirectly
owned by such Person.

      "Successor Servicer" is defined in Section 10.2(a) of the Pooling 
Agreement.

      "Supplement" means each supplement to the Pooling Agreement executed by 
Transferor, Servicer and Trustee to specify the terms of a Series of 
Certificates, as the same may be amended, supplemented or otherwise modified 
from time to time.

      "Tax Opinion" means, with respect to any action and any Seller, an 
Opinion of Counsel to the effect that, for Federal tax purposes and state 
income and franchise tax purposes in New York and Texas, (a) such action will 
not adversely affect the characterization of the Investor Certificates of any 
outstanding Series or Class or any Purchased Interest as debt or partnership 
interests, (b) following such action the Trust will not be treated as an 
association (or publicly traded partnership) taxable as a corporation, (c) such 
action will not be treated as a taxable event to any Investor 
Certificateholder, Certificate Owner or holder of a Purchased Interest and (d) 
in the case of the original issuance of any Series or Class of Investor 
Certificates or any Purchased Interest, the Investor Certificates of the new 
Series or any Purchased Interest will properly be characterized as debt or 
partnership interests.

      "Tax or ERISA Lien" means a lien arising under Section 6321 of the 
Internal Revenue Code or Section 302(f) or 4068 of ERISA.

      "Terminating Seller" is defined in Section 1.8(a) of the Purchase 
Agreement.

      "Termination Notice" is defined in Section 10.1 of the Pooling Agreement.

      "Transaction Accounts" is defined in Section 4.2 of the Pooling 
Agreement.

      "Transaction Documents" means the Purchase Agreement, the Pooling 
Agreement, the Seller Guaranty, each Supplement, each PI Agreement and each 
other agreement designated as a Transaction Document in any Supplement or PI 
Agreement.

      "Transfer Agent and Registrar" means any transfer agent and registrar 
appointed pursuant to Section 6.3 of the Pooling Agreement and shall initially 
be Trustee.

      "Transferor" means Notepad Funding Corporation, a Delaware corporation.

      "Transferor Certificate" is defined in Section 4.1(b) of the Pooling 
Agreement.

      "Transferred Assets" is defined in Section 2.1 of the Pooling Agreement.

                                                                       page A-20
<PAGE>
 
      "Trust" means the trust created by the Pooling Agreement, which shall be 
known as the Notepad Funding Receivables Master Trust.

      "Trustee" means Manufacturers and Traders Trust Company, in its capacity 
as agent for the Certificateholders, or its successor-in-interest, or any 
successor trustee appointed as provided in the Pooling Agreement.

      "Turnover Days" means, at any time and with respect to a Seller Group, 
the product of (a) the sum of the beginning and ending Unpaid Balances of 
Receivables generated by such Seller Group during the immediately preceding 
Calculation Period divided by two, multiplied by (b) the number of days in the 
immediately preceding Calculation Period, divided by the aggregate amount 
payable pursuant to invoices giving rise to Receivables that were generated 
during the Calculation Period by such Seller Group.

      "UCC" means the Uniform Commercial Code as from time to time in effect in 
the applicable jurisdiction or jurisdictions.

      "Unmatured Early Amortization Event" means any event that, with the 
giving of notice or lapse of time, or both, would become an Early Amortization 
Event.

      "Unpaid Balance" of any Receivable means at any time the unpaid amount 
thereof as shown in the books of Servicer at such time.

      "Unrestricted Book-Entry Certificate" is defined in Section 6.11(c) of 
the Pooling Agreement.

      "Write-Off" means any Receivable that, consistent with the applicable 
Credit and Collection Policy, has been written off as uncollectible.

      "WRO" means Williamhouse-Regency of Delaware, Inc., a Delaware 
corporation.

      "WRO" means WRO and each of its Affiliates (other than Transferor).

      "WRO Group" means (i) divisions or operating units of Sellers engaged in 
lines of business that were, prior to the Closing Date, engaged in by WRO and 
its subsidiaries, and (ii) divisions or operating units of Sellers engaged in 
lines of business that were not engaged in by WRO, Ampad Corporation or their 
subsidiaries prior to the Closing Date, provided that such Sellers are included 
with the Sellers referred to in clause (i) above for purposes of WRO's 
management reporting.

      "144A Book-Entry Certificate" is defined in Section 6.12(b) of the 
Pooling Agreement.

                                                                       page A-21
<PAGE>
 
      B.  Other Interpretative Matters. For purposes of any Transaction 
Document, unless otherwise specified therein:  (1) accounting terms used and 
not specifically defined therein shall be construed in accordance with GAAP; 
(2) terms used in Article 9 of the New York UCC, and not specifically defined 
in that Transaction Document, are used therein as defined in such Article 9; 
(3) the term "including" means "including without limitation," and other forms 
of the verb "to include" have correlative meanings; (4) references to any 
Person include such Person's permitted successors; (5) in the computation of a 
period of time from a specified date to a later specified date, the word "from" 
means "from and including" and the words "to" and "until" each means "to but 
excluding"; (6) the words "hereof", "herein" and "hereunder" and words of 
similar import refer to such Transaction Document as a whole and not to any 
particular provision of such Transaction Document; (7) references to "Section", 
"Schedule" and "Exhibit" in such Transaction Document are references to 
Sections, Schedules and Exhibits in or to such Transaction Document; (8) the 
various captions (including any table of contents) are provided solely for 
convenience of reference and shall not affect the meaning or interpretation of 
such Transaction Document; and (9) references to any statute or regulation 
refer to that statute or regulation as amended from time to time, and include 
any successor statute or regulation of similar import.

                                                                       page A-22

<PAGE>
 
                                                                     EXHIBIT 5.1

                       [LETTERHEAD OF KIRKLAND & ELLIS]


                                  May 22, 1996



American Pad & Paper Company
17304 Preston Road
Suite 700
Dallas, Texas  75252

     Re:  American Pad & Paper Company of Delaware, Inc.
     Registration Statement on Form S-1
     Registration No. 333-3006
     ---------------------------------------------------

Ladies and Gentlemen:

     We are acting as special counsel to American Pad & Paper Company of
Delaware, Inc., a Delaware corporation formerly known as Williamhouse-Regency of
Delaware, Inc. (the "Company"), in connection with the proposed registration by
the Company of up to $200,000,000 in aggregate principal amount of the Company's
13% Senior Subordinated Notes due 2005, Series B (the "Exchange Notes"),
pursuant to a Registration Statement on Form S-1 (Registration No. 333-3006)
filed with the Securities and Exchange Commission (the "Commission") on March
29, 1996 under the Securities Act of 1933, as amended (the "Act") (such
Registration Statement, as amended or supplemented, is hereinafter referred to
as the "Registration Statement").  We are also acting as special counsel to
Williamhouse of California, Inc., Regency Thermographers, Inc., Regency
Thermographers of California, Inc., Regency Thermographers of Illinois Inc.,
Regency-Sonnell Greetings, Inc., Regency Thermographers of Washington, Inc., the
Precious Collection, Inc. and Stationery House Inc. VIP Division (collectively,
the "Subsidiary Guarantors"),  as issuers of guarantees (collectively, the
"Guarantees") of the obligations of the Company under the Exchange Notes.  The
Exchange Notes and the Guarantees are to be issued pursuant to the Indenture
(the "Indenture"), dated as of December 1, 1995, among the Company, the
Subsidiary Guarantors and IBJ Schroder Bank & Trust Company, as Trustee, in
exchange for and in replacement of the Company's outstanding 13% Senior
Subordinated Notes due 2005, Series A (the "Notes"), of which $200,000,000 in
aggregate principal amount is outstanding.

     In that connection, we have examined originals, or copies certified or
otherwise identified to our satisfaction, of such documents, corporate records
and other instruments as we have
<PAGE>
 
                               KIRKLAND & ELLIS

American Pad & Paper Company
May 22, 1996
Page 2

deemed necessary for the purposes of this opinion, including (i) the Certificate
of Incorporation, as amended, and By-Laws of the Company and each Subsidiary
Guarantor, (ii) minutes and records of the corporate proceedings of the Company
and each Subsidiary Guarantor with respect to the issuance of the Exchange Notes
and the Guarantees, respectively, (iii) the Registration Statement, and (iv)
Registration Rights Agreement, dated December 1, 1995, among the Company,
certain of the Subsidiary Guarantors, BT Securities Corporation and Wasserstein
Perella Securities, Inc.

     For purposes of this opinion, we have assumed the authenticity of all
documents submitted to us as originals, the conformity to the originals of all
documents submitted to us as copies and the authenticity of the originals of all
documents submitted to us as copies.  We have also assumed the genuineness of
the signatures of persons signing all documents in connection with which this
opinion is rendered, the authority of such persons signing on behalf of the
parties thereto and the due authorization, execution and delivery of all
documents by the parties thereto other than the Company and each Subsidiary
Guarantor.  As to any facts material to the opinions expressed herein which we
have not independently established or verified, we have relied upon statements
and representations of officers and other representatives of the Company and
others.

     Our opinion expressed below is subject to the qualifications that we
express no opinion as to the applicability of, compliance with, or effect of (i)
any bankruptcy, insolvency, reorganization, fraudulent transfer, fraudulent
conveyance, moratorium or other similar law affecting the enforcement of
creditors' rights generally, (ii) general principles of equity (regardless of
whether enforcement is considered in a proceeding in equity or at law), (iii)
public policy considerations which may limit the rights of parties to obtain
certain remedies and (iv) any laws except the laws of the State of New York, the
General Corporation law of the State of Delaware and the federal laws of the
United States of America.

     Based upon and subject to the foregoing qualifications, assumptions and
limitations and the further limitations set forth below, we are of the opinion
that when (i) the Registration Statement becomes effective, (ii) the Board of
Directors and the appropriate officers of the Company and each Subsidiary
Guarantor have taken all necessary action to fix and approve the terms of the
Exchange Notes and the Guarantees, respectively, (iii) the Indenture has been
duly qualified under the Trust Indenture Act of 1939, as amended and (iv) the
Exchange Notes and the Guarantees have been duly executed and authenticated in
accordance with the provisions of the Indenture and duly delivered to the
purchasers thereof in exchange for the Notes, the Exchange Notes and the
Guarantees will be validly issued obligations of the Company and each Subsidiary
Guarantor, respectively.
<PAGE>
 
                               KIRKLAND & ELLIS

American Pad & Paper Company
May 22, 1996
Page 3

     We hereby consent to the filing of this opinion with the Commission as
Exhibit 5 to the Registration Statement.  We also consent to the reference to
our firm under the heading "Legal Matters" in the Registration Statement.  In
giving this consent, we do not thereby admit that we are in the category of
persons whose consent is required under Section 7 of the Act or the rules and
regulations of the Commission.

     This opinion is limited to the specific issues addressed herein, and no
opinion may be inferred or implied beyond that expressly stated herein.  We
assume no obligation to revise or supplement this opinion should the present
laws of the States of New York or Delaware or the federal law of the United
States be changed by legislative action, judicial decision or otherwise.

     This opinion is furnished to you in connection with the filing of the
Registration Statement and is not to be used, circulated, quoted or otherwise
relied upon for any other purpose.

                                     Very truly yours,
        
                                     /s/ KIRKLAND & ELLIS

                                     KIRKLAND & ELLIS

<PAGE>
 
                                                                    Exhibit 21.1

                        SUBSIDIARIES OF THE REGISTRANT
<TABLE>    
<CAPTION>
        
                                  STATE OR OTHER        
                                   JURISDICTION         NAMES UNDER WHICH SUCH
                                OF INCORPORATION OR         SUBSIDIARY DOES   
NAME OF SUBSIDIARY                 ORGANIZATION                BUSINESS        
- ---------------------------     -------------------     ----------------------
<S>                             <C>                     <C>
Stationery House Inc. VIP            Delaware                     (1)
 Division

Williamhouse of                      Colorado                     (1)
 California, Inc.

The Precious Collection, Inc.        Texas                        (1)
 
Regency Sonnell Greetings, Inc.      California                   (1)
 
Regency Thermographers, Inc.         Delaware                     (1)
 
Regency Thermographers of            California                   (1)
 California, Inc.

Regency Thermographers of            Illinois                     (1)
 Illinois, Inc.

Regency Thermographers of            Washington                   (1)
 Washington, Inc.

Notepad Funding Corporation          Delaware                     (1)
- ---------------------------          --------                     ---
</TABLE>     

(1)  In addition to their actual names, the subsidiaries may do business under
     the following names: Ampad; Regency; Williamhouse and Williamhouse-Regency.

<PAGE>
 
                                                                    EXHIBIT 23.1

                      CONSENT OF INDEPENDENT ACCOUNTANTS

We hereby consent to the use in the Prospectus constituting part of this 
Registration Statement on Amendment No. 1 to Form S-1 of our report dated March 
19, 1996, relating to the consolidated financial statements of American Pad & 
Paper Company of Delaware, Inc. and our report dated March 22, 1996, relating to
the statements of net sales and cost of sales of Globe-Weis, which appear on 
page F-2 and page F-59, respectively, in such Prospectus.  We also consent to 
the references to us under the headings "Experts" in such Prospectus.

/s/ Price Waterhouse

 PRICE WATERHOUSE LLP

Dallas, Texas
May 22, 1996

<PAGE>
 
                                                                    EXHIBIT 23.2


                        CONSENT OF INDEPENDENT AUDITORS

The Board of Directors
WR Acquisition, Inc.

We consent to the use of our report included herein and to the reference to our 
firm under the heading "Experts" in the prospectus.

                                        /s/ KPMG Peat Marwick LLP

                                            KPMG Peat Marwick LLP


New York, New York
May 22, 1996

<PAGE>
 
                                                                      Exhibit 25



                              --------------------
                       SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D. C. 20549
                              --------------------
                                    FORM T-1

                            STATEMENT OF ELIGIBILITY
                   UNDER THE TRUST INDENTURE ACT OF 1939 OF A
                    CORPORATION DESIGNATED TO ACT AS TRUSTEE

                      CHECK IF AN APPLICATION TO DETERMINE
                      ELIGIBILITY OF A TRUSTEE PURSUANT TO
                               SECTION 305(b)(2)_

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

                       IBJ SCHRODER BANK & TRUST COMPANY
              (EXACT NAME OF TRUSTEE AS SPECIFIED IN ITS CHARTER)


     New York                                              13-5375195
(Jurisdiction of incorporation                          (I.R.S. employer
or organization if not a U.S. national bank)            identification No.)

One State Street, New York, New York                          10004
(Address of principal executive offices)                    (Zip code)

                       IBJ SCHRODER BANK & TRUST COMPANY
                                One State Street
                            New York, New York 10004
                                 (212) 858-2000
           (Name, address and telephone number of agent for service)

                AMERICAN PAD & PAPER COMPANY OF DELAWARE, INC.
                 F/N/A WILLIAMHOUSE-REGENCY OF DELAWARE, INC.
              (Exact name of obligor as specified in its charter)
            See Table of Subsidiary Guarantors on Schedule 1 hereto

      Delaware                                      25-1512956
(State or other jurisdiction of                  (I.R.S. employer
incorporation or organization)                   identification No.)

17304 Preston Road, suite 700
Dallas, TX                                            75252-5613
(Address of principal executive offices)              (Zip code)

                              --------------------
                13% Series B Senior Subordinated Notes due 2005
                        (Title of indenture securities)

                 --------------------------------------------
<PAGE>
 
Item 1.        General information

               Furnish the following information as to the trustee:

    (a)        Name and address of each examining or supervising authority to
               which it is subject.

               New York State Banking Department, Two Rector Street, New York,
               New York

               Federal Deposit Insurance Corporation, Washington, D.C.

               Federal Reserve Bank of New York Second District,
               33 Liberty Street, New York, New York

    (b)        Whether it is authorized to exercise corporate
               trust powers.

                                      Yes

Item 2.        Affiliations with the Obligor.

               If the obligor is an affiliate of the trustee, describe each such
               affiliation.

               The obligor is not an affiliate of the trustee.


Item 13.       Defaults by the Obligor.


     (a)       State whether there is or has been a default with respect to the
               securities under this indenture.  Explain the nature of any 
               such default.

                                      None

     (b)       If the trustee is a trustee under another indenture under which
               any other securities, or certificates of interest or
               participation in any other securities, of the obligor are
               outstanding, or is trustee for more than one outstanding series
               of securities under the indenture, state whether there has been a
               default under any such indenture or series, identify the
               indenture or series affected, and explain the nature of any such
               default .

                                      None




                                       2
<PAGE>
 
Item 16.  List of exhibits.

          List below all exhibits filed as part of this statement of
          eligibility.

     *1.  A copy of the Charter of IBJ Schroder Bank & Trust Company as amended
          to date. (See Exhibit 1A to Form T-1, Securities and Exchange
          Commission File No. 22-18460).

     *2.  A copy of the Certificate of Authority of the trustee to Commence
          Business (Included in Exhibit 1 above).

     *3.  A copy of the Authorization of the trustee to exercise corporate trust
          powers, as amended to date (See Exhibit 4 to Form T-1, Securities and
          Exchange Commission File No. 22-19146).

     *4.  A copy of the existing By-Laws of the trustee, as amended to date (See
          Exhibit 4 to Form T-1, Securities and Exchange Commission File No. 22-
          19146).

      5.  Not Applicable

      6.  The consent of United States institutional trustee required by
          Section 321(b) of the Act.

      7.  A copy of the latest report of condition of the trustee published
          pursuant to law or the requirements of its supervising or examining
          authority.

*     The Exhibits thus designated are incorporated herein by reference as
      exhibits hereto. Following the description of such Exhibits is a reference
      to the copy of the Exhibit heretofore filed with the Securities and
      Exchange Commission, to which there have been no amendments or changes. 

                                       3
<PAGE>
 
                                      NOTE
                                      ----

In answering any item in this Statement of Eligibility which relates to matters
peculiarly within the knowledge of the obligor and its directors or officers,
the trustee has relied upon information furnished to it by the obligor.

Inasmuch as this Form T-1 is filed prior to the ascertainment by the trustee of
all facts on which to base responsive answers to Item 2, the answer to said Item
are based on incomplete information.

Item 2, may, however, be considered as correct unless amended by an amendment to
this Form T-1.

Pursuant to General Instruction B, the trustee has responded to Items 1, 2 and
16 of this form since to the best knowledge of the trustee as indicated in Item
13, the obligor is not in default under any indenture under which the applicant
is trustee.






                                       4
<PAGE>
 
                                   SIGNATURE
                                   ---------

          Pursuant to the requirements of the Trust Indenture Act of 1939, the
trustee, IBJ Schroder Bank & Trust Company, a corporation organized and existing
under the laws of the State of New York, has duly caused this statement of
eligibility to be signed on its behalf by the undersigned, thereunto duly
authorized, all in the City of New York, and State of New York, on the 16th day
of May, 1996.



                              IBJ SCHRODER BANK & TRUST COMPANY



                              By: /s/ Thomas J. Bogert
                                  --------------------------
                                      Thomas J. Bogert
                                      Assistant Vice President





                                       5
<PAGE>
 
                                                                      SCHEDULE I

                         TABLE OF SUBSIDIARY GUARANTORS

The address and telephone number of the principal executive officers of each of
the Subsidiary Guarantors listed below are the same as set forth for American
Pad & Paper Company of Delaware, Inc.  All of such Subsidiary Guarantors are
direct or indirect subsidiaries of American Pad & Paper Company of Delaware,
Inc.

<TABLE>
<CAPTION>

                                         State or Other
                                        Jurisdiction Of         I.R.S. Employer
Exact Name of Registrant                Incorporation Or        Identification
As Specified in Its Charter               Organization             Number
 
 
<S>                                     <C>                     <C>
Stationery House Inc. VIP Division            Delaware            23-2575118
Williamhouse of California, Inc.              Colorado            84-0807780
The Precious Collection, Inc.                 Texas               13-2841515
Regency Sonnell Greetings, Inc.               California          95-3887676
Regency Thermographers, Inc.                  Delaware            13-1960400
Regency Thermographers of California, Inc.    California          95-2314024
Regency Thermographers of Illinois, Inc.      Illinois            36-2274605
Regency Thermographers of Washington, Inc.    Washington          91-0730734 
 
</TABLE>
<PAGE>
 
                                   EXHIBIT 6

                               CONSENT OF TRUSTEE



          Pursuant to the requirements of Section 321(b) of the Trust Indenture
Act of 1939, as amended, in connection with the issue by American Pad & Paper
Company of Delaware, Inc.  of its 13% Senior Subordinated Notes due 2005, we
hereby consent that reports of examinations by Federal, State, Territorial, or
District authorities may be furnished by such authorities to the Securities and
Exchange Commission upon request therefor.


                              IBJ SCHRODER BANK & TRUST COMPANY



                              By: /s/ Thomas J. Bogert
                                 --------------------------
                                      Thomas J. Bogert
                                      Assistant Vice President



Dated: May 16, 1996





                                       8


T-1CT-981
<PAGE>
 
                                   EXHIBIT 7


                      CONSOLIDATED REPORT OF CONDITION OF
                       IBJ SCHRODER BANK & TRUST COMPANY
                             OF NEW YORK, NEW YORK
                     AND FOREIGN AND DOMESTIC SUBSIDIARIES


                         REPORT AS OF DECEMBER 31, 1995


<TABLE>
<CAPTION> 

                                                                                DOLLAR AMOUNTS
                                                                                 IN THOUSANDS
                                                                              ----------------


                                     ASSETS

<S>                                                        <C>                 <C>
Cash and balance due from depository institutions:
    Noninterest-bearing balances and currency and coin........................ $   22,187
    Interest-bearing balances................................................. $  160,833
 
Securities:   Held to Maturity................................................ $  167,109
              Available-for-sale.............................................. $   27,914
 
Federal funds sold and securities purchased under
agreements to resell in domestic offices of the bank
and of its Edge and Agreement subsidiaries and in IBFs:
    Federal Funds sold........................................................ $  179,394
    Securities purchased under agreements to resell........................... $      -0-
 
Loans and lease financing receivables:
    Loans and leases, net of unearned income..................  $ 1,645,286
    LESS: Allowance for loan and lease losses.................  $    52,532
    LESS: Allocated transfer risk reserve...................... $      -0-
    Loans and leases, net of unearned income, allowance, and reserve.......... $1,592,754
 
Assets held in trading accounts............................................... $      220
 
Premises and fixed assets..................................................... $    7,349
 
Other real estate owned....................................................... $      397
 
Investments in unconsolidated subsidiaries and associated companies........... $      -0-
 
Customers' liability to this bank on acceptances outstanding.................. $      684
 
Intangible assets............................................................. $      -0-
 
Other assets.................................................................. $   66,374
 
TOTAL ASSETS.................................................................. $2,225,215
 
</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission