WORLD OMNI DEALER FUNDING INC
8-A12B/A, 1996-06-25
ASSET-BACKED SECURITIES
Previous: STORAGE TRUST REALTY, 8-K, 1996-06-25
Next: UNIVERSAL STAINLESS & ALLOY PRODUCTS INC, 10-Q/A, 1996-06-25


 

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    FORM 8-A/A
                                              
                                AMENDMENT NO. 1
                FOR REGISTRATION OF CERTAIN CLASSES OF SECURITIES
                     PURSUANT TO SECTION 12(b) or (g) OF THE
                         SECURITIES EXCHANGE ACT OF 1934


                         WORLD OMNI DEALER FUNDING INC.
             (Exact name of registrant as specified in its charter)

      Florida                                         65-0296366
(State of incorporation                (I.R.S. Employer Identification No.)
     or organization)

120 Northwest 12th Avenue
P.O. Box 1160
Deerfield Beach, Florida                                    33442
(Address of principal                                     (Zip Code)
executive offices)


                     SECURITIES TO BE REGISTERED PURSUANT TO
                            SECTION 12(b) OF THE ACT:


                                                   Name of each exchange
 Title to each class                               on which each class
 to be so registered                               is to be registered
      None                                                None


                     SECURITIES TO BE REGISTERED PURSUANT TO
                            SECTION 12(g) OF THE ACT:


                          Series 1996-2, Floating Rate
                               Dealer Loan Backed
                              Certificates, Class A
                                (Title of Class)
                
<PAGE>

Item 1. Description of Registrant's Securities to be
        Registered.

        Item 1 is answered by incorporating by reference to the "Description of
        the Certificates" on pages 34-69 of the Prospectus dated May 16, 1996,
        which is included in the Registration Statement File No. 333-3816.
        A copy of these pages is filed as Exhibit 6.

Item 2. Exhibits.

        Exhibit 1     Specimen copies of the Series 1996-2,
                      Floating Rate Dealer Loan Backed
                      Certificates, Class A

        Exhibit 2     Conformed copy of the Master Pooling
                      and Servicing Agreement, dated as of
                      October 1, 1994, between World Omni
                      Dealer Funding Inc., as transferor,
                      World Omni Financial Corp., as
                      servicer, and Fleet National Bank
                      (successor trustee to NationsBank of
                      Virginia, N.A.), as trustee

        Exhibit 3     Conformed copy of the Series 1996-2
                      Supplement, dated as of May 1, 1996,
                      to the Master Pooling and Servicing 
                      Agreement between World Omni Dealer
                      Funding Inc., as transferor, World
                      Omni Financial Corp., as servicer, and
                      Fleet National Bank, as trustee

        Exhibit 4     Conformed copy of the Receivables
                      Purchase Agreement dated as of Octo-
                      ber 1, 1994 between World Omni Dealer
                      Funding Inc. and World Omni Financial
                      Corp.

        Exhibit 5     Underwriting Agreement, dated May 16,
                      1996, between World Omni Dealer
                      Funding Inc. and CS First Boston Cor-
                      poration as underwriter

        Exhibit 6     "Description of the Certificates", pages
                      34-69 of the Prospectus dated May 16, 
                      1996 relating to the sale of the Series
                      1996-2, Floating Rate Dealer Loan
                      Backed Certificates, Class A (Regis-
                      tration Statement on Form S-1, File
                      No. 333-3816)
      
<PAGE>



                                    SIGNATURE


          Pursuant to the requirements of Section 12 of the Securities
Exchange Act of 1934, the registrant has duly caused this Amendment No. 1 to
Registration Statement on Form 8-A to be signed on its behalf by the under-
signed, thereunto duly authorized.


                         WORLD OMNI DEALER FUNDING INC.
                                  (Registrant)


Dated: June 24, 1996                       By:/s/ Patrick C. Ossenbeck
                                              ------------------------
                                           Name: Patrick C. Ossenbeck
                                           Title: Assistant Treasurer

<PAGE>


                                  EXHIBIT INDEX


Exhibit No.     Description                                               Page

 1              Specimen copies of the Series 1996-2,
                Floating Rate Dealer Loan Backed Cer-
                tificates, Class A(previously filed)

 2              Conformed copy of the Master Pooling
                and Servicing Agreement, dated as of
                October 1, 1994, between World Omni
                Dealer Funding Inc., as transferor,
                World Omni Financial Corp., as
                servicer, and Fleet National Bank
                (successor trustee to NationsBank of
                Virginia, N.A.), as trustee (incorporated
                by reference to World Omni Dealer Funding
                Inc.'s Current Report on Form 8-K, filed
                on November 1, 1994, Exhibit 4.1)

 3              Conformed copy of the Series 1996-2
                Supplement, dated as of May 1, 1996,
                to the Master Pooling and Servicing 
                Agreement between World Omni Dealer
                Funding Inc., as transferor, World
                Omni Financial Corp., as servicer, and
                Fleet National Bank, as trustee (incor-
                porated by reference to World Omni Dealer
                Funding Inc.'s Current Report on Form 8-K,
                filed on May 28, 1996, Exhibit 4.1)

 4              Conformed copy of the Receivables
                Purchase Agreement dated as of Octo-
                ber 1, 1994 between World Omni Dealer
                Funding Inc. and World Omni Financial
                Corp. (incorporated by reference to World
                Omni Dealer Funding Inc.'s Current Report
                on Form 8-K, filed on November 1, 1994,
                Exhibit 10.1)

 5              Underwriting Agreement, dated May 16,
                1996, between World Omni Dealer
                Funding Inc. and CS First Boston Cor-
                poration as underwriter (incorporated
                by reference to World Omni Dealer
                Funding Inc.'s Current Report on Form
                8-K, filed on May 28, 1996, Exhibit 1.1)

 6              "Description of the Certificates",
                page 34-69, of the Prospectus dated
                May 16, 1996 relating to the sale of
                the Series 1996-2 Floating Rate Dealer
                Loan Backed Certificates, Series A 
                (Registration Statement on Form S-1, 
                File No. 333-3816)
     

[EXHIBIT 6]
[Pages 34-69 of May 16, 1996 Prospectus]


                         DESCRIPTION OF THE CERTIFICATES

GENERAL

     The Certificates  will be issued pursuant to a Master Pooling and Servicing
Agreement,  dated as of October  1,  1994,  as  supplemented  by the  Supplement
relating to the  Certificates  (as so supplemented or amended from time to time,
the "Pooling  and  Servicing  Agreement"),  among WODFI,  as  Transferor  of the
Receivables,   WOFCO,  as  Servicer  of  the   Receivables,   and  the  Trustee,
substantially in the form filed as an exhibit to the  Registration  Statement of
which this  Prospectus is a part. The Trustee will make available for inspection
a copy of the Pooling and Servicing Agreement (without exhibits or schedules) to
Certificateholders  on written request.  The following summary describes certain
terms of the Pooling and  Servicing  Agreement,  does not purport to be complete
and is  qualified  in its  entirety by  reference  to the Pooling and  Servicing
Agreement.

     The Certificates will evidence undivided beneficial interests in the assets
of the Trust  representing  the right to receive  from the portion of such Trust
assets  allocated to the  Certificateholders'  Interest  funds up to (but not in
excess of) the amounts required to make payments of interest on and principal of
the Certificates pursuant to the Pooling and Servicing Agreement.

     Each Class of  Certificates  will  initially be  represented by one or more
certificates  registered  in the name of the nominee of DTC  (together  with any
successor  depository selected by the Transferor,  the "Depository"),  except as
set forth below.  Each Class of  Certificates  will be available for purchase in
minimum  denominations  of $1,000 and integral  multiples  thereof in book-entry
form. Each $1,000  principal  amount of the Class A Certificates and the Class B
Certificates  will  represent  1/167,500  and  1/7,500,   respectively,  of  the
Certificateholders' Interest. The Transferor has been informed by DTC that DTC's
nominee  will be Cede & Co.  ("Cede").  Accordingly,  Cede is expected to be the
holder of record of the  Certificates.  No Certificate Owner will be entitled to
receive a  certificate  representing  such person's  beneficial  interest in its
Class of Certificates,  except in the event  Definitive  Certificates are issued
under the limited  circumstances  described herein.  Unless and until Definitive
Certificates are issued, all references herein to actions by  Certificateholders
shall  refer  to  actions  taken  by  DTC  upon  instructions  from  its  Direct
Participants  (as defined below),  and all references  herein to  distributions,
notices,   reports  and   statements  to   Certificateholders   shall  refer  to
distributions,  reports and statements to DTC or Cede, as the registered  holder
of the  Certificates.  See  "--  Book-Entry  Registration"  and  "--  Definitive
Certificates."

INTEREST


     Interest on the principal  balance of the Class A Certificates  will accrue
at a per annum rate (the "Class A  Certificate  Rate") equal to One-Month  LIBOR
plus 14 basis  points  (0.14%) (the "Class A LIBOR  Rate"),  and interest on the
principal  balance of the Class B  Certificates  will accrue at a per annum rate
(the "Class B Certificate  Rate") equal to One-Month  LIBOR plus 27 basis points
(0.27%) (the "Class B LIBOR Rate");  provided that, on any Distribution Date, if
the  weighted  average  of the Class A LIBOR  Rate and the Class B LIBOR Rate is
greater than the Asset  Receivables  Rate, then the Class A Certificate Rate and
the  Class B  Certificate  Rate for such  Distribution  Date  will be the  Asset
Receivables Rate.

<PAGE>

     Interest at the Certificate Rate will be payable to the  Certificateholders
on  each  Distribution  Date,   commencing  in  May  1996.  Interest  due  on  a
Distribution Date will accrue from and including the preceding Distribution Date
(or, in the case of the first  Distribution Date, from and including the Closing
Date) to but excluding such Distribution Date. Interest due for any Distribution
Date will be calculated on the basis of the actual number of days elapsed during
the  related  Interest  Period  and a year  assumed  to  consist of 360 days and
interest  due but not  paid on any  Distribution  Date  will be due on the  next
Distribution  Date,  together with, to the extent lawfully payable,  interest on
such amount at the Class A Certificate Rate or the Class B Certificate  Rate, as
applicable, plus 200 basis points (2.00%). Interest payments on the Certificates
at  the  Certificate  Rate  will  be  derived  from  Certificateholder  Interest
Collections for a Collection Period, withdrawals, if any, from the Reserve Fund,
Investment  Proceeds,  if  any,  and,  under  certain  circumstances,  Available
Transferor Collections to the extent of the Available Subordinated Amount.

     The  "Asset  Receivables  Rate" for any  Interest  Period  shall  equal the
product of (a) the  quotient  obtained  by  dividing  (i) 360 by (ii) the actual
number of days elapsed in such Interest  Period and (b) a percentage,  expressed
as a  fraction,  (i) the  numerator  of  which  is the  sum of (A) the  Floating
Allocation  Percentage of Interest Collections allocable to the Regular Pool for
the  latest  Collection  Period  ending  prior to the last day of such  Interest
Period (which for their purpose only is based on interest  amounts billed to the
Dealers which are due during such Collection  Period) less, unless waived by the
Servicer,  the Monthly Servicing Fee with respect to such immediately  preceding
Collection  Period  and  (B)  the  Investment  Proceeds  to be  applied  on  the
Distribution  Date related to such Interest  Period and (ii) the  denominator of
which is the sum of (A) the product of the Floating  Allocation  Percentage  and
the  average   Regular  Pool  Balance  (after  giving  effect  to  any  Investor
Charge-Offs,   and  including   Ineligible   Receivables   and  certain   excess
receivables) for such immediately preceding Collection Period and (B) the Series
1996-2  portion  of the  average  principal  balance  of funds on deposit in the
Excess Funding Account for such Collection  Period.  If for any Interest Period,
the  weighted  average  of the  Class A LIBOR  Rate and the  Class B LIBOR  Rate
exceeds the Asset


<PAGE>

Receivables  Rate,  funds available as provided herein after making all required
distributions and deposits with respect to each Class of Certificates, including
payments  with respect to principal  (including  payments to the Excess  Funding
Account),  Class A Monthly  Interest and Class B Monthly  Interest,  the Monthly
Servicing Fee, the Reserve Fund Deposit Amount,  the Investor Default Amount and
the  unreimbursed  Monthly  Dilution  Amount,  will be used to pay the Shortfall
Amount.  If the Servicer  determines that such amounts will not be sufficient to
pay the Shortfall  Amount on the related  Distribution  Date, the Servicer shall
notify the Transferor, and the Transferor will be obligated to deposit an amount
sufficient to pay such  Shortfall  Amount in the  Collection  Account on the day
preceding the related Distribution Date for payment to Certificateholders. Under
certain circumstances specified in the Pooling and Servicing Agreement,  failure
by the  Transferor  to pay any  Shortfall  Amount or any  Carry-Over  Amount may
result in an Early Amortization Event.

     In the event that the  Transferor  fails to pay a  Shortfall  Amount on any
Distribution  Date,  interest shall accrue on such Shortfall Amount and shall be
payable,  together with interest thereon at the applicable Certificate Rate plus
2% (such Shortfall Amount plus such interest thereon, a "Carry-Over Amount"), on
the next succeeding Distribution Date in the same manner as a Shortfall Amount.

     At such time as (i) the Invested Amount of the Certificates is zero and all
interest  due and owing on the  Certificates  has been paid in full and (ii) any
accrued and unpaid  Carry-Over  Amount exists at such time, then, in such event,
Available  Transferor  Collections will be applied by the Servicer to the extent
of the  Available  Subordinated  Amount  to pay  any  such  accrued  and  unpaid
Carry-Over Amount.

     "Interest  Period" shall mean with respect to any  Distribution  Date,  the
period from and including  the  Distribution  Date  immediately  preceding  such
Distribution  Date (or,  in the case of the first  Distribution  Date,  from and
including the Closing Date) to but excluding such Distribution Date.

     One-Month LIBOR will be calculated on each Interest  Determination  Date in
the following manner.  Two London Business Days (as defined below) preceding the
first day of an Interest  Period (or two  business  days  preceding  the Closing
Date,  in  the  case  of  the  first  Interest   Period)  (each,   an  "Interest
Determination  Date"),  WOFCO,  as Servicer,  will ascertain the One-Month LIBOR
Rate,  which  rate will be  confirmed  by Fleet  National  Bank (the  "Reference
Agent"),  as agent for the Trust. The One-Month LIBOR Rate shall be the rate for
deposits  in U.S.  dollars  having a  one-month  maturity  which  appears on the
Telerate Page 3750 as of 11:00 A.M., London time, on such Interest Determination
Date. "Telerate Page 3750" means the display page so designated on the Dow Jones
Telerate Service (or such other page as may replace that page on that service or
such other  service or services  as may be  nominated  by the  British  Banker's
Association  for the purpose of displaying  London  interbank  offered rates for
U.S. dollar deposits).

     With  respect to an  Interest  Determination  Date for which the  One-Month
LIBOR Rate does not appear on the Telerate Page 3750,  the One-Month  LIBOR Rate
will be determined on the basis of the rates at which  deposits in U.S.  dollars
are offered by four major banks in the London  interbank  market selected by the
Reference  Agent (the "Reference  Banks") at  approximately  11:00 A.M.,  London
time, on such Interest Determination Date to prime banks in the London interbank
market,  commencing on the second London Business Day immediately following such
Interest  Determination  Date and having a one-month maturity and in a principal
amount  equal  to  an  amount  of  not  less  than  U.S.   $1,000,000   that  is
representative  for a single  transaction  in such market at such time.  "London
Business  Day" shall mean any  business  day on which  dealings  in  deposits in
United  States  dollars  are  transacted  in the London  interbank  market.  The
Reference Agent will request the principal  London office of each such Reference
Bank to provide a quotation of its rate,  and the  Reference  Agent will confirm
each such rate quoted by the Reference  Banks.  If at least two such  quotations
are provided,  the One-Month LIBOR Rate on such Interest Determination Date will
be the  arithmetic  mean  (rounded  upward,  if  necessary,  to the nearest five
decimal points) of such  quotations.  If fewer than two quotations are provided,
the  One-Month  LIBOR  Rate  on such  Interest  Determination  Date  will be the
arithmetic  mean  (rounded  upward,  if  necessary,  to the nearest five decimal
points) of the rates  quoted by three major  banks in New York City  selected by
the Reference  Agent at  approximately  11:00 A.M.,  New York City time, on such
Interest Determination Date for loans in U.S. dollars to leading European banks,
commencing on the second London Business Day immediately following such Interest
Determination  Date and having a one-month  maturity  and in a principal  amount
equal to an amount of not less than U.S.


<PAGE>

$1,000,000  that is  representative  for a single  transaction in such market at
such time;  provided,  however,  that if the banks in New York City  selected as
aforesaid by the Reference  Agent are not quoting as mentioned in this sentence,
the Class A Certificate  Rate and the Class B Certificate Rate will be the Class
A  Certificate  Rate  and the  Class B  Certificate  Rate in  effect  on the day
immediately preceding such Interest Determination Date.

     The establishment of One-Month LIBOR on each Interest Determination Date by
the Reference  Agent and its  calculation of the applicable rate of interest for
the  Certificates  for the  related  Interest  Period  shall (in the  absence of
manifest error) be final and binding.

PRINCIPAL

     In general,  no principal  payments will be made to the  Certificateholders
until the  Expected  Final  Payment  Date or,  upon the  occurrence  of an Early
Amortization  Event,  as described  herein,  until the first  Distribution  Date
following such event or as necessary upon the occurrence of an Asset Composition
Event.  No  principal  payments  will be made to the Class B  Certificateholders
until the final principal payment with respect to the Class A Certificateholders
has been made. During the Revolving Period, collections of Principal Receivables
allocable to the Certificateholders'  Interest,  subject to certain limitations,
will either be (a) to the extent not  retained by the  Transferor,  allocated to
the Excess  Funding  Account as described  herein,  (b) allocated to one or more
Series or Purchased  Interests which are in amortization,  early amortization or
accumulation   periods  to  cover   principal   payments  due  to  the  investor
certificateholders  or  Purchasers  of any such Series or Purchased  Interest or
which provide for excess funding  accounts or similar  arrangements or (c) if no
such Series or Purchased  Interest is then amortizing or accumulating  principal
or  otherwise  does  not  provide  for  excess   funding   accounts  or  similar
arrangements,   paid  to  the  Transferor  or  held  as  Unallocated   Principal
Collections.  See "-- Allocation  Percentages -- Principal  Collections" and "--
Distributions   from  the   Collection   Account;   Reserve  Fund  --  Principal
Collections."

     Unless and until an Early  Amortization Event shall have occurred and until
the outstanding  principal  balance of the Certificates is paid in full, on each
Distribution  Date with  respect  to the  Accumulation  Period,  collections  of
Principal Receivables allocable to the Certificateholders' Interest plus certain
other amounts  comprising  Monthly  Principal will no longer be applied entirely
for the benefit of another Series or Purchased  Interest or to the Transferor as
described above but instead an amount thereof up to the Controlled  Distribution
Amount  for each such  Distribution  Date  will be  deposited  in the  Principal
Funding  Account.  The  funds  on  deposit  in  the  Principal  Funding  Account
(including any amounts  deposited  therein from the Excess Funding Account) will
be used to pay first the Class A Principal  Amount on the Expected Final Payment
Date and then, to the extent funds are available, the outstanding balance of the
Class B Certificates.  If, on the Expected Final Payment Date, the amount in the
Principal Funding Account is less than the outstanding  principal balance of the
Certificates,  the amounts in such accounts will  nevertheless be distributed on
such date first to Class A Certificateholders  and then, to the extent funds are
available   after   Class  A   Certificateholders   are   paid,   the   Class  B
Certificateholders,  the Early  Amortization  Period will  commence and, on each
Special Payment Date  thereafter,  the Class A  Certificateholders  will receive
distributions  of Class A Monthly  Principal and Class A Monthly  Interest until
the Class A Principal  Amount has been paid in full or the Termination  Date has
occurred. Following payment in full of all Class A Monthly Principal and Class A
Monthly  Interest,  respectively,  the Class B  Certificateholders  will receive
distributions  of  Class B  Monthly  Principal  and  Class B  Monthly  Interest,
respectively,  until the Class B  Principal  Amount has been paid in full or the
Termination Date has occurred.

     It is  expected  that the  final  principal  payment  with  respect  to the
Certificates  will be made on the Expected Final Payment Date, but the principal
of the Certificates may be paid earlier or, depending on the actual payment rate
on the  Receivables,  later,  as  described  under  "Risk  Factors --  Payments;
Delays."  If the  Receivables  are  sold  or  reassigned  to the  Transferor  as
described  below,  principal  payments on the  Certificates  will be made on the
Distribution  Date  following  such  sale  or  repurchase.  See  "--  Allocation
Percentages -- Principal  Collections" and "-- Distributions from the Collection
Account; Reserve Fund -- Principal Collections."


<PAGE>

     Distributions on the Certificates will be made on each Distribution Date to
the holders of  Certificates  in whose names the  Certificates  were  registered
(expected  to be Cede,  as nominee of DTC) at the close of  business  on the day
preceding such Distribution Date (or, if Definitive  Certificates are issued, on
the last day of the preceding  calendar month) (each a "Record Date").  However,
the final  distribution on the Certificates  will be made only upon presentation
and  surrender  of  the  Certificates.  Distributions  will  be  made  to DTC in
immediately available funds.

BOOK-ENTRY REGISTRATION

     DTC 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 UCC and a "clearing  agency"  registered
pursuant to the  provisions  of Section 17A of the Exchange Act. DTC was created
to hold securities for its participating  organizations ("Direct  Participants")
and facilitate the clearance and settlement of securities  transactions  between
Direct  Participants  through  electronic  book-entry changes in their accounts,
thereby  eliminating  the need for physical  movements of  certificates.  Direct
Participants  include the Underwriters,  securities brokers and dealers,  banks,
trust  companies  and  clearing  corporations  and  may  include  certain  other
organizations.  Indirect  access to the DTC system also is  available  to others
such as banks,  brokers,  dealers  and trust  companies  that  clear  through or
maintain a custodial relationship with a Direct Participant,  either directly or
indirectly ("Indirect Participants").

     Certificateholders   that  are  not   Direct   Participants   or   Indirect
Participants but desire to purchase, sell or otherwise transfer ownership of, or
other interests in,  Certificates may do so only through Direct Participants and
Indirect  Participants.   In  addition,   Certificateholders  will  receive  all
distributions of principal of and interest on the Certificates  from the Trustee
through  DTC and its Direct  Participants  and  Indirect  Participants.  Under a
book-entry  format,  Certificateholders  will receive payments after the related
Distribution Date because,  while payments are required to be forwarded to Cede,
as nominee for DTC, on each such date,  DTC will  forward  such  payments to its
Direct  Participants  which  thereafter  will be  required  to  forward  them to
Indirect  Participants or  Certificateholders.  It is anticipated  that the only
Class A Certificateholder or Class B Certificateholder  (as such term is used in
the Pooling and Servicing  Agreement)  will be Cede, as nominee of DTC, and that
Certificate  Owners will not be recognized by the Trustee as  Certificateholders
under the  Pooling  and  Servicing  Agreement.  Certificate  Owners will only be
permitted  to exercise the rights of a  Certificateholder  under the Pooling and
Servicing  Agreement  indirectly through DTC and its Direct Participants (who in
turn will exercise their rights through DTC).

     Conveyance   of  notices  and  other   communications   by  DTC  to  Direct
Participants,  by Direct  Participants  to Indirect  Participants  and by Direct
Participants and Indirect Participants to Certificateholders will be governed by
arrangements among them, subject to any statutory or regulatory  requirements as
may be in effect from time to time.

     Under the rules,  regulations and procedures creating and affecting DTC and
its  operations,  DTC is  required to make  book-entry  transfers  among  Direct
Participants  on whose  behalf it acts with respect to the  Certificates  and is
required to receive and transmit distributions of principal of, and interest on,
the  Certificates.  Direct  Participants  and Indirect  Participants  with which
Certificate Owners have accounts with respect to the Certificates  similarly are
required to make book-entry  transfers and receive and transmit such payments on
behalf of their respective Certificate Owners.

     Because DTC can only act on behalf of Direct Participants,  who in turn act
on  behalf  of  Indirect  Participants  and  certain  banks,  the  ability  of a
Certificate  Owner to pledge  Certificates  to persons or  entities  that do not
participate  in the DTC system,  or  otherwise  take  actions in respect of such
Certificates,  may be limited due to the lack of a physical certificate for such
Class of Certificates.

     Neither DTC or Cede will comment or vote with respect to the  Certificates.
DTC has  advised the  Transferor  that it will take any action  permitted  to be
taken by a  Certificateholder  under the Pooling and Servicing Agreement only at
the direction of one or more Direct  Participants to whose accounts with DTC the
Certificates are credited.  Additionally, DTC has advised the Transferor that to
the extent that the Pooling and Servicing Agreement requires that any action may
be taken only by holders of Certificates representing a


<PAGE>

specified percentage of the aggregate  outstanding principal amount thereof, DTC
will  take  such  action  only  at the  direction  of and on  behalf  of  Direct
Participants  whose  holdings  include  undivided  interests  that  satisfy such
specified  percentage.  Under its usual  procedures,  DTC will mail an  "Omnibus
Proxy" to the Trustee as soon as possible after any applicable  record date with
respect to a consent or vote. The Omnibus Proxy will assign Cede's consenting or
voting rights to those Direct  Participants  to whose accounts the  Certificates
will be credited on that record date  (identified  on a listing  attached to the
Omnibus Proxy).

     Although DTC has agreed to the foregoing  procedures in order to facilitate
transfers of Certificates  among  participants of DTC, it is under no obligation
to perform or continue to perform such  procedures  and such  procedures  may be
discontinued at any time.

DEFINITIVE CERTIFICATES

     The Class A Certificates  and Class B Certificates  will be issued in fully
registered,  certificated  form  to  Class  A  Certificate  Owners  and  Class B
Certificate Owners, respectively, or their nominees ("Definitive Certificates"),
rather  than  to DTC or its  nominee,  only if (i) the  Transferor  advises  the
Trustee  in  writing  that DTC is no longer  willing  or able to  discharge  its
responsibilities as Depository with respect to a Class of Certificates  properly
and the  Transferor  is  unable  to  locate  a  qualified  successor,  (ii)  the
Transferor,  at its option,  elects to terminate the  book-entry  system through
DTC, or (iii) after the occurrence of a Servicer Default,  Certificateholders of
a Class  representing not less than 51% of the aggregate unpaid principal amount
of the  Certificates  of such Class  advise the Trustee  and DTC through  Direct
Participants in writing that the continuation of a book-entry system through DTC
(or  a  successor   thereto)  is  no  longer  in  the  best  interests  of  such
Certificateholders.

     Upon the  occurrence  of any of the  events  described  in the  immediately
preceding  paragraph,  DTC is required to notify all Direct  Participants of the
availability through DTC of Definitive  Certificates for the Certificates.  Upon
surrender  by  DTC  of  the  certificate  or  certificates   representing   such
Certificates and instructions for  re-registration,  the Trustee will issue such
Certificates in the form of Definitive Certificates,  and thereafter the Trustee
will recognize the holders of such Definitive Certificates as Certificateholders
under the  Pooling  and  Servicing  Agreement  ("Holders").  In the  event  that
Definitive  Certificates  are issued or DTC ceases to be the clearing agency for
either Class of Certificates,  the Pooling and Servicing Agreement provides that
the Certificateholders will be notified of such event.

     Distributions  of principal of, and interest on, the  Certificates  will be
made by the Trustee  directly to Holders in accordance  with the  procedures set
forth herein and in the Pooling and Servicing  Agreement.  Distributions on each
Distribution  Date  will  be made to  Holders  in  whose  names  the  Definitive
Certificates  were  registered  at the close of business  on the related  Record
Date.  Distributions  will be made by check mailed to the address of such Holder
as it appears on the register maintained by the Trustee.  The final distribution
on any  Certificate  (whether  Definitive  Certificates  or the  certificate  or
certificates  registered  in the name of Cede  representing  the  Certificates),
however,  will be made only upon  presentation and surrender of such Certificate
on the final payment date at such office or agency as is specified in the notice
of final  distribution  to  Certificateholders.  The Trustee  will  provide such
notice to registered Class A Certificateholders  not later than the first day of
the month of the final distribution.

     Definitive  Certificates  will  be  transferable  and  exchangeable  at the
offices of the Trustee, which shall initially be Fleet National Bank. No service
charge will be imposed for any  registration  of transfer or  exchange,  but the
Trustee  may  require  payment  of a sum  sufficient  to cover  any tax or other
governmental charge imposed in connection therewith.

SUPPLEMENTAL CERTIFICATES

     The  Pooling and  Servicing  Agreement  provides  that the  Transferor  may
exchange a portion of the  certificate  evidencing the Transferor  Interest (the
"Transferor Certificate") for another certificate (a "Supplemental Certificate")
for transfer or assignment to a person  designated  by the  Transferor  upon the
execution and delivery of a supplement  to the Pooling and  Servicing  Agreement
(which  supplement shall be subject to the amendment  section of the Pooling and
Servicing Agreement to the extent that it amends any of


<PAGE>

the  terms  of the  Pooling  and  Servicing  Agreement);  provided  that (a) the
Transferor  shall,  after giving  effect  thereto,  have an interest in the Pool
Balance of not less than 2% of the Pool Balance,  (b) the Transferor  shall have
delivered  to the Trustee,  the Rating  Agencies  and any  Enhancement  Provider
certain opinions of counsel with respect to such exchange and (c) the Transferor
shall  have  delivered  to the  Trustee  written  confirmation  from the  Rating
Agencies  that such exchange will not result in a reduction or withdrawal of the
rating of each Class of Certificates or any other outstanding Series or class of
certificates or any Purchased Interest. Any subsequent transfer or assignment of
a  Supplemental  Certificate  is also  subject to the  conditions  described  in
clauses (a), (b) and (c) in the preceding sentence.

NEW ISSUANCES

     The Pooling and Servicing  Agreement  provides that the Trust will issue or
sell three types of certificates or interests: (i) one or more Series, including
Concentration  Series,  of investor  certificates  (including the  Certificates)
which are transferable and have the characteristics described below, (ii) one or
more Purchased  Interests which are  transferable  and have the  characteristics
described  below,  and (iii) the Transferor  Certificate  (and any  Supplemental
Certificate)   which  will  evidence  the   Transferor   Interest  and  will  be
transferable  only upon the satisfaction of certain  conditions  described under
"Supplemental  Certificates." The Pooling and Servicing  Agreement also provides
that, pursuant to one or more Supplements or Purchase Agreements, the Transferor
may  cause  the  Trustee  to issue  one or more new  Series  or sell one or more
Purchased Interests.  Under the Pooling and Servicing Agreement,  the Transferor
may  specify,  among  other  things,  with  respect to any  Series or  Purchased
Interest: (a) its name or designation, (b) its initial principal amount, (c) its
certificate rate or interest rate (or the method for determining its certificate
or interest rate),  (d) a date on which it will begin its  accumulation  period,
amortization  period or controlled  amortization  period, if any, (e) the method
for allocating principal and interest to certificateholders  or Purchasers,  (f)
the  percentage  used to calculate  monthly  servicing  fees, (g) the issuer and
terms of any  Enhancement  with  respect  thereto or the level of  subordination
provided by the Transferor Interest,  (h) the terms on which the certificates of
such Series or the  Purchased  Interest may be  exchanged  for  certificates  of
another  Series or for another  Purchased  Interest,  be subject to  repurchase,
optional  redemption or mandatory  redemption by the Transferor or be remarketed
by any remarketing agent, (i) the applicable  termination date, (j) whether such
Series  or  Purchased  Interest  will be a part of a group or  subject  to being
paired with any other  prefunded  Series,  (k) whether  such Series is a Regular
Series or a  Concentration  Series,  and (l) any other  terms  permitted  by the
Pooling and Servicing  Agreement (all such terms, the "Principal  Terms" of such
Series or Purchased Interest).  The Transferor may offer any Series or Purchased
Interest under a prospectus or other disclosure  document in transactions either
registered  under the  Securities  Act or exempt from  registration  thereunder,
directly  or  through  the  Underwriter  or one or more  other  underwriters  or
placement  agents.  There is no limit to the number of Series that may be issued
or  Purchased  Interests  that  may be sold  under  the  Pooling  and  Servicing
Agreement.

     The  Pooling and  Servicing  Agreement  provides  that the  Transferor  may
specify  Principal  Terms of a new Series or Purchased  Interest  such that each
Series or Purchased Interest has an amortization  period or accumulation  period
which  may have a  different  length  and  begin on a  different  date  than the
amortization  period or  accumulation  period for any other  Series or Purchased
Interest.  Further,  one or more Series or Purchased  Interests  may be in their
early  amortization  periods  or  accumulation  periods  while  other  Series or
Purchased  Interests are not. Thus, certain Series or Purchased Interests may be
amortizing or accumulating principal,  while other Series or Purchased Interests
are not amortizing or  accumulating  principal.  Moreover,  different  Series or
Purchased  Interests  may have the  benefits of different  forms of  Enhancement
issued by different  entities.  Under the Pooling and Servicing  Agreement,  the
Trustee  will hold each form of  Enhancement  only on behalf of the Series (or a
particular class within a Series) or the Purchased Interest to which it relates.
The Pooling and  Servicing  Agreement  also  provides  that the  Transferor  may
specify different  certificate or interest rates and monthly servicing fees with
respect to each  Series (or a  particular  class  within a Series) or  Purchased
Interest. In addition, the Transferor will have the option under the Pooling and
Servicing  Agreement  to vary  between  Series (or  classes  within a Series) or
Purchased  Interests the terms upon which a Series (or classes with a Series) or
Purchased Interest may be repurchased by the Transferor.


<PAGE>

     Under the Pooling and Servicing  Agreement and pursuant to a Supplement,  a
new  Series  or  Purchased  Interest  may  be  issued  or  sold  only  upon  the
satisfaction  of certain  specified  conditions.  The  Transferor  may cause the
issuance of a new Series or  Purchased  Interest by notifying  the Trustee,  the
Servicer,  each Rating Agency,  any Agent or any  Enhancement  Provider at least
five business days in advance of the applicable date of New Issuance. The notice
shall state the designation of any Series (and classes with a Series, if any) or
Purchased  Interest and with respect to such Series or Purchased  Interest:  (a)
its initial principal  amount,  (b) its certificate or interest rate and (c) the
issuer of any Enhancement with respect to such Series (or classes with a Series)
or Purchased Interest. The Pooling and Servicing Agreement will provide that the
Trustee will issue any such Series or Purchased  Interest  only upon delivery to
it of the following (i) a Supplement in form  satisfactory to the Trustee signed
by the Transferor  and the Servicer and  specifying the Principal  Terms of such
Series or Purchased  Interest,  (ii) the form of any Enhancement and any related
agreement,  (iii) an opinion of counsel to the effect that,  for certain  income
tax purposes,  (w) such issuance will not adversely affect the  characterization
of the certificates  (including the  Certificates) of any outstanding  Series or
class or Purchased  Interest,  (x) such  issuance will not cause the Trust to be
classified  as an  association  (or publicly  traded  partnership)  taxable as a
corporation  for Federal  income tax purposes or taxable at the entity level for
Florida  or  Connecticut  tax  purposes  and (y) such new  Series  or  Purchased
Interest  will be  characterized  as debt or a  partnership  interest  and  (iv)
written confirmation from the Rating Agencies that such issuance will not result
in a reduction  or  withdrawal  of the rating of the  Certificates  or any other
outstanding  Series or class of  certificates  or any Purchased  Interest.  Such
issuance is also subject to the conditions  that (a) the  Transferor  shall have
represented and warranted that such issuance shall not, in the reasonable belief
of the  Transferor,  cause an Early  Amortization  Event to occur  and (b) after
giving effect to such issuance, (i) the Transferor Amount shall not be less than
2% of the Pool Balance and (ii) the Regular  Transferor Amount shall not be less
than 2% of the Regular Pool Balance.  Upon  satisfaction of all such conditions,
the Trustee will issue such Series.

CONVEYANCE OF RECEIVABLES AND COLLATERAL SECURITY

     On the Initial  Closing Date,  WODFI  transferred and assigned to the Trust
all of its right,  title and interest in and to the  Receivables and the related
Collateral  Security as of the Initial Closing Date, all receivables  thereafter
created in the Accounts and its interests in the related Collateral Security and
the Receivables Purchase Agreement, and the proceeds of all of the foregoing.
See "World Omni Dealer Funding Inc. and the Trust."

     In connection  with the sale of  Receivables to the Transferor by WOFCO and
the  transfer of such  Receivables  by the  Transferor  to the Trust,  WOFCO has
delivered  and will continue to deliver to the Trustee all  instruments,  if any
(as defined under the UCC) relating to the  Receivables  and, as a precautionary
measure,  WOFCO has  indicated  and will  continue to  indicate in its  computer
records that the Receivables in the Accounts and the related Collateral Security
have been  conveyed  to the  Trust.  To the extent  the  Receivables  constitute
"accounts,"  "chattel paper" or "general  intangibles (each as defined under the
UCC), the  Transferor  has filed one or more financing  statements and has taken
other actions  necessary in accordance with applicable  state law to perfect the
Trust's interest in the Receivables,  the Collateral  Security,  the Receivables
Purchase Agreement and the proceeds thereof. In addition, on the Initial Closing
Date the  Transferor  provided to the Trustee a computer  file or  microfiche or
written list containing a true and complete list showing for each Account (which
list has been updated by the Transferor and the Trustee since such date),  as of
the  Initial  Closing  Date,  (i) its  account  number and (ii) the  outstanding
balance of Principal  Receivables in such Account. See "Risk Factors -- Sale and
Transfer of Receivables;  Security Interest and Insolvency  Considerations"  and
"Certain Legal Aspects of the Receivables."

     As described  below under  "Addition of Accounts,"  the  Transferor has the
right and in some circumstances is obligated (subject to certain limitations and
conditions) to designate from time to time additional accounts to be included as
Additional Accounts,  to purchase from WOFCO (subject to certain limitations and
conditions  regarding WOFCO described above in "Risk Factors -- Release of Liens
under Existing Credit Arrangements") the Receivables then existing or thereafter
created in such Additional Accounts and to convey such Receivables to the Trust.
Each such  Additional  Account  must be an Eligible  Account.  In respect of any
conveyance of Receivables in Additional Accounts, the Transferor will follow the
procedures set forth


<PAGE>

in the preceding paragraph, except the list will show information for Additional
Accounts as of the date such  Additional  Accounts are  identified  and selected
(the "Additional Cut-Off Date").

REPRESENTATIONS AND WARRANTIES

     The Transferor has made and will make representations and warranties to the
Trust relating to the Accounts,  the Receivables and the Collateral  Security to
the effect,  among other things, that (a) as of the Initial Closing Date and the
date of issuance of any other Series or Purchased  Interest (a "Series  Issuance
Date") (or, in the case of an Additional  Account,  as of the Additional Cut-Off
Date and the date the  related  Receivables  are  transferred  to the  Trust (an
"Addition Date")), each Account or Additional Account is an Eligible Account or,
if it is an  Account  not  constituting  an  Eligible  Account  (an  "Ineligible
Account")  on such  date,  such  Account  is being  removed  from  the  Trust in
accordance with the requirements of the Pooling and Servicing Agreement,  (b) as
of the Initial  Closing Date (or as of the Additional  Cut-Off Date, in the case
of any Additional Accounts) or as of the date any future Receivable is generated
(a "Transfer  Date"),  each  Receivable  is an Eligible  Receivable  or, if such
Receivable  is not an Eligible  Receivable,  such  Receivable is conveyed to the
Trust as described below under "Ineligible Receivables," (c) each Receivable and
all Collateral Security conveyed to the Trust on the Initial Closing Date and on
each Transfer Date or, in the case of Additional Accounts, on the Addition Date,
and  all of the  Transferor's  right,  title  and  interest  in the  Receivables
Purchase Agreement, have been conveyed to the Trust free and clear of any liens,
and (d) all appropriate consents and governmental  authorizations required to be
obtained  by the  Transferor  in  connection  with the  conveyance  of each such
Receivable or Collateral  Security have been duly  obtained.  If the  Transferor
breaches any  representation  and warranty  described in this paragraph and such
breach remains  uncured for 30 days or such longer period as may be agreed to by
the Trustee,  after the earlier to occur of the  discovery of such breach by the
Transferor or the Servicer or receipt of written  notice from the Trustee or any
Purchaser of such breach by the Transferor or the Servicer,  and such breach has
a materially adverse effect on the Certificateholders' Interest or the interests
of  the  holder  of  other  outstanding  Series  or  Purchased  Interest  in any
Receivable  or  Account,  the   Certificateholders'   Interest  and  such  other
certificateholders'  or Purchaser's interests in such Receivable or, in the case
of a breach relating to an Account,  all Receivables in the related Account will
be reassigned to the  Transferor on the terms and conditions set forth below and
such Account shall no longer be included as an Account.

     Each such Receivable shall be reassigned to the Transferor on or before the
end of the Collection Period in which such reassignment obligation arises by the
Transferor  directing  the  Servicer  to deduct  the  principal  balance of such
Receivable  from the Pool Balance.  In the event that such deduction would cause
the Transferor Amount or the Regular Transferor Amount, respectively, to be less
than  the  sum of the  Trust  Available  Subordinated  Amount  and  the  Minimum
Transferor Amount and the sum of the Regular Trust Available Subordinated Amount
and the  Regular  Minimum  Transferor  Amount,  respectively,  on the  preceding
Determination  Date  (after  giving  effect to the  allocations,  distributions,
withdrawals and deposits to be made on such  Distribution  Date), on the date on
which such  reassignment is to occur, the Transferor will be obligated to make a
deposit into the Collection Account in immediately  available funds in an amount
equal to the  greater  of the  amount by which  the  Transferor  Amount  and the
Regular Transferor Amount, respectively, would be less than the sum of the Trust
Available  Subordinated  Amount and the Minimum Transferor Amount and the sum of
the  Regular  Trust  Available  Subordinated  Amount  and  the  Regular  Minimum
Transferor  Amount,  respectively  (the amount of such deposit being referred to
herein as a "Transfer  Deposit  Amount"),  provided that if the Transfer Deposit
Amount is not so  deposited,  the principal  balance of the related  Receivables
will be deducted from each of the Pool Balance and the Regular Pool Balance only
to the  extent (i) the  Transferor  Amount is not  reduced  below the sum of the
Trust Available  Subordinated  Amount and the Minimum Transferor Amount and (ii)
the  Regular  Transferor  Amount is not reduced  below the sum of Regular  Trust
Available Subordinated Amount and the Regular Minimum Transferor Amount, and any
principal balance not so deducted will not be reassigned and will remain part of
the Trust.  The  reassignment  of any such  Receivable to the Transferor and the
payment  of  any  related  Transfer  Deposit  Amount  will  be the  sole  remedy
respecting any breach of the  representations  and  warranties  described in the
preceding   paragraph   with   respect   to   such   Receivable   available   to
Certificateholders or the Trustee on behalf of Certificateholders.


<PAGE>

     The Transferor has made and will make representations and warranties to the
Trust to the effect, among other things, that as of the Initial Closing Date and
each Series Issuance Date (a) it is duly  incorporated and in good standing,  it
has the authority to consummate the transactions contemplated by the Pooling and
Servicing Agreement and the Pooling and Servicing Agreement constitutes a valid,
binding and  enforceable  agreement  of the  Transferor  and (b) the Pooling and
Servicing  Agreement  constitutes  either a valid transfer and assignment to the
Trust of, or the grant of a valid security interest in, of all right,  title and
interest  of the  Transferor  in, to and under the  Receivables  and the related
Collateral   Security,   whether  then  existing  or  thereafter  created,   the
Receivables Purchase Agreement,  and the proceeds thereof (including proceeds in
any of the  accounts  established  for the  benefit of the  certificateholders),
under the UCC or other  applicable law which is effective as to each  Receivable
existing on the Closing Date (or as of the Addition Date, if applicable)  or, as
to each  Receivable  arising  thereafter,  upon the  creation  thereof and until
termination  of  the  Trust.  In  the  event  that  the  breach  of  any  of the
representations  and  warranties  described in this  paragraph  has a materially
adverse  effect on the  Certificateholders'  Interest  or the  interests  of the
holders  of  all  other  outstanding  Series  or  Purchased   Interests  in  the
Receivables,   either  the  Trustee  or  the  holders  of  certificates  of  all
outstanding   Series  (including  the  Certificates)  and  Purchased   Interests
evidencing  not less than 51% of the aggregate  unpaid  principal  amount of all
outstanding Series and Purchased Interests,  by written notice to the Transferor
(and to the Trustee,  the Servicer and the issuer or provider of any Enhancement
(an "Enhancement Provider") if given by certificateholders and Purchasers),  may
direct the  Transferor  to accept the  reassignment  of the  Certificateholders'
Interest  and  the  certificateholders'   interests  of  other  Series  and  the
Purchasers'  Interests  within 60 days of such  notice,  or within  such  longer
period specified in such notice.  The Transferor will be obligated to accept the
reassignment    of   the    Certificateholders'    Interest   and   such   other
certificateholders'  interests and the  Purchasers'  interests on a Distribution
Date occurring within such 60-day period. Such reassignment will not be required
to  be  made,   however,   if  at  the  end  of  such  applicable   period,  the
representations  and  warranties  shall then be true and correct in all material
respects and any materially adverse effect caused by such breach shall have been
cured.  The  portion  of the  price  for such  reassignment  in  respect  of the
Certificates  will  be  equal  to the  sum of (i)  the  Invested  Amount  of the
Certificates on the Determination  Date preceding the Distribution Date on which
the purchase is scheduled to be made and (ii) accrued and unpaid interest on the
unpaid principal  amount of the Certificates at the applicable  Certificate Rate
(together with interest on overdue  interest at the applicable  Certificate Rate
plus 200 basis points (2%), to the extent lawfully payable).  The payment of the
reassignment  price for all  outstanding  Series  and  Purchased  Interests,  in
immediately  available  funds,  will  be  considered  a  payment  in full of the
Certificateholders'  Interest and such other  certificateholders'  interests and
Purchasers'   interests.   The   portion   of  such  funds   allocable   to  the
Certificateholders' Interest will be distributed upon presentation and surrender
of the Certificates.  If the Trustee or the certificateholders or the Purchasers
give a notice as provided  above,  the  obligation of the Transferor to make any
such  deposit  will  constitute  the sole  remedy  respecting  a  breach  of the
representations and warranties available to certificateholders or the Trustee on
behalf of the certificateholders and Purchasers.

ELIGIBLE ACCOUNTS AND ELIGIBLE RECEIVABLES

     An "Eligible  Account" is defined to mean each wholesale  financing line of
credit  extended by WOFCO to a Dealer,  which line of credit,  as of the date of
determination  thereof (a) is  established  by WOFCO in the  ordinary  course of
business  pursuant  to a  floorplan  financing  agreement,  (b) is in favor of a
Dealer which is an eligible dealer (which excludes  dealers subject to voluntary
or involuntary bankruptcy proceedings or voluntary or involuntary  liquidation),
(c) is in  existence  and  maintained  and  serviced  by WOFCO  (or a  successor
Servicer)  and (d) in  respect  of which no  amounts  have been  charged  off as
uncollectible.

     An "Eligible Receivable" is defined to mean each Receivable:  (a) which was
originated  or acquired by WOFCO in the ordinary  course of business,  (b) which
arose under an Account that at such time was an Eligible  Account,  (c) which is
owned  by  WOFCO at the  time of sale by  WOFCO  to the  Transferor,  (d)  which
represents  the  obligation of a Dealer to repay an advance made to or on behalf
of such Dealer to finance  Vehicles,  (e) which,  at the time of creation and at
the time of transfer to the Trust  (except,  on the Initial  Closing Date,  with
respect to  Receivables  relating to Vehicles  that have already been sold),  is
secured by a perfected first priority  security interest in the Vehicle relating
thereto, (f) which was created in

<PAGE>

compliance in all respects with all  requirements of law applicable  thereto and
pursuant  to a  Dealer  Agreement  which  complies  in  all  respects  with  all
requirements  of law applicable to any party thereto,  (g) with respect to which
all consents and governmental authorizations required to be obtained by WOFCO or
the  Transferor  in  connection  with the  creation  of such  Receivable  or the
transfer  thereof  to the  Trust  or the  performance  by  WOFCO  of the  Dealer
Agreement  pursuant  to which  such  Receivable  was  created,  have  been  duly
obtained, (h) as to which at all times following the transfer of such Receivable
to the Trust,  the Trust will have good and  marketable  title  thereto free and
clear of all liens arising  prior to the transfer or arising at any time,  other
than liens permitted pursuant to the Pooling and Servicing Agreement,  (i) which
has been the subject of a valid transfer and  assignment  from the Transferor to
the Trust of all the  Transferor's  interest  therein  (including  any  proceeds
thereof),  (j)  which  will at all times be the  legal  and  assignable  payment
obligation of the Dealer relating  thereto,  enforceable  against such Dealer in
accordance  with its  terms,  except as such  enforceability  may be  limited by
applicable  bankruptcy or other similar laws,  (k) which at the time of transfer
to the Trust is not  subject to any right of  rescission,  setoff,  or any other
defense  (including  defenses  arising out of  violations  of usury laws) of the
Dealer,  (l) as to which,  at the time of  transfer  of such  Receivable  to the
Trust, WOFCO and the Transferor have satisfied all their respective  obligations
with respect to such Receivable required to be satisfied at such time, (m) as to
which,  at the time of transfer of such  Receivable to the Trust,  neither WOFCO
nor the Transferor has taken or failed to take any action which would impair the
rights of the Trust or the  certificateholders  or Purchasers therein, (n) which
constitutes  an   "instrument,"   "account,"   "chattel  paper"  or  a  "general
intangible" as defined in Article 9 of the UCC as then in effect in the State of
Florida  and  (o)  which  was  transferred  to the  Trust  with  all  applicable
governmental authorization.

     It is not required or anticipated that the Trustee will make any initial or
periodic  general  examination of the Receivables or any records relating to the
Receivables for the purpose of establishing  the presence or absence of defects,
compliance  with  representations  and  warranties of the  Transferor or for any
other purpose.  In addition,  it is not anticipated or required that the Trustee
will make any initial or periodic  general  examination  of the Servicer for the
purpose of establishing the compliance by the Servicer with its  representations
or  warranties,  the  observation  of its  obligations  under  the  Pooling  and
Servicing Agreement or for any other purpose.

INELIGIBLE RECEIVABLES AND EXCESS RECEIVABLES

     For  the  purpose  of  facilitating   the   administration   and  reporting
requirements  of the Servicer  under the Pooling and  Servicing  Agreement,  all
Receivables that are not Eligible Receivables ("Ineligible Receivables") arising
in an Eligible  Account  shall be  transferred  to the Trust,  provided that the
Incremental  Subordinated  Amount is adjusted  by the  portion of the  aggregate
principal amount of Ineligible  Receivables  included  therein  allocable to the
Certificateholders'  Interest. The Incremental  Subordinated Amount also will be
increased  by the portion of the  aggregate  principal  amount  allocable to the
Certificateholders'  Interest of all  Receivables  arising in Eligible  Accounts
which are no longer Eligible Accounts. See "Allocation of Collections;  Deposits
in Collection Account; Limited Subordination of Transferor Interest -- Available
Subordinated Amount."


     In  addition,  a portion of  Principal  Receivables  during any  Collection
Period,  equal to the  product of (i)  without  duplication,  the sum of (A) the
aggregate  amount  by which  Principal  Receivables  relating  to used  Vehicles
exceeds  25%  (or,  in the  case of the  Collection  Period  ending  August  31,
September  30 or  October  31 of each  year,  35%) of the  aggregate  amount  of
Principal  Receivables  included in the Trust,  calculated as of the last day of
the  preceding   Collection  Period,  (B)  the  aggregate  amount  of  Principal
Receivables in Eligible  Accounts that have been placed on finance hold, (C) the
aggregate  amount by which Principal  Receivables  arising in Eligible  Accounts
relating to WOFCO's  "Auction  Advantage  Program"  exceeds 5% of the  aggregate
amount of Principal  Receivables  included in the Trust or, without duplication,
the aggregate amount by which Principal Receivables in any such Eligible Account
exceeds  $250,000,  (D) the  aggregate  amount  by which  Principal  Receivables
arising under Eligible  Accounts under WOFCO's delayed payment privilege program
exceeds 2%, and (E) the  aggregate  amount of interest  payments on  Receivables
under certain inventory  financing  agreements with Dealers exceeds $500,000 per
month,  times (ii) a fraction the  numerator  of which is the Adjusted  Invested
Amount and the denominator of which is the aggregate  adjusted  invested amounts
of



<PAGE>

all outstanding  Series and Purchased  Interests  (including  adjusted  invested
amounts relating to the  Concentration  Pool), in each case determined as of the
related  Determination Date (such product, the "Excess  Receivables") shall also
be added to the  Incremental  Subordinated  Amount,  together with certain other
Receivables  exceeding  percentage  limits  as  specified  in  the  Pooling  and
Servicing  Agreement.  These percentages and dollar limits may be increased from
time to time subject to each Rating  Agency  confirming  that such increase will
not  result  in a  downgrade  or  withdrawal  of  its  ratings  assigned  to the
Certificates.

          "Adjusted Invested Amount" means, with respect to Series 1996-2 on any
     date of  determination,  the amount  necessary  so that the  Series  1996-2
     Allocation  Percentage   (calculated  in  accordance  with  the  definition
     thereof) will equal the Target 1996-2 Allocation Percentage  (calculated as
     of the last day of the Collection Period immediately preceding such date of
     determination).  Using an  iterative  process  to  derive  the  appropriate
     numbers,  the  Servicer  will  calculate  the Adjusted  Invested  Amount by
     reference to the Target  1996-2  Allocation  Percentage,  the Target 1996-2
     Adjusted Invested Amount and the Target Adjusted Invested Amount.

          "Target  1996-2  Adjusted  Invested  Amount"  means,  on any  date  of
     determination,  an amount equal to (a) (i) during the Revolving Period, the
     Invested  Amount as of the last day of the  Collection  Period  immediately
     preceding  such day or (ii)  during  the  Accumulation  Period  or an Early
     Amortization  Period,  the  Invested  Amount  as of  the  last  day  of the
     Revolving  Period  minus  (b)  the  amount  of  all  unreimbursed  Investor
     Charge-Offs on such day plus (c) the Available  Subordinated  Amount (after
     giving effect to the allocations,  distributions,  withdrawals and deposits
     to be made on such day).

          "Target  1996-2   Allocation   Percentage"   means,  on  any  date  of
     determination,  the percentage  equivalent of a fraction,  the numerator of
     which is the Target 1996-2 Adjusted  Invested Amount and the denominator of
     which is the sum of (i) the Target 1996-2 Adjusted  Invested Amount and the
     Target  Adjusted  Invested  Amounts  for each other  Series  which is not a
     Concentration Series.

          "Target Adjusted  Invested Amount" means, on any date of determination
     for each Series which is outstanding (other than Series 1996-2),  an amount
     with respect to such Series which is equal to (a) (i) during its  revolving
     period,  the invested  amount as of the last day of the  Collection  Period
     immediately  preceding such day or (ii) during its  accumulation  period or
     any early amortization period, the invested amount of such Series as of the
     last day of its revolving  period minus (b) the amount of all  unreimbursed
     Investor  Charge-Offs  on such day with respect to such Series plus (c) the
     available  subordinated  amount for such Series (after giving effect to the
     allocations,  distributions,  withdrawals  and  deposits to be made on such
     day).

ADDITION OF ACCOUNTS

     Subject to the conditions  described below, the Transferor has the right to
designate from time to time additional  accounts to be included as Accounts (the
"Additional  Accounts").  In  addition,  the  Transferor  is required to add the
Receivables of Additional Accounts if either (i) the Pool Balance or the Regular
Pool Balance,  respectively,  on the last day of any  Collection  Period is less
than the Minimum  Receivables Amount or the Regular Minimum  Receivables Amount,
respectively,  as of the following Distribution Date (after giving effect to the
allocations,  distributions,  withdrawals  and  deposits  to  be  made  on  such
Distribution  Date) or (ii) the Regular Transferor Amount is less than 2% of the
Regular Pool Balance on such last day. In either case, unless certain insolvency
events have  occurred with respect to the  Transferor or WOFCO,  WOFCO under the
Receivables  Purchase Agreement will be required (subject to certain limitations
and conditions  regarding  WOFCO  described above in "Risk Factors -- Release of
Liens Under Existing Credit  Arrangements")  to sell to the Transferor,  and the
Transferor  under the  Pooling  and  Servicing  Agreement  will be  required  to
transfer and assign to the Trust,  within 15 business days after the end of such
Collection  Period,  interests  in all  Receivables  arising in such  Additional
Accounts,  whether such Receivables are then existing or thereafter created. Any
designation of Additional Accounts is subject to the following conditions, among
others: (i) each such Additional  Account must be an Eligible Account;  (ii) the
Transferor  shall  represent  and warrant that the  addition of such  Additional
Accounts shall not, in the reasonable  belief of the Transferor,  cause an Early
Amortization  Event to  occur,  (iii)  the  Transferor  shall  not  select  such
Additional  Accounts in a manner that it believes is adverse to the interests of
the certificateholders, the Purchasers or any


<PAGE>

Enhancement  Provider,  and (iv)  solely in the event that,  (A) unless  certain
Rating Agency conditions are met, if in any twelve-month  period, the percentage
derived  by  dividing  the  aggregate  balance  of all  Receivables  arising  in
Additional  Accounts added during that  twelve-month  period,  as of the date of
such  designation,  by the Pool Balance at the  beginning  of such  twelve-month
period  exceeds  20% at any time,  or (B) if,  during  any  fiscal  quarter  the
percentage  derived by dividing the aggregate balance of Receivables  arising in
Additional  Accounts  added  during  that  quarter,  as  of  the  date  of  such
designation,  by the Pool  Balance  at the  beginning  of such  fiscal  quarter,
exceeds 10% at any time,  then in either  case the  applicable  Rating  Agencies
shall have provided written confirmation that such addition will not result in a
reduction  or  withdrawal  of the  rating  of  the  Certificates  or  any  other
outstanding Series or class of certificates or Purchased Interest.

     Each  Additional  Account  must be an  Eligible  Account at the time of its
addition.  However,  because Additional Accounts may not have been a part of the
initial  portfolio of WOFCO,  they may not be of the same credit  quality as the
initial  Accounts.  As  a  result  of  changing  market  conditions  over  time,
Additional  Accounts  may have been  originated  by WOFCO at a later  date using
credit criteria different from those which were applied to the initial Accounts.
However,  WOFCO will covenant in the Receivables  Purchase Agreement not to make
any change in its credit  criteria  with  respect to the Accounts if such change
would have a material adverse effect on the Certificateholders.

          "Minimum Receivables Amount" for any date will mean an amount equal to
     the sum of (a) for each Series or Purchased Interest,  the initial invested
     amount  of such  Series  or  Purchased  Interest  minus  the  amount of any
     deposits into its portion of the Excess Funding  Account in connection with
     a reduction in the Pool Balance plus the amount of any withdrawals from its
     portion of the Excess Funding Account in connection with an increase in the
     Pool  Balance  plus (b) the  Trust  Available  Subordinated  Amount  on the
     immediately  preceding  Determination  Date  (after  giving  effect  to the
     allocations,  distributions,  withdrawals  and  deposits  to be made on the
     Distribution Date following such  Determination  Date) plus (c) the Minimum
     Transferor Amount.

          "Regular Minimum  Receivables Amount" for any date will mean an amount
     equal to the sum of (a) for each Series or  Purchased  Interest  (excluding
     any  Concentration  Series),  the initial invested amount of such Series or
     Purchased Interest minus the amount of any deposits into its portion of the
     Excess Funding  Account in connection  with a reduction in the Regular Pool
     Balance plus the amount of any  withdrawals  from its portion of the Excess
     Funding  Account in connection with an increase in the Regular Pool Balance
     plus (b) the Regular Trust Available Subordinated Amount on the immediately
     preceding  Determination  Date  (after  giving  effect to the  allocations,
     distributions, withdrawals and deposits to be made on the Distribution Date
     following such Determination  Date) plus (c) the Regular Minimum Transferor
     Amount.

REMOVAL OF ACCOUNTS

     The Transferor shall have the right at any time to require the removal from
the Trust of Eligible Accounts,  including all amounts then held by the Trust or
thereafter  received  by the Trust in respect  of the  Eligible  Accounts  to be
removed. To remove any Eligible Account and such amounts, the Transferor (or the
Servicer on its behalf)  shall,  among other things,  (a) on or before the fifth
business day prior to the date of removal (the "Removal  Date"),  furnish to the
Trustee,  any Enhancement Provider and the Rating Agencies a written notice (the
"Removal  Notice")  specifying  the  Removal  Date;  (b) on or before  the fifth
business day after the Removal Date, the Transferor  shall have furnished to the
Trustee a computer  file,  microfiche  list or other list of the  Accounts  (the
"Removed  Accounts") that were removed on the Removal Date,  specifying for each
Removed  Account  as of the  date  of the  Removal  Notice  its  number  and the
aggregate  amount of Principal  Receivables  therein;  (c) represent and warrant
that the removal of any such  Eligible  Account on the Removal Date will not, in
the reasonable belief of the Transferor,  cause an Early  Amortization  Event to
occur  or  cause  either  (i) the  Pool  Balance  to be less  than  the  Minimum
Receivables  Amount or (ii) the Regular Pool Balance to be less than the Regular
Minimum  Receivables  Amount;  (d)  represent  and  warrant  that  no  selection
procedures  believed  by the  Transferor  to be adverse to the  interest  of the
certificateholders   or  Purchasers  were  utilized  in  selecting  the  Removed
Accounts; (e) represent and warrant that the Rating

<PAGE>

Agencies shall have been advised of such removal and shall not have notified the
Transferor  or the  Servicer  that such  removal  will result in a reduction  or
withdrawal of the rating of the Certificates or any other outstanding  Series or
class of  certificates or Purchased  Interest;  and (f) on or before the related
Removal Date,  deliver to the Trustee and any Enhancement  Provider an officers'
certificate confirming the items set forth in clauses (c), (d) and (e) above.

     Upon  satisfaction of the above  conditions,  the Trustee shall execute and
deliver to the Transferor a written reassignment and shall be deemed to reconvey
to the Transferor or its designee, without recourse, representation or warranty,
all the right, title and interest of the Trust in and to the Receivables arising
in the Removed  Accounts,  all amounts  received or to be received  with respect
thereto and all proceeds thereof.

COLLECTION ACCOUNT

     The  Servicer  has caused to be  established  and  maintained  an  Eligible
Deposit Account for the benefit of certificateholders and Purchasers in the name
of the Trustee,  on behalf of the Trust (the  "Collection  Account").  "Eligible
Deposit  Account"  means  either  (a) a  segregated  account  with  an  Eligible
Institution  or  (b)  a  segregated  trust  account  with  the  corporate  trust
department of a depository institution or trust company organized under the laws
of the  United  States  or any one of the  states  thereof  or the  District  of
Columbia (or any domestic  branch of a foreign  bank),  having  corporate  trust
powers and acting as trustee for funds deposited in such account, so long as any
of the securities of such  depository  institution or trust company has a credit
rating from each Rating  Agency in one of its generic  rating  categories  which
signifies investment grade. "Eligible Institution" means (a) the corporate trust
department  of the  Trustee or (b) a  depository  institution  or trust  company
organized  under the laws of the United States or any one of the states  thereof
or the  District of Columbia (or a domestic  branch of a foreign  bank) which at
all times (i) has either (x) a long-term  unsecured  debt rating  acceptable  to
each Rating Agency or (y) a  certificate  of deposit  rating  acceptable to each
Rating Agency and (ii) is a member of the FDIC. Funds in the Collection  Account
generally will be invested in (i) direct  obligations of, and obligations  fully
guaranteed  as to the full and timely  payment of principal  and interest by the
United  States or any agency or  instrumentality,  (ii)  demand  deposits,  time
deposits,   bankers'  acceptances  or  certificates  of  deposit  of  depository
institutions or trust companies incorporated under the laws of the United States
or any state of the United States (or any domestic branch of a foreign bank) and
insured by the FDIC,  (iii)  repurchase  obligations  held by the  Trustee  with
respect to any security  described in clause (i) of this sentence,  or any other
security   issued  or   guaranteed  by  the  United  States  or  any  agency  or
instrumentality thereof, (iv) investments in commercial paper and, following the
Closing  Date,  money market funds which have the highest  rating from,  or have
otherwise  been  approved  in writing  by,  each  Rating  Agency and (vii) other
investments  acceptable  to the  Rating  Agency  as  being  consistent  with the
then-current rating of the Certificates (collectively,  "Eligible Investments").
Any earnings (net of losses and investment  expenses) on funds in the Collection
Account will be credited to the Collection  Account.  The Servicer will have the
revocable power to instruct the Trustee to make  investments and withdrawals and
payments from the Collection  Account for the purpose of carrying out its duties
under the Pooling and Servicing Agreement.

EXCESS FUNDING ACCOUNT

     The  Servicer  has caused to be  established  and  maintained  an  Eligible
Deposit Account for the benefit of certificateholders and Purchasers in the name
of the Trustee,  on behalf of the Trust (the "Excess Funding  Account").  During
the Revolving Period, Available  Certificateholder Principal Collections (to the
extent  available  therefor as described  herein) will be deposited daily in the
Excess Funding  Account and allocated to Series 1996-2 in an amount equal to the
excess, if any, of (a) the sum of (i) the Invested Amount,  calculated as of the
last day of the previous  Collection Period and (ii) the Available  Subordinated
Amount (excluding the Incremental  Subordinated Amount) on such day over (b) the
product of the Series 1996-2 Allocation  Percentage and the Regular Pool Balance
on such date,  multiplied by 98%. Funds on deposit in the Excess Funding Account
and  allocable  to Series  1996-2 will be withdrawn  and paid to the  Transferor
daily or  allocated to one or more Series or  Purchased  Interests  which are in
amortization,  early  amortization or accumulation  periods to the extent of any
increases in the Certificateholders' Interest in the Regular Pool


<PAGE>

Balance as a result of the addition of Receivables to the Trust.  The allocation
of  additional  Receivables  to increase  the  Invested  Amount and the invested
amounts  of  such  other   Series  or  Purchased   Interests   (other  than  any
Concentration Series) will be based on the general allocation provisions for the
Trust.

     Any funds on deposit  in the Excess  Funding  Account  allocable  to Series
1996-2 at the  beginning  of the  Accumulation  Period will be  deposited in the
Principal Funding Account. In addition, no funds will be deposited in the Excess
Funding Account and allocated to Series 1996-2 during the Accumulation Period or
any Early  Amortization  Period,  and  certain  funds on  deposit  in the Excess
Funding  Account will be withdrawn  and paid to  Certificateholders  if an Asset
Composition Event occurs.

     Funds on deposit in the Excess  Funding  Account  will be  invested  by the
Trustee at the  direction  of the Servicer in  investments  rated in the highest
short-term  category of each Rating Agency or in such other  investments  as are
acceptable to each Rating Agency. Such investments are required to mature by the
next  Distribution  Date. On each  Distribution  Date, all net investment income
earned on amounts in the Excess Funding Account since the preceding Distribution
Date will be withdrawn from the Excess Funding  Account and applied as described
under "-- Distributions  from the Collection  Account;  Reserve Fund -- Interest
Collections."

ALLOCATION PERCENTAGES

     Allocations Among Pools.  Pursuant to the Pooling and Servicing  Agreement,
during each Collection Period, the Servicer will first allocate  Collections and
Defaulted  Receivables,  between the Concentration  Pool Balance and the Regular
Pool  Balance.  With respect to each  Concentrated  Account,  the product of (i)
Principal  Collections from,  Miscellaneous  Payments relating to, and Defaulted
Receivables  in,  such  Concentrated  Account on each day during the  Collection
Period,  and (ii) the Concentration  Percentage  applicable on such day for such
Concentrated  Account,  will be allocated  to the  Concentration  Pool  Balance.
Interest  Collections  received from each Dealer during a Collection Period will
be allocated on the related  Determination  Date between the Concentration  Pool
and the Regular Pool based on such Dealer's  average  concentration  percentage,
calculated  as set  forth  below.  The  portion  of  such  Interest  Collections
allocated to the Concentration  Pool will equal the product of (x) such Interest
Collections and (y) a fraction, the numerator of which is the excess, if any, of
(i) the average daily outstanding  balance of Receivables in such Account during
the Collection  Period preceding such Collection Period over (ii) the product of
2% (or, with respect to each Account  which is one of fifteen  Accounts with the
largest average principal balances during such preceding  Collection Period, 3%)
and the average daily Pool Balance during such preceding  Collection Period, and
the denominator of which is the average daily Pool Balance during such preceding
Collection Period.

     All  Collections  not allocated to the  Concentration  Pool Balance will be
allocated to the Regular Pool Balance.

          "Concentrated  Account"  means,  on any  date  of  determination,  any
     Account with respect to which a Concentration Amount exists.

          "Concentration  Amount" means, with respect to any Account on any date
     of  determination,   the  aggregate  amount  of  Receivables   (other  than
     Ineligible  Receivables)  in such  account on such day minus the product of
     (i) the  Concentration  Limit and (ii) the  aggregate  amount of  Principal
     Receivables  included in the Trust on such day;  provided  that if an Early
     Amortization  Event  described in paragraph  11 under  "Description  of the
     Certificates -- Early Amortization Events" occurs, the Concentration Amount
     will  instead  equal the product of (x) the  aggregate  amount of Principal
     Receivables (other than Ineligible  Receivables) in such Account multiplied
     by (y) the  Concentration  Percentage  as of the last day  prior to the day
     upon  which the  condition  giving  rise to that Early  Amortization  Event
     arose.

          "Concentration  Limit," with respect to any Account on any day,  means
     2% (or, with respect to each Account which is one of fifteen  Accounts with
     the largest average principal balances during such


<PAGE>

     preceding   Collection  Period,   3%).  Under  the  Pooling  and  Servicing
     Agreement,  these  percentages  may be  increased  if  each  Rating  Agency
     confirms  that such  increase will not lead to a downgrade or withdrawal of
     its rating of either Class of the Certificates.

          "Concentration  Percentage," with respect to each Concentrated Account
     on any day, means the percentage obtained by dividing (i) the Concentration
     Amount in that Account as of the close of business on the  preceding day by
     (ii) the aggregate  amount of Receivables in such Account on such preceding
     day, except (a) in the case of a Concentrated  Account which is in "finance
     hold" status, in which case the Concentration  Percentage at all times will
     be equal to the  percentage  obtained  by  dividing  (i) the  Concentration
     Amount in such Account as of the close of business on the day preceding the
     day the  Account  was  placed  on  "finance  hold"  by (ii)  the  aggregate
     principal  amount of Receivables in such Account on such day and (b) in the
     case  of  all  Concentration  Accounts,  if  an  Early  Amortization  Event
     described in paragraph 11 under  "Description of the  Certificates -- Early
     Amortization Events" occurs, in which case the Concentration Percentage for
     each Account will be fixed at the  Concentration  Percentage  (which may be
     zero) that was in effect  for that  Account as of the last day prior to the
     day upon which the condition giving rise to that Early Amortization Event.

          "Concentration  Pool"  means,  collectively,  those  portions  of each
     Concentration Account attributable to the Concentration Amounts.

          "Concentration Pool Balance" on any day means the aggregate of all
     Concentration Amounts.

          "Concentration  Series" means any Series or Purchased  Interest of the
     Trust on which payments may be made, in whole or in part, from  Collections
     allocable to the Concentration Pool.

          "Regular  Pool  Balance," as of any date of  determination,  means the
     Pool Balance minus the Concentration Pool Balance.

     Allocation to the Certificateholders' Interest. On each Determination Date,
the Servicer will  allocate the portion of  Collections  and  Defaulted  Amounts
allocated  during  the  Collection  Period to the  Regular  Pool  Balance to the
Certificateholders' Interest for each Collection Period as follows:

          (i) Interest  Collections  and the Defaulted  Amount  allocated to the
     Regular Pool Balance will be allocated to the Certificateholders'  Interest
     based on the Floating Allocation Percentage;

          (ii) during the Revolving Period,  Principal  Collections allocated to
     the Regular Pool Balance will be allocated the Certificateholders' Interest
     based on the Floating Allocation Percentage;

          (iii)  during  the  Accumulation  Period  and any  Early  Amortization
     Period, Principal Collections allocated to the Regular Pool Balance will be
     allocated  to the  Certificateholders'  Interest  based  on  the  Principal
     Allocation Percentage; and

          (iv)  Miscellaneous  Payments  allocable to Series  1996-2 will at all
     times be allocated to Certificateholders.

     Amounts not allocated to the  Certificateholders as described above will be
allocated to the Transferor.

          "Class A Initial Principal Amount" means, on the Closing Date,
     $167,500,000.

          "Class A Principal  Amount" means,  as of the last day of the previous
     Collection  Period,  the Class A Initial  Principal Amount minus the sum of
     (i)  the   aggregate   amount  of  principal   payments  made  to  Class  A
     Certificateholders  and (ii) the aggregate  amount of unreimbursed  Class A
     Investor  Charge-Offs  (which  will not occur  unless and until the Class B
     Principal  Amount  is  reduced  to zero as a  result  of  Class B  Investor
     Charge-Offs);  provided that the Class A Principal  Amount will in no event
     be less than zero.

          "Class B Initial Principal Amount" means, on the Closing Date,
     $7,500,000.

          "Class B Principal  Amount" means,  as of the last day of the previous
     Collection  Period,  the Class B Initial  Principal Amount minus the sum of
     (i) the aggregate amount of principal payments made to


<PAGE>

     Class  B  Certificateholders  following  payment  in  full  of the  Class A
     Principal  Amount and (ii) the  aggregate  amount of  unreimbursed  Class B
     Investor Charge-Offs; provided that the Class B Principal Amount will in no
     event be less than zero.

          "Floating  Allocation  Percentage" for any Collection Period means the
     percentage  equivalent  (which shall never exceed 100%) of a fraction,  the
     numerator  of  which  is the  Invested  Amount  as of the  last  day of the
     immediately preceding Collection Period and the denominator of which is the
     Regular Pool Balance as of such last day;  provided,  however,  that,  with
     respect to the first Collection Period, the Floating Allocation  Percentage
     shall mean the percentage equivalent of a fraction,  the numerator of which
     is the  Invested  Amount and the  denominator  of which is the Regular Pool
     Balance on the Closing Date; provided further,  however,  that the Floating
     Allocation   Percentage   on  the   Closing   Date  and  until  the  second
     Determination Date thereafter will not exceed the Transferor  Percentage at
     such time minus 2%.

          "Initial  Invested  Amount" means, on the Closing Date, the sum of the
     Class A Initial  Principal Amount and the Class B Initial  Principal Amount
     minus amounts deposited in the Excess Funding Account on the Closing Date.

          "Invested  Amount" means,  on any date of  determination,  the Initial
     Invested  Amount  minus the sum of (i) the amounts  deposited in the Excess
     Funding  Account  and  available  for Series  1996-2 in  connection  with a
     reduction in Principal  Receivables,  (ii) the amount of principal payments
     (except  principal  payments  made from the  Series  1996-2  portion of the
     Excess Funding Account and transfers made from the Series 1996-2 portion of
     the  Excess  Funding  Account to the  Principal  Funding  Account)  made to
     Certificateholders  or deposited in the Principal  Funding Account prior to
     such date of  determination  and (iii) the aggregate amount of unreimbursed
     Class A  Investor  Charge-Offs  and Class B  Investor  Charge-Offs  for all
     previous Distribution Dates and plus the amount of any withdrawals from the
     Excess  Funding  Account  allocable to Series 1996-2 in connection  with an
     increase in Principal Receivables.

          "Miscellaneous  Payments" for any  Collection  Period means the sum of
     (a) Adjustment  Payments and Transfer Deposit Amounts received with respect
     to such Collection Period and (b) Unallocated Principal Collections on such
     Distribution  Date  available  to be treated as  Miscellaneous  Payments as
     described below under "-- Principal Collections."

          "Principal Allocation Percentage" for any Collection Period during the
     Accumulation  Period and any Early Amortization Period means the percentage
     equivalent (which shall never exceed 100%) of a fraction,  the numerator of
     which is the Invested Amount as of the last day of the Revolving Period and
     the  denominator of which is the greater of (x) the Regular Pool Balance as
     of the last day of the immediately  preceding Collection Period and (y) the
     sum of the  numerators  used to  calculate  (i) for any Series or Purchased
     Interest in its revolving period, the floating  allocation  percentage with
     respect to Collections  allocable to the Regular Pool Balance, and (ii) for
     any Series or  Purchased  Interest in its  accumulation  period or an early
     amortization  period, the principal  allocation  percentage with respect to
     Collections allocable to the Regular Pool Balance.

          "Regular Trust Adjusted  Invested  Amount" means,  with respect to any
     Collection Period, the sum of the Adjusted Invested Amount and the adjusted
     invested amounts for all other outstanding Series and Purchased  Interests,
     other than any adjusted invested amount relating to the Concentration Pool.

          "Regular  Trust  Available  Subordinated  Amount" means the sum of the
     Available  Subordinated  Amount and the  aggregate  available  subordinated
     amounts for all other  outstanding  Series and Purchased  Interests,  other
     than any available subordinated amount related to the Concentration Pool.

          "Series  1996-2  Allocation  Percentage"  means,  for  any  Collection
     Period, the percentage equivalent of a fraction,  the numerator of which is
     the  Adjusted  Invested  Amount  as of the  last  day  of  the  immediately
     preceding  Collection  Period and the  denominator  of which is the Regular
     Trust Adjusted  Invested Amount as of such last day, in each case excluding
     any invested amount relating to the Concentration Pool.


<PAGE>

          "Trust Available  Subordinated  Amount" means the sum of the Available
     Subordinated  Amount and the aggregate available  subordinated  amounts for
     all other outstanding Series and Purchased Interests.

     The Floating Allocation  Percentage and the Principal Allocation Percentage
will be adjusted  for any  Collection  Period in which  Additional  Accounts are
designated to reflect the additional Receivables added to the Trust.

     Principal    Collections.    Principal   Collections   allocated   to   the
Certificateholders'  Interest  for any  Collection  Period  with  respect to the
Accumulation  Period or any Early Amortization  Period, will first be applied to
make required  payments of principal to the Principal Funding Account during the
Accumulation Period and to the Certificateholders  during the Early Amortization
Period.  See  "Distributions  from  the  Collection  Account;  Reserve  Fund  --
Principal  Collections"  and  "Distributions."  The Servicer will  determine the
amount of Available  Certificateholder  Principal Collections for any Collection
Period  remaining  after such  required  payments  and the amount of any similar
excess  for  any  other  Series  or  Purchased   Interests   ("Shared  Principal
Collections").  The Servicer will allocate Shared Principal Collections to cover
any  principal   distributions  to  certificateholders  for  any  Series  or  to
Purchasers of Purchased  Interests  which are either  scheduled or permitted and
which have not been  covered out of  Principal  Collections  and  certain  other
amounts allocated to such Series or Purchased Interest ("Principal Shortfalls").
Shared Principal Collections will generally not be used to cover investor charge
offs for any Series or Purchased Interest. If Principal Shortfalls exceed Shared
Principal  Collections for any Collection Period,  Shared Principal  Collections
will be allocated pro rata among the applicable  Series and Purchased  Interests
based on the relative amounts of Principal Shortfalls. To the extent that Shared
Principal Collections exceed Principal  Shortfalls,  the balance will be paid to
the Transferor if either the Transferor Amount or the Regular  Transferor Amount
(determined after giving effect to any Principal Receivables  transferred to the
Trust on such date) exceeds the sum of the Trust Available  Subordinated  Amount
or the  Regular  Trust  Available  Subordinated  Amount,  respectively,  for the
immediately   preceding   Determination   Date  (after   giving  effect  to  the
allocations,  distributions,   withdrawals  and  deposits  to  be  made  on  the
Distribution Date immediately following such Determination Date) and the Minimum
Transferor Amount or the Regular Minimum  Transferor Amount,  respectively.  Any
amount not paid to the Transferor  because either (i) the Transferor Amount does
not exceed the sum of the Trust  Available  Subordinated  Amount and the Minimum
Transferor Amount or (ii) the Regular  Transferor Amount does not exceed the sum
of the Regular  Trust  Available  Subordinated  Amount and the  Regular  Minimum
Transfer Amount will be held unallocated  ("Unallocated  Principal Collections")
until either (i) the Transferor  Amount  exceeds the sum of the Trust  Available
Subordinated  Amount  and the  Minimum  Transferor  Amount  or (ii) the  Regular
Transferor  Amount exceeds the sum of the Regular Trust  Available  Subordinated
Amount and the Regular Minimum Transferor  Amount, as applicable,  at which time
such amount will be allocated to the  Transferor,  unless an early  amortization
event occurs or an  amortization  period  commences for any Series,  after which
such amount will be treated as a  Miscellaneous  Payment and allocated among all
outstanding  Series and Purchased  Interests in accordance with their respective
adjusted invested amounts.  As used herein,  "Regular Minimum Transferor Amount"
means the product of the Regular Pool Balance and the Series  1996-2  Allocation
Percentage  multiplied by 2%. "Minimum  Transferor  Amount" means the product of
the Pool Balance and the Series 1996-2 Allocation Percentage multiplied by 2%.

ALLOCATION OF COLLECTIONS; DEPOSITS IN COLLECTION ACCOUNT; LIMITED SUBORDINATION
OF TRANSFEROR INTEREST

     The Servicer,  no later than two business days after the  processing  date,
will  deposit  all   collections   received  with  respect  to  the  Receivables
(excluding,  with certain exceptions,  certain portions thereof allocable to the
Transferor)   in  each   Collection   Period   into  the   Collection   Account.
Notwithstanding the foregoing requirement for daily deposits, for so long as (i)
WOFCO remains the Servicer  under the Pooling and Servicing  Agreement,  (ii) no
Servicer Default has occurred and is continuing and (iii) (x) WOFCO arranges for
and maintains a letter of credit or other form of  Enhancement in respect of the
Servicer's  obligation to make deposits of collections on the Receivables in the
Collection  Account  that is  acceptable  in form and  substance  to each Rating
Agency or (y) WOFCO otherwise obtains the Rating Agency confirmations  described
below, then, subject to any limitations in the confirmations  referred to below,
during the  Revolving  Period  WOFCO need not deposit  collections  constituting
Principal Collections into the Collection Account on


<PAGE>

the  day  indicated  in the  preceding  sentence  but  may  use  such  Principal
Collections  (other than any  amounts  required  to be  deposited  in the Excess
Funding  Account)  until the  business  day  immediately  preceding  the related
Distribution  Date,  at which time WOFCO  will make such  deposits  in an amount
equal to the net amount of such deposits and  withdrawals  which would have been
made had the conditions of this sentence not applied;  provided,  however,  that
prior to ceasing daily  deposits as described  above the  Transferor  shall have
delivered to the Trustee written  confirmation from the Rating Agencies that the
failure by WOFCO to make daily deposits of Principal Collections will not result
in a reduction  or  withdrawal  of the rating of the  Certificates  or any other
outstanding Series or class of certificates or Purchased Interest.

     In addition,  during any  Collection  Period the Servicer will generally be
required to deposit  Interest  Collections  and Principal  Collections  into the
Collection  Account only to the extent of the distributions  required to be made
to  certificateholders,  the amount  required  to be  deposited  into the Excess
Funding  Account  or any  other  deposit,  trust,  reserve  or  similar  account
maintained for the benefit of certificateholders  and Purchasers and the amounts
required  to be  paid  to any  Enhancement  Provider  on the  Distribution  Date
relating  to  such  Collection  Period  and  if,  at  any  time  prior  to  such
Distribution Date, the amount of collections deposited in the Collection Account
exceeds the amount  required to be deposited,  the Servicer will be permitted to
withdraw such excess from the Collection Account.

     On any  date on which  all  collections  are  deposited  in the  Collection
Account, the Servicer will distribute directly to the Transferor an amount equal
to (a) the Excess  Transferor  Percentage for the related  Collection  Period of
Interest  Collections  allocable  to the Regular  Pool for such date and (b) the
Excess  Transferor  Percentage  for the related  Collection  Period of Principal
Collections  allocable  to the  Regular  Pool  for  such  date,  if the  Regular
Transferor Amount  (determined after giving effect to any Principal  Receivables
transferred  to the Trust on such date)  exceeds  the sum of the  Regular  Trust
Available  Subordinated Amount for the immediately preceding  Determination Date
(after giving effect to the allocations, distributions, withdrawals and deposits
to be made on the  Distribution  Date immediately  following such  Determination
Date) and the  Regular  Minimum  Transferor  Amount.  In  addition,  during  the
Revolving Period,  subject to certain limitations,  the Servicer will distribute
directly to the  Transferor,  or as may otherwise be provided in any  Supplement
for  another  Series,  on each  such  date of  deposit  an  amount  equal to the
Available Transferor Collections for such date, if the Regular Transferor Amount
(determined after giving effect to any Principal Receivables  transferred to the
Trust on such date) exceeds the sum of the Regular Trust Available  Subordinated
Amount for the immediately preceding  Determination Date and the Regular Minimum
Transferor  Amount  (after  giving  effect  to the  allocations,  distributions,
withdrawals  and  deposits  to be  made  on the  Distribution  Date  immediately
following such Determination Date).

          "Available  Transferor  Collections" for any date means the sum of (a)
     the Available  Transferor  Interest  Collections  for such date and (b) the
     Available  Transferor  Principal   Collections  for  such  date;  provided,
     however,  that the Available  Transferor  Collections  will be zero for any
     Collection Period with respect to which the Available  Subordinated  Amount
     is zero on the  Determination  Date  immediately  following the end of such
     Collection Period.

          "Available  Transferor  Interest  Collections"  for any date  means an
     amount equal to the result  obtained by  multiplying  (a) the excess of (i)
     the Transferor  Percentage for the related  Collection Period over (ii) the
     Excess  Transferor  Percentage for such  Collection  Period by (b) Interest
     Collections allocable to the Regular Pool Balance for such date.

          "Available  Transferor  Principal  Collections"  for any date means an
     amount  equal  to the  product  of (a) the  excess  of (i)  the  Transferor
     Percentage  for  the  related   Collection  Period  over  (ii)  the  Excess
     Transferor   Percentage  for  such  Collection  Period  and  (b)  Principal
     Collections allocable to the Regular Pool Balance for such date.

          "Excess  Transferor  Percentage"  for any  Collection  Period  means a
     percentage  (which  percentage  shall  never be less  than 0% nor more than
     100%)  equal  to  100%  minus  (a)  when  used  with  respect  to  Interest
     Collections  allocable  to the  Regular  Pool  Balance,  the sum of (i) the
     aggregate  of the  floating  allocation  percentages  for each  Series  and
     Purchased Interest (other than any floating allocation  percentage relating
     to the Concentration  Pool) with respect to such Collection Period and (ii)
     the


<PAGE>

     percentage  equivalent  of a  fraction,  the  numerator  of  which  is  the
     aggregate of the available subordinated amounts for each outstanding Series
     and  Purchased  Interest  (other  than any  available  subordinated  amount
     relating to the Concentration  Pool) as of the Determination Date occurring
     in the immediately  preceding Collection Period (after giving effect to the
     allocation,  distributions,  withdrawals  and  deposits  to be  made on the
     Distribution Date immediately  following such Determination  Date), and the
     denominator of which is the Regular Pool Balance as of the last day of such
     immediately  preceding  Collection  Period or (b) when used with respect to
     Principal Collections allocable to the Regular Pool Balance, the sum of (i)
     the aggregate of the principal  allocation  percentages  of each Series and
     Purchased  Interest  (other  than  any  principal  allocation   percentages
     relating to the Concentration Pool) in its amortization,  accumulation,  or
     early  amortization  period and the  aggregate of the  floating  allocation
     percentages for each Series and Purchased Interest (other than any floating
     allocation  percentage relating to the Concentration Pool) in its revolving
     period  with  respect to such  Collection  Period  and (ii) the  percentage
     described in clause (a)(ii) above for such Collection Period.

          "Regular  Transferor Amount" for any date means an amount equal to the
     Regular Pool Balance on such date minus the aggregate  invested amounts for
     all  outstanding  Series and Purchased  Interests  (other than any invested
     amount relating to Concentration Pool) on such date.

          "Transferor  Amount"  for any date  means an amount  equal to the Pool
     Balance  on such date  minus the  aggregate  of  invested  amounts  for all
     outstanding Series and Purchased Interests on such date.

          "Transferor Percentage" means 100% minus (a) when used with respect to
     Interest  Collections  allocable to the Regular Pool Balance, the aggregate
     of the  floating  allocation  percentages  for  all  Series  and  Purchased
     Interests (other than any floating  allocation  percentage  relating to the
     Concentration   Pool),   and  (b)  when  used  with  respect  to  Principal
     Collections allocable to the Regular Pool Balance, the sum of the aggregate
     of the  principal  allocation  percentages  of each  Series  and  Purchased
     Interest (other than any principal  allocation  percentages relating to the
     Concentration   Pool)   in  its   amortization,   accumulation,   or  early
     amortization   period  and  the   aggregate  of  the  floating   allocation
     percentages for each Series and Purchased Interest (other than any floating
     allocation  percentage relating to the Concentration Pool) in its revolving
     period with respect to such Collection Period.

     Deficiency Amount. On each Determination  Date, the Servicer will determine
for the Certificates the amount (the "Deficiency  Amount"), if any, by which (a)
the sum of (i) the Class A Monthly Interest and the Class B Monthly Interest for
the following Distribution Date, (ii) the Class A Monthly Interest and the Class
B Monthly Interest accrued but not paid with respect to prior Distribution Dates
(and interest  thereon at the rates set forth herein to the extent  permitted by
law),  (iii) the Monthly  Servicing  Fee (unless  waived) for such  Distribution
Date, (iv) the Investor Default Amount for such  Distribution  Date, and (v) the
amount (the "Monthly  Dilution  Amount") of any Adjustment  Payment allocated to
the Certificates for such  Distribution  Date that has not been deposited in the
Collection  Account as  required  under the  Pooling  and  Servicing  Agreement,
exceeds (b) the sum of (i) Certificateholder Interest Collections and Investment
Proceeds for such  Distribution Date and (ii) the amount of funds in the Reserve
Fund on such  Distribution Date available to fund the amount by which the amount
in clause (a) exceeds the amount in clause (b)(i) above.  See "--  Distributions
from the Collection Account;  Reserve Fund -- Interest Collections." If there is
a Deficiency  Amount,  then the lesser of (x) the Deficiency  Amount and (y) the
Available  Subordinated  Amount is the "Draw Amount." In the event any Shortfall
Amount or Carry-Over  Amount  remains  outstanding  at such time as the Invested
Amount is paid in full, then the Draw Amount for such  Distribution  Date (after
such payment of the Invested  Amount) and  subsequent  Distribution  Dates shall
include any Carry-Over  Amount,  until such Carry-Over Amounts have been paid in
full.

          "Class A Monthly  Interest"  for any  Distribution  Date shall mean an
     amount  equal to (a) the  actual  number  of days in the  related  Interest
     Period  divided  by 360  multiplied  by (b) the  product of (x) the Class A
     Certificate Rate and (y) the outstanding  principal  balance of the Class A
     Certificates as of the close of business on the preceding Distribution Date
     (or, in the case of the first Distribution Date, on the Closing Date) after
     giving  effect  to  all  repayments  of  principal  made  to  the  Class  A
     Certificateholders on such preceding Distribution Date, if any.


<PAGE>

          "Class B Monthly  Interest"  for any  Distribution  Date shall mean an
     amount  equal to (a) the  actual  number  of days in the  related  Interest
     Period  divided  by 360  multiplied  by (b) the  product of (x) the Class B
     Certificate Rate and (y) the outstanding  principal  balance of the Class B
     Certificates as of the close of business on the preceding Distribution Date
     (or, in the case of the first Distribution Date, on the Closing Date) after
     giving  effect  to  all  repayments  of  principal  made  to  the  Class  B
     Certificateholders on such preceding Distribution Date, if any.

     Required  Subordinated  Amount.  The "Required  Subordinated  Amount" shall
mean,  as of any date of  determination,  either (A) if the amount on deposit in
the Series 1996-2 portion of the Excess Funding  Account equals zero, the sum of
(i) the  product  of the  Subordinated  Percentage  and  the sum of the  Class A
Principal  Amount  and the Class B  Principal  Amount  and (ii) the  Incremental
Subordinated Amount or (B) if the amount on deposit in the Series 1996-2 portion
of the  Excess  Funding  Account  is  greater  than  zero,  the  sum of (i)  the
Incremental  Subordinated  Amount plus (ii) the product of 4%  multiplied by the
Regular Pool Balance  multiplied by the Series 1996-2 Allocation  Percentage and
multiplied by 98%; provided,  however, that for any Determination Date following
the  end of the  Revolving  Period,  or on any  Determination  Date  on  which a
Carry-Over Amount exists, the Required  Subordinated Amount shall in no event be
less  than  an  amount  equal  to the  Subordinated  Percentage  of the  Initial
Principal Amount of the Certificates.  The "Subordinated  Percentage" will equal
the  percentage  equivalent of a fraction,  the numerator of which is 4% and the
denominator of which will be the excess of 100% over 4%.

     Available Subordinated Amount. The "Available  Subordinated Amount" for any
day is equal to the  lesser  of (a) the  Required  Subordinated  Amount  for the
current  date  and (b)  the  Available  Subordinated  Amount  for the  preceding
Determination Date, minus (i) with certain limitations,  the Draw Amount for the
preceding  Distribution  Date, minus (ii) funds from the Reserve Fund applied to
cover any portion of the Investor  Default Amount,  minus (iii) the Subordinated
Percentage  of funds  added or to be added to the Series  1996-2  portion of the
Excess Funding Account in the period from the preceding Distribution Date to the
current  Distribution  Date,  plus  (iv) the  Subordinated  Percentage  of funds
withdrawn  or to be  withdrawn  from the  Series  1996-2  portion  of the Excess
Funding  Account  in the  period  from the  preceding  Distribution  Date to the
current Distribution Date and paid to the Transferor or allocated to one or more
Series or Purchased Interests,  plus (v) the amount of Excess Interest available
to be paid to the  Transferor  as  described  under "--  Distributions  from the
Collection Account; Reserve Fund -- Excess Interest," minus (vi) the Incremental
Subordinated  Amount  for such  preceding  Determination  Date,  plus  (vii) the
Incremental  Subordinated Amount for the current day. The Available Subordinated
Amount  for  the  first  Determination  Date  will  be  equal  to  the  Required
Subordinated Amount.

     The "Incremental  Subordinated Amount" on any Determination Date will equal
the sum of (i) the excess of the aggregate  amount of Ineligible  Receivables on
such date  over the  aggregate  amount of  Ineligible  Receivables  that  became
Defaulted  Receivables during the preceding Collection Period and are subject to
reassignment  from the Trust,  unless certain  insolvency events relating to the
Transferor  or WOFCO have  occurred,  as further  described  in the  Pooling and
Servicing  Agreement and (ii) the Excess  Receivables for the Collection  Period
related to that Determination Date.

     The  Transferor  may,  in its sole  discretion,  at any time  increase  the
Available  Subordinated  Amount  for so long as the  cumulative  amount  of such
increases  does not  exceed  the  lesser of (i)  $1,925,000  or (ii) 1.1% of the
Invested  Amount on such date.  The  Transferor  is not under any  obligation to
increase  the  Available  Subordinated  Amount  at any  time.  If the  Available
Subordinated Amount were reduced to less than the Required  Subordinated Amount,
an Early  Amortization Event would occur. The Transferor could elect to increase
the Available  Subordinated  Amount at the time such an Early Amortization Event
would otherwise  occur,  thus preventing or delaying the occurrence of the Early
Amortization Event.


<PAGE>

DISTRIBUTIONS FROM THE COLLECTION ACCOUNT; RESERVE FUND

     Interest  Collections.  On each  Distribution  Date, the Trustee will apply
Certificateholder Interest Collections and Investment Proceeds in respect of the
related  Collection Period to make the following  distributions in the following
order of priority:

          (i) an amount equal to Class A Monthly Interest for such  Distribution
     Date,  plus the amount of any Class A Monthly  Interest  previously due but
     not distributed on a prior  Distribution Date (plus, but only to the extent
     permitted  under  applicable  law,  interest  at  the  applicable  Class  A
     Certificate  Rate plus 200 basis points (2.0%) on Class A Monthly  Interest
     previously   due  but  not   distributed),   shall   be  paid  to  Class  A
     Certificateholders;

          (ii) an amount equal to Class B Monthly Interest for such Distribution
     Date,  plus the amount of any Class B Monthly  Interest  previously due but
     not distributed on a prior  Distribution Date (plus, but only to the extent
     permitted  under  applicable  law,  interest  at  the  applicable  Class  B
     Certificate  Rate plus 200 basis points (2.0%) on Class B Monthly  Interest
     previously   due  but  not   distributed),   shall   be  paid  to  Class  B
     Certificateholders;

          (iii)  an  amount  equal  to  the  Monthly   Servicing  Fee  for  such
     Distribution  Date shall be distributed to the Servicer (unless such amount
     has been netted  against  deposits to the  Collection  Account as described
     above or waived as described below);

          (iv) an amount equal to the Reserve Fund Deposit  Amount,  if any, for
     such Distribution Date shall be deposited in the Reserve Fund;

          (v) an amount equal to the sum of the Investor Default Amount, if any,
     and the Monthly Dilution Amount,  if any, for such  Distribution Date shall
     be  treated  as  a  portion  of   Available   Certificateholder   Principal
     Collections for such Distribution Date;

          (vi) an  amount  equal  to the  sum of any  Shortfall  Amount  and any
     accrued  and unpaid  Carry-Over  Amount  shall be paid first to the Class A
     Certificateholders and then to the Class B Certificateholders; and

          (vii) the balance shall constitute Excess Interest.

     If such Certificateholder  Interest Collections and Investment Proceeds are
not sufficient to make the entire  distributions  required by clauses (i), (ii),
(iii) and (v), the Trustee shall  withdraw funds from the Reserve Fund and apply
such funds to complete, to the extent available,  the distributions  pursuant to
such  clauses in the  numerical  order  thereof;  provided  that during an Early
Amortization  Period,  the application of funds in the Reserve Fund to cover the
amount in clause (v) will be reduced or  eliminated  to the extent  necessary to
maintain the amount in the Reserve Fund at least equal to $1,000,000.  If, after
application of  Certificateholder  Interest  Collections pursuant to clause (vi)
above, a Shortfall Amount or a Carry-Over Amount exists,  the Transferor will be
obligated to deposit the amount of such Shortfall Amount or Carry-Over Amount in
the Collection Account for distribution to Certificateholders.  If, at such time
as the  principal  amount  of the  Certificates,  and  accrued  unpaid  interest
thereon,  has been paid in full,  any Carry-Over  Amount  exists,  Series 1996-2
shall not terminate,  and on such Distribution Date and subsequent  Distribution
Dates,  Available Transferor Collections up to the Available Subordinated Amount
shall be applied to pay such Carry-Over Amount.

     If there is a Draw Amount for such  Distribution  Date,  the Trustee  shall
apply the amount of Available Transferor  Collections for the related Collection
Period on deposit in the Collection  Account on such Distribution Date, but only
up to the Draw Amount, to make the distributions  required by clauses (i), (ii),
(iii) and (v) above that have not been made  through  the  application  of funds
from the Reserve Fund as described in the preceding paragraph. If the sum of the
draw amounts (including the Draw Amount) for all Series and Purchased  Interests
in respect of a Distribution Date exceeds the Available  Transferor  Collections
for the related Collection Period,  then such Available  Transferor  Collections
will be allocated  among those Series and Purchased  Interests with draw amounts
pro rata on the basis of such draw amounts.  The Available  Subordinated  Amount
will be reduced by the amount of Available Transferor  Collections so applied in
respect


<PAGE>

of the  Certificates.  If the Draw  Amount  exceeds  such  Available  Transferor
Collections,  the Available Subordinated Amount will be reduced by the amount of
such excess, but not by more than the sum of the Investor Default Amount and the
Monthly Dilution Amount for such Distribution Date.

     The balance of Available  Transferor  Collections on any Distribution  Date
will be distributed to the Transferor on such date,  provided that, if the Trust
Available  Subordinated Amount for the immediately preceding  Determination Date
exceeds the Transferor Amount on such date (after giving effect to any Principal
Receivables  transferred to the Trust on such Distribution Date), the balance of
Available Transferor  Collections will be deposited into the Reserve Fund to the
extent of such excess.

          "Certificateholder  Interest  Collections" for any  Distribution  Date
     means the portion of Interest  Collections  allocable  to the Regular  Pool
     Balance   for   the   related    Collection   Period   allocated   to   the
     Certificateholders'  Interest as described under "Allocation Percentages --
     Allocation to the Certificateholders' Interest."

          "Excess Interest" for any Distribution Date means the amount described
     in clause (vi) above.

          "Investment  Proceeds" for any Distribution Date means an amount equal
     to the  sum of (a)  the  investment  earnings  credited  to the  Collection
     Account on the related Determination Date with respect to funds held in the
     Reserve Fund and the Principal  Funding  Account,  (b) investment  earnings
     allocable  to Series  1996-2  credited  to the  Collection  Account  on the
     related  Determination  Date with  respect to funds held in the  Collection
     Account  and (c) all  investment  income  earned on  amounts  in the Excess
     Funding Account allocable to Series 1996-2 since the preceding Distribution
     Date, in each case net of losses and investment expenses.

     Reserve  Fund.  An  Eligible   Deposit  Account  will  be  established  and
maintained in the name of the Trustee for the benefit of the  Certificateholders
(the "Reserve Fund"). No deposit will be made into the Reserve Fund prior to the
first  Distribution  Date.  The "Reserve Fund  Required  Amount" means an amount
which upon any Distribution  Date will equal 0.50% of the outstanding  principal
balance of the Certificates for such  Distribution  Date (after giving effect to
any change therein on such  Distribution  Date).  If, after giving effect to the
allocations,  distributions  and  deposits in the Reserve Fund  described  above
under  "Interest  Collections,"  the amount in the Reserve Fund is less than the
Reserve Fund  Required  Amount for the next  following  Distribution  Date,  the
Trustee shall deposit any remaining  Available  Transferor  Collections  for the
related  Collection Period into the Reserve Fund until the amount in the Reserve
Fund is equal to such Reserve Fund  Required  Amount.  The "Reserve Fund Deposit
Amount" is the amount, if any, by which the Reserve Fund Required Amount exceeds
the amount on deposit in the Reserve  Fund.  Funds in the  Reserve  Fund will be
invested  in the same  manner in which  funds in the  Collection  Account may be
invested. On each Determination Date, the Servicer will credit to the Collection
Account any  investment  earnings (net of losses and  investment  expenses) with
respect to the Reserve Fund. After payment in full of the outstanding  principal
balance of the Certificates and any Carry-Over Amount or Shortfall  Amount,  any
funds remaining on deposit in the Reserve Fund will be paid to the Transferor.

     If, for any Distribution Date with respect to an Early Amortization Period,
after giving effect to the allocations,  distributions and deposits described in
the preceding paragraph,  the amount in the Reserve Fund is less than the Excess
Reserve Fund Required  Amount as of such  Distribution  Date,  the Trustee shall
deposit  the  remaining  Available   Transferor   Collections  for  the  related
Collection  Period into the Reserve Fund until the amount in the Reserve Fund is
equal to such Excess  Reserve Fund  Required  Amount.  The "Excess  Reserve Fund
Required Amount" for any Distribution  Date means an amount equal to the greater
of (a) 5% of the Initial  Principal Amount and (b) the excess of (i) the Minimum
Receivables  Amount  (after  giving  effect  to  any  changes  thereto  on  such
Determination  Date) over (ii) the Pool Balance  (after giving effect to changes
thereto on such  Determination  Date);  provided  that the Excess  Reserve  Fund
Required Amount shall in no event exceed the Available  Subordinated  Amount for
such Determination Date.

     In connection  with the  allocations to the Reserve Fund referred to in the
two preceding paragraphs,  if the remaining Available Transferor Collections are
not  sufficient  to fund  the  reserve  funds  for all  outstanding  Series  and
Purchased Interests,  then such remaining Available Transferor  Collections will
be  allocated  to such  reserve  funds pro rata on the  basis of the  respective
amounts required to be deposited in such reserve funds.


<PAGE>

     Excess Interest.  On each Distribution Date, the Servicer will allocate the
Excess Interest with respect to the Collection Period immediately preceding such
Distribution Date, in the following order of priority:

          (a) an  amount  equal to the  aggregate  amount  of  Class A  Investor
     Charge-Offs which have not been previously  reimbursed (after giving effect
     to the allocation on such Distribution  Date of the Miscellaneous  Payments
     allocable to Series 1996-2 with respect to such Distribution  Date) will be
     allocated  in the same  manner  as  Available  Certificateholder  Principal
     Collections for such Distribution Date;

          (b) an  amount  equal to the  aggregate  amount  of  Class B  Investor
     Charge-Offs which have not been previously  reimbursed (after giving effect
     to the allocation on such Distribution  Date of the Miscellaneous  Payments
     allocable to Series 1996-2 with respect to such Distribution  Date) will be
     allocated  in the same  manner  as  Available  Certificateholder  Principal
     Collections for such Distribution Date;

          (c) an amount  equal to the  amount  of  reductions  of the  Available
     Subordinated  Amount on account of Investor  Default  Amounts that have not
     previously  been  reinstated will be distributed to the Transferor and will
     increase the Available Subordinated Amount;

          (d) during any Dilution Reserve Period, an amount equal to the excess,
     if any, of $1,000,000  over the balance on deposit in the Dilution  Reserve
     Fund shall be deposited in the Dilution Reserve Fund;

          (e) an  amount  equal  to the  aggregate  outstanding  amounts  of the
     Monthly  Servicing Fee which have been previously waived as described under
     "-- Servicing  Compensation and Payment of Expenses" will be distributed to
     the Servicer; and

          (f) the balance, if any, shall be distributed to the Transferor.

     Principal Collections.  On each Distribution Date, the Servicer will
allocate Available Certificateholder Principal Collections as follows:

          (a)  on  each  day  during  the   Revolving   Period,   all  Available
     Certificateholder Principal Collections will be allocated, first, to make a
     deposit to the Excess Funding Account if so required and, second, to Shared
     Principal   Collections  as  described  under  "Allocation   Percentage  --
     Principal Collections for all Series"; and

          (b) for each Distribution Date with respect to the Accumulation Period
     or any Early Amortization Period:

             (i) an amount equal to Monthly Principal for such Distribution Date
        will be deposited to the Principal Funding Account; and

             (ii) the balance, if any, will be treated as Shared Principal
        Collections.

     In the event that the aggregate Invested Amount is greater than zero on the
Termination Date, any funds remaining in the Reserve Fund (after the application
of funds in the Reserve Fund as described  above under  "Interest  Collections")
will  be  treated  as  a  portion  of  Available   Certificateholder   Principal
Collections for the Distribution Date occurring on the Termination Date.

          "Available    Certificateholder   Principal   Collections"   for   any
     Distribution Date means the sum of (a) Principal  Collections  allocated to
     the Regular Pool Balance and further  allocated to the  Certificateholders'
     Interest,  as described above, for the related  Collection  Period, (b) the
     amount,  if any, of  Interest  Collections,  funds in the Reserve  Fund and
     Available  Transferor  Collections  allocated to cover the Investor Default
     Amount or  reimburse  Investor  Charge-Offs,  as described  above,  (c) the
     Miscellaneous  Payments  allocable  to  Series  1996-2  on  deposit  in the
     Collection  Account  for such  Distribution  Date and (d) Shared  Principal
     Collections,  if any, from other Series or Purchased Interests allocated to
     Series 1996-2.

          "Class A Monthly  Principal"  with  respect to any  Distribution  Date
     relating to the Accumulation  Period or any Early Amortization  Period will
     equal  the  Available  Certificateholder  Principal  Collections  for  such
     Distribution Date; provided,  however, that for each Distribution Date with
     respect to the  Accumulation  Period,  Class A Monthly  Principal  will not
     exceed the Controlled Distribution Amount for


<PAGE>

     such  Distribution  Date;  and  provided,  further  that  Class  A  Monthly
     Principal will not exceed the Class A Invested Amount.

          "Class B Monthly  Principal"  with  respect to any  Distribution  Date
     relating to the Accumulation  Period or any Early Amortization  Period will
     equal  the  Available  Certificateholder  Principal  Collections  for  such
     Distribution Date after the Class A Certificates have been paid or provided
     for in  full;  provided,  however,  that for each  Distribution  Date  with
     respect to the  Accumulation  Period,  Class B Monthly  Principal  will not
     exceed  the  excess  of  the  Controlled   Distribution   Amount  for  such
     Distribution  Date over  Class A Monthly  Principal  for such  Distribution
     Date; and provided,  further that Class B Monthly Principal will not exceed
     the Class B Invested Amount.

          "Controlled   Amortization  Amount"  means  an  amount  equal  to  the
     aggregate  outstanding  principal amount of the Certificates as of the June
     1999  Distribution Date (after giving effect to any changes therein on such
     date) divided by the number of months  comprising the  Accumulation  Period
     Length.

          "Controlled  Distribution  Amount" for a  Distribution  Date means the
     excess,  if any, of (i) the product of the Controlled  Amortization  Amount
     and the  number of  Distribution  Dates with  respect  to the  Accumulation
     Period through and including such Distribution Date over (ii) the amount on
     deposit in the Principal  Funding Account  (including any amounts deposited
     therein  from the Series  1996-2  portion of the Excess  Funding  Account),
     before giving effect to any withdrawals from or deposits to such account on
     such Distribution Date.

          "Monthly  Principal" with respect to any Distribution Date relating to
     the Accumulation  Period or any Early Amortization  Period means the sum of
     Class A Monthly Principal and Class B Monthly Principal.

DILUTION RESERVE FUND

     On any Dilution  Reserve  Trigger  Date,  the Servicer  will  establish and
maintain in the name of the Trustee, on behalf of the Trust, an Eligible Deposit
Account  for  the  benefit  of  the   Certificateholders   and  the  holders  of
certificates  of each  Series  (other  than a  Concentration  Series  and Series
1994-1) (the "Dilution  Reserve Fund").  During any Dilution Reserve Period,  so
long as the Trust Available  Subordinated  Amount for the immediately  preceding
Determination  Date does not exceed the  Transferor  Amount on such date  (after
giving  effect to any  Principal  Receivables  transferred  to the Trust on such
Distribution Date), any remaining Available Transferor Interest Collections will
be deposited in the Dilution  Reserve Fund until the balance on deposit  therein
equals  $1,000,000.  In  addition,  during a  Dilution  Reserve  Period,  excess
interest will be deposited into the Dilution Reserve Fund as described under "--
Distributions from the Collection Account; Reserve Fund -- Excess Interest."

     If a Dilution  Reserve  Deposit Date occurs,  the Servicer  will deposit on
such date into the Dilution Reserve Fund an amount equal to the excess,  if any,
of $1,000,000  over the balance on deposit in the Dilution  Reserve Fund, and on
each Distribution Date thereafter, the Servicer shall withdraw from the Dilution
Reserve Fund and apply as Available  Certificateholder  Principal Collections an
amount equal to the excess,  if any, of the related Monthly Dilution Amount over
the amounts  allocated to cover all Monthly Dilution  Amounts;  provided that if
any Series which is not a Concentration Series is outstanding (other than Series
1994-1),  and if the sum of such excess amount and the similar  excess from each
other such Series is greater than funds on deposit in the Dilution  Reserve Fund
on such day,  then the balance on deposit in the  Dilution  Reserve Fund will be
shared pro rata among all Series which are not Concentration  Series (other than
Series  1994-1) in accordance  with the  proportion  that the series  allocation
percentage of each bears to the sum of all such series allocation percentages. A
Dilution  Reserve Deposit Date will occur  following a Dilution  Reserve Trigger
Date and the establishment of the Dilution Reserve Fund.

          "Dilution  Reserve  Deposit  Date" means any Business Day on which the
     Regular  Transferor  Amount  is  less  than  the  Regular  Trust  Available
     Subordinated  Amount  (after  giving  effect to any  deposits to the Excess
     Funding Account on such day).


<PAGE>

          "Dilution  Reserve  Period" means any period  commencing on a Dilution
     Reserve  Trigger Date and ending on the first  Business Day  thereafter  on
     which the Regular  Transferor Amount is equal to or greater than the sum of
     the Regular Trust  Available  Subordinated  Amount plus the Regular Minimum
     Transferor Amount.

          "Dilution  Reserve  Trigger  Date" means any Business Day on which the
     Regular  Transferor  Amount  is  less  than  the sum of the  Regular  Trust
     Available  Subordinated  Amount plus 1% of the Regular Pool Balance  (after
     giving effect to any deposits to the Excess Funding Account on such date).

PRINCIPAL FUNDING ACCOUNT

     The Servicer  will  establish  and maintain in the name of the Trustee,  on
behalf  of the  Trust,  an  Eligible  Deposit  Account  for the  benefit  of the
Certificateholders  (the "Principal Funding Account"). On each Distribution Date
with respect to the Accumulation Period,  Monthly Principal will be deposited in
the Principal  Funding Account as provided above under  "Distributions  from the
Collection Account; Reserve Fund"; provided that if any Early Amortization Event
occurs during the Accumulation  Period (unless,  in limited  circumstances  with
respect to the required  addition of  Accounts,  such Early  Amortization  Event
shall have been cured), the Principal Funding Account Balance (as defined below)
shall   be  paid  on  the   first   Special   Payment   Date  to  the   Class  A
Certificateholders  and, following payment in full of all principal of the Class
A Certificates, the balance to the Class B Certificateholders.

     All amounts on deposit in the Principal Funding Account on any Distribution
Date (after giving effect to distributions to be made on such Distribution Date)
(the  "Principal  Funding  Account  Balance")  will be invested from the date of
their deposit to a date on or prior to the succeeding  Distribution Date (or the
next  succeeding  Special  Payment  Date if  applicable)  by the  Trustee at the
direction  of the  Servicer  in  investments  rated  in the  highest  short-term
category of each Rating Agency or in such other  investments that are acceptable
to each  Rating  Agency.  On each  Distribution  Date,  the  interest  and other
investment  income on the Principal Funding Account Balance will be deposited in
the Collection Account.

DISTRIBUTIONS

     Payment to Certificateholders will be made from the Collection Account, the
Principal  Funding  Account and the Series 1996-2  portion of the Excess Funding
Account.  The Servicer  shall instruct the Trustee to apply the funds on deposit
in the Collection  Account,  the Principal Funding Account and the Series 1996-2
portion of the Excess  Funding  Account  and shall  instruct  the Trustee or the
applicable   paying  agent  to  make,   without   duplication,   the   following
distributions:

          (a)  On  each  Distribution  Date,  all  amounts  on  deposit  in  the
     Collection  Account  that are  allocable  to Series  1996-2  to the  extent
     required to pay accrued  interest on the  Certificates  will be distributed
     first to Class A Certificateholders  to the extent of amounts due and owing
     and, second, to Class B Certificateholders to the extent of amounts due and
     owing,  and payments of Shortfall  Amounts and Carry-Over  Amounts shall be
     made to the extent of amounts available to make such payments;

          (b) On each Special  Payment Date and on the  Expected  Final  Payment
     Date, the Principal  Funding  Account  Balance and the amount on deposit in
     the Excess Funding Account  allocable to Series 1996-2 shall be distributed
     first to Class A Certificateholders up to a maximum amount on any such date
     equal to the  excess  of the  outstanding  principal  amount of the Class A
     Certificates over unreimbursed Class A Investor  Charge-Offs,  each on such
     date and second to Class B Certificateholders up to a maximum amount on any
     such date equal to the excess of the  outstanding  principal  amount of the
     Class B Certificates over unreimbursed Class B Investor  Charge-Offs,  each
     on such date.

DEFAULTED RECEIVABLES AND RECOVERIES

     "Defaulted  Receivables" will be allocated between the Regular Pool Balance
and the  Concentration  Amount daily, and the sum of the daily amounts allocated
to the Regular  Pool  Balance  and to the  Concentration  Pool  Balance for each
Collection Period will be allocated among Regular Series (including


<PAGE>

Purchased Interests) and Concentration Series, respectively, on a monthly basis.
Defaulted  Receivables on any day are (i) all Receivables which were charged off
as  uncollectible  in  respect of such day and (ii) all  Receivables  which were
Eligible  Receivables  at the time of transfer  to the Trust,  which arose in an
Account  which became an  ineligible  Account after the date of transfer of such
Receivables  to the Trust and which  remained  outstanding  for six  consecutive
Determination   Dates  thereafter.   The  "Regular  Defaulted  Amount"  for  any
Collection Period will be the sum, for each day in the Collection  Period, of an
amount (which shall not be less than zero) equal to (a) the principal  amount of
Receivables that became Defaulted  Receivables during such Collection Period, to
the extent allocated to the Regular Pool Balance less (b) the full amount of any
Defaulted  Receivables,  to the extent  allocated  to the Regular  Pool  Balance
subject to  reassignment  to the  Transferor for such  Collection  Period unless
certain events of bankruptcy,  insolvency,  or  receivership  have occurred with
respect to the Transferor,  in which event the Regular Defaulted Amount will not
be reduced for those  Defaulted  Receivables.  On each day during the Collection
Period, Defaulted Receivables for such day will be allocated between the Regular
Pool  Balance and the  Concentration  Pool  Balance  based on the  Concentration
Percentage that was applicable on the day on which the related Dealer was placed
on  "finance  hold."  Receivables  will  be  charged  off  as  uncollectible  in
accordance  with the Servicer's  customary and usual policies and procedures for
servicing  its  own  comparable   revolving   dealer  wholesale  loan  accounts.
Generally,  Receivables relating to a particular Dealer are charged off by WOFCO
when  the  outstanding  wholesale  liabilities  of such  Dealer  are  considered
uncollectible because of bankruptcy,  insolvency or conversion  proceedings with
respect to the Dealer or the Dealer's  refusal to pay its  obligations  to WOFCO
under  its  Dealer  floorplan  financing  agreement.  A portion  of the  Regular
Defaulted  Amount equal to the product of (x) the Regular  Defaulted  Amount for
such  Collection  Period and (y) the  Floating  Allocation  Percentage  for such
Collection  Period will be allocated to the  Certificateholders.  The portion of
the Regular Defaulted Amount allocated to the  Certificateholders is referred to
as the "Investor Default Amount."

     If the Servicer  adjusts the amount of any Receivable  because of a rebate,
billing  error or certain  other  noncash  items to a Dealer,  or  because  such
Receivable was created in respect of inventory  which was refused or returned by
a Dealer, the principal amount of the Transferor Interest will be reduced by the
amount of the adjustment or  charge-off.  After any such reduction in the amount
of the Transferor Interest occurs, the amount of such adjustment described above
will be  deducted  from the Pool  Balance.  Furthermore,  to the extent that the
reduction in the Transferor  Interest would reduce the Transferor Amount and the
Regular  Transferor Amount,  respectively,  below the sum of the Trust Available
Subordinated Amount and the Minimum Transferor Amount, or the sum of the Regular
Trust Available  Subordinated  Amount and the Regular Minimum Transferor Amount,
respectively,  for the immediately  preceding  Determination  Date (after giving
effect to the allocations, distributions, withdrawals and deposits to be made on
the  Distribution  Date  immediately  following such  Determination  Date),  the
Transferor  will be required to deposit a cash amount  equal to such  deficiency
into the  Collection  Account in  immediately  available  funds (an  "Adjustment
Payment") on the day on which such adjustment occurs.

INVESTOR CHARGE-OFFS

     If the  Available  Subordinated  Amount  is  reduced  to  zero,  and on any
Distribution  Date the  Deficiency  Amount is  greater  than  zero,  the Class B
Principal Amount will be reduced by the Deficiency  Amount, but not by more than
the Investor  Default Amount and the  unreimbursed  Monthly  Dilution Amount for
such Distribution Date (a "Class B Investor  Charge-Off").  Any reduction in the
Invested   Amount  on  account  of  Investor   Default   Amounts  (an  "Investor
Charge-Off") and any  unreimbursed  Monthly Dilution Amount will have the effect
of slowing or reducing the return of principal to the Certificateholders. If the
Invested  Amount  has been  reduced  by any Class B  Investor  Charge-Offs,  the
Invested Amount and the Class B Principal Amount will thereafter be increased on
any  Distribution  Date (but not by an amount in excess of the aggregate Class B
Investor Charge-Offs) by the sum of (a) the Miscellaneous  Payments allocable to
Series 1996-2 for such  Distribution  Date and (b) the amount of Excess Interest
allocated and available for such purpose as described  above;  provided that the
Class B  Principal  Amount will not be  increased  if and to the extent that the
Class A Principal Amount has been reduced by Class A Investor  Charge-Offs,  and
the Class A Principal  Amount has not first been increased by the amount of such
reduction.


<PAGE>

     In the event that any such  reduction of the Class B Invested  Amount would
cause the Class B Principal  Amount to be less than zero,  the Class B Principal
Amount will be reduced to zero, and the Class A Principal Amount will be reduced
by the amount by which the Class B  Principal  Amount  would  have been  reduced
below zero, but not more than the Investor  Default Amount and the  unreimbursed
Monthly  Dilution  Amount  for  such  Distribution  Date (a  "Class  A  Investor
Charge-Off"),  which will have the effect of slowing or  reducing  the return of
principal to the Class A Certificateholders. If the Class A Principal Amount has
been  reduced  by the  amount of any Class A  Investor  Charge-Offs,  it will be
increased  on any  Distribution  Date  (but not by an  amount  in  excess of the
aggregate  amount  of  Class  A  Investor  Charge-Offs)  by the  sum of (a)  the
Miscellaneous Payments allocable to Series 1996-2 for such Distribution Date and
(b) the amount of Excess  Interest  allocated  and available for such purpose as
described above. See " -- Allocation Percentages."

OPTIONAL REPURCHASE

     On any  Distribution  Date  occurring  after  the  Invested  Amount  of the
Certificates is reduced to 10% of the initial  outstanding  principal  amount of
the  Certificates  or less,  the  Transferor  will have the  option,  subject to
certain conditions, to repurchase the Certificateholders' Interest. The purchase
price at such time will be equal to the sum of the Class A Principal  Amount and
the  Class  B  Principal   Amount  plus  accrued  and  unpaid  interest  on  the
Certificates  at the applicable  Certificate  Rates.  The purchase price will be
deposited  in the  Collection  Account  in  immediately  available  funds on the
Distribution Date on which the Transferor  exercises such option.  Following any
such purchase, the  Certificateholders  will have no further rights with respect
to the Certificateholders'  Interest,  other than the right to receive the final
distribution on the  Certificates.  In the event that  Transferor  fails for any
reason to deposit such purchase price,  payments will continue to be made to the
Certificateholders  as described  under " --  Distribution  from the  Collection
Account; Reserve Fund."

EARLY AMORTIZATION EVENTS

     Commencing on the first  Distribution  Date following the Collection Period
in which an Early Amortization Event has occurred, Principal Collections will no
longer be paid to the  Transferor  or allocated to any other Series or Purchased
Interest but instead will be distributed to  Certificateholders  monthly on each
Distribution  Date,  except as described below, and the Controlled  Distribution
Amount will no longer apply to distributions  of principal on the  Certificates.
An "Early  Amortization  Event" for Series 1996-2 refers to any of the following
events:

          1. failure on the part of the  Transferor,  the Servicer or WOFCO,  as
     applicable,  (i) to make any payment or deposit required by the Pooling and
     Servicing Agreement or the Receivables  Purchase  Agreement,  including but
     not limited to any Transfer  Deposit  Amount or Adjustment  Payment,  on or
     before the date occurring five business days after the date such payment or
     deposit is required to be made therein;  or (ii) to deliver a  Distribution
     Date  Statement  on the date  required  under  the  Pooling  and  Servicing
     Agreement (or within the applicable  grace period which will not exceed ten
     business days); (iii) to comply with its covenant not to create any lien on
     a  Receivable;  or (iv) to  observe  or  perform  any  other  covenants  or
     agreements  set  forth  in  the  Pooling  and  Servicing  Agreement  or the
     Receivables  Purchase  Agreement,  which  failure has a materially  adverse
     effect on the  Certificateholders  and  which  continues  unremedied  for a
     period of 60 days after written  notice of such failure,  provided that for
     so long as Moody's  Investors  Service,  Inc.  is  providing  a rating with
     respect to a Series or Purchased Interest at the request of the Transferor,
     then the period  described in clauses (i) and (ii) above will be reduced to
     two and five Business Days, respectively;

          2. any  representation  or warranty  made by WOFCO in the  Receivables
     Purchase  Agreement  or by the  Transferor  in the  Pooling  and  Servicing
     Agreement or any information  required to be given by the Transferor to the
     Trustee to  identify  the  Accounts  proves to have been  incorrect  in any
     material  respect  when made and  continues to be incorrect in any material
     respect  for a period of 60 days after  written  notice and as a result the
     interests of the  Certificateholders are materially and adversely affected;
     provided,  however, that an Early Amortization Event shall not be deemed to
     occur thereunder if the Transferor has repurchased the related  Receivables
     or all such  Receivables,  if applicable,  during such period in accordance
     with the provisions of the Pooling and Servicing Agreement;


<PAGE>

          3. the occurrence of certain events of bankruptcy, insolvency or
     receivership relating to any of the Transferor, WOFCO or Toyota;

          4. the Trust or the Transferor becomes an "investment company" within
     the meaning of the Investment Company Act of 1940, as amended;

          5. a failure by the  Transferor  to convey  Receivables  in Additional
     Accounts to the Trust within 15 business  days after any day on which it is
     or would have been, if not for the  limitations  described in "Risk Factors
     -- Release of Liens under Existing Credit Arrangements," required to convey
     such Receivables pursuant to the Pooling and Servicing Agreement;

          6. on any Determination  Date, the Available  Subordinated  Amount for
     the next  Distribution  Date will be  reduced  to an  amount  less than the
     Required Subordinated Amount on such Determination Date after giving effect
     to the distributions to be made on the next Distribution Date;

          7. any Servicer Default with respect to the Certificates occurs;

          8. on any Determination Date, the average of the Monthly Payment Rates
     for the three preceding Collection Periods,  where the Monthly Payment Rate
     for a Collection  Period is the percentage  obtained by dividing  Principal
     Collections  for such  Collection  Period  by the daily  average  aggregate
     amount of Principal  Receivables  included in the Trust for such Collection
     Period, is less than 30%;

          9. the failure to pay the outstanding principal amount of the
     Certificates by the Expected Final Payment Date;

          10. as of the end of any  Collection  Period,  the Regular  Transferor
     Amount is less  than 2% of the  Regular  Pool  Balance,  or the  Transferor
     Amount for all  Series and  Purchased  Interests,  including  Concentration
     Series, is less than 2% of the Pool Balance,  and such condition  continues
     unremedied for a period of 15 business days;

          11. as of the end of any Collection  Period,  the Regular Pool Balance
     is less than the Regular Minimum Receivables Amount, or the Pool Balance is
     less than the  Minimum  Receivables  Amount for all  Series  and  Purchased
     Interests  and such  condition  continues  unremedied  for a  period  of 15
     business days; or

          12.  if, on any date,  either (i) any  Shortfall  Amount  arises  with
     respect to six consecutive  Determination  Dates, (ii) the amount available
     to be drawn by WODFI under a demand note  provided by WOFCO falls below the
     amounts  specified in the Pooling and Servicing  Agreement or (iii) payment
     is not made by  WOFCO  or WODFI  with  respect  to the  demand  note or any
     Shortfall Amount or Carry-Over Amount, respectively.

     Upon the occurrence of any event  described  above,  an Early  Amortization
Event will be deemed to have occurred  without any notice or other action on the
part of any other party immediately upon the occurrence of such event. The Early
Amortization  Period will  commence at the close of business on the business day
immediately  preceding  the day on which the Early  Amortization  Event  occurs.
Monthly  distribution of principal to the  Certificateholders  will begin on the
first  Distribution  Date  following  the  Collection  Period  in which an Early
Amortization  Period has commenced and will  continue,  to the extent  described
under " -- Distributions" (each a "Special Payment Date").

     Under certain limited  circumstances,  an Early  Amortization  Period which
commences  prior to the scheduled end of the Revolving  Period may terminate and
the Revolving  Period  recommence;  provided that such  recommencement  will not
occur more than once with  respect to any Series or  Purchased  Interest.  If an
Early  Amortization  Period results from the failure by the Transferor to convey
Receivables  in  Additional  Accounts to the Trust as  described  in paragraph 5
above  during the  Revolving  Period and no other Early  Amortization  Event has
occurred,  the  Early  Amortization  Period  resulting  from such  failure  will
terminate  and the  Revolving  Period  will  recommence  (unless  the  scheduled
termination  date of the  Revolving  Period has  occurred)  as of the end of the
first Collection  Period during which the Transferor would no longer be required
to convey  Receivables to the Trust. The Transferor may no longer be required to
convey Receivables as described above as a result of a reduction in the Invested
Amount occurring due to principal payments


<PAGE>

made on the Certificates and the certificates of other outstanding Series during
the  Early  Amortization  Period or as a result of the  subsequent  addition  of
Receivables to the Trust.

     In addition to the  consequences of an Early  Amortization  Event discussed
above, if an insolvency  event occurs with respect to the Transferor as provided
in the Pooling and Servicing Agreement, on the day of such insolvency event, the
Transferor  will  (subject  to the  actions  of the  certificateholders  and the
Purchasers)  immediately cease to transfer Receivables to the Trust and promptly
give notice to the Trustee of such insolvency event or violation, as applicable.
Under the  terms of the  Pooling  and  Servicing  Agreement,  within 15 days the
Trustee will publish a notice of such insolvency event or violation stating that
the Trustee intends to sell,  liquidate or otherwise  dispose of the Receivables
in a commercially reasonable manner and on commercially reasonable terms, unless
within a specified  period of time holders of Certificates  and  certificates of
each other outstanding  Series and Purchasers  representing more than 50% of the
aggregate  outstanding  principal  amount of (i) the  certificates  of each such
Series  (or,  with  respect  to  any  Series  with  two  or  more  classes,  the
certificates of each such class), (ii) the Purchased  Interests,  (iii) and each
transferee of an interest in the  Transferor  Interest and each person holding a
Supplemental Certificate, instruct the Trustee not to sell, liquidate or dispose
of the  Receivables  and to  continue  transferring  Receivables  as before such
insolvency  event or violation,  as applicable.  If the portion of such proceeds
allocated to the Certificateholders' Interest and Available Transferor Principal
Collections, together with the proceeds of any collections on the Receivables in
the Collection  Account  allocable to the  Certificateholders'  Interest are not
sufficient to pay the aggregate  unpaid balance of the Certificates in full plus
accrued and unpaid  interest  thereon and any  outstanding  Carry-Over  Amounts,
Certificateholders will incur a loss.

ASSET COMPOSITION EVENT

     An "Asset  Composition  Event" will occur if, during the Revolving  Period,
(a) the sum of all  Eligible  Investments  and  amounts on deposit in the Excess
Funding Account not allocable to any  Concentration  Series represents more than
25% of the total  assets  of the  Trust on each of  twelve  or more  consecutive
Determination  Dates,  after giving effect to all payments made or to be made on
the Distribution Date next succeeding each such respective  Determination  Date;
or (b) on any two  consecutive  Determination  Dates,  the  sum of all  Eligible
Investments  and amounts on deposit in the Excess Funding  Account not allocable
to any Concentration  Series represents more than 50% of the total assets of the
Trust,  after giving  effect to all  payments to be made on the next  succeeding
Distribution Date.

     Upon the  occurrence  of an Asset  Composition  Event,  the  Servicer  will
calculate the "Asset  Correction  Amount," which equals the amount that would be
necessary  to be paid out of the Series  1996-2  portion  of the Excess  Funding
Account and the portions of the Excess Funding Account allocable to other Series
and  Purchased   Interests  (other  than  Concentration   Series)  on  the  next
Distribution  Date to achieve  compliance with the tests specified above,  after
giving effect to such payment and to all payments that otherwise would have been
made on such  Distribution  Date.  The Class A Principal  Amount and,  after the
Class A Principal  Amount has been paid in full,  the Class B Principal  Amount,
will become payable on such Distribution Date to the extent of the Series 1996-2
Allocation Percentage of the Asset Correction Amount.

TERMINATION

     The Trust will  terminate on the earlier to occur of (a) the day  following
the Distribution Date on which the aggregate Invested Amounts for all Series and
Purchased  Interests is zero, if the Transferor elects to terminate the Trust at
such time, and (b) December 31, 2024. Upon  termination of the Trust, all right,
title and interest in, to and under the Receivables, related Collateral Security
and other funds of the Trust (other than amounts in the Collection Account,  the
Principal   Funding  Account  or  the  Excess  Funding  Account  for  the  final
distribution of principal and interest to  certificateholders)  will be conveyed
and transferred to the Transferor.

     In  any  event,   the  last  payment  of  principal  and  interest  on  the
Certificates will be due and payable no later than the October 2001 Distribution
Date (the "Termination  Date"). In the event that the Invested Amount is greater
than zero on the  Termination  Date,  the Trustee  will sell or cause to be sold
(and apply the


<PAGE>

proceeds  to  the  extent  necessary  to  pay  such  remaining  amounts  to  all
Certificateholders)  an interest in the Receivables or certain  Receivables,  as
specified in the Pooling and Servicing Agreement,  in an amount equal to 110% of
the Invested Amount (after giving effect to deposits and distributions otherwise
to be made on the Termination Date);  provided,  however, that in no event shall
such amount exceed the Series 1996-2  Allocation  Percentage of the Regular Pool
Balance  on such  Termination  Date.  The net  proceeds  of  such  sale  and any
collections on the Receivables  will be paid on the Termination  Date (i) first,
pro rata to the Class A  Certificateholders  until the  principal  amount of the
Class A Certificates has been paid in full, (ii) second, pro rata to the Class B
Certificateholders  until the principal  amount of the Class B Certificates  has
been paid in full and (iii) third,  any  outstanding  Carry-Over  Amounts to the
Class   A   Certificateholders   and   then,   to  the   extent   the   Class  A
Certificateholders have been paid in full, to the Class B Certificateholders.

INDEMNIFICATION

     The  Pooling  and  Servicing  Agreement  provides  that the  Servicer  will
indemnify  the Trust  and the  Trustee  from and  against  any loss,  liability,
expense,  damage or injury  suffered  or  sustained  arising  out of any acts or
omissions  arising out of activities of the Trust or the Trustee or the Servicer
pursuant to the Pooling and Servicing Agreement;  provided that the Trust or the
Trustee will not be so indemnified if such acts or omissions  constitute  fraud,
gross negligence, breach of fiduciary duty or willful misconduct by the Trustee.
In addition,  the  Servicer  will not  indemnify  the Trust,  the  Trustee,  the
Certificateholders  or the  Purchasers  for any act taken by the  Trustee at the
request of the  Certificateholders  or the Purchasers or for any tax required to
be paid by the Trust or the Certificateholders.

     Under the Pooling and  Servicing  Agreement,  the  Transferor  agrees to be
liable  directly  to an  injured  party for the  amount of any loss,  liability,
expense,  damage or injury suffered or sustained (other than those incurred by a
certificateholder or purchaser in its capacity as an investor in certificates or
purchaser of a purchased interest,  respectively,  of any Series) arising out of
or based upon the arrangement created by the Pooling and Servicing Agreement (to
the extent that the Trust assets remaining after the  certificateholders  of all
series have been paid in full are insufficient to pay any such loss,  liability,
expense,  damage or injury) as though such agreement created a partnership under
the Uniform  Partnership  Act as in effect in the State of  Connecticut in which
the Transferor was a general partner. In addition, the Transferor will indemnify
the Trust for  certain  intangibles  taxes  which may be imposed by the State of
Florida. See "Certain Tax Matters -- State and Local Taxation." No assumption of
liability by the Transferor shall be borne by the Servicer.

     The  Pooling and  Servicing  Agreement  further  provides  that,  except as
described above and with certain other exceptions,  neither the Transferor,  the
Servicer nor any of their directors, officers, employees or agents will be under
any liability to the Trust, the Trustee, the Certificateholders,  the Purchasers
or any other  person for taking any action,  or for  refraining  from taking any
action,  pursuant to the Pooling and Servicing Agreement.  However,  neither the
Transferor,  the Servicer  nor any of their  directors,  officers,  employees or
agents will be protected  against any liability which would otherwise be imposed
by reason of  willful  misfeasance,  bad faith or gross  negligence  of any such
person in the performance of their duties or by reason of reckless  disregard of
their obligations and duties  thereunder.  In the event a successor  Servicer is
named under the Pooling and Servicing  Agreement,  such successor  Servicer will
indemnify and hold harmless the  Transferor  for any loss,  liability,  expense,
damage or injury as described in this paragraph arising from any act or omission
of such successor Servicer.

     In addition, the Pooling and Servicing Agreement provides that the Servicer
is not under any  obligation to appear in,  prosecute or defend any legal action
which is not incidental to its servicing  responsibilities under the Pooling and
Servicing  Agreement.  The Servicer may, in its sole  discretion,  undertake any
such legal  action which it may deem  necessary or desirable  for the benefit of
certificateholders  or  Purchasers  with  respect to the Pooling  and  Servicing
Agreement  and the rights and duties of the parties  thereto and the interest of
the certificateholders and the Purchasers thereunder.


<PAGE>

COLLECTION AND OTHER SERVICING PROCEDURES

     Pursuant  to  the  Pooling  and  Servicing   Agreement,   the  Servicer  is
responsible  for  servicing,   collecting,   enforcing  and   administering  the
Receivables in accordance with customary and usual  procedures for servicing its
own revolving credit line dealer wholesale loans, except where the failure to so
act would not materially and adversely affect the rights of the Trust.

     The Servicer will only change the terms  relating to the Accounts if (i) in
the Servicer's  reasonable judgment, no Early Amortization Event will occur as a
result of the change and (ii) the change is made  applicable  to the  comparable
segment  of the dealer  loan  accounts  with  similar  characteristics  owned or
serviced by the Servicer and not only to the Accounts.

     Servicing  activities  performed by the  Servicer  include  collecting  and
recording   payments,   communicating   with  dealers,   investigating   payment
delinquencies,  evaluating  the  increase  of  credit  limits,  and  maintaining
internal records with respect to each Account. Managerial and custodial services
performed by the Servicer on behalf of the Trust include providing assistance in
any  inspections  of the  documents  and records  relating to the  Accounts  and
Receivables  by the Trustee  pursuant to the  Pooling and  Servicing  Agreement,
maintaining  the  agreements,  documents and files  relating to the Accounts and
Receivables as custodian for the Trust and providing related data processing and
reporting  services for  certificateholders  and Purchasers and on behalf of the
Trustee.

SERVICER COVENANTS

     In the Pooling and Servicing Agreement the Servicer covenants,  among other
things,  that  (a) it  will  duly  satisfy  all  obligations  on its  part to be
fulfilled  under  or in  connection  with the  Receivables  and  Accounts,  will
maintain in effect all material  qualifications required in order to service the
Receivables  and  Accounts  and will comply in all  material  respects  with all
requirements  of law in  connection  with  servicing  the  Receivables  and  the
Accounts,  the  failure to comply  with which  would have a  materially  adverse
effect on the  certificateholders of any outstanding Series or on the Purchasers
of any Purchased Interest; (b) it will not permit any rescission or cancellation
of a Receivable except as ordered by a court of competent  jurisdiction or other
government  authority;  (c) it will do  nothing  to  impair  the  rights  of the
Certificateholders or Purchasers in the Receivables or Accounts; and (d) it will
not  reschedule,  revise  or defer  payments  due on any  Receivable  except  in
accordance  with its  guidelines  for  servicing  revolving  credit  line dealer
wholesale loans.

     Under the terms of the Pooling and Servicing  Agreement,  if the Transferor
or the Servicer  discovers,  or receives  written  notice from the Trustee,  any
Purchaser  or any  Enhancement  Provider,  that any covenant of the Servicer set
forth  above  has not  been  complied  with in all  material  respects  and such
noncompliance  has not been  cured  within 30 days  thereafter  (or such  longer
period as the Trustee may agree to) and has a materially  adverse  effect on the
interests of all certificateholders and Purchasers in any Receivable or Account,
the Servicer will purchase such  Receivable or all  Receivables in such Account,
as applicable.  Such purchase will be made on the  Determination  Date following
the  expiration  of the 30 day cure period and the Servicer will be obligated to
deposit  into the  Collection  Account  an  amount  equal to the  amount of such
Receivable plus accrued and unpaid interest  thereon in the Collection  Account.
The  amount of such  deposit  shall be deemed a  Transfer  Deposit  Amount.  The
purchase  by  the  Servicer   constitutes  the  sole  remedy  available  to  the
certificateholders if such covenant or warranty of the Servicer is not satisfied
and  the  Trust's   interest  in  any  such  purchased   Receivables   shall  be
automatically assigned to the Servicer.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     The  Servicer's  compensation  with  respect  to the  Receivables  for  its
servicing  activities  and  reimbursement  for its  expenses  will be a  monthly
servicing  fee (the  "Servicing  Fee") in an amount  payable  in arrears on each
Distribution  Date prior to the Termination  Date generally equal to one-twelfth
of the product of (a) 1.0% or, if the Servicing Fee has been waived as described
below,  0% for the  Distribution  Date in respect of which the Servicing Fee has
been  waived  (the  "Servicing  Fee  Rate"),  and (b) the  aggregate  amount  of
Principal  Receivables  included  in the Trust as of the last day of the  second
preceding  Collection  Period.  The share of the  Servicing Fee allocable to the
Certificateholders with respect to any Distribution Date (the


<PAGE>

"Monthly  Servicing  Fee") generally will be equal to one-twelfth of the product
of (a) the Servicing Fee Rate and (b) the Invested  Amount as of the last day of
the second preceding Collection Period. The remainder of the Servicing Fee shall
be paid by the  Transferor,  the  certificateholders  of  other  Series  and the
Purchasers of Purchased Interests. The Monthly Servicing Fee shall be payable to
the  Servicer  solely to the  extent  amounts  are  available  for  distribution
therefor in accordance with the terms of the Pooling and Servicing Agreement.

     The Servicer  will be permitted to waive its right to receive the Servicing
Fee on any  Distribution  Date, so long as it believes that sufficient  Interest
Collections will be available on a future  Distribution  Date to pay the Monthly
Servicing Fee relating to such waived Servicing Fee, in which case the Servicing
Fee and the Monthly  Servicing Fee for such Distribution Date shall be deemed to
be zero.

     The Servicer  will pay from its  servicing  compensation  certain  expenses
incurred  in  connection   with  servicing  the  Accounts  and  the  Receivables
including, without limitation,  payment of fees and disbursements of the Trustee
and  independent  accountants  and all  other  fees and  expenses  which are not
expressly  stated in the Pooling and  Servicing  Agreement  to be payable by the
Trust, the  certificateholders  or the Purchasers other than Federal,  state and
local income and franchise taxes, if any, of the Trust,  the  Certificateholders
or the Purchasers.

CERTAIN MATTERS REGARDING THE SERVICER

     WOFCO, as Servicer,  is permitted to delegate any of its duties as Servicer
to any of its  affiliates,  but any  such  delegation  (other  than  any  Annual
Servicing  Transfer) will not relieve the Servicer of its obligations  under the
Pooling  and  Servicing  Agreement.   The  Servicer  may  not  resign  from  its
obligations  and duties under the Pooling and Servicing  Agreement,  except upon
determination  that such duties are no longer  permissible under applicable law.
No such  resignation  will become  effective until the Trustee or a successor to
the Servicer has assumed the Servicer's  responsibilities  and obligations under
the Pooling and Servicing Agreement.

     Any person  into  which,  in  accordance  with the  Pooling  and  Servicing
Agreement,  the Servicer may be merged or consolidated  or any person  resulting
from any merger or consolidation to which the Servicer is a party, or any person
succeeding  to the  business  of the  Servicer,  will  be the  successor  to the
Servicer under the Pooling and Servicing Agreement.

SERVICER DEFAULT

     In the event of any Servicer Default, the Trustee, by written notice to the
Servicer,  may terminate all of the rights and  obligations of the Servicer,  as
servicer,  under  the  Pooling  and  Servicing  Agreement  and  in  and  to  the
Receivables  and the  proceeds  thereof and  appoint a new  Servicer (a "Service
Transfer").  The rights and  interest  of the  Transferor  under the Pooling and
Servicing  Agreement  in the  Transferor  Interest  will not be  affected by any
Service Transfer.  The Trustee shall as promptly as possible appoint a successor
Servicer  (subject  to  the  consent  of  any  Enhancement  Provider  and of any
Purchaser)  and if no successor  Servicer has been  appointed by the Trustee and
has  accepted  such  appointment  by the  time  the  Servicer  ceases  to act as
Servicer, all rights, authority, power and obligations of the Servicer under the
Pooling  and  Servicing  Agreement  shall pass to and be vested in the  Trustee.
Prior to any Service  Transfer,  the Trustee will review any bids  obtained from
potential  servicers meeting certain  eligibility  requirements set forth in the
Pooling and  Servicing  Agreement to serve as successor  Servicer for  servicing
compensation  not in excess of the  Servicing  Fee plus certain  excess  amounts
payable by the Transferor.

     A "Servicer Default" refers to any of the following events:

          1. failure by the  Servicer to make any payment,  transfer or deposit,
     or to give  instructions  to the Trustee to make any  payment,  transfer or
     deposit,  on the date the  Servicer  is required to do so under the Pooling
     and  Servicing  Agreement,  which is not cured  within a five  business day
     grace period after notice to the Servicer;

          2. failure on the part of the Servicer duly to observe or perform any
     other covenants or agreements of the Servicer in the Pooling and Servicing
     Agreement (exclusive of breaches of covenants in respect of


<PAGE>

     which the Servicer repurchases the related Receivables,  as described under
     "--  Servicer  Covenants")  which has a  materially  adverse  effect on the
     rights of the certificateholders of any outstanding Series or the Purchaser
     of any Purchased  Interest,  and which material  adverse  effect  continues
     unremedied  for a period of 30 days after the earlier of written  notice or
     actual knowledge of such breach, or the Servicer delegates its duties under
     the Pooling  and  Servicing  Agreement,  except as  specifically  permitted
     thereunder;

          3. any representation,  warranty or certification made by the Servicer
     in the Pooling and  Servicing  Agreement  or in any  certificate  delivered
     pursuant  to the  Pooling  and  Servicing  Agreement  proves  to have  been
     incorrect in any material  respect when made,  which has a material adverse
     effect on the rights of the certificateholders of any outstanding Series or
     the Purchaser of any Purchased Interest,  and which material adverse effect
     continues for a period of 60 days after written notice of such breach; or

          4. the occurrence of certain events of bankruptcy, insolvency or
     receivership with respect to the Servicer.

     Notwithstanding  the  foregoing,  a  delay  in or  failure  of  performance
referred to under clause (1) above for a period of ten business days or referred
to  under  clauses  (2) or (3) for a  period  of 60  business  days,  shall  not
constitute a Servicer Default if such delay or failure could not be prevented by
the exercise of reasonable diligence by the Servicer and was caused by an act of
God or other similar  occurrence.  Upon the  occurrence  of any such event,  the
Servicer  shall not be  relieved  from using its best  efforts  to  perform  its
obligations  in a timely manner in accordance  with the terms of the Pooling and
Servicing Agreement and the Servicer shall provide the Trustee,  any Enhancement
Provider,  the  Transferor,  the  certificateholders  and the Purchasers  prompt
notice  of such  failure  or delay by it,  together  with a  description  of its
efforts to so perform its obligations. The Servicer shall immediately notify the
Trustee in writing of any Servicer Default reports.

PERIODIC REPORTS

     On each  Distribution  Date,  the  Trustee  will  forward  (or  cause to be
forwarded) to each Certificateholder of record (which is expected to be Cede, as
nominee for DTC,  unless  Definitive  Certificates  are issued) a statement (the
"Distribution  Date  Statement")  prepared  by the  Servicer  setting  forth the
following  information  (which,  in the case of (c), (d) and (e) below,  will be
stated on the basis of an original principal amount of $1,000 per Certificate if
the Accumulation Period or an Early Amortization Period has commenced):  (a) the
aggregate amount of collections,  the aggregate  amount of Interest  Collections
and  the  aggregate  amount  of  Principal   Collections  processed  during  the
immediately  preceding  Collection  Period;  (b) the  Series  1996-2  Allocation
Percentage,  the Floating  Allocation  Percentage  and the Principal  Allocation
Percentage for such Collection Period; (c) the total amount, if any, distributed
on the Certificates;  (d) the amount of such distribution allocable to principal
on the Certificates;  (e) the amount of such distribution  allocable to interest
on the Certificates; (f) the Investor Default Amount for such Distribution Date;
(g) the Draw Amount, if any, for the preceding Collection Period; (h) the amount
of the Investor  Charge-Offs and the amounts of  reimbursements  thereof for the
preceding Collection Period; (i) the amount of the Monthly Servicing Fee for the
preceding  Collection  Period; (j) the Controlled  Distribution  Amount; (k) the
Invested  Amounts,  the  Excess  Funding  Account  balance  and the  outstanding
principal balance of the Certificates for such distribution (after giving effect
to all distributions  which will occur on each Distribution Date); (l) the "pool
factor" for the Certificates as of the  Determination  Date with respect to such
Distribution Date (consisting of an eleven-digit  decimal  expressing the sum of
the  Class A  Principal  Amount  and the  Class B  Principal  Amount  as of such
Determination  Date  (determined  after  taking into  account any  increases  or
decreases  which  will  occur on such  Distribution  Date) as a  portion  of the
Invested Amount);  (m) the Available  Subordinated Amount for such Determination
Date; (n) the Reserve Fund balance for such date; and (o) the Principal  Funding
Account Balance with respect to such date.

     On or before April 30 of each calendar year, beginning with April 30, 1997,
the Trustee  will furnish (or cause to be  furnished)  to each person who at any
time during the preceding calendar year was a Certificateholder of record (which
is expected to be Cede, as nominee for DTC, unless  Definitive  Certificates are
issued) a statement  containing  the  information  required to be provided by an
issuer of indebtedness under


<PAGE>

the Code for such  preceding  calendar year or the  applicable  portion  thereof
during  which such  person  was a  Certificateholder,  together  with such other
customary information as is required to be provided by an issuer of indebtedness
under the Code and such other  customary  information  as is necessary to enable
the  Certificateholders  to  prepare  their  United  States  Federal  income tax
returns.  Moreover,  as long as the  Certificateholder  of  record  is Cede,  as
nominee for DTC,  Certificate  Owners will  receive  such tax  information  from
Direct Participants and Indirect  Participants rather than from the Trustee. See
"Certain Tax Matters."

EVIDENCE AS TO COMPLIANCE

     The Pooling and Servicing Agreement provides that, on or before April 30 of
each calendar  year,  the Servicer  will cause a firm of  nationally  recognized
independent  public  accountants  (who may also  render  other  services  to the
Servicer or the  Transferor) to furnish a report  relating to certain matters in
connection with the servicing of WOFCO's portfolio of wholesale receivables.

     The Pooling and Servicing Agreement provides for delivery to the Trustee on
or before April 30 of each calendar year of a statement  signed by an officer of
the Servicer to the effect that the Servicer has fully  performed,  or caused to
be fully  performed its  obligations in all material  respects under the Pooling
and Servicing  Agreement  throughout  the preceding year or, if there has been a
default in the  performance  of any such  obligation,  specifying the nature and
status of the default.

     Copies of all statements, certificates and reports furnished to the Trustee
may be obtained by a request in writing delivered to the Trustee.

AMENDMENTS

     The Pooling and Servicing  Agreement may be amended by the Transferor,  the
Servicer and the Trustee,  without  certificateholder  or Purchaser consent,  so
long as any such  action  shall not,  as  evidenced  by an  opinion of  counsel,
adversely affect in any material respect the interest of the  certificateholders
or the Purchasers.

     The Pooling and Servicing  Agreement may be amended by the Transferor,  the
Servicer  and the Trustee  with the consent of the holders of  certificates  and
Purchasers evidencing not less than 51% of the aggregate unpaid principal amount
of the certificates and Purchased Interests of all adversely affected Series and
Purchased  Interests for the purpose of adding any  provisions to or changing in
any manner or  eliminating  any of the  provisions  of the Pooling and Servicing
Agreement  or of  modifying  in any manner the rights of  certificateholders  or
Purchasers. No such amendment,  however, may (a) reduce in any manner the amount
of, or delay the timing of, distributions required to be made on any certificate
or Purchased  Interest,  (b) change the  definition or the manner of calculating
any certificateholders' or Purchasers' interest, (c) reduce the amount available
under any Enhancement, (d) adversely affect the rating of any Series or class or
Purchased  Interest by each Rating Agency  without the consent of the holders of
certificates of such Series, or class or Purchased Interest  evidencing not less
than 51% of the aggregate  unpaid  principal  amount of the certificates of such
Series or class or Purchased Interest or (e) reduce the aforesaid  percentage of
the unpaid  principal  amount of certificates or Purchasers the holders of which
are required to consent to any such amendment,  in the case of (a),  without the
consent of the holder of such  certificate or Purchaser and, in the case of (b),
(c) and (e),  without the  consent of all  certificateholders  of the  adversely
affected Series and all Purchasers of the adversely affected Purchased Interest.
Promptly  following  the execution of any amendment to the Pooling and Servicing
Agreement (other than an amendment  described in the preceding  paragraph),  the
Trustee will furnish  written  notice of the substance of such amendment to each
certificateholder and Purchaser.

     The Pooling and Servicing  Agreement may not be amended in any manner which
materially  adversely affects the interests of any Enhancement  Provider without
its prior consent.

LIST OF CERTIFICATEHOLDERS AND PURCHASERS

     Upon written  request of any of the  certificateholders  or  Purchasers  of
record, the Trustee will afford, within five business days after receipt of such
request, such  certificateholders and Purchasers access during business hours to
the  current  list  of   certificateholders   and  Purchasers  for  purposes  of
communicating with


<PAGE>

other certificateholders or Purchasers with respect to their rights under the
Pooling and Servicing Agreement. See "-- Book-Entry Registration" and
"-- Definitive Certificates."

     The Pooling and Servicing  Agreement  provides for special  meetings of the
Certificateholders  under certain limited circumstances but will not provide for
any annual or other meetings of Certificateholders.

THE TRUSTEE

     Fleet National Bank, a national  banking  association,  will act as Trustee
under the  Pooling  and  Servicing  Agreement.  The  Trustee's  corporate  trust
department is located at One Federal Street,  Boston,  Massachusetts  02211. The
Servicer and its affiliates (excluding,  as to obtaining credit, the Transferor)
may from time to time enter into normal banking and trustee  relationships  with
the Trustee and its affiliates.  In addition,  for purposes of meeting the legal
requirements of certain local jurisdictions, the Trustee shall have the power to
appoint a co-trustee or separate  trustees of all or a part of the Trust. In the
event of such appointments,  all rights, powers, duties and obligations shall be
conferred or imposed upon the Trustee and such  separate  trustee or  co-trustee
jointly,  or in any  jurisdiction  in which the Trustee shall be  incompetent or
unqualified  to  perform  certain  acts  singly  upon such  separate  trustee or
co-trustee,  who shall  exercise  and perform such  rights,  powers,  duties and
obligations solely at the direction of the Trustee.

     The Trustee may resign at any time, in which event the  Transferor  will be
obligated  to appoint a  successor  Trustee.  The  Servicer  may also remove the
Trustee if the  Trustee  ceases to be  eligible  to  continue  as such under the
Pooling and Servicing  Agreement or if the Trustee  becomes  insolvent.  In such
circumstances,  the Servicer may appoint a successor Trustee. Any resignation or
removal of the Trustee and  appointment  of a successor  Trustee does not become
effective until the acceptance of the appointment by the successor Trustee.


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission