Document:

Exhibit 4.1 to FBL Financial Group Form S-8 dated May 25, 2005

EXHIBIT 4.1  

FBL FINANCIAL GROUP, INC.

EXECUTIVE SALARY AND BONUS DEFERRED COMPENSATION PLAN 

        1.    PURPOSE.   This
Executive Salary and Bonus Deferred Compensation Plan is established to allow the officers of FBL Financial Group, Inc. (FBL) who
are required to meet certain stated FBL Common Stock ownership guidelines to participate in the ownership of FBL Common Stock
through use of their base salary and/or annual cash bonus to purchase deferred stock units. In addition, the Plan is intended to
allow the officers to defer all or a portion of their base salary and/or annual cash bonus compensation for their services.

        2.    DEFINITIONS.   The
following words have the definitions given them below: 

        a.    “Affiliate”
means any corporation, company limited by shares, partnership, limited liability company, business trust, other entity, or other
business association that is controlled by FBL. 

        b.    “Base
Salary” means the annual compensation determined for the Officer before Bonus or any other compensation or employee benefits,
including any amounts deferred by an Officer under this Plan. 

        c.    “Board”
means the board of directors of FBL. 

        d.    “Bonus”
means the annual cash bonuses payable to employees of FBL Financial Group under the FBL Financial Group bonus plan, as long as it
remains in effect, which bonus is subject to the control of the Board and of its Management Development and Compensation
Committee, including any amounts deferred by an Officer under this Plan. “Bonus” for a particular Plan Year means the
Bonus paid shortly after the end of such Plan Year based on performance for such Plan Year. 

        e.    “Business
Day” means a day on which FBL’s executive offices in West Des Moines, Iowa, are open for business and on which trading
is conducted on the New York Stock Exchange. 

        f.    “Change
in Control Event” means a change in the ownership of FBL, a change in effective control of FBL, or a change in ownership of a
substantial portion of the assets of FBL, and includes the exercise of discretion by FBL to terminate this plan and distribute the
compensation deferred hereunder within 12 months of the Change in Control Event. A change in the ownership of FBL occurs when a
person or group acting in concert acquires ownership of stock of FBL that, together with other stock of FBL held by such person or
group, constitutes more than 50% of the total fair market value or total voting power of the stock of such corporation. A change
in effective control of FBL occurs (i) on 

1 

the date that a person or group acting in concert acquires (or has acquired
during the 12 month period ending on the date of the most recent acquisition by such person or group) ownership of stock
possessing 35% or more of the total voting power of the FBL stock, or (ii) if a majority of FBL’s directors are replaced
during any 12 month period by directors whose appointment or election is not endorsed by a majority of the members of the board
prior to the date of the appointment or election. A change in the ownership of a substantial portion of FBL’s assets occurs
on the date that a person, or a group acting in concert, acquires (or has acquired during the 12 month period ending on the date
of the most recent acquisition by such person or persons) assets from FBL that have a total gross fair market value equal to or
more than 40 percent of the total gross fair market value of all the assets of FBL immediately prior to such acquisition or
acquisitions. In determining if a Change in Control Event has occurred, the committee may rely upon additional material contained
in Treasury Notice 2005-1, Guidance Under Section 409A of the Internal Revenue Code (“IRC”), Q&A 11, 12, 13 and 14,
and subsequent guidance or regulations issued under Section 409A. 

        g.    “Common
Stock” means the Class A Common Stock, no par value per share,           of FBL.  

        h.    “Compensation
Date” means each recurring monthly salary payment date and the date of paying the annual Bonus, which is usually between
February 1 and February 15 of each year in reference to performance in the prior Plan Year. 

        i.    “Distribution
Date” means each date on which an Officer is entitled to receive a distribution from the Officer’s Unit Account.

        j.    “Fair
Market Value” means, as to any particular day, the closing price quoted for a share of Common Stock trading on the New York
Stock Exchange on that day, or if no such prices were quoted for the shares of Common Stock on the New York Stock Exchange for
that day, the closing price quoted on the last prior Business Day on which prices were quoted. The closing price for the shares of
Common Stock shall be that published in the edition of The Wall Street Journal or any successor publication for the next Business
Day. 

        k.    “Officer” means
any officer of FBL who is subject to the mandatory stock ownership requirements of the Management Development and Compensation
Committee. 

        l.    “Plan
Year” means each 12-month period beginning on each January 1 and ending on each December 31. 

        m.    “Shares” means
shares of the Common Stock.  

2 

        n.    “Special
Ledger” means a record established and maintained by FBL in which the Unit Accounts for the Officers and the Units credited
to the accounts are noted. 

        o.    “Unit
Account” shall mean the account maintained in the Special Ledger for an Officer to which Units allocable to the Officer under
this Plan are credited. 

        p.    “Unit” means
a credit in a Unit Account representing one Share.  

        3.    BASE
SALARY AND BONUS ELECTION.   For each Plan Year in which a person is an Officer during the existence of this
Plan, the Officer may elect to have deferred by FBL crediting Units to a Unit Account maintained for the Officer, not more than
25% of his or her Base Salary, and not more than 100% of his or her Bonus, under an election which must be made not later than the
last day of the year prior to the Plan Year for which such Base Salary and Bonus will be earned, or within 30 days of the date the
person becomes an Officer of FBL, or within 30 days following the effective date of the Plan for salary earned after the date of
election to defer. However, a bonus may only be deferred when a person becomes an Officer during a year if the bonus is
performance based compensation and the election is received by June 30 of the year the person becomes an Officer. Each election
must be made by the Officer by filing an election form with the Secretary of FBL on or before the applicable deadline. If an
Officer does not file an election form for each Plan Year by the applicable deadline, the Officer will be deemed to have elected
to receive the entire Base Salary paid during the Plan Year and Bonus applicable to such Plan Year in cash. Deferral elections
relating to a Plan Year may not be changed after the beginning of that Plan Year. A deferral election expires at the end of such
Plan Year. 

        4.    THE
UNITS.   If an Officer defers any portion of the Base Salary or Bonus for a Plan Year in the form of Units,
then on each Compensation Date, FBL will credit a Unit Account maintained for the Officer with a number of Units equal to (1) the
dollar amount of the Base Salary and Bonus then payable that the Officer has elected to defer, divided by (2) the Fair Market
Value on the Compensation Date, rounded to the nearest one-thousandth of a Unit. If the Common Stock is the subject of a stock
dividend, stock split, or a reverse stock split, the number of Units will be increased or decreased, as the case may be, in the
same proportion as the outstanding shares of Common Stock. FBL will credit to the Officer’s Unit Account on the date any
dividend is paid on the Common Stock, an additional number of Units equal to (1) the aggregate amount of the dividend that would
be paid on a number of Shares equal to the number of Units in the Officer’s Unit Account on the date the dividend is paid,
divided by (2) the Fair Market Value on that date, rounded to the nearest one-thousandth Unit. 

3 

        5.    DISTRIBUTION OF THE AMOUNTS IN A UNIT ACCOUNT. 

        a.    At
the time of making each annual deferral election, the Officer may elect to receive Distributions from a Unit Account under the
method and at the time(s) as follows: 

	  	        1.    Method.   A
lump sum payment or either five or ten annual installments. If no election is made the payment will be in a lump sum.  

	  	        2.    Time.   Pursuant
to one of the following choices. If no election is made, the time for payment will be upon separation from service.  

	  	        (a)    Upon
separation from service, as defined in Treasury Regulations. However, if the Officer was a “key employee” of the
Company, i.e., an Officer with annual compensation in excess of $135,000 per year (in 2005, and in excess of limits set by
Treasury Regulations for subsequent years) who is among the top 50 compensated officers, the Officer will be subject to a six
month post termination waiting period before any Distribution is made on account of separation from service. The six month
limitation will apply to any Distributions described in this Plan which are related to a separation from service election. 

	  	        b)    On
a specified date or upon separation from service, whichever is earlier; provided, however, if separation from service is the
triggering date, then the restriction on timing of payment to a “key employee” as set forth in subsection 5.2(a) above
shall apply. The lump sum payment or the first annual payment, as applicable, shall be made on such date. Each other annual
payment, if applicable, shall be made on the same date in each subsequent year. 

	  	        3.    Change
in election.   An election can be changed in the future only with notice made not less than 12 months prior to the
first originally scheduled payout date, with a lump sum payment (or all annual payments) deferred for an additional period of at
least five years from when any payment was initially scheduled. 

	  	        4.    Acceleration.   No
acceleration of any payment shall be permitted except as provided in this paragraph 4. FBL will make payment in full in a lump sum
upon an event of (a) death, (b) disability as defined in Code §409A(a)(2)(C), (c) Change of Control Event, (d) domestic
relations order, (e) order to comply with a certificate of divestiture, or (f) deminimus balance not exceeding $50,000 at the date
of initial Distribution. Upon the occurrence of an unforeseeable emergency, as defined in Code §409A(a)(2)(B)(ii), FBL will
make a lump sum payment to the Officer, but only to the extent necessary to satisfy the emergency and pay resulting taxes.
Payments under this paragraph 4 will be made by order of the Committee and subject to the definition of and limitations on such
events in the Treasury Regulations. 

4 

        b.    Form
of Payment.   All Distributions shall be paid in Shares. All Share distributions are in whole shares, and cash for
fractional shares. 

        c.    Officers
electing Distributions in Shares in a lump sum will receive that number of Shares equal to the number of Units with which the
former Officer’s Unit Account is credited, with any fractions of a Share to be paid in cash. FBL will issue the Shares as
soon as practicable, at or after the Distribution Date. Officers electing Distributions in Shares in installments will receive a
pro rata number of Shares for each installment plus additional Shares equal to the Units credited to the Unit Account respecting
dividends paid on the Common Stock since the last installment was made. FBL will issue the first installment of Shares as soon as
practicable at or after the former Officer’s Distribution Date. The remaining installments of Shares will be issued on or
about each anniversary of the Officer’s Distribution Date. 

        6.    DISTRIBUTION
IN THE EVENT OF AN OFFICER’S DEATH OR DISABILITY.   Each Officer must designate one or more beneficiaries
of the Officer’s Unit Account, who may be changed from time to time, by filing a prescribed form with FBL’s Secretary.
If no designation of beneficiary is made, any deferred benefits under this Plan will be paid to the Officer’s spouse, if any,
then children pro rata, if any, and if none survive, to the Officer’s estate upon his or her death. If an Officer dies while
in office or a former Officer dies during the installment payment period, FBL will pay a lump sum in cash to the beneficiary as
soon as practicable. Should the Officer or former Officer become disabled within the meaning of that term in applicable Treasury
Regulations, the deferred benefits will be paid to the person or the person’s guardian as soon as practicable in cash in a
lump sum. The cash distribution shall be equal to the number of Units credited to the Unit Account multiplied by the Fair Market
Value of the Shares on the day prior to the Distribution Date. 

        7.    WITHHOLDING
FOR TAXES.   FBL will withhold the amount of cash and Shares necessary to satisfy FBL’s obligation to
withhold federal, state, and local income and other taxes on any benefits received by the Officer, the former Officer or a
beneficiary under this Plan. FICA taxes are due as compensation is earned and FBL will withhold from the Officer’s other
compensation sources necessary amounts. In the event Officer defers a percentage of Base Salary and/or Bonus such that an
insufficient amount remains for withholding of FICA or other required taxes at any deferral date, Officer agrees to make
arrangements for payment of withholding from other sources before such date. 

        8.    NO
TRANSFER OF RIGHTS UNDER THIS PLAN.   An Officer or former Officer shall not have the right to transfer, grant
any security interest in, or otherwise encumber rights he or she may have under this Plan or any Unit Account maintained for the
Officer or former Officer or any interest therein. No right or interest of an Officer or a former Officer in a Unit Account shall
be subject to any forced or involuntary 

5 

disposition or to any charge, liability, or obligation of the Officer or
former Officer, whether as the direct or indirect result of any action of the Officer or former Officer or any action taken in any
proceeding, including any proceeding under any bankruptcy or other creditors’ rights law. Any action attempting to effect any
transaction of that type shall be null, void, and without effect. 

        9.    UNFUNDED
PLAN.   This Plan will be unfunded for federal tax purposes. The Unit Accounts are entries in the Special
Ledger only and are merely a promise to make payments in the future. FBL’s obligations under this Plan are unsecured, general
contractual obligations of FBL. 

        10.    AMENDMENT
AND TERMINATION OF THE PLAN.   The Board or Management Development and Compensation Committee of the Board may
amend or terminate this Plan at any time. An amendment or the termination of this Plan will not adversely affect the right of an
Officer, former Officer, or Beneficiary to receive Shares issuable at the effective date of the amendment or termination of any
rights that an Officer, former Officer, or a Beneficiary has in any Unit Account at the effective date of the amendment or
termination. 

        11.    GOVERNING
LAW.   This Plan shall be governed by the laws of the State of Iowa. The Plan is administered by the Management
Development and Compensation Committee and it has the right to interpret this Plan, and any interpretation by the committee shall
be conclusive as to the meaning of this Plan. 

        12.    EFFECTIVE
DATE AND TRANSITION.   The effective date of this Plan shall be June 1, 2005, and the Plan will become
operative and in effect on that date, subject only to the ratification of the Plan by the stockholders of FBL at FBL’s 2005
annual stockholders’ meeting. The Board has reserved and authorized for issuance, pursuant to the terms and conditions of
this Plan, 250,000 shares of Common Stock. 

Certificate of Secretary 

I, Jerry C. Downin, Secretary of FBL Financial Group, Inc., do hereby certify
that the foregoing FBL FINANCIAL GROUP, INC. EXECUTIVE SALARY AND BONUS DEFERRED COMPENSATION PLAN was approved by the
shareholders of FBL Financial Group May 20, 2005. 

	 	 	 /s/ JERRY C. DOWNIN	 
	 	

	 	 	Jerry C. Downin, Secretary
	 	 	

Date:   5/20/2005
                        
               
	 	

6Exhibit 4.1
                                 -----------

                                                                EXECUTION COPY

==============================================================================

                       POOLED AUTO SECURITIES SHELF LLC,
                                 as Depositor,

                                      and

                           WILMINGTON TRUST COMPANY,
                               as Owner Trustee

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

                             AMENDED AND RESTATED
                                TRUST AGREEMENT

                            Dated as of May 1, 2005

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

==============================================================================

<PAGE>

                               TABLE OF CONTENTS

                                                                          Page
                                                                          ----

                                  ARTICLE ONE

                                  DEFINITIONS

Section 1.01. General Definitions............................................1
Section 1.02. Other Definitional Provisions..................................5
Section 1.03. Interpretive Provisions........................................5

                                  ARTICLE TWO

                                 ORGANIZATION

Section 2.01. Name...........................................................7
Section 2.02. Office.........................................................7
Section 2.03. Purposes and Powers............................................7
Section 2.04. Appointment of Owner Trustee...................................8
Section 2.05. Initial Capital Contribution of Owner Trust Estate.............8
Section 2.06. Declaration of Trust...........................................8
Section 2.07. Liability of Certificateholders................................8
Section 2.08. Title to Trust Property........................................8
Section 2.09. Situs of Issuer................................................9
Section 2.10. Representations and Warranties of the Depositor................9
Section 2.11. Federal Income Tax Matters....................................10

                                 ARTICLE THREE

                    CERTIFICATES AND TRANSFER OF INTERESTS

Section 3.01. Initial Ownership.............................................11
Section 3.02. The Certificates..............................................11
Section 3.03. Authentication and Delivery of Certificates...................11
Section 3.04. Registration, Transfer and Exchange of Certificates...........11
Section 3.05. Mutilated, Destroyed, Lost or Stolen Certificates.............13
Section 3.06. Persons Deemed Certificateholders.............................13
Section 3.07. Access to List of Certificateholders' Names and Addresses.....14
Section 3.08. Maintenance of Office or Agency...............................14
Section 3.09. Appointment of Paying Agent...................................14
Section 3.10. Certificates Nonassessable and Fully Paid.....................15

                                       i
<PAGE>

                                                                          Page
                                                                          ----

                                 ARTICLE FOUR

                           ACTIONS BY OWNER TRUSTEE

Section 4.01. Prior Notice to Certificateholders with Respect to
              Certain Matters...............................................16
Section 4.02. Action by Certificateholders with Respect to Certain
              Matters.......................................................16
Section 4.03. Action by Certificateholders with Respect to Bankruptcy.......17
Section 4.04. Restrictions on Certificateholders' Power.....................17
Section 4.05. Majority Control..............................................17
Section 4.06. Certain Litigation Matters....................................17

                                 ARTICLE FIVE

                  APPLICATION OF TRUST FUNDS; CERTAIN DUTIES

Section 5.01. Establishment of Certificate Payment Account..................18
Section 5.02. Application of Trust Funds....................................18
Section 5.03. Method of Payment.............................................19
Section 5.04. No Segregation of Monies; No Interest.........................19
Section 5.05. Accounting and Reports to Noteholders,
              Certificateholders, the IRS and Others........................19
Section 5.06. Signature on Returns; Tax Matters Partner.....................20

                                  ARTICLE SIX

                     AUTHORITY AND DUTIES OF OWNER TRUSTEE

Section 6.01. General Authority.............................................21
Section 6.02. General Duties................................................21
Section 6.03. Action Upon Instruction.......................................22
Section 6.04. No Duties Except as Specified in this Agreement or in
              Instructions..................................................22
Section 6.05. No Action Except Under Specified Documents or Instructions....23
Section 6.06. Restrictions..................................................23

                                 ARTICLE SEVEN

                               THE OWNER TRUSTEE

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

                                      ii
<PAGE>

                                                                          Page
                                                                          ----

                                 ARTICLE EIGHT

               COMPENSATION AND INDEMNIFICATION OF OWNER TRUSTEE

Section 8.01. Owner Trustee's Fees and Expenses.............................29
Section 8.02. Indemnification...............................................29
Section 8.03. Payments to the Owner Trustee.................................29

                                 ARTICLE NINE

                        TERMINATION OF TRUST AGREEMENT

Section 9.01. Termination of Trust Agreement................................30

                                  ARTICLE TEN

                    SUCCESSOR AND ADDITIONAL OWNER TRUSTEES

Section 10.01. Eligibility Requirements for Owner Trustee...................32
Section 10.02. Resignation or Removal of Owner Trustee......................32
Section 10.03. Successor Owner Trustee......................................33
Section 10.04. Merger or Consolidation of Owner Trustee.....................33
Section 10.05. Appointment of Co-Trustee or Separate Trustee................34

                                ARTICLE ELEVEN

                                 MISCELLANEOUS

Section 11.01. Supplements and Amendments...................................36
Section 11.02. No Legal Title to Owner Trust Estate in
               Certificateholders...........................................37
Section 11.03. Limitations on Rights of Others..............................37
Section 11.04. Notices......................................................38
Section 11.05. Severability.................................................38
Section 11.06. Counterparts.................................................38
Section 11.07. Successors and Assigns.......................................38
Section 11.08. Covenants of the Depositor...................................38
Section 11.09. No Petition..................................................39
Section 11.10. No Recourse..................................................39
Section 11.11. Headings.....................................................39
Section 11.12. GOVERNING LAW................................................39
Section 11.13. Servicer Payment Obligation..................................39

                                   EXHIBITS

Exhibit A - Form of Certificate............................................A-1
Exhibit B - Form of Certificate of Trust...................................B-1

                                      iii
<PAGE>

                     AMENDED AND RESTATED TRUST AGREEMENT

      This Amended and Restated Trust Agreement, dated as of May 1, 2005, is
between Pooled Auto Securities Shelf LLC, a Delaware limited liability
company, as depositor (the "Depositor"), and Wilmington Trust Company, a
Delaware banking corporation, as trustee (the "Owner Trustee").

      WHEREAS, Wachovia Auto Owner Trust 2005-A has been created pursuant to a
trust agreement, dated as of October 15, 2004, between the Depositor and the
Owner Trustee (the "Initial Trust Agreement"), and the filing of a certificate
of trust with the Secretary of State of the State of Delaware on October 15,
2004; and

      WHEREAS, the Depositor and the Owner Trustee wish to amend and restate
the Initial Trust Agreement on the terms and conditions hereinafter set forth.

      NOW, THEREFORE, in consideration of the premises and mutual covenants
herein contained, and of other good and valuable consideration, the receipt
and adequacy of which are hereby acknowledged, the parties hereto agree as
follows:

                                  ARTICLE ONE

                                  DEFINITIONS

      Section 1.01.  General Definitions.  Whenever used in this Agreement,
the following words and phrases, unless the context otherwise requires, shall
have the following meanings:

      "Accountants" means a firm of independent public accountants.

      "Administration Agreement" means the administration agreement, dated as
of May 1, 2005, among the Administrator, the Issuer, the Depositor and the
Indenture Trustee.

      "Administrator" means Wachovia Bank, in its capacity as administrator
under the Administration Agreement, and its successors in such capacity.

      "Affiliate" has the meaning specified in the Sale and Servicing
Agreement.

      "Agreement" means this Amended and Restated Trust Agreement.

      "Applicants" has the meaning specified in Section 3.07.

      "Basic Documents" has the meaning specified in the Sale and Servicing
Agreement.

      "Benefit Plan" means (i) an employee benefit plan (as such term is
defined in Section 3(3) of ERISA) that is subject to the provisions of Title I
of ERISA, (ii) a plan described in Section 4975(e)(1) of the Code or (iii) any
entity whose underlying assets include plan assets by reason of a plan's
investment in the entity.

      "Business Day" has the meaning specified in the Sale and Servicing
Agreement.

<PAGE>

      "Certificate" means a certificate evidencing the beneficial interest of
a Certificateholder in the Owner Trust Estate, substantially in the form of
Exhibit A.

      "Certificate of Trust" means the Certificate of Trust substantially in
the form of Exhibit B filed for the Issuer pursuant to Section 3810(a) of the
Statutory Trust Statute.

      "Certificate Payment Account" has the meaning specified in Section 5.01.

      "Certificate Percentage Interest" has the meaning specified in the Sale
and Servicing Agreement.

      "Certificate Register" and "Certificate Registrar" shall have the
respective meanings specified in Section 3.04(a).

      "Certificateholder" or "Holder" means a Person in whose name a
Certificate is registered on the Certificate Register.

      "Class" has the meaning specified in the Indenture.

      "Closing Date" has the meaning specified in the Indenture.

      "Code" has the meaning specified in the Indenture.

      "Collection Period" has the meaning specified in the Indenture.

      "Commission" has the meaning specified in the Sale and Servicing
Agreement.

      "Corporate Trust Office" means, with respect to the Owner Trustee, the
principal corporate trust office of the Owner Trustee located at Rodney Square
North, 1100 North Market Street, Wilmington, Delaware 19890-1605, Attention:
Corporate Trust Administration, or at such other address as the Owner Trustee
may designate from time to time by notice to the Certificateholders, the
Indenture Trustee, the Servicer and the Depositor, or the principal corporate
trust office of any successor Owner Trustee at the address designated by such
successor Owner Trustee by notice to the Certificateholders, the Indenture
Trustee, the Servicer and the Depositor.

      "Depositor" means PASS, in its capacity as depositor hereunder, and its
successors in such capacity.

      "Distribution Date" has the meaning specified in the Indenture.

      "Eligible Institution" has the meaning specified in the Sale and
Servicing Agreement.

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

      "Excess Collections" has the meaning specified in the Indenture.

                                       2
<PAGE>

      "Expenses" means any and all liabilities, obligations, losses, damages,
taxes, claims, actions and suits, reasonable costs, expenses and disbursements
(including reasonable legal fees and expenses) of any kind and nature
whatsoever.

      "Final Scheduled Distribution Date" has the meaning specified in the
Sale and Servicing Agreement.

      "Financed Vehicle" has the meaning specified in the Sale and Servicing
Agreement.

      "Indemnified Parties" means Owner Trustee and its successors, assigns,
directors, officers, agents and servants.

      "Indenture" means the indenture, dated as of May 1, 2005, between the
Issuer and the Indenture Trustee.

      "Indenture Trustee" has the meaning specified in the Indenture.

      "IRS" means the United States Internal Revenue Service.

      "Issuer" has the meaning specified in the Indenture.

      "Lien" has the meaning specified in the Sale and Servicing Agreement.

      "Maryland Vehicle Sales Finance Act" has the meaning specified in the
Indenture.

      "Moody's" has the meaning specified in the Indenture.

      "Note Balance" has the meaning specified in the Indenture.

      "Note Registrar" has the meaning specified in the Indenture.

      "Noteholder" has the meaning specified in the Indenture.

      "Notes" has the meaning specified in the Indenture.

      "Opinion of Counsel" means one or more written opinions of counsel, who
may be an employee of or counsel to the Depositor or the Servicer, which
counsel shall be acceptable to the Indenture Trustee or the Owner Trustee, as
the case may be.

      "Optional Purchase" means the exercise by the Servicer of its option to
purchase all remaining Receivables from the Issuer on any Distribution Date
following the last day of a Collection Period as of which the Pool Balance is
10% or less of the initial Pool Balance.

      "Outstanding" has the meaning specified in the Indenture.

      "Owner Trust Estate" means the $1,000 initial capital contribution from
the Depositor and all right, title and interest of the Issuer in, to and under
the property and rights assigned to the Issuer pursuant to Article Two of the
Sale and Servicing Agreement.

                                       3
<PAGE>

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

      "PASS" means Pooled Auto Securities Shelf LLC.

      "Paying Agent" means Wachovia Bank, in its capacity as Paying Agent
under this Agreement, and any successor paying agent or co-paying agent
appointed pursuant to Section 3.09 who is authorized by the Owner Trustee on
behalf of the Issuer to make distributions from the Certificate Payment
Account on behalf of the Issuer.

      "Pennsylvania Motor Vehicle Sales Finance Act" has the meaning specified
in the Indenture.

      "Person" has the meaning specified in the Sale and Servicing Agreement.

      "Plan Asset Regulation" means 29 C.F.R. Section 2510.3-101 issued by the
United States Department of Labor concerning the definition of what
constitutes the assets of a Benefit Plan with respect to such Benefit Plan's
investment in an entity for purposes of the fiduciary responsibility
provisions of Title I of ERISA and Section 4975 of the Code.

      "Pool Balance" has the meaning specified in the Sale and Servicing
Agreement.

      "Protected Purchaser" has the meaning specified in Section 8-303 of the
UCC.

      "PTCE 95-60" means Prohibited Transaction Class Exemption 95-60.

      "Rating Agency" has the meaning specified in the Indenture.

      "Rating Agency Condition" has the meaning specified in the Indenture.

      "Receivable" has the meaning specified in the Receivables Purchase
Agreement.

      "Receivables Purchase Agreement" means the receivables purchase
agreement, dated as of May 1, 2005, between the Seller and PASS.

      "Record Date" means, with respect to the Certificates and any
Distribution Date, the close of business on the Business Day immediately
preceding such Distribution Date.

      "Required Rating" has the meaning specified in the Sale and Servicing
Agreement.

      "Reserve Fund" has the meaning specified in the Sale and Servicing
Agreement.

      "Responsible Officer" has the meaning specified in the Sale and
Servicing Agreement.

      "Sale and Servicing Agreement" means the sale and servicing agreement,
dated as of May 1, 2005, among the Issuer, the Depositor, the Seller and the
Servicer.

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

                                       4
<PAGE>

      "Seller" has the meaning specified in the Receivables Purchase
Agreement.

      "Servicer" has the meaning specified in the Sale and Servicing
Agreement.

      "Servicer Termination Event" has the meaning specified in the Sale and
Servicing Agreement.

      "Standard & Poor's" has the meaning specified in the Indenture.

      "State" has the meaning specified in the Indenture.

      "Statutory Trust Statute" means Chapter 38 of Title 12 of the Delaware
Code, 12 Del. Code ss. 3801 et seq.

      "Successor Servicer" has the meaning specified in the Sale and Servicing
Agreement.

      "Transfer" means a sale, exchange, transfer, assignment, participation,
pledge or other disposition of a Certificate.

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

      "UCC" has the meaning specified in the Indenture.

      "United States" has the meaning specified in the Indenture.

      "Vice President" has the meaning specified in the Sale and Servicing
Agreement.

      "Wachovia Bank" means Wachovia Bank, National Association.

      Section 1.02.  Other Definitional Provisions.

      (a) Capitalized terms used herein that are not otherwise defined shall
have the meanings ascribed thereto in the Sale and Servicing Agreement or the
Indenture, as the case may be.

      (b) All terms defined in this Agreement shall have the defined meanings
when used in any certificate or other document made or delivered pursuant
hereto unless otherwise defined therein.

      Section 1.03.  Interpretive Provisions.

      With respect to all terms in this Agreement, unless the context
otherwise requires: (i) a term has the meaning assigned to it; (ii) an
accounting term not otherwise defined has the meaning assigned to it in
accordance with generally accepted accounting principles as in effect from
time to time in the United States; (iii) "or" is not exclusive; (iv)
"including" means including without limitation; (v) words in the singular
include the plural and words in the plural

                                       5
<PAGE>

include the singular; (vi) any agreement, instrument or statute defined or
referred to herein or in any instrument or certificate delivered in connection
herewith means such agreement, instrument or statute as from time to time
amended, restated, modified or supplemented and includes (in the case of
agreements or instruments) references to all attachments thereto and
instruments incorporated therein; (vii) references to a Person are also to its
successors and permitted assigns; (viii) the words "hereof", "herein" and
"hereunder" and words of similar import when used in this Agreement shall
refer to this Agreement as a whole and not to any particular provision of this
Agreement; (ix) Section, subsection, Schedule and Exhibit references in this
Agreement are references to Sections, subsections, Schedules and Exhibits in
or to this Agreement unless otherwise specified; (x) references to "writing"
include printing, typing, lithography and other means of reproducing words in
a visible form; and (xi) the term "proceeds" has the meaning set forth in the
applicable UCC.

                                       6
<PAGE>

                                  ARTICLE TWO

                                 ORGANIZATION

      Section 2.01. Name. The statutory trust created by the Initial Trust
Agreement and the filing of the Certificate of Trust and continued hereby
shall be known as "Wachovia Auto Owner Trust 2005-A", in which name the Owner
Trustee may conduct the business of the Issuer, make and execute contracts and
other instruments on behalf of the Issuer and sue and be sued on behalf of the
Issuer, to the extent herein provided.

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

      Section 2.03.  Purposes and Powers.

      (a) The purpose of the Issuer is, and the Issuer shall have the power
and authority to engage in, the following activities:

            (i) to issue the Notes pursuant to the Indenture and the
      Certificates pursuant to this Agreement and to sell the Notes upon the
      written order of the Depositor;

            (ii) to use the proceeds of the sale of the Notes, at the
      direction of the Depositor, to fund the Reserve Fund and the Yield
      Supplement Account, to pay the organizational, start-up and
      transactional expenses of the Issuer and to pay the balance to the
      Seller pursuant to the Sale and Servicing Agreement;

            (iii) to pay interest on and principal of the Notes to the
      Noteholders and to cause any Excess Collections to be paid to the
      Certificateholders;

            (iv) to assign, grant, transfer, pledge, mortgage and convey the
      Owner Trust Estate (other than the Certificate Payment Account and the
      proceeds thereof) to the Indenture Trustee pursuant to the Indenture;

            (v) to enter into and perform its obligations under the Basic
      Documents to which it is to be a party;

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

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

      (b) The Issuer is hereby authorized to engage in the foregoing
activities. The Issuer shall not engage in any activities other than in
connection with the foregoing or other than as required or authorized by the
terms of this Agreement or the other Basic Documents.

                                       7
<PAGE>

      Section 2.04. Appointment of Owner Trustee. The Depositor hereby
confirms the appointment of the Owner Trustee as trustee of the Issuer
effective as of the date of creation of the Issuer, to have all the rights,
powers and duties set forth herein and in the Statutory Trust Statute, and the
Owner Trustee hereby confirms its acceptance of such appointment.

      The Owner Trustee may engage, in the name of the Issuer or in its own
name on behalf of the Issuer, in the activities of the Issuer, make and
execute contracts on behalf of the Issuer and sue on behalf of the Issuer.

      Section 2.05. Initial Capital Contribution of Owner Trust Estate. As of
October 15, 2004, the Depositor assigned, transferred, conveyed and set over
to the Owner Trustee the sum of $1,000. The Owner Trustee hereby acknowledges
receipt in trust from the Depositor, as of such date, of the foregoing
contribution, which amounts constituted the initial Owner Trust Estate and
were deposited in the Certificate Payment Account. The Depositor shall pay the
organizational expenses of the Issuer as they may arise or shall, upon the
request of the Owner Trustee, promptly reimburse the Owner Trustee for any
such expenses paid by the Owner Trustee.

      Section 2.06. Declaration of Trust. The Owner Trustee hereby declares
that it will hold the Owner Trust Estate in trust upon and subject to the
conditions set forth herein for the use and benefit of the Certificateholders,
subject to the obligations of the Issuer under the Basic Documents. It is the
intention of the parties hereto that (i) the Issuer constitute a statutory
trust under the Statutory Trust Statute and that this Agreement constitute the
governing instrument of such statutory trust and (ii) solely for income and
franchise tax purposes, the Issuer shall be treated as either an entity that
is disregarded as separate from the beneficial owner of the equity if there is
only one such owner, or as a partnership (other than an association or
publicly traded partnership) if there are two or more such owners, with the
assets of the partnership being the Receivables and other assets held by the
Issuer, the partners of the partnership being the Certificateholders and any
holders of the Notes that are required by the IRS to be treated as equity in
the Issuer, and the remaining Notes constituting indebtedness of the
partnership. The parties agree that, unless otherwise required by appropriate
tax authorities, the Issuer will file or cause to be filed annual or other
necessary returns, reports and other forms consistent with the foregoing
characterization of the Issuer for such tax purposes. Effective as of the date
hereof, the Owner Trustee shall have all rights, powers and duties set forth
herein and in the Statutory Trust Statute to accomplish the purposes of the
Issuer as set forth in Section 2.03(a). The Owner Trustee has filed the
Certificate of Trust with the Secretary of State.

      Section 2.07. Liability of Certificateholders. The Certificateholders
shall be entitled to the same limitation of personal liability extended to
stockholders of private corporations organized under the general corporation
law of the State of Delaware.

      Section 2.08. Title to Trust Property. Legal title to the entirety of
the Owner Trust Estate shall be vested at all times in the Issuer as a
separate legal entity except where applicable law in any jurisdiction requires
title to any part of the Owner Trust Estate to be vested in a trustee or
trustees, in which case title shall be deemed to be vested in the Owner
Trustee, a co-trustee or a separate trustee, as the case may be.

                                       8
<PAGE>

      Section 2.09. Situs of Issuer. The Issuer will be located and
administered in the State of Delaware. All bank accounts maintained by the
Owner Trustee on behalf of the Issuer shall be located in the States of
Delaware, North Carolina or New York. The Issuer shall not have any employees
in any State other than the State of Delaware; provided, however, that nothing
herein shall restrict or prohibit the Owner Trustee from having employees
within or without the State of Delaware. Payments will be received by the
Issuer only in, and payments will be made by the Issuer only from, the States
of Delaware, North Carolina or New York. The only office of the Issuer will be
at the Corporate Trust Office.

      Section 2.10. Representations and Warranties of the Depositor. The
Depositor hereby represents and warrants to the Owner Trustee that:

            (a) The Depositor has been duly organized and is validly existing
      as a limited liability company in good standing under the laws of the
      State of Delaware, with power, authority and legal right to own its
      properties and to conduct its business as such properties are currently
      owned and such business is presently conducted, and had at all relevant
      times, and has the power, authority and legal right to acquire, own and
      sell the Receivables.

            (b) The Depositor is duly qualified to do business as a foreign
      limited liability company in good standing and has obtained all
      necessary licenses and approvals in each jurisdiction in which the
      failure to so qualify or to obtain such licenses and approvals would
      materially and adversely affect the performance by the Depositor of its
      obligations under, or the validity or enforceability of, this Agreement,
      any of the other Basic Documents to which it is a party, the
      Receivables, the Notes or the Certificates.

            (c) The Depositor has the power and authority to execute, deliver
      and perform its obligations under this Agreement and each other Basic
      Document to which it is a party; the Depositor has full power and
      authority to sell, assign, transfer and convey the property to be sold
      and assigned to and deposited with the Owner Trustee as part of the
      Owner Trust Estate and the Depositor has duly authorized such sale and
      assignment and deposit to the Issuer by all necessary limited liability
      company action; and the execution, delivery and performance of this
      Agreement and the other Basic Documents to which it is a party have been
      duly authorized by the Depositor by all necessary limited liability
      company action.

            (d) This Agreement constitutes a legal, valid and binding
      obligation of the Depositor, enforceable in accordance with its terms,
      except as such enforceability may be subject to or limited by
      bankruptcy, insolvency, reorganization, moratorium, liquidation,
      fraudulent conveyance or other similar laws affecting the enforcement of
      creditors' rights in general and by general principles of equity,
      regardless of whether such enforceability shall be considered in a
      proceeding in equity or at law.

            (e) The execution, delivery and performance by the Depositor of
      this Agreement and each other Basic Document to which the Depositor is a
      party, the consummation of the transactions contemplated hereby and
      thereby and the fulfillment of the terms hereof and thereof do not
      conflict with, result in any breach of any of the terms

                                       9
<PAGE>

      and provisions of, nor constitute (with or without notice or lapse of
      time or both) a default under, the certificate of formation or limited
      liability company agreement of the Depositor, or conflict with or
      violate any of the material terms or provisions of, or constitute (with
      or without notice or lapse of time) a default under, any indenture,
      agreement or other instrument to which the Depositor is a party or by
      which it is bound or to which any of its properties are subject; nor
      result in the creation or imposition of any Lien upon any of its
      properties pursuant to the terms of any such indenture, agreement or
      other instrument (other than pursuant to the Basic Documents); nor
      violate any law or, to the best of the Depositor's knowledge, any order
      of any court, rule or regulation applicable to the Depositor or its
      properties or of any federal or State regulatory body, court,
      administrative agency or other governmental instrumentality having
      jurisdiction over the Depositor or its properties; which breach,
      default, conflict, Lien or violation would have a material adverse
      effect on the earnings, business affairs or business prospects of the
      Depositor.

            (f) There are no proceedings or investigations pending or, to the
      Depositor's knowledge, threatened against the Depositor before any
      court, regulatory body, administrative agency or other governmental
      instrumentality having jurisdiction over the Depositor or its properties
      (i) asserting the invalidity of this Agreement, any other Basic
      Document, the Notes or the Certificates, (ii) seeking to prevent the
      issuance of the Notes or the Certificates or the consummation of any of
      the transactions contemplated by this Agreement or any of the other
      Basic Documents, (iii) seeking any determination or ruling that would
      materially and adversely affect the performance by the Depositor of its
      obligations under, or the validity or enforceability of, this Agreement,
      any of the other Basic Documents, the Receivables, the Notes or the
      Certificates or (iv) that would adversely affect the federal tax
      attributes of the Issuer or of the Notes or the Certificates.

            (g) The representations and warranties of the Depositor in Section
      3.01 of the Receivables Purchase Agreement are true and correct.

      Section 2.11. Federal Income Tax Matters. The Certificateholders
acknowledge that it is their intent and that they understand it is the intent
of the Depositor and the Servicer that, for purposes of federal income, State
and local income and franchise tax and any other income taxes, the Issuer
shall be treated as either an entity that is disregarded as separate from the
beneficial owner of the equity if there is only one such owner, or as a
partnership (other than an association or publicly traded partnership) if
there are two or more such owners, and income, gain or loss of the Issuer for
such month as determined for federal, State and local income and franchise tax
purposes shall be allocated among the Certificateholders as of the Record Date
occurring within such month, in proportion to their ownership of the
Certificate Percentage Interest on such date. The Depositor hereby agrees and
each Certificateholder by acceptance of a Certificate agrees to such treatment
and each agrees to take no action inconsistent with the foregoing
characterization.

      The Depositor is authorized to modify the allocations in this Section if
necessary or appropriate, in its sole discretion, for the allocations to
reflect fairly the economic income, gain or loss to the Certificateholders or
as otherwise required by the Code.

                                      10
<PAGE>

                                 ARTICLE THREE

                    CERTIFICATES AND TRANSFER OF INTERESTS

      Section 3.01.  Initial Ownership.  Upon the formation of the Issuer by
the contribution by the Depositor as described in Section 2.05 and until the
issuance of the Certificates, the Depositor shall be the sole beneficiary of
the Issuer.

      Section 3.02. The Certificates. The Certificates shall be issued in one
or more registered, definitive, physical certificates substantially in the
form of Exhibit A. The Certificates may be in printed or typewritten form and
shall be executed on behalf of the Issuer by manual or facsimile signature of
an authorized officer of the Owner Trustee. Certificates bearing the manual or
facsimile signatures of individuals who were, at the time when such signatures
shall have been affixed, authorized to sign on behalf of the Issuer, shall be
validly issued and entitled to the benefits of this Agreement, notwithstanding
that such individuals or any of them shall have ceased to be so authorized
prior to the authentication and delivery of such Certificates or did not hold
such offices at the date of authentication and delivery of such Certificates.

      If Transfer of the Certificates is permitted pursuant to this Section
and Section 3.04, a transferee of a Certificate shall become a
Certificateholder, and shall be entitled to the rights and subject to the
obligations of a Certificateholder hereunder upon such transferee's acceptance
of a Certificate duly registered in such transferee's name pursuant to Section
3.04.

      Section 3.03. Authentication and Delivery of Certificates. Concurrently
with the sale of the Receivables to the Issuer pursuant to the Sale and
Servicing Agreement, the Owner Trustee shall cause the Certificates to be
executed on behalf of the Issuer, authenticated and delivered to or upon the
written order of the Depositor, signed by its president, any Vice President,
its treasurer, any assistant treasurer, its secretary or any assistant
secretary, without further limited liability company action by the Depositor.
No Certificate shall entitle the respective Certificateholder to any benefit
under this Agreement, or be valid for any purpose, unless there shall appear
on such Certificate a certificate of authentication substantially in the form
set forth in Exhibit A, executed by the Owner Trustee or its authenticating
agent, by manual signature; and such authentication shall constitute
conclusive evidence that such Certificate shall have been duly authenticated
and delivered hereunder. All Certificates shall be dated the date of their
authentication. Upon issuance, authentication and delivery pursuant to the
terms hereof, the Certificates will be entitled to the benefits of this
Agreement.

      Section 3.04.  Registration, Transfer and Exchange of Certificates.

      (a) The Owner Trustee initially shall be the registrar (the "Certificate
Registrar") for the purpose of registering Certificates and Transfers of
Certificates as herein provided. The Certificate Registrar shall keep or cause
to be kept, at the office or agency maintained pursuant to Section 3.08, a
register (the "Certificate Register") in which, subject to such reasonable
regulations as it may prescribe, the Certificate Registrar shall provide for
the registration of Certificates and the registration of Transfers of
Certificates. Upon any resignation of any Certificate Registrar, the Owner
Trustee shall, upon receipt of written instructions from the Depositor,
promptly appoint a successor thereto.

                                      11
<PAGE>

      (b) The Certificates may not be acquired by or for the account of a
Benefit Plan. Each Certificateholder, by its acceptance of a Certificate,
shall be deemed to have represented and warranted that such Certificateholder
is not (i) a Benefit Plan and is not a Person acting on behalf of a Benefit
Plan or a Person using the assets of a Benefit Plan to effect the transfer of
such Certificate or (ii) an insurance company purchasing a Certificate with
funds contained in an "insurance company general account" (as defined in
Section V(e) of PTCE 95-60) that includes the assets of a Benefit Plan for
purposes of the Plan Asset Regulation.

      Any Person who is not an Affiliate of the Seller and acquires more than
49.9% of the Certificates will be deemed to represent that it is not a party
in interest (within the meaning of ERISA) or a disqualified person (within the
meaning of Section 4975(e)(2) of the Code) with respect to any Benefit Plan,
other than a Benefit Plan that it sponsors for the benefit of its employees,
and that no Benefit Plan with respect to which it is a party in interest has
or will acquire any interest in the Notes.

      To the extent permitted under applicable law (including ERISA), neither
the Owner Trustee nor the Certificate Registrar shall be under any liability
to any Person for any registration of Transfer of any Certificate that is in
fact not permitted under applicable law (including ERISA) or for taking any
other action with respect to such Certificate under the provisions of this
Agreement so long as such Transfer was registered by the Owner Trustee or the
Certificate Registrar in accordance with this Agreement.

      (c) Upon surrender by a Certificateholder for registration of Transfer
of any Certificate at the office or agency of the Certificate Registrar to be
maintained as provided in Section 3.08, and upon compliance with any
provisions of this Agreement relating to such Transfer, the Owner Trustee
shall execute on behalf of the Issuer and the Owner Trustee shall authenticate
and deliver to the Certificateholder making such surrender, in the name of the
designated transferee or transferees, one or more new Certificates in any
authorized denomination evidencing the same aggregate interest in the Issuer.
Each Certificate presented or surrendered for registration of Transfer shall
be accompanied by a written instrument of transfer and accompanied by IRS Form
W-8BEN, W-8ECI or W-9, as applicable, in form satisfactory to the Owner
Trustee and the Certificate Registrar, duly executed by the Certificateholder
or his attorney duly authorized in writing. Each Certificate presented or
surrendered for registration of Transfer shall be canceled and subsequently
disposed of by the Certificate Registrar in accordance with its customary
practice. No service charge shall be made for any registration of Transfer of
Certificates, but the Owner Trustee or the Certificate Registrar may require
payment of a sum sufficient to cover any tax or governmental charge that may
be imposed in connection with any Transfer of Certificates.

      (d) All Certificates surrendered for registration of Transfer, if
surrendered to the Issuer or any agent of the Owner Trustee or the Issuer
under this Agreement, shall be delivered to the Owner Trustee and promptly
cancelled by it, or, if surrendered to the Owner Trustee, shall be promptly
cancelled by it, and no Certificates shall be issued in lieu thereof except as
expressly permitted by any of the provisions of this Agreement. The Owner
Trustee shall dispose of cancelled Certificates in accordance with its normal
practice.

                                      12
<PAGE>

      Section 3.05.  Mutilated, Destroyed, Lost or Stolen Certificates.

      (a) If (i) any mutilated Certificate is surrendered to the Certificate
Registrar, or the Certificate Registrar receives evidence to its satisfaction
of the destruction, loss or theft of any Certificate and (ii) there is
delivered to the Certificate Registrar and the Owner Trustee such security or
indemnity as may be required by them to save each of them harmless, then, in
the absence of notice that such Certificate has been acquired by a Protected
Purchaser, the Owner Trustee on behalf of the Issuer shall execute and the
Owner Trustee or its authenticating agent shall authenticate and deliver, in
exchange for or in lieu of any such mutilated, destroyed, lost or stolen
Certificate, a new Certificate of a like tenor and Certificate Percentage
Interest. If, after the delivery of such replacement Certificate or payment of
a destroyed, lost or stolen Certificate, a Protected Purchaser of the original
Certificate in lieu of which such replacement Certificate was issued presents
for payment such original Certificate, the Issuer and the Owner Trustee shall
be entitled to recover such replacement Certificate (or such payment) from the
Person to whom such replacement Certificate was delivered or any Person taking
such replacement Certificate from such Person to whom such replacement
Certificate was delivered or any assignee of such Person, except a Protected
Purchaser, and shall be entitled to recover upon the security or indemnity
provided therefor to the extent of any loss, damage, cost or expense incurred
by the Issuer or the Owner Trustee in connection therewith. Any duplicate
Certificate issued pursuant to this Section shall constitute conclusive
evidence of ownership in the Issuer, as if originally issued, whether or not
the lost, stolen or destroyed Certificate shall be found at any time.

      (b) Upon the issuance of any replacement Certificate under this Section,
the Issuer may require the payment by the Certificateholder of a sum
sufficient to cover any tax or other governmental charge that may be imposed
in connection with such issuance and any other reasonable expenses (including
the fees and expenses of the Owner Trustee) related thereto.

      (c) Every replacement Certificate issued pursuant to this Section in
replacement of any mutilated, destroyed, lost or stolen Certificate shall
constitute an original additional contractual obligation of the Issuer,
whether or not the mutilated, destroyed, lost or stolen Certificate shall be
at any time enforceable by anyone, and shall be entitled to all the benefits
of this Agreement equally and proportionately with any and all other
Certificates duly issued hereunder.

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

      Section 3.06. Persons Deemed Certificateholders. Prior to due
presentation of a Certificate for registration of Transfer, the Owner Trustee,
the Certificate Registrar, any Paying Agent and any of their respective agents
may treat the Person in whose name such Certificate is registered in the
Certificate Register (as of the day of determination) as the Certificateholder
of such Certificate for the purpose of receiving distributions pursuant to
Section 5.02 and for all other purposes whatsoever, and none of the Owner
Trustee, the Certificate Registrar, any Paying Agent or any of their
respective agents shall be bound by any notice to the contrary.

                                      13
<PAGE>

      Section 3.07. Access to List of Certificateholders' Names and Addresses.
The Certificate Registrar shall furnish or cause to be furnished to the
Servicer, the Paying Agent and the Depositor, or to the Indenture Trustee or
the Owner Trustee, within 15 days after receipt by the Certificate Registrar
of a written request therefor from the Servicer, the Paying Agent, the
Depositor or the Indenture Trustee or the Owner Trustee, as the case may be, a
list, in such form as the requesting party may reasonably require, of the
names and addresses of the Certificateholders as of the most recent Record
Date. If three or more Certificateholders, or one or more Certificateholders
evidencing not less than 25% of the aggregate Certificate Percentage Interest
(hereinafter referred to as the "Applicants"), apply in writing to the
Certificate Registrar, and such application states that the Applicants desire
to communicate with other Certificateholders with respect to their rights
under this Agreement or under the Certificates and such application is
accompanied by a copy of the communication that such Applicants propose to
transmit (which shall be deemed to be a purpose reasonably related to the
Applicants' interest in the Issuer), then the Certificate Registrar shall,
within five Business Days after the receipt of such application, afford such
Applicants access during normal business hours to the current list of
Certificateholders. Each Certificateholder, by receiving and holding a
Certificate, shall be deemed to have agreed not to hold any of the Depositor,
the Certificate Registrar or the Owner Trustee accountable by reason of the
disclosure of its name and address, regardless of the source from which such
information was derived.

      Section 3.08. Maintenance of Office or Agency. The Certificate Registrar
shall maintain an office or offices or agency or agencies where Certificates
may be surrendered for registration of Transfer or exchange and where notices
and demands to or upon the Certificate Registrar in respect of the
Certificates and the Basic Documents may be served. The Certificate Registrar
initially designates the Corporate Trust Office as its office for such
purposes. The Certificate Registrar shall give prompt written notice to the
Depositor, the Owner Trustee and the Certificateholders of any change in the
location of the Certificate Registrar or any such office or agency.

      Section 3.09. Appointment of Paying Agent. The Paying Agent shall make
distributions to Certificateholders from the Certificate Payment Account
pursuant to Section 5.02(a) and shall report the amounts of such distributions
to the Owner Trustee. Any Paying Agent shall have the revocable power to
withdraw funds from the Certificate Payment Account for the purpose of making
the distributions referred to above. The Owner Trustee may revoke such power
and remove the Paying Agent if the Owner Trustee determines in its sole
discretion that the Paying Agent shall have failed to perform its obligations
under this Agreement in any material respect. The Paying Agent shall initially
be Wachovia Bank, and any co-paying agent chosen by the Paying Agent that is
acceptable to the Owner Trustee and the Depositor. Each Paying Agent shall be
permitted to resign as Paying Agent upon 30 days' prior written notice to the
Owner Trustee. In the event that Wachovia Bank shall no longer be the Paying
Agent, the Owner Trustee, upon receipt of written instruction from the
Depositor, shall appoint a successor to act as Paying Agent (which shall be a
bank or trust company). The Owner Trustee shall cause such successor Paying
Agent or any additional Paying Agent appointed by the Owner Trustee to execute
and deliver to the Owner Trustee an instrument in which such successor Paying
Agent or additional Paying Agent shall agree with the Owner Trustee that, as
Paying Agent, such successor or additional Paying Agent will hold all sums, if
any, held by it for payment to the Certificateholders in trust for the benefit
of the Certificateholders entitled thereto until such sums

                                      14
<PAGE>

shall be paid to such Certificateholders. The Paying Agent shall return all
unclaimed funds to the Owner Trustee and upon removal of a Paying Agent such
Paying Agent shall also return all funds in its possession to the Owner
Trustee. If at any time the Owner Trustee shall act as Paying Agent, the
rights, privileges, protections and indemnities afforded to the Owner Trustee
hereunder shall apply equally to the Owner Trustee in its role as Paying
Agent. Any reference in this Agreement to the Paying Agent shall include any
co-paying agent unless the context requires otherwise.

      Section 3.10. Certificates Nonassessable and Fully Paid.
Certificateholders shall not be personally liable for obligations of the
Issuer. The interests represented by the Certificates shall be nonassessable
for any losses or expenses of the Issuer or for any reason whatsoever, and,
upon the authentication thereof by the Owner Trustee pursuant to Section 3.03,
3.04 or 3.05, the Certificates are and shall be deemed fully paid.

                                      15
<PAGE>

                                 ARTICLE FOUR

                           ACTIONS BY OWNER TRUSTEE

      Section 4.01. Prior Notice to Certificateholders with Respect to Certain
Matters. Subject to the provisions and limitations of Section 4.04, with
respect to the following matters, the Owner Trustee shall not take action
unless at least 30 days before the taking of such action, the Owner Trustee
shall have notified the Certificateholders and the Rating Agencies in writing
of the proposed action and the Certificateholders evidencing not less than 51%
of the aggregate Certificate Percentage Interest shall not have notified the
Owner Trustee in writing prior to the 30th day after such notice is given that
such Certificateholders have withheld consent or provided alternative
direction:

            (a) the initiation of any claim or lawsuit by the Issuer and the
      settlement of any action, proceeding, investigation, claim or lawsuit
      brought by or against the Issuer, in each case (except claims or
      lawsuits for collection by the Servicer of the Receivables brought by
      the Issuer);

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

            (c) the amendment of the Indenture by a supplemental indenture in
      circumstances where the consent of any Noteholder is required;

            (d) the amendment of the Indenture by a supplemental indenture in
      circumstances where the consent of any Noteholder is not required and
      such amendment materially adversely affects the interests of the
      Certificateholders;

            (e) the amendment of the Sale and Servicing Agreement or the
      Administration Agreement, except to cure any ambiguity or to amend or
      supplement any provision in a manner or to add any provision that would
      not materially adversely affect the interests of the Certificateholders;
      or

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

      Section 4.02. Action by Certificateholders with Respect to Certain
Matters. The Owner Trustee may not, except upon the occurrence of a Servicer
Termination Event, subsequent to the payment in full of the Notes and in
accordance with the written direction of the Certificateholders evidencing not
less than 51% of the aggregate Certificate Percentage Interest, (i) remove the
Servicer pursuant to Article Seven of the Sale and Servicing Agreement, (ii)
appoint a Successor Servicer pursuant to Article Seven of the Sale and
Servicing Agreement, (iii) remove the Administrator pursuant to Section 1.09
of the Administration Agreement, (iv) appoint a successor Administrator
pursuant to Section 1.09 of the Administration Agreement

                                      16
<PAGE>

or (v) sell the Receivables after the termination of the Indenture, except as
expressly provided in the Basic Documents.

      Section 4.03. Action by Certificateholders with Respect to Bankruptcy.
The Owner Trustee shall not have the power to commence a voluntary proceeding
in bankruptcy relating to the Issuer unless (i) the Notes have been paid in
full and (ii) each Certificateholder approves of such commencement in writing
in advance and delivers to the Owner Trustee a certificate certifying that
such Person reasonably believes that the Issuer is insolvent.

      Section 4.04. Restrictions on Certificateholders' Power. The
Certificateholders shall not direct the Owner Trustee to take or refrain from
taking any action if such action or inaction would be contrary to any
obligation of the Issuer or the Owner Trustee under this Agreement or any of
the other Basic Documents or would be contrary to the purposes of the Issuer
as set forth in Section 2.03, nor shall the Owner Trustee be obligated to
follow any such direction, if given.

      Section 4.05. Majority Control. Except as expressly provided herein, any
action that may be taken by the Certificateholders under this Agreement may be
taken by the Certificateholders evidencing not less than 51% of the aggregate
Certificate Percentage Interest. Except as expressly provided herein, any
written notice of the Certificateholders delivered pursuant to this Agreement
shall be effective if signed by Certificateholders evidencing not less than
51% of the aggregate Certificate Percentage Interest at the time of the
delivery of such notice.

      Section 4.06. Certain Litigation Matters. The Owner Trustee shall
provide prompt written notice to the Depositor, the Seller and the Servicer of
any action, proceeding or investigation actually known to a Responsible
Officer of the Owner Trustee that could reasonably be expected to adversely
affect the Issuer or the Owner Trust Estate or their respective rights or
obligations under any of the Basic Documents.

                                      17
<PAGE>

                                 ARTICLE FIVE

                  APPLICATION OF TRUST FUNDS; CERTAIN DUTIES

      Section 5.01. Establishment of Certificate Payment Account. Pursuant to
Section 4.01 of the Sale and Servicing Agreement, the Servicer has agreed to
establish, on or before the Closing Date, and maintain in the name of the
Owner Trustee at an Eligible Institution (which shall initially be the Paying
Agent) a segregated trust account designated as the "Wachovia Auto Owner Trust
2005-A Certificate Payment Account" (the "Certificate Payment Account"). The
Certificate Payment Account shall be held in trust for the benefit of the
Certificateholders. Except as expressly provided in Section 3.09, the
Certificate Payment Account shall be under the sole dominion and control of
the Owner Trustee. All monies deposited from time to time in the Certificate
Payment Account pursuant to the Sale and Servicing Agreement or the Indenture
shall be applied as provided in this Agreement, the Sale and Servicing
Agreement and the Indenture.

      Section 5.02.  Application of Trust Funds.

      (a) On each Distribution Date, upon receipt from the Servicer of a
distribution statement pursuant to Section 4.09(a) of the Sale and Servicing
Agreement, the Owner Trustee shall (if at any time it is the Paying Agent), or
shall direct the Paying Agent to, distribute to the Certificateholders, in
proportion to each Certificateholder's Certificate Percentage Interest,
amounts deposited in the Certificate Payment Account on such Distribution Date
pursuant to Section 4.06 of the Sale and Servicing Agreement and Section 2.08
of the Indenture.

      (b) On each Distribution Date, the Owner Trustee shall (if at any time
it is the Paying Agent), or shall direct the Paying Agent to, send to each
Certificateholder the statement or statements provided to the Owner Trustee by
the Servicer pursuant to Section 4.09 of the Sale and Servicing Agreement with
respect to such Distribution Date.

      (c) In the event that any withholding tax is imposed on the Issuer's
payment (or allocations of income) to a Certificateholder, such tax shall
reduce the amount otherwise distributable to such Certificateholder in
accordance with this Section. The Owner Trustee and each Paying Agent are
hereby authorized and directed to retain from amounts otherwise distributable
to the Certificateholders sufficient funds for the payment of any such
withholding tax that is legally owed by the Issuer (but such authorization
shall not prevent the Owner Trustee or any Paying Agent from contesting any
such tax in appropriate proceedings and withholding payment of such tax, if
permitted by law, pending the outcome of such proceedings, it being understood
that neither the Owner Trustee nor any Paying Agent shall have any duty to
contest such amounts). The amount of any withholding tax imposed with respect
to a Certificateholder shall be treated as cash distributed to such
Certificateholder at the time it is withheld by the Issuer and remitted to the
appropriate taxing authority. If there is a possibility that withholding tax
is payable with respect to a distribution (such as a distribution to a
non-U.S. Certificateholder), the Owner Trustee or any Paying Agent may, but
shall not be obligated to, withhold such amounts in accordance with this
Section. If a Certificateholder wishes to apply for a refund of any such
withholding tax, the Owner Trustee and each Paying Agent shall reasonably
cooperate with such Certificateholder in making such claim so long as such

                                      18
<PAGE>

Certificateholder agrees to reimburse the Owner Trustee and each Paying Agent
for any out-of-pocket expenses incurred, as applicable.

      Section 5.03. Method of Payment. Subject to Section 9.01(c),
distributions required to be made to Certificateholders on any Distribution
Date shall be made to each Certificateholder of record on the related Record
Date by wire transfer, in immediately available funds, to the account of such
Certificateholder at a bank or other entity having appropriate facilities
therefor, if such Certificateholder shall have provided to the Certificate
Registrar and the Paying Agent appropriate written instructions at least five
Business Days prior to such Distribution Date and such Certificateholder is
the Seller or an Affiliate thereof or, if not, by check mailed to such
Certificateholder at the address of such Certificateholder appearing in the
Certificate Register. Notwithstanding the foregoing, the final distribution in
respect of any Certificate (whether on the Final Scheduled Distribution Date
or otherwise) will be payable only upon presentation and surrender of such
Certificate at the office or agency maintained for that purpose by the
Certificate Registrar pursuant to Section 3.08.

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

      Section 5.05. Accounting and Reports to Noteholders, Certificateholders,
the IRS and Others. The Owner Trustee shall, upon receipt of and based on
information provided by the Seller, (i) maintain (or cause to be maintained)
the books of the Issuer on the basis of a fiscal year ending December 31 and,
based on the accrual method of accounting, (ii) deliver to each
Certificateholder, as may be required by the Code and applicable Treasury
Regulations, such information as may be required (including Schedule K-1) to
enable such Certificateholder to prepare its federal and State income tax
returns, (iii) file such tax returns relating to the Issuer (including a
partnership information return, IRS Form 1065, if required) and make such
elections as may from time to time be required or appropriate under any
applicable State or federal statute or rule or regulation thereunder so as to
maintain the Issuer's characterization as a partnership, if so characterized,
for federal income tax purposes, (iv) cause such tax returns to be signed in
the manner required by law and (v) collect or cause to be collected any
withholding tax as described in and in accordance with Section 5.02(c) with
respect to income or distributions to Certificateholders. The Owner Trustee,
on behalf of the Issuer, shall elect under Section 1278 of the Code to include
in income currently any market discount that accrues with respect to the
Receivables. The Owner Trustee, on behalf of the Issuer, shall not make the
election provided under Section 754 of the Code.

      The Owner Trustee may satisfy its obligations with respect to this
Section and Section 5.02(c) by retaining, at the expense of the Seller,
Accountants selected by the Seller. The Owner Trustee may require the
Accountants to provide to the Owner Trustee, on or before December 31, 2005, a
letter in form and substance satisfactory to the Owner Trustee as to whether
any federal tax withholding on Certificates is then required and, if required,
the procedures to be followed with respect thereto to comply with the
requirements of the Code. The Accountants shall be required to update such
letter in each instance that any additional tax

                                      19
<PAGE>

withholding is subsequently required or any previously required tax
withholding shall no longer be required. The Owner Trustee shall be deemed to
have discharged its obligations pursuant to this Section and Section 5.02(c)
upon its retention of the Accountants, and the Owner Trustee shall not have
any liability with respect to the default, negligence or misconduct of the
Accountants. The Owner Trustee shall be entitled to rely on and shall be fully
protected in so relying, upon the letter, referred to in this paragraph, from
the Accountants and shall have no duty or obligation to verify the accuracy of
the contents of such letter.

      Section 5.06.  Signature on Returns; Tax Matters Partner.

      (a) The Owner Trustee shall sign, on behalf of the Issuer, the tax
returns of the Issuer upon receipt of such completed tax returns.

      (b) In the event that the Issuer is required to be treated as a
partnership for federal income tax purposes, PASS Holding LLC, or the Holder
of the greatest percentage interest of the Certificates, in the event that
PASS Holding LLC no longer owns any Certificates, shall be designated the "tax
matters partner" of the Issuer pursuant to Section 6231(a)(7)(A) of the Code
and applicable Treasury Regulations..

                                      20
<PAGE>

                                  ARTICLE SIX

                     AUTHORITY AND DUTIES OF OWNER TRUSTEE

      Section 6.01. General Authority. Subject to the provisions and
limitations of Section 2.03, the Owner Trustee is authorized and directed to
execute and deliver each Basic Document to which the Issuer is to be a party
and each certificate or other document attached as an exhibit to or
contemplated by any Basic Document to which the Issuer is to be a party, in
each case in such form as the Depositor shall approve and provide to the Owner
Trustee for execution, as evidenced conclusively by the Owner Trustee's
execution thereof and the Depositor's execution of this Agreement, and to
direct the Indenture Trustee to authenticate and deliver Notes in the
aggregate principal amount of $1,000,000,000 (comprised of $252,000,000
aggregate principal amount of Class A-1 Notes, $269,000,000 aggregate
principal amount of Class A-2 Notes, $304,000,000 aggregate principal amount
of Class A-3 Notes, $134,600,000 aggregate principal amount of Class A-4 Notes
and $40,400,000 aggregate principal amount of Class B Notes). In addition to
the foregoing, the Owner Trustee is authorized, but shall not be obligated, to
take all actions required of the Issuer pursuant to the Basic Documents.
Subject to Section 2.03, the Owner Trustee is further authorized from time to
time to take such action on behalf of the Issuer as is permitted by the Basic
Documents and which the Certificateholders, the Servicer or the Administrator
recommends in writing with respect to the Basic Documents, except to the
extent that this Agreement expressly requires the consent of the
Certificateholders for such action.

      Section 6.02.  General Duties.

      (a) Subject to the provisions and limitations of Section 2.03, it shall
be the duty of the Owner Trustee to discharge (or cause to be discharged) all
of its responsibilities pursuant to the terms of this Agreement and each other
Basic Document to which it is a party and to administer the Issuer for the
benefit of the Certificateholders, subject to and in accordance with the Basic
Documents. Notwithstanding the foregoing, the Owner Trustee shall be deemed to
have discharged (or caused to be discharged) its duties and responsibilities
hereunder and under the other Basic Documents to the extent the Administrator
has agreed in the Administration Agreement to perform any act or to discharge
any duty of the Owner Trustee or the Issuer hereunder or under any other Basic
Document, and the Owner Trustee shall not be held liable for the default,
negligence or failure of the Administrator to carry out its obligations under
the Administration Agreement. The Owner Trustee shall have no duty or
obligation to oversee the Administrator in the exercise of its duties or
obligations under the Administration Agreement.

      (b) The Owner Trustee shall cooperate with the Administrator in carrying
out the Administrator's obligation to qualify and preserve the Issuer's
qualification to do business in each jurisdiction, if any, in which such
qualification is or shall be necessary to protect the validity and
enforceability of the Indenture, the Notes, the Receivables and any other
instrument and agreement included in the Owner Trust Estate; provided that the
Owner Trustee may rely on advice of counsel with respect to such obligation.

                                      21
<PAGE>

      Section 6.03.  Action Upon Instruction.

      (a) Subject to Article Four, and in accordance with the terms of the
Basic Documents, the Certificateholders may, by written instruction, direct
the Owner Trustee in the management of the Issuer.

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

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

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

      Section 6.04. No Duties Except as Specified in this Agreement or in
Instructions. The Owner Trustee shall not have any duty or obligation to
manage, make any payment with respect to, register, record, sell, dispose of,
or otherwise deal with the Owner Trust Estate, or to otherwise take or refrain
from taking any action under, or in connection with, any document

                                      22
<PAGE>

contemplated hereby to which the Owner Trustee or the Issuer is a party,
except as expressly provided by the terms of this Agreement or in any document
or written instruction received by the Owner Trustee pursuant to Section 6.03;
and no implied duties or obligations shall be read into this Agreement or any
other Basic Document against the Owner Trustee. The Owner Trustee shall have
no responsibility for filing any financing or continuation statement in any
public office at any time or to otherwise perfect or maintain the perfection
of any security interest or Lien granted to it hereunder or to prepare or file
any Commission filing for the Issuer or to record this Agreement or any other
Basic Document. The Owner Trustee nevertheless agrees that it will, at its own
cost and expense, promptly take all action as may be necessary to discharge
any Liens (other than the Lien of the Indenture) on any part of the Owner
Trust Estate that result from actions by, or claims against, the Owner Trustee
in its individual capacity that are not related to the ownership or the
administration of the Owner Trust Estate.

      Section 6.05. No Action Except Under Specified Documents or
Instructions. The Owner Trustee shall not manage, control, use, sell, dispose
of or otherwise deal with any part of the Owner Trust Estate except in
accordance with (i) the powers granted to and the authority conferred upon the
Owner Trustee pursuant to this Agreement, (ii) the other Basic Documents to
which the Issuer is a party and (iii) any document or written instruction
delivered to the Owner Trustee pursuant to Section 6.03.

      Section 6.06. Restrictions. The Owner Trustee shall not take any action
that (i) is inconsistent with the purposes of the Issuer set forth in Section
2.03 or (ii) to the actual knowledge of a Responsible Officer of the Owner
Trustee, would (a) affect the treatment of the Notes as indebtedness for
federal income or North Carolina income or franchise tax purposes, (b) be
deemed to cause a taxable exchange of the Notes for federal income or North
Carolina income or franchise tax purposes or (c) cause the Issuer or any
portion thereof to be taxable as an association or publicly traded partnership
taxable as a corporation for federal income or North Carolina income or
franchise tax purposes. The Certificateholders, the Administrator and the
Servicer shall not direct the Owner Trustee to take action that would violate
the provisions of this Section.

                                      23
<PAGE>

                                 ARTICLE SEVEN

                               THE OWNER TRUSTEE

      Section 7.01. Acceptance of Duties. The Owner Trustee accepts the trust
hereby continued and agrees to perform its duties hereunder, but only upon the
terms of this Agreement. The Owner Trustee also agrees to disburse all monies
actually received by it in accordance with the Basic Documents and
constituting part of the Owner Trust Estate upon the terms of this Agreement.
The Owner Trustee shall not be answerable or accountable hereunder or under
any other Basic Document under any circumstances, except (i) for its own
willful misconduct, bad faith or negligence or (ii) in the case of the
inaccuracy of any representation or warranty contained in Section 7.03
expressly made by the Owner Trustee, in its individual capacity. In
particular, but not by way of limitation (and subject to the exceptions set
forth in the preceding sentence):

            (a) the Owner Trustee shall not be liable for any error of
      judgment made in good faith by a Responsible Officer of the Owner
      Trustee unless it is proved that the Owner Trustee was negligent in
      ascertaining the pertinent facts;

            (b) the Owner Trustee shall not be liable with respect to any
      action taken or omitted to be taken in good faith by it in accordance
      with the provisions of this Agreement at the instructions of the
      Administrator, the Depositor, the Indenture Trustee, the Servicer or the
      Certificateholders;

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

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

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

            (f) the Owner Trustee shall not be liable for the default,
      negligence or misconduct of the Administrator, the Depositor, any
      Certificateholder, the Indenture Trustee, the Servicer or the Seller
      under any Basic Document or otherwise, and the

                                      24
<PAGE>

      Owner Trustee shall have no obligation or liability to perform the
      obligations of the Issuer under this Agreement or the other Basic
      Documents that are required to be performed by the Administrator under
      the Administration Agreement, the Indenture Trustee under the Indenture
      or the Seller, the Servicer or the Depositor under the Sale and
      Servicing Agreement;

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

            (h) the right of the Owner Trustee to perform any discretionary
      act enumerated in this Agreement or any other Basic Document shall not
      be construed as a duty, and the Owner Trustee shall not be answerable
      other than for its willful misconduct, bad faith or negligence in the
      performance of any such act;

            (i) the Owner Trustee shall have no responsibility for the
      accuracy of any information provided to Certificateholders or any other
      individual or entity that has been obtained from, or provided to the
      Owner Trustee by, any other Person;

            (j) in the absence of negligence or bad faith on its part, the
      Owner Trustee may conclusively rely upon certificates or Opinions of
      Counsel furnished to the Owner Trustee and conforming to the
      requirements of this Agreement in determining the truthfulness of the
      statements and the correctness of the opinions contained therein;
      provided, however, that the Owner Trustee shall have examined such
      certificates or Opinions of Counsel so as to determine compliance of the
      same with the requirements of this Agreement; and

            (k) the Owner Trustee shall incur no liability if, by reason of
      any provision of any present or future law or regulation thereunder, or
      by any force majeure event, including natural disaster, war or other
      circumstances beyond its reasonable control, the Owner Trustee shall be
      prevented from doing or performing any act or thing which the terms of
      this Agreement provide shall or may be done or performed, or by reason
      of any exercise of, or failure to exercise, any directions provided for
      herein.

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

                                      25
<PAGE>

      Section 7.03.  Representations and Warranties.  The Owner Trustee, in
its individual capacity, hereby represents and warrants to the Depositor for
the benefit of the Certificateholders, that:

            (a) it is a Delaware banking corporation duly organized and
      validly existing in good standing under the laws of the State of
      Delaware and meets the eligibility criteria set forth in Section 10.01;

            (b) it has all requisite corporate power and authority to execute,
      deliver and perform its obligations under this Agreement;

            (c) it has taken all corporate action necessary to authorize the
      execution and delivery by it of this Agreement, and this Agreement will
      be executed and delivered by one of its officers who is duly authorized
      to execute and deliver this Agreement on its behalf; and

            (d) neither the execution nor the delivery by it of this
      Agreement, nor the consummation by it of the transactions contemplated
      hereby, nor compliance by it with any of the terms or provisions hereof
      will contravene any federal or Delaware law, governmental rule or
      regulation governing the banking or trust powers of the Owner Trustee or
      any judgment or order binding on it, constitute any default under its
      charter documents or bylaws or any indenture, mortgage, contract,
      agreement or instrument to which it is a party or by which any of its
      properties may be bound or result in the creation or imposition of any
      lien, charge or encumbrance on the Owner Trust Estate pursuant to the
      provisions of any mortgage, indenture, contract, agreement or
      undertaking to which it is a party (other than the Basic Documents),
      which lien, charge or encumbrance could reasonably be expected to have a
      materially adverse effect on the Owner Trustee's performance or ability
      to perform its duties as trustee under this Agreement or on the
      transactions contemplated in this Agreement.

      Section 7.04.  Reliance; Advice of Counsel.

      (a) The Owner Trustee may rely upon, shall be protected in relying upon
and shall incur no liability to anyone in acting upon any signature,
instrument, notice, resolution, request, consent, order, certificate, report,
opinion, bond or other document or paper believed by it to be genuine and
believed by it to be signed by the proper party or parties and need not
investigate any fact or matter in any such document as long as the Owner
Trustee has otherwise satisfied its obligations under this Agreement (nothing
in this sentence shall be construed to relieve the Owner Trustee of any
obligation it may have in this Agreement, including the obligations set forth
in Section 7.01). The Owner Trustee may accept a certified copy of a
resolution of the board of directors or other governing body of any corporate
party as conclusive evidence that such resolution has been duly adopted by
such body and that the same is in full force and effect. As to any fact or
matter the method of determination of which is not specifically prescribed
herein, the Owner Trustee may for all purposes hereof rely on a certificate,
signed by the president or any Vice President or by the treasurer or other
authorized officers of the relevant party, as to such fact or matter, and such
certificate shall constitute full protection to the Owner Trustee for any
action taken or omitted to be taken by it in good faith in reliance thereon.

                                      26
<PAGE>

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

      Section 7.05. Not Acting in Individual Capacity. Except as otherwise
provided in this Article, in accepting the trusts hereby created, Wilmington
Trust Company acts solely as Owner Trustee hereunder and not in its individual
capacity, and all Persons having any claim against the Owner Trustee by reason
of the transactions contemplated by this Agreement or any other Basic Document
shall look only to the Owner Trust Estate for payment or satisfaction thereof.

      Section 7.06. Owner Trustee Not Liable for Certificates or Receivables.
The recitals contained herein and in the Certificates (other than the
signature and the certificate of authentication of the Owner Trustee on the
Certificates) shall be taken as the statements of the Depositor, and the Owner
Trustee assumes no responsibility for the correctness thereof. The Owner
Trustee makes no representations as to the validity or sufficiency of this
Agreement, any other Basic Document, the Certificates (other than the
signature and the certificate of authentication of the Owner Trustee on the
Certificates and the representations and warranties in Section 7.03) or the
Notes, or of any Receivable or related documents. The Owner Trustee shall at
no time have any responsibility or liability for or with respect to the
legality, validity and enforceability of any Receivable, or the perfection and
priority of any security interest created by any Receivable in any Financed
Vehicle or the maintenance of any such perfection and priority, or for or with
respect to the sufficiency of the Owner Trust Estate or its ability to
generate the payments to be distributed to the Certificateholders under this
Agreement or to the Noteholders under the Indenture, including the existence,
condition and ownership of any Financed Vehicle; the existence and
enforceability of any insurance thereon; the existence and contents of any
Receivable on any computer or other record thereof; the validity of the
assignment of any Receivable to the Issuer or of any intervening assignment;
the completeness of any Receivable; the performance or enforcement of any
Receivable; the compliance by the Depositor, the Seller or the Servicer with
any warranty or representation made under any Basic Document or in any related
document or the accuracy of any such warranty or representation, or any action
of the Administrator, the Indenture Trustee or the Servicer taken in the name
of the Owner Trustee.

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

                                      27
<PAGE>

      Section 7.08. Paying Agent; Authenticating Agent. The rights and
protections afforded to the Owner Trustee pursuant to this Article and
Sections 8.02, 10.02 and 10.03 shall also be afforded to each Paying Agent,
any authenticating agent and the Certificate Registrar.

                                      28
<PAGE>

                                 ARTICLE EIGHT

               COMPENSATION AND INDEMNIFICATION OF OWNER TRUSTEE

      Section 8.01. Owner Trustee's Fees and Expenses. The Owner Trustee shall
receive as compensation for its services hereunder such fees as have been
separately agreed upon before the date hereof between the Servicer and the
Owner Trustee, and upon the formation of the Issuer, the Owner Trustee shall
be entitled to be reimbursed, except as otherwise provided in the Basic
Documents, by the Servicer for its other reasonable expenses hereunder,
including the reasonable compensation, expenses and disbursements of such
agents, representatives, experts and counsel as the Owner Trustee may employ
in connection with the exercise and performance of its rights and its duties
hereunder.

      Section 8.02. Indemnification. The initial Servicer shall be liable as
prime obligor for, and shall indemnify the Indemnified Parties from and
against, any and all Expenses, which may at any time be imposed on, incurred
by, or asserted against the Owner Trustee or any other Indemnified Party in
any way relating to or arising out of this Agreement, the other Basic
Documents, the Owner Trust Estate, the administration of the Owner Trust
Estate or the action or inaction of the Owner Trustee hereunder; provided,
however, that the initial Servicer shall not be liable for or required to
indemnify an Indemnified Party from and against Expenses arising or resulting
from any of the matters described in the third sentence of Section 7.01. In no
event will the initial Servicer or the Owner Trustee be entitled to make any
claim upon the Owner Trust Estate for the payment or reimbursement of any
Expenses. The indemnities contained in this Section shall survive the
resignation or termination of the Owner Trustee or the termination of this
Agreement. In the event of any claim, action or proceeding for which indemnity
will be sought pursuant to this Section, the Owner Trustee's choice of legal
counsel shall be subject to the approval of the initial Servicer, which
approval shall not be unreasonably withheld.

      Section 8.03. Payments to the Owner Trustee. Any amounts paid to the
Owner Trustee pursuant to this Article shall be deemed not to be a part of the
Owner Trust Estate immediately after such payment.

                                      29
<PAGE>

                                 ARTICLE NINE

                        TERMINATION OF TRUST AGREEMENT

      Section 9.01.  Termination of Trust Agreement.

      (a) This Agreement (other than the provisions of Article Eight) shall
terminate and be of no further force or effect and the Issuer shall dissolve
upon the earlier of (i) the payment to the Servicer, the Paying Agent, the
Owner Trustee, the Indenture Trustee, the Noteholders and the
Certificateholders of all amounts required to be paid to them pursuant to the
terms of the Indenture, the Sale and Servicing Agreement and Article Five,
(ii) the Distribution Date next succeeding the month which is one year after
the maturity or other liquidation of the last Receivable and the disposition
of any amounts received upon liquidation of any property remaining in the
Issuer or (iii) upon the purchase of the Receivables by the Servicer in
connection with an Optional Purchase and retirement of the Notes and
Certificates. The bankruptcy, liquidation, dissolution, death or incapacity of
any Certificateholder shall not (i) operate to terminate this Agreement or the
Issuer, (ii) entitle such Certificateholder's legal representatives or heirs
to claim an accounting or to take any action or proceeding in any court for a
partition or winding up of all or any part of the Issuer or the Owner Trust
Estate or (iii) otherwise affect the rights, obligations and liabilities of
the parties hereto.

      (b) Except as provided in Section 9.01(a), neither the Depositor nor any
Certificateholder shall be entitled to revoke or terminate the Issuer.

      (c) Notice of any termination of the Issuer, specifying the Distribution
Date upon which Certificateholders shall surrender their Certificates to the
Paying Agent for payment of the final distribution and cancellation, shall be
given by the Owner Trustee by letter to Certificateholders mailed within five
Business Days of receipt of notice of such termination from the Servicer,
stating (i) the Distribution Date upon or with respect to which final payment
of the Certificates shall be made upon presentation and surrender of the
Certificates at the office of the Paying Agent therein designated, (ii) the
amount of any such final payment and (iii) that the Record Date otherwise
applicable to such Distribution Date is not applicable and that payments are
being made only upon presentation and surrender of the Certificates at the
office of the Paying Agent therein specified. The Owner Trustee shall give
such notice to the Certificate Registrar (if other than the Owner Trustee) and
the Paying Agent at the time such notice is given to Certificateholders. Upon
presentation and surrender of the Certificates, the Paying Agent shall cause
to be distributed to Certificateholders, subject to Section 3808 of the
Statutory Trust Statute, amounts distributable on such Distribution Date
pursuant to Section 5.02.

      (d) In the event that all of the Certificateholders shall not surrender
their Certificates for cancellation within six months after the date specified
in the above mentioned written notice, the Owner Trustee shall give a second
written notice to the remaining Certificateholders to surrender their
Certificates for cancellation and receive the final distribution with respect
thereto. If within one year after the second notice all the Certificates shall
not have been surrendered for cancellation, the Owner Trustee may take
appropriate steps, or may appoint an agent to take appropriate steps, to
contact the remaining Certificateholders concerning surrender of their
Certificates and the cost thereof shall be paid out of the funds and other
assets that shall remain

                                      30
<PAGE>

subject to this Agreement. Subject to applicable escheat laws, any funds
remaining in the Issuer after exhaustion of such remedies shall be distributed
by the Owner Trustee to the Seller, as Certificateholder.

      (e) Upon the winding up of the Issuer, in accordance with Section 3808
of the Statutory Trust Statute, and its termination, the Owner Trustee, acting
pursuant to the written instructions of the Depositor, which instructions
shall certify that the winding up of the Issuer has been duly completed in
accordance with this Article, shall cause the Certificate of Trust to be
cancelled by filing a certificate of cancellation with the Secretary of State
in accordance with the provisions of Section 3810(d) of the Statutory Trust
Statute.

                                      31
<PAGE>

                                  ARTICLE TEN

                    SUCCESSOR AND ADDITIONAL OWNER TRUSTEES

      Section 10.01. Eligibility Requirements for Owner Trustee. The Owner
Trustee shall at all times (i) be authorized to exercise corporate trust
powers, (ii) have a combined capital and surplus of at least $50,000,000 and
be subject to supervision or examination by federal or State authorities and
(iii) have (or have a parent that has) a long-term debt rating of investment
grade by each of the Rating Agencies or otherwise be acceptable to each of the
Rating Agencies. If such entity shall publish reports of condition at least
annually pursuant to law or to the requirements of the aforesaid supervising
or examining authority, then for the purpose of this Section, the combined
capital and surplus of such corporation or banking association shall be deemed
to be its combined capital and surplus as set forth in its most recent report
of condition so published. If at any time the Owner Trustee shall cease to be
eligible in accordance with the provisions of this Section, the Owner Trustee
shall resign immediately in the manner and with the effect specified in
Section 10.02.

      Section 10.02. Resignation or Removal of Owner Trustee. The Owner
Trustee may at any time resign and be discharged from the trusts hereby
created by giving written notice thereof to the Administrator and the
Depositor. Upon receiving such notice of resignation, the Administrator shall
promptly appoint a successor Owner Trustee acceptable to the Depositor by
written instrument, in duplicate, one copy of which instrument shall be
delivered to the resigning Owner Trustee and one copy to the successor Owner
Trustee. If no successor Owner Trustee shall have been so appointed and have
accepted appointment within 30 days after the giving of such notice of
resignation, the resigning Owner Trustee may petition any court of competent
jurisdiction for the appointment of a successor Owner Trustee.

      If at any time the Owner Trustee shall cease to be eligible in
accordance with Section 10.01 and shall fail to resign after written request
therefor by the Administrator, or if at any time the Owner Trustee shall be
legally unable to act, or shall be adjudged bankrupt or insolvent, or a
receiver of the Owner Trustee or of its property shall be appointed, or any
public officer shall take charge or control of the Owner Trustee or of its
property or affairs for the purpose of rehabilitation, conservation or
liquidation, or the Owner Trustee shall otherwise become incapable of acting,
then the Administrator may remove the Owner Trustee. If the Administrator
shall remove the Owner Trustee under the authority of the immediately
preceding sentence, the Administrator shall promptly appoint a successor Owner
Trustee acceptable to the Depositor by written instrument, in duplicate, one
copy of which instrument shall be delivered to the outgoing Owner Trustee so
removed and one copy to the successor Owner Trustee, and shall pay all fees
and expenses owed to the outgoing Owner Trustee.

      Any resignation or removal of the Owner Trustee and appointment of a
successor Owner Trustee pursuant to any of the provisions of this Section
shall not become effective until acceptance of appointment by the successor
Owner Trustee pursuant to Section 10.03 and payment of all fees and expenses
owed to the outgoing Owner Trustee. The Administrator shall provide notice of
such resignation or removal of the Owner Trustee to each Rating Agency, the
Depositor, the Certificateholders and the Indenture Trustee.

                                      32
<PAGE>

      Section 10.03. Successor Owner Trustee. Any successor Owner Trustee
appointed pursuant to Section 10.02 shall execute, acknowledge and deliver to
the Administrator and to its predecessor Owner Trustee an instrument accepting
such appointment under this Agreement, and thereupon, subject to the payment
of all fees and expenses owed to the predecessor Owner Trustee, the
resignation or removal of the predecessor Owner Trustee shall become
effective, and such successor Owner Trustee, without any further act, deed or
conveyance, shall become fully vested with all the rights, powers, duties and
obligations of its predecessor under this Agreement, with like effect as if
originally named as Owner Trustee. The predecessor Owner Trustee shall upon
payment of its fees and expenses deliver to the successor Owner Trustee all
documents and statements and monies held by it under this Agreement and the
Administrator and the predecessor Owner Trustee shall execute and deliver such
instruments and do such other things as may reasonably be required for fully
and certainly vesting and confirming in the successor Owner Trustee all such
rights, powers, duties and obligations.

      No successor Owner Trustee shall accept appointment as provided in this
Section unless at the time of such acceptance such successor Owner Trustee
shall be eligible pursuant to Section 10.01.

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

      Upon acceptance of appointment by a successor Owner Trustee pursuant to
this Section, the Administrator shall mail notice thereof to all
Certificateholders, the Indenture Trustee, the Noteholders and each Rating
Agency. If the Administrator shall fail to mail such notice within ten days
after acceptance of such appointment by the successor Owner Trustee, the
successor Owner Trustee shall cause such notice to be mailed at the expense of
the Administrator.

      Section 10.04.  Merger or Consolidation of Owner Trustee.

      (a) If the Owner Trustee consolidates with, merges or converts into, or
transfers all or substantially all its corporate trust business or assets to,
another entity, the resulting, surviving or transferee corporation or banking
association without any further act, except the filing of an amendment to the
Certificate of Trust, if required under the Statutory Trust Statute, shall be
the successor Owner Trustee; provided, however, that such corporation or
banking association must be otherwise qualified and eligible under Section
10.01. The Owner Trustee shall provide the Rating Agencies with written notice
as soon as practicable after a public announcement is made regarding any such
transaction.

      (b) If any of the Certificates shall have been authenticated but not
delivered at the time such successor or successors by consolidation, merger or
conversion to the Owner Trustee shall succeed to the trusts created by this
Agreement, any such successor to the Owner Trustee may adopt the certificate
of authentication of any predecessor trustee and deliver such Certificates so
authenticated. If any of the Certificates shall not have been authenticated
upon such succession, any such successor to the Owner Trustee may authenticate
such Certificates either in the name of any predecessor trustee or in the name
of the successor to the Owner

                                      33
<PAGE>

Trustee. In all such cases such certificates shall have the full force which
the Certificates or this Agreement provide that the certificate of the Owner
Trustee shall have.

      Section 10.05. Appointment of Co-Trustee or Separate Trustee.
Notwithstanding any other provision of this Agreement, at any time, for the
purpose of meeting any legal requirement of any jurisdiction in which any part
of the Owner Trust Estate or any Financed Vehicle may at the time be located,
the Administrator and the Owner Trustee acting jointly shall have the power
and shall execute and deliver all instruments to appoint one or more Persons
approved by the Administrator and Owner Trustee to act as co-trustee, jointly
with the Owner Trustee, or as separate trustee or separate trustees, of all or
any part of the Owner Trust Estate, and to vest in such Person, in such
capacity and for the benefit of the Certificateholders, such title to the
Owner Trust Estate or any part thereof and, subject to the other provisions of
this Section, such powers, duties, obligations, rights and trusts as the
Administrator and the Owner Trustee may consider necessary or desirable. If
the Administrator shall not have joined in such appointment within 15 days
after the receipt by it of a request so to do, the Owner Trustee alone shall
have the power to make such appointment. No co-trustee or separate trustee
under this Agreement shall be required to meet the terms of eligibility as a
successor Owner Trustee pursuant to Section 10.01, except that such co-trustee
or successor trustee shall have the Required Rating or otherwise be acceptable
to each Rating Agency, and no notice of the appointment of any co-trustee or
separate trustee shall be required pursuant to Section 10.03.

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

            (a) all rights, powers, duties and obligations conferred or
      imposed upon the Owner Trustee shall be conferred or imposed upon and
      exercised or performed by the Owner Trustee and such separate trustee or
      co-trustee jointly (it being understood that such separate trustee or
      co-trustee is not authorized to act separately without the Owner Trustee
      joining in such act), except to the extent that under any law of any
      jurisdiction in which any particular act or acts are to be performed,
      the Owner Trustee shall be incompetent or unqualified to perform such
      act or acts, in which event such rights, powers, duties and obligations
      (including the holding of title to the Owner Trust Estate or any portion
      thereof in any such jurisdiction) shall be exercised and performed
      singly by such separate trustee or co-trustee, but solely at the
      direction of the Owner Trustee;

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

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

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

                                      34
<PAGE>

provided therein, subject to all the provisions of this Agreement,
specifically including every provision of this Agreement relating to the
conduct of, affecting the liability of, or affording protection to, the Owner
Trustee. Each such instrument shall be filed with the Owner Trustee and a copy
thereof given to the Administrator.

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

                                      35
<PAGE>

                                ARTICLE ELEVEN

                                 MISCELLANEOUS

      Section 11.01.  Supplements and Amendments.

      (a) This Agreement may be amended from time to time by the Depositor and
the Owner Trustee with prior written notice to the Rating Agencies, without
the consent of any of the Noteholders or the Certificateholders, to cure any
ambiguity, to correct or supplement any provision herein that may be
inconsistent with any other provision herein or in any offering document used
in connection with the initial offer and sale of the Notes or the Certificates
or for the purpose of adding any provisions to or changing in any manner or
eliminating any of the provisions of this Agreement which will not be
inconsistent with other provisions of this Agreement; provided, however, that
no such amendment (i) may materially adversely affect the interests of any
Noteholder or Certificateholder and (ii) will be permitted unless an Opinion
of Counsel is delivered to the Owner Trustee to the effect that such amendment
will not cause the Issuer to be characterized for federal income tax purposes
as an association or publicly-traded partnership taxable as a corporation or
otherwise have any material adverse impact on the federal income taxation of
any Notes Outstanding or outstanding Certificates.

      (b) This Agreement may be amended from time to time by the Depositor and
the Owner Trustee with prior written notice to the Rating Agencies and with
the consent of the Noteholders of Notes evidencing not less than 51% of the
Note Balance or, if the Notes have been paid in full, the Certificateholders
evidencing not less than 51% of the aggregate Certificate Percentage Interest,
for the purpose of adding any provisions to, or changing in any manner or
eliminating any of the provisions of, this Agreement or modifying in any
manner the rights of the Noteholders or the Certificateholders; provided,
however, that no such amendment will be permitted unless an Opinion of Counsel
is delivered to the Owner Trustee to the effect that such amendment will not
cause the Issuer to be characterized for federal income tax purposes as an
association or a publicly traded partnership taxable as a corporation or
otherwise have any material adverse impact on the federal income taxation of
any Notes Outstanding or outstanding Certificates; and, provided further, that
no such amendment may:

            (i) increase or reduce in any manner the amount of, or accelerate
      or delay the timing of, or change the allocation or priority of,
      collections of payments on or in respect of the Receivables or
      distributions that are required to be made for the benefit of the
      Noteholders or the Certificateholders without the consent of all
      Noteholders and Certificateholders adversely affected by such amendment;

            (ii) reduce the percentage of the Note Balance or the percentage
      of the aggregate Certificate Percentage Interest the consent of the
      Noteholders or Certificateholders, as applicable, of which is required
      for any amendment to this Agreement without the consent of all the
      Noteholders and Certificateholders adversely affected by the amendment;
      or

                                      36
<PAGE>

            (iii) adversely affect the rating assigned by either Rating Agency
      to any Class of Notes without the consent of the Noteholders evidencing
      not less than 66 2/3% of the Note Balance of such Class of Notes.

      (c) An amendment to this Agreement shall be deemed not to materially
adversely affect the interests of any Noteholder or Certificateholder if (i)
the Person requesting such amendment obtains and delivers to the Owner Trustee
an Opinion of Counsel to that effect or (ii) the Rating Agency Condition is
satisfied.

      (d) Promptly after the execution of any such amendment or consent, the
Owner Trustee shall furnish written notification of the substance of such
amendment or consent to each Certificateholder and the Depositor shall furnish
written notice of the substance of such amendment or consent to the Indenture
Trustee and the Rating Agencies.

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

      (f) Promptly after the execution of any amendment to the Certificate of
Trust, the Owner Trustee shall file such amendment or cause such amendment to
be filed with the Secretary of State.

      (g) The Owner Trustee may, but shall not be obligated to, enter into any
such amendment that affects the Owner Trustee's own rights, duties,
liabilities or immunities under this Agreement or otherwise.

      (h) Prior to the execution of any amendment to this Agreement or any
amendment to any other agreement to which the Issuer is a party, the Owner
Trustee shall be entitled to receive and shall be fully protected in relying
upon an Opinion of Counsel stating that the execution of such amendment is
authorized or permitted by this Agreement and that all conditions precedent in
this Agreement to the execution and delivery of such amendment have been
satisfied.

      Section 11.02. No Legal Title to Owner Trust Estate in
Certificateholders. The Certificateholders shall not have legal title to any
part of the Owner Trust Estate. The Certificateholders shall be entitled to
receive distributions with respect to their undivided beneficial interest
therein only in accordance with Articles Five and Nine. No transfer, by
operation of law or otherwise, of any right, title or interest of the
Certificateholders to and in their beneficial interest in the Owner Trust
Estate shall operate to terminate this Agreement or the trusts hereunder or
entitle any transferee to an accounting or to the transfer to it of legal
title to any part of the Owner Trust Estate.

      Section 11.03. Limitations on Rights of Others. The provisions of this
Agreement are solely for the benefit of the Owner Trustee, the Indemnified
Parties, the Depositor, the Certificateholders, the Administrator, the
Servicer and, to the extent expressly provided herein,

                                      37
<PAGE>

the Indenture Trustee and the Noteholders, and nothing in this Agreement or in
the Certificates, whether express or implied, shall be construed to give to
any other Person any legal or equitable right, remedy or claim in the Owner
Trust Estate or under or in respect of this Agreement or any covenants,
conditions or provisions contained herein.

      Section 11.04. Notices. All demands, notices and other communications
under this Agreement shall be in writing, personally delivered, sent by
telecopier, overnight courier or mailed by certified mail, return receipt
requested, and shall be deemed to have been duly given upon receipt in the
case of (i) the Owner Trustee, at the Corporate Trust Office, (ii) the
Depositor, at One Wachovia Center, 301 South College Street, Suite E,
Charlotte, North Carolina 28288-5578, Attention: Treasury ABS Department,
(iii) the Indenture Trustee, at the Corporate Trust Office (as defined in the
Indenture), (iv) Moody's, to Moody's Investors Service, Inc., ABS Monitoring
Department, 99 Church Street, New York, New York 10007, (v) Standard & Poor's,
to Standard & Poor's Ratings Services, a Division of The McGraw-Hill
Companies, Inc., 55 Water Street, New York, New York 10041, Attention: Asset
Backed Surveillance Department or (vi) as to each of the foregoing, at such
other address as shall be designated by written notice to the other parties.
Any notice required or permitted to be mailed to a Certificateholder shall be
given by first class mail, postage prepaid, at the address of such
Certificateholder as shown in the Certificate Register. Any notice so mailed
within the time prescribed in this Agreement shall be conclusively presumed to
have been duly given, whether or not the Certificateholder shall receive such
notice.

      Section 11.05. Severability. If any one or more of the covenants,
agreements, provisions or terms of this Agreement or the Certificates shall be
for any reason whatsoever held invalid, illegal or unenforceable, then such
covenants, agreements, provisions or terms shall be deemed severable from the
remaining covenants, agreements, provisions and terms of this Agreement and
the Certificates and shall in no way affect or impair the validity or
enforceability of the other covenants, agreements, provisions and terms of
this Agreement or of the Certificates or the rights of the Certificateholders.

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

      Section 11.07. Successors and Assigns. All covenants and agreements
contained herein and in the Certificates shall be binding upon, and inure to
the benefit of, each of the Depositor, the Owner Trustee, and each
Certificateholder and their respective successors and permitted assigns, all
as herein provided. Any request, notice, direction, consent, waiver or other
instrument or action by a Certificateholder shall bind the successors and
assigns of such Certificateholder.

      Section 11.08. Covenants of the Depositor. The Depositor shall not at
any time institute against the Issuer, or join in any institution against the
Issuer of, any bankruptcy, reorganization, arrangement, insolvency or
liquidation proceedings, or other proceedings under any United States federal
or State bankruptcy or similar law in connection with any obligations relating
to the Certificates, the Notes, this Agreement or any of the other Basic
Documents.

                                      38
<PAGE>

      Section 11.09. No Petition. The Owner Trustee (not in its individual
capacity but solely as Owner Trustee), by entering into this Agreement, each
Certificateholder, by accepting a Certificate or a beneficial interest
therein, and the Indenture Trustee and each Noteholder, by accepting the
benefits of this Agreement, hereby covenant and agree that they will not at
any time institute against the Depositor or the Issuer, or join in any
institution against the Depositor or the Issuer of, any bankruptcy,
reorganization, arrangement, insolvency or liquidation proceedings or other
proceedings under any United States federal or State bankruptcy or similar law
in connection with any obligations relating to the Certificates, the Notes,
this Agreement or any other Basic Document.

      Section 11.10. No Recourse. Each Certificateholder by accepting a
Certificate acknowledges that the Certificates represent beneficial interests
in the Issuer only and do not represent interests in or obligations of the
Depositor, the Seller, the Servicer, the Administrator, the Owner Trustee, the
Indenture Trustee or any of their respective Affiliates and no recourse may be
had against such parties or their assets, except as may be expressly set forth
or contemplated in the Certificates, this Agreement or any other Basic
Document.

      Section 11.11. Headings. The Article and Section headings and the Table
of Contents herein are for purposes of reference only and shall not otherwise
affect the meaning or interpretation of any provision hereof.

      Section 11.12. GOVERNING LAW. THIS AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF DELAWARE, WITHOUT REFERENCE TO ITS
CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

      Section 11.13. Servicer Payment Obligation. The Servicer shall be
responsible for the payment of all fees and expenses of the Issuer, the Owner
Trustee and the Indenture Trustee paid by any of them in connection with any
of their obligations under the Basic Documents to obtain or maintain or cause
to be obtained or maintained any required license under the (i) Maryland
Vehicle Sales Finance Act or (ii) Pennsylvania Motor Vehicle Sales Finance
Act.

                                      39
<PAGE>

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

                                    POOLED AUTO SECURITIES SHELF LLC,
                                       as Depositor

                                    By:   /s/ Scott D. Weaver
                                          ------------------------------------
                                    Name:   Scott D. Weaver
                                    Title:  Vice President

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

                                    By:   /s/ Michele C. Harra
                                          ------------------------------------
                                    Name:     Michele C. Harra
                                    Title:    Financial Services Officer

                                                             Signature Page to
                                          Amended and Restated Trust Agreement

<PAGE>

                                                                     EXHIBIT A

      THIS ASSET BACKED CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE
NOTES TO THE EXTENT DESCRIBED IN THE TRUST AGREEMENT, THE SALE AND SERVICING
AGREEMENT AND THE INDENTURE REFERRED TO HEREIN.

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

      THIS ASSET BACKED CERTIFICATE DOES NOT REPRESENT AN INTEREST IN OR AN
OBLIGATION OF POOLED AUTO SECURITIES SHELF LLC, WACHOVIA BANK, NATIONAL
ASSOCIATION OR ANY OF THEIR RESPECTIVE AFFILIATES.

      THIS ASSET BACKED CERTIFICATE MAY NOT BE ACQUIRED BY OR WITH PLAN ASSETS
OF AN EMPLOYEE BENEFIT PLAN OR OTHER PLAN OR ARRANGEMENT THAT IS SUBJECT TO
SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE.

REGISTERED                                                             NO. R-1

                       WACHOVIA AUTO OWNER TRUST 2005-A
                           ASSET BACKED CERTIFICATE

      evidencing a beneficial interest in the property of Wachovia Auto
      Owner Trust 2005-A, a Delaware statutory trust (the "Issuer"),
      which property includes a pool of retail installment sale
      contracts secured by new and used motor vehicles sold by Wachovia
      Bank, National Association, a national banking association
      ("Wachovia Bank"), to Pooled Auto Securities Shelf LLC, a Delaware
      limited liability company (the "Depositor"), and sold by the
      Depositor to the Issuer. The property of the Issuer (other than
      the Certificate Payment Account and the proceeds thereof) has been
      pledged by the Issuer to U.S. Bank National Association, a
      national banking association, as trustee (the "Indenture
      Trustee"), pursuant to an indenture, dated as of May 1, 2005 (as
      amended, restated, supplemented or otherwise modified from time to
      time, the "Indenture"), between the Issuer and the Indenture
      Trustee, to secure the payment of the Notes issued thereunder.

      This certifies that PASS HOLDING LLC is the registered owner of a 100%
Certificate Percentage Interest nonassessable, fully paid, beneficial interest
in the Issuer. The Issuer was created pursuant to a trust agreement dated
October 15, 2004 between the Depositor and Wilmington Trust Company, as
trustee (in such capacity, and not in its individual capacity, the "Owner
Trustee"), and as amended and restated by the amended and restated trust
agreement, dated as of May 1, 2005 (as amended, restated, supplemented or
otherwise modified from time to time, the "Trust Agreement"), between the
Depositor and the Owner Trustee, a summary of certain of the pertinent
provisions of which is set forth below. Capitalized terms used herein that

                                      A-1
<PAGE>

are not otherwise defined shall have the meanings ascribed in the Trust
Agreement, the Indenture or in the sale and servicing agreement, dated as of
May 1, 2005 (as amended, restated, supplemented or otherwise modified from
time to time, the "Sale and Servicing Agreement"), among the Issuer, the
Depositor and Wachovia Bank, as seller (in such capacity, the "Seller") and
servicer (in such capacity, the "Servicer").

      This Certificate is issued under and is subject to the terms, provisions
and conditions of the Trust Agreement, to which Trust Agreement the registered
holder of this Certificate (the "Certificateholder") by virtue of the
acceptance hereof assents and by which such Certificateholder is bound. The
property of the Issuer primarily includes: (i) a pool of retail installment
sale contracts originated in connection with the sale of new or used motor
vehicles (the "Receivables"), (ii) all amounts received on or in respect of
the Receivables after the Cutoff Date, (iii) the security interests in the
Financed Vehicles granted by the Obligors pursuant to the Receivables and (iv)
all proceeds of the foregoing.

      THE RIGHTS OF THE ISSUER IN THE FOREGOING PROPERTY OF THE ISSUER (OTHER
THAN THE CERTIFICATE PAYMENT ACCOUNT AND THE PROCEEDS THEREOF) HAVE BEEN
PLEDGED TO THE INDENTURE TRUSTEE TO SECURE THE PAYMENT OF THE NOTES.

      Pursuant to the Trust Agreement, there will be distributed on each
Distribution Date to the Person in whose name this Certificate is registered
at the close of business on the Business Day preceding such Distribution Date
such Certificateholder's Certificate Percentage Interest in the amount to be
distributed to Certificateholders on such Distribution Date. "Distribution
Date" means the 20th day of each month or, if such 20th day is not a Business
Day, the following Business Day, commencing on June 20, 2005.

      THE HOLDER OF THIS CERTIFICATE ACKNOWLEDGES AND AGREES THAT ITS RIGHTS
TO RECEIVE DISTRIBUTIONS IN RESPECT OF THIS CERTIFICATE ARE SUBORDINATED TO
THE RIGHTS OF THE NOTEHOLDERS AS DESCRIBED IN THE TRUST AGREEMENT, THE SALE
AND SERVICING AGREEMENT AND THE INDENTURE.

      It is the intent of the Depositor, the Seller, the Servicer and the
Certificateholders that, for purposes of federal income taxes, State and local
income taxes and any other income taxes the Issuer will be treated as either
an entity that is disregarded as separate from the beneficial owner of the
equity if there is only one such owner, or as a partnership (other than an
association or publicly traded partnership) if there are two or more such
owners. The Depositor and any other Certificateholders, by acceptance of a
Certificate, agree with the foregoing characterization of the Certificates for
such tax purposes and further agree to take no action inconsistent therewith.

      Each Certificateholder, by its acceptance of a Certificate or a
beneficial interest therein, covenants and agrees that such Certificateholder
will not at any time institute against the Depositor or the Issuer, or join in
any institution against the Depositor or the Issuer of, any bankruptcy,
reorganization, arrangement, insolvency or liquidation proceedings or other
proceedings under any United States federal or State bankruptcy or similar law
in connection

                                      A-2
<PAGE>

with any obligations relating to the Notes, the Certificates, the Trust
Agreement or any other Basic Document.

      Distributions on this Certificate will be made as provided in the Trust
Agreement by the Paying Agent by wire transfer or check mailed to the
Certificateholder of record in the Certificate Register without the
presentation or surrender of this Certificate or the making of any notation
hereon. Except as otherwise provided in the Trust Agreement and
notwithstanding the above, the final distribution on this Certificate will be
made after due notice by the Owner Trustee of the pendency of such
distribution and only upon presentation and surrender of this Certificate at
the office or agency of the Certificate Registrar maintained for that purpose
in Wilmington, Delaware.

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

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

      THIS CERTIFICATE SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE
STATE OF DELAWARE, WITHOUT REFERENCE TO ITS CONFLICT OF LAW PROVISIONS, AND
THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE
DETERMINED IN ACCORDANCE WITH SUCH LAWS.

                                      A-3
<PAGE>

      IN WITNESS WHEREOF, the Owner Trustee, on behalf of the Issuer and not
in its individual capacity, has caused this Certificate to be duly executed as
of the date set forth below.

      Dated: May 19, 2005           WACHOVIA AUTO OWNER TRUST 2005-A,

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

                                    By:
                                          ------------------------------------

                                    Name:
                                          ------------------------------------

                                    Title:
                                          ------------------------------------

                OWNER TRUSTEE'S CERTIFICATE OF AUTHENTICATION

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

      Dated: May 19, 2005           WILMINGTON TRUST COMPANY,
                                     not in its individual capacity but
                                     solely as Owner Trustee

                                    By:
                                          ------------------------------------

                                    Name:
                                          ------------------------------------

                                    Title:
                                          ------------------------------------

                                      A-4
<PAGE>

                           [REVERSE OF CERTIFICATE]

      This Certificate does not represent an obligation of, or an interest in,
the Depositor, the Seller, the Servicer, the Administrator, the Owner Trustee
or any of their respective Affiliates, and no recourse may be had against such
parties or their assets, except as may be expressly set forth or contemplated
herein, in the Trust Agreement or in the other Basic Documents. In addition,
this Certificate is not guaranteed by any governmental agency or
instrumentality and is limited in right of payment to certain collections with
respect to the Receivables (and certain other amounts), all as more
specifically set forth herein and in the Indenture and the Sale and Servicing
Agreement.

      The Trust Agreement permits the Depositor and the Owner Trustee, on
behalf of the Issuer, with certain exceptions therein provided, to amend from
time to time certain terms and conditions set forth in the Trust Agreement
without the consent of the Certificateholders. The Trust Agreement also
permits the Depositor and the Owner Trustee, on behalf of the Issuer, with
certain exceptions as therein provided, to amend certain terms and conditions
set forth in the Trust Agreement with the consent of the Noteholders
evidencing not less than 51% of the Note Balance and the Certificateholders
evidencing not less than 51% of the aggregate Certificate Percentage Interest.
Any such consent by the Certificateholder shall be conclusive and binding on
such Certificateholder and on all future Certificateholders and of any
Certificate issued upon the registration of transfer hereof or in exchange
hereof or in lieu hereof whether or not notation of such consent is made upon
this Certificate.

      As provided in the Trust Agreement and subject to certain limitations
therein set forth, the Transfer of this Certificate may be registered in the
Certificate Register upon surrender of this Certificate for registration of
Transfer at the Corporate Trust Office and a written instrument of transfer in
form satisfactory to the Owner Trustee and the Certificate Registrar duly
executed by the Certificateholder or such Certificateholder's attorney duly
authorized in writing, and thereupon one or more new Certificates in any
authorized denomination and in the same aggregate Certificate Percentage
Interest in the Issuer will be issued to the designated transferee or
transferees. No service charge shall be made for any registration of Transfer
or exchange of Certificates, but the Owner Trustee or the Certificate
Registrar may require payment of a sum sufficient to cover any tax or
governmental charge that may be imposed in connection therewith. The initial
Certificate Registrar appointed under the Trust Agreement is the Owner
Trustee.

      Each Certificateholder, by its acceptance of a Certificate, shall be
deemed to have represented and warranted that such Certificateholder is not an
(i) employee benefit plan or arrangement subject to Section 406 of ERISA or a
plan subject to Section 4975 of the Code (a "Benefit Plan"), nor a person
acting on behalf of a Benefit Plan nor using the assets of a Benefit Plan to
effect the transfer of such Certificate, or (ii) insurance company purchasing
a Certificate with funds contained in an "insurance company general account"
(as defined in Section V(e) of PTCE 95-60) that includes the assets of a
Benefit Plan for purposes of the Plan Asset Regulation.

      Any Person who is not an Affiliate of the Seller and acquires more than
49.9% of the Certificates will be deemed to represent that it is not a party
in interest (within the meaning of ERISA) or a disqualified person (within the
meaning of Section 4975(e)(2) of the Code) with respect to any Benefit Plan,
other than a Benefit Plan that it sponsors for the benefit of its

                                      A-5
<PAGE>

employees, and that no Benefit Plan with respect to which it is a party in
interest has or will acquire any interest in the Notes.

      The Certificates are issuable only in registered form in denominations
as provided in the Trust Agreement, subject to certain limitations therein set
forth.

      The Owner Trustee, the Certificate Registrar and any Paying Agent may
treat the Person in whose name this Certificate is registered in the
Certificate Register (as of the day of determination) as the owner of this
Certificate for the purpose of receiving distributions pursuant to the Trust
Agreement and for all other purposes whatsoever, and none of the Owner
Trustee, the Certificate Registrar or any Paying Agent shall be bound by any
notice to the contrary.

      The Trust Agreement, with certain exceptions therein provided, and the
Issuer shall terminate and be of no further force or effect upon the earlier
of (i) the payment to the Servicer, the Noteholders and the Certificateholders
of all amounts required to be paid to them pursuant to the terms of the
Indenture, the Sale and Servicing Agreement and the Trust Agreement, (ii) the
Distribution Date next succeeding the month which is one year after the
maturity or other liquidation of the last Receivable and the disposition of
any amounts received upon liquidation of any property remaining in the Issuer
and (iii) upon the purchase of the Receivables by the Servicer in connection
with an Optional Purchase.

                                      A-6
<PAGE>

                                  ASSIGNMENT

SOCIAL SECURITY NUMBER
OR OTHER IDENTIFICATION
NUMBER OF ASSIGNEE: ________________

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

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

                        (name and address of assignee)

the within Certificate and all rights thereunder, and hereby irrevocably
constitutes and appoints ________________________, attorney, to transfer said
Certificate on the Certificate Register, with full power of substitution in
the premises.

Dated:

                                    ________________________________________*/

                                    Signature Guaranteed:

                                    ________________________________________*/

*/    NOTICE: The signature to this assignment must correspond with the name
      of the registered owner as it appears on the face of the within
      Certificate in every particular, without alteration, enlargement or any
      change whatsoever. Such signature must be guaranteed by an "eligible
      guarantor institution" meeting the requirements of the Certificate
      Registrar.

                                      A-7
<PAGE>

                                                                     EXHIBIT B

                            CERTIFICATE OF TRUST OF
                       WACHOVIA AUTO OWNER TRUST 2005-A

      This Certificate of Trust of Wachovia Auto Owner Trust 2005-A (the
"Trust"), is being duly executed and filed by Wilmington Trust Company, a
Delaware banking corporation, as trustee (the "Trustee"), to form a statutory
trust under the Delaware Statutory Trust Act (12 Del. Code, ss. 3801 et seq.)
(the "Act").

      1. Name. The name of the statutory trust formed hereby is Wachovia Auto
Owner Trust 2005-A.

      2. Delaware Trustee. The name and business address of a trustee of the
Trust having its principal place of business in the State of Delaware is
Wilmington Trust Company, 1100 North Market Street, Wilmington, Delaware
19890-0001, Attention: Corporate Trust Administration.

      3. Effective Date. This Certificate of Trust shall be effective upon its
filing with the Secretary of State of the State of Delaware.

      IN WITNESS WHEREOF, the undersigned, being the sole trustee of the
Trust, has executed this Certificate of Trust in accordance with Section 3811
of the Act.

                                    WILMINGTON TRUST COMPANY,
                                       as Trustee

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

                                      B-1

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00085-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00085-of-00352.parquet"}]]