Document:

EXHIBIT 10.1

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

                  WACHOVIA AUTO [LOAN] OWNER TRUST 200__-__,
                                   as Issuer,

                              WDS RECEIVABLES LLC,
                                  as Depositor,

                               WFS FINANCIAL INC,
                                    as Seller

                                       and

                      WACHOVIA BANK, NATIONAL ASSOCIATION,
                               as Master Servicer

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

                          SALE AND SERVICING AGREEMENT

                          Dated as of ________ 1, 200__

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

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

<PAGE>

                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----

                                   ARTICLE ONE

                                   DEFINITIONS

Section 1.01. General Definitions............................................1
Section 1.02. Other Definitional Provisions.................................19
Section 1.03. Interpretive Provisions.......................................19

                                   ARTICLE TWO

                          CONVEYANCE OF TRUST PROPERTY

Section 2.01. Conveyance of Trust Property..................................21
Section 2.02. Representations and Warranties of the Seller as to the
              Receivables...................................................25
Section 2.03. Representations and Warranties of the Depositor as to the
              Receivables...................................................25
Section 2.04. Repurchase of Receivables Upon Breach.........................26
Section 2.05. Custody of Receivable Files...................................27
Section 2.06. Duties of Master Servicer as Custodian........................28
Section 2.07. Instructions; Authority to Act................................29
Section 2.08. Indemnification by Custodian..................................29
Section 2.09. Effective Period and Termination..............................29

                                  ARTICLE THREE

              ADMINISTRATION AND SERVICING OF THE TRUST PROPERTY

Section 3.01. Duties of Master Servicer.....................................30
Section 3.02. Subservicers..................................................31
Section 3.03. Collection of Receivable Payments; Modification of
              Receivables...................................................32
Section 3.04. Realization Upon Receivables..................................33
Section 3.05. Maintenance of Physical Damage Insurance Policies.............34
Section 3.06. Maintenance of Security Interests in Financed Vehicles........34
Section 3.07. Covenants of Master Servicer..................................34
Section 3.08. Purchase of Receivables Upon Breach...........................35
Section 3.09. Servicing Compensation; Payment of Certain Expenses by
              Master Servicer...............................................35
Section 3.10. Master Servicer's Certificate.................................35
Section 3.11. Annual Statement as to Compliance; Notice of Servicer
              Termination Events............................................35
Section 3.12. Annual Accountants' Report....................................36
Section 3.13. Access to Certain Documentation and Information Regarding
              Receivables...................................................37

                                       i
<PAGE>
                                                                            Page
                                                                            ----

Section 3.14. Reports to the Commission.....................................37
Section 3.15. Reports to Rating Agencies....................................37

                                  ARTICLE FOUR

          DISTRIBUTIONS; RESERVE FUND; STATEMENTS TO SECURITYHOLDERS

Section 4.01. Establishment of Accounts.....................................38
Section 4.02. Reserve Fund..................................................40
Section 4.03. Secondary Reserve Fund........................................41
Section 4.04. Monthly Remittance Condition..................................42
Section 4.05. Collections...................................................43
Section 4.06. Application of Collections....................................43
Section 4.07. Advances......................................................44
Section 4.08. Additional Deposits...........................................44
Section 4.09. Determination Date Calculations; Application of Available
              Funds.........................................................45
Section 4.10. Pre-Funding Account...........................................46
Section 4.11. Negative Carry Account........................................47
Section 4.12. Statements to Securityholders.................................48

                                  ARTICLE FIVE

                                  THE DEPOSITOR

Section 5.01. Representations and Warranties of Depositor...................49
Section 5.02. Liability of Depositor; Indemnities...........................50
Section 5.03. Merger, Consolidation or Assumption of the Obligations of
              Depositor; Certain Limitations................................51
Section 5.04. Limitation on Liability of Depositor and Others...............54
Section 5.05. Depositor Not to Resign.......................................54
Section 5.06. Depositor May Own Securities..................................54

                                   ARTICLE SIX

                               THE MASTER SERVICER

Section 6.01. Representations and Warranties of Master Servicer.............56
Section 6.02. Liability of Master Servicer; Indemnities.....................57
Section 6.03. Merger, Consolidation or Assumption of the Obligations of
              Master Servicer...............................................59
Section 6.04. Limitation on Liability of Master Servicer and Others.........59
Section 6.05. Wachovia Bank Not to Resign as Master Servicer................60
Section 6.06. Master Servicer May Own Securities............................60

                                       ii
<PAGE>
                                                                            Page
                                                                            ----

                                  ARTICLE SEVEN

                           SERVICER TERMINATION EVENTS

Section 7.01. Servicer Termination Events...................................61
Section 7.02. Appointment of Successor Master Servicer......................63
Section 7.03. Effect of Servicing Transfer..................................63
Section 7.04. Notification to Noteholders, Certificateholders and
              Rating Agencies...............................................64
Section 7.05. Waiver of Past Servicer Termination Events....................64
Section 7.06. Repayment of Advances.........................................64

                                  ARTICLE EIGHT

                                   TERMINATION

Section 8.01. Optional Purchase of All Receivables..........................65

                                  ARTICLE NINE

                             EXCHANGE ACT REPORTING

Section 9.01. Further Assurances............................................66
Section 9.02. Form 10-D Filings.............................................66
Section 9.03. Form 8-K Filings..............................................66
Section 9.04. Form 10-K Filings.............................................67
Section 9.05. Report on Assessment of Compliance and Attestation............67
Section 9.06. Back-up Sarbanes-Oxley Certification..........................68
Section 9.07. Use of Subcontractors.........................................68
Section 9.08. Representations and Warranties................................69
Section 9.09. Indemnification...............................................69
Section 9.10. Amendments....................................................72

                                   ARTICLE TEN

                                  MISCELLANEOUS

Section 10.01. Amendment....................................................71
Section 10.02. Protection of Title to Issuer................................72
Section 10.03. Notices......................................................74
Section 10.04. Assignment...................................................75
Section 10.05. Severability.................................................75
Section 10.06. Further Assurances...........................................75
Section 10.07. No Waiver; Cumulative Remedies...............................75

                                      iii
<PAGE>
                                                                            Page
                                                                            ----

Section 10.08. Third-Party Beneficiaries....................................76
Section 10.09. Actions by Securityholders...................................76
Section 10.10. Separate Counterparts........................................76
Section 10.11. Headings.....................................................76
Section 10.12. GOVERNING LAW................................................76
Section 10.13. Nonpetition Covenants........................................76
Section 10.14. Limitation of Liability of Owner Trustee and Indenture
               Trustee......................................................77

                                    SCHEDULES

Schedule A - Location of Receivable Files.................................SA-1
Schedule B - Item 1119 Parties............................................SB-1
Schedule C -..............................................................SC-1

            Part I:   Minimum Servicing Criteria (to be addressed in Assessment
                      of Compliance Statement)
            Part II:  Form 10-D Disclosure Items
            Part III: Form 10-K Disclosure Items
            Part IV:  Form 8-K Disclosure (Reportable Events)

Schedule D - Performance Certification (Trustee/Reporting
             Subcontractor) ..............................................SD-1
Schedule E - Performance Certification (Master Servicer) .................SE-1

                                    EXHIBITS

Exhibit A - Representations and Warranties as to the Receivables...........A-1
Exhibit B - Form of Distribution Statement.................................B-1
Exhibit C - Form of Master Servicer's Certificate..........................C-1
Exhibit D - Form of Second Tier Subsequent Assignment......................D-1

                                       iv

<PAGE>

      This Sale and Servicing Agreement, dated as of __________, 200_, is among
WDS Receivables LLC, a Nevada limited liability company (the "Depositor"), WFS
Financial Inc, a California corporation (the "Seller"), Wachovia Bank, National
Association, a national banking association ("Wachovia Bank"), as master
servicer (in such capacity, the "Master Servicer"), and Wachovia Auto [Loan]
Owner Trust 200_-_, a Delaware statutory trust, as issuer (the "Issuer").

      WHEREAS, the Issuer desires to purchase from the Depositor portfolios of
receivables arising in connection with motor vehicle retail installment sale
contracts and installment loans (the "Receivables") purchased or originated by
the Seller in the ordinary course of its business and sold to the Depositor as
of the date hereof and from time to time hereafter but no later than;

      WHEREAS, the Depositor is willing to sell the Receivables to the Issuer
pursuant to the terms hereof; and

      WHEREAS, the Master Servicer is willing to service the Receivables
pursuant to the terms hereof.

      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:

      "Account Collateral" means, with respect to each Account, such Account,
together with all cash, securities, Financial Assets and investments and other
property from time to time deposited or credited to such Account and all
proceeds thereof, including, with respect to (i) the Reserve Fund, the Reserve
Fund Initial Deposit and any Reserve Fund Subsequent Deposits, (ii) the
Secondary Reserve Fund and the Secondary Reserve Fund Amount, (iii) the
Pre-Funding Account, the Pre-Funding Account Initial Deposit, and (iv) the
Negative Carry Account, the Maximum Negative Carry Amount.

      "Accounts" means the Collection Account, the Note Payment Account, the
Reserve Fund, the Pre-Funding Account, the Secondary Reserve Fund and the
Negative Carry Account.

      "Administration Agreement" means the administration agreement, dated as of
__________, 200_, 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.

      "Advance" has the meaning specified in Section 4.07(a).

                                       1
<PAGE>

      "Affiliate" means, with respect to any specified Person, any other Person
directly or indirectly controlling or controlled by or under common control with
such specified Person. For purposes of this definition, "control", when used
with respect to any specified Person, means the power to direct the management
and policies of such Person, directly or indirectly, whether through the
ownership of voting securities, by contract or otherwise; and the terms
"controlling" and "controlled" have meanings correlative to the foregoing.

      "Agreement" means this Sale and Servicing Agreement.

      "Amount Financed" means, with respect to any Receivable, the aggregate
amount advanced under such Receivable toward the purchase price of the related
Financed Vehicle and any related costs, including accessories, insurance
premiums, service and warranty contracts and other items customarily financed as
part of a motor vehicle retail installment sale contract or installment loan.

      "Available Collections" means, for any Distribution Date and the related
Collection Period, (i) all Obligor payments received by the Master Servicer with
respect to the Receivables during the related Collection Period (including
Subsequent Receivables acquired during the Pre-Funding Period with amounts on
deposit in the Pre-Funding Account) that were received after the related Cutoff
Date or Dates (other than amounts comprising the Supplemental Servicing Fee),
(ii) all Net Liquidation Proceeds, Insurance Proceeds (with respect to
Receivables that are not Defaulted Receivables), Recoveries and Dealer Recourse
received with respect to the Receivables during such Collection Period, (iii) in
the event that collections on or in respect of the Receivables are required to
be deposited by the Master Servicer into the Collection Account on a daily basis
pursuant to Section 4.04, all net investment earnings on funds on deposit in the
Collection Account, (iv) the aggregate Purchase Amounts deposited in the
Collection Account on the related Deposit Date, (v) all Prepayments received
with respect to the Receivables during such Collection Period attributable to
any refunded item included in the Amount Financed (including amounts received as
a result of rebates of extended warranty contract costs and insurance premiums
and proceeds received under physical damage, theft, credit life and credit
disability insurance policies) and (vi) all Advances deposited into the
Collection Account by the Master Servicer on the related Deposit Date; provided,
however, that Available Collections shall not include any payments or other
amounts (including Net Liquidation Proceeds and Recoveries) received with
respect to any (a) Purchased Receivable, the Purchase Amount for which was
included in Available Collections for a previous Distribution Date and (b)
Receivable to the extent that the Master Servicer has made an unreimbursed
Advance with respect to such Receivable and is entitled to reimbursement from
payments in respect of such Receivables or other Receivables or other amounts
pursuant to Section 4.07.

      "Available Funds" means, with respect to any Distribution Date, the sum of
(i) Available Collections, (ii) the Reserve Fund Draw Amount, if any, (iii) the
Negative Carry Account Draw Amount, if any, (iv) if such Distribution Date
immediately follows the end of the Collection Period in which the Pre-Funding
Period ends, any funds remaining in the Negative Carry Account and (v)
investment earnings on amounts on deposit in the Pre-Funding Account..

      "Bankruptcy Code" means Title 11 of the United States Code, 11 U.S.C. ss.
101 et seq.

                                       2
<PAGE>

      "Basic Documents" means this Agreement, the Administration Agreement, the
Indenture, the Control Agreement, the Note Depository Agreement, the Receivables
Purchase Agreement, the Trust Agreement, each Subsequent Transfer Document and
any other documents or certificates delivered in connection herewith or
therewith including, the Power of Attorney pursuant to Section 1.02(c) of the
Administration Agreement.

      "Business Day" means any day other than a Saturday, a Sunday or a day on
which banking institutions or trust companies in New York, New York, Wilmington,
Delaware, St. Paul, Minnesota, Las Vegas, Nevada, Irvine, California or
Charlotte, North Carolina are authorized by law, regulation or executive order
to be closed.

      "Certificate" has the meaning specified in the Trust Agreement.

      "Certificate Payment Account" has the meaning specified in Section
4.01(b).

      "Certificate Percentage Interest" means, with respect to a Certificate,
the percentage specified on such Certificate as the Certificate Percentage
Interest, which percentage represents the beneficial interest of the holder of
such Certificate in the Issuer. The initial Certificate Percentage Interest held
by the Depositor shall be ___%.

      "Certification Parties" means, collectively, the Certifying Person and the
entity for which the Certifying Person acts as an officer, and such entity's
officers, directors and Affiliates.

      "Certificateholder" has the meaning specified in the Trust Agreement.

      "Certifying Person" means the Person who signs the Sarbanes-Oxley
Certification.

      "Class" has the meaning specified in the Indenture.

      "Class A Noteholder" has the meaning specified in the Indenture.

      "Class A Notes" has the meaning specified in the Indenture.

      "Class B Noteholder" has the meaning specified in the Indenture.

      "Class B Notes" has the meaning specified in the Indenture.

      "Class C Noteholder" has the meaning specified in the Indenture.

      "Class C Notes" has the meaning specified in the Indenture.

      "Class D Final Scheduled Distribution Date" has the meaning specified in
the Indenture.

      "Class D Noteholder" has the meaning specified in the Indenture.

      "Class D Notes" has the meaning specified in the Indenture.

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

                                       3
<PAGE>

      "Code" has the meaning specified in the Indenture.

      "Collection Account" has the meaning specified in Section 4.01(a).

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

      "Contract Rate" means, with respect to any Receivable, the annual
percentage rate of interest stated in such Receivable.

      "Control" has the meaning specified in Section 8-106 of the UCC.

      "Control Agreement" means the control agreement, dated as of __________,
200_, among the Issuer, the Master Servicer, Wachovia Bank and the Indenture
Trustee, relating to the Accounts held by Wachovia Bank.

      "Controlling Class" has the meaning specified in the Indenture.

      "Corporate Trust Office" has the meaning specified in the Indenture or the
Trust Agreement, depending on whether reference is made to the Indenture Trustee
or the Owner Trustee.

      "Cumulative Net Loss Percentage" has the meaning specified in the
Indenture.

      "Cutoff Date" means the date after which the Issuer will be entitled to
receive all amounts related to the Receivables, which will be, in the case of
(i) the Initial Receivables, the Initial Cutoff Date, and (ii) a Subsequent
Receivable, the related Subsequent Cutoff Date.

      "Cutoff Date Pool Balance" means the sum of the aggregate Principal
Balance of (i) the Initial Receivables as of the Initial Cutoff Date and (ii)
the Subsequent Receivables as of their respective Subsequent Cutoff Dates.

      "Dealer" means the dealer of motor vehicles who sold a Financed Vehicle
and who originated and assigned the Receivable relating to such Financed Vehicle
to the Seller under an existing agreement between such dealer and the Seller.

      "Dealer Agreement" means an agreement between the Seller and a Dealer,
entered into by the Seller in the ordinary course of its business, providing for
the sale of Receivables by the Dealer to the Seller.

      "Dealer Recourse" means, with respect to a Receivable, all recourse rights
against the Dealer which originated the Receivable, and any successor to such
Dealer.

      "Defaulted Receivable" means a Receivable as to which, the earlier of (i)
any payment, or any part of any payment, due under such Receivable has become
120 days or more delinquent (whether or not the Master Servicer has repossessed
the related Financed Vehicle), (ii) the Master Servicer has repossessed and sold
the related Financed Vehicle or (iii) the Master Servicer has charged off any
portion of the Principal Balance of the Receivable or has determined in
accordance with its customary practices that such Receivable is uncollectible;

                                       4
<PAGE>

provided, however, that (a) a Receivable will not become a Defaulted Receivable
until the last day of the Collection Period during which one of the foregoing
events first occurs and (b) a Purchased Receivable will not be deemed to be a
Defaulted Receivable.

      "Deposit Date" means, with respect to any Distribution Date and the
related Collection Period, the Business Day immediately preceding such
Distribution Date.

      "Depositor" has the meaning specified in the Trust Agreement.

      "Determination Date" means, with respect to any Distribution Date, the
third Business Day preceding such Distribution Date, commencing on __________,
200_.

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

      "Eligible Deposit Account" means either (i) a segregated deposit account
over which the Indenture Trustee or the Owner Trustee, as the case may be, has
sole signature authority, maintained with an Eligible Institution meeting the
requirements of clause (i) of the definition of the term "Eligible Institution"
or (ii) a segregated trust account maintained with the trust department of an
Eligible Institution meeting the requirements of clause (ii) of the definition
of the term "Eligible Institution", in each case bearing a designation clearly
indicating that the funds deposited therein are held for the benefit of the
Securityholders, the Noteholders or the Certificateholders, as the case may be.

      "Eligible Institution" means (i) Wachovia Bank, the corporate trust
department of the Indenture Trustee or the corporate trust department of the
Owner Trustee or (ii) the corporate trust department of any other depository
institution organized under the laws of the United States or any State or
incorporated under the laws of a foreign jurisdiction with a branch or agency
located in the United States or any State qualified to take deposits and subject
to supervision and examination by federal or state banking authorities (a) which
at all times has either (1) a long-term unsecured debt rating of at least "BBB"
from Standard & Poor's, Baa2 from Moody's and "BBB from Fitch, if rated by Fitch
or (2) a long-term unsecured debt rating, short-term unsecured debt rating or a
certificate of deposit rating otherwise acceptable to the Rating Agencies and
(b) whose deposits are insured by the Federal Deposit Insurance Corporation.

      "Eligible Investments" means, at any time, any one or more of the
following obligations, instruments, investments and securities:

               (i) direct obligations of, and obligations fully guaranteed by,
      the United States or any agency or instrumentality thereof the obligations
      of which are backed by the full faith and credit of the United States;

               (ii) demand deposits, time deposits, bankers' acceptances or
      certificates of deposit, having maturities of not more than 365 days, of
      any depository institution or trust company incorporated under the laws of
      the United States or any State (or any domestic branch of a foreign bank)
      and subject to supervision and examination by federal or State banking or
      depository institution authorities; provided, however, that (a) such
      investment shall not have an `r' highlighter affixed to its rating and its
      terms shall have a predetermined fixed dollar amount of principal due at
      maturity that cannot vary or change

                                       5
<PAGE>

      and (b) at the time of the investment, the commercial paper or other
      short-term unsecured debt obligations (other than such obligations the
      rating of which is based on the credit of a Person other than such
      depository institution or trust company) of such depository institution or
      trust company shall have the highest rating from each Rating Agency;

               (iii) repurchase obligations, having maturities of not more than
      365 days, with respect to any security that is a direct obligation of, or
      fully guaranteed by, the United States or any agency or instrumentality
      thereof the obligations of which are backed by the full faith and credit
      of the United States, in either case entered into with a depository
      institution or trust company (acting as principal) described in clause
      (ii) above;

               (iv) short-term corporate securities bearing interest or sold at
      a discount issued by any corporation incorporated under the laws of the
      United States or any State thereof; provided, however, that (a) such
      investment shall not have an `r' highlighter affixed to its rating and its
      terms shall have a predetermined fixed dollar amount of principal due at
      maturity that cannot vary or change and (b) at the time of the investment,
      the short-term unsecured debt obligations (other than such obligations the
      rating of which is based on the credit of a Person other than such
      corporation) of such corporation shall have the highest rating from each
      Rating Agency;

               (v) commercial paper having, maturities of not more than 365
      days, at the time of the investment, with the highest rating from each
      Rating Agency; provided, however, that such investment shall not have an
      `r' highlighter affixed to its rating and its terms shall have a
      predetermined fixed dollar amount of principal due at maturity that cannot
      vary or change;

               (vi) guaranteed investment contracts issued by an insurance
      company or other corporation as to which the Rating Agency Condition shall
      have been satisfied;

               (vii) investments in money market funds having a rating from
      Standard & Poor's of at least "AAA-m" or "AAAm-G", from Moody's of at
      least Aaa and from Fitch of at least "AAA," if rated by Fitch (including
      funds for which the Indenture Trustee, the Owner Trustee, the Master
      Servicer or any of their respective Affiliates is investment manager or
      advisor); and

               (viii) any other investment as to which the Rating Agency
      Condition shall have been satisfied; provided, however, that in no event
      shall any such investment have a long-term rating of less than "AA" from
      Standard & Poor's, "Aaa" from Moody's and "AA," from Fitch, if rated by
      Fitch, or a short-term rating of less than "A-1" from Standard & Poor's,
      "Prime-1" from Moody's and "F1," from Fitch, if rated by Fitch;

provided, that, except as otherwise provided in Section 4.07(b), each of the
foregoing investments shall mature no later than the Deposit Date immediately
following the Collection Period in which such investment was made (other than in
the case of the investment of monies in instruments of which the entity at which
the related Account, as the case may be, is located is the obligor, which may
mature on the related Distribution Date following the Collection Period in which
such investment was made), and shall be required to be held to such maturity.

                                       6
<PAGE>

      Notwithstanding anything to the contrary contained in this definition, (a)
no Eligible Investment may be purchased at a premium, (b) no obligation or
security shall be a "Eligible Investment" unless (i) the Indenture Trustee has
Control over such obligation or security and (ii) at the time the Indenture
Trustee first obtained Control or the Indenture Trustee became the Entitlement
Holder with respect to such obligation or security, the Indenture Trustee did
not have notice of any adverse claim with respect thereto within the meaning of
Section 8-102 of the UCC and (c) with respect to investments above that require
a rating of "A-1+" from Standard and Poor's, such investments in certain
short-term debt of issuers or deposits in institutions rated "A-1" by Standard &
Poor's will be permitted so long as (1) the total amount of investments in "A-1"
issuers or deposits in "A-1" institutions must be limited to investments of the
amount on deposit in the Collection Account and (2) the total amount of "A-1"
investments shall not represent more than ___% of the Note Balance as of any
date.

      For purposes of this definition, any reference to the highest available
credit rating of an obligation means the highest available credit rating for
such obligation, or such lower credit rating (as approved in writing by each
Rating Agency) as will not result in the qualification, downgrading or
withdrawal of the rating then assigned to any Securities by such Rating Agency.

      "Eligible Servicer" means a Person which, at the time of its appointment
as Master Servicer, (i) has a net worth of not less than $____________, (ii) is
servicing a portfolio of motor vehicle retail installment sale contracts or
motor vehicle loans, (iii) is legally qualified, and has the capacity, to
service the Receivables, (iv) has demonstrated the ability to service a
portfolio of motor vehicle retail installment sale contracts or motor vehicle
loans similar to the Receivables professionally and competently in accordance
with standards of skill and care that are consistent with prudent industry
standards and (v) is qualified and entitled to use pursuant to a license or
other written agreement, and agrees to maintain the confidentiality of, the
software which the Master Servicer uses in connection with performing its duties
and responsibilities under this Agreement or obtains rights to use, or develops
at its own expense, software which is adequate to perform its duties and
responsibilities under this Agreement.

      "Entitlement Holder" has the meaning specified in Section 8-102 of the
UCC.

      "Entitlement Order" has the meaning specified in Section 8-102 of the UCC.

      "Event of Default" has the meaning specified in the Indenture.

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

      "Exchange Act" has the meaning specified in the Administration Agreement.

      "Exchange Act Reports" shall mean any reports on Form 10-D, Form 8-K and
Form 10-K required to be filed by the Depositor with respect to the Issuer under
the Exchange Act.

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

                                       7
<PAGE>

      "Financed Vehicle" means, with respect to any Receivable, the related new
or used motor vehicle, together with all accessions thereto, securing the
related Obligor's indebtedness under such Receivable.

      "Financial Asset" has the meaning specified in Section 8-102(a)(9) of the
UCC.

      "First-Tier Subsequent Assignment" means a first tier subsequent
assignment, dated not later than ________ ____, 200__, between the Seller and
the Depositor.

      "Fitch" has the meaning specified in the Indenture.

      "Form 10-D Disclosure Item" shall mean with respect to any Person, any
event specified in Part II of Schedule C for which such Person is the
responsible party, if such Person or in the case of the Owner Trustee or
Indenture Trustee, a Responsible Officer of such Person, has actual knowledge of
such event.

      "Form 10-K Disclosure Item" shall mean with respect to any Person, (i) any
Form 10-D Disclosure Item and (ii) any additional items specified in Part II of
Schedule C for which such Person is the responsible party, or if such Person is
the Indenture Trustee or the Owner Trustee, a Responsible Officer of such Person
has actual knowledge of such event.

      "Fourth Principal Distributable Amount" has the meaning specified in the
Indenture.

      "Holder" has the meaning specified in the Indenture.

      "Indenture" means the indenture, dated as of __________, 200_, between the
Issuer and the Indenture Trustee.

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

      "Independent" has the meaning specified in the Indenture.

      "Initial Cutoff Date" means the close of business on __________ ___,
200__.

      "Initial Note Balance" means, as the context may require, with respect to
(i) all of the Notes, $__________ or (ii) any Note, an amount equal to the
initial denomination of such Note.

      "Initial Overcollateralization Percentage" means ____%.

      "Initial Receivables" means the Receivables described in the Schedule
of Initial Receivables and transferred by the Depositor to the Issuer on the
Closing Date, having an aggregate principal balance as of the Initial Cutoff
Date of $________________.

      "Insolvency Event" means with respect to the Depositor or the Master
Servicer, (i) the filing of a decree or order for relief by a court having
jurisdiction in the premises in respect of such Person or any substantial part
of the assets of such Person in an involuntary case under any applicable federal
or State bankruptcy, insolvency or other similar law now or hereafter in effect,
or appointing a receiver, liquidator, assignee, custodian, trustee, sequestrator
or similar official of

                                       8
<PAGE>

such Person or for any substantial part of the assets of such Person, or
ordering the winding-up or liquidation of such Person's affairs, and such decree
or order shall remain unstayed and in effect for a period of 60 consecutive
days; or (ii) the commencement by such Person of a voluntary case under any
applicable federal or State bankruptcy, insolvency or other similar law now or
hereafter in effect, or the consent by such Person to the entry of an order for
relief in an involuntary case under any such law, or the consent by such Person
to the appointment or taking possession by a receiver, liquidator, assignee,
custodian, trustee, sequestrator or similar official of such person or for any
substantial part of the assets of such Person, or the making by such Person of
any general assignment for the benefit of creditors, or the failure by such
Person generally to pay its debts as such debts become due, or the taking of any
action by such Person in furtherance of any of the foregoing.

      "Insurance Proceeds" means proceeds paid by any insurer under a
comprehensive and collision or limited dual interest insurance relating to a
Receivable, other than funds used for the repair of the related Financed Vehicle
or otherwise released to the related Obligor in accordance with normal servicing
procedures, after reimbursement to the Master Servicer for expenses recoverable
under the related insurance policy.

      "Interest Distributable Amount" has the meaning specified in the
Indenture.

      "Interest Rate" has the meaning specified in the Indenture.

      "Issuer" has the meaning specified in the Indenture.

      "Item 1119 Party" shall mean the Depositor, the Seller, the Master
Servicer, the Indenture Trustee, the Owner Trustee and any other material
transaction party, as identified in Schedule B hereto.

      "Lien" means any security interest, lien, claim, charge, pledge, equity or
encumbrance of any kind other than tax liens, mechanics' or materialmen's liens,
judicial liens and any liens that may attach to a Financed Vehicle by operation
of law.

      "Master Servicer" means Wachovia Bank, in its capacity as master servicer
of the Receivables under this Agreement, and its successors in such capacity.

      "Master Servicer's Certificate" means an Officer's Certificate signed by a
Servicing Officer delivered pursuant to Section 3.10, substantially in the form
of Exhibit C.

      "Maximum Negative Carry Amount" means an amount deposited into the
Negative Carry Account on the Closing Date equal to $_______________.

      "Monthly Payment" means, with respect to any Receivable, the amount of
each fixed monthly payment payable to the obligee under such Receivable in
accordance with the terms thereof, net of any portion of such monthly payment
that represents late payment charges, extension fees or similar items.

      "Monthly Remittance Condition" means that (i) (a) Wachovia Bank is the
Master Servicer, (b) Wachovia Bank's short-term unsecured debt is rated at least
"Prime-1" by

                                       9
<PAGE>

Moody's, "A-1" by Standard & Poor's and "F1" by Fitch and (c) no Servicer
Termination Event shall have occurred and be continuing or (ii) each Rating
Agency has agreed in writing that the deposit of collections on or in respect of
the Receivables into the Collection Account may be made by the Master Servicer
on a monthly, rather than a daily, basis, without such monthly deposits
adversely impacting the ratings of any Outstanding Notes.

      "Monthly Servicing Fee" means, for any Collection Period, the fee payable
to the Master Servicer on the related Distribution Date for services rendered
during such Collection Period, which is equal to the product of ___ of ___% and
the Pool Balance as of the first day of that Collection Period (or as of the
Cutoff Date in the case of the first Distribution Date).

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

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

      "Motor Vehicle Receivables" has the meaning specified in Section
5.03(b)(ii)(A).

      "Motor Vehicle Securities" has the meaning specified in Section
5.03(b)(ii)(B).

      "Negative Carry Account" means the account designated as such, and
established and maintained pursuant to Sections 4.01 and 4.11.

      "Negative Carry Account Amount" means, as of any date, the amount on
deposit in the Negative Carry Account.

      "Negative Carry Account Draw Amount" means, with respect to any
Distribution Date (including and prior to the Distribution Date following the
Collection Period in which the Pre-Funding Period ends), the excess (if
positive) of (i) the balance on deposit in the Negative Carry Account as of such
date over (ii) the product of (a) ______%, (b) the Pre-Funding Account Amount as
of the last day of the related Collection Period and (c) the percentage
equivalent of a fraction, the numerator of which is the actual number of days
from and including such Distribution Date to but excluding the _______ 200__
Distribution Date and the denominator of which is 360.

      "Net Liquidation Proceeds" means all amounts received by the Master
Servicer from whatever source (including Insurance Proceeds), with respect to
any Defaulted Receivable during the Collection Period in which such Receivable
became a Defaulted Receivable, minus any amount required by law to be remitted
to the related Obligor.

      "Net Losses" means, with respect to any Collection Period, the difference
(which may be positive or negative) of (i) the aggregate Principal Balance of
all Receivables that became Defaulted Receivables during such Collection Period
and (ii) the aggregate Net Liquidation Proceeds and Recoveries received by the
Master Servicer during such Collection Period.

      "Nonrecoverable Advance" means an Advance which the Master Servicer
determines in its sole discretion is not recoverable from payments made on or in
respect of the related Receivable.

                                       10
<PAGE>

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

      "Note Depository Agreement" has the meaning specified in the Indenture.

      "Note Payment Account" has the meaning specified in Section 4.01(a).

      "Note Factor" means, with respect to each Class of Notes as of any
Distribution Date, a four or more digit decimal figure equal to the product of
(a) the Note Balance of such Class of Notes as of such Distribution Date (after
giving effect to any reductions thereof to be made on such Distribution Date)
and (b) 1,000, divided by (c) the original principal amount of such Class of
Notes.

      "Noteholder" has the meaning specified in the Indenture.

      "Notes" has the meaning specified in the Indenture.

      "Obligor" means, with respect to any Receivable, the purchaser or
co-purchasers of the related Financed Vehicle purchased in part or in whole by
the execution and delivery of a Receivable or any other Person who owes or may
be liable for payments under a Receivable.

      "Officer's Certificate" means a certificate signed by the chairman, the
president, any Vice President, the treasurer or the secretary of the Depositor
or the Master Servicer, as the case may be, and delivered to the Indenture
Trustee or the Owner Trustee.

      "Opinion of Counsel" means a written opinion of counsel (who may be an
employee of or outside counsel to the Depositor or the Master Servicer), which
counsel shall be acceptable to the related Trustee or the Rating Agencies, as
the case may be.

      "Outstanding" has the meaning specified in the Indenture.

      "Overcollateralization Amount" means, with respect to any date, the amount
by which the Pool Balance (as of the last day of the most recent Collection
Period) exceeds the Note Balance.

      "Overcollateralization Target Amount" has the meaning specified in the
Indenture.

      "Owner Trust Estate" has the meaning specified in the Trust Agreement.

      "Owner Trustee" has the meaning specified in the Trust Agreement.

      "Performance Certification" means each certification delivered to the
Certifying Person pursuant to Section 9.06.

      "Person" means any legal person, including any individual, corporation,
estate, partnership, joint venture, association, joint stock company, limited
liability company, limited liability partnership, trust, unincorporated
organization or government or any agency or political subdivision thereof, or
any other entity of whatever nature.

                                       11
<PAGE>

      "Pool Balance" means, as of any date, the aggregate Principal Balance of
the Receivables as of such date; provided, however, that if the Receivables are
purchased by the Master Servicer pursuant to Section 8.01(a) or are sold or
otherwise liquidated by the Indenture Trustee following an Event of Default
pursuant to Section 5.04 of the Indenture, the Pool Balance shall be deemed to
be zero as of the last day of the Collection Period during which such purchase,
sale or other liquidation occurs.

      "Pre-Funding Account" means the account established and maintained as such
pursuant to Sections 4.01 and 4.10.

      "Pre-Funding Account Amount" means, as of any date, the amount on deposit
in the Pre-Funding Account, excluding the net investment earnings on amounts on
deposit in the Pre-Funding Account.

      "Pre-Funding Account Initial Deposit" means $___________________.

      "Pre-Funding Period" means, the period from and including the Closing
Date to and ending on the earliest of the (i) date on which the Pre-Funding
Account Amount has been reduced to less than $100,000 because of purchases of
Subsequent Receivables, (ii) date on which an Event of Default or Servicer
Termination Event occurs, (iii) date on which an Insolvency Event occurs with
respect to the Depositor or the Master Servicer and (iv) close of business on
___________ ____, 200__.

      "Prepayment" means any prepayment, whether in part or in full, in respect
of a Receivable.

      "Principal Balance" means, with respect to any Receivable as of any date,
the Amount Financed under such Receivable minus the sum of (i) that portion of
all Monthly Payments actually received on or prior to such date allocable to
principal using the Simple Interest Method, (ii) any rebates of extended
warranty contract costs and physical damage, theft, credit life or credit
disability insurance premiums included in the Amount Financed and (iii) any
Prepayment applied to reduce the unpaid principal balance of such Receivable;
provided, however, that the Principal Balance of a (a) Defaulted Receivable
shall be zero as of the last day of the Collection Period during which it became
a Defaulted Receivable and (b) Purchased Receivable shall be zero as of the last
day of the Collection Period during which it became a Purchased Receivable.

      "Priority Principal Distributable Amount" has the meaning specified in the
Indenture.

      "Provided Information" means, with respect to (i) the Indenture Trustee,
the Servicing Criteria Assessment provided under Article Nine by or on behalf of
the Indenture Trustee and (ii) the Master Servicer, the information provided
pursuant to Section 3.11 and Section 3.12, by or on behalf of the Master
Servicer.

      "Purchase Amount" means the price at which the Seller must repurchase or
the Master Servicer must purchase a Receivable in an amount equal to the sum of
(i) the Principal Balance of such Receivable plus (ii) the amount of accrued but
unpaid interest on such Principal Balance at the related Contract Rate to the
last day of the month of repurchase.

                                       12
<PAGE>

      "Purchased Receivable" means a Receivable repurchased as of the last day
of a Collection Period as to which payment of the Purchase Amount has been made
by the Seller pursuant to Section 2.04 or by the Master Servicer pursuant to
Section 3.08 or 8.01.

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

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

      "Receivable" means each motor vehicle retail installment sales contract
and installment loan transferred by the Depositor to the Issuer hereunder on the
Closing Date or on a Subsequent Transfer Date pursuant to the related
Second-Tier Subsequent Assignment, and all rights and obligations thereunder.

      "Receivable Files" has the meaning specified in Section 2.05.

      "Receivables Purchase Agreement" means the receivables purchase agreement,
dated as of __________, 200_, between the Seller and the Depositor.

      "Recoveries" means, with respect to any Collection Period following the
Collection Period in which a Receivable became a Defaulted Receivable, all
amounts received by the Master Servicer from whatever source (including
Insurance Proceeds) with respect to such Defaulted Receivable during such
Collection Period, net of any amount required by law to be remitted to the
related Obligor.

      "Regular Principal Distributable Amount" has the meaning specified in the
Indenture.

      "Regulation AB" shall mean subpart 229.1100 - Asset Backed Securities
(Regulation AB), 17 C.F.R. ss.ss.229.1100-229.1123, subject to such
clarification and interpretation as has been provided by the Commission in the
adopting release (Asset-Backed Securities, Securities Act Release No. 33-8518,
70 Fed. Reg. 1,506, 1,531 (Jan. 7, 2005)) or by the staff of the Commission, or
as may be provided by the Commission or its staff from time to time.

      "Reportable Event" shall mean any event required to be reported on Form
8-K, including each event specified on Part IV of Schedule C (i) for which such
Person is the responsible party and (ii) of which such Person (or in the case of
the Indenture Trustee, as Responsible Officer of such Person) has actual
knowledge.

      "Reporting Subcontractor" shall mean any Subcontractor determined pursuant
to Section 9.07 to be "participating in the servicing function" within the
meaning of Item 1122 of Regulation AB.

      "Representative" means Wachovia Capital Markets, LLC, as representative of
the Underwriters.

      "Required Payment Amount" has, with respect to each Distribution Date, the
meaning specified in Section 4.09(a)(xii).

                                       13
<PAGE>

      "Reserve Fund" means the account designated as such, and established and
maintained pursuant to Section 4.01.

      "Reserve Fund Amount" means, with respect to any Distribution Date, the
amount on deposit in and available for withdrawal from the Reserve Fund on such
Distribution Date (after giving effect to all deposits to and withdrawals from
the Reserve Fund on the preceding Distribution Date or the Closing Date in the
case of the first Distribution Date), including all interest and other
investment earnings (net of losses and investment expenses) earned on such
amount on deposit therein during the related Collection Period.

      "Reserve Fund Draw Amount" has the meaning specified in Section
4.09(b)(i).

      "Reserve Fund Initial Deposit" means an amount equal to
$----------------.

      "Reserve Fund Property" means the Reserve Fund and all amounts,
securities, investments, Financial Assets and other property deposited in or
credited to the Reserve Fund.

      "Reserve Fund Required Amount" means, for any Distribution Date, an amount
equal to ____% of the Cutoff Date Pool Balance; provided, however, that the
Reserve Fund Required Amount (i) may not exceed the Note Balance and (ii) will
be zero if the Pool Balance as of the last day of the related Collection Period
is zero.

      "Reserve Fund Subsequent Deposit" means, with respect to any Subsequent
Receivables transferred to the Issuer on a Subsequent Transfer Date, an amount
equal to __% of the aggregate principal balance of such Subsequent Receivables
as of the related Subsequent Cutoff Date.

      "Responsible Officer" means, in the case of (i) the Indenture Trustee, any
officer within the Corporate Trust Office of the Indenture Trustee with direct
responsibility for the administration of the Indenture, including any principal,
managing director, president, Vice President, assistant treasurer, assistant
secretary or any other officer of the Indenture Trustee customarily performing
functions similar to those performed by any of the above-designated officers and
also, with respect to a particular matter, any other officer to whom such matter
is referred because of such officer's knowledge of and familiarity with the
particular subject and (ii) the Owner Trustee, any officer in the Corporate
Trust Administration department of the Owner Trustee with direct responsibility
for the administration of the Issuer and, with respect to a particular corporate
trust matter, any other officer of the Owner Trustee to whom such matter is
referred because of such officer's knowledge of and familiarity with the
particular subject.

      "Sarbanes-Oxley Certification" means the certification concerning the
Issuer, to be signed by an officer of the Master Servicer or the Depositor and
submitted to the Commission pursuant to the Sarbanes-Oxley Act of 2002.

      "Schedule of Initial Receivables" means the Schedule of Receivables
attached as Schedule A to the Receivables Purchase Agreement, reflecting the
Receivables transferred on the Closing Date.

                                       14
<PAGE>

      "Schedule of Receivables" means the schedule of Receivables attached as
Schedule A to the Receivables Purchase Agreement, which may include, as the
context requires, the Schedule of Initial Receivables, as supplemented by one or
more Schedules of Subsequent Receivables.

      "Schedule of Subsequent Receivables" means any list of Subsequent
Receivables attached as Schedule A to the related First-Tier Subsequent
Assignment.

      "Second-Tier Subsequent Assignment" means a second tier subsequent
assignment, dated as of the date of the related First-Tier Subsequent
Assignment, between the Depositor and the Issuer, in substantially the form of
Exhibit D hereto.

      "Secondary Principal Distributable Amount" has the meaning specified in
the Indenture.

      "Secondary Reserve Fund" has the meaning specified in Section 4.01(a).

      "Secondary Reserve Fund Amount" means, with respect to any Distribution
Date, the amount on deposit in and available for withdrawal from the Secondary
Reserve Fund on such Distribution Date (after giving effect to all deposits to
and withdrawals from the Secondary Reserve Fund on the preceding Distribution
Date), if any, including all interest and other investment earnings (net of
losses and investment expenses) earned on such amount during the related
Collection Period.

      "Secondary Reserve Fund Draw Amount" means, with respect to any
Distribution Date after the occurrence of a Secondary Reserve Fund Funding
Event, the amount equal to the lesser of the (a) Secondary Reserve Fund Amount
and (b) (i) prior to the acceleration of the Notes following the occurrence of
an Event of Default, the sum of (A) the Interest Distributable Amount for the
Class C Notes and the Class D Notes that was not paid in full pursuant to
Section 2.08(a) of the Indenture, (B) after the Class A Notes and Class B Notes
have been paid in full, the portion of the Third Principal Distributable Amount
and then the Fourth Principal Distributable Amount not paid in full pursuant to
Section 2.08(a) of the Indenture and (C) if the related Distribution Date is on
or after the Final Scheduled Distribution Date for the Class C Notes and the
Class D Notes, the unpaid principal amount of the related class of Notes or (ii)
if the Notes have been accelerated following an Event of Default under the
Indenture, the amount of interest and principal due on the Class C Notes and the
Class D Notes pursuant to Section 2.08(f) of the Indenture.

      "Secondary Reserve Fund Funding Event" means that the Cumulative Net Loss
Percentage as of the last day of a Collection Period is greater than the
Secondary Reserve Fund Trigger Percentage for the related Distribution Date.

      "Secondary Reserve Fund Property" means the Secondary Reserve Fund and all
amounts, securities, investments, Financial Assets and other property deposited
in or credited to the Secondary Reserve Fund.

      "Secondary Reserve Fund Required Amount" means the amount, if any,
required to be on deposit in the Secondary Reserve Fund on any Distribution
Date, which, (i) prior to the occurrence of a Secondary Reserve Fund Funding
Event shall be zero and (ii) after the occurrence of a Secondary Reserve Fund
Funding Event shall be equal to ___% of the greater of

                                       15
<PAGE>

(i) the Pool Balance as of the last day of the related Collection Period and
(ii) the aggregate principal amount of the Class C Notes and the Class D Notes
after giving effect to any payments of principal of such Notes on such
Distribution Date.

      "Secondary Reserve Fund Trigger Percentage" means, with respect to a
Distribution Date, the percentage listed below for that Distribution Date:

                                                   Secondary Reserve Fund
        Distribution Date                            Trigger Percentage
        ----------------------------------------   ----------------------
        January 2007............................            ___%
        February 2007...........................            ___%
        March 2007..............................            ___%
        April 2007..............................            ___%
        May 2007................................            ___%
        June 2007...............................            ___%
        July 2007...............................            ___%
        August 2007.............................            ___%
        September 2007..........................            ___%
        October 2007............................            ___%
        November 2007...........................            ___%
        December 2007...........................            ___%
        January 2008............................            ___%
        February 2008...........................            ___%
        March 2008..............................            ___%
        April 2008..............................            ___%
        May 2008................................            ___%
        June 2008...............................            ___%
        July 2008...............................            ___%
        August 2008.............................            ___%
        September 2008..........................            ___%
        October 2008............................            ___%
        November 2008...........................            ___%
        December 2008...........................            ___%
        January 2009............................            ___%
        February 2009...........................            ___%
        March 2009..............................            ___%
        April 2009..............................            ___%
        May 2009................................            ___%
        June 2009...............................            ___%
        July 2009...............................            ___%
        August 2009.............................            ___%
        September 2009..........................            ___%
        October 2009............................            ___%
        November 2009...........................            ___%
        December 2009...........................            ___%
        January 2010............................            ___%
        February 2010...........................            ___%
        March 2010..............................            ___%
        April 2010 .............................            ___%
        May 2010 ...............................            ___%
        June 2010 ..............................            ___%
        July 2010 ..............................            ___%
        August 2010 ............................            ___%
        September 2010 .........................            ___%

                                       16
<PAGE>

                                                   Secondary Reserve Fund
        Distribution Date                            Trigger Percentage
        ----------------------------------------   ----------------------
        October 2010 ...........................            ___%
        November 2010 ..........................            ___%
        December 2010 ..........................            ___%
        January 2011 ...........................            ___%
        February 2011 ..........................            ___%
        March 2011                                          ___%
        April 2011                                          ___%
        May 2011................................            ___%
        On and after June 2011..................            ___%

      "Securities Act" means the Securities Act of 1933.

      "Securitization Trust" has the meaning specified in Section 5.03(b)(ii).

      "Security Entitlement" has the meaning specified in Section 8-102(a)(17)
of the UCC.

      "Securityholders" means the Noteholders and the Certificateholders.

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

      "Servicer Termination Event" has the meaning specified in Section 7.01.

      "Servicer Termination Notice" has the meaning specified in Section 7.01.

      "Servicing Criteria" shall mean the "servicing criteria" set forth in Item
1122(d) of Regulation AB.

      "Servicing Criteria Assessment" means a report of the Indenture Trustee's
assessment of compliance with the Servicing Criteria during the immediately
preceding calendar year, as set forth under Rules 13a-18 and 15d-18 of the
Exchange Act and Item 1122 of Regulation AB.

      "Servicing Officer" means any officer of the Master Servicer involved in,
or responsible for, the administration and servicing of the Receivables whose
name appears on a list of servicing officers attached to an Officer's
Certificate furnished on the Closing Date to the Trustees by the Master
Servicer, as such list may be amended from time to time by the Master Servicer
in writing.

      "Simple Interest Method" means the method of allocating a fixed level
payment between principal and interest, pursuant to which a portion of such
payment is allocated to interest in an amount equal to the product of the
Contract Rate of the related Receivable multiplied by the unpaid Principal
Balance of such Receivable multiplied by the period of time (expressed as a
fraction of a year, based on the actual number of days in the applicable
calendar month and a 365-day year) elapsed since the preceding payment was made
and the remainder of such payment is allocated to principal.

      "Simple Interest Receivable" means any Receivable under which each payment
is allocated between principal and interest in accordance with the Simple
Interest Method.

                                       17
<PAGE>

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

      "State" has the meaning specified in the Indenture.

      "Subcontractor" shall mean any vendor, subcontractor or other Person that
is not responsible for the overall servicing (as "servicing" is commonly
understood by participants in the asset-backed securities market) of Receivables
but performs one or more discrete functions identified in Item 1122(d) of
Regulation AB with respect to the Receivables under the direction or authority
of the Indenture Trustee or the Master Servicer.

      "Subsequent Cutoff Date" means, with respect to the Subsequent
Receivables, the close of business on the date specified by the Depositor in the
Second-Tier Subsequent Assignment for the related Subsequent Transfer Date.

      "Subsequent Receivable" means Receivables described in a Schedule of
Subsequent Receivables (an identical copy of which is attached as Schedule A to
the related Second-Tier Subsequent Assignment) and transferred by the Depositor
to the Issuer on a Subsequent Transfer Date.

      "Subsequent Transfer Date" means, with respect to any Subsequent
Receivable, the Business Day, occurring on or before the last day of the
Pre-Funding Period, on which the related Second-Tier Subsequent Assignment is
executed and delivered and such Subsequent Receivable is transferred to the
Issuer.

      "Subsequent Transfer Documents" means each First-Tier Subsequent
Assignment, Second-Tier Subsequent Assignment and, if required, each Third-Tier
Subsequent Assignment.

      "Successor Master Servicer" means any entity appointed as a successor to
the Master Servicer pursuant to Section 7.02.

      "Supplemental Servicing Fee" means the sum of (i) all extension fees
charged in connection with extensions of Receivables and (ii) any administration
fees and charges and all late payment fees and Prepayment fees actually
collected (from whatever source) on the Receivables.

      "Third Principal Distributable Amount" has the meaning specified in the
Indenture.

      "Third Tier Subsequent Assignment" means a third tier subsequent
assignment, dated as of the applicable Subsequent Transfer Date, between the
Trust and the Indenture Trustee.

      "Total Servicing Fee" means, for any Collection Period and the related
Distribution Date, the sum of (i) the Monthly Servicing Fee for such Collection
Period and (ii) all accrued but unpaid Monthly Servicing Fees for one or more
prior Collection Periods.

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

      "Transition Costs" means the reasonable costs and expenses (including
reasonable attorneys' fees but excluding overhead) incurred or payable by the
Successor Master Servicer in

                                       18
<PAGE>

connection with the transfer of servicing (whether due to termination,
resignation or otherwise), including allowable compensation of employees and
overhead costs incurred or payable in connection with the transfer of the
Receivable Files or any amendment to this Agreement required in connection with
the transfer of servicing.

      "Trust Agreement" means the amended and restated trust agreement, dated as
of ___________, 200_, between the Depositor and the Owner Trustee.

      "Trust Property" means, as of any date, the Initial Receivables and other
property related thereto sold, transferred, assigned and conveyed to the Issuer
pursuant to Section 2.01(a), together with the Subsequent Receivables and other
property related thereto sold, transferred, assigned and conveyed to the Issuer
pursuant to Section 2.01(b), on or prior to such date pursuant to a Second-Tier
Subsequent Assignment.

      "Trustees" has the meaning specified in the Indenture.

      "UCC" has the meaning specified in the Indenture.

      "Underwriters" means the underwriters named in Schedule A to the
Underwriting Agreement.

      "Underwriting Agreement" means the underwriting agreement, dated
______________ ___, 200__, between the Depositor, the Seller and the
Representative, relating to the purchase of the Notes by the Underwriters from
the Depositor.

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

      "Vice President" of any Person means any vice president of such Person,
whether or not designated by a number or words before or after the title "Vice
President", who is a duly elected officer of such Person.

      "Wachovia Bank" means Wachovia Bank, National Association.

      Section 1.02.  Other Definitional Provisions.

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

      (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 include the singular; (vi) any
agreement, instrument or statute defined or

                                       19
<PAGE>

referred to herein or in any instrument or certificate delivered in connection
herewith means such agreement, instrument or statute as from time to time
amended, modified or supplemented and includes (in the case of agreements or
instruments) references to all attachments thereto and instruments incorporated
therein; (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.

                                       20
<PAGE>

                                   ARTICLE TWO

                          CONVEYANCE OF TRUST PROPERTY

      Section 2.01.  Conveyance of Trust Property.

      (a) In consideration of the Issuer's delivery to or upon the order of the
Depositor on the Closing Date of authenticated Notes, in authorized
denominations in an aggregate principal amount equal to the Initial Note
Balance, and authenticated Certificates, the Depositor hereby irrevocably sells,
transfers, assigns and otherwise conveys to the Issuer, without recourse
(subject to the obligations of the Depositor set forth herein), all right, title
and interest of the Depositor, whether now owned or existing or hereafter
acquired or arising, and wheresoever located, in, to and under the following:

               (i) the Initial Receivables and all amounts due and collected on
      or in respect of the Initial Receivables (including proceeds of the
      repurchase of Initial Receivables by the Seller pursuant to Section 2.04
      or the purchase of Initial Receivables by the Master Servicer pursuant to
      Section 3.08 or 8.01) after the Initial Cutoff Date;

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

               (iii) all proceeds from claims on and refunds of premiums of any
      physical damage or theft insurance policies and extended warranties
      covering such Financed Vehicles and any proceeds of or refunds of premiums
      of any credit life or credit disability insurance policies relating to the
      Initial Receivables, the related Financed Vehicles or the related
      Obligors;

               (iv) the Receivable Files that relate to the Initial Receivables;

               (v) any proceeds of Dealer Recourse that relate to the Initial
      Receivables;

               (vi) the Collection Account, the Note Payment Account, the
      Certificate Payment Account, the Reserve Fund, the Secondary Reserve Fund,
      the Pre-Funding Account and the Negative Carry Account and all amounts,
      securities, Financial Assets, investments and other property deposited in
      or credited to any of the foregoing and all proceeds thereof;

               (vii) all rights of the Depositor, but none of the obligations,
      under the Receivables Purchase Agreement, including the right to require
      the Seller to repurchase Receivables from the Depositor;

               (viii) the right to realize upon any property (including the
      right to receive future Net Liquidation Proceeds and Recoveries) that
      shall have secured an Initial Receivable and have been repossessed by or
      on behalf of the Issuer; and

                                       21
<PAGE>

               (ix) all present and future claims, demands, causes of action and
      choses in action in respect of any or all of the foregoing, and all
      payments on or under and all proceeds of every kind and nature whatsoever
      in respect of any or all of the foregoing, including all proceeds of the
      conversion thereof, voluntary or involuntary, into cash or other liquid
      property, all accounts, accounts receivable, general intangibles, chattel
      paper, documents, money, investment property, deposit accounts, letters of
      credit, letter of credit rights, insurance proceeds, condemnation awards,
      notes, drafts, acceptances, rights to payment of any and every kind and
      other forms of obligations and receivables, instruments and other property
      which at any time constitutes all or part of, or is included in, the
      proceeds of any of the foregoing.

      (b) Subject to the satisfaction of the conditions set forth in Section
2.01(d), in consideration of the delivery by the Indenture Trustee on or prior
to any Subsequent Transfer Date to the Depositor of the amount described in
Section 4.08 to be delivered to the Depositor, the Depositor shall, pursuant to
a Second-Tier Subsequent Assignment, irrevocably sell, transfer, assign and
otherwise convey to the Issuer, without recourse (subject to the obligations of
the Depositor set forth herein), all right, title and interest of the Depositor,
whether now owned or existing or hereafter acquired or arising, wheresoever
located, in, to and under the following:

               (i) the Subsequent Receivables listed on Schedule A to the
      related Second-Tier Subsequent Assignment and all amounts due and
      collected on or in respect of the Subsequent Receivables (including
      proceeds of the repurchase of Subsequent Receivables by the Seller
      pursuant to Section 2.04 or the purchase of Subsequent Receivables by the
      Master Servicer pursuant to Section 3.08 or 8.01) after the related
      Subsequent Cutoff Date;

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

               (iii) all proceeds from claims on or refunds of premiums of any
      physical damage or theft insurance policies and extended warranties
      covering such Financed Vehicles and any proceeds of or refunds of premiums
      of any credit life or credit disability insurance policies relating to the
      Subsequent Receivables, the related Financed Vehicles or the related
      Obligors;

               (iv) the Receivable Files that relate to the Subsequent
      Receivables;

               (v) any proceeds of Dealer Recourse that relate to the Subsequent
      Receivables;

               (vi) the right to realize upon any property (including the right
      to receive future Net Liquidation Proceeds and Recoveries) that shall have
      secured a Subsequent Receivable and have been repossessed by or on behalf
      of the Issuer;

               (vii) all of the Depositor's rights under the related First-Tier
      Subsequent Assignment; and

                                       22
<PAGE>

               (viii) all present and future claims, demands, causes of action
      or choses in action in respect of any or all of the foregoing, and all
      payments on or under and all proceeds of every kind and nature whatsoever
      in respect of any or all of the foregoing, including all proceeds of the
      conversion thereof, voluntary or involuntary, into cash or other liquid
      property, all accounts, accounts receivable, general intangibles, chattel
      paper, instruments, documents, money, investment property, deposit
      accounts, notes, drafts, acceptances, letters of credit, letter of credit
      rights, insurance proceeds, condemnation awards, rights to payment of any
      and every kind and other forms of obligations and receivables, instruments
      and other property which at any time constitutes all or part of, or is
      included in, the proceeds of any of the foregoing.

      (c) The Depositor and the Issuer intend that each transfer of Trust
Property contemplated by Section 2.01(a) or 2.01(b) constitute a sale of such
Trust Property from the Depositor to the Issuer, conveying good title to the
Trust Property free and clear of any Liens and, in the event of the filing of a
bankruptcy petition by or against the Depositor under any bankruptcy or similar
law, that the Trust Property shall not be part of the Depositor's estate.
However, in the event that any such transfer is deemed to be a pledge, the
Depositor hereby grants to the Issuer a first priority security interest in all
of the Depositor's right, title and interest in, to and under such Trust
Property, and all proceeds thereof, to secure the payment of the Notes and
accrued interest thereon, and in such event, this Agreement shall constitute a
security agreement under applicable law.

      (d) The Depositor shall sell, transfer, assign and otherwise convey to the
Issuer on any Subsequent Transfer Date the related Subsequent Receivables and
the other property and rights related thereto described in Section 2.01(b) only
upon the satisfaction of each of the following conditions on or prior to such
Subsequent Transfer Date:

               (i) the Depositor shall have provided the Indenture Trustee, the
      Owner Trustee and each Rating Agency (A) written notification of the
      addition of such Subsequent Receivables at least three Business Days prior
      to the Subsequent Transfer Date and (B) on or prior to the Subsequent
      Transfer Date, a statement listing the approximate aggregate Principal
      Balance of such Subsequent Receivables as of the related Subsequent Cutoff
      Date and any other information reasonably requested by any of the
      foregoing;

               (ii) the Depositor shall have delivered to each of the Owner
      Trustee and the Indenture Trustee a duly executed Second-Tier Subsequent
      Assignment, which shall include a Schedule A attached thereto listing each
      Subsequent Receivable to be transferred to the Issuer on such Subsequent
      Transfer Date (and such Schedule A shall be deemed to modify the Schedule
      of Receivables delivered at the Closing Date and all Schedule As delivered
      after the Closing Date and prior to such Subsequent Transfer Date);

               (iii) the Depositor shall, to the extent required by Section
      4.01, have deposited into the Collection Account all Available Collections
      in respect of the Subsequent Receivables that are property of the Issuer;

                                       23
<PAGE>

               (iv) as of such Subsequent Transfer Date: (A) the Depositor shall
      not be insolvent and shall not become insolvent as a result of the
      transfer of the Subsequent Receivables on such Subsequent Transfer Date,
      (B) the Depositor shall not intend to incur or believe that it would incur
      debts that would be beyond the Depositor's ability to pay as such debts
      matured, (C) such transfer shall not be made by the Depositor with actual
      intent to hinder, delay or defraud any Person and (D) the assets of the
      Depositor shall not constitute unreasonably small capital to carry out its
      business as conducted;

               (v) the Pre-Funding Period shall not have terminated prior to the
      Subsequent Transfer Date;

               (vi) each of the representations and warranties made by the
      Depositor in Sections 2.03 and 5.01 of this Agreement and by the Seller
      pursuant to Sections 3.02 and 3.03 of the Receivables Purchase Agreement,
      with respect to the Depositor, the Seller or the Subsequent Receivables,
      as the case may be, shall be true and correct as of the date as of which
      such representations and warranties are made;

               (vii) the Depositor shall, at its own expense, on or prior to the
      Subsequent Transfer Date, indicate in its computer files that the
      Subsequent Receivables have been sold to the Issuer pursuant to this
      Agreement and the related Second-Tier Subsequent Assignment and deliver to
      the Owner Trustee the related Schedule of Subsequent Receivables certified
      by an officer of the Depositor to be true, correct and complete;

               (viii) the Depositor shall have taken any action required to
      maintain the first perfected ownership interest of the Issuer in the Trust
      Property and the first priority perfected security interest of the
      Indenture Trustee in the Collateral;

               (ix) no selection procedures believed by the Depositor to be
      adverse to the interests of the Issuer or Securityholders shall have been
      utilized in selecting the Subsequent Receivables;

               (x) the addition of the Subsequent Receivables will not result in
      a material adverse tax consequence to the Issuer or Securityholders;

               (xi) the Master Servicer shall have provided to the Issuer and
      the Indenture Trustee the Officer's Certificate required to be provided by
      the Master Servicer pursuant to Section 2.05;

               (xii) pursuant to Section 4.07(a), the applicable Reserve Fund
      Subsequent Deposit has been deposited into the Reserve Fund;

               (xiii) the Depositor shall have delivered to the Underwriters and
      the Rating Agencies Opinions of Counsel relating to the enforceability of
      the Subsequent Transfer Documents and the security interests of the Issuer
      and the Indenture Trustee, respectively, in the Subsequent Receivables in
      substantially the form of the respective Opinions of Counsel delivered to
      the Underwriters and the Rating Agencies regarding such matters pertaining
      to the Initial Receivables on the Closing Date;

                                       24
<PAGE>

               (xiv) all the conditions to the transfer of the Subsequent
      Receivables by the Seller to the Depositor specified in Section 4.01(b) of
      the Receivables Purchase Agreement shall be satisfied; and

               (xv) the Depositor shall have delivered to the Owner Trustee and
      the Indenture Trustee an Officer's Certificate confirming the satisfaction
      of each condition specified in this Section 2.01(d).

      (e) The sales, transfers, assignments and conveyances of Trust Property
made under this Section shall not constitute, and is not intended to result in,
an assumption by the Issuer of any obligation of the Depositor or the Seller to
the Obligors or any other Person in connection with the Receivables and the
other Trust Property or any obligation of the Depositor or the Seller under any
agreement, document or instrument related thereto.

      Section 2.02. Representations and Warranties of the Seller as to the
Receivables. The Seller has made, under the Receivables Purchase Agreement, each
of the representations and warranties as to the Receivables set forth in Exhibit
A. The Issuer shall be deemed to have relied on such representations and
warranties in accepting the Receivables. The representations and warranties set
forth in Exhibit A speak as of the date of execution and delivery of this
Agreement and as of the Closing Date in the case of the Initial Receivables or
as of the related Subsequent Transfer Date in the case of the related Subsequent
Receivables, except to the extent otherwise provided, but shall survive the
sale, transfer, assignment and conveyance of the Receivables to the Issuer
pursuant to this Agreement and the pledge of the Receivables to the Indenture
Trustee pursuant to the Indenture. Pursuant to Section 2.01(a), the Depositor
has sold, transferred, assigned and otherwise conveyed to the Issuer, as part of
the Trust Property, its rights under the Receivables Purchase Agreement,
including its right to require the Seller to repurchase Receivables in
accordance with the Receivables Purchase Agreement upon a breach of the
representations and warranties set forth in Exhibit A.

      The Seller hereby agrees that the Issuer shall have the right to enforce
any and all rights under the Receivables Purchase Agreement assigned to the
Issuer under this Agreement, including the right to require the Seller to
repurchase Receivables in accordance with the Receivables Purchase Agreement
upon a breach of the representations and warranties set forth in Exhibit A,
directly against the Seller as though the Issuer were a party to the Receivables
Purchase Agreement and that the Issuer shall not be obligated to enforce any
such right indirectly through the Depositor.

      Section 2.03. Representations and Warranties of the Depositor as to the
Receivables. The Depositor makes the following representations and warranties as
to the Receivables on which the Issuer shall be deemed to have relied in
accepting the Receivables. The representations and warranties speak as of the
date of execution and delivery of this Agreement and as of the Closing Date in
the case of the Initial Receivables or as of the related Subsequent Transfer
Date in the case of the related Subsequent Receivables, except to the extent
otherwise provided, but shall survive the sale, transfer, assignment and
conveyance of the Receivables to the Issuer pursuant to this Agreement and the
pledge of the Receivables to the Indenture Trustee pursuant to the Indenture.

                                       25
<PAGE>

            (a) Title. The Depositor has purchased the Receivables from the
      Seller. The Depositor intends that each transfer of the Receivables
      contemplated by Section 2.01 constitute a sale of the Receivables from the
      Depositor to the Issuer and that the beneficial interest in, and title to,
      the Receivables not be part of the Depositor's estate in the event of the
      filing of a bankruptcy petition by or against the Depositor under any
      bankruptcy law. The Depositor has not sold, transferred, assigned or
      pledged any Receivable to any Person other than the Issuer. The Depositor
      has not created, incurred or suffered to exist any Lien on any Receivable
      except for the Lien of (i) this Agreement and (ii) Indenture.

            (b) Security Interest Matters. This Agreement creates a valid and
      continuing "security interest" (as defined in the UCC) in the Receivables
      in favor of the Issuer, which security interest is prior to all other
      Liens and is enforceable as such as against creditors of and purchasers
      from the Depositor. The Receivables constitute "tangible chattel paper"
      (as defined in the UCC). The Depositor owns and has good and marketable
      title to the Receivables free and clear of any Lien of any Person. The
      Depositor has caused or will cause prior to the Closing Date (in the case
      of the Initial Receivables) and prior to each Subsequent Transfer Date (in
      the case of the related Subsequent Receivables) the filing of all
      appropriate financing statements in the proper filing offices in the
      appropriate jurisdictions under applicable law necessary to perfect the
      security interest in the Receivables granted to the Issuer under this
      Agreement. Other than the security interest granted to the Issuer under
      this Agreement, the Depositor has not pledged, assigned, sold, granted a
      security interest in or otherwise conveyed any of the Receivables. The
      Depositor has not authorized the filing of and is not aware of any
      financing statements against the Depositor that include a description of
      collateral covering the Receivables other than any financing statement
      relating to the security interest granted to the Issuer under this
      Agreement or that has been terminated. The Depositor is not aware of any
      judgment or tax lien filings against the Depositor. The security interest
      of the Seller in each Financed Vehicle has been validly assigned by the
      Depositor to the Issuer.

            (c) Financing Statements. All financing statements filed or to be
      filed against the Depositor in favor of the Indenture Trustee (as assignee
      of the Issuer) contain a statement substantially to the following effect:
      "A purchase of or security interest in any collateral described in this
      financing statement will violate the rights of the Indenture Trustee".

            (d) No Transfer Restrictions. The Depositor has not created,
      incurred or suffered to exist any restriction on transferability of the
      Receivables except for the restrictions on transferability imposed by this
      Agreement. The transfer of the Receivables and the Receivable Files by the
      Depositor to the Issuer pursuant to this Agreement is not subject to the
      bulk transfer laws or any similar statutory provisions in effect in any
      applicable jurisdiction.

      Section 2.04. Repurchase of Receivables Upon Breach. The Depositor, the
Seller, the Master Servicer or the Owner Trustee, as the case may be, shall
inform the other parties to this Agreement and the Indenture Trustee promptly,
in writing, upon the discovery of any breach or

                                       26
<PAGE>

failure to be true of the representations and warranties set forth in Exhibit A.
If such breach or failure shall not have been cured by the close of business on
the last day of the Collection Period which includes the 30th day after the date
on which the Seller becomes aware of, or receives written notice from the
Depositor, the Master Servicer or the Owner Trustee of, such breach or failure,
and such breach or failure materially and adversely affects the interest of the
Issuer in a Receivable, the Seller shall repurchase such Receivable from the
Issuer on the Distribution Date immediately following such Collection Period. In
consideration of the repurchase of a Receivable hereunder, the Seller shall
remit the Purchase Amount of such Receivable in the manner specified in Section
4.08. The sole remedy of the Issuer, the Owner Trustee, the Indenture Trustee,
the Noteholders and the Certificateholders with respect to a breach or failure
to be true of the representations and warranties set forth in Exhibit A shall be
to require the Seller to repurchase Receivables pursuant to this Section or
Section 3.03(c) of the Receivables Purchase Agreement. Neither the Owner Trustee
nor the Indenture Trustee shall have any duty to conduct an affirmative
investigation as to the occurrence of any condition requiring the repurchase of
any Receivable pursuant to this Section or the eligibility of any Receivable for
purposes of this Agreement.

      Section 2.05.  Custody of Receivable Files.

      (a) To assure uniform quality in servicing the Receivables and to reduce
administrative costs, the Issuer hereby revocably appoints the Master Servicer
as its agent, and the Master Servicer hereby accepts such appointment, to act as
custodian on behalf of the Issuer and the Indenture Trustee, of the following
documents or instruments which are hereby constructively delivered to the
Indenture Trustee (or, in the case of the Subsequent Receivables, will be
constructively delivered to the Indenture Trustee on the related Subsequent
Transfer Date), as pledgee of the Trust Property pursuant to the Indenture with
respect to each Receivable (collectively, a "Receivable File"):

               (i) the fully executed original of the Receivable;

               (ii) the original (or image of the original) credit application
      with respect to such Receivable fully executed by the related Obligor or a
      photocopy thereof or a record thereof on a computer file or disc or on
      microfiche;

               (iii) the original certificate of title for the related Financed
      Vehicle (or evidence that such certificate of title has been applied for)
      or such other documents that the Seller or the Master Servicer shall keep
      on file, in accordance with its customary practices and procedures,
      evidencing the security interest of the Seller in such Financed Vehicle;

               (iv) documents evidencing the commitment of the related Obligor
      to maintain physical damage insurance covering the related Financed
      Vehicle; and

               (v) any and all other documents (including any computer file or
      disc or microfiche) that the Seller or the Master Servicer shall keep on
      file, in accordance with its customary practices and procedures, relating
      to the Receivable, the related Obligor or the related Financed Vehicle.

                                       27
<PAGE>

      (b) On the Closing Date (with respect to the Initial Receivables) and on
each Subsequent Transfer Date (with respect to any Subsequent Receivables), the
Master Servicer shall deliver an Officer's Certificate to the Issuer and the
Indenture Trustee confirming that the Master Servicer has received, on behalf of
the Issuer and the Indenture Trustee, all the documents and instruments
necessary for the Master Servicer to act as the agent of the Issuer and the
Indenture Trustee for the purposes set forth in this Section, including the
documents referred to herein, and the Issuer and the Trustees are hereby
authorized to rely on such Officer's Certificates.

      Section 2.06.  Duties of Master Servicer as Custodian.

      (a) Safekeeping. The Master Servicer, in its capacity as custodian, shall
hold the Receivable Files for the benefit of the Issuer and the Indenture
Trustee and maintain such accurate and complete accounts, records and computer
systems pertaining to each Receivable File as shall enable the Master Servicer
and the Issuer to comply with this Agreement and the Indenture Trustee to comply
with the Indenture. In performing its duties as custodian, the Master Servicer
shall act with reasonable care, using that degree of skill and attention that it
exercises with respect to the files of comparable motor vehicle installment sale
contracts and installment loans that the Master Servicer services for itself or
others. The Master Servicer shall conduct, or cause to be conducted, in
accordance with its customary practices and procedures, periodic examinations of
the files of all receivables owned or serviced by it which shall include the
Receivable Files held by it under this Agreement, and of the related accounts,
records and computer systems, in such a manner as shall enable the Issuer or the
Indenture Trustee to verify the accuracy of the Master Servicer's record
keeping. The Master Servicer shall promptly report to the Trustees any failure
on its part to hold the Receivable Files and to maintain its accounts, records
and computer systems as herein provided and promptly take appropriate action to
remedy any such failure. Nothing herein shall be deemed to require an initial
review or any periodic review of the Receivable Files by the Issuer or the
Trustees, and none of the Issuer or either Trustee shall be liable or
responsible for any action or failure to act by the Master Servicer in its
capacity as custodian hereunder.

      (b) Maintenance of and Access to Records. The Master Servicer shall
maintain each Receivable File at one of the locations specified in Schedule A or
at such other location as shall be specified to the Issuer and the Indenture
Trustee by 30 days' prior written notice. The Master Servicer may temporarily
move individual Receivable Files or any portion thereof without notice as
necessary to conduct collection and other servicing activities in accordance
with its customary practices and procedures. The Master Servicer shall make
available to the Issuer and the Indenture Trustee or its duly authorized
representatives, attorneys or auditors a list of locations of the Receivable
Files, the Receivable Files and the related accounts, records and computer
systems maintained by the Master Servicer at such times during normal business
hours as the Issuer and the Indenture Trustee shall reasonably request.

      (c) Release of Documents. As soon as practicable after receiving written
instructions from the Indenture Trustee, the Master Servicer shall release any
document in the Receivable Files to the Indenture Trustee or its agent or
designee, as the case may be, at such place or places as the Indenture Trustee
may reasonably designate. The Master Servicer shall not be responsible

                                       28
<PAGE>

for any loss occasioned by the failure of the Indenture Trustee to return any
document or any delay in so doing.

      (d) Title to Receivables. The Master Servicer shall not at any time have,
or in any way attempt to assert, any interest in any Receivable held by it as
custodian hereunder or in the related Receivable File, other than for collecting
or enforcing such Receivable for the benefit of the Issuer. The entire equitable
interest in such Receivable and the related Receivable File shall at all times
be vested in the Issuer.

      Section 2.07. Instructions; Authority to Act. The Master Servicer shall be
deemed to have received proper instructions with respect to the Receivable Files
upon its receipt of written instructions signed by a Responsible Officer of the
Indenture Trustee. A certified copy of excerpts of authorizing resolutions of
the board of directors of the Indenture Trustee shall constitute conclusive
evidence of the authority of any such Responsible Officer to act and shall be
considered in full force and effect until receipt by the Master Servicer of
written notice to the contrary given by the Indenture Trustee.

      Section 2.08. Indemnification by Custodian. The Master Servicer, in its
capacity as custodian of the Receivable Files, shall indemnify and hold harmless
the Issuer, the Trustees and each of their respective officers, directors,
employees and agents from and against any and all liabilities, obligations,
losses, compensatory damages, payments, costs or expenses (including reasonable
legal fees, if any) of any kind whatsoever that may be imposed on, incurred or
asserted against the Issuer, the Trustees and each of their respective officers,
directors, employees and agents as the result of any improper act or omission in
any way relating to the maintenance and custody of the Receivable Files by the
Master Servicer, as custodian; provided, however, that the Master Servicer shall
not be liable for any portion of any such liabilities, obligations, losses,
compensatory damages, payments, costs or expenses resulting from the willful
misfeasance, bad faith or negligence of either Trustee.

      Section 2.09. Effective Period and Termination. The Master Servicer's
appointment as custodian shall become effective as of the Initial Cutoff Date
and shall continue in full force and effect until terminated pursuant to this
Section. If the Master Servicer shall resign as Master Servicer under Section
6.05, or if all of the rights and obligations of the Master Servicer shall have
been terminated under Section 7.01, the appointment of the Master Servicer as
custodian hereunder may be terminated by (i) the Issuer, with the consent of the
Indenture Trustee, (ii) Holders of Notes evidencing not less than 25% of the
Note Balance of the Controlling Class or, if the Notes have been paid in full,
by Certificateholders evidencing not less than 25% of the aggregate Certificate
Percentage Interests then outstanding or (iii) the Owner Trustee, with the
consent of Holders of Notes evidencing not less than 25% of the Note Balance of
the Controlling Class, in each case by notice then given in writing to the
Depositor and the Master Servicer (with a copy to the Trustees if given by the
Noteholders or the Certificateholders). As soon as practicable after any
termination of such appointment, the Master Servicer shall deliver, or cause to
be delivered, the Receivable Files and the related accounts and records
maintained by the Master Servicer to the Indenture Trustee, the Indenture
Trustee's agent or the Indenture Trustee's designee, as the case may be, at such
place as the Indenture Trustee may reasonably designate or, if the Notes have
been paid in full, at such place as the Owner Trustee may reasonably designate.

                                       29
<PAGE>

                                  ARTICLE THREE

              ADMINISTRATION AND SERVICING OF THE TRUST PROPERTY

      Section 3.01. Duties of Master Servicer. The Master Servicer, acting alone
or through one or more subservicers to the extent permitted hereunder, for the
benefit of the Issuer, shall manage, service, administer and make collections on
the Receivables with reasonable care but in no event less than the care that the
Master Servicer exercises with respect to all comparable motor vehicle
receivables that it services for itself or others. The Master Servicer's duties
shall include collection and posting of all payments, responding to inquiries of
Obligors or by federal, State or local government authorities with respect to
the Receivables, investigating delinquencies, sending payment coupons to
Obligors, reporting tax information to Obligors in accordance with its customary
practices, policing the collateral, accounting for collections and furnishing
monthly and annual statements to the Trustees with respect to distributions,
providing collection and repossession services in the event of Obligor default,
generating federal income tax information and performing the other duties
specified herein. The Master Servicer shall have full power and authority to do
any and all things in connection with such managing, servicing, administration
and collection that it may deem necessary or desirable, it being understood,
however, that the Master Servicer shall at all times remain responsible to the
Issuer and the Indenture Trustee for the performance of its duties and
obligations hereunder. Subject to the foregoing and to Section 3.02, the Master
Servicer shall follow its customary standards, policies, practices and
procedures in performing its duties hereunder as Master Servicer. Without
limiting the generality of the foregoing, the Master Servicer shall be
authorized and empowered to execute and deliver, on behalf of itself, the
Depositor, the Issuer, the Trustees, the Securityholders or any of them, any and
all instruments of satisfaction or cancellation, or of partial or full release
or discharge and all other comparable instruments, with respect to the
Receivables and the Financed Vehicles.

      The Master Servicer is hereby authorized to commence, in its own name or
in the name of the Issuer, a legal proceeding to enforce a Receivable pursuant
to Section 3.04 or to commence or participate in a legal proceeding (including a
bankruptcy proceeding) relating to or involving a Receivable, including a
Defaulted Receivable. If the Master Servicer commences or participates in such a
legal proceeding in its own name, the Issuer shall thereupon be deemed to have
automatically assigned, solely for the purpose of collection on behalf of the
party retaining an interest in such Receivable, such Receivable and the other
property conveyed to the Issuer pursuant to Section 2.01 with respect to such
Receivable to the Master Servicer for purposes of commencing or participating in
any such proceeding as a party or claimant, and the Master Servicer is
authorized and empowered by the Issuer to execute and deliver in the Master
Servicer's name any notices, demands, claims, complaints, responses, affidavits
or other documents or instruments in connection with any such proceeding. If in
any enforcement suit or legal proceeding it shall be held that the Master
Servicer may not enforce a Receivable on the grounds that it shall not be a real
party in interest or a holder entitled to enforce such Receivable, the Owner
Trustee shall, at the Master Servicer's expense and written direction, take
steps to enforce such Receivable, including bringing suit in the Master
Servicer's or the Issuer's name or the name of the Owner Trustee, the Indenture
Trustee, the Noteholders, the Certificateholders or any of them.

                                       30
<PAGE>

      The Owner Trustee, on behalf of the Issuer, shall furnish the Master
Servicer with any powers of attorney and other documents and take any other
steps which the Master Servicer may deem necessary or appropriate to enable the
Master Servicer to carry out its servicing and administrative duties hereunder.
The Master Servicer, at its expense, shall obtain on behalf of the Issuer or the
Owner Trustee all licenses, if any, required by the laws of any jurisdiction to
be held by the Issuer or the Owner Trustee in connection with ownership of the
Receivables and shall make all filings and pay all fees as may be required in
connection therewith during the term of this Agreement. The Master Servicer
shall, or cause the Administrator to, prepare, execute and deliver all
certificates or other documents required to be delivered by the Issuer pursuant
to the Sarbanes-Oxley Act of 2002 or the rules and regulations promulgated
thereunder.

      Section 3.02.  Subservicers.

      (a) The Master Servicer may enter into subservicing agreements with one or
more subservicers for the servicing and administration of certain of the
Receivables (including holding the related Receivable Files as custodian).
References herein to actions taken or to be taken by the Master Servicer in
servicing the Receivables include actions taken or to be taken by a subservicer
on behalf of the Master Servicer. Each subservicing agreement will be upon such
terms and conditions as are not inconsistent with this Agreement and as the
Master Servicer and the subservicer have agreed. With the approval of the Master
Servicer, a subservicer may delegate its servicing obligations to third-party
servicers, but such subservicer will remain obligated under the related
subservicing agreement. The Master Servicer and a subservicer may enter into
amendments thereto or different forms of subservicing agreements; provided,
however, that any such amendments or different forms shall be consistent with
and not violate the provisions of this Agreement or materially adversely affect
the rights of the Securityholders hereunder.

      (b) The Master Servicer shall be entitled to terminate any subservicing
agreement that may exist in accordance with the terms and conditions of such
subservicing agreement and without any limitation by virtue of this Agreement;
provided, however, that in the event of termination of any subservicing
agreement by the Master Servicer or the related subservicer, the Master Servicer
shall either act directly as servicer of the related Receivable or enter into a
subservicing agreement with a successor subservicer which will be bound by the
terms of the related subservicing agreement.

      (c) Notwithstanding any subservicing agreement, any of the provisions of
this Agreement relating to agreements or arrangements between the Master
Servicer or a subservicer or reference to actions taken through such Persons or
otherwise, the Master Servicer shall remain obligated and liable to the
Indenture Trustee, the Owner Trustee, the Issuer and the Securityholders for the
servicing and administering of the Receivables in accordance with the provisions
of this Agreement without diminution of such obligation or liability by virtue
of such subservicing agreements or arrangements or by virtue of indemnification
from a subservicer and to the same extent and under the same terms and
conditions as if the Master Servicer alone were servicing and administering the
Receivables. The Master Servicer shall be entitled to enter into an agreement
with a subservicer for indemnification of the Master Servicer and nothing
contained in this Agreement shall be deemed to limit or modify such
indemnification.

                                       31
<PAGE>

      (d) Any subservicing agreement that may be entered into and any other
transactions or servicing arrangements relating to the Receivables involving a
subservicer or an Affiliate of the Master Servicer, shall be deemed to be
between the subservicer or such Affiliate, as the case may be, and the Master
Servicer alone, and none of the Indenture Trustee, the Owner Trustee, the
Issuer, the Noteholders nor the Certificateholders shall be deemed parties
thereto and shall have no claims, rights, obligations, duties or liabilities
with respect to the subservicer except as set forth in the immediately
succeeding paragraph.

      (e) In the event the Master Servicer shall for any reason no longer be
acting as master servicer under this Agreement (including by reason of
termination of the Master Servicer following the occurrence of a Servicer
Termination Event), the Indenture Trustee or its designee may, at the sole
discretion of the Indenture Trustee, thereupon assume all of the rights and
obligations of such Master Servicer under each subservicing agreement selected
by the Indenture Trustee in its sole discretion. In such event, the Indenture
Trustee, its designee or such other Successor Master Servicer that is appointed
pursuant to Section 7.02 and assumes the obligations and duties of the Master
Servicer under this Agreement shall be deemed to have assumed all of the Master
Servicer's interest therein and to have replaced the Master Servicer as a party
to each such subservicing agreement to the same extent as if such subservicing
agreement had been assigned to the assuming party except that the Master
Servicer shall not thereby be relieved of any liability or obligations under the
subservicing agreement. The Master Servicer shall, upon request of the Indenture
Trustee but at the expense of the Master Servicer, deliver to the assuming party
all documents and records relating to each such subservicing agreement and the
Receivables then being serviced and an accounting of amounts collected and held
by it and otherwise use its best efforts to effect the orderly and efficient
transfer of the subservicing agreement to the assuming party. The Master
Servicer shall promptly provide notice to each Rating Agency, with respect to
such termination of the Master Servicer and assumption by the Indenture Trustee.

      The Master Servicer, each subservicer and any Successor Master Servicer
shall at all times comply with all applicable federal, State and local laws,
rules, regulations and ordinances governing or relating to the privacy rights of
the Obligors in connection with its performance of its duties under this
Agreement, including the Gramm-Leach-Bliley Act. The Master Servicer, each
subservicer and any Successor Master Servicer shall implement such physical and
other security measures as shall be necessary to (i) ensure the security and
confidentiality of the "nonpublic personal information" of each Obligor, (ii)
protect against any threats or hazards to the security and integrity of such
nonpublic personal information and (iii) protect against any unauthorized access
to or use of such nonpublic personal information.

      Section 3.03. Collection of Receivable Payments; Modification of
Receivables. The Master Servicer shall make reasonable efforts to collect all
payments called for under the terms and provisions of the Receivables as and
when the same shall become due and otherwise act with respect to the Receivables
and the other Trust Property in such manner as will, in the reasonable judgment
of the Master Servicer, maximize the amount to be received by the Issuer with
respect thereto and in accordance with the standard of care required by Section
3.01. The Master Servicer shall allocate collections on or in respect of the
Receivables between principal and interest in accordance with the Simple
Interest Method and the customary servicing practices and procedures it follows
with respect to all comparable motor vehicle retail installment sale contracts
and

                                       32
<PAGE>

installment loans that it services for itself or others. The Master Servicer
shall not increase or decrease the number or amount of any Monthly Payment, the
Amount Financed under any Receivable or the Contract Rate of any Receivable, or
extend, rewrite or otherwise modify the payment terms of any Receivable;
provided, however, that the Master Servicer may extend the due date for one or
more payments due on any Receivable for credit-related reasons that would be
acceptable to the Master Servicer with respect to comparable motor vehicle
retail installment sale contracts and installment loans that it services for
itself or others and in accordance with its customary standards, policies,
practices and procedures if the cumulative extensions with respect to any
Receivable shall not cause the term of such Receivable to extend beyond the last
day of the Collection Period relating to the Class D Final Scheduled
Distribution Date. If the Master Servicer fails to comply with the provisions of
the preceding sentence, the Master Servicer shall be required to purchase each
Receivable affected thereby for the related Purchase Amount, in the manner
specified in Section 3.08, as of the close of business on the last day of the
Collection Period which includes the 30th day after the Master Servicer becomes
aware of such failure. The Master Servicer may, in its discretion (but only in
accordance with its customary standards, policies, practices and procedures),
waive any late payment charge or any other fee that may be collected in the
ordinary course of servicing a Receivable. In addition, in the event that any
such extension of a Receivable modifies the terms of such Receivable in such a
manner as to constitute a cancellation of such Receivable and the creation of a
new motor vehicle receivable that results in a deemed exchange thereof within
the meaning of Section 1001 of the Code, the Master Servicer shall purchase such
Receivable pursuant to Section 3.08, and the Receivable created shall not be
included in the Trust Property.

      Section 3.04.  Realization Upon Receivables.

      (a) The Master Servicer shall use commercially reasonable efforts on
behalf of the Issuer, in accordance with the standard of care required under
Section 3.01, to repossess or otherwise convert the ownership of each Financed
Vehicle securing a Defaulted Receivable. In taking such action, the Master
Servicer shall follow such customary and usual practices and procedures as it
shall deem necessary or advisable in its servicing of comparable motor vehicle
installment sale contracts and installment loans, and as are otherwise
consistent with the standard of care required under Section 3.01. The Master
Servicer shall be entitled to recover all reasonable expenses incurred by it
with respect to realizing on a Defaulted Receivable, including such expenses
incurred in the course of repossessing and liquidating a Financed Vehicle into
cash proceeds, but only out of the cash proceeds of such Financed Vehicle and
any deficiency amount obtained from the Obligor. The foregoing is subject to the
proviso that, in any case in which the Financed Vehicle shall have suffered
damage, the Master Servicer shall not expend funds in connection with any repair
or towards the repossession of such Financed Vehicle unless it shall determine
in its discretion that such repair or repossession shall increase the Net
Liquidation Proceeds or Recoveries of the related Receivable.

      (b) If the Master Servicer elects to commence a legal proceeding to
enforce a Dealer Agreement, the act of commencement shall be deemed to be an
automatic assignment from the Issuer to the Master Servicer of the rights of
recourse under such Dealer Agreement. If, however, in any enforcement suit or
legal proceeding, it is held that the Master Servicer may not enforce a Dealer
Agreement on the grounds that it is not a real party in interest or a Person
entitled to enforce the Dealer Agreement, the Owner Trustee, at the Master
Servicer's expense

                                       33
<PAGE>

and direction, shall take such steps as the Master Servicer deems necessary to
enforce the Dealer Agreement, including bringing suit in its name or the names
of the Indenture Trustee, the Securityholders or any of them.

      Section 3.05. Maintenance of Physical Damage Insurance Policies. The
Master Servicer shall follow its customary practices and procedures to determine
whether or not each Obligor shall have maintained physical damage insurance
covering the related Financed Vehicle. In the event that the Master Servicer has
determined that an Obligor fails to maintain the required insurance, the Master
Servicer shall treat the Obligor as being in default under the related
Receivable.

      Section 3.06. Maintenance of Security Interests in Financed Vehicles. The
Master Servicer shall take such steps, in accordance with the standard of care
required under Section 3.01, as are necessary to maintain perfection of the
security interest created by each Receivable in the related Financed Vehicle.
The Issuer hereby authorizes the Master Servicer, and the Master Servicer hereby
agrees, to take such steps as are necessary to re-perfect such security interest
on behalf of the Issuer and the Indenture Trustee in the event the Master
Servicer receives notice of, or otherwise has actual knowledge of, the fact that
such security interest is not perfected as a result of the relocation of a
Financed Vehicle or for any other reason. In the event that the assignment of a
Receivable to the Issuer is insufficient, without a notation on the related
Financed Vehicle's certificate of title, to grant to the Issuer a first priority
perfected security interest in the related Financed Vehicle, the Master Servicer
hereby agrees to serve as the agent of the Issuer for the purpose of perfecting
the security interest of the Issuer in such Financed Vehicle and agrees that the
Master Servicer's listing as the secured party on the certificate of title is
solely in its capacity as agent of the Issuer. The Master Servicer shall not
release, in whole or in part, any security interest in a Financed Vehicle
created by the related Receivable except as permitted herein or in accordance
with its customary standards, policies, practices and procedures.

      Section 3.07. Covenants of Master Servicer. The Master Servicer makes the
following covenants:

            (a) Liens in Force. Except upon the payment in full of a Receivable
      or as otherwise contemplated by this Agreement or applicable law, the
      Master Servicer shall not release in whole or in part any Financed Vehicle
      from the security interest securing the related Receivable.

            (b) No Impairment. The Master Servicer shall not impair in any
      material respect the rights of the Depositor, the Issuer, the Trustees or
      the Securityholders in the Receivables or, except as permitted under
      Section 3.03, otherwise amend or alter the terms of the Receivables and as
      a result of such amendment or modification or alteration, the interests of
      the Depositor, the Issuer, the Trustees or the Securityholder would be
      materially adversely affected.

            (c) Schedule of Receivables to Indenture Trustee. The Master
      Servicer shall on or before the Closing Date (and, at any time thereafter,
      upon the request of the Indenture Trustee) deliver to the Indenture
      Trustee a copy of the Schedule of Receivables.

                                       34
<PAGE>

      Section 3.08. Purchase of Receivables Upon Breach. The Depositor, the
Seller, the Master Servicer or the Owner Trustee, as the case may be, shall
inform the other parties to this Agreement and the Indenture Trustee promptly,
in writing, upon the discovery of any breach of Section 3.03, 3.06 or 3.07. If
such breach shall not have been cured by the close of business on the last day
of the Collection Period which includes the 30th day after the date on which the
Master Servicer becomes aware of, or receives written notice from the Depositor,
the Seller, or the Owner Trustee of, such breach, and such breach materially and
adversely affects the interest of the Issuer in a Receivable, the Master
Servicer shall purchase such Receivable from the Issuer on the related Deposit
Date; provided, however, that, with respect to a breach of Section 3.03, the
Master Servicer shall purchase the affected Receivable from the Issuer at the
end of the Collection Period in which such breach occurs. In consideration of
the purchase of a Receivable hereunder, the Master Servicer shall remit the
related Purchase Amount of such Receivable to the Collection Account in the
manner specified in Section 4.08. The sole remedy of the Issuer, the Owner
Trustee, the Indenture Trustee, the Noteholders and the Certificateholders with
respect to a breach of Section 3.03, 3.06 or 3.07 shall be to require the Master
Servicer to purchase Receivables pursuant to this Section. Neither the Owner
Trustee nor the Indenture Trustee shall have any duty to conduct an affirmative
investigation as to the occurrence of any condition requiring the purchase of
any Receivable pursuant to this Section.

      Section 3.09. Servicing Compensation; Payment of Certain Expenses by
Master Servicer. The Master Servicer shall receive the Monthly Servicing Fee for
servicing the Receivables. As additional servicing compensation, the Master
Servicer shall be entitled to receive or retain the Supplemental Servicing Fee.
The Master Servicer shall pay all expenses incurred by it in connection with the
activities under this Agreement (including fees and expenses of the Trustees,
the Independent accountants and any subservicer, taxes imposed on the Master
Servicer, expenses incurred in connection with distributions and reports to
Securityholders and all other fees and expenses not expressly stated under this
Agreement to be for the account of the Securityholders), except expenses
incurred in realizing upon Receivables under Section 3.04.

      Section 3.10. Master Servicer's Certificate. On or before each
Determination Date, the Master Servicer shall deliver to the Depositor, the
Seller and the Trustees, a Master Servicer's Certificate containing all
information necessary to make the transfers and distributions required by
Sections 4.02, 4.03, 4.08 and 4.09 in respect of the related Collection Period
and the related Distribution Date and all information necessary for the
Trustees, as applicable, to send (or provide access to via the internet)
statements to Securityholders pursuant to Section 4.10 and pursuant to Section
6.06 of the Indenture. The Master Servicer shall also specify to the Trustees,
no later than the Determination Date following the last day of a Collection
Period as of which the Seller shall separately identify (by account number) in a
written notice to the Depositor and the Trustees, the Receivables to be
repurchased by the Seller or purchased by the Master Servicer, as the case may
be, on the related Deposit Date and, upon request of one of the foregoing
parties, each Receivable that became a Defaulted Receivable during the related
Collection Period.

      Section 3.11.  Annual Statement as to Compliance; Notice of Servicer
Termination Events.

      (a) The Master Servicer shall deliver to the Depositor, the Trustees and
each Rating Agency, within 90 days after each year end, beginning with the first
year end that is at least four months after the Closing Date, an Officer's
Certificate of the Master Servicer, stating that (i) a

                                       35
<PAGE>

review of the activities of the Master Servicer during the preceding 12-month
period ended December 31 (or, if applicable, such shorter period in the case of
the first such Officer's Certificate) and of its performance under this
Agreement has been made under such officer's supervision and (ii) to such
officer's knowledge, based on such review, the Master Servicer has fulfilled all
its obligations under this Agreement throughout such period, or, if there has
been a default in the fulfillment of any such obligation, specifying each such
default known to such officer and the nature and status thereof.

      (b) Notwithstanding Section 3.11(a), to the extent that Regulation AB
requires the delivery by the Master Servicer of an annual report on an
assessment of servicing compliance on the basis of detailed servicing criteria
or other report, the delivery of a copy of such report to the Depositor, the
Trustees and each Rating Agency shall be deemed to satisfy the provisions of
Subsection 3.11(a).

      (c) The Master Servicer shall deliver to the Depositor, the Trustees and
each Rating Agency, promptly after having obtained knowledge thereof, but in no
event later than five Business Days thereafter, an Officer's Certificate
specifying any event which constitutes or, with the giving of notice or lapse of
time, or both, would become, a Servicer Termination Event.

      (d) The Master Servicer shall cause each Reporting Subcontractor to
deliver to the Depositor an assessment of compliance and accountant's
attestation as and when provided in paragraph (a)(i) or (ii) of this Section
3.11 and Section 3.12. The Master Servicer shall execute (provided the Master
Servicer is not an Affiliate of the Depositor) (and shall cause each Reporting
Subcontractor to execute) a reliance certificate to enable the Certification
Parties to rely upon each (i) annual report on assessments of compliance with
servicing criteria provided pursuant to Section 3.11 and (ii) accountant's
report provided pursuant to Section 3.12 and shall include a certification that
each such annual compliance statement or report discloses any deficiencies or
defaults described to the registered public accountants of such Person to enable
such accountants to render the certificates provided for in Section 3.12.

      Section 3.12. Annual Accountants' Report. a) The Master Servicer shall
cause a firm of independent certified public accountants (who may also render
other services to the Master Servicer or to the Depositor or their respective
Affiliates) to deliver to the Depositor and, if required or requested, to the
Trustees and each Rating Agency within 90 days after each year end, beginning
with the first year end that is at least four months after the Closing Date, a
report with respect to the preceding 12-month period ended December 31 (or, if
applicable, such shorter period in the case of the first such report) or other
report to the effect that such accountants have examined, on a test basis,
evidence of the Master Servicer's compliance with the covenants and conditions
set forth in this Agreement. The report will express an opinion on the Master
Servicer's assertion that the Master Servicer complied in all material respects
with the aforementioned covenants and conditions is fairly stated, in all
material respects or the reason why such an opinion cannot be expressed. Such
report shall also indicate that the firm is Independent with respect to the
Depositor and the Master Servicer within the meaning of the Code of Professional
Ethics of the American Institute of Certified Public Accountants.

      (b) Notwithstanding Section 3.12(a), to the extent that Regulation AB
requires the delivery of an annual attestation of a firm of Independent public
accountants with respect to the

                                       36
<PAGE>

assessment of servicing compliance with specified servicing criteria by the
Master Servicer, the delivery of a copy of such attestation to the Depositor and
the Trustees shall be deemed to satisfy the provisions of this Section. Any such
attestation shall be in accordance with Rules 1-02(a)(3) and 2-02(g) of
Regulation S-X under the Securities Act and the Exchange Act, stating, among
other things, that the Master Servicer's assertion of compliance with the
specified servicing criteria is fairly stated in all material respects, or the
reason why such an opinion cannot be expressed.

      Section 3.13. Access to Certain Documentation and Information Regarding
Receivables. Subject to Section 2.06(b), the Master Servicer shall provide the
Depositor, the Trustees and the Securityholders with access to the Receivables
Files in the cases where the related Trustee or such Securityholder is required
by applicable statutes or regulations to have access to such documentation. Such
access shall be afforded without charge but only upon reasonable request and
during normal business hours which does not unreasonably interfere with the
normal operations or customer or employee relations of the Master Servicer, at
the offices of the Master Servicer. Nothing in this Section shall affect the
obligation of the Master Servicer to observe any applicable law prohibiting
disclosure of information regarding the Obligors, and the failure of the Master
Servicer to provide access to information as a result of such obligation shall
not constitute a breach of this Section. Each Securityholder, by its acceptance
of the related Security or a beneficial interest therein, shall be deemed to
have agreed to keep any information obtained by it pursuant to this Section
confidential, except as may be required by applicable law.

      Section 3.14. Reports to the Commission. The Master Servicer shall, on
behalf of the Issuer, cause to be filed with the Commission any periodic reports
required to be filed under the provisions of the Exchange Act, and the rules and
regulations of the Commission thereunder. The Depositor shall, at its expense,
cooperate in any reasonable request made by the Master Servicer in connection
with such filings.

      Section 3.15. Reports to Rating Agencies. The Master Servicer shall
deliver to each Rating Agency, at such address as such Rating Agency may
request, to the extent it is available to the Master Servicer, a copy of all
reports or notices furnished or delivered pursuant to this Article and a copy of
any amendments, supplements or modifications to this Agreement and any other
information reasonably requested by such Rating Agency to monitor this
transaction.

                                       37
<PAGE>

                                  ARTICLE FOUR

                          DISTRIBUTIONS; RESERVE FUND;
                          STATEMENTS TO SECURITYHOLDERS

      Section 4.01.  Establishment of Accounts.

      (a) Wachovia Bank (as Master Servicer hereunder and, with respect to the
Reserve Fund and the Secondary Reserve Fund, as Securities Intermediary under
the Control Agreement) shall establish the following Accounts, on or before the
Closing Date, and maintain each as an Eligible Deposit Account in the name of
the Indenture Trustee, at an Eligible Institution (which shall initially be the
Indenture Trustee in the case of the Collection Account and Note Payment Account
and Wachovia Bank, in the case of the Reserve Fund, the Secondary Reserve Fund,
the Pre-Funding Account and the Negative Carry Account) for the benefit of:

               (i) the Securityholders, the Master Servicer and the Trustees,
      designated as the "Wachovia Auto [Loan] Owner Trust 200_-_ Collection
      Account, U.S. Bank National Association, Indenture Trustee" (the
      "Collection Account");

               (ii) the Noteholders, the Master Servicer and the Trustees,
      designated as the "Wachovia Auto [Loan] Owner Trust 200_-_ Note Payment
      Account, U.S. Bank National Association, Indenture Trustee" (the "Note
      Payment Account");

               (iii) the Noteholders, designated as the "Wachovia Auto [Loan]
      Owner Trust 200_-_ Reserve Fund" U.S. Bank National Association, Indenture
      Trustee (the "Reserve Fund");

               (iv) the Noteholders, designated as the "Wachovia Auto [Loan]
      Owner Trust 200_-_ Secondary Reserve Fund" U.S. Bank National Association,
      Indenture Trustee (the "Secondary Reserve Fund");

               (v) the Noteholders, designated as the "Wachovia Auto [Loan]
      Owner Trust 200_-_ Pre-Funding Account" U.S. Bank National Association,
      Indenture Trustee (the "Pre-Funding Account");

               (vi) the Noteholders, designated as the "Wachovia Auto [Loan]
      Owner Trust 200_-_ Negative Carry Account" U.S. Bank National Association,
      Indenture Trustee (the "Negative Carry Account"),

in each case bearing a designation clearly indicating that the funds deposited
therein are held in trust for the benefit of the related Persons. The Accounts
shall be under the control of the Indenture Trustee; provided, however, that the
Master Servicer may direct the Indenture Trustee in writing to make (or cause to
be made) deposits to and withdrawals from the applicable Accounts in accordance
with this Agreement and the other Basic Documents. All monies deposited from
time to time in the Collection Account, the Note Payment Account, the Reserve
Fund, the Secondary Reserve Fund, the Pre-Funding Account and the Negative Carry
Account shall be held by, or in the name of, the Indenture Trustee as part of
the Trust Property, and all deposits to and withdrawals therefrom shall be made
only upon the terms and conditions of the

                                       38
<PAGE>

Basic Documents. Amounts on deposit in each Account shall, to the extent
permitted by applicable law, rules and regulations, be invested, as directed in
writing by the Master Servicer, by the Eligible Institution then maintaining
such Account in Eligible Investments that mature not later than the Deposit Date
following the date of investment. All such Eligible Investments shall be held to
maturity. All interest and other income (net of losses and investment expenses)
on funds on deposit in the Accounts shall be retained on deposit in the related
Account.

      (b) Wachovia Bank (as Master Servicer hereunder) shall 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 Indenture Trustee) an account
designated as the "Wachovia Auto [Loan] Owner Trust 200_-_ Certificate Payment
Account" (the "Certificate Payment Account"). The Certificate Payment Account
shall be held in trust for the benefit of the Certificateholders. The
Certificate Payment Account shall be under the sole dominion and control of the
Owner Trustee; provided, however, that the Master Servicer may direct the
Indenture Trustee in writing to make deposits to and withdrawals from the
Certificate Payment Account in accordance with this Agreement and the other
Basic Documents. All monies deposited from time to time in the Certificate
Payment Account shall be held by or in the name of the Owner Trustee as part of
the Trust Property and shall be applied as provided in the Basic Documents. The
amounts on deposit in the Certificate Payment Account shall not be invested.

      (c) The Issuer and the Master Servicer agree that each Eligible
Institution, with which an Account is established, will agree substantially as
follows:

               (i) it will comply with Entitlement Orders related to such
      account issued by the Indenture Trustee, without further consent by the
      Master Servicer;

               (ii) until termination of this Agreement, it will not enter into
      any other agreement related to such account pursuant to which it agrees to
      comply with Entitlement Orders of any Person other than the Indenture
      Trustee;

               (iii) all Account Collateral delivered or credited to it in
      connection with such account and all proceeds thereof will be promptly
      credited to such Account;

               (iv) it will treat all Account Collateral as Financial Assets;
      and

               (v) all Account Collateral will be physically delivered
      (accompanied by any required endorsements) to, or credited to an account
      in the name of, the Eligible Institution maintaining the related Account
      in accordance with such Eligible Institution's customary procedures such
      that such Eligible Institution establishes a Security Entitlement in favor
      of the Indenture Trustee with respect thereto over which the Indenture
      Trustee has Control.

      (d) If the sum of the amounts on deposit in the Collection Account, the
Reserve Fund, the Secondary Reserve Fund the Pre-Funding Account and the
Negative Carry Account on any Distribution Date equals or exceeds the Note
Balance, all accrued and unpaid interest thereon and all amounts due to the
Master Servicer and the Trustees, all such amounts will be applied up to the
amounts necessary to retire the Notes and pay such amounts due.

                                       39
<PAGE>

      Section 4.02.  Reserve Fund.

      (a) On the Closing Date, the Depositor shall deposit the Reserve Fund
Initial Deposit into the Reserve Fund from the net proceeds of the sale of the
Notes. On each Subsequent Transfer Date the Depositor shall deposit the Reserve
Fund Subsequent Deposit into the Reserve Fund from amounts on deposit in the
Pre-Funding Account. The Reserve Fund Property has been conveyed by the
Depositor to the Issuer pursuant to Section 2.01(a). Pursuant to the Indenture,
the Issuer will pledge all of its right, title and interest in, to and under the
Reserve Fund and the Reserve Fund Property to the Indenture Trustee on behalf of
the Securityholders to secure its obligations under the Notes and the Indenture.

      (b) If the Reserve Fund is no longer to be maintained at Wachovia Bank,
the Master Servicer shall, with Wachovia Bank's and the Indenture Trustee's
approval (not to be unreasonably withheld) and assistance as necessary, promptly
(and in any case within ten calendar days) cause the Reserve Fund to be moved to
an Eligible Institution. The Master Servicer shall promptly notify the Rating
Agencies and the Trustees in writing of any change in the account number or
location of the Reserve Fund.

      (c) On each Distribution Date, the Indenture Trustee will deposit, or
cause to be deposited, in the Reserve Fund, from amounts collected on or in
respect of the Receivables during the related Collection Period and not used on
that Distribution Date to pay the Required Payment Amount, the amount, if any,
by which the Reserve Fund Required Amount for that Distribution Date exceeds the
amount on deposit in the Reserve Fund on that Distribution Date, after giving
effect to all required withdrawals from the Reserve Fund on that Distribution
Date.

      (d) On each Determination Date, the Master Servicer will determine the
Reserve Fund Draw Amount, if any, for the related Distribution Date. If the
Reserve Fund Draw Amount for any Distribution Date is greater than zero, the
Indenture Trustee will withdraw, or cause to be withdrawn, that amount, up to
the amount on deposit in the Reserve Fund, from the Reserve Fund and transfer
the amount withdrawn to the Collection Account on the Deposit Date.

      (e) The Reserve Fund Draw Amount will constitute a portion of Available
Funds to make the payments described in Section 2.08(a)(i) - (x) or 2.08(f) of
the Indenture. In addition, if any Class of Notes has not been paid in full on
any Distribution Date on and after its Final Scheduled Distribution Date (after
giving effect to the distribution of Available Funds on such Distribution Date),
the Master Servicer shall instruct the Indenture Trustee in writing to deposit
(or cause to be deposited) from amounts on deposit in the Reserve Fund to the
Collection Account for subsequent deposit to the Note Payment Account for
payment to the Noteholders of that Class of Notes, an amount equal to the lesser
of (i) the amount on deposit in the Reserve Fund and (ii) the outstanding
principal amount of that Class of Notes.

      (f) If the Reserve Fund Amount for any Distribution Date (after giving
effect to the withdrawal of the Reserve Fund Draw Amount for such Distribution
Date and the distribution described in the preceding sentence) exceeds the
Reserve Fund Required Amount for such Distribution Date, the Master Servicer
shall instruct the Indenture Trustee in writing to distribute or cause to be
distributed on the related Deposit Date, the amount of such excess to the
Collection Account for further deposit to the Certificate Payment Account for
payment to the

                                       40
<PAGE>

Certificateholders on such Distribution Date. Any amount paid to the
Certificateholders will no longer constitute a portion of the Trust Property and
the Indenture Trustee and the Issuer hereby release, on each Distribution Date,
their security interest in, to and under Reserve Fund Property distributed to
the Certificateholders.

      (g) If the Note Balance and all other amounts owing or to be distributed
hereunder or under the Indenture or the Trust Agreement to the Noteholders or
the Certificateholders have been paid in full and the Issuer has been
terminated, any remaining Reserve Fund Property shall be distributed to the
Certificateholders.

      Section 4.03.  Secondary Reserve Fund.

      (a) The Secondary Reserve Fund shall not be funded until the Distribution
Date following the occurrence of a Secondary Reserve Fund Funding Event and
thereafter shall be funded from Available Funds not required to make the
payments described in Section 2.08(a)(i)-(xii) of the Indenture, up to the
Secondary Reserve Fund Required Amount. The Secondary Reserve Fund and all
Secondary Reserve Fund Property have been conveyed by the Depositor to the
Issuer pursuant to Section 2.01(a). Pursuant to the Indenture, the Issuer will
pledge all of its right, title and interest in, to and under the Secondary
Reserve Fund and the Secondary Reserve Fund Property to the Indenture Trustee on
behalf of the Securityholders to secure certain obligations under the Notes and
the Indenture.

      (b) If the Secondary Reserve Fund is no longer to be maintained at
Wachovia Bank, the Master Servicer shall, with Wachovia Bank's and the Indenture
Trustee's approval (not to be unreasonably withheld) and assistance as
necessary, promptly (and in any case within ten calendar days) cause the
Secondary Reserve Fund to be moved to an Eligible Institution. The Master
Servicer shall promptly notify the Rating Agencies and the Trustees in writing
of any change in the account number or location of the Secondary Reserve Fund.

      (c) On each Distribution Date following the occurrence of a Secondary
Reserve Fund Funding Event, the Indenture Trustee will deposit, or cause to be
deposited, in the Secondary Reserve Fund, from amounts collected on or in
respect of the Receivables during the related Collection Period and not used on
that Distribution Date to pay the amounts described in Section 2.08(a)(i)-(xii)
of the Indenture, the amount, if any, by which the Secondary Reserve Fund
Required Amount for that Distribution Date exceeds the amount on deposit in the
Secondary Reserve Fund on that Distribution Date, after giving effect to all
required withdrawals from the Secondary Reserve Fund on that Distribution Date.

      (d) On each Determination Date following the occurrence of a Secondary
Reserve Fund Funding Event, the Master Servicer will determine the Secondary
Reserve Fund Draw Amount, if any, for the related Distribution Date. If the
Secondary Reserve Fund Draw Amount for any Distribution Date is greater than
zero, the Indenture Trustee will withdraw, or cause to be withdrawn, that
amount, up to the amount on deposit in the Secondary Reserve Fund, from the
Secondary Reserve Fund and transfer the amount withdrawn to the Collection
Account on the Deposit Date for subsequent deposit to the Note Payment Account
to be applied in accordance with Section 4.03(e).

                                       41
<PAGE>

      (e) Amounts on deposit in the Secondary Reserve Fund will be available to
pay in the following order of priority, to the extent applicable (in each case,
(i), (ii) and (iii), prior to the acceleration of the Notes following the
occurrence of an Event of Default): (i) the Interest Distributable Amount for
the Class C Notes and then the Class D Notes that was not paid in full pursuant
to Section 2.08(a) of the Indenture, (ii) after the Class A Notes and the Class
B Notes have been paid in full, the Third Principal Distributable Amount and
then the Fourth Principal Distributable Amount not paid in full pursuant to
Section 2.08(a) of the Indenture first to the Class C Notes and then to the
Class D Notes, (iii) if the related Distribution Date is on or after the Final
Scheduled Distribution Date for the Class C Notes and the Class D Notes, the
unpaid principal amount of the related class of Notes and (iv) if the Notes have
been accelerated following an Event of Default under the Indenture, interest and
principal on the Class C Notes and the Class D Notes pursuant to and in the
order of priority contained in Section 2.08(f) of the Indenture.

      (f) If the Secondary Reserve Fund Amount for any Distribution Date exceeds
the Secondary Reserve Fund Required Amount for that Distribution Date (after
giving effect to all required deposits to and withdrawals from the Secondary
Reserve Fund on that Distribution Date), that excess will be paid in the
following priority: (i) if, after giving effect to all other payments made on
such Distribution Date, the Overcollateralization Target Amount for such
Distribution Date exceeds the Overcollateralization Amount for such Distribution
Date, to the Collection Account for subsequent deposit to the Note Payment
Account for the benefit of the holders of the Notes, as payment of principal in
the priority set forth in Section 2.08(b) of the Indenture, in an amount up to
(to the extent available) the amount necessary to increase such
Overcollateralization Amount to such Overcollateralization Target Amount; and
(ii) any remaining excess, to the Collection Account for subsequent deposit to
the Certificate Payment Account for payment to the Certificateholders. Any
amount paid to the Certificateholders will no longer constitute a portion of the
Trust Property and the Indenture Trustee and the Issuer hereby release, on each
Distribution Date, their security interest in, to and under Secondary Reserve
Fund Property distributed to the Certificateholders.

      (g) On or after the termination of the Issuer, the Certificateholders will
be entitled to receive any amounts remaining in the Secondary Reserve Fund after
all required payments to the Noteholders have been made.

      Section 4.04.  Monthly Remittance Condition.

      (a) For so long as the Monthly Remittance Condition is met:

               (i) the Master Servicer may remit all amounts received on or in
      respect of the Receivables during any Collection Period to the Collection
      Account in immediately available funds on or prior to the related Deposit
      Date; and

               (ii) the Depositor and the Master Servicer may make any
      remittances pursuant to this Article with respect to a Collection Period
      net of distributions or reimbursements to be made to or by the Depositor
      or the Master Servicer with respect to such Collection Period; provided,
      however, that such obligations shall remain separate obligations, no party
      shall have a right of offset, and each such party shall account for all of
      the above

                                       42
<PAGE>

      described remittances and distributions as if the amounts were deposited
      or transferred separately.

      (b) If on the Closing Date, the Master Servicer:

               (i) shall fail to satisfy the Monthly Remittance Condition, the
      Master Servicer shall remit to the Collection Account on or prior to the
      Closing Date all amounts received by the Master Servicer on or in respect
      of the Receivables (including Net Liquidation Proceeds and all amounts
      received by the Master Servicer in connection with the repossession and
      sale of a Financed Vehicle (whether or not the related Receivable has been
      classified as a Defaulted Receivable)) during the period from but
      excluding the Cutoff Date to and including the second Business Day
      preceding the Closing Date;

               (ii) shall satisfy the Monthly Remittance Condition, the Master
      Servicer shall remit to the Collection Account on or prior to the Deposit
      Date for the initial Collection Period, all amounts received by the Master
      Servicer on or in respect of the Receivables (including Net Liquidation
      Proceeds and all amounts received by the Master Servicer in connection
      with the repossession and sale of a Financed Vehicle (whether or not the
      related Receivable has been classified as a Defaulted Receivable)) during
      the period from but excluding the Cutoff Date to and including the last
      day of the initial Collection Period.

      (c) Neither Trustee shall be deemed to have knowledge of any event or
circumstance under clause (i) or (ii) of the definition of the term "Monthly
Remittance Condition" that would require daily remittances by the Master
Servicer to the Collection Account unless such Trustee has received notice of
such event or circumstance from the Master Servicer in an Officer's Certificate
or from the Holders of Notes evidencing not less than ___% of the Note Balance
of the Controlling Class or a Responsible Officer of such Trustee has actual
knowledge of such event or circumstance.

      (d) Within five Business Days following the occurrence of any event or
circumstance that would require daily remittances by the Master Servicer to the
Collection Account, the Master Servicer shall provide an Officer's Certificate
with respect thereto to the Trustees.

      Section 4.05. Collections. Subject to Sections 4.04 and 4.07(a), the
Master Servicer shall remit to the Collection Account all amounts received by
the Master Servicer on or in respect of the Receivables (including Net
Liquidation Proceeds and all amounts received by the Master Servicer in
connection with the repossession and sale of a Financed Vehicle (whether or not
the related Receivable has been classified as a Defaulted Receivable) but
excluding payments with respect to Purchased Receivables) as soon as practicable
and in no event after the close of business on the second Business Day after
such receipt.

      Section 4.06. Application of Collections. For purposes of this Agreement,
all amounts received on or in respect of a Receivable during any Collection
Period (including Net Liquidation Proceeds and all amounts received by the
Master Servicer in connection with the repossession and sale of a Financed
Vehicle (whether or not the related Receivable has been classified as a
Defaulted Receivable) but excluding payments with respect to Purchased
Receivables) shall be

                                       43
<PAGE>

applied by the Master Servicer, as of the last day of such Collection Period, to
interest and principal on such Receivable in accordance with the Simple Interest
Method.

      Section 4.07.  Advances.

      (a) If, as of the end of any Collection Period, the payments received
during such Collection Period by or on behalf of an Obligor in respect of a
Receivable (other than a Purchased Receivable) shall be less than the related
Monthly Payment, whether as a result of any extension granted to the Obligor or
otherwise, then, at the option of the Master Servicer, an amount equal to the
product of the Principal Balance of such Receivable as of the first day of the
related Collection Period and one-twelfth of its Contract Rate minus the amount
of interest actually received on such Receivable during such Collection Period
(each, an "Advance") may be deposited by the Master Servicer into the Collection
Account on the related Deposit Date. If such a calculation in respect of a
Receivable results in a negative number, an amount equal to such negative amount
shall be paid to the Master Servicer in reimbursement of any outstanding
Advances. In addition, in the event that a Receivable becomes a Defaulted
Receivable, the amount of accrued and unpaid interest thereon (but not including
interest for the current Collection Period) shall, up to the amount of
outstanding Advances, be withdrawn from the Collection Account and paid to the
Master Servicer in reimbursement of such outstanding Advances. No Advances will
be made with respect to the Principal Balance of Receivables. The Master
Servicer shall not be required to make an Advance to the extent that the Master
Servicer, in its sole discretion, shall determine that such Advance is likely to
become a Nonrecoverable Advance.

      (b) Notwithstanding the provisions of Section 4.05, the Master Servicer
shall be entitled to reimbursement for an outstanding Advance made in respect of
a Receivable, without interest, from the following sources with respect to such
Receivable: (i) subsequent payments made by or on behalf of the related Obligor,
(ii) Net Liquidation Proceeds and Recoveries and (iii) the Purchase Amount. If
the Master Servicer determines that it has made a Nonrecoverable Advance, the
Master Servicer shall reimburse itself, without interest, from unrelated amounts
received by the Master Servicer on or in respect of the Receivables (including
Net Liquidation Proceeds and all amounts received by the Master Servicer in
connection with the repossession and sale of a Financed Vehicle (whether or not
the related Receivable has been classified as a Defaulted Receivable)) to the
extent it shall, concurrently with the withholding of any such amounts from
deposit in or credit to the Collection Account, furnish to the Trustees a
certificate of a Servicing Officer setting forth the basis for the Master
Servicer's determination, the amount of, and Receivable with respect to which,
such Nonrecoverable Advance was made and the installment or installments or
other proceeds respecting which such reimbursement has been taken.

      Section 4.08.  Additional Deposits.

      (a) The following additional deposits shall be made: (i) the Seller shall
remit to the Collection Account the aggregate Purchase Amount with respect to
Purchased Receivables pursuant to Section 2.04, (ii) Master Servicer shall remit
to the Collection Account (A) the aggregate Purchase Amount with respect to
Purchased Receivables pursuant to Section 3.08 and (B) the amount required upon
the optional purchase of all Receivables by the Master Servicer

                                       44
<PAGE>

pursuant to Section 8.01, (iii) the Indenture Trustee shall remit or shall cause
to be remitted, pursuant to Section 4.02, the Reserve Fund Draw Amount to the
Collection Account and (iv) the Indenture Trustee shall remit or cause to be
remitted, pursuant to Section 4.06, the Secondary Reserve Fund Draw Amount to
the Collection Account to be paid in accordance with Section 4.03(e), the
Negative Carry Account Draw Amount to the Collection Account and, in the case of
the Distribution Date following the Collection Period in which the Pre-Funding
Period ends, the Pre-Funding Account Amount as of the end of the Pre-Funding
Period to the Note Payment Account and the Negative Carry Account Amount to the
Collection Account.

      (b) All deposits required to be made in respect of a Collection Period
pursuant to this Section by the Master Servicer may be made in the form of a
single deposit and shall be made in immediately available funds, no later than
__:__ a.m./p.m., New York City time, on the related Deposit Date.

      Section 4.09.  Determination Date Calculations; Application of
Available Funds.

      (a) On each Determination Date, the Master Servicer shall calculate the
following amounts with respect to the related Distribution Date and Collection
Period:

               (i)      the Available Collections;

               (ii) the Total Servicing Fee (including the amount of any
      Nonrecoverable Advances);

               (iii) the Total Trustee Fees;

               (iv) the Interest Distributable Amount for each Class of Class A
      Notes;

               (v) the Priority Principal Distributable Amount;

               (vi) the Interest Distributable Amount for the Class B Notes;

               (vii) the Secondary Principal Distributable Amount;

               (viii) the Interest Distributable Amount for the Class C Notes;

               (ix) the Third Principal Distributable Amount;

               (x) the Interest Distributable Amount for the Class D Notes;

               (xi) the Fourth Principal Distributable Amount; and

               (xii) the sum of the amounts described in clauses (ii) through
      (xi) above (the "Required Payment Amount"); provided, however, that the
      aggregate amount to be included in the Required Payment Amount pursuant to
      clause (iii) above shall not exceed $____________ in any given calendar
      year.

               (xiii) the Regular Principal Distributable Amount.

                                       45
<PAGE>

      (b) On each Determination Date, the Master Servicer shall calculate the
following amounts with respect to the related Distribution Date and Collection
Period:

               (i) the lesser of (A) the amount, if any, by which the Required
      Payment Amount exceeds Available Funds (calculated without respect to any
      Reserve Fund Draw Amount for such Distribution Date) and (B) the Reserve
      Fund Amount (before giving effect to any deposits to or withdrawals from
      the Reserve Fund on such Distribution Date) (such lesser amount, the
      "Reserve Fund Draw Amount"); provided, however, that the Reserve Fund Draw
      Amount will equal the Reserve Fund Amount if (1) the sum of Available
      Collections and the Reserve Fund Amount equals or exceeds the Note
      Balance, accrued and unpaid interest therein and all amounts on the
      related Distribution Date required to be paid to the Master Servicer and
      the Trustees or (2) on the last day of the related Collection Period the
      Pool Balance is zero;

               (ii) the Reserve Fund Amount, the Reserve Fund Required Amount
      and the amount, if any, by which the Reserve Fund Required Amount exceeds
      the Reserve Fund Amount (after giving effect to any deposits to the
      Reserve Fund and the withdrawal of the Reserve Fund Draw Amount for such
      Distribution Date);

               (iii) the Negative Carry Account Draw Amount (to the extent such
      Distribution Date is or precedes the Distribution Date following the
      Collection Period in which the Pre-Funding Period ends); and

               (iv) the Secondary Reserve Fund Amount, the Secondary Reserve
      Fund Draw Amount and the Secondary Reserve Fund Required Amount (to the
      extent such Distribution Date is or follows the Distribution Date related
      to the occurrence of a Secondary Reserve Fund Funding Event);

               (v) the amount, if any, by which the Secondary Reserve Fund
      Required Amount exceeds the Secondary Reserve Fund Amount (after giving
      effect to any deposits to the Secondary Reserve Fund and the withdrawal of
      the Secondary Reserve Fund Draw Amount for such Distribution Date).

      (c) On each Determination Date, the Master Servicer shall instruct the
Indenture Trustee in writing to apply (or cause to be applied) on the related
Distribution Date, (i) the Available Funds for such Distribution Date, together
with, in the case of the Distribution Date following the Collection Period in
which the Pre-Funding Period ends, only, any Pre-Funding Account Amount as of
the end of the Pre-Funding Period as set forth the in last paragraph of Section
2.08(b) of the Indenture, to make the related payments and deposits set forth in
Section 2.08 of the Indenture and (ii) on any Distribution Date following the
occurrence of a Secondary Reserve Fund Funding Event, the Secondary Reserve Fund
Draw Amount to be applied in accordance with Section 4.03(e).

      Section 4.10.  Pre-Funding Account.

      (a) On or prior to the day that is three Business Days following each
Subsequent Cutoff Date, the Master Servicer shall calculate the aggregate
principal balance of the Subsequent Receivables to be transferred to the Issuer
on the related Subsequent Transfer Date

                                       46
<PAGE>

(as of such Subsequent Cutoff Date). The Master Servicer shall instruct the
Indenture Trustee in writing to distribute an amount equal to the product of (i)
100.00% minus the Initial Overcollateralization Percentage and (ii) the
aggregate principal balance of the related Subsequent Receivables (as of such
Subsequent Cutoff Date), from amounts on deposit in the Pre-Funding Account, to
the Depositor on such Subsequent Transfer Date to purchase the Subsequent
Receivables from the Seller. The Depositor will in turn transfer the related
Subsequent Receivables to the Issuer on such Subsequent Transfer Date, at which
time such Subsequent Receivables will become part of the Trust Property.

      (b) If the amount on deposit in the Pre-Funding Account has not been
reduced to zero by the end of the Pre-Funding Period, on the first Deposit Date
following the Collection Period in which the Pre-Funding Period ends, the Master
Servicer shall instruct the Indenture Trustee in writing to withdraw the
Pre-Funding Account Amount from the Pre-Funding Account on such Deposit Date and
to deposit such funds into the Note Payment Account pursuant to Section 4.06.

      (c) Amounts on deposit in the Pre-Funding Account shall, to the extent
permitted by applicable law, rules and regulations, be invested, as directed in
writing by the Master Servicer, by the bank or trust company then maintaining
the Pre-Funding Account in Permitted Investments that mature not later than the
Business Day following the date of investment. All such Permitted Investments
shall be held to maturity. All interest and other income (net of losses and
investment expenses) on funds on deposit in the Pre-Funding Account shall be
calculated by the Master Servicer in accordance with Section 4.06(b) and
deposited into the Collection Account on the Deposit Date.

      Section 4.11.  Negative Carry Account.

      (a) On each Determination Date, the Master Servicer will determine the
Negative Carry Account Draw Amount, if any, for the related Distribution Date.
If the Negative Carry Account Draw Amount for any Distribution Date is greater
than zero, the Indenture Trustee will withdraw, or cause to be withdrawn, that
amount, up to the Negative Carry Account Amount from the Reserve Fund, and
transfer the amount withdrawn to the Collection Account on the Deposit Date.

      (b) On the Deposit Date relating to the Distribution Date following the
Collection Period in which the Pre-Funding Period ends, the Master Servicer
shall instruct the Indenture Trustee in writing to withdraw the Negative Carry
Account Amount from the Negative Carry Account on such Deposit Date and to
deposit such funds into the Collection Account pursuant to Section 4.06.

      (c) Amounts on deposit in the Negative Carry Account shall, to the extent
permitted by applicable law, rules and regulations, be invested, as directed in
writing by the Master Servicer, by the bank or trust company then maintaining
the Negative Carry Account in Permitted Investments that mature not later than
the Deposit Date following the date of investment. All such Permitted
Investments shall be held to maturity.

                                       47
<PAGE>

      Section 4.12.  Statements to Securityholders.

      (a) On or before each Determination Date, the Master Servicer shall
provide to the Owner Trustee (with copies to the Depositor and the Indenture
Trustee) to forward to each Certificateholder of record, and to the Indenture
Trustee, to forward or otherwise provide access via the internet to each
Noteholder of record (with copies to each Rating Agency), a statement, based on
the related Master Servicer's Certificate setting forth the information as to
the Securities with respect to the related Distribution Date and Collection
Period, in substantially the form of Exhibit B, to the extent applicable.

      (b) Within the prescribed period of time for tax reporting purposes after
the end of each calendar year during the term of the Issuer, but not later than
the latest date permitted by law, the related Trustee, upon receipt thereof,
shall mail to each Person who at any time during such calendar year shall have
been a Securityholder, a statement, prepared by the Master Servicer or the
Seller, containing certain information for such calendar year or, in the event
such Person shall have been a Securityholder during a portion of such calendar
year, for the applicable portion of such year, for the purposes of such
Securityholder's preparation of federal income tax returns. In addition, the
Master Servicer or the Seller shall furnish to the Trustees for distribution to
such Person at such time any other information necessary under applicable law
for the preparation of such income tax returns.

                                       48
<PAGE>

                                  ARTICLE FIVE

                                  THE DEPOSITOR

      Section 5.01. Representations and Warranties of Depositor. The Depositor
makes the following representations and warranties on which the Issuer is deemed
to have relied in acquiring the Trust Property. The representations and
warranties speak as of the date of execution and delivery of this Agreement, as
of the Closing Date and as of each Subsequent Transfer Date, and shall survive
the sale, transfer, assignment and conveyance of the Trust Property to the
Issuer and the pledge thereof to the Indenture Trustee pursuant to the
Indenture.

            (a) Organization and Good Standing. 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 Nevada, with power and authority
      to own its properties and to conduct its business as such properties are
      currently owned and such business is presently conducted, and had at all
      relevant times, and has, power, authority and legal right to acquire, own
      and sell the Receivables.

            (b) Due Qualification. 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, in the reasonable judgment of the Depositor, materially and
      adversely affect the performance by the Depositor of its obligations
      under, or the validity or enforceability of, this Agreement, each other
      Basic Document to which the Depositor is a party, the Receivables, the
      Notes or the Certificates.

            (c) Power and Authority. 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 the
      power and authority to sell, assign, transfer and convey the property to
      be transferred to and deposited with the Issuer and has duly authorized
      such sale, assignment, transfer and conveyance by all necessary limited
      liability company action; and the execution, delivery and performance of
      this Agreement and each other Basic Document to which the Depositor is a
      party has been duly authorized by the Depositor by all necessary limited
      liability company action.

            (d) Valid Sale; Binding Obligation. This Agreement effects a valid
      sale, transfer, assignment and conveyance to the Issuer of the Receivables
      and the other Trust Property, enforceable against all creditors of and
      purchasers from the Depositor. Each of this Agreement and each other Basic
      Document to which the Depositor is a party constitutes a legal, valid and
      binding obligation of the Depositor enforceable against the Depositor in
      accordance with its terms, except as enforceability may be subject to or
      limited by bankruptcy, insolvency, reorganization, moratorium or other
      similar laws affecting the enforcement of creditors' rights in general and
      by general principles of equity, regardless of whether such enforceability
      shall be considered in a proceeding in equity or at law.

                                       49
<PAGE>

            (e) No Violation. The execution, delivery and performance by the
      Depositor of this Agreement and the other Basic Documents to which the
      Depositor is a party and the consummation of the transactions contemplated
      hereby and thereby and the fulfillment of the terms hereof and thereof
      does not conflict with, result in any breach of any of the terms and
      provisions of, nor constitute (with or without notice or lapse of time, 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, or both) a default under, any indenture, agreement or other
      instrument to which the Depositor is a party or by which it shall be bound
      or to which any of its properties is 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 this
      Agreement); nor violate any law or, to the Depositor's knowledge, any
      order, rule or regulation applicable to the Depositor 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) No Proceedings. 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 or the Securities, (ii) seeking to prevent the
      issuance of the Securities or the consummation of any of the transactions
      contemplated by the Basic Documents, (iii) seeking any determination or
      ruling that, in the reasonable judgment of the Depositor, would materially
      and adversely affect the performance by the Depositor of its obligations
      under, or the validity or enforceability of, the Basic Documents, the
      Receivables or the Securities or (iv) relating to the Depositor and which
      might adversely affect the federal income tax attributes of the Issuer or
      the Securities.

      Section 5.02.  Liability of Depositor; Indemnities.

      (a) The Depositor shall be liable in accordance herewith only to the
extent of the obligations specifically undertaken by the Depositor under this
Agreement.

      (b) The Depositor shall indemnify, defend and hold harmless the Issuer,
the Owner Trustee and the Indenture Trustee from and against any taxes that may
at any time be asserted against any such Person with respect to the transactions
contemplated by the Basic Documents, including any sales, gross receipts, gross
margin, general corporation, tangible personal property, privilege or license
taxes (but not including any taxes asserted with respect to, and as of the date
of the sale of the Receivables to the Issuer or the issuance and original sale
of the Securities, or federal or State income taxes arising out of distributions
on the Securities), and all costs and expenses in defending against such taxes.

      (c) The Depositor shall indemnify, defend and hold harmless the Issuer,
the Trustees and the Securityholders from and against any loss, liability,
claim, damage or expense incurred by reason of the Depositor's willful
misfeasance, bad faith or negligence (other than errors in

                                       50
<PAGE>

judgment) in the performance of its duties under this Agreement or any other
Basic Document to which it is a party, or by reason of reckless disregard of its
obligations and duties under this Agreement or any other Basic Document to which
it is a party.

      (d) The Depositor shall indemnify, defend and hold harmless the Trustees
from and against all losses, liabilities, claims, damages or expenses arising
out of or incurred in connection with the acceptance or performance of the
trusts and duties contained herein, in the Trust Agreement (in the case of the
Owner Trustee) and in the Indenture (in the case of the Indenture Trustee),
except to the extent that such loss, liability, claim, damage or expense (i)
shall be due to the willful misfeasance, bad faith or negligence of the Owner
Trustee or the Indenture Trustee, as applicable, (ii) in the case of the Owner
Trustee, shall arise from the breach by the Owner Trustee of any of its
representations or warranties set forth in the Trust Agreement, (iii) in the
case of the Indenture Trustee, shall arise from the breach by the Indenture
Trustee of any of its representations and warranties set forth in the Indenture
or shall arise out of or be incurred in connection with the performance by the
Indenture Trustee of duties of a Successor Master Servicer hereunder, (iv) shall
be one as to which the Master Servicer is required to indemnify the Owner
Trustee or the Indenture Trustee, as the case may be, or (v) relates to any tax
other than the taxes with respect to which the Master Servicer shall be required
to indemnify the Owner Trustee or the Indenture Trustee, as the case may be.

      (e) The Depositor shall pay any and all taxes levied or assessed upon all
or any part of the Trust Property.

      (f) Indemnification under this Section shall survive the resignation or
removal of the Owner Trustee or the Indenture Trustee, as the case may be, and
the termination of this Agreement and shall include reasonable fees and expenses
of counsel and expenses of litigation. If the Depositor shall have made any
indemnity payments pursuant to this Section and the Person to or on behalf of
whom such payments are made thereafter shall collect any of such amounts from
others, such Person shall promptly repay such amounts to the Depositor, without
interest. Notwithstanding anything to the contrary contained herein, the
Depositor shall only be required to pay (i) any fees, expenses, indemnities or
other liabilities that it may incur under the Basic Documents from funds
available pursuant to, and in accordance with, the payment priorities set forth
in this Agreement and the other Basic Documents and (ii) to the extent the
Depositor has additional funds available (other than funds described in clause
(i)) that would be in excess of amounts that would be necessary to pay the debt
and other obligations of the Depositor in accordance with the Depositor's
certificate of formation, operating agreement and all financing documents to
which the Depositor is a party. The agreement set forth in the preceding
sentence shall constitute a subordination agreement for purposes of Section
510(a) of the Bankruptcy Code. In addition, no amount owing by the Depositor
hereunder in excess of liabilities that it is required to pay in accordance with
the preceding sentence shall constitute a "claim" (as defined in Section 101(5)
of the Bankruptcy Code) against it.

      Section 5.03. Merger, Consolidation or Assumption of the Obligations of
Depositor; Certain Limitations.

      (a) Any Person (i) into which the Depositor shall be merged or
consolidated, (ii) resulting from any merger, conversion or consolidation to
which the Depositor shall be a

                                       51
<PAGE>

party or (iii) that shall succeed by purchase and assumption to all or
substantially all of the business of the Depositor, which Person in any of the
foregoing cases executes an agreement of assumption to perform every obligation
of the Depositor under this Agreement, shall be the successor to the Depositor
under this Agreement without the execution or filing of any other document or
any further act on the part of any of the parties to this Agreement; provided,
however, that (A) the Depositor shall have delivered to the Trustees an
Officer's Certificate and an Opinion of Counsel each stating that such merger,
conversion, consolidation or succession and such agreement of assumption comply
with this Section, (B) the Depositor shall have delivered to the Trustees an
Opinion of Counsel stating that, in the opinion of such counsel, either (1) all
financing statements and continuation statements and amendments thereto have
been authorized and filed that are necessary to fully preserve and protect the
interest of the Issuer and the Indenture Trustee, respectively, in the
Receivables, and reciting the details of such filings or referring to prior
Opinions of Counsel in which such details are given, or (2) no such action shall
be necessary to fully preserve and protect such interest and (C) the Rating
Agency Condition shall have been satisfied. Notwithstanding anything to the
contrary contained herein, the execution of the foregoing agreement of
assumption and compliance with clauses (A), (B) and (C) above shall be
conditions to the consummation of the transactions referred to in clauses (i),
(ii) and (iii) above.

      (b) (i) Subject to paragraph (ii) below, the purpose of the Depositor
shall be to engage in any lawful activity for which a limited liability company
may be organized under the general limited liability company law of the State of
Nevada other than the banking business, the trust company business or the
practice of a profession not permitted to be incorporated by Chapter 86 of the
Nevada Revised Statutes (2005).

               (ii) Notwithstanding paragraph (b)(i) above, the purpose of the
      Depositor shall be limited to the conduct or promotion of the following
      activities:

                  (A) to acquire retail installment sales contracts, installment
            loans, purchase money notes or other notes between motor vehicle
            dealers or lenders and purchasers of new and used automobiles,
            minivans, sport utility vehicles, light-duty trucks, motorcycles or
            commercial vehicles (the "Motor Vehicle Receivables");

                  (B) to act as settlor or grantor of one or more trusts or
            special purpose entities (each, a "Securitization Trust") formed
            pursuant to a trust agreement or other agreement for the purpose of
            issuing one or more series or classes of certificates, bonds, notes
            or other evidences of interest or indebtedness (collectively, the
            "Motor Vehicle Securities") secured by or representing beneficial
            interests in the Motor Vehicle Receivables;

                  (C) to acquire, lease, own, hold, sell, transfer, convey,
            dispose of, pledge, assign, borrow money against, finance, refinance
            or otherwise deal with, publicly or privately and whether with
            unrelated third parties or with affiliated entities, retail
            installment sales contracts, installment loans, purchase money notes
            or other notes between motor vehicle dealers or lenders and
            purchasers of Motor Vehicle Receivables;

                                       52
<PAGE>

                  (D) to acquire Motor Vehicle Securities or other property of a
            Securitization Trust (including remainder interests in collateral or
            reserve accounts) or any interest in any of the foregoing;

                  (E) to issue, authorize, sell and deliver Motor Vehicle
            Securities or other instruments secured or collateralized by the
            Motor Vehicle Securities;

                  (F) to own equity interests in other limited liability
            companies or partnerships whose purposes are substantially
            restricted to those described in clauses (A) through (E) above;

                  (G) to borrow money other than pursuant to clause (C) above,
            but only to the extent that such borrowing is permitted by the terms
            of the transactions contemplated by clauses (A) through (F) above;
            and

                  (H) to (1) negotiate, authorize, execute, deliver or assume or
            perform the obligations under any agreement, instrument or document
            relating to the activities set forth in clauses (A) through (G)
            above, including the Basic Documents and (2) engage in any lawful
            act or activity and to exercise any powers permitted to limited
            liability companies organized under the laws of the State of Nevada
            that are incidental to and necessary, convenient or advisable for
            the accomplishment of the above-mentioned purposes, including the
            entering into of interest rate or basis swap, cap, floor or collar
            agreements, currency exchange agreements or similar hedging
            transactions and referral, management, servicing and administration
            agreements.

                  So long as any outstanding debt of the Depositor or securities
            are rated by any nationally recognized statistical rating
            organization, the Depositor shall not issue notes or otherwise
            borrow money unless (A) the Depositor has made a written request to
            the related nationally recognized statistical rating organization to
            issue notes or incur borrowings, which notes or borrowings are rated
            by the related nationally recognized statistical rating organization
            the same as or higher than the rating afforded any outstanding rated
            debt or securities, or (B) such notes or borrowings (1) are fully
            subordinated (and which shall provide for payment only after payment
            in respect of all outstanding rated debt or securities) or are
            nonrecourse against any assets of the Depositor other than the
            assets pledged to secure such notes or borrowings, (2) do not
            constitute a claim against the Depositor in the event such assets
            are insufficient to pay such notes or borrowings and (3) where such
            notes or borrowings are secured by the rated debt or securities, are
            fully subordinated (and which shall provide for payment only after
            payment in respect of all outstanding rated debt or securities) to
            such rated debt or securities.

      (c) Notwithstanding any other provision of this Section and any provision
of law, the Depositor shall not do any of the following:

               (i) engage in any business or activity other than as set forth in
      Section 5.03(b);

                                       53
<PAGE>

               (ii) without the unanimous written consent of the members of the
      Depositor and the members of the Board of Directors of the Depositor
      (including all independent directors of the Depositor), (A) consolidate or
      merge the Depositor with or into any Person or sell all or substantially
      all of the assets of the Depositor, (B) institute proceedings to have the
      Depositor be adjudicated bankrupt or insolvent, or consent to the
      institution of bankruptcy or insolvency proceedings against Depositor, (C)
      file a petition seeking, or consent to, reorganization or relief with
      respect to the Depositor under any applicable federal or state law
      relating to bankruptcy, (D) consent to the appointment of a receiver,
      liquidator, assignee, trustee, sequestrator or other similar official of
      the Depositor or a substantial part of its property, (E) make any
      assignment for the benefit of creditors of the Depositor, (F) admit in
      writing the Depositor's inability to pay its debts generally as they
      become due, (G) take any action in furtherance of any action set forth in
      clauses (A) through (F) above or (H) to the fullest extent permitted by
      law, dissolve or liquidate the Depositor; or

               (iii) change the current number of independent special members
      under the limited liability company agreement of the Depositor.

      (d) The Depositor shall not amend its organizational documents except in
accordance with the provisions thereof.

      Section 5.04. Limitation on Liability of Depositor and Others. The
Depositor and any director or officer or employee or agent of the Depositor may
rely in good faith on any document of any kind, prima facie properly executed
and submitted by any Person respecting any matters arising hereunder. The
Depositor and any director or officer or employee or agent of the Depositor
shall be reimbursed by the Owner Trustee or the Indenture Trustee, as the case
may be, for any contractual damages, liability or expense incurred by reason of
the Owner Trustee's or the Indenture Trustee's willful misfeasance, bad faith or
negligence (except for errors in judgment) in the performance of their
respective duties hereunder, or by reason of reckless disregard of their
respective obligations and duties hereunder. The Depositor shall not be under
any obligation to appear in, prosecute or defend any legal action that shall not
be incidental to its obligations under this Agreement, and that in its opinion
may involve it in any expense or liability. The indemnities contained in this
Section shall survive the resignation or termination of the Owner Trustee or the
termination of this Agreement.

      Section 5.05. Depositor Not to Resign. Subject to the provisions of
Section 5.03, the Depositor shall not resign from the obligations and duties
hereby imposed on it as Depositor hereunder.

      Section 5.06. Depositor May Own Securities. The Depositor and any of its
Affiliates may, in its individual or any other capacity, become the owner or
pledgee of Securities with the same rights as it would have if it were not the
Depositor or an Affiliate of the Depositor, except as otherwise expressly
provided herein or in any other Basic Document (including in the definition of
the term "Note Balance"). Except as otherwise expressly provided herein or in
the other Basic Documents (including in the definition of the term "Note
Balance"), Securities so owned by or pledged to the Depositor or such Affiliate
shall have an equal and proportionate benefit under the

                                       54
<PAGE>

provisions of this Agreement and the other Basic Documents, without preference,
priority or distinction as among the Notes and the Certificates as the case may
be.

                                       55
<PAGE>

                                   ARTICLE SIX

                               THE MASTER SERVICER

      Section 6.01. Representations and Warranties of Master Servicer. The
Master Servicer makes the following representations and warranties on which the
Issuer is deemed to have relied in acquiring the Trust Property. The
representations and warranties speak as of the date of execution and delivery of
this Agreement, as of the Closing Date and as of each Subsequent Transfer Date,
and shall survive the sale, transfer, assignment and conveyance of the Trust
Property to the Issuer and the pledge thereof to the Indenture Trustee pursuant
to the Indenture:

      (a) Organization and Good Standing. The Master Servicer is a national
banking association duly organized and validly existing as a banking institution
under the laws of the United States and continues to hold a valid certificate to
do business as such. It is duly authorized to own its properties and transact
its business and is in good standing in each jurisdiction in which the character
of the business transacted by it or any properties owned or leased by it
requires such authorization and in which the failure to be so authorized would
have a material adverse effect on its business, properties, assets, or condition
(financial or other) and those of its subsidiaries, considered as one
enterprise. The Master Servicer has, and at all relevant times had, the power,
authority and legal right to service the Receivables and to hold the Receivable
Files as custodian on behalf of the Issuer.

      (b) Due Qualification. The Master Servicer is duly qualified to do
business 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, in the reasonable judgment of the Master Servicer,
materially and adversely affect the performance by the Master Servicer of its
obligations under, or the validity or enforceability of, this Agreement, each
other Basic Document to which the Master Servicer is a party, the Receivables,
the Notes or the Certificates.

      (c) Power and Authority. The Master Servicer 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; and the execution, delivery and
performance of this Agreement and each other Basic Document to which it is a
party have been duly authorized by the Master Servicer by all necessary action.

      (d) Binding Obligation. This Agreement and each other Basic Document to
which the Master Servicer is a party constitute legal, valid and binding
obligations of the Master Servicer, enforceable against the Master Servicer in
accordance with their respective terms, except that such enforceability may be
subject to bankruptcy, insolvency, reorganization, moratorium, fraudulent
conveyance, fraudulent transfer and other similar laws relating to or affecting
creditors' rights generally, and creditors of national banking associations and
financial institutions the accounts of which are insured by the Federal Deposit
Insurance Corporation in particular, and to general equitable principles
(regardless of whether considered in a proceeding in equity or at law),
including concepts of commercial reasonableness, good faith and fair dealing and
the possible unavailability of specific performance or injunctive relief.

                                       56
<PAGE>

      (e) No Violation. The execution, delivery and performance by the Master
Servicer of this Agreement and each other Basic Document to which the Master
Servicer is a party, the consummation of the transactions contemplated hereby
and thereby and the fulfillment of their respective terms shall not conflict
with, result in any breach of any of the terms and provisions of, or constitute
(with or without notice or lapse of time or both) a default under, the articles
of association or bylaws of the Master Servicer, or any material indenture,
agreement, mortgage, deed of trust or other instrument to which the Master
Servicer is a party, by which the Master Servicer is bound or to which any of
its properties are subject; or result in the creation or imposition of any Lien
upon any of its properties pursuant to the terms of any such indenture,
agreement, mortgage, deed of trust or other instrument, other than this
Agreement and the other Basic Documents, or violate any law, order, rule or
regulation applicable to the Master Servicer or its properties of any federal or
State regulatory body, court, administrative agency or other governmental
instrumentality having jurisdiction over the Master Servicer or any of its
properties.

      (f) No Proceedings. There are no proceedings or investigations pending or,
to the knowledge of the Master Servicer, threatened, against the Master Servicer
before any court, regulatory body, administrative agency or other tribunal or
governmental instrumentality having jurisdiction over the Master Servicer or its
properties: (i) asserting the invalidity of this Agreement or any of the other
Basic Documents, (ii) seeking to prevent the issuance of the Securities 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, in
the reasonable judgment of the Master Servicer, would materially and adversely
affect the performance by it of its obligations under, or the validity or
enforceability of, this Agreement or the Receivables or (iv) seeking to
adversely affect the federal income tax or other federal, State or local tax
attributes of the Securities.

      Section 6.02. Liability of Master Servicer; Indemnities. The Master
Servicer shall be liable in accordance herewith only to the extent of the
obligations specifically undertaken by the Master Servicer under this Agreement.
Such obligations shall include the following:

            (a) The Master Servicer shall indemnify, defend and hold harmless
      the Issuer, the Trustees, the Securityholders and the Depositor from and
      against all losses, liabilities, claims, damages and expenses arising out
      of or incurred in connection with the use, ownership or operation by the
      Master Servicer or any Affiliate of the Master Servicer of a Financed
      Vehicle.

            (b) The Master Servicer shall indemnify, defend and hold harmless
      the Issuer, the Depositor and the Trustees from and against any taxes that
      may at any time be asserted against any such Person as a result of or
      relating to the transactions contemplated herein and in the other Basic
      Documents, including any sales, gross receipts, gross margin, general
      corporation, tangible personal property, privilege or license taxes (but
      not including any taxes asserted with respect to, and as of the date of,
      the sale of the Receivables to the Issuer or the issuance and original
      sale of the Securities, or federal or State income taxes arising out of
      distributions on the Securities) and costs and expenses in defending
      against such taxes.

                                       57
<PAGE>

            (c) The Master Servicer shall indemnify, defend and hold harmless
      the Issuer, the Trustees, the Securityholders and the Depositor from and
      against any loss, liability, claim, damage or expense incurred by reason
      of the Master Servicer's willful misfeasance, bad faith or negligence in
      the performance of its duties under this Agreement or any other Basic
      Document to which it is a party or by reason of a reckless disregard of
      its obligations and duties under this Agreement or any other Basic
      Document to which it is a party.

            (d) The Master Servicer shall indemnify, defend and hold harmless
      the Trustees and their respective officers, directors, employees and
      agents from and against all losses, liabilities, claims, damages and
      expenses arising out of or incurred in connection with the acceptance or
      performance of the trusts and duties herein and contained in the Trust
      Agreement (in the case of the Owner Trustee) and contained in the
      Indenture (in the case of the Indenture Trustee), except to the extent
      that such loss, liability, claim, damage or expense: (i) shall be due to
      the willful misfeasance, bad faith or negligence (except for errors in
      judgment) of the Owner Trustee or the Indenture Trustee, as applicable,
      (ii) in the case of the Owner Trustee, shall arise from the breach by the
      Owner Trustee of any of its representations or warranties set forth in
      Section 7.03 of the Trust Agreement, (iii) in the case of the Indenture
      Trustee, shall arise from the breach by the Indenture Trustee of any of
      its representations and warranties set forth in the Indenture or shall
      arise out of or be incurred in connection with the performance by the
      Indenture Trustee of the duties of a Successor Master Servicer hereunder
      or (iv) relates to any tax other than to the taxes with respect to which
      either the Depositor or the Master Servicer shall be required to indemnify
      the Owner Trustee or the Indenture Trustee, as applicable.

            (e) The Master Servicer shall pay the Owner Trustee compensation,
      reimbursement or other payments owed to it pursuant to Sections 8.01 and
      8.02 of the Trust Agreement.

      In addition to the foregoing indemnities, if the Owner Trustee or the
Indenture Trustee is entitled to indemnification by the Depositor pursuant to
Section 5.02 and the Depositor is unable for any reason to provide such
indemnification to the Owner Trustee or the Indenture Trustee, then the Master
Servicer shall be liable for any indemnification that the Owner Trustee or the
Indenture Trustee is entitled to under Section 5.02. For purposes of this
Section, in the event of a termination of the rights and obligations of the
Master Servicer (or any Successor Master Servicer) pursuant to Section 7.01 or a
resignation by such Master Servicer pursuant to Section 6.05, such Master
Servicer shall be deemed to be the Master Servicer pending appointment of a
Successor Master Servicer (other than the Indenture Trustee) pursuant to Section
7.02. Indemnification under this Section by the Master Servicer (or any
Successor Master Servicer), with respect to the period such Person was (or was
deemed to be) the Master Servicer, shall survive the termination of each Person
as Master Servicer or a resignation by such Person as Master Servicer, as well
as the resignation or removal of the Owner Trustee or the Indenture Trustee, as
the case may be, or the termination of this Agreement and shall include
reasonable fees and expenses of counsel and expenses of litigation. If the
Master Servicer shall have made any indemnity payments pursuant to this Section
and the Person to or on behalf of

                                       58
<PAGE>

whom such payments are made thereafter collects any of such amounts from others,
such Person shall promptly repay such amounts to the Master Servicer, as the
case may be, without interest.

      Section 6.03. Merger, Consolidation or Assumption of the Obligations of
Master Servicer. Any Person (i) into which the Master Servicer shall be merged
or consolidated, (ii) which may result from any merger, conversion or
consolidation to which the Master Servicer shall be a party or (iii) which may
succeed to all or substantially all of the business of the Master Servicer,
which Person in any of the foregoing cases is an Eligible Servicer and executes
an agreement of assumption to perform every obligation of the Master Servicer
under this Agreement, shall be the successor to the Master Servicer under this
Agreement without the execution or filing of any other document or any further
act on the part of any of the parties hereto; provided, however, (a) the Master
Servicer shall have delivered to the Depositor and the Trustees an Officer's
Certificate and an Opinion of Counsel each stating that such merger, conversion
or consolidation and such agreement of assumption comply with this Section and
(b) the Master Servicer shall have delivered to the Depositor and the Trustees
an Opinion of Counsel stating that, in the opinion of such counsel, either (A)
all financing statements and continuation statements and amendments thereto have
been authorized and filed that are necessary to preserve and protect the
interest of the Issuer and the Indenture Trustee, respectively, in the assets of
the Issuer and reciting the details of such filings or referring to prior
Opinions of Counsel in which such details are given or (B) no such action shall
be necessary to preserve and protect such interest. Notwithstanding anything to
the contrary contained herein, the execution of the foregoing agreement of
assumption and compliance with clauses (a) and (b) above shall be conditions to
the consummation of the transactions referred to in clauses (i), (ii) and (iii)
above. The Master Servicer shall provide prior written notice of any merger,
conversion, consolidation or succession pursuant to this Section to the
Trustees, the Rating Agencies and the Depositor. The Master Servicer shall
provide such information in writing as reasonably requested by the Depositor to
allow the Depositor to comply with its Exchange Act reporting obligations with
respect to a Successor Master Servicer.

      Section 6.04. Limitation on Liability of Master Servicer and Others.

      (a) Neither the Master Servicer nor any of its directors, officers,
employees or agents shall be under any liability to the Issuer or any
Securityholders for any action taken or for refraining from the taking of any
action pursuant hereto, or for errors in judgment; provided, however, that this
provision shall not protect the Master Servicer or any such Person against any
liability that would otherwise be imposed by reason of willful misfeasance, bad
faith or negligence in the performance of duties or by reason of reckless
disregard of obligations and duties hereunder. The Master Servicer and any of
its respective directors, officers, employees or agents may rely in good faith
on any document of any kind prima facie properly executed and submitted by any
Person in respect of any matters arising under this Agreement.

      (b) Except as provided herein, the Master Servicer shall not be under any
obligation to appear in, prosecute or defend any legal action that shall not be
incidental to its duties to administer and service the Receivables in accordance
with this Agreement, and that in its opinion may involve it in any expense or
liability; provided, however, that the Master Servicer may undertake any
reasonable action that it may deem necessary or desirable in respect of this
Agreement and the rights and duties of the parties to this Agreement and the
interests of the Noteholders and the Certificateholders under this Agreement. In
such event, the legal expenses

                                       59
<PAGE>

and costs of such action and any liability resulting therefrom shall be
expenses, costs and liabilities of the Master Servicer.

      Section 6.05. Wachovia Bank Not to Resign as Master Servicer. Subject to
the provisions of Section 6.03, Wachovia Bank shall not resign from the
obligations and duties imposed on it pursuant hereto as Master Servicer under
this Agreement except upon determination that the performance of its duties
hereunder is no longer permissible under applicable law. Any such determination
permitting the resignation of the Master Servicer shall be evidenced by an
Opinion of Counsel to such effect delivered to the Depositor and the Trustees.
No such resignation shall become effective until the Indenture Trustee or a
Successor Master Servicer shall have (i) assumed the obligations and duties of
the Master Servicer in accordance with Section 7.02, (ii) become the
Administrator under the Administration Agreement pursuant to Section 1.20
thereof and (iii) provided such information in writing as reasonably requested
by the Depositor to allow the Depositor to comply with its Exchange Act
reporting obligations with respect to a Successor Master Servicer.

      Section 6.06. Master Servicer May Own Securities. The Master Servicer and
any of its Affiliates may, in its individual or other capacity, become the owner
or pledgee of Securities with the same rights as it would have if it were not
the Master Servicer or an Affiliate of the Master Servicer, except as otherwise
expressly provided herein or in any other Basic Document (including in the
definition of the term "Note Balance"). Except as otherwise expressly provided
herein or in the other Basic Documents (including in the definition of the term
"Note Balance"), Securities so owned by or pledged to the Master Servicer or
such Affiliate shall have an equal and proportionate benefit under the
provisions of this Agreement and the other Basic Documents, without preference,
priority or distinction as among the Notes and the Certificates, as the case may
be.

                                       60
<PAGE>

                                  ARTICLE SEVEN

                           SERVICER TERMINATION EVENTS

      Section 7.01.  Servicer Termination Events.  The occurrence of any one
of the following events shall constitute an event of servicing termination
hereunder (each, a "Servicer Termination Event"):

            (a) any failure by the Master Servicer to deliver to the Owner
      Trustee or the Indenture Trustee the Master Servicer's Certificate for any
      Collection Period, which failure shall continue unremedied beyond the
      earlier of three Business Days following the date such Master Servicer's
      Certificate was required to be delivered and the related Deposit Date, or
      any failure by the Master Servicer to make any required payment or deposit
      under this Agreement, which failure shall continue unremedied beyond the
      earlier of five Business Days following the date such payment or deposit
      was due and, in the case of a payment or deposit to be made no later than
      a Distribution Date or the related Deposit Date, such Distribution Date or
      Deposit Date, as applicable;

            (b) any failure by the Master Servicer to duly observe or to perform
      in any material respect any other covenant or agreement of the Master
      Servicer set forth in this Agreement, which failure shall materially and
      adversely affect the rights of the Depositor or the Noteholders and shall
      continue unremedied for a period of 60 days after the date on which
      written notice of such failure, requiring the same to be remedied, shall
      have been given (i) to the Master Servicer by the Depositor, the Owner
      Trustee or the Indenture Trustee or (ii) to the Depositor, the Master
      Servicer and the Trustees by the Holders of Notes evidencing not less than
      25% of the Note Balance of the Controlling Class (or, after the Notes have
      been paid in full, the holders of Certificates evidencing not less than
      25% of the aggregate Certificate Percentage Interests then outstanding);

            (c) any representation or warranty of the Master Servicer made in
      this Agreement, or in any certificate delivered pursuant hereto or in
      connection herewith, other than any representation or warranty relating to
      a Receivable that has been purchased by the Master Servicer, proving to
      have been incorrect in any material respect as of the time when the same
      shall have been made, and the circumstance or condition in respect of
      which such representation or warranty was incorrect shall not have been
      eliminated or otherwise cured for a period of 30 days after the date on
      which written notice of such circumstance or condition, requiring the same
      to be eliminated or cured, shall have been given (i) to the Master
      Servicer by the Depositor, the Owner Trustee or the Indenture Trustee or
      (ii) to the Depositor, the Master Servicer and the Trustees by the Holders
      of Notes evidencing not less than 25% of the Note Balance of the
      Controlling Class;

            (d) the entry of a decree or order by a court or agency or
      supervisory authority of competent jurisdiction for the appointment of a
      conservator, receiver, liquidator or trustee for the Master Servicer in
      any insolvency, readjustment of debt, marshalling of assets and
      liabilities or similar proceeding, or for the winding up or liquidation of
      its

                                       61
<PAGE>

      affairs, which decree or order continues unstayed and in effect for a
      period of 60 consecutive days; or

            (e) the consent by the Master Servicer to the appointment of a
      conservator, receiver, liquidator or trustee in any insolvency,
      readjustment of debt, marshalling of assets and liabilities or similar
      proceeding of or relating to the Master Servicer or relating to
      substantially all of its property, the admission in writing by the Master
      Servicer of its inability to pay its debts generally as they become due,
      the filing by the Master Servicer of a petition to take advantage of any
      applicable insolvency or reorganization statute, the making by the Master
      Servicer of an assignment for the benefit of its creditors or the
      voluntary suspension by the Master Servicer of payment of its obligations.

      If a Servicer Termination Event shall have occurred and not have been
remedied, either the Indenture Trustee or the Holders of Notes evidencing not
less than 51% of the Note Balance of the Controlling Class (or holders of
Certificates representing not less than 51% of the aggregate Certificate
Percentage Interests outstanding if the Notes are no longer Outstanding), in
each case by notice then given in writing to the Depositor, the Owner Trustee
and the Master Servicer (and to the Trustees if given by the Noteholders) (each,
a "Servicer Termination Notice") may terminate all the rights and obligations of
the Master Servicer under this Agreement; provided, however, that the
indemnification obligations of the Master Servicer under Section 6.02 shall
survive such termination. On or after the receipt by the Master Servicer of such
written notice, all authority and power of the Master Servicer under this
Agreement, whether with respect to the Notes, the Certificates, the Trust
Property or otherwise, shall, without further action, pass to and be vested in
the Indenture Trustee or such Successor Master Servicer as may be appointed
under Section 7.02; and, without limitation, the Trustees are hereby authorized
and empowered to execute and deliver, on behalf of the outgoing Master Servicer,
as attorney-in-fact or otherwise, any and all documents and other instruments,
and to do or accomplish all other acts or things necessary or appropriate to
effect the purposes of such notice of termination, whether to complete the
transfer and endorsement of the Receivable Files or the certificates of title to
the Financed Vehicles, or otherwise. The outgoing Master Servicer shall
cooperate with the Indenture Trustee, the Owner Trustee and such Successor
Master Servicer in effecting the termination of the responsibilities and rights
of the outgoing Master Servicer under this Agreement, including the transfer to
the Indenture Trustee or such Successor Master Servicer for administration by it
of all cash amounts that shall at the time be held by the outgoing Master
Servicer for deposit, or have been deposited by the outgoing Master Servicer, in
the Accounts or thereafter received with respect to the Receivables, all
Receivable Files and all information or documents that the Indenture Trustee or
such Successor Master Servicer may require. In addition, the Master Servicer
shall transfer its electronic records relating to the Receivables to the
Successor Master Servicer in such electronic form as the Successor Master
Servicer may reasonably request. All Transition Costs shall be paid by the
outgoing Master Servicer (or by the initial Master Servicer if the outgoing
Master Servicer is the Indenture Trustee acting on an interim basis) upon
presentation of reasonable documentation of such costs and expenses.

      The Trustees shall have no obligation to notify the Noteholders, the
Certificateholders or any other Person of the occurrence of any event specified
in this Section prior to the continuance of such event through the end of any
cure period specified in this Section.

                                       62
<PAGE>

      Section 7.02. Appointment of Successor Master Servicer. Upon the
resignation of the Master Servicer pursuant to Section 6.05 or the termination
of the Master Servicer pursuant to Section 7.01, the Indenture Trustee shall be
the successor in all respects to the Master Servicer in its capacity as Master
Servicer under this Agreement and shall be subject to all the obligations and
duties placed on the Master Servicer by the terms and provisions of this
Agreement, and shall provide such information in writing as reasonably requested
by the Depositor to allow the Depositor to comply with its Exchange Act
reporting obligations with respect to the Indenture Trustee in its capacity as
Successor Master Servicer; provided, however, that the Indenture Trustee, as
Successor Master Servicer, shall not, in any event, be required to make any
Advances pursuant to Section 4.04 and shall have no obligations pursuant to
Section 3.09 with respect to the fees and expenses of the Owner Trustee or the
Indenture Trustee, the fees and expenses of the Owner Trustee's attorneys or the
Indenture Trustee's attorneys, the fees and expenses of any custodian appointed
by the Trustees, the fees and expenses of Independent accountants or expenses
incurred in connection with distributions and reports to the Certificateholders
and the Noteholders. As compensation therefor, the Indenture Trustee shall be
entitled to such compensation (whether payable out of the Collection Account or
otherwise) as the Master Servicer would have been entitled to under this
Agreement if no such resignation or termination had occurred, except that all
collections on or in respect of the Receivables shall be deposited in the
Collection Account within two Business Days of receipt and shall not be retained
by the Master Servicer. Notwithstanding the foregoing, the Indenture Trustee
may, if it shall be unwilling so to act, or shall, if it is legally unable so to
act, appoint, or petition a court of competent jurisdiction to appoint, an
Eligible Servicer as the successor to the terminated Master Servicer under this
Agreement. In connection with such appointment, the Indenture Trustee may make
such arrangements for the compensation of such Successor Master Servicer out of
collections on or in respect of the Receivables as it and such successor shall
agree; provided, however, that such compensation shall not be greater than that
payable to Wachovia Bank as initial Master Servicer hereunder without the prior
consent of the Holders of Notes evidencing not less than 51% of the Note Balance
of the Controlling Class (or holders of Certificates representing not less than
51% of the aggregate Certificate Percentage Interests then outstanding if the
Notes are no longer Outstanding). The Indenture Trustee and such successor shall
take such action, consistent with this Agreement, as shall be necessary to
effectuate any such succession, including providing such information in writing
as reasonably requested by the Depositor to allow the Depositor to comply with
its Exchange Act reporting obligations with respect to such Successor Master
Servicer. The Indenture Trustee shall not be relieved of its duties as Successor
Master Servicer under this Section until a newly appointed Master Servicer shall
have assumed the obligations and duties of the terminated Master Servicer under
this Agreement. Notwithstanding anything to the contrary contained herein, in no
event shall the Indenture Trustee be liable for any servicing fee or for any
differential in the amount of the servicing fee paid hereunder and the amount
necessary to induce any Successor Master Servicer to act as Successor Master
Servicer hereunder.

      Section 7.03.  Effect of Servicing Transfer.

      (a) After a transfer of servicing hereunder, the Indenture Trustee or
Successor Master Servicer shall notify the Obligors to make directly to the
Successor Master Servicer payments that are due under the Receivables after the
effective date of such transfer.

                                       63
<PAGE>

      (b) Except as provided in Section 7.02, after a transfer of servicing
hereunder, the outgoing Master Servicer shall have no further obligations with
respect to the administration, servicing, custody or collection of the
Receivables and the Successor Master Servicer shall have all of such
obligations, except that the outgoing Master Servicer will transmit or cause to
be transmitted directly to the Successor Master Servicer for its own account,
promptly on receipt and in the same form in which received, any amounts or items
held by the outgoing Master Servicer (properly endorsed where required for the
Successor Master Servicer to collect any such items) received as payments upon
or otherwise in connection with the Receivables.

      (c) Any Successor Master Servicer shall provide the Depositor with access
to the Receivable Files and to the Successor Master Servicer's records (whether
written or automated) with respect to the Receivable Files. Such access shall be
afforded without charge, but only upon reasonable request and during normal
business hours at the offices of the Successor Master Servicer. Nothing in this
Section shall affect the obligation of a Successor Master Servicer to observe
any applicable law prohibiting disclosure of information regarding the Obligors,
and the failure of the Master Servicer to provide access to information as a
result of such obligation shall not constitute a breach of this Section.

      (d) Any transfer of servicing hereunder shall not constitute an assumption
by the related Successor Master Servicer of any liability of the related
outgoing Master Servicer arising out of any breach by such outgoing Master
Servicer of such outgoing Master Servicer's duties hereunder prior to such
transfer of servicing.

      Section 7.04. Notification to Noteholders, Certificateholders and Rating
Agencies. Upon any notice of a Servicer Termination Event or upon any
termination of, or any appointment of a successor to, the Master Servicer
pursuant to this Article, the Indenture Trustee shall give prompt written notice
thereof to the Noteholders and the Owner Trustee shall give prompt written
notice thereof to the Certificateholders and to the Rating Agencies.

      Section 7.05. Waiver of Past Servicer Termination Events. The Noteholders
evidencing not less than 51% of the Note Balance of the Controlling Class may,
on behalf of all Noteholders, waive any Servicer Termination Event and its
consequences, except an event resulting from the failure to make any required
deposits to or payments from the Collection Account, the Note Payment Account,
the Certificate Payment Account, the Reserve Fund, the Secondary Reserve Fund,
the Pre-Funding Account or the Negative Carry Account in accordance with this
Agreement. Upon any such waiver of a Servicer Termination Event, such event
shall cease to exist, and shall be deemed to have been remedied for every
purpose of this Agreement. No such waiver shall extend to any subsequent or
other event or impair any right arising therefrom, except to the extent
expressly so waived.

      Section 7.06. Repayment of Advances. If the identity of the Master
Servicer shall change, the outgoing Master Servicer shall be entitled to receive
reimbursement for outstanding and unreimbursed Advances made pursuant to Section
4.04 by the outgoing Master Servicer.

                                       64
<PAGE>

                                  ARTICLE EIGHT

                                   TERMINATION

      Section 8.01.  Optional Purchase of All Receivables.

      (a) If, as of the last day of any Collection Period, the Pool Balance
shall be less than or equal to 10% of the Cutoff Date Pool Balance, the Seller
shall have the option to purchase on the following Distribution Date the Owner
Trust Estate, other than the Collection Account, the Note Payment Account, the
Certificate Payment Account, the Reserve Fund, the Secondary Reserve Fund, the
Pre-Funding Account and the Negative Carry Account. To exercise such option, the
Seller shall notify the Depositor, the Master Servicer, the Owner Trustee, the
Indenture Trustee and the Rating Agencies, no later than 30 days prior to the
Distribution Date on which such repurchase is to be effected and shall deposit
into the Collection Account on the related Deposit Date an amount equal to the
lesser of the (i) fair market value of the Receivables and (ii) aggregate
Purchase Amount for the Receivables (including Receivables that became Defaulted
Receivables during the related Collection Period); provided, however, that the
Seller shall not be permitted to exercise such option unless the amount to be
deposited in the Collection Account (together with amounts on deposit in the
Reserve Fund, the Secondary Reserve Fund and the Collection Account) pursuant to
this Section is at least equal to the sum of all amounts due to the Master
Servicer under this Agreement plus the Note Balance plus all accrued but unpaid
interest (including any overdue interest) on the Notes plus all amounts due to
the Master Servicer for any outstanding and unreimbursed Advances and
Nonrecoverable Advances plus all accrued but unpaid Total Trustee Fees. Upon
such payment, the Seller shall succeed to and own all interests in and to the
Issuer. The aggregate amount so deposited in respect of such Distribution Date,
plus, to the extent necessary, all amounts in the Reserve Fund and the Secondary
Reserve Fund, if any, shall be used to make payments in full to the Noteholders
in the manner set forth in Article Four.

      (b) Following the satisfaction and discharge of the Indenture and the
payment in full of the principal of and interest on the Notes, the
Certificateholders shall succeed to the rights of the Noteholders hereunder and
the Indenture Trustee shall continue to carry out its obligations hereunder with
respect to the Certificateholders, including making distributions from the
Collection Account in accordance with Section 4.09(c) and making withdrawals
from the Reserve Fund and the Secondary Reserve Fund in accordance with Sections
4.09(b) and 4.02 and 4.03.

                                       65
<PAGE>

                                  ARTICLE NINE

                             EXCHANGE ACT REPORTING

      Section 9.01. Further Assurances. The Indenture Trustee and the Master
Servicer shall reasonably cooperate with the Depositor in connection with the
satisfaction of the Depositor's reporting requirements under the Exchange Act
with respect to the Issuer. The Depositor shall not exercise its right to
request delivery of information or other performance under these provisions
other than in good faith. In addition to the other information specified in this
Article Nine, if so requested by the Depositor for the purpose of satisfying its
reporting obligation under the Exchange Act, the Indenture Trustee and the
Master Servicer shall provide the Depositor with (a) such information which is
available to such Person without unreasonable effort or expense and within such
timeframe as may be reasonably requested by the Depositor to comply with the
Depositor's reporting obligations under the Exchange Act and (b) to the extent
such Person is a party (and the Depositor is not a party) to any agreement or
amendment required to be filed, copies of such agreement or amendment in
EDGAR-compatible form. Each of the Master Servicer and the Indenture Trustee
acknowledges that interpretations of the requirements of Regulation AB may
change over time, whether due to interpretive guidance provided by the
Commission or its staff, consensus among participants in the asset-backed
securities markets, advice of counsel, or otherwise, and agrees to comply with
requests made by the Depositor in good faith for delivery of information under
these provisions on the basis of evolving interpretations of Regulation AB.

      Section 9.02. Form 10-D Filings. So long as the Depositor is required to
file Exchange Act Reports with respect to the Issuer, no later than each
Distribution Date, each of the Indenture Trustee and the Master Servicer shall
notify (and the Master Servicer shall cause any Subservicer to notify) the
Depositor of any Form 10-D Disclosure Item with respect to such Person (or in
the case of the Indenture Trustee, a Responsible Officer of such Person),
together with a description of any such Form 10-D Disclosure Item in form and
substance reasonably acceptable to the Depositor. In addition to such
information as the Master Servicer is obligated to provide pursuant to other
provisions of this Agreement, if so requested by the Depositor, the Master
Servicer shall provide such information which is available to the Master
Servicer, without unreasonable effort or expense regarding the performance or
servicing of the Receivables as is reasonably required to facilitate preparation
of distribution reports in accordance with Item 1121 of Regulation AB. Such
information shall be provided concurrently with the statements to
Securityholders pursuant to Section 4.12, commencing with the first such report
due not less than five Business Days following such request.

      Section 9.03. Form 8-K Filings. So long as the Depositor is required to
file Exchange Act Reports with respect to the Issuer, each of the Indenture
Trustee and the Master Servicer shall promptly notify the Depositor, but in no
event later than one (1) Business Day after its occurrence, of any Reportable
Event of which such Person (or in the case of the Indenture Trustee, a
Responsible Officer of such Person) has actual knowledge. Each Person shall be
deemed to have actual knowledge of any such event to the extent that it relates
to such Person or any action or failure to act by such Person.

                                       66
<PAGE>

      Section 9.04. Form 10-K Filings. So long as the Depositor is required to
file Exchange Act Reports: (i) if the Item 1119 Parties listed on Schedule B
have changed since the Closing Date, no later than February 1 of each year, the
Depositor shall provide each of the Indenture Trustee and the Master Servicer
with an updated Schedule B setting forth the Item 1119 Parties and (ii) no later
than March 15 of each year, commencing in 200__, the Indenture Trustee and the
Master Servicer shall notify the Depositor of any Form 10-K Disclosure Item,
together with a description of any such Form 10-K Disclosure Item in form and
substance reasonably acceptable to the Depositor.

      Section 9.05. Report on Assessment of Compliance and Attestation. So long
as the Depositor is required to file Exchange Act Reports, on or before March 15
of each calendar year, commencing in 200__:

            (a) The Indenture Trustee shall deliver to the Depositor and the
      Master Servicer the Servicing Criteria Assessment. Such report shall be
      signed by an authorized officer of the Indenture Trustee and shall at a
      minimum address each of the Servicing Criteria specified on a
      certification substantially in the form of Schedule C hereto delivered to
      the Depositor concurrently with the execution of this Agreement (provided
      that such certification may be revised after the date of this Agreement as
      agreed by the Depositor and the Indenture Trustee to reflect any guidance
      with respect to such criteria from the Commission). To the extent any of
      the Servicing Criteria are not applicable to the Indenture Trustee, with
      respect to asset-backed securities transactions taken as a whole involving
      the Indenture Trustee and that are backed by the same asset type backing
      the Notes, such report shall include such a statement to that effect. The
      Indenture Trustee acknowledges and agrees that the Depositor and the
      Master Servicer with respect to its duties as the Certifying Person, and
      each of their respective officers and directors shall be entitled to rely
      on upon each such servicing criteria assessment and the attestation
      delivered pursuant to Section 9.05(b) below.

            (b) The Indenture Trustee shall deliver to the Depositor and the
      Master Servicer a report of a registered public accounting firm that
      attests to, and reports on, the assessment of compliance made by the
      Indenture Trustee and delivered pursuant to the preceding paragraph. Such
      attestation shall be in accordance with Rules 13a-18 and 15d-18 of the
      Exchange Act (or any successor provisions), Rules 1-02(a)(3) and 2-02(g)
      of Regulation S-X (or any successor provisions) under the Securities Act
      and the Exchange Act, including, without limitation that in the event that
      an overall opinion cannot be expressed, such registered public accounting
      firm shall state in such report why it was unable to express such an
      opinion. Such report must be available for general use and not contain
      restricted use language.

            (c) The Indenture Trustee shall cause each Reporting Subcontractor
      to deliver to the Depositor and the Master Servicer an assessment of
      compliance and accountant's attestation as and when provided in paragraphs
      (a) and (b) of this Section. An assessment of compliance provided by a
      Subcontractor need not address any elements of the Servicing Criteria
      other than those specified by the Indenture Trustee pursuant to Section
      9.05(a).

                                       67
<PAGE>

            (d) In the event the Indenture Trustee or Reporting Subcontractor is
      terminated or resigns during the term of this Agreement, such Person shall
      provide the documents and information pursuant to this Section 9.05 with
      respect to the period of time it was subject to this Agreement or provided
      services with respect to the Issuer or the Receivables.

      Section 9.06.  Back-up Sarbanes-Oxley Certification.

      (a) No later than February 15 of each year, beginning in 200__, the Master
Servicer shall provide the Performance Certification to the Certifying Person as
Schedule E (in the case of the Master Servicer), in each case on which the
Certification Parties can reasonably rely; provided that so long as the Master
Servicer is an Affiliate of the Depositor, the Master Servicer may, but is not
required to deliver the Performance Certificate.

      (b) The Depositor will not request delivery of a certification under this
clause unless the Depositor is required under the Exchange Act to file an annual
report on Form 10-K with respect to the Issuer. In the event that prior to the
filing date of the Form 10-K in March of each year, the Master Servicer has
actual knowledge of information material to the Sarbanes-Oxley Certification,
the Master Servicer shall promptly notify the Depositor.

      Section 9.07.  Use of Subcontractors.

      (a) It shall not be necessary for the Indenture Trustee or the Master
Servicer to seek the consent of the Depositor or any other party hereto to the
utilization of any Subcontractor. Each of the Indenture Trustee and the Master
Servicer shall promptly upon request provide to the Depositor (or any designee
of the Depositor, such as the Master Servicer or the Administrator) a written
description (in form and substance satisfactory to the Depositor) of the role
and function of each Subcontractor utilized by such Person, specifying (i) the
identity of each such Subcontractor, (ii) which (if any) of such Subcontractors
are "participating in the servicing function" within the meaning of Item 1122 of
Regulation AB and (iii) which elements of the Servicing Criteria will be
addressed in assessments of compliance provided by each Subcontractor identified
pursuant to clause (ii) of this paragraph.

      (b) As a condition to the utilization of any Subcontractor determined to
be a Reporting Subcontractor, the Indenture Trustee shall cause any such
Subcontractor for the benefit of the Depositor to comply with the provisions of
Sections 9.05 and 9.06 to the same extent as if such Subcontractor were the
Indenture Trustee. The Indenture Trustee shall be responsible for obtaining from
each Subcontractor and delivering to the Depositor, any assessment of compliance
and attestation required to be delivered by such Subcontractor under Section
9.05 and Section 9.06, in each case as and when required to be delivered.

      (c) As a condition to the utilization of any Subcontractor determined to
be a Reporting Subcontractor, the Master Servicer shall cause any such
Subcontractor for the benefit of the Depositor to comply with the provisions of
Section 3.11(a), Section 3.12 and Section 9.06, to the same extent as if such
Subcontractor were the Master Servicer. The Master Servicer shall be responsible
for obtaining from each Subcontractor and delivering to the Depositor, any

                                       68
<PAGE>

assessment of compliance and attestation required to be delivered by such
Subcontractor under this Agreement, in each case as and when required to be
delivered.

      Section 9.08. Representations and Warranties. The Indenture Trustee
represents that:

               (i) there are no affiliations, relating to the Indenture Trustee
      with respect to any Item 1119 Party,

               (ii) there are no relationships or transactions with respect to
      any Item 1119 Party and the Indenture Trustee that are outside the
      ordinary course of business or on terms other than would be obtained in an
      arm's length transaction with an unrelated third party, apart from the
      transactions contemplated under the Basic Documents, and that are material
      to the investors' understanding of the Notes and

               (iii) there are no legal proceedings pending, or known to be
      contemplated by governmental authorities, against the Indenture Trustee,
      or of which the property of such the Indenture Trustee is subject, that is
      material to the Noteholders.

      Section 9.09.  Indemnification.

      (a) Each of the Indenture Trustee and the Master Servicer (if the Master
Servicer is not the Seller) shall indemnify the Depositor, each affiliate of the
Depositor, the Master Servicer with respect to its duties as Certifying Person
or each Person who controls any of such parties (within the meaning of Section
15 of the Securities Act and Section 20 of the Exchange Act) and the respective
present and former directors, officers, employees and agents of each of the
foregoing, and shall hold each of them harmless from and against any losses,
damages, penalties, fines, forfeitures, legal fees and expenses and related
costs, judgments, and any other costs, fees and expenses that any of them may
sustain arising out of or based upon:

               (i) (A) any untrue statement of a material fact contained or
      alleged to be contained in the Provided Information or (B) the omission or
      alleged omission to state in the Provided Information a material fact
      required to be stated in the Provided Information, or necessary in order
      to make the statements therein, in the light of the circumstances under
      which they were made, not misleading; provided, by way of clarification,
      that clause (B) of this paragraph shall be construed solely by reference
      to the related Provided Information and not to any other information
      communicated in connection with a sale or purchase of securities, without
      regard to whether the Provided Information or any portion thereof is
      presented together with or separately from such other information; or

               (ii) with respect to the Indenture Trustee, any failure by the
      Indenture Trustee to deliver any Servicing Criteria Assessment when and as
      required under this Article Nine and with respect to the Master Servicer,
      any failure by the Master Servicer to deliver any information, report,
      certification, accountant's letter or other material when and as required
      under Section 3.11, Section 3.12 or Article Nine, as applicable.

      (b) In the case of any failure of performance described in Section
9.09(a)(ii), each of the Indenture Trustee and the Master Servicer shall
promptly reimburse the Depositor for all

                                       69
<PAGE>

costs reasonably incurred by each such party in order to obtain the information,
report, certification, accountants' letter or other material not delivered as
required by the Indenture Trustee or the Master Servicer, as applicable.

      (c) Each of the Indenture Trustee and the Master Servicer shall require
that any Reporting Subcontractor agree to the provisions of paragraphs (a) and
(b) of this Section 9.09, or shall be responsible for all such indemnification,
costs or expenses if the Reporting Subcontractor will not agree to such
provisions.

      (d) Notwithstanding anything to the contrary contained herein, in no event
shall the Indenture Trustee be liable for special, indirect or consequential
damages of any kind whatsoever, including but not limited to lost profits, even
if the Indenture Trustee has been advised of the likelihood of such loss or
damage and regardless of the form of action.

                                       70
<PAGE>

                                   ARTICLE TEN

                                  MISCELLANEOUS

      Section 10.01.  Amendment.

      (a) This Agreement may be amended from time to time by the Depositor, the
Seller, the Master Servicer and the Owner Trustee, on behalf of the Issuer, with
the consent of the Indenture Trustee, but without the consent of any of the
Noteholders, to cure any ambiguity, to correct or supplement any provision in
this Agreement that may be inconsistent with any other provisions in this
Agreement or any offering document used in connection with the initial offer and
sale of the Notes, to add, change or eliminate any other provisions with respect
to matters or questions arising under this Agreement that are not inconsistent
with the provisions of this Agreement; provided, however, that no such amendment
(i) may materially adversely affect the interests of any Noteholder and (ii)
will be permitted unless an Opinion of Counsel is delivered to the Depositor,
the Owner Trustee and the Indenture Trustee to the effect that such amendment
will not cause the Issuer to be characterized for federal income tax purposes as
an association taxable as a corporation or otherwise have any material adverse
impact on the federal income taxation of any Notes Outstanding or any
Noteholder.

      (b) This Agreement may also be amended from time to time by the Depositor,
the Seller, the Master Servicer and the Owner Trustee, on behalf of the Issuer,
with the consent of the Indenture Trustee and the consent of the Holders of
Notes evidencing at least 66 2/3% of the Note Balance of the Controlling Class,
for the purpose of adding any provisions to or changing in any manner or
eliminating any of the provisions of this Agreement, or of modifying in any
manner the rights of the Noteholders; provided, however, that no such amendment
(1) will be permitted unless an Opinion of Counsel is delivered to the Depositor
and the Trustees 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 any
Noteholder and (2) 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 change any Interest Rate, the Reserve Fund Required Amount
      or the Secondary Reserve Fund Required Amount without the consent of 100%
      of the Noteholders of Notes then Outstanding; or

               (ii) reduce the percentage of the Note Balance of the Controlling
      Class, the consent of the Noteholders of which is required for any
      amendment to this Agreement without the consent of 100% of the Noteholders
      of Notes then Outstanding.

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

                                       71
<PAGE>

      (d) Prior to the execution of any amendment or consent pursuant to this
Section, the Master Servicer shall provide written notification of the substance
of such amendment or consent to each Rating Agency.

      (e) Promptly after the execution of any amendment or consent pursuant to
Section 9.01(b), the Owner Trustee shall furnish written notification of the
substance of such amendment or consent to each Certificateholder. It shall not
be necessary for the consent of the Noteholders pursuant to Section 10.01(b) 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 the Noteholders provided for
in this Agreement) and of evidencing the authorization of the execution thereof
by the Noteholders shall be subject to such reasonable requirements as the
Trustees may prescribe.

      (f) Prior to the execution of any amendment pursuant to this Section, the
Depositor and the Trustees shall be entitled to receive and rely upon (i) an
Opinion of Counsel stating that the execution of such amendment is authorized or
permitted by this Agreement and (ii) an Officer's Certificate of the Master
Servicer that all conditions precedent provided for in this Agreement to the
execution of such amendment have been complied with. The Owner Trustee or the
Indenture Trustee may, but shall not be obligated to, enter into any such
amendment which affects such Owner Trustee's or Indenture Trustee's own rights,
duties or immunities under this Agreement or otherwise.

      (g) Notwithstanding the foregoing provisions of Section 10.01, in the
event the parties to this Agreement desire to further clarify or amend any
provision of Article Nine, or subject to Section 9.05(a), the information
contained in Schedule C, this Agreement shall be amended to reflect the new
agreement between the parties covering matters in this Article Nine, pursuant to
Section 9.01, or Schedule C, provided such amendment will not require any
Opinion of Counsel or satisfaction of the Rating Agency Condition or the consent
of any Noteholder or Certificateholder.

      Section 10.02.  Protection of Title to Issuer.

      (a) The Depositor or the Master Servicer, or both, shall authorize and
file such financing statements and cause to be authorized and filed such
continuation statements, all in such manner and in such places as may be
required by law fully to preserve, maintain and protect the interest of the
Issuer and of the Indenture Trustee for the benefit of the Noteholders in the
Receivables and in the proceeds thereof. The Depositor or the Master Servicer,
or both, shall deliver (or cause to be delivered) to the Trustees file-stamped
copies of, or filing receipts for, any document filed as provided above, as soon
as available following such filing.

      (b) Neither the Depositor nor the Master Servicer shall change its name,
identity or organizational structure in any manner that would make any financing
statement or continuation statement filed in accordance with Section 10.02(a)
seriously misleading within the meaning of Section 9-506 of the UCC, unless it
shall have given the Trustees at least 60 days' prior written notice thereof and
shall have promptly filed such amendments to previously filed financing
statements or continuation statements or such new financing statements as may be
necessary to

                                       72
<PAGE>

continue the perfection of the interest of the Issuer and the Indenture Trustee
for the benefit of the Noteholders in the Receivables and the proceeds thereof.

      (c) Each of the Seller, the Depositor and the Master Servicer shall give
the Trustees at least 60 days' prior written notice of any change in its name,
identity, organizational structure or jurisdiction of organization or any
relocation of its principal place of business or chief executive office if, as a
result of such change or relocation, the applicable provisions of the UCC would
require the filing of any amendment to any previously filed financing statement
or continuation statement or of any new financing statement and shall promptly
file any such amendment, continuation statement or new financing statement. The
Depositor shall at all times maintain its jurisdiction of organization, its
principal place of business and its chief executive office within the United
States. The Master Servicer shall at all times maintain each office from which
it shall service Receivables, and each office at which the Receivable Files are
located, within the United States.

      (d) The Master Servicer shall maintain accounts and records as to each
Receivable accurately and in sufficient detail to permit (i) the reader thereof
to know at any time the status of such Receivable, including payments and
recoveries made and payments owing (and the nature of each) and (ii)
reconciliation between payments or recoveries on (or with respect to) each
Receivable and the amounts from time to time deposited in the Collection Account
and held by the Reserve Fund and the Secondary Reserve Fund in respect of such
Receivable.

      (e) The Master Servicer shall maintain its computer systems so that, from
and after the time of transfer of the Receivables to the Issuer pursuant to this
Agreement, the Master Servicer's master computer records (including any back-up
archives) that refer to a Receivable shall indicate clearly and unambiguously
the interest of the Issuer and the Indenture Trustee in such Receivable and that
such Receivable is owned by the Issuer and has been pledged to the Indenture
Trustee pursuant to the Indenture. Indication of the Issuer's and the Indenture
Trustee's interest in a Receivable shall be deleted from or modified on the
Master Servicer's computer systems when, and only when, such Receivable shall
have been paid in full or repurchased by the Seller or purchased by the Master
Servicer.

      (f) If at any time the Depositor or the Master Servicer shall propose to
sell, grant a security interest in, or otherwise transfer any interest in any
motor vehicle retail installment sale contract to any prospective purchaser,
lender or other transferee, the Master Servicer shall give to such prospective
purchaser, lender or other transferee computer tapes, CDs, records or printouts
(including any restored from back-up archives) that, if they shall refer in any
manner whatsoever to any Receivable, shall indicate clearly and unambiguously
that such Receivable has been sold and is owned by the Issuer and has been
pledged to the Indenture Trustee (unless such Receivable has been paid in full
or repurchased by the Seller or purchased by the Master Servicer).

      (g) The Master Servicer shall permit the Trustees and their respective
agents at any time during normal business hours to inspect, audit and make
copies of and abstracts from the Master Servicer's records regarding any
Receivable.

                                       73
<PAGE>

      (h) If the Seller has repurchased one or more Receivables from the Issuer
pursuant to Section 2.04 or the Master Servicer has purchased one or more
Receivables from the Issuer pursuant to Section 3.08, the Master Servicer shall,
upon request, furnish to the Owner Trustee or to the Indenture Trustee, within
ten Business Days, a list of all Receivables (by contract number and name of
Obligor) then held as part of the Issuer, together with a reconciliation of such
list to the Schedule of Receivables (as amended or supplemented to date) and to
each of the Master Servicer's Certificates furnished before such request
indicating removal of Receivables from the Issuer.

      (i) The Master Servicer shall deliver to the Depositor and the Trustees:

               (i) promptly after the authorization and delivery of each
      amendment to any financing statement delivered pursuant to this Agreement,
      an Opinion of Counsel stating that, in the opinion of such counsel, either
      (A) all financing statements and continuation statements have been
      authorized and filed that are necessary fully to preserve and protect the
      interest of the Depositor (in the case of an opinion delivered by the
      Master Servicer) or the Issuer and the Indenture Trustee (in the case of
      an opinion delivered by the Depositor) in the Receivables, and reciting
      the details of such filings or referring to prior Opinions of Counsel in
      which such details are given, or (B) no such action shall be necessary to
      preserve and protect such interest; and

               (ii) within 90 days after the beginning of each calendar year
      (beginning with the first year beginning more than three months after the
      Cutoff Date) an Opinion of Counsel, dated as of a date during such 90-day
      period, stating that, in the opinion of such counsel, either (A) all
      financing statements and continuation statements have been authorized and
      filed that are necessary fully to preserve and protect the interest of the
      Depositor (in the case of an opinion delivered by the Master Servicer) or
      the Issuer and the Indenture Trustee (in the case of an opinion delivered
      by the Depositor) in the Receivables, and reciting the details of such
      filings or referring to prior Opinions of Counsel in which such details
      are given, or (B) no such action shall be necessary to preserve and
      protect such interest.

      Each Opinion of Counsel referred to in clause (i) or (ii) above shall
specify any action necessary (as of the date of such opinion) to be taken on or
before March 31 of the following year to preserve and protect such interest.

      (j) The Depositor shall, to the extent required by applicable law, cause
the Notes to be registered with the Commission pursuant to Section 12(b) or
Section 12(g) of the Exchange Act within the time periods specified in such
sections.

      Section 10.03. Notices. All demands, notices and communications under this
Agreement shall be in writing, personally delivered, sent by telecopier,
overnight courier or mailed by certified mail, return receipt requested, or,
where electronic delivery is applicable and requested, shall be delivered by
electronic delivery, and shall be deemed to have been duly given upon receipt in
the case of (i) the Depositor, at 444 Warm Springs Road, Las Vegas, Nevada
89119, Attention: Keith Ford, (ii) the Seller, at 23 Pasteur, Irvine, California
92618, Attention: Legal Department, (iii) the Master Servicer, at 301 South
College Street, 10th Floor, Charlotte, North

                                       74
<PAGE>

Carolina 28244-0610, Attention: Treasury Department, (iv) the Issuer or the
Owner Trustee, at the Corporate Trust Office (as such term is defined in the
Trust Agreement), (v) the Indenture Trustee, at the Corporate Trust Office, (vi)
Fitch, at Fitch, Inc., 1 State Street Plaza, New York, New York 10004,
Attention: Auto ABS Group (email: surveillance-abs-auto@fitchratings.com), (vii)
Standard & Poor's, at 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 (e-mail:
Servicer_reports@sandp.com), (viii) Moody's, at Moody's Investors Service, Inc.,
ABS Monitoring Department, 99 Church Street, New York, New York 10007 (e mail:
Servicerreports@moodys.com) or (ix) as to each of the foregoing, at such other
address as shall be designated by written notice to the other parties.

      Section 10.04.  Assignment.

      (a) Notwithstanding anything to the contrary contained herein, except as
provided in the remainder of this Section or as provided in Sections 6.03 and
7.02, this Agreement may not be assigned by the Depositor or the Master Servicer
without the prior written consent of the Trustees and the Holders of Notes
evidencing at least 66 2/3% of the Note Balance of the Controlling Class.

      (b) The Depositor hereby acknowledges and consents to the mortgage,
pledge, assignment and grant of a security interest by the Issuer to the
Indenture Trustee pursuant to the Indenture for the benefit of the Noteholders
of all right, title and interest of the Issuer in, to and under the Trust
Property and the assignment of any or all of the Issuer's rights and obligations
hereunder to the Indenture Trustee.

      Section 10.05. Severability. If any one or more of the covenants,
agreements, provisions or terms of this Agreement shall be for any reason
whatsoever held invalid, then such covenants, agreements, provisions or terms
shall be deemed severable from the remaining covenants, agreements, provisions
and terms of this Agreement and shall in no way affect the validity or
enforceability of the other covenants, agreements, provisions and terms of this
Agreement.

      Section 10.06. Further Assurances. The Depositor, the Seller, the Master
Servicer and the Issuer agree to do and perform, from time to time, any and all
acts and to authorize or execute any and all further instruments required or
reasonably requested by the Owner Trustee or the Indenture Trustee more fully to
effect the purposes of this Agreement, including the authorization and execution
of any financing statements or continuation statements relating to the
Receivables for filing under the provisions of the UCC of any applicable
jurisdiction.

      Section 10.07. No Waiver; Cumulative Remedies. No failure to exercise and
no delay in exercising, on the part of the Depositor, the Owner Trustee, the
Indenture Trustee, the Noteholders or the Certificateholders, any right, remedy,
power or privilege hereunder, shall operate as a waiver thereof, nor shall any
single or partial exercise of any right, remedy, power or privilege hereunder
preclude any other or further exercise thereof or the exercise of any other
right, remedy, power or privilege. The rights, remedies, powers and privileges
provided in this Agreement are cumulative and not exhaustive of any rights,
remedies, powers and privileges provided by law.

                                       75
<PAGE>

      Section 10.08. Third-Party Beneficiaries. This Agreement shall inure to
the benefit of and be binding upon the parties hereto, the Owner Trustee, the
Noteholders, the Certificateholders and their respective successors and
permitted assigns. Except as otherwise provided in this Article, no other Person
shall have any right or obligation hereunder. The parties hereto hereby
acknowledge and consent to the pledge of this Agreement by the Issuer to the
Indenture Trustee for the benefit of the Noteholders pursuant to the Indenture.

      Section 10.09.  Actions by Securityholders.

      (a) Wherever in this Agreement a provision is made that an action may be
taken or a notice, demand or instruction given by the Noteholders or the
Certificateholders, such action, notice or instruction may be taken or given by
any Noteholder or any Certificateholder, as applicable, unless such provision
requires a specific percentage of the Noteholders or the Certificateholders.

      (b) Any request, demand, authorization, direction, notice, consent, waiver
or other act by a Noteholder or a Certificateholder shall bind such Noteholder
or Certificateholder and every subsequent Holder of the related Note or
Certificate issued upon the registration of transfer thereof or in exchange
therefor or in lieu thereof in respect of anything done or omitted to be done by
the Owner Trustee, the Indenture Trustee or the Master Servicer in reliance
thereon, whether or not notation of such action is made upon such Note or
Certificate.

      Section 10.10. Separate Counterparts. This Agreement may be executed by
the parties hereto in separate counterparts, each of which when so executed and
delivered shall be an original, but all such counterparts shall together
constitute but one and the same instrument.

      Section 10.11. Headings. The Article and Section headings herein and the
Table of Contents are for convenience of reference only and shall not affect the
meaning or interpretation of the terms or provisions hereof.

      Section 10.12. GOVERNING LAW. THIS AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS
CONFLICT OF LAW PROVISIONS (OTHER THAN SECTION 5-1401 OF THE GENERAL OBLIGATIONS
LAW), AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE
DETERMINED IN ACCORDANCE WITH SUCH LAWS.

      Section 10.13.  Nonpetition Covenants.

      (a) The Owner Trustee, the Indenture Trustee, the Master Servicer and the
Depositor each covenants and agrees that it will not at any time institute
against, or join any other Person in instituting against, the Issuer any
bankruptcy, reorganization, arrangement, insolvency or liquidation proceedings
or other proceedings under any federal or State bankruptcy or similar law.

      (b) The Owner Trustee, the Indenture Trustee, the Master Servicer and the
Issuer each covenants and agrees that it will not at any time institute against,
or join any other Person in instituting against, the Depositor any bankruptcy,
reorganization, arrangement, insolvency or

                                       76
<PAGE>

liquidation proceedings or other proceedings under any federal or State
bankruptcy or similar law.

      (c) This Section shall survive the resignation or removal of the Owner
Trustee under the Trust Agreement and the Indenture Trustee under the Indenture
and shall survive the termination of the Trust Agreement and the Indenture.

      Section 10.14.  Limitation of Liability of Owner Trustee and Indenture
Trustee.

      (a) Notwithstanding anything to the contrary contained herein, this
Agreement has been executed by the Owner Trustee not in its individual capacity
but solely in its capacity as Owner Trustee of the Issuer and in no event shall
the Owner Trustee in its individual capacity have any liability for the
representations, warranties, covenants, agreements or other obligations of the
Issuer hereunder or in any of the certificates, notices or agreements delivered
pursuant hereto, as to all of which recourse shall be had solely to the assets
of the Issuer. For all purposes of this Agreement, in the performance of its
duties or obligations hereunder or in the performance of any duties or
obligations of the Issuer hereunder, the Owner Trustee shall be subject to, and
entitled to the benefits of, the terms and provisions of Articles Six, Seven and
Eight of the Trust Agreement.

      (b) Notwithstanding anything to the contrary contained herein, this
Agreement has been accepted by the Indenture Trustee, not in its individual
capacity but solely as Indenture Trustee and in no event shall the Indenture
Trustee in its individual capacity have any liability for the representations,
warranties, covenants, agreements or other obligations of the Issuer hereunder
or in any of the certificates, notices or agreements delivered pursuant hereto,
as to all of which recourse shall be had solely to the assets of the Issuer.

                                       77
<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.

                                    WACHOVIA AUTO [LOAN] OWNER TRUST 200_-_

                                    By: ___________, not in its individual
                                        capacity but solely as Owner Trustee
                                        on behalf of the Issuer

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

                                    WDS RECEIVABLES LLC, as Depositor

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

                                    WACHOVIA BANK, NATIONAL ASSOCIATION, as
                                        Master Servicer

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

                                    WFS FINANCIAL INC, as Seller

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

                                                  Sale and Servicing Agreement

<PAGE>

Agreed and Accepted:

U.S. BANK NATIONAL ASSOCIATION

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

                                                  Sale and Servicing Agreement

<PAGE>

                                                                      SCHEDULE A

                          LOCATION OF RECEIVABLE FILES

WFS Financial Inc
15750 Alton Parkway
Irvine, California 92618

WFS Financial Inc
6061 N. State Highway 161
Irving, Texas 75038

                                      SA-1
<PAGE>

                                                                    SCHEDULE B

                                ITEM 1119 PARTIES

                                      None.

                                      SB-1
<PAGE>

                                                                    SCHEDULE C

SCHEDULE C
PART I - SERVICING CRITERIA (TO BE ADDRESSED IN THE REPORT ON ASSESSMENT OF
COMPLIANCE)

      The assessment of compliance to be delivered by the Master Servicer shall
address, at a minimum, the criteria identified below as "Applicable Servicing
Criteria":

<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------
Reg AB Reference  Servicing Criteria                Applicable        Responsible Party
                                                Servicing Criteria
------------------------------------------------------------------------------------------
<S>               <C>                           <C>                   <C>
                  General Servicing
                  Considerations
------------------------------------------------------------------------------------------
1122(d)(1)(i)     Policies and procedures are                          Master Servicer
                  instituted to monitor any                             Administrator
                  performance or other
                  triggers and events of
                  default in accordance with
                  the transaction agreements.
------------------------------------------------------------------------------------------
1122(d)(1)(ii)    If any material servicing                            Master Servicer
                  activities are outsourced to
                  third parties, policies and
                  procedures are instituted to
                  monitor the third party's
                  performance and compliance
                  with such servicing
                  activities.
------------------------------------------------------------------------------------------
1122(d)(1)(iii)   Any requirements in the               N/A
                  transaction agreements to
                  maintain a back-up Master
                  Servicer for the Pool Assets
                  are maintained.
------------------------------------------------------------------------------------------
1122(d)(1)(iv)    A fidelity bond and errors                           Master Servicer
                  and omissions policy is in
                  effect on the party
                  participating in the
                  servicing function
                  throughout the reporting
                  period in the amount of
                  coverage required by and
                  otherwise in accordance with
                  the terms of the transaction
                  agreements.
------------------------------------------------------------------------------------------
                  Cash Collection and
                  Administration
------------------------------------------------------------------------------------------
1122(d)(2)(i)     Payments on pool assets are                          Master Servicer
                  deposited into the
                  appropriate custodial bank
                  accounts and related bank
                  clearing accounts no more
                  than two business days
                  following receipt, or such
                  other number of days
                  specified in the transaction
                  agreements.
------------------------------------------------------------------------------------------
1122(d)(2)(ii)    Disbursements made via wire     N/A for Obligor      Master Servicer
                  transfer on behalf of an        disbursements.
                  obligor or to an investor
                  are made only by authorized
                  personnel.
------------------------------------------------------------------------------------------
1122(d)(2)(iii)   Advances of funds or                                 Master Servicer
                  guarantees regarding
                  collections, cash flows or
                  distributions, and any
                  interest or other fees
                  charged for such advances,
                  are made, reviewed and
                  approved as specified in the
                  transaction agreements.
------------------------------------------------------------------------------------------
1122(d)(2)(iv)    The related accounts for the                         Master Servicer
                  transaction, such as cash                           Indenture Trustee
                  reserve accounts or accounts
                  established as a form of
                  over collateralization, are
                  separately maintained (e.g.,
                  with respect to commingling
                  of cash) as set forth in the
                  transaction agreements.
------------------------------------------------------------------------------------------
1122(d)(2)(v)     Each custodial account is                             Administrator
                  maintained at a federally                           Indenture Trustee
                  insured depository
                  institution as set forth in
                  the transaction agreements.
                  For purposes of this
                  criterion, "federally
                  insured depository
                  institution" with respect to
                  a foreign financial
                  institution means a foreign
                  financial institution that
                  meets the requirements of
                  Rule 13k-1(b)(1) of the
                  Securities Exchange Act.
------------------------------------------------------------------------------------------
</TABLE>

                                      SC-1
<PAGE>

<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------
Reg AB Reference  Servicing Criteria                Applicable        Responsible Party
                                                Servicing Criteria
------------------------------------------------------------------------------------------
<S>               <C>                           <C>                   <C>
1122(d)(2)(vi)    Unissued checks are                   N/A
                  safeguarded so as to prevent
                  unauthorized access.
------------------------------------------------------------------------------------------
1122(d)(2)(vii)   Reconciliations are prepared                         Master Servicer
                  on a monthly basis for all                          Indenture Trustee
                  asset-backed securities
                  related bank accounts,
                  including custodial accounts
                  and related bank clearing
                  accounts.  These
                  reconciliations are (A)
                  mathematically accurate; (B)
                  prepared within 30 calendar
                  days after the bank
                  statement cutoff date, or
                  such other number of days
                  specified in the transaction
                  agreements; (C) reviewed and
                  approved by someone other
                  than the person who prepared
                  the reconciliation; and (D)
                  contain explanations for
                  reconciling items.  These
                  reconciling items are
                  resolved within 90 calendar
                  days of their original
                  identification, or such
                  other number of days
                  specified in the transaction
                  agreements.
------------------------------------------------------------------------------------------

                  Investor Remittances and
                  Reporting
------------------------------------------------------------------------------------------
1122(d)(3)(i)     Reports to investors,                                Master Servicer
                  including those to be filed                           Administrator
                  with the Commission, are
                  maintained in accordance
                  with the transaction
                  agreements and applicable
                  Commission requirements.
                  Specifically, such reports
                  (A) are prepared in
                  accordance with timeframes
                  and other terms set forth in
                  the transaction agreements;
                  (B) provide information
                  calculated in accordance
                  with the terms specified in
                  the transaction agreements;
                  (C) are filed with the
                  Commission as required by
                  its rules and regulations;
                  and (D) agree with
                  investors' or the trustee's
                  records as to the total
                  unpaid principal balance and
                  number of Pool Assets
                  serviced by the Master
                  Servicer.
------------------------------------------------------------------------------------------
1122(d)(3)(ii)    Amounts due to investors are                         Master Servicer
                  allocated and remitted in                             Administrator
                  accordance with timeframes,                         Indenture Trustee
                  distribution priority and
                  other terms set forth in the
                  transaction agreements.
------------------------------------------------------------------------------------------
1122(d)(3)(iii)   Disbursements made to an                             Master Servicer
                  investor are posted within
                  two business days to the
                  Master Servicer's investor
                  records, or such other
                  number of days specified in
                  the transaction agreements.
------------------------------------------------------------------------------------------
1122(d)(3)(iv)    Amounts remitted to                                  Master Servicer
                  investors per the investor                            Administrator
                  reports agree with cancelled                        Indenture Trustee
                  checks, or other form of
                  payment, or custodial bank
                  statements.
------------------------------------------------------------------------------------------

                  Pool Asset Administration
------------------------------------------------------------------------------------------
1122(d)(4)(i)     Collateral or security on                            Master Servicer
                  pool assets is maintained as
                  required by the transaction
                  agreements or related pool
                  asset documents.
------------------------------------------------------------------------------------------
1122(d)(4)(ii)    Pool assets  and related                             Master Servicer
                  documents are safeguarded as
                  required by the transaction
                  agreements
</TABLE>

                                      SC-2
<PAGE>

<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------
Reg AB Reference  Servicing Criteria                Applicable        Responsible Party
                                                Servicing Criteria
------------------------------------------------------------------------------------------
<S>               <C>                           <C>                   <C>
1122(d)(4)(iii)   Any additions, removals or                           Master Servicer
                  substitutions to the asset
                  pool are made, reviewed and
                  approved in accordance with
                  any conditions or
                  requirements in the
                  transaction agreements.
------------------------------------------------------------------------------------------
1122(d)(4)(iv)    Payments on pool assets,                             Master Servicer
                  including any payoffs, made
                  in accordance with the
                  related pool asset documents
                  are posted to the Master
                  Servicer's obligor records
                  maintained no more than two
                  business days after receipt,
                  or such other number of days
                  specified in the transaction
                  agreements, and allocated to
                  principal, interest or other
                  items (e.g., escrow) in
                  accordance with the related
                  pool asset documents.
------------------------------------------------------------------------------------------
1122(d)(4)(v)     The Master Servicer's                                Master Servicer
                  records regarding the pool
                  assets agree with the Master
                  Servicer's records with
                  respect to an obligor's
                  unpaid principal balance.
------------------------------------------------------------------------------------------
1122(d)(4)(vi)    Changes with respect to the                          Master Servicer
                  terms or status of an
                  obligor's pool assets (e.g.,
                  loan modifications or
                  re-agings) are made,
                  reviewed and approved by
                  authorized personnel in
                  accordance with the
                  transaction agreements and
                  related pool asset
                  documents.
------------------------------------------------------------------------------------------
1122(d)(4)(vii)   Loss mitigation or recovery                          Master Servicer
                  actions (e.g., forbearance
                  plans, modifications and
                  deeds in lieu of
                  foreclosure, foreclosures
                  and repossessions, as
                  applicable) are initiated,
                  conducted and concluded in
                  accordance with the
                  timeframes or other
                  requirements established by
                  the transaction agreements.
------------------------------------------------------------------------------------------
1122(d)(4)(viii)  Records documenting                                  Master Servicer
                  collection efforts are
                  maintained during the period
                  a pool asset is delinquent
                  in accordance with the
                  transaction agreements.
                  Such records are maintained
                  on at least a monthly basis,
                  or such other period
                  specified in the transaction
                  agreements, and describe the
                  entity's activities in
                  monitoring delinquent pool
                  assets including, for
                  example, phone calls,
                  letters and payment
                  rescheduling plans in cases
                  where delinquency is deemed
                  temporary (e.g., illness or
                  unemployment).
------------------------------------------------------------------------------------------
1122(d)(4)(ix)    Adjustments to interest                              Master Servicer
                  rates or rates of return for
                  pool assets with variable
                  rates are computed based on
                  the related pool asset
                  documents.
------------------------------------------------------------------------------------------
1122(d)(4)(x)     Regarding any funds held in           N/A
                  trust for an obligor (such
                  as escrow accounts): (A)
                  such funds are analyzed, in
                  accordance with the
                  obligor's pool asset
                  documents, on at least an
                  annual basis, or such other
                  period specified in the
                  transaction agreements; (B)
                  interest on such funds is
                  paid, or credited, to
                  obligors in accordance with
                  applicable pool asset
                  documents and state laws;
                  and (C) such funds are
                  returned to the obligor
                  within 30 calendar days of
                  full repayment of the
                  related pool assets, or such
                  other number of days
                  specified in the transaction
                  agreements.
------------------------------------------------------------------------------------------
</TABLE>

                                      SC-3
<PAGE>

<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------
Reg AB Reference  Servicing Criteria                Applicable        Responsible Party
                                                Servicing Criteria
------------------------------------------------------------------------------------------
<S>               <C>                           <C>                   <C>
------------------------------------------------------------------------------------------
1122(d)(4)(xi)    Payments made on behalf of            N/A
                  an obligor (such as tax or
                  insurance payments) are made
                  on or before the related
                  penalty or expiration dates,
                  as indicated on the
                  appropriate bills or notices
                  for such payments, provided
                  that such support has been
                  received by the Master
                  Servicer at least 30
                  calendar days prior to these
                  dates, or such other number
                  of days specified in the
                  transaction agreements.
------------------------------------------------------------------------------------------
1122(d)(4)(xii)   Any late payment penalties            N/A
                  in connection with any
                  payment to be made on behalf
                  of an obligor are paid from
                  the Master Servicer's funds
                  and not charged to the
                  obligor, unless the late
                  payment was due to the
                  obligor's error or
                  omission.
------------------------------------------------------------------------------------------
1122(d)(4)(xiii)  Disbursements made on behalf          N/A
                  of an obligor are posted
                  within two business days to
                  the obligor's records
                  maintained by the Master
                  Servicer, or such other
                  number of days specified in
                  the transaction agreements.
------------------------------------------------------------------------------------------
1122(d)(4)(xiv)   Delinquencies, charge-offs                           Master Servicer
                  and uncollectible accounts
                  are recognized and recorded
                  in accordance with the
                  transaction agreements.
------------------------------------------------------------------------------------------
1122(d)(4)(xv)    Any external enhancement or           N/A
                  other support, identified in
                  Item 1114(a)(1) through (3)
                  or Item 1115 of Regulation
                  AB, is maintained as set
                  forth in the transaction
                  agreements.
------------------------------------------------------------------------------------------
</TABLE>

                                      SC-4
<PAGE>

SCHEDULE C
PART II - FORM 10-D DISCLOSURE ITEMS

-------------------------------------------------------------------------------
                           FORM 10-D DISCLOSURE ITEMS

-------------------------------------------------------------------------------
           Item on Form 10-D                      Responsible Party
-------------------------------------------------------------------------------
Item 1: Distribution and Pool
Performance Information

-------------------------------------------------------------------------------
Information included in the Monthly                Master Servicer
Servicer's Certificate                              Administrator

-------------------------------------------------------------------------------
Any information required by 1121 which                Depositor
is NOT included on the Monthly
Servicer's Certificate

-------------------------------------------------------------------------------
Item 2: Legal Proceedings

   o  Any legal proceeding pending
      against the following entities or
      their respective property, that
      is material to
      Certificateholders, including any
      proceeding known to be
      contemplated by governmental
      authorities:

-------------------------------------------------------------------------------
   o  Issuing Entity (Trust Fund)                     Depositor
-------------------------------------------------------------------------------
   o  Sponsor (Seller)                   Seller (if a party to the Sales and
                                          Servicing Agreement) or Depositor
-------------------------------------------------------------------------------
   o  Depositor                                       Depositor
-------------------------------------------------------------------------------
   o  Indenture Trustee                           Indenture Trustee
-------------------------------------------------------------------------------
   o  Administrator                                 Administrator
-------------------------------------------------------------------------------
   o  Master Servicer                              Master Servicer
-------------------------------------------------------------------------------
   o  Owner Trustee                                 Owner Trustee
-------------------------------------------------------------------------------
   o  1110(b) Originator                              Depositor
-------------------------------------------------------------------------------
   o  Any 1108(a)(2) Servicer (other                  Depositor
      than the Master Servicer or
      Administrator)
-------------------------------------------------------------------------------
   o  Any other party contemplated by                 Depositor
      1100(d)(1)

-------------------------------------------------------------------------------
Item 3:  Sale of Securities and Use of                Depositor
Proceeds

Information from Item 2(a) of Part II
of Form 10-Q

With respect to any sale of securities by
the sponsor, depositor or issuing entity,
that are backed by the same asset pool or
are otherwise issued by the issuing
entity, whether or not
-------------------------------------------------------------------------------

                                        SC-5
<PAGE>

-------------------------------------------------------------------------------
                           FORM 10-D DISCLOSURE ITEMS

-------------------------------------------------------------------------------
           Item on Form 10-D                      Responsible Party
-------------------------------------------------------------------------------

registered, provide the sales and use of
proceeds information in Item 701 of
Regulation S-K. Pricing information can be
omitted if securities were not registered.

-------------------------------------------------------------------------------
Item 4:  Defaults Upon Senior                       Administrator
Securities

Information from Item 3 of Part II of
Form 10-Q

Report the occurrence of any Event of
Default (after expiration of any grace
period and provision of any required
notice)

-------------------------------------------------------------------------------
Item 5:  Submission of Matters to a                 Administrator
Vote of Security Holders                          Indenture Trustee

Information from Item 4 of Part II of
Form 10-Q

-------------------------------------------------------------------------------
Item 6:  Significant Obligors of Pool                 Depositor
Assets

Item 1112(b) - Significant Obligor
Financial Information*

-------------------------------------------------------------------------------
*This information need only be reported on
the Form 10-D for the distribution period
in which updated information is required
pursuant to the Item.

-------------------------------------------------------------------------------
Item 7:  Significant Enhancement
Provider Information

Item 1114(b)(2) - Credit Enhancement
Provider Financial Information*

-------------------------------------------------------------------------------
   o  Determining applicable                          Depositor
      disclosure threshold
-------------------------------------------------------------------------------
   o  Requesting required financial                   Depositor
      information (including any
      required accountants' consent to
      the use thereof) or effecting
      incorporation by reference

-------------------------------------------------------------------------------
Item 1115(b) - Derivative Counterparty
Financial Information*

-------------------------------------------------------------------------------
   o  Determining current maximum                     Depositor
      probable exposure
-------------------------------------------------------------------------------

                                     SC-6
<PAGE>

-------------------------------------------------------------------------------
                           FORM 10-D DISCLOSURE ITEMS

-------------------------------------------------------------------------------
           Item on Form 10-D                      Responsible Party
-------------------------------------------------------------------------------
   o  Determining current significance                Depositor
      percentage
-------------------------------------------------------------------------------
   o  Requesting required financial                   Depositor
      information (including any
      required accountants' consent to
      the use thereof) or effecting
      incorporation by reference

-------------------------------------------------------------------------------
*This information need only be reported on
the Form 10-D for the distribution period
in which updated information is required
pursuant to the Items.

-------------------------------------------------------------------------------
Item 8:  Other Information                  Any party responsible for the
                                         applicable Form 8-K Disclosure item
Disclose any information required to
be reported on Form 8-K during the
period covered by the Form 10-D but
not reported

-------------------------------------------------------------------------------
Item 9:  Exhibits
-------------------------------------------------------------------------------
                                                    Administrator
Monthly Statement to Certificateholders

-------------------------------------------------------------------------------
Exhibits required by Item 601 of                      Depositor
Regulation S-K, such as material
agreements

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

                                     SC-7
<PAGE>

SCHEDULE C
PART III - FORM 10-K DISCLOSURE ITEMS

-------------------------------------------------------------------------------
                           FORM 10-K DISCLOSURE ITEMS
-------------------------------------------------------------------------------
          Item on Form 10-K                       Responsible Party
-------------------------------------------------------------------------------
Item 1B: Unresolved Staff Comments     Depositor

-------------------------------------------------------------------------------
Item 9B: Other Information             Any party responsible for disclosure
                                       items on Form 8-K
-------------------------------------------------------------------------------
Item 15: Exhibits, Financial           Depositor
Statement Schedules
-------------------------------------------------------------------------------
Additional Item:                       (i) All parties to the Sale and
                                       Servicing Agreement (as to
Disclosure per Item 1117 of Reg AB     themselves), (ii) the Depositor as to
                                       the issuing entity, (iii) the
                                       Depositor as to the sponsor, any
                                       1106(b) originator, any 1100(d)(1)
                                       party
-------------------------------------------------------------------------------
Additional Item:                       (i) All parties to the Sale and
                                       Servicing Agreement (as to
Disclosure                             per Item 1119 of Reg AB themselves), (ii)
                                       the Depositor as to he sponsor,
                                       originator, significant obligor,
                                       enhancement or support provider
-------------------------------------------------------------------------------
Additional Item:                       Depositor/ Master Servicer

Disclosure per Item 1112(b) of Reg AB
-------------------------------------------------------------------------------
Additional Item:                       Depositor

Disclosure per Items 1114(b) and
1115(b) of Reg AB

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

                                     SC-8
<PAGE>

SCHEDULE C
PART IV - FORM 8-K DISCLOSURE (REPORTABLE EVENTS)

-------------------------------------------------------------------------------
                   FORM 8-K DISCLOSURE (REPORTABLE EVENTS)

-------------------------------------------------------------------------------
           Item on Form 8-K                       Responsible Party

-------------------------------------------------------------------------------
Item 1.01- Entry into a Material        All parties as to themselves
Definitive Agreement

Disclosure is required regarding
entry into or amendment of any
definitive agreement that is
material to the securitization, even
if depositor is not a party.

Examples: servicing agreement,
custodial agreement.

Note: disclosure not required as to
definitive agreements that are fully
disclosed in the prospectus.

-------------------------------------------------------------------------------
Item 1.02- Termination of a Material    All parties as to themselves
Definitive Agreement

Disclosure is required regarding
termination of any definitive
agreement that is material to the
securitization (other than
expiration in accordance with its
terms), even if depositor is not a
party.

Examples: servicing agreement,
custodial agreement.

-------------------------------------------------------------------------------
Item 1.03- Bankruptcy or Receivership   Depositor

Disclosure is required regarding the
bankruptcy or receivership, with
respect to any of the following:

-------------------------------------------------------------------------------
   o  Sponsor (Seller)                  Depositor/Sponsor (Seller)
-------------------------------------------------------------------------------
   o  Depositor                         Depositor
-------------------------------------------------------------------------------
   o  Master Servicer                   Master Servicer
-------------------------------------------------------------------------------
   o  Affiliated Servicer               Master Servicer
-------------------------------------------------------------------------------

   o  Other Servicer servicing 20%      Master Servicer
      or more of the pool assets at
      the time of the report
-------------------------------------------------------------------------------

                                    SC-9
<PAGE>

-------------------------------------------------------------------------------
                   FORM 8-K DISCLOSURE (REPORTABLE EVENTS)

-------------------------------------------------------------------------------
           Item on Form 8-K                       Responsible Party

-------------------------------------------------------------------------------
   o  Other material servicers          Master Servicer
-------------------------------------------------------------------------------
   o  Indenture Trustee                 Indenture Trustee
-------------------------------------------------------------------------------
   o  Administrator                     Administrator
-------------------------------------------------------------------------------
   o  Significant Obligor               Depositor
-------------------------------------------------------------------------------
   o  Credit Enhancer (10% or more)     Depositor
-------------------------------------------------------------------------------
   o  Derivative Counterparty           Depositor
-------------------------------------------------------------------------------
   o  Owner Trustee                     Owner Trustee

-------------------------------------------------------------------------------
Item 2.04- Triggering Events that       Depositor
Accelerate or Increase a Direct         Master Servicer
Financial Obligation or an Obligation   Administrator
under an Off-Balance Sheet Arrangement

Includes an early amortization,
performance trigger or other event,
including event of default, that
would materially alter the payment
priority/distribution of cash
flows/amortization schedule.

Disclosure will be made of events
other than waterfall triggers which
are disclosed in the monthly
statements to the
certificateholders.

-------------------------------------------------------------------------------
Item 3.03- Material Modification to     Administrator
Rights of Security Holders              Indenture Trustee
                                        Depositor

Disclosure is required of any
material modification to documents
defining the rights of
Certificateholders, including the
Pooling and Servicing Agreement.

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

Item 5.03- Amendments of Articles of    Depositor
Incorporation or Bylaws; Change of
Fiscal Year

Disclosure is required of any
amendment "to the governing
documents of the issuing entity".

-------------------------------------------------------------------------------
Item 6.01- ABS Informational and        Depositor
Computational Material
-------------------------------------------------------------------------------

               SC-10
<PAGE>

-------------------------------------------------------------------------------
                   FORM 8-K DISCLOSURE (REPORTABLE EVENTS)

-------------------------------------------------------------------------------
           Item on Form 8-K                       Responsible Party

-------------------------------------------------------------------------------
Item 6.02- Change of Master Servicer    A change of both -
or Administrator                        Depositor/Indenture Trustee

Requires disclosure of any removal,     A change of Servicer, Master Servicer
replacement, substitution or addition   or Administrator - Master
of any master servicer, affiliated      Servicer/Administrator/Depositor/
servicer, and other servicer servicing
10% or more of pool assets at time of
report, other material servicers or
Indenture Trustee.

-------------------------------------------------------------------------------
Reg AB disclosure about any new         Master Servicer/Depositor
servicer or master servicer is also
required.

-------------------------------------------------------------------------------
Reg AB disclosure about any new         New Indenture Trustee
Indenture Trustee is also required.

-------------------------------------------------------------------------------
Item 6.03- Change in Credit             N/A
Enhancement or External Support

Covers termination of any enhancement
in manner other than by its terms, the
addition of an enhancement, or a
material change in the enhancement
provided.  Applies to external credit
enhancements as well as derivatives.

-------------------------------------------------------------------------------
Reg AB disclosure about any new         Depositor
enhancement provider is also required.

-------------------------------------------------------------------------------
Item 6.04- Failure to Make a Required   Master Servicer
Distribution                            Indenture Trustee

-------------------------------------------------------------------------------
Item 6.05- Securities Act Updating      Depositor
Disclosure

If any material pool characteristic
differs by 5% or more at the time of
issuance of the securities from the
description in the final prospectus,
provide updated Reg AB disclosure
about the actual asset pool.

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

                                    SC-11
<PAGE>

-------------------------------------------------------------------------------
                   FORM 8-K DISCLOSURE (REPORTABLE EVENTS)

-------------------------------------------------------------------------------
           Item on Form 8-K                       Responsible Party

-------------------------------------------------------------------------------
If there are any new servicers or       Depositor
originators required to be disclosed
under Regulation AB as a result of the
foregoing, provide the information
called for in Items 1108 and 1110
respectively.

-------------------------------------------------------------------------------
Item 7.01- Reg FD Disclosure            Depositor

-------------------------------------------------------------------------------
Item 8.01- Other Events                 Depositor

Any event, with respect to which
information is not otherwise called
for in Form 8-K, that the registrant
deems of importance to
certificateholders.

-------------------------------------------------------------------------------
Item 9.01- Financial Statements and     Responsible party, as applicable, for
Exhibits                                reporting/disclosing the financial
                                        statement or exhibit
-------------------------------------------------------------------------------

                                     SC-12
<PAGE>

                                                                    SCHEDULE D

                            PERFORMANCE CERTIFICATION
                       (TRUSTEE / REPORTING SUBCONTRACTOR)

      Re:   Wachovia Auto [Loan] Owner Trust 200__-__

      The undersigned [Indenture Trustee] [Reporting Subcontractor] hereby
certifies to the [_______] and its officers, directors and Affiliates
(collectively, the "Certification Parties") as follows, with the knowledge and
intent that the Certification Parties will rely on this Certification in
connection with the certification concerning the Issuer to be signed by an
officer of the Servicer and submitted to the Securities and Exchange Commission
pursuant to the Sarbanes-Oxley Act of 2002:

      1. The [Indenture Trustee] [Reporting Subcontractor] has reviewed the
information and reports provided by it to the Depositor and the Servicer
pursuant to the Agreement with respect to the assessment of the Servicing
Criteria under Section 9.05 of the Agreement (the "Information");

      2. Based on the [Indenture Trustee] [Reporting Subcontractor]'s knowledge,
the Information, taken as a whole, does not contain any untrue statement of a
material fact or omit to state a material fact required in the Information and
necessary to make the statements made, in the light of the circumstances under
which such statements were made, not misleading with respect to the period
covered by the 10-K report; and

      3. The assessment of the Servicing Criteria required to be provided by the
[Indenture Trustee] [Reporting Subcontractor] pursuant to the Agreement, has
been provided to the Depositor and the Servicer. Any material instance of
noncompliance with the applicable Servicing Criteria has been disclosed in such
report.

      [4. Any assessment of compliance with Servicing Criteria required to be
provided by any Reporting Subcontractor of the Indenture Trustee has been
provided by such Reporting Subcontractor.]

      Capitalized terms not otherwise defined herein have the meanings ascribed
thereto in the Sale and Servicing Agreement (the "Agreement"), dated as of
______________ ___, 200__, among Wachovia Auto [Loan] Owner Trust 200__-__, as
issuer, WDS Receivables LLC, as depositor and Wachovia Bank, National
Association, as master servicer and WFS Financial Inc, as seller.

                                     SD-1
<PAGE>

                                    [__________________________, not in its
                                        individual capacity but solely as
                                        Indenture Trustee] [REPORTING
                                        SUBCONTRACTOR]

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

                                    Date: __________________

                                     SD-2
<PAGE>

                                                                    SCHEDULE E

                            PERFORMANCE CERTIFICATION
                                (MASTER SERVICER)

      Re:   Wachovia Auto [Loan] Owner Trust 200__-__

      The undersigned Master Servicer hereby certifies to the [_______] and its
officers, directors and Affiliates (collectively, the "Certification Parties")
as follows, with the knowledge and intent that the Certification Parties will
rely on this Certification in connection with the certification concerning the
Issuer to be signed by an officer of the Servicer and submitted to the
Securities and Exchange Commission pursuant to the Sarbanes-Oxley Act of 2002:

      1. I have reviewed:

            (i) the servicer compliance statement of the Master Servicer
      provided in accordance with Item 1123 of Regulation AB (the "Compliance
      Statement"),

            (ii) the report on assessment of the Master Servicer's compliance
      with the servicing criteria set forth in Item 1122(d) of Regulation AB
      (the "Servicing Criteria"), provided in accordance with Rules 13a-18 and
      15d-18 under the Securities Exchange Act of 1934, as amended (the
      "Exchange Act") and Item 1122 of Regulation AB (the "Servicing
      Assessment"),

            (iii) the registered public accounting firm's attestation report
      provided in accordance with Rules 13a-18 and 15d-18 under the Exchange Act
      and Section 1122(b) of Regulation AB (the "Attestation Report"), and

            (iv) all servicing reports, officer's certificates and other
      information relating to the servicing of the Receivables by the Master
      Servicer during 200__ that were delivered by the Master Servicer to the
      Indenture Trustee pursuant to the Agreement (collectively, the "Servicing
      Information").

      2. Based on my knowledge, the Servicing Information, taken as a whole,
does not contain any untrue statement of a material fact or omit to state a
material fact necessary to make the statements made, in the light of the
circumstances under which such statements were made, not misleading with
respect to the period of time covered by the Servicing Information.

      3. Based on my knowledge, all of the Servicing Information required to be
provided by the Master Servicer under the Agreement has been provided to the
Indenture Trustee.

      4. I am responsible for reviewing the activities performed by Wachovia
Bank, National Association, as master servicer (the "Master Servicer") under
the Sale and Servicing Agreement (the "Agreement"), dated as of _________ 1,
200__, among Wachovia Auto [Loan] Owner Trust 200__-__, as issuer (the
"Issuer"), WDS Receivables LLC, as depositor and Wachovia Bank, National
Association, as Master Servicer and WFS Financial Inc., as seller and

                                     SE-1
<PAGE>

based on my knowledge and the compliance review conducted in preparing the
Compliance Statement and except as disclosed in the Compliance Statement, the
Servicing Assessment or the Attestation Report, the Servicer has fulfilled its
obligations under the Agreement in all material respects.

      5. The Compliance Statement required to be delivered by the Servicer
pursuant to the Agreement, and the Servicing Assessment and Attestation Report
required to be provided by the Servicer and by any Reporting Subcontractor
pursuant to the Agreement, have been provided to the Indenture Trustee. Any
material instances of noncompliance described in such reports have been
disclosed to the Depositor. Any material instance of noncompliance with the
Servicing Criteria has been disclosed in such reports.

      Capitalized terms not otherwise defined herein have the meanings ascribed
thereto in the Agreement.

                                    WACHOVIA BANK, NATIONAL ASSOCIATION

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

                                    Date: __________________

                                     SE-2
<PAGE>

                                                                       EXHIBIT A

             REPRESENTATIONS AND WARRANTIES AS TO THE RECEIVABLES

      The following representations and warranties shall be made in respect of
the Initial Receivables being transferred to the Issuer on the Closing Date as
of the Initial Cutoff Date, the Subsequent Receivables being transferred to the
Issuer on a Subsequent Transfer Date as of the related Subsequent Cutoff Date,
or all of the Receivables being transferred to the Issuer on their respective
Cutoff Dates. In the case of Subsequent Receivables, references to the Closing
Date shall be deemed to be references to the related Subsequent Transfer Date.

         (i) Characteristics of Receivables. Each Receivable (A) was originated
in the United States by the Seller or a Dealer located in the United States for
the retail sale of a Financed Vehicle in the ordinary course of the Seller's or
the applicable Dealer's business in accordance with the Seller's credit policies
as of the date of origination or acquisition of the related Receivable, is
payable in United States dollars, has been fully and properly executed by the
parties thereto, if not originated by the Seller, has been purchased by the
Seller from such Dealer under an existing Dealer Agreement (or approved form of
assignment) and has been validly assigned by such Dealer to the Seller, (B) has
created a valid, subsisting and enforceable first priority security interest in
favor of the Seller in the Financed Vehicle, which security interest shall be
perfected and prior to any other interest in such Financed Vehicle, and which
security interest is assignable by the Seller and reassignable by the assignee,
(C) contains customary and enforceable provisions such that the rights and
remedies of the holder thereof are adequate for realization against the
collateral of the benefits of the security, (D) shall, except as otherwise
provided in the Sale and Servicing Agreement, provide for level Monthly Payments
(provided that the payment in the first or last month in the life of the
Receivable may be minimally different from the level payment) that fully
amortize the Amount Financed over its original term and shall provide for a
finance charge or shall yield interest at its Contract Rate, (E) is a Simple
Interest Receivable, (F) is due from an Obligor with a mailing address within
the United States or its territories, (G) to the best of the Seller's knowledge,
is due from an Obligor who is a natural person and (H) to the best of the
Seller's knowledge, is not assumable by another Person in a manner which would
release the Obligor thereof from such Obligor's obligations to the Seller with
respect to such Receivable.

         (ii) Schedule of Receivables. The information set forth in the Schedule
of Receivables shall be true and correct in all material respects as of the
close of business on the Cutoff Date, and the Receivables were selected (a) from
those motor vehicle receivables of the Seller which met the selection criteria
set forth in this Agreement and (b) using selection procedures, believed by the
Seller, not to be adverse to the Noteholders.

         (iii) Compliance with Law. Each Receivable complied at the time it was
originated or made, and at the Closing Date complies, in all material respects
with all requirements of applicable federal, State and, to the best knowledge of
the Seller, local laws, rulings and regulations thereunder (including usury
laws).

                                      A-1
<PAGE>

         (iv) Binding Obligation. Each Receivable represents the genuine, legal,
valid and binding payment obligation in writing of the related Obligor,
enforceable by the holder thereof in accordance with its terms, except as (A)
enforceability thereof may be limited by bankruptcy, insolvency, reorganization
or similar laws affecting the enforcement of creditors' rights generally and by
equitable limitations on the availability of specific remedies, regardless of
whether such enforceability is considered in a proceeding in equity or at law
and (B) such Receivable may be modified by the application after the Cutoff Date
of the Servicemembers Civil Relief Act or by any similar applicable State law.

         (v)No Government Obligor. No Receivable is due from the United States
or any State or any agency, department, subdivision or instrumentality thereof.

         (vi) Obligor Bankruptcy. To the best of the Seller's knowledge, at the
Cutoff Date, no Obligor is the subject of a bankruptcy proceeding.

         (vii) Security Interest in Financed Vehicles. Immediately prior to the
transfer of the Receivables by the Seller to the Depositor, each Receivable was
secured by a valid, binding and enforceable first priority perfected security
interest in favor of the Seller in the related Financed Vehicle, which security
interest has been validly assigned by the Seller to the Depositor. The Master
Servicer has received, or will receive within 180 days after the Closing Date,
the original certificate of title for each Financed Vehicle (other than any
Financed Vehicle that is subject to a certificate of title statute or motor
vehicle registration law that does not require that the original certificate of
title for such Financed Vehicle be delivered to the Seller).

         (viii) Receivables in Force. No Receivable shall have been satisfied,
subordinated or rescinded, nor shall any Financed Vehicle have been released in
whole or in part from the Lien granted by the related Receivable.

         (ix) No Waivers. No provision of a Receivable shall have been waived in
such a manner that such Receivable fails to meet all of the other
representations and warranties made by the Seller herein with respect thereto.

         (x)No Amendments. No Receivable shall have been amended or modified in
such a manner that the total number of Monthly Payments has been increased or
decreased or that the related Amount Financed has been increased or decreased or
that such Receivable fails to meet all of the other representations and
warranties made by the Seller herein with respect thereto.

         (xi) No Defenses. No Receivable is subject to any right of rescission,
setoff, counterclaim or defense, including the defense of usury, and the
operation of any of the terms of any Receivable, or the exercise of any right
thereunder, will not render such Receivable unenforceable in whole or in part or
subject to any right of rescission, setoff, counterclaim or defense, including
the defense of usury, and the Seller has not received written notice of the
assertion with respect to any Receivable of any such right of rescission,
setoff, counterclaim or defense.

         (xii) No Liens. No Liens or claims shall have been filed, including
Liens for work, labor or materials or for unpaid local, State or federal taxes
relating to any Financed Vehicle that

                                      A-2
<PAGE>

shall be prior to, or equal or coordinate with, the security interest in such
Financed Vehicle granted by the related Receivable.

         (xiii) No Defaults; Repossessions. Except for payment defaults that, as
of the Cutoff Date, have been continuing for a period of not more than 30 days,
no default, breach or violation under the terms of any Receivable, permitting
acceleration, shall have occurred as of the Cutoff Date and no continuing
condition that with notice or the lapse of time or both would constitute a
default, breach or violation under the terms of any Receivable, permitting
acceleration, shall have arisen; and the Seller shall not have waived any of the
foregoing except as otherwise permitted hereunder. On or prior to the Cutoff
Date, no Financed Vehicle has been repossessed.

         (xiv) Insurance. Each Receivable requires the related Obligor to obtain
physical damage insurance covering the related Financed Vehicle and to maintain
such insurance.

         (xv) Title. It is the intention of the Seller that the transfers and
assignments herein contemplated constitute a sale of the Receivables from the
Seller to the Purchaser and that the beneficial interest in and title to the
Receivables not be part of the debtor's estate in the event of the appointment
of a receiver or conservator for the Seller under any receivership, bankruptcy
law, insolvency or banking law; no Receivable has been sold, transferred,
assigned or pledged by the Seller to any Person other than the Purchaser, and no
provision of a Receivable shall have been waived, except as provided in clause
(ix) above; immediately prior to the transfer and assignment herein
contemplated, the Seller had good and marketable title to each Receivable free
and clear of all Liens and rights of others, except for Liens that shall be
released on or before the Closing Date; immediately upon the transfer and
assignment thereof, the Purchaser shall have good and marketable title to each
Receivable, free and clear of all Liens and rights of others; and the transfer
and assignment herein contemplated has been perfected under the UCC.

         (xvi) Security Interest Matters. This Agreement creates a valid and
continuing "security interest" (as defined in the UCC) in the Receivables in
favor of the Depositor, which security interest is prior to all other Liens and
is enforceable as such as against creditors of and purchasers from the Seller.
With respect to each Receivable, the Seller has taken all steps necessary to
perfect its security interest against the related Obligor in the related
Financed Vehicle. The Receivables constitute "tangible chattel paper" (as
defined in the UCC). The Seller has caused or will cause prior to the Closing
Date the filing of all appropriate financing statements in the proper filing
offices in the appropriate jurisdictions under applicable law necessary to
perfect the security interest in the Receivables granted to the Depositor under
the Receivables Purchase Agreement. Other than the security interest granted to
the Depositor under the Receivables Purchase Agreement, the Seller has not
pledged, assigned, sold, granted a security interest in or otherwise conveyed
any of the Receivables. The Seller has not authorized the filing of and is not
aware of any financing statements against the Seller that include a description
of collateral covering the Receivables other than any financing statement
relating to the security interest granted to the Depositor under the Receivables
Purchase Agreement or that has been terminated. The motor vehicle retail
installment sale contracts and installment loans that constitute or evidence the
Receivables do not have any marks or notations indicating that they have been
pledged, assigned or otherwise conveyed to any Person other than the Depositor,
the Issuer or the Indenture Trustee. The Seller is not aware of any judgment or
tax lien filings against the Seller.

                                      A-3
<PAGE>

         (xvii) Financing Statements. All financing statements filed or to be
filed against the Seller in favor of the Issuer (as assignee of the Depositor)
contain a statement substantially to the following effect: "A purchase of or
security interest in any collateral described in this financing statement will
violate the rights of the Issuer". All financing statements filed or to be filed
against the Seller in favor of the Indenture Trustee (as assignee of the Issuer)
contain a statement substantially to the following effect: "A purchase of or
security interest in any collateral described in this financing statement will
violate the rights of the Indenture Trustee".

         (xviii) Lawful Assignment. No Receivable has been originated in, or is
subject to the laws of, any jurisdiction under which the sale, transfer,
assignment and conveyance of such Receivable under this Agreement or the Sale
and Servicing Agreement or the pledge of such Receivables hereunder, thereunder
or under the Indenture is unlawful, void or voidable or under which such
Receivable would be rendered void or voidable as a result of any such sale,
transfer, assignment, conveyance or pledge. The Seller has not entered into any
agreement with any account debtor that prohibits, restricts or conditions the
assignment of the Receivables.

         (xix) All Filings Made. All filings (including UCC filings) necessary
in any jurisdiction to give the Purchaser, the Issuer and the Indenture Trustee
a first priority security interest in the Receivables shall have been made or
will be made on the Closing Date.

         (xx) One Original. There shall be only one original executed copy of
each Receivable.

         (xxi) Location of Receivable Files. Each Receivable File shall be kept
at one of the locations listed in Schedule A.

         (xxii) Custodial Agreements. Immediately prior to the transfer of the
Receivables by the Seller to the Purchaser, the Purchaser, an Affiliate of the
Purchaser or an agent on behalf of the Purchaser had possession of the
Receivable Files and there were no, and there will not be, any custodial
agreements in effect affecting the right or ability of the Purchaser to make, or
cause to be made, any delivery required under this Agreement.

         (xxiii) Bulk Transfer Laws. The transfer of the Receivables and the
Receivable Files by the Seller to the Purchaser pursuant to this Agreement is
not subject to the bulk transfer laws or any similar statutory provisions in
effect in any applicable jurisdiction.

         (xxiv) Principal Balance. Each Receivable had an original Principal
Balance of not more than $__________ and a remaining Principal Balance, as of
the Cutoff Date, of not less than $__________.

         (xxv) New and Used Vehicles. As of the Cutoff Date, approximately __%
of the Pool Balance was secured by new Financed Vehicles and approximately __%
of the Pool Balance was secured by used Financed Vehicles.

         (xxvi) Original Term to Maturity. Each Receivable had an original term
to maturity of not more than __ months and not less than __ months and a
remaining term to maturity as of the Cutoff Date, of not more than __ months and
not less than three months.

                                      A-4
<PAGE>

         (xxvii) Weighted Average Remaining Term to Maturity. As of the Initial
Cutoff Date, the weighted average remaining term to maturity of the Receivables
owned by the Seller was approximately __ months, and following the end of the
Pre-Funding Period, the weighted average remaining term to maturity of the
Receivables as of their respective Cutoff Dates will not exceed __ months.

         (xxviii) Annual Percentage Rate. Each Receivable has a Contract Rate of
at least ___% and not more than ___%, and following the end of the Pre-Funding
Period, the weighted average Contract Rate of the Receivables as of their
respective Cutoff Dates will be at least ___%.

         (xxix) Simple Interest Method. All payments with respect to the
Receivables have been allocated consistently in accordance with the Simple
Interest Method.

         (xxx) Marking Records. As of the Closing Date, the Seller will have
caused its computer and accounting records relating to each Receivable to be
marked to show that the Receivables have been sold to the Purchaser by the
Seller and transferred and assigned by the Purchaser to the Issuer in accordance
with the terms of the Sale and Servicing Agreement and pledged by the Issuer to
the Indenture Trustee in accordance with the terms of the Indenture.

         (xxxi) Chattel Paper. Each Receivable constitutes "tangible chattel
paper" within the meaning of the UCC as in effect in the State of origination.

         (xxxii) Final Scheduled Distribution Date. No Receivable has a final
scheduled payment date later than six months prior to the Class D Final
Scheduled Distribution Date.

         (xxxiii) No Fleet Sales. None of the Receivables have been included in
a "fleet" sale (i.e., a sale to any single Obligor of more than seven Financed
Vehicles).

         (xxxiv) No Fraud or Misrepresentation. Each Receivable that was
originated by a Dealer and was sold by the Dealer to the Seller, to the best of
the Seller's knowledge, was so originated and sold without fraud or
misrepresentation on the part of such Dealer in either case.

         (xxxv) No Impairment. The Seller has not done anything to convey any
right to any Person that would result in such Person having a right to payments
due under a Receivable or otherwise to impair the rights of the Depositor in any
Receivable or the proceeds thereof.

         (xxxvi) Servicing. Each Receivable has been serviced in conformity with
all applicable laws, rules and regulation and in conformity with the Seller's
policies and procedures which are consistent with customary, prudent industry
standards.

         (xxxvii) No Consent. To the best of the Seller's knowledge, no notice
to or consent from any Obligor is necessary to effect the acquisition of the
Receivables by the Purchaser or the Issuer or the pledge of the Receivables by
the Issuer to the Indenture Trustee.

         (xxxviii)FICO Score. Following the end of the Pre-Funding Period, the
weighted average FICO score of the Receivables as of their respective Cutoff
Dates (based on the FICO score recorded at the respective dates of origination
of such Receivables) will be at least ___.

                                      A-5
<PAGE>

         (xxxix) Obligor Mailing Address. Following the end of the Pre-Funding
Period, no more than ____%, ____%, ____%, and ____% of the Receivables as of
their respective Cutoff Dates will have an obligor mailing address in
_________________, ______________, _____________________ and __________________
respectively.

                                      A-6
<PAGE>

                                                                       EXHIBIT B

                         FORM OF DISTRIBUTION STATEMENT

                     Wachovia Auto [Loan] Owner Trust 200_-_

1. Collection Period                                        ___________

2. Determination Date                                       ___________

3. Distribution Date                                        ___________

4. Priority Principal Distributable Amount                  $__________

5. Secondary Principal Distributable Amount                 $__________

6. Third Principal Distributable Amount                     $__________

7. Fourth Principal Distributable Amount                    $__________

8. Regular Principal Distributable Amount                   $__________

9. Interest Distributable Amount                            $__________

   a. Class A-1 Notes:  $       per $1,000 original principal amount
   b. Class A-2 Notes:  $       per $1,000 original principal amount
   c. Class A-3 Notes:  $       per $1,000 original principal amount
   d. Class A-4 Notes:  $       per $1,000 original principal amount
   e. Class B Notes:    $       per $1,000 original principal amount
   f. Class C Notes:    $       per $1,000 original principal amount
   g. Class D Notes:    $       per $1,000 original principal amount

10. Available Collections                                   $__________

11. Available Funds                                         $__________

12. Pool Balance as of the close of business on the
    last day of the Collection Period                       $__________
   (per $1,000 original principal amount)

13. Note Factor                                             $__________

   a. Class A-1 Notes:                                      $__________
   b. Class A-2 Notes:                                      $__________
   c. Class A-3 Notes:                                      $__________
   d. Class A-4 Notes:                                      $__________
   e. Class B Notes:                                        $__________
   f. Class C Notes:                                        $__________
   g. Class D Notes:                                        $__________

14.   Note Balance                                          $__________

   a. Class A-1 Notes:                                      $__________
   b. Class A-2 Notes:                                      $__________
   c. Class A-3 Notes:                                      $__________
   d. Class A-4 Notes:                                      $__________
   e. Class B Notes:                                        $__________

                                      B-1
<PAGE>

   f. Class C Notes:                                        $__________
   g. Class D Notes:                                        $__________

15. Reserve Fund Amount                                     $__________
    change from immediately preceding Distribution Date     $__________

16. Reserve Fund Required Amount                            $__________

17. The amount by which the Reserve Fund Required Amount
    exceeds the Reserve Fund Amount                         $__________

18. Reserve Fund Draw Amount                                $__________

19. Secondary Reserve Fund Amount                           $__________
    change from immediately preceding Distribution Date     $__________

20. Secondary Reserve Fund Required Amount                  $__________

21. The amount by which the Secondary Reserve Fund
    Required Amount exceeds the Reserve Fund Amount         $__________

22. Secondary Reserve Fund Draw Amount                      $__________

    a.  Interest Distributable Amount for the Class C
        Notes and Class D Notes that was not paid in
        full pursuant to Section 2.08(a) of the
        Indenture.                                          $__________

    b.  If the Class A Notes and the Class B Notes
        have been paid in full, the Third Principal
        Distributable Amount and the Fourth Principal
        Distributable Amount not paid in full
        pursuant to Section 2.08(a) of the Indenture.       $__________

    c.  If the related Distribution Date is on or
        after the Final Scheduled Distribution Date
        for the Class C Notes or the Class D Notes,
        the unpaid principal amount of the related
        class of Notes.                                     $__________

    d.  If the Notes have been accelerated following
        an Event of Default under the Indenture,
        interest and principal on the Class C Notes
        and the Class D Notes pursuant to Section
        2.08(f) of the Indenture.                           $__________

23. Total Servicing Fee                                     $__________

   a. Monthly Servicing Fee                                 $__________
   b. Amount unpaid from prior months                       $__________

24. Total Trustee Fees                                      $__________

   a. Monthly Trustee Fees                                  $__________
   b. Amount unpaid from prior months                       $__________

25. Required Payment Amount                                 $__________

26. The amount by which the Required Payment Amount
    exceeds the sum of Available Collections plus the
    Reserve Fund Draw Amount and the Secondary
    Reserve Fund Draw Amount                                $__________

27. Aggregate Purchase Amount of Purchased Receivables      $__________

28. Aggregate Amount of Defaulted Receivables               $__________

                                      B-2
<PAGE>

29. Net Losses on the Receivables                           $__________

30. Cumulative Net Losses ($)                               $__________

31. Cumulative Net Loss Percentage                          __________%

32. Secondary Reserve Fund Trigger Percentage               ___________

33. Overcollateralization Target Amount                     $__________

34. Overcollateralization Amount                            $__________

35. Amount by which the Pool Balance Exceeds the
    Note Balance                                            $__________

36. Aggregate Principal Balance of Receivables              $__________

   a. 30 to 59 days past due (No. of Receivables ____)      $__________
   b. 60 to 89 days past due (No. of Receivables ____)      $__________
   c. 90 or more days past due (No. of Receivables ____)    $__________

37. Excess Collections                                      $__________

38. Amount withdrawn from Pre-Funding Account to
    purchase subsequent Receivables                         $__________

39. Pre-Funding Account Amount                              $__________

40. Investment Earnings on Deposits in Pre-Funding Account  $__________

41. Negative Carry Account Draw Amount                      $__________

42. Nonrecoverable Advances                                 $__________

43. Instructions to the Indenture Trustee

  a. From the Collection Account:

      1. To the Master Servicer                             $__________

      2. To the Trustees                                    $__________

      3. To the Note Payment Account                        $__________

      4. To the Reserve Fund                                $__________

      5. To the Secondary Reserve Fund                      $__________

      6. To the Certificate Payment Account                 $__________

  b. From the Note Payment Account:

      1. To the Class A-1 Noteholders                       $__________

      2. To the Class A-2 Noteholders                       $__________

      3. To the Class A-3 Noteholders                       $__________

      4. To the Class A-4 Noteholders                       $__________

                                       B-3
<PAGE>

      5. To the Class B Noteholders                         $__________

      6. To the Class C Noteholders                         $__________

      7. To the Class D Noteholders                         $__________

  c. From the Certificate Payment Account:

      1. To the Certificateholders                          $__________

  d. From the Reserve Fund:

      1.To the Collection Account                           $__________

      2.To the Certificateholders                           $__________

   e. From the Secondary Reserve Fund:

      1.To the Class C Noteholders                          $__________

      2.To the Class D Noteholders                          $__________

      3.As a payment of principal in accordance with
        Section 4.03(f) of the Sale and Servicing
        Agreement                                           $__________

      4.To the Certificateholders                           $__________

                                     B-4
<PAGE>

                                                                       EXHIBIT C

                      FORM OF MASTER SERVICER'S CERTIFICATE

                     Wachovia Auto [Loan] Owner Trust 200_-_

1. Collection Period                                        ___________

2. Determination Date                                       ___________

3. Distribution Date                                        ___________

4. Priority Principal Distributable Amount                  $__________

5. Secondary Principal Distributable Amount                 $__________

6. Third Principal Distributable Amount                     $__________

7. Fourth Principal Distributable Amount                    $__________

8. Regular Principal Distributable Amount                   $__________

9. Interest Distributable Amount                            $__________

   a. Class A-1 Notes:  $     per $1,000 original principal amount
   b. Class A-2 Notes:  $     per $1,000 original principal amount
   c. Class A-3 Notes:  $     per $1,000 original principal amount
   d. Class A-4 Notes:  $     per $1,000 original principal amount
   e. Class B Notes:    $     per $1,000 original principal amount
   f. Class C Notes:    $     per $1,000 original principal amount
   g. Class D Notes:    $     per $1,000 original principal amount

10. Available Collections                                   $__________

11. Available Funds                                         $__________

12. Pool Balance as of the close of business on the
    last day of the Collection Period                       $__________
   (per $1,000 original principal amount)

13. Note Factor                                             $__________

   a. Class A-1 Notes:                                      $__________
   b. Class A-2 Notes:                                      $__________
   c. Class A-3 Notes:                                      $__________
   d. Class A-4 Notes:                                      $__________
   e. Class B Notes:                                        $__________
   f. Class C Notes:                                        $__________
   g. Class D Notes:                                        $__________

14.   Note Balance                                          $__________

   a. Class A-1 Notes:                                      $__________
   b. Class A-2 Notes:                                      $__________
   c. Class A-3 Notes:                                      $__________
   d. Class A-4 Notes:                                      $__________

                                      C-1
<PAGE>

   e. Class B Notes:                                        $__________
   f. Class C Notes:                                        $__________
   g. Class D Notes:                                        $__________

15. Reserve Fund Amount                                     $__________
    change from immediately preceding Distribution Date     $__________

16. Reserve Fund Required Amount                            $__________

17. The amount by which the Reserve Fund Required Amount
    exceeds the Reserve Fund Amount                         $__________

18. Reserve Fund Draw Amount                                $__________

19. Secondary Reserve Fund Amount                           $__________
    change from immediately preceding Distribution Date     $__________

20. Secondary Reserve Fund Required Amount                  $__________

21. The amount by which the Secondary Reserve Fund
    Required Amount exceeds the Reserve Fund Amount         $__________

22. Secondary Reserve Fund Draw Amount                      $__________

   a. Interest Distributable Amount for the
      Class C Notes and Class D Notes that
      was not paid in full pursuant to
      Section 2.08(a) of the Indenture.                     $__________

   b. If the Class A Notes and the Class B
      Notes have been paid in full, the Third
      Principal Distributable Amount and the
      Fourth Principal Distributable Amount
      not paid in full pursuant to Section
      2.08(a) of the Indenture.                             $__________

   c. If the related Distribution Date is on
      or after the Final Scheduled
      Distribution Date for the Class C Notes
      or the Class D Notes, the unpaid
      principal amount of the related class
      of Notes.                                             $__________

   d. If the Notes have been accelerated
      following an Event of Default under the
      Indenture, interest and principal on
      the Class C Notes and the Class D Notes
      pursuant to Section 2.08(f) of the
      Indenture.                                            $__________

23. Total Servicing Fee                                     $__________

   a. Monthly Servicing Fee                                 $__________
   b. Amount unpaid from prior months                       $__________

24. Total Trustee Fees                                      $__________

   a. Monthly Trustee Fees                                  $__________
   b. Amount unpaid from prior months                       $__________

25. Required Payment Amount                                 $__________

26. The amount by which the Required Payment Amount
    exceeds the sum of Available Collections plus
    the Reserve Fund Draw Amount and the Secondary
    Reserve Fund Draw Amount                                $__________

27. Aggregate Purchase Amount of Purchased Receivables      $__________

                                      C-2
<PAGE>

28. Aggregate Amount of Defaulted Receivables               $__________

29. Net Losses on the Receivables                           $__________

30. Cumulative Net Losses ($)                               $__________

31. Cumulative Net Loss Percentage                          __________%

32. Secondary Reserve Fund Trigger Percentage               __________%

33. Overcollateralization Target Amount                     $__________

34. Overcollateralization Amount                            $__________

35. Amount by which the Pool Balance Exceeds the
    Note Balance                                            $___________

36. Aggregate Principal Balance of Receivables              $__________

   a. 30 to 59 days past due (No. of Receivables ____)      $__________
   b. 60 to 89 days past due (No. of Receivables ____)      $__________
   c. 90 or more days past due (No. of Receivables ____)    $__________

37. Excess Collections                                      $__________

38. Amount withdrawn from Pre-Funding Account to
    purchase subsequent Receivables                         $__________

39. Pre-Funding Account Amount                              $__________

40. Investment Earnings on Deposits in Pre-Funding Account  $__________

41. Negative Carry Account Draw Amount                      $__________

42. Nonrecoverable Advances                                 $__________

43. Instructions to the Indenture Trustee

  a. From the Collection Account:

      1. To the Master Servicer                             $__________

      2. To the Trustees                                    $__________

      3. To the Note Payment Account                        $__________

      4. To the Reserve Fund                                $__________

      5. To the Secondary Reserve Fund                      $__________

      5. To the Certificate Payment Account                 $__________

  b. From the Note Payment Account:

      1. To the Class A-1 Noteholders                       $__________

      2. To the Class A-2 Noteholders                       $__________

      3. To the Class A-3 Noteholders                       $__________

                                      C-3
<PAGE>

      4. To the Class A-4 Noteholders                       $__________

      5. To the Class B Noteholders                         $__________

      4. To the Class C Noteholders                         $__________

      5. To the Class D Noteholders                         $__________

  c. From the Certificate Payment Account:

      1. To the Certificateholders                          $__________

  d. From the Reserve Fund:

      1.To the Collection Account                           $__________

      2.To the Certificateholders                           $__________

   e. From the Secondary Reserve Fund:

      1.To the Class C Noteholders                          $__________

      2.To the Class D Noteholders                          $__________

      3.As a payment of principal in accordance with
        Section 4.03(f) of the Sale and Servicing Agreement $__________

      4.To the Certificateholders                           $__________

                                      C-4
<PAGE>

                                                                       EXHIBIT D

                  FORM OF SECOND-TIER SUBSEQUENT ASSIGNMENT

      For value received, in accordance with the Sale and Servicing Agreement,
dated as of _________________ ___, 200__ (the "Sale and Servicing Agreement"),
among Wachovia Auto [Loan] Owner Trust 200__-__ (the "Issuer"), WDS Receivables
LLC (the "Depositor"), WFS Financial Inc (the "Seller") and Wachovia Bank,
National Association (the "Master Servicer"), the Depositor hereby irrevocably
sells, transfers, assigns and otherwise conveys to the Issuer, without recourse
(subject to the obligations of the Depositor herein and in the Sale and
Servicing Agreement), all right, title and interest of the Depositor, whether
now owned or existing or hereafter acquired or arising, in, to and under the
following:

            (i) the Subsequent Receivables listed on Schedule A to the related
      Second-Tier Subsequent Assignment and all amounts due and collected on or
      in respect of the Subsequent Receivables (including proceeds of the
      repurchase of Subsequent Receivables by the Seller pursuant to Section
      2.04 of the Sale and Servicing Agreement or the purchase of Subsequent
      Receivables by the Master Servicer pursuant to Section 3.08 or 8.01 of the
      Sale and Servicing Agreement) after the related Subsequent Cutoff Date;

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

            (iii) all proceeds from claims on or refunds of premiums of any
      physical damage or theft insurance policies and extended warranties
      covering such Financed Vehicles and any proceeds of or refunds of premiums
      of any credit life or credit disability insurance policies relating to the
      Subsequent Receivables, the related Financed Vehicles or the related
      Obligors;

            (iv) the Receivable Files that relate to the Subsequent Receivables;

            (v) any proceeds of Dealer Recourse that relate to the Subsequent
      Receivables;

            (vi) the right to realize upon any property (including the right to
      receive future Net Liquidation Proceeds and Recoveries) that shall have
      secured a Subsequent Receivable and have been repossessed by or on behalf
      of the Depositor;

            (vii) all of the Depositor's rights under the related First-Tier
      Subsequent Assignment; and

            (viii) all present and future claims, demands, causes of action and
      choses in action in respect of any or all of the foregoing, and all
      payments on or under and all proceeds of every kind and nature whatsoever
      in respect of any or all of the foregoing, including all proceeds of the
      conversion thereof, voluntary or involuntary, into cash or

                                      D-1
<PAGE>

      other liquid property, all accounts, accounts receivable, general
      intangibles, chattel paper, documents, money, investment property,
      deposit accounts, letters of credit, letter of credit rights, insurance
      proceeds, condemnation awards, notes, drafts, acceptances, rights to
      payment of any and every kind and other forms of obligations and
      receivables, instruments and other property which at any time constitute
      all or part of or are included in the proceeds of any of the foregoing.

      The Subsequent Cutoff Date for each Subsequent Receivable is
___________, 200_.

      The Depositor hereby represents that as of the Subsequent Cutoff Date, the
aggregate Principal Balance of the Subsequent Receivables was
$-----------.

      In the event that the foregoing sale, transfer, assignment and conveyance
is deemed to be a pledge, the Depositor hereby grants to the Issuer a first
priority security interest in all of the Depositor's right to and interest in
the Subsequent Receivables and other property described in clauses (i) through
(viii) above to secure a loan deemed to have been made by the Issuer to the
Depositor in an amount equal to the sum of the initial principal amount of the
Notes plus accrued interest thereon.

      THIS SECOND-TIER SUBSEQUENT ASSIGNMENT SHALL BE CONSTRUED IN ACCORDANCE
WITH THE LAWS OF THE STATE OF NEW YORK AND THE OBLIGATIONS OF THE DEPOSITOR
UNDER THIS SECOND-TIER SUBSEQUENT ASSIGNMENT SHALL BE DETERMINED IN ACCORDANCE
WITH SUCH LAWS.

      This Second-Tier Subsequent Assignment is made pursuant to and upon the
representations, warranties and agreements on the part of the Depositor
contained in the Sale and Servicing Agreement and is to be governed by the Sale
and Servicing Agreement.

      Capitalized terms used herein that are not otherwise defined shall have
the meanings ascribed thereto in the Sale and Servicing Agreement.

      IN WITNESS WHEREOF, the undersigned has caused this Second-Tier Subsequent
Assignment to be duly executed as of _________ __, 200_.

                                    WDS RECEIVABLES LLC

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

                                      D-2
<PAGE>

                                                                     SCHEDULE A
                                                                         to
                                                                      EXHIBIT D

                       SCHEDULE OF SUBSEQUENT RECEIVABLES

                             Schedule A to Exhibit D

<PAGE>

                                                                       ANNEX A
                                                                          to
                                                                      EXHIBIT D

                              OFFICER'S CERTIFICATE

      ___________, a __________ of WDS Receivables LLC (the "Depositor"), does
hereby certify, pursuant to Section 2.01(d)(xv) of the Sale and Servicing
Agreement, dated as of _________ 1, 200__ (the "Sale and Servicing Agreement"),
among Wachovia Auto [Loan] Owner Trust 200__-__ (the "Issuer"), the Depositor,
WFS Financial Inc, and Wachovia Bank, National Association, that all of the
conditions to the transfer to the Issuer of the Subsequent Receivables listed on
Schedule A to the Second-Tier Subsequent Assignment delivered herewith and the
other property and rights related to such Subsequent Receivable, as described in
Section 2.01(d) of the Sale and Servicing Agreement, have been satisfied on or
prior to the related Subsequent Transfer Date.

      Capitalized terms used herein that are not otherwise defined shall have
the meanings ascribed thereto in the Sale and Servicing Agreement.

      IN WITNESS WHEREOF, the undersigned have caused this certificate to be
duly executed this _____ day of ______________ __, 200_.

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

                              Annex A to Exhibit DExhibit 10.2

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

                   WACHOVIA AUTO [LOAN] OWNER TRUST 200_-_,
                                  as Issuer,

                      WACHOVIA BANK, NATIONAL ASSOCIATION
                               as Administrator,

                             WDS RECEIVABLES LLC,
                                 as Depositor,

                                      and

                           ------------------------,
                             as Indenture Trustee

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

                           ADMINISTRATION AGREEMENT

                           Dated as of _____________ __, 200_

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

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

<PAGE>

<TABLE>
<CAPTION>

                               TABLE OF CONTENTS

                                                                                                               Page
                                                                                                               ----

<S>           <C>                                                                                                <C>
Section 1.01. Capitalized Terms; Interpretive Provisions..........................................................2
Section 1.02. Duties of the Administrator.........................................................................2
Section 1.03. Records.............................................................................................7
Section 1.04. Compensation........................................................................................8
Section 1.05. Additional Information to be Furnished to the Issuer................................................8
Section 1.06. Independence of the Administrator...................................................................8
Section 1.07. No Joint Venture....................................................................................8
Section 1.08. Other Activities of Administrator...................................................................8
Section 1.09. Term of Agreement; Resignation and Removal of Administrator.........................................8
Section 1.10. Action Upon Termination, Resignation or Removal.....................................................9
Section 1.11. Notices............................................................................................10
Section 1.12. Amendments.........................................................................................10
Section 1.13. Successors and Assigns.............................................................................10
Section 1.14. Governing Law......................................................................................11
Section 1.15. Headings...........................................................................................11
Section 1.16. Counterparts.......................................................................................11
Section 1.17. Severability.......................................................................................11
Section 1.18. Limitation of Liability of Owner Trustee and Indenture Trustee.....................................11
Section 1.19. Third-Party Beneficiary............................................................................12
Section 1.20. Successor Master Servicer and Administrator........................................................12
Section 1.21. Nonpetition Covenants..............................................................................12

                                   EXHIBITS

Exhibit A - Form of Power of Attorney...........................................................................A-1

</TABLE>

                                                      i
<PAGE>

                           ADMINISTRATION AGREEMENT

         This Administration Agreement, dated as of __________ __, 200_ (the
"Agreement"), is among Wachovia Auto [Loan] Owner Trust 200_-_, as issuer (the
"Issuer"), Wachovia Bank, National Association ("Wachovia Bank"), as
administrator (the "Administrator"), WDS Receivables LLC ("WDS Receivables"),
as depositor (the "Depositor"), and _____________, not in its individual
capacity but solely as trustee (the "Indenture Trustee").

         WHEREAS, the Issuer was created pursuant to the trust agreement,
dated as of _________ __, 200_, as amended and restated as of ___________ __,
200_ (the "Trust Agreement"), each between the Depositor and ________________,
as trustee (in such capacity and not in its individual capacity, the "Owner
Trustee");

         WHEREAS, the Issuer is issuing ____% Class A-1 Asset Backed Notes,
____% Class A-2 Asset Backed Notes, ____% Class A-3 Asset Backed Notes, ____%
Class A-4 Asset Backed Notes, ____% Class B Asset Backed Notes, ____% Class C
Asset Backed Notes and ____% Class D Asset Backed Notes (collectively, the
"Notes") pursuant to an indenture, dated as of the date hereof (the
"Indenture"), between the Issuer and the Indenture Trustee;

         WHEREAS, the Issuer has entered into certain agreements in connection
with the issuance of the Notes and of certain beneficial ownership interests
in the Issuer, including (i) the Indenture, (ii) a sale and servicing
agreement, dated as of the date hereof (the "Sale and Servicing Agreement"),
among the Issuer, the Depositor, WFS Financial Inc, as seller (the "Seller")
and Wachovia Bank, as master servicer (in such capacity, the "Master
Servicer"), (iii) a receivables purchase agreement, dated as of the date
hereof (the "Receivables Purchase Agreement"), between the Seller and the
Depositor and (iv) a control agreement, dated as of the date hereof (the
"Control Agreement" and, together with this Agreement, the Indenture, the Sale
and Servicing Agreement, the Trust Agreement and the Receivables Purchase
Agreement, the "Basic Documents"), among the Issuer, the Master Servicer,
Wachovia Bank, as the account bank, and the Indenture Trustee;

         WHEREAS, pursuant to the Basic Documents, the Issuer and the Owner
Trustee are required to perform certain duties in connection with the (i)
Notes and the collateral therefor pledged pursuant to the Indenture (the
"Collateral") and (ii) beneficial ownership interests in the Issuer;

         WHEREAS, the Issuer and the Owner Trustee desire to have the
Administrator perform certain of the duties of the Issuer and the Owner
Trustee referred to in the preceding clause and to provide such additional
services consistent with the terms of this Agreement and the other Basic
Documents as the Issuer and the Owner Trustee may from time to time request;
and

         WHEREAS, the Administrator has the capacity to provide the services
required hereby and is willing to perform such services for the Issuer and the
Owner Trustee on the terms set forth herein.

         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:

<PAGE>

         Section 1.01. Capitalized Terms; Interpretive Provisions.

         (a) Capitalized terms used herein that are not otherwise defined
shall have the meanings ascribed thereto or incorporated by reference in the
Trust Agreement, the Sale and Servicing Agreement or the Indenture, as the
case may be. Whenever used herein, unless the context otherwise requires, the
following words and phrases shall have the following meanings:

         "Agreement" means this Administration Agreement.

         "Basic Documents" has the meaning set forth in the recitals.

         "Commission" means the U.S. Securities and Exchange Commission.

         "Exchange Act" means the Securities Exchange Act of 1934.

         "Securities Act" means the Securities Act of 1933.

         (b) 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 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, 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 and Exhibit references in this Agreement are references to
Sections, subsections 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.

         Section 1.02. Duties of the Administrator.

         (a) The Administrator agrees to perform all its duties as
Administrator and, except as specifically excluded herein, agrees to perform
all the duties of the Issuer and the Owner Trustee under the Basic Documents.
In addition, the Administrator shall consult with the Owner Trustee regarding
the duties of the Issuer or the Owner Trustee under the Basic Documents. The
Administrator shall monitor the performance of the Issuer and shall advise the
Owner Trustee when action is necessary to comply with the respective duties of
the Issuer and the Owner Trustee under the Basic Documents. The Administrator
shall prepare for execution by the Issuer, or shall cause the preparation by
other appropriate persons of, all such documents, reports, notices, filings,
instruments, certificates and opinions that it shall be the duty of the Issuer
or the Owner Trustee to prepare, file or deliver pursuant to the Basic
Documents. In furtherance of the foregoing, the Administrator shall take (or,
in the case of the immediately preceding sentence,

                                      2
<PAGE>

cause to be taken) all appropriate action that the Issuer or the Owner Trustee
is required to take pursuant to the Indenture including, without limitation,
such of the foregoing as are required with respect to the following matters
under the Indenture (references are to Sections of the Indenture):

         (i)   the notification of Noteholders of the final principal payment
     on the Notes (Section 2.08(e));

        (ii)   the preparation, obtaining or filing of the instruments,
     opinions and certificates and other documents required for the release of
     Collateral (Section 2.13);

       (iii)   the duty to cause newly appointed Paying Agents, if any, to
     deliver to the Indenture Trustee the instrument specified in the
     Indenture regarding funds held in trust (Section 3.03);

        (iv)   the direction to the Indenture Trustee to deposit monies with
     Paying Agents, if any, other than the Indenture Trustee (Section 3.03);

         (v)   the obtaining and preservation of the Issuer's qualifications to
     do business in each jurisdiction where such qualification is or shall be
     necessary to protect the validity and enforceability of the Indenture,
     the Notes, the Collateral and each other instrument or agreement included
     in the Trust Estate, including all licenses required under the (A)
     Maryland Vehicle Sales Finance Act and (B) Pennsylvania Motor Vehicle
     Sales Finance Act (Section 3.04);

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

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

        (viii) the identification to the Indenture Trustee in an Officer's
     Certificate of a Person with whom the Issuer has contracted to perform
     its duties under the Indenture (Section 3.07(b));

          (ix) the preparation and delivery of written notice to the Indenture
     Trustee and the Rating Agencies of each Servicer Termination Event and,
     if such Servicer Termination Event arises from the failure of the Master
     Servicer to perform any of its duties or obligations under the Sale and
     Servicing Agreement with respect to the Receivables, the taking of all
     reasonable steps available to remedy such failure (Section 3.07(d));

          (x)  the preparation and obtaining of documents and instruments
     required for the conveyance or transfer by the Issuer of its properties
     or assets (Section 3.10(b));

                                      3
<PAGE>

          (xi) the duty to cause the Master Servicer to comply with the Sale
     and Servicing Agreement (Section 3.14);

         (xii) the delivery of written notice to the Indenture Trustee and
     each Rating Agency of each Event of Default under the Indenture and each
     default by the Master Servicer, the Seller or the Depositor under the
     Sale and Servicing Agreement or by the Seller or the Depositor under the
     Receivables Purchase Agreement (Section 3.19);

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

         (xiv) the compliance with Section 5.04 of the Indenture with respect
     to the sale of the Trust Estate if an Event of Default shall have
     occurred and be continuing (Section 5.04);

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

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

        (xvii) the furnishing of the Indenture Trustee with the names and
     addresses of Noteholders during any period when the Indenture Trustee is
     not the Note Registrar (Section 7.01);

       (xviii) the preparation and, after execution by the Issuer, the
     filing with the Commission, any applicable state agencies and the
     Indenture Trustee of documents required to be filed on a periodic basis
     with, and summaries thereof as may be required by rules and regulations
     prescribed by, the Commission and any applicable state agencies and the
     transmission of such summaries, as necessary, to the Noteholders (Section
     7.03);

         (xix) the opening of one or more accounts in the Indenture Trustee's
     name, established with Wachovia Bank and the taking of all other actions
     necessary with respect to investment and reinvestment of funds in such
     accounts (Sections 8.02 and 8.03);

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

         (xxi) the preparation of Issuer Requests, the obtaining of Opinions
     of Counsel and the certification to the Indenture Trustee with respect to
     the execution of supplemental indentures and the mailing to the
     Noteholders and the Rating Agencies,

                                      4
<PAGE>

      as applicable, of notices with respect to such supplemental indentures
      (Sections 9.01 and 9.02);

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

       (xxiii) the preparation and delivery of Officer's Certificates and
     the obtaining of Opinions of Counsel and Independent Certificates, if
     necessary, for the release of property from the Lien of the Indenture
     (Section 11.01(b));

        (xxiv) the preparation and delivery of written notice to the Rating
     Agencies, upon the failure of the Issuer, the Depositor or the Indenture
     Trustee to give such notification, of the information required pursuant
     to the Indenture (Section 11.04); and

         (xxv) the recording of the Indenture, if applicable (Section 11.15).

         (b) The Administrator shall:

         (i)  pay the Indenture Trustee from time to time such compensation
     and fees for all services rendered by the Indenture Trustee under the
     Indenture as have been agreed to in a separate fee schedule between the
     Administrator and the Indenture Trustee (which compensation shall not be
     limited by any provision of law in regard to the compensation of a
     trustee of an express trust);

         (ii) except as otherwise expressly provided in the Indenture,
     reimburse the Indenture Trustee upon its request for all reasonable
     expenses, disbursements and advances incurred or made by the Indenture
     Trustee in accordance with any provision of the Basic Documents
     (including the reasonable compensation, expenses and disbursements of its
     agents and counsel), except any such expense, disbursement or advance as
     may be attributable to its willful misconduct, negligence or bad faith;

        (iii) except as otherwise expressly provided in the third sentence
     of Section 7.01 of the Trust Agreement, reimburse the Owner Trustee upon
     its request for all reasonable expenses, disbursements and advances
     incurred or made by the Owner Trustee in accordance with any provision of
     the Trust Agreement (including reasonable compensation, expenses and
     disbursements of its agents and counsel), except any such expense,
     disbursement or advance as may be attributable to its willful misconduct,
     negligence or bad faith of the Owner Trustee;

         (iv) indemnify the Owner Trustee and its agents, successors,
     assigns, directors, officers and employees for, and hold them harmless
     against, any loss, obligation, damage, tax, claim, suit, liability or
     expense incurred without negligence, willful misconduct or bad faith on
     their part, arising out of or in connection with the acceptance or
     administration of the transactions contemplated by the Trust Agreement,
     including the reasonable costs and expenses of defending themselves
     against any claim or liability in connection with the exercise or
     performance of any of their powers or duties under the Trust Agreement;
     and

                                      5
<PAGE>

          (v) promptly appoint a successor Indenture Trustee pursuant to
     Section 6.08 of the Indenture, upon the Indenture Trustee's resignation
     or removal, or if the office of the Indenture Trustee becomes vacant for
     any other reason.

         (c) In addition to the duties set forth in Sections 1.02(a) and (b),
the Administrator shall perform such calculations and shall prepare or shall
cause the preparation by other appropriate Persons of, and shall execute on
behalf of the Issuer or the Owner Trustee, all such documents, notices,
reports, filings, instruments, certificates and opinions that the Issuer or
the Owner Trustee are required to prepare, file or deliver pursuant to the
Basic Documents, and at the request of the Owner Trustee shall take all
appropriate action that the Issuer or the Owner Trustee are required to take
pursuant to the Basic Documents. In furtherance thereof, the Owner Trustee
shall, on behalf of itself and of the Issuer, execute and deliver to the
Administrator and to each successor Administrator appointed pursuant to the
terms hereof, one or more powers of attorney substantially in the form of
Exhibit A, appointing the Administrator the attorney-in-fact of the Owner
Trustee and the Issuer for the purpose of executing on behalf of the Owner
Trustee and the Issuer all such documents, reports, filings, instruments,
certificates and opinions. Subject to Section 1.06, and in accordance with the
directions of the Owner Trustee, the Administrator shall administer, perform
or supervise the performance of such other activities in connection with the
Collateral (including the Basic Documents) as are not covered by any of the
foregoing provisions and as are expressly requested by the Owner Trustee and
are reasonably within the capability of the Administrator.

         (d) Notwithstanding anything in this Agreement or the Basic Documents
to the contrary, the Administrator shall be responsible for promptly notifying
the Owner Trustee in the event that any withholding tax is imposed on the
Issuer's payments (or allocations of income) to a Certificateholder as
contemplated in Section 5.02(c) of the Trust Agreement. Any such notice shall
specify the amount of any withholding tax required to be withheld by the Owner
Trustee pursuant to such provision.

         (e) Notwithstanding anything in this Agreement or the Basic Documents
to the contrary, the Administrator shall be responsible for performance of the
duties of the Owner Trustee set forth in Section 5.05 of the Trust Agreement
with respect to, among other things, accounting and reports to
Certificateholders.

         (f) To the extent that any tax withholding is required, the
Administrator shall deliver to the Owner Trustee and the Indenture Trustee, on
or before __________ __, 200_, a certificate of an Authorized Officer in form
and substance satisfactory to the Owner Trustee as to such tax withholding and
the procedures to be followed with respect thereto to comply with the
requirements of the Code. The Administrator shall update such certificate if
any additional tax withholding is subsequently required or any previously
required tax withholding shall no longer be required.

         (g) The Administrator shall perform the duties of the Administrator
specified in Section 10.02 of the Trust Agreement required to be performed in
connection with the resignation or removal of the Owner Trustee, and any other
duties expressly required to be performed by the Administrator under the Trust
Agreement or any other Basic Document.

                                      6
<PAGE>

         (h) In carrying out the foregoing duties or any of its other
obligations under this Agreement, the Administrator may enter into
transactions or otherwise deal with any of its Affiliates; provided, however,
that the terms of any such transactions or dealings shall be in accordance
with any directions received from the Issuer and shall be, in the
Administrator's opinion, no less favorable to the Issuer than would be
available from unaffiliated parties.

         (i) With respect to matters that in the reasonable judgment of the
Administrator are non-ministerial, the Administrator shall not take any action
unless within a reasonable time before the taking of such action, the
Administrator shall have notified the Owner Trustee of the proposed action and
the Owner Trustee shall not have withheld consent, which consent shall not be
unreasonably withheld or delayed, or provided an alternative direction. For
the purpose of the preceding sentence, "non-ministerial matters" shall
include:

          (i)  the amendment of or any supplement to the Indenture;

         (ii)  the initiation of any claim or lawsuit by the Issuer and the
     compromise of any action, claim or lawsuit brought by or against the
     Issuer (other than in connection with the collection of the Receivables);

        (iii)  the amendment, change or modification of the Basic Documents;

         (iv)  the appointment of successor Note Registrars, successor Paying
     Agents and successor Indenture Trustees pursuant to the Indenture or the
     appointment of successor Administrators or Successor Master Servicers, or
     the consent to the assignment by the Note Registrar, any Paying Agent or
     Indenture Trustee of its obligations under the Indenture; and

          (v)  the removal of the Indenture Trustee.

         (j) Notwithstanding anything to the contrary in this Agreement, the
Administrator shall not be obligated to, and shall not, (i) make any payments
to the Noteholders under the Basic Documents, (ii) take any other action that
the Issuer directs the Administrator not to take on its behalf or (iii) take
any other action which may be construed as having the effect of varying the
investment of the Securityholders.

         (k) The Administrator may enter into subservicing agreements with one
or more subservicers for the performance of all or part of the Administrator's
duties hereunder. References herein to actions taken or to be taken by the
Administrator include actions taken or to be taken by a subservicer on behalf
of the Administrator. Each subservicing agreement will be upon such terms and
conditions as are not inconsistent with this Agreement and as the
Administrator and the subservicer have agreed.

         (l) If requested by the Depositor for purposes of compliance with its
reporting obligations under the Exchange Act, the Administrator will provide
to the Depositor and the Master Servicer on or before March 31 of each year
beginning March 31, 200__, the servicing criteria assessment required to be
filed in respect of the Issuer under the Exchange Act under Item 1122 of
Regulation AB if periodic reports under Section 15(d) of the Exchange Act, or
any successor provision thereto, are required to be filed in respect of the
Issuer and shall cause a firm

                                      7
<PAGE>

of independent certified public accountants, who may also render other
services to the Administrator, the Master Servicer, the Seller or the
Depositor, to deliver to the Depositor and the Master Servicer the attestation
report that would be required to be filed in respect of the Issuer under the
Exchange Act if periodic reports under Section 15(d) of the Exchange Act, or
any successor provision thereto, were required to be filed in respect of the
Issuer. Such attestation shall be in accordance with Rules 1-02(a)(3) and
2-02(g) of Regulation S-X under the Securities Act and the Exchange Act,
including, without limitation that in the event that an overall opinion cannot
be expressed, such registered public accounting firm shall state in such
report why it was unable to express such an opinion.

         The Administrator and the Depositor acknowledge and agree that the
purpose of this Section 1.02(l) is to facilitate compliance by the Depositor
with the provisions of Regulation AB and the related rules and regulations of
the Commission. The Depositor shall not exercise its right to request delivery
of information or other performance under these provisions other than in good
faith, or for purposes other than compliance with the Securities Act, the
Exchange Act and the rules and regulations of the Commission under the
Securities Act and the Exchange Act. The Administrator acknowledges that
interpretations of the requirements of Regulation AB may change over time,
whether due to interpretive guidance provided by the Commission or its staff,
consensus among participants in the asset-backed securities markets, advice of
counsel, or otherwise, and the Administrator agrees to comply with all
reasonable requests made by the Depositor in good faith for delivery of
information and shall deliver to the Depositor all information and
certifications reasonably required by the Depositor to comply with its
Exchange Act reporting obligations, including with respect to any of its
predecessors or successors. The obligations of the Administrator to provide
such information shall survive the removal or termination of the Administrator
as Administrator hereunder..

         Section 1.03. Records. The Administrator shall maintain appropriate
books of account and records relating to services performed hereunder, which
books of account and records shall be accessible for inspection by the Issuer
and the Depositor at any time during normal business hours, upon reasonable
prior notice.

         Section 1.04. Compensation. As compensation for the performance of
the Administrator's obligations under this Agreement and as reimbursement for
its expenses related thereto, the Administrator shall be entitled to a monthly
payment of compensation which shall be solely an obligation of the Master
Servicer.

         Section 1.05. Additional Information to be Furnished to the Issuer.
The Administrator shall furnish to the Issuer from time to time such
additional information regarding the Collateral as the Issuer may reasonably
request.

         Section 1.06. Independence of the Administrator. For all purposes of
this Agreement, the Administrator shall be an independent contractor and shall
not be subject to the supervision of the Issuer or the Owner Trustee with
respect to the manner in which it accomplishes the performance of its
obligations hereunder. Unless expressly authorized by the Issuer, the
Administrator shall have no authority to act for or represent the Issuer or
the Owner Trustee in any way and shall not otherwise be deemed an agent of the
Issuer or the Owner Trustee.

                                      8
<PAGE>

         Section 1.07. No Joint Venture. Nothing contained in this Agreement
shall (i) constitute the Administrator and either the Issuer or the Owner
Trustee as members of any partnership, joint venture, association, syndicate,
unincorporated business or other separate entity, (ii) be construed to impose
any liability as such on any of them or (iii) be deemed to confer on any of
them any express, implied or apparent authority to incur any obligation or
liability on behalf of the others.

         Section 1.08. Other Activities of Administrator. Nothing herein shall
prevent the Administrator or its Affiliates from engaging in other businesses
or, in its sole discretion, from acting in a similar capacity as an
administrator for any other Person, even though such Person may engage in
business activities similar to those of the Issuer, the Owner Trustee or the
Indenture Trustee.

         Section 1.09. Term of Agreement; Resignation and Removal of
Administrator. This Agreement shall continue in force until the dissolution of
the Issuer, upon which event this Agreement shall automatically terminate.

         (a) Subject to Sections 1.09(d) and 1.09(e), the Administrator may
resign its duties hereunder by providing the Issuer with at least 60 days'
prior written notice.

         (b) Subject to Sections 1.09(d) and 1.09(e), the Issuer may remove
the Administrator without cause by providing the Administrator with at least
60 days' prior written notice.

         (c) Subject to Sections 1.09(d) and 1.09(e), at the sole option of
the Issuer, the Administrator may be removed immediately upon written notice
of termination from the Issuer to the Administrator if any of the following
events shall occur:

               (i) the Administrator shall default in the performance of any
         of its duties under this Agreement and, after notice of such
         default, shall not cure such default within ten days (or, if such
         default cannot be cured in such time, shall not give within ten days
         such assurance of cure as shall be reasonably satisfactory to the
         Issuer);

               (ii) the existence of any proceeding or action, or the entry of
         a decree or order for relief by a court or regulatory authority
         having jurisdiction over the Administrator in an involuntary case
         under the federal bankruptcy laws, as now or hereafter in effect, or
         appointing a receiver, liquidator, assignee, trustee, custodian,
         sequestrator or other similar official of the Administrator or of
         any substantial part of its property, or ordering the winding up or
         liquidation of the affairs of the Administrator and the continuance
         of any such action, proceeding, decree or order unstayed and, in the
         case of any such order or decree, in effect for a period of 60
         consecutive days; or

              (iii) the commencement by the Administrator of a voluntary case
         under the federal bankruptcy laws, as now or hereafter in effect, or
         the consent by the Administrator to the appointment of or taking of
         possession by a receiver, liquidator, assignee, trustee, custodian,
         sequestrator or other similar official of the Administrator or of
         any substantial part of its property or the making by the
         Administrator of an assignment for the benefit of creditors or the
         failure by the Administrator generally to pay its debts as

                                      9
<PAGE>

         such debts become due or the taking of corporate action by the
         Administrator in furtherance of any of the foregoing.

         The Administrator agrees that if any of the events specified in
clauses (ii) or (iii) above shall occur, it shall give written notice thereof
to the Issuer and the Indenture Trustee within seven days after the occurrence
of such event.

         (d) No resignation or removal of the Administrator pursuant to this
Section shall be effective until (i) a successor Administrator shall have been
appointed by the Issuer and (ii) such successor Administrator shall have
agreed in writing to be bound by the terms of this Agreement in the same
manner as the Administrator is bound hereunder.

         (e) The appointment of any successor Administrator shall be effective
after satisfaction of the Rating Agency Condition with respect to the proposed
appointment.

         (f) Subject to Sections 1.09(d) and 1.09(e), the Administrator
acknowledges that upon the appointment of a Successor Master Servicer pursuant
to the Sale and Servicing Agreement, the Administrator shall immediately
resign and such Successor Master Servicer shall automatically become the
Administrator under this Agreement.

         Section 1.10. Action Upon Termination, Resignation or Removal.
Promptly upon the effective date of termination of this Agreement pursuant to
the first sentence of Section 1.09 or the resignation or removal of the
Administrator pursuant to Section 1.09(a), (b) or (c), respectively, the
Administrator shall be entitled to be paid all fees and reimbursable expenses
accruing to it to the date of such termination, resignation or removal. The
Administrator shall forthwith upon such termination pursuant to the first
sentence of Section 1.09 deliver to the Issuer all property and documents of
or relating to the Collateral then in the custody of the Administrator. In the
event of the resignation or removal of the Administrator pursuant to Section
1.09(a), (b) or (c), respectively, the Administrator shall cooperate with the
Issuer and take all reasonable steps requested to assist the Issuer in making
an orderly transfer of the duties of the Administrator.

         Section 1.11. Notices. All demands, notices and communications
hereunder shall be in writing and shall be delivered or mailed by registered
or certified first-class United States mail, postage prepaid, hand delivery,
prepaid courier service, or by telecopier (followed by hard copy by overnight
delivery), and addressed in each case as follows: (i) if to the Issuer or the
Owner Trustee, to Wachovia Auto [Loan] Owner Trust 200_-_, c/o
___________________________, Attention: ___________________; (ii) if to the
Administrator, to Wachovia Bank, National Association, 301 S. College Street,
8th Floor, NC5578, Charlotte, North Carolina, 28288-5578, Attention: Treasury
ABS Department; (iii) if to the Depositor, to WDS Receivables LLC, 444 East
Warm Springs Road, Suite 118, Las Vegas, Nevada 89119; (iv) if to the
Indenture Trustee, to _______________________, Attention:
____________________; or (v) to such other address as any party shall have
provided to the other parties in writing. Any notice required to be in writing
hereunder shall be deemed given if such notice is mailed by certified mail,
postage prepaid, or hand-delivered to the address of such party as provided
above.

         Section 1.12. Amendments. This Agreement may be amended from time to
time by a written amendment duly executed and delivered by the parties hereto,
with the written consent

                                      10
<PAGE>

of the Owner Trustee but without the consent of the Noteholders or the
Certificateholders, for the purpose of adding any provisions to or changing in
any manner or eliminating any of the provisions of this Agreement or of
modifying in any manner the rights of the Noteholders or the
Certificateholders; provided, that such amendment will not, in the Opinion of
Counsel satisfactory to the Indenture Trustee, materially and adversely affect
the interest of any of the Noteholders or the Certificateholders. This
Agreement may also be amended by the parties hereto with the written consent of
the Noteholders evidencing at least 51% of the Note Balance of the Controlling
Class or, if the Notes have been paid in full, the Certificateholders
evidencing at least 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 of modifying in any
manner the rights of the Noteholders or the Certificateholders; provided,
however, that no such amendment may (i) increase or reduce in any manner the
amount of, or accelerate or delay the timing of, collections of payments on the
Receivables or distributions that are required to be made for the benefit of
the Noteholders or the Certificateholders or (ii) reduce the percentage of the
Note Balance or of the Certificate Percentage Interest, the consent of the
Noteholders or the Certificateholders, respectively, of which is required for
this amendment, in each case without the consent of the Holders of all
outstanding Notes and Certificates adversely affected by the amendment.

         An amendment to this Agreement shall be deemed not to materially
adversely affect the interests of any Noteholder or Certificateholder if the
Person requesting such amendment obtains and delivers to the Owner Trustee and
the Indenture Trustee an Opinion of Counsel to that effect or the Rating
Agency Condition is satisfied. Notwithstanding the foregoing, the
Administrator may not amend this Agreement without the consent of the
Depositor, which consent shall not be unreasonably withheld.

         Section 1.13. Successors and Assigns. This Agreement may not be
assigned by the Administrator unless such assignment is previously consented
to in writing by the Issuer and the Owner Trustee, and subject to the
satisfaction of the Rating Agency Condition in respect thereof. An assignment
with such consent and satisfaction, if accepted by the assignee, shall bind
the assignee hereunder in the same manner as the Administrator is bound
hereunder. Notwithstanding the foregoing, this Agreement may be assigned by
the Administrator without the consent of the Issuer or the Owner Trustee to a
corporation or other organization that is a successor (by merger,
consolidation or purchase of assets) to the Administrator; provided, that such
successor organization executes and delivers to the Issuer, the Owner Trustee
and the Indenture Trustee an agreement, in form and substance reasonably
satisfactory to the Owner Trustee and the Indenture Trustee, in which such
corporation or other organization agrees to be bound hereunder by the terms of
said assignment in the same manner as the Administrator is bound hereunder.
Subject to the foregoing, this Agreement shall bind any successors or assigns
of the parties hereto.

         Section 1.14. GOVERNING LAW. THIS AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS
CONFLICT OF LAW PROVISIONS (OTHER THAN SECTION 5-1401 OF THE GENERAL
OBLIGATIONS LAW), AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES
HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

                                      11
<PAGE>

         Section 1.15. Headings. The 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 1.16. 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 1.17. Severability. If any one or more of the covenants,
agreements, provisions or terms of this Agreement shall be for any reason
whatsoever held invalid, then such covenants, agreements, provisions or terms
shall be deemed severable from the remaining covenants, agreements, provisions
and terms of this Agreement and shall in no way affect the validity or
enforceability of the other covenants, agreements, provisions and terms of
this Agreement.

         Section 1.18. Limitation of Liability of Owner Trustee and Indenture
Trustee.

         (a) Notwithstanding anything contained herein to the contrary, this
Agreement has been executed by __________________ solely in its capacity as
Owner Trustee of, and on behalf of, the Issuer and in no event shall the Owner
Trustee in its individual capacity or any beneficial owner of the Issuer have
any liability for the representations, warranties, covenants, agreements or
other obligations of the Issuer hereunder, as to all of which recourse shall
be had solely to the assets of the Issuer. For all purposes of this Agreement,
in the performance of any duties or obligations of the Issuer hereunder, the
Owner Trustee shall be subject to, and entitled to the benefits of, the terms
and provisions of Articles Six, Seven and Eight of the Trust Agreement.

         (b) Notwithstanding anything contained herein to the contrary, this
Agreement has been executed by ___________________ solely in its capacity as
Indenture Trustee under the Indenture and in no event shall the Indenture
Trustee in its individual capacity have any liability for the representations,
warranties, covenants, agreements or other obligations of the Issuer hereunder
or in any of the certificates, notices or agreements delivered pursuant
hereto, as to all of which recourse shall be had solely to the assets of the
Issuer.

         Section 1.19. Third-Party Beneficiary. The Owner Trustee is a
third-party beneficiary to this Agreement and is entitled to the rights and
benefits hereunder and may enforce the provisions hereof as if it were a party
hereto.

         Section 1.20. Successor Master Servicer and Administrator. The
Administrator shall undertake, as promptly as possible after the giving of
notice of termination to the Master Servicer of the Master Servicer's rights
and powers pursuant to Section 7.02 of the Sale and Servicing Agreement, to
enforce the provisions of such Section 7.02 with respect to the appointment of
a successor Master Servicer. Such successor Master Servicer shall, upon
compliance with the second to last sentence of Section 7.02 of the Sale and
Servicing Agreement, become the successor Administrator hereunder; provided,
however, that if the Indenture Trustee shall become such successor
Administrator, the Indenture Trustee shall not be required to perform any
obligations or duties or conduct any activities as successor Administrator
that would be prohibited by law and not within the banking and trust powers of
the Indenture Trustee. In such event, the Indenture Trustee may appoint a
sub-administrator to perform such obligations and

                                      12
<PAGE>

duties. Any transfer of servicing pursuant to Section 7.02 of the Sale and
Servicing Agreement and related succession as Administrator hereunder shall
not constitute an assumption by the related successor Administrator of any
liability of the related outgoing Administrator arising out of any breach by
such outgoing Administrator of such outgoing Administrator's duties hereunder
prior to such transfer.

         Section 1.21. Nonpetition Covenants.

         (a) Notwithstanding any prior termination of this Agreement, the
Depositor, the Administrator, the Owner Trustee and the Indenture Trustee
shall not at any time acquiesce, petition or otherwise invoke or cause the
Issuer to invoke the process of any court or government authority for the
purpose of commencing or sustaining a case against the Issuer under any
federal or state bankruptcy, insolvency or similar law or appointing a
receiver, liquidator, assignee, trustee, custodian, sequestrator or other
similar official of the Issuer or any substantial part of its property, or
ordering the winding up or liquidation of the affairs of the Issuer.

         (b) Notwithstanding any prior termination of this Agreement, the
Issuer, the Administrator, the Owner Trustee and the Indenture Trustee shall
not at any time acquiesce, petition or otherwise invoke or cause the Depositor
to invoke the process of any court or government authority for the purpose of
commencing or sustaining a case against the Depositor under any federal or
state bankruptcy, insolvency or similar law or appointing a receiver,
liquidator, assignee, trustee, custodian, sequestrator or other similar
official of the Depositor or any substantial part of its property, or ordering
the winding up or liquidation of the Depositor.

                                      13
<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.

                                 WACHOVIA AUTO [LOAN] OWNER
                                   TRUST 200_-_, as Issuer

                                 By: ________________________________________,
                                     not in its individual capacity but solely
                                     as Owner Trustee

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

                                 WDS RECEIVABLES LLC,
                                   as Depositor

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

                                 ------------------------------------,
                                  not in its individual capacity but
                                  solely as Indenture Trustee

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

                                 WACHOVIA BANK, NATIONAL
                                   ASSOCIATION, as Administrator

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

                                                      Administration Agreement

<PAGE>

                                                                     EXHIBIT A

                         POWER OF ATTORNEY PURSUANT TO
                  SECTION 1.02(c) OF ADMINISTRATION AGREEMENT

         KNOW ALL MEN BY THESE PRESENTS, that ____________________, a
_____________________, not in its individual capacity but solely as Owner
Trustee of Wachovia Auto [Loan] Owner Trust 200_-_, a Delaware statutory trust
(the "Issuer"), as grantor (in such capacity, the "Grantor"), does hereby
appoint Wachovia Bank, National Association, a national banking association
("Wachovia Bank"), as grantee (the "Grantee"), as its attorney-in-fact with
full power of substitution and hereby authorizes and empowers the Grantee, in
the name of and on behalf of the Grantor or the Issuer, to take the following
actions from time to time with respect to the duties of Wachovia Bank, as
administrator (in such capacity, the "Administrator") under the administration
agreement, dated as of ___________ __, 200_ (the "Administration Agreement"),
among the Issuer, the Administrator, WDS Receivables LLC ("WDS Receivables")
and ___________________, for the purpose of executing on behalf of the Grantor
or the Issuer all such documents, reports, filings, instruments, certificates
and opinions required pursuant to the Basic Documents.

         The Grantee is hereby empowered to do any and all lawful acts
necessary or desirable to effect the performance of its duties as
Administrator under the Administration Agreement and the Grantor hereby
ratifies and confirms any and all lawful acts the Grantee shall undertake
pursuant to and in conformity with this Power of Attorney.

         This Power of Attorney is revocable in whole or in part as to the
powers herein granted upon notice by the Grantor. If not earlier revoked, this
Power of Attorney shall expire completely or, if so indicated, in part, upon
the earlier of the (i) termination of the amended and restated trust
agreement, dated as of ______________ __, 200_ (the "Trust Agreement"),
between WDS Receivables, as depositor, and __________________, as owner
trustee, or (ii) termination of the Administration Agreement. Capitalized
terms used herein that are not otherwise defined shall have the meanings
ascribed thereto in the Trust Agreement or, if not defined therein, in the
Administration Agreement, as the case may be.

         This Power of Attorney shall be created under and governed and
construed under the internal laws of the State of New York.

         The Grantor executes this Power of Attorney with the intent to be
legally bound hereby, and with the intent that such execution shall have the
full dignity afforded by the accompanying witnessing and notarization and all
lesser dignity resulting from the absence of such witnessing and notarization
or any combination thereof.

                                     A-1
<PAGE>

         Dated this ____ day of _____________ 200_.

[Seal]                      ________________________________________,
                            not in its individual capacity but solely as Owner
                            Trustee of Wachovia Auto Loan Owner
                            Trust 200_-_

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

Signed and delivered in the presence of:

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

Address:
            -----------------------------------------
            -----------------------------------------

[Unofficial Witness]

                                     A-2

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00113-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00113-of-00352.parquet"}]]