METRIS RECEIVABLES INC
424B4, 1997-11-17
ASSET-BACKED SECURITIES
Previous: DUKE REALTY LIMITED PARTNERSHIP, SC 13D, 1997-11-17
Next: ATLANTIC INTERNATIONAL ENTERTAINMENT LTD, NT 10-Q, 1997-11-17



<PAGE>
                                            Filed Pursuant to Rule 424(b)(4)
                                            Registration File No.: 33-336503

PROSPECTUS 

                             METRIS MASTER TRUST 
 $455,000,000 FLOATING RATE ASSET BACKED CERTIFICATES, SERIES 1997-2, CLASS A 
 $101,500,000 FLOATING RATE ASSET BACKED CERTIFICATES, SERIES 1997-2, CLASS B 

  Metris Receivables, Inc.      Direct Merchants Credit Card Bank,
      Transferor                  National Association Servicer 

   Each of the Floating Rate Asset Backed Certificates, Series 1997-2, Class 
A (the "Class A Certificates") and each of the Floating Rate Asset Backed 
Certificates, Series 1997-2, Class B (the "Class B Certificates," and, 
together with the Class A Certificates, the "Offered Certificates") will 
represent an undivided interest in the Metris Master Trust (the "Trust") 
created pursuant to a Pooling and Servicing Agreement among Metris 
Receivables, Inc., as transferor (the "Transferor"), Direct Merchants Credit 
Card Bank, National Association, as servicer (the "Servicer") and The Bank of 
New York (Delaware), as trustee (the "Trustee"). The fractional undivided 
interests in the Trust represented by the Class B Certificates will be 
subordinated to fund certain payments with respect to the Class A 
Certificates as described in "Description of the Offered 
Certificates--Application of Collections," "--Reallocated Principal 
Collections," and "--Investor Charge-Offs." The property of the Trust 
includes a portfolio of receivables (the "Receivables") generated or acquired 
from time to time in the ordinary course of business in a portfolio of 
MasterCard(Registered Trademark) and VISA(Registered Trademark) or other 
revolving consumer credit card accounts (the "Accounts"), all monies due or 
to become due in payment of such Receivables and the benefit of funds on 
deposit in certain accounts, including the Pre-Funding Account (as defined 
herein). Certain capitalized terms used herein are defined in the "Glossary 
of Terms" beginning on page 107 herein. 
                                                      (continued on next page) 

   POTENTIAL INVESTORS SHOULD CONSIDER, AMONG OTHER THINGS, THE INFORMATION 
SET FORTH IN "RISK FACTORS" BEGINNING ON PAGE 28 HEREIN. 

   THE OFFERED CERTIFICATES REPRESENT INTERESTS IN THE TRUST ONLY AND DO NOT 
REPRESENT INTERESTS IN OR RECOURSE OBLIGATIONS OF THE TRANSFEROR, METRIS 
COMPANIES INC., DIRECT MERCHANTS CREDIT CARD BANK, NATIONAL ASSOCIATION OR 
ANY AFFILIATE THEREOF. AN OFFERED CERTIFICATE IS NOT A DEPOSIT AND NEITHER 
THE OFFERED CERTIFICATES NOR THE UNDERLYING ACCOUNTS OR RECEIVABLES ARE 
INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY 
OTHER GOVERNMENTAL AGENCY. 

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

<TABLE>
<CAPTION>
                                                            PROCEEDS TO 
                             PRICE TO      UNDERWRITING         THE 
                             PUBLIC(1)       DISCOUNT    TRANSFEROR(1)(2) 
- ------------------------  -------------- --------------  ---------------- 
<S>                       <C>            <C>             <C>
Per Class A Certificate             100%         0.300%          99.700% 
- ------------------------  -------------- --------------  ---------------- 
Per Class B Certificate             100%         0.325%          99.675% 
- ------------------------  -------------- --------------  ---------------- 
Total ...................  $556,500,000     $1,694,875     $554,805,125 
- ------------------------  -------------- --------------  ---------------- 
</TABLE>

- ----------------------------------------------------------------------------- 
(1)    Plus accrued interest, if any, from November 20, 1997. 
(2)    Before deduction of expenses estimated to be $840,000. 

   The Offered Certificates are offered by the Underwriters as described in 
"Underwriting," subject to prior sale, when, as and if issued to and accepted 
by the Underwriters and subject to approval of certain legal matters by 
counsel for the Underwriters. The Underwriters reserve the right to reject 
orders in whole or in part. It is expected that the Offered Certificates will 
be delivered in book-entry form on or about November 20, 1997 through the 
facilities of The Depository Trust Company, Cedel Bank, societe anonyme and 
the Euroclear System. 

                   UNDERWRITERS OF THE CLASS A CERTIFICATES 

BEAR, STEARNS & CO. INC. 
                  CHASE SECURITIES INC. 
                                 DONALDSON, LUFKIN & JENRETTE 
                                            SECURITIES CORPORATION 
                                                   NATIONSBANC MONTGOMERY 
                                                              UBS SECURITIES

                   UNDERWRITER OF THE CLASS B CERTIFICATES 

BEAR, STEARNS & CO. INC. 
                                -------------------
              The date of this Prospectus is November 13, 1997. 

<PAGE>
(continued from previous page) 

   Concurrently with the issuance of the Offered Certificates, the Trust will 
issue the Floating Rate Asset Backed Certificates, Series 1997-2, Class C 
(the "Class C Certificates"), which may be privately placed, and will issue 
the Asset Backed Certificates, Series 1997-2, Class D (the "Class D 
Certificates," and, together with the Class C Certificates and the Offered 
Certificates, the "Certificates") to the Transferor. The Class C Certificates 
and the Class D Certificates are not being offered pursuant to this 
Prospectus. The Offered Certificates, the Class C Certificates and the Class 
D Certificates constitute "Series 1997-2". The fractional undivided interests 
in the Trust represented by the Class C Certificates will be subordinated to 
fund certain payments with respect to the Offered Certificates and the 
fractional undivided interests in the Trust represented by the Class D 
Certificates will be subordinated to fund certain payments with respect to 
the Class C Certificates and the Offered Certificates. See "Description of 
the Offered Certificates--Application of Collections," "--Reallocated 
Principal Collections," and "--Investor Charge-Offs." The Transferor will own 
the remaining undivided interest in the Trust not represented by the 
Certificates and any other investor certificates issued by the Trust, which 
retained interest will be represented by the Exchangeable Transferor 
Certificate (as defined herein). The Transferor from time to time may offer 
other series of certificates that evidence undivided interests in certain 
assets of the Trust by exchanging a portion of its interest in the Trust 
therefor. Only the Offered Certificates are being offered hereby. 

   Interest will accrue on the Class A Certificates from November 20, 1997 
through December 21, 1997 at the rate of 0.20% per annum above the arithmetic 
mean of the London interbank offered quotations for one-month United States 
dollar deposits ("LIBOR") as determined by the Trustee on November 18, 1997, 
and with respect to each Interest Accrual Period (as defined herein) 
thereafter, at a rate of 0.20% per annum above LIBOR as determined by the 
Trustee on the related LIBOR Determination Date (as defined herein). Interest 
will accrue on the Class B Certificates from November 20, 1997, through 
December 21, 1997 at the rate of 0.43% per annum above LIBOR as determined by 
the Trustee on November 18, 1997, and with respect to each Interest Accrual 
Period thereafter, at the rate of 0.43% per annum above LIBOR as determined 
by the Trustee on the related LIBOR Determination Date. Interest with respect 
to the Certificates will be paid on December 22, 1997 and on the 20th day of 
each month thereafter (or, if any such 20th day is not a business day, the 
next succeeding business day) (each a "Distribution Date"). Principal with 
respect to the Class A Certificates and the Class B Certificates is scheduled 
to be distributed on the November 2002 Distribution Date (the "Expected Final 
Payment Date"), but may be distributed earlier or later under certain 
circumstances described herein. Principal payments will not be made to Class 
B Certificateholders unless and until the Class A Invested Amount is paid in 
full. See "Maturity Considerations" and "Description of the Offered 
Certificates--Pay Out Events." 

   There currently is no secondary market for the Offered Certificates, and 
there is no assurance that one will develop or, if one does develop, that it 
will continue until the Offered Certificates are paid in full. 

   CERTAIN PERSONS PARTICIPATING IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS 
THAT STABILIZE, MAINTAIN, OR OTHERWISE AFFECT THE PRICE OF THE OFFERED 
CERTIFICATES. SUCH TRANSACTIONS MAY INCLUDE STABILIZING AND THE PURCHASE OF 
OFFERED CERTIFICATES TO COVER SYNDICATE SHORT POSITIONS. FOR A DESCRIPTION OF 
THESE ACTIVITIES, SEE "UNDERWRITING" HEREIN. 

                                2           
<PAGE>
                        REPORTS TO CERTIFICATEHOLDERS 

   Unless and until Definitive Certificates (as defined herein) are issued 
(which will occur under the limited circumstances described herein), monthly 
and annual reports, containing information concerning the Trust and prepared 
by the Servicer pursuant to the Pooling and Servicing Agreement (as defined 
herein), will be sent on behalf of the Trust to Cede & Co., as nominee of The 
Depository Trust Company ("DTC") which will be the only registered holder (a 
"Certificateholder") of the Offered Certificates. See "Description of the 
Offered Certificates--Book-Entry Registration," "--Reports to 
Certificateholders" and "--Evidence as to Compliance." Such reports will not 
constitute financial statements prepared in accordance with generally 
accepted accounting principles. None of Metris Companies Inc., Direct 
Merchants Credit Card Bank, National Association, or any successor servicer 
intends to send any of its financial reports to Certificateholders or to the 
owners of beneficial interests in the Offered Certificates ("Certificate 
Owners"). The Transferor will file with the Securities and Exchange 
Commission (the "Commission") such periodic reports with respect to the Trust 
as are required under the Securities Exchange Act of 1934, as amended (the 
"Exchange Act"), and the rules and regulations of the Commission thereunder 
for so long as the Offered Certificates are outstanding. 

                            AVAILABLE INFORMATION 

   Metris Receivables, Inc., as originator of the Trust, has filed a 
Registration Statement under the Securities Act of 1933, as amended (the 
"Securities Act"), with the Commission on behalf of the Trust with respect to 
the Certificates offered pursuant to this Prospectus. For further 
information, reference is made to the Registration Statement and amendments 
thereof and exhibits thereto, which are available for inspection without 
charge at the public references facilities maintained by the Commission at 
450 Fifth Street, N.W., Washington, D.C. 20549; 7 World Trade Center, Suite 
1300, New York, New York 10048; and Citicorp Center, 500 West Madison Street, 
Suite 1400, Chicago, Illinois 60661. Copies of the Registration Statement and 
amendments thereof and exhibits thereto may be obtained from the Public 
Reference Section of the Commission, 450 Fifth Street, N.W., Washington, D.C. 
20549, at prescribed rates. In addition, the Commission maintains a Web site 
at "http://www.sec.gov" that contains information regarding registrants that 
file electronically with the Commission. Periodic reports with respect to the 
Trust that have been filed under the Exchange Act and the rules and 
regulations of the Commission thereunder and other information filed by the 
Transferor can be inspected and copied at the public reference facilities 
maintained by the Commission referred to above. 

               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE 

   All reports and other documents filed by the Transferor, on behalf of the 
Trust, pursuant to Section 13(a), 13(c), 14 or 15(d) of the Exchange Act 
subsequent to the date of this Prospectus and prior to the termination of the 
offering of the Certificates shall be deemed to be incorporated by reference 
into this Prospectus and to be part hereof. Any statement contained in a 
document incorporated or deemed to be incorporated by reference in this 
Prospectus shall be deemed to be modified or superseded for purposes of this 
Prospectus to the extent that a statement contained in this Prospectus or in 
any subsequently filed document which also is or is deemed to be incorporated 
by reference in this Prospectus modifies or supersedes such statement. Any 
such statement so modified or superseded shall not be deemed, except as so 
modified or superseded, to constitute a part of this Prospectus. 

   The Transferor will provide without charge to each person to whom a copy 
of this Prospectus is delivered, on the written or oral request of any such 
person, a copy of any or all of the documents incorporated herein by 
reference, except the exhibits to such documents (unless such exhibits are 
specifically incorporated by reference in such documents). Written requests 
for such copies should be directed to Metris Receivables, Inc., 4400 Baker 
Road, Suite F470, Minnetonka, Minnesota 55343. Telephone requests for such 
copies should be directed to Metris Receivables, Inc. at (612) 936-5077. 

                                3           
<PAGE>
                              OTHER INFORMATION 

   Upon receipt of a request by an investor who has received an electronic 
Prospectus from an Underwriter or a request by such investor's representative 
within the period during which there is an obligation to deliver a 
Prospectus, the Transferor or such Underwriter will promptly deliver, or 
cause to be delivered, without charge, a paper copy of the Prospectus. 

   The distribution of this Prospectus and the offering of the Offered 
Certificates in certain jurisdictions may be restricted by law. Persons into 
whose possession this Prospectus comes are required by the Underwriters to 
inform themselves about and to observe any such restrictions. 

                                4           
<PAGE>
                              PROSPECTUS SUMMARY 

   The following summary is qualified in its entirety by reference to the 
detailed information appearing elsewhere in this Prospectus. Certain 
capitalized terms used herein are defined in the "Glossary of Terms" 
beginning on page 107 or elsewhere in this Prospectus. Unless the context 
requires otherwise, certain capitalized terms, when used in this Prospectus, 
relate only to the Certificates and not to other certificates which may exist 
from time to time. 

OFFERED CERTIFICATES ..........  $455,000,000 aggregate principal amount of 
                                    Class A Certificates and $101,500,000 
                                    aggregate principal amount of Class B 
                                    Certificates are being offered hereby. 

                                 The Offered Certificates represent interests 
                                    in the Trust only and do not represent 
                                    interests in or recourse obligations of 
                                    Metris Companies Inc. ("Metris"), Direct 
                                    Merchants Credit Card Bank, National 
                                    Association ("Direct Merchants Bank"), the 
                                    Transferor, or any affiliate of any of 
                                    them. 

                                 The Class B Certificates will be 
                                    subordinated to fund certain payments with 
                                    respect to the Class A Certificates as 
                                    described herein. See "Description of the 
                                    Offered Certificates--Subordination of the 
                                    Class B Certificates." 

OTHER CERTIFICATES ............  $98,000,000 aggregate principal amount of 
                                    Class C Certificates and $45,500,000 
                                    aggregate principal amount of Class D 
                                    Certificates are being issued concurrently 
                                    with the Offered Certificates. The Trust 
                                    has previously issued three other Series. 
                                    See "Annex I: Other Series" for a summary 
                                    of the terms of these other Series. The 
                                    Transferor from time to time may create 
                                    other Series of certificates that evidence 
                                    undivided interests in assets of the Trust 
                                    (other than any Enhancement for, or 
                                    Collections allocated initially to, any 
                                    other Series), by exchanging a portion of 
                                    its interest in the Trust. Only the 
                                    Offered Certificates are being offered 
                                    hereby. 

TRANSFEROR ....................  Metris Receivables, Inc. is the Transferor. 
                                    The principal executive offices of the 
                                    Transferor are located at 4400 Baker Road, 
                                    Suite F470, Minnetonka, MN 55343, 
                                    telephone number (612) 936-5077. See "The 
                                    Transferor." 

SERVICER ......................  Direct Merchants Bank will be the initial 
                                    Servicer. The principal executive offices 
                                    of the Servicer are located at 1455 West 
                                    2200 South, Salt Lake City, Utah 84119, 
                                    telephone number (801) 974-4699. A 
                                    substitute Servicer may be appointed in 
                                    certain circumstances. See "Description of 
                                    the Offered Certificates--Certain Matters 
                                    Regarding the Transferor and the 
                                    Servicer." 

TRUSTEE .......................  The Bank of New York (Delaware), is the 
                                    Trustee. Under certain circumstances 
                                    specified herein, the Transferor and the 
                                    holders of the Certificates will have the 
                                    right to remove the Trustee. See 
                                    "Description of the Offered 
                                    Certificates--The Trustee." 

                                5           
<PAGE>
CREDIT CARD ORIGINATORS .......  The Credit Card Originators are Direct 
                                    Merchants Bank and its successors or 
                                    assigns under the Bank Purchase Agreement 
                                    or any other transferee of Accounts from 
                                    Direct Merchants Bank. In addition, Credit 
                                    Card Originators may include any other 
                                    originator of Accounts that enters into a 
                                    receivables purchase agreement with Direct 
                                    Merchants Bank, Metris (or any successor 
                                    to or assignee of Metris that is a party 
                                    to a receivables purchase agreement with 
                                    the Transferor) or the Transferor in 
                                    accordance with the provisions of the 
                                    Pooling and Servicing Agreement, from time 
                                    to time. 

TRUST .........................  Metris Master Trust (the "Trust") was formed 
                                    pursuant to the Pooling and Servicing 
                                    Agreement, which has been supplemented by 
                                    the Supplements thereto relating to the 
                                    Previously Issued Series and will be 
                                    supplemented by the Series 1997-2 
                                    Supplement relating to the Certificates 
                                    and the Supplements applicable to any 
                                    other Series that may be issued in the 
                                    future. See "The Trust." 

                                 As more fully described below and elsewhere 
                                    herein, the Trust's assets include the 
                                    Receivables (the "Receivables") that arise 
                                    under certain MasterCard(Registered 
                                    Trademark) and VISA(Registered 
                                    Trademark)(1) accounts and may arise under 
                                    other revolving consumer credit card 
                                    accounts (the "Accounts") and the proceeds 
                                    thereof arising under the Accounts from 
                                    time to time. Collections on the 
                                    Receivables are deposited into the 
                                    Collection Account maintained in the name 
                                    of the Trust and allocated on each 
                                    business day between collections on 
                                    Finance Charge Receivables ("Finance 
                                    Charge Collections") and Collections 
                                    received with respect to Principal 
                                    Receivables ("Principal Collections"). 
                                    Finance Charge Collections and Principal 
                                    Collections are allocated on each business 
                                    day among the Transferor Interest and the 
                                    respective interests of the 
                                    certificateholders of each Series issued 
                                    and outstanding from time to time in 
                                    accordance with the Pooling and Servicing 
                                    Agreement and applicable Supplements. In 
                                    general, in accordance with such 
                                    allocations and the provisions of the 
                                    Pooling and Servicing Agreement and the 
                                    applicable Supplements, (i) Finance Charge 
                                    Collections and certain other amounts are 
                                    applied on each business day to fund 
                                    interest on the certificates of any Series 
                                    then outstanding, to pay certain fees and 
                                    expenses, to cover investor default 
                                    amounts, to reimburse investor charge-offs 
                                    and to make required payments to the 
                                    Transferor, and (ii) Principal Collections 
                                    and certain other amounts are applied on 
                                    each business day to fund principal on the 
                                    certificates of any Series then 
                                    outstanding, except that during any 
                                    revolving period applicable to a Series, 
                                    Principal Collections otherwise allocable 
                                    to the certificateholders of such Series 
                                    are paid to the holder of the Exchangeable 
                                    Transferor 

- ------------ 
(1)Mastercard(Registered Trademark) and VISA(Registered Trademark) are 
federally registered servicemarks of Mastercard International Inc. and VISA 
USA Incorporated, respectively. 
                                6           
<PAGE>
                                    Certificate or, with respect to amounts 
                                    allocated to any class of certificates of 
                                    such Series which are not retained by the 
                                    Transferor, paid to the certificateholders 
                                    of any other Series then outstanding. See 
                                    "Description of the Offered 
                                    Certificates--Application of 
                                    Collections--Payment of Fees, Interest and 
                                    Other Items." 

TRUST ASSETS ..................  The Trust assets include (i) all Receivables 
                                    generated or acquired from time to time by 
                                    Direct Merchants Bank satisfying certain 
                                    criteria described herein (see 
                                    "Description of the Offered 
                                    Certificates--Eligible Receivables"), (ii) 
                                    all funds to be collected from Obligors in 
                                    respect of the Receivables (which shall 
                                    not include fees and charges for insurance 
                                    and insurance type products), (iii) all 
                                    right, title, and interest of the 
                                    Transferor in, to, and under the Purchase 
                                    Agreement and the Bank Purchase Agreement, 
                                    (iv) the benefit of funds on deposit in 
                                    certain bank accounts maintained for the 
                                    benefit of certificateholders of each 
                                    Series, including the Excess Funding 
                                    Account, (v) the benefit of funds on 
                                    deposit in certain bank accounts 
                                    maintained for the benefit of the 
                                    Certificateholders, including the 
                                    Pre-Funding Account and the Principal 
                                    Funding Account, (vi) Recoveries, and 
                                    (vii) proceeds of the foregoing. The 
                                    Offered Certificates will not have the 
                                    benefit of any Enhancement other than the 
                                    subordination of the Class B Certificates, 
                                    Class C Certificates and Class D 
                                    Certificates for the benefit of each Class 
                                    of Certificates with an earlier 
                                    alphabetical designation as described 
                                    above. The Trust assets do not currently 
                                    include interchange fees received by 
                                    Direct Merchants Bank in connection with 
                                    the Receivables, but such fees may be 
                                    included as Trust assets at some future 
                                    date. 

                                 Pursuant to the Bank Purchase Agreement, 
                                    Metris purchases from Direct Merchants 
                                    Bank all of the Receivables arising from 
                                    time to time under Accounts. See 
                                    "Description of the Purchase 
                                    Agreements--Purchases of Receivables." 

                                 Pursuant to the Purchase Agreement, the 
                                    Transferor purchases from Metris all of 
                                    the Receivables arising from time to time 
                                    under Accounts. See "Description of the 
                                    Purchase Agreements--Purchases of 
                                    Receivables." 

                                 Direct Merchants Bank, Metris or the 
                                    Transferor may, from time to time, enter 
                                    into similar receivables purchase 
                                    agreements with other Credit Card 
                                    Originators. 

                                 Pursuant to the Pooling and Servicing 
                                    Agreement, the Transferor automatically 
                                    transfers to the Trust all of its right, 
                                    title and interest in and to the 
                                    Receivables purchased by it pursuant to 
                                    the Purchase Agreement. See "Risk 
                                    Factors--Transfer of the Receivables; 
                                    Insolvency Risk Considerations" for a 
                                    discussion of certain legal considerations 
                                    relating to such transfer. 

                                7           
<PAGE>
RECEIVABLES ...................  The Receivables consist of amounts owing on 
                                    MasterCard(Registered Trademark) credit 
                                    cards and VISA(Registered Trademark) 
                                    credit cards and may include amounts owing 
                                    on other revolving credit cards (see 
                                    "Description of the Offered 
                                    Certificates--Eligible Receivables"). The 
                                    Receivables in the Trust are divided into 
                                    two components: Principal Receivables and 
                                    Finance Charge Receivables. At any time, 
                                    "Finance Charge Receivables" means all 
                                    amounts billed from time to time to the 
                                    Obligors on any Account in respect of 
                                    Periodic Finance Charges, overlimit fees, 
                                    late charges, returned check fees, annual 
                                    membership fees and annual service 
                                    charges, if any, transaction charges, cash 
                                    advance fees and similar fees and charges 
                                    (excluding fees and charges for insurance 
                                    and insurance type products and 
                                    interchange fees), plus Recoveries, 
                                    investment earnings on amounts credited to 
                                    the Excess Funding Account and Discount 
                                    Option Receivables, if any. "Principal 
                                    Receivables" equals all other Eligible 
                                    Receivables. 

                                 All new Receivables arising in the Accounts 
                                    are purchased by Metris from Direct 
                                    Merchants Bank pursuant to the Bank 
                                    Purchase Agreement and subsequently are 
                                    purchased by the Transferor from Metris 
                                    pursuant to the Purchase Agreement and 
                                    thereafter will be automatically 
                                    transferred to the Trust. Accordingly, the 
                                    amount of Receivables fluctuates from day 
                                    to day as new Receivables are generated 
                                    and as existing Receivables are collected, 
                                    written off as uncollectible, or otherwise 
                                    adjusted. 

COLLECTIONS ...................  The Servicer deposits all collections of 
                                    Receivables in the Collection Account 
                                    ("Collections"). The Collections on the 
                                    Receivables received on any business day 
                                    are allocated by the Servicer between 
                                    Principal Collections and Finance Charge 
                                    Collections in accordance with the 
                                    definitions thereof. All such amounts are 
                                    then allocated in accordance with the 
                                    respective interests of the 
                                    Certificateholders, the certificateholders 
                                    of any other Series, and the holder of the 
                                    Exchangeable Transferor Certificate in the 
                                    Principal Receivables and in the Finance 
                                    Charge Receivables in the Trust. See 
                                    "Description of the Offered 
                                    Certificates--Allocation Percentages." 

ALLOCATION OF TRUST ASSETS ....  The Trust's assets will be allocated among 
                                    the Class A Certificateholders' Interest, 
                                    the Class B Certificateholders' Interest, 
                                    the Class C Certificateholders' Interest, 
                                    the Class D Certificateholders' Interest, 
                                    the interest of the certificateholders of 
                                    the Previously Issued Series and any other 
                                    Series issued pursuant to the Pooling and 
                                    Servicing Agreement and applicable 
                                    Supplements, and the Transferor Interest. 
                                    The interest of the certificateholders of 
                                    any class of any Series in the assets of 
                                    the Trust will be limited to the 
                                    certificateholders' interest for such 
                                    class and Series, and such 
                                    certificateholders will not have any 
                                    recourse against any assets of the Trust 

                                8           
<PAGE>
                                    other than those allocated to such 
                                    certificateholders' interest pursuant to 
                                    the Pooling and Servicing Agreement and 
                                    any applicable Supplement. The Transferor 
                                    Interest represents the right to the 
                                    assets of the Trust not allocated to the 
                                    Certificateholders' Interest or the 
                                    interest of the certificateholders of any 
                                    other Series issued pursuant to the 
                                    Pooling and Servicing Agreement and 
                                    applicable Supplements. The principal 
                                    amount of the Transferor Interest will 
                                    fluctuate as the amount of Receivables in 
                                    the Trust, the invested amount of each 
                                    Series (including the Variable Funding 
                                    Certificates) and the amounts on deposit 
                                    in the Excess Funding Account and the 
                                    Pre-Funding Account change from time to 
                                    time. See "Description of the Offered 
                                    Certificates--General," "--Previously 
                                    Issued Series," "--Excess Funding Account" 
                                    and "--Pre-Funding Account." 

                                 The Class A Certificates will evidence 
                                    undivided interests in the assets of the 
                                    Trust allocated to the Class A Certificate 
                                    holders' Interest and will represent the 
                                    right to receive from such assets funds up 
                                    to (but not in excess of) the amounts 
                                    required to make payments of interest on 
                                    the Class A Certificates at the Class A 
                                    Certificate Rate, the payment of principal 
                                    to the extent of the Class A Invested 
                                    Amount (which may be less than the 
                                    aggregate unpaid principal amount of the 
                                    Class A Certificates, in certain 
                                    circumstances, if the Investor Default 
                                    Amount exceeds funds allocable thereto and 
                                    the Class B Invested Amount, the Class C 
                                    Invested Amount and the Class D Invested 
                                    Amount are reduced to zero) and amounts on 
                                    deposit in the Pre-Funding Account 
                                    allocated to the Class A Certificates. See 
                                    "Description of the Offered 
                                    Certificates--Subordination of the Class B 
                                    Certificates," "--Pre-Funding Account," 
                                    "--Allocation Percentages" and "--Investor 
                                    Charge-Offs." 

                                 The Class B Certificates will evidence 
                                    undivided interests in the assets of the 
                                    Trust allocated to the Class B 
                                    Certificateholders' Interest and will 
                                    represent the right to receive from such 
                                    assets funds up to (but not in excess of) 
                                    the amounts required to make payments of 
                                    interest on the Class B Certificates at 
                                    the Class B Certificate Rate, the payment 
                                    of principal to the extent of the Class B 
                                    Invested Amount (which may be less than 
                                    the aggregate unpaid principal amount of 
                                    the Class B Certificates, in certain 
                                    circumstances, if the Investor Default 
                                    Amount exceeds funds allocable thereto and 
                                    the Class C Invested Amount and the Class 
                                    D Invested Amount are reduced to zero) and 
                                    amounts on deposit in the Pre-Funding 
                                    Account allocated to the Class B 
                                    Certificates. See "Description of the 
                                    Offered Certificates--Subordination of the 
                                    Class B Certificates," "--Pre-Funding 
                                    Account," "--Allocation Percentages" and 
                                    "--Investor Charge-Offs." 

                                 The Class C Certificates will evidence 
                                    undivided interests in the assets of the 
                                    Trust allocated to the Class C 
                                    Certificateholders' 

                                9           
<PAGE>
                                    Interest and will represent the right to 
                                    receive from such assets funds up to (but 
                                    not in excess of) the amounts required to 
                                    make payments of interest on the Class C 
                                    Certificates at the Class C Certificate 
                                    Rate, the payment of principal to the 
                                    extent of the Class C Invested Amount 
                                    (which may be less than the aggregate 
                                    unpaid principal amount of the Class C 
                                    Certificates, in certain circumstances, if 
                                    the Investor Default Amount exceeds funds 
                                    allocable thereto and the Class D Invested 
                                    Amount is reduced to zero) and amounts on 
                                    deposit in the Pre-Funding Account 
                                    allocated to the Class C Certificates. See 
                                    "Description of the Offered 
                                    Certificates--Subordination of the Class B 
                                    Certificates," "--Pre-Funding Account," 
                                    "--Allocation Percentages" and "--Investor 
                                    Charge-Offs." The Class C Certificates are 
                                    not being offered hereby. 

                                 The Class D Certificates will evidence 
                                    undivided interests in the assets of the 
                                    Trust allocated to the Class D 
                                    Certificateholders' Interest and will 
                                    represent the right to receive from such 
                                    assets funds up to (but not in excess of) 
                                    the amounts required to make payments of 
                                    principal and interest (if any) to the 
                                    extent of the Class D Invested Amount. The 
                                    Class D Certificates are not being offered 
                                    hereby. 

                                 The aggregate amount of Receivables in the 
                                    Accounts as of August 31, 1997 was 
                                    $2,217,646,448 comprised of $75,192,582 of 
                                    Finance Charge Receivables and 
                                    $2,142,453,866 of Principal Receivables. 
                                    The "Initial Invested Amount" will be 
                                    equal to the sum of (i) an amount equal to 
                                    the initial principal balance of the Class 
                                    A Certificates less the Class A Percentage 
                                    on the Closing Date of the initial deposit 
                                    to the Pre-Funding Account, plus the Class 
                                    A Percentage of any withdrawals from the 
                                    Pre-Funding Account during the Funding 
                                    Period in connection with increases in the 
                                    aggregate amount of Principal Receivables 
                                    in the Trust; (ii) an amount equal to the 
                                    initial principal balance of the Class B 
                                    Certificates less the Class B Percentage 
                                    on the Closing Date of the initial deposit 
                                    to the Pre-Funding Account, plus the Class 
                                    B Percentage of any withdrawals from the 
                                    Pre-Funding Account during the Funding 
                                    Period in connection with increases in the 
                                    aggregate amount of Principal Receivables 
                                    in the Trust; (iii) an amount equal to the 
                                    initial principal balance of the Class C 
                                    Certificates less the Class C Percentage 
                                    on the Closing Date of the initial deposit 
                                    to the Pre-Funding Account, plus the Class 
                                    C Percentage of any withdrawals from the 
                                    Pre-Funding Account during the Funding 
                                    Period in connection with increases in the 
                                    aggregate amount of Principal Receivables 
                                    in the Trust; and (iv) an amount equal to 
                                    the initial principal balance of the Class 
                                    D Certificates. The Invested Amount will, 
                                    except as otherwise provided herein, 
                                    increase up to a maximum amount of 
                                    $700,000,000 (the "Full Invested Amount") 
                                    during the Funding Period, remain fixed at 
                                    the Full Invested Amount during the 
                                    Revolving Period 

                               10           
<PAGE>
                                    and decline thereafter during any 
                                    Amortization Period or Early Amortization 
                                    Period as principal is paid on the 
                                    Certificates. The Invested Amount is 
                                    subject to increase during the Funding 
                                    Period to the extent amounts are withdrawn 
                                    from the Pre-Funding Account and paid to 
                                    the Transferor in connection with the 
                                    addition of Principal Receivables to the 
                                    Trust or, at the end of the Funding 
                                    Period, deposited in the Excess Funding 
                                    Account. During the Accumulation Period, 
                                    the Adjusted Invested Amount will be 
                                    reduced concurrently with deposits to the 
                                    Principal Funding Account. The aggregate 
                                    principal amount of the Certificates, 
                                    except as otherwise provided herein, will 
                                    remain fixed at the initial amount thereof 
                                    during the period beginning on the Closing 
                                    Date and ending with the date on which the 
                                    first principal payment is made with 
                                    respect to the Certificates during the 
                                    Amortization Period. No payment of 
                                    principal with respect to the Class B 
                                    Certificates may be made until the final 
                                    principal payment of the Class A Invested 
                                    Amount with respect to the Class A 
                                    Certificates has been made. No payment of 
                                    principal with respect to the Class C 
                                    Certificates may be made until the final 
                                    principal payment of the Class A Invested 
                                    Amount with respect to the Class A 
                                    Certificates and the final principal 
                                    payment of the Class B Invested Amount 
                                    with respect to the Class B Certificates 
                                    have been made. During the Accumulation 
                                    Period, the Class D Invested Amount will 
                                    be reduced concurrently with deposits to 
                                    the Principal Funding Account for the 
                                    benefit of the Offered Certificates and 
                                    the Class C Certificates to an amount 
                                    equal to the Stated Class D Amount. See 
                                    "Description of the Offered 
                                    Certificates--Principal Payments." 

                                 The Class A Certificateholders' Interest, 
                                    the Class B Certificateholders' Interest, 
                                    the Class C Certificateholders' Interest, 
                                    and the Class D Certificateholders' 
                                    Interest will each include the right to 
                                    receive (but only to the extent needed to 
                                    make required payments under the Pooling 
                                    and Servicing Agreement) varying 
                                    percentages of Finance Charge Collections 
                                    and Principal Collections during each 
                                    Monthly Period. Finance Charge Collections 
                                    prior to the occurrence of a Pay Out 
                                    Event, the amount of Receivables in 
                                    Defaulted Accounts at all times, and 
                                    Principal Collections during the Revolving 
                                    Period will be allocated on each business 
                                    day to the Class A Certificateholders' 
                                    Interest, the Class B Certificateholders' 
                                    Interest, the Class C Certificateholders' 
                                    Interest, and the Class D 
                                    Certificateholders' Interest based on the 
                                    Class A Floating Allocation Percentage, 
                                    the Class B Floating Allocation 
                                    Percentage, the Class C Floating 
                                    Allocation Percentage, and the Class D 
                                    Floating Allocation Percentage, 
                                    respectively. On and after the date on 
                                    which a Pay Out Event is deemed to occur, 
                                    Finance Charge Collections will be 
                                    allocated on each business day to the 
                                    Class A Certificate holders' Interest, the 
                                    Class B Certificateholders' Interest, the 

                               11           
<PAGE>
                                    Class C Certificateholders' Interest and 
                                    the Class D Certificateholders' Interest 
                                    based on the Fixed/Floating Allocation 
                                    Percentage. During the Revolving Period 
                                    for each Series, all Principal Collections 
                                    that would otherwise be allocated to the 
                                    Certificateholders will be allocated on 
                                    each business day and paid to the holder 
                                    of the Exchangeable Transferor Certificate 
                                    (except for Shared Principal Collections 
                                    used to make payments to other Series). 
                                    During the Amortization Period, until the 
                                    Class B Principal Payment Commencement 
                                    Date, Principal Collections will generally 
                                    be allocated on each business day to the 
                                    Class A Certificateholders' Interest based 
                                    on the Fixed/Floating Allocation 
                                    Percentage. On and after the Class B 
                                    Principal Payment Commencement Date, 
                                    Principal Collections will generally be 
                                    allocated on each business day to the 
                                    Class B Certificateholders' Interest based 
                                    on the Fixed/Floating Allocation 
                                    Percentage. On and after the Class C 
                                    Principal Payment Commencement Date, all 
                                    Principal Collections will generally be 
                                    allocated on each business day to the 
                                    Class C Certificateholders' Interest based 
                                    on the Fixed/Floating Allocation 
                                    Percentage. See "Description of the 
                                    Offered Certificates--Allocation 
                                    Percentages." 

EXCHANGES .....................  The Pooling and Servicing Agreement provides 
                                    that the Trustee will issue two types of 
                                    certificates: (i) investor certificates in 
                                    one or more Series each of which may have 
                                    multiple classes of certificates of which 
                                    one or more such classes may be 
                                    transferable, and (ii) the Exchangeable 
                                    Transferor Certificate. The Exchangeable 
                                    Transferor Certificate will evidence the 
                                    Transferor Interest, will initially be 
                                    held by the Transferor, and will be 
                                    transferable only as provided in the 
                                    Pooling and Servicing Agreement, including 
                                    through the issuance of a Supplemental 
                                    Certificate. See "Description of the 
                                    Offered Certificates--Exchanges." The 
                                    Exchangeable Transferor Certificate is not 
                                    being registered under the Securities Act. 
                                    The Pooling and Servicing Agreement also 
                                    provides that, pursuant to any one or more 
                                    Supplements, the Transferor may tender the 
                                    Exchangeable Transferor Certificate or, if 
                                    provided in the relevant Supplement, 
                                    certificates comprising any Series and the 
                                    Exchangeable Transferor Certificate, to 
                                    the Trustee in exchange for certificates 
                                    comprising one or more new Series and a 
                                    reissued Exchangeable Transferor 
                                    Certificate. However, at all times, the 
                                    interest in the Principal Receivables in 
                                    the Trust and amounts on deposit in the 
                                    Excess Funding Account represented by the 
                                    Transferor Interest must equal or exceed 
                                    the Minimum Transferor Interest. Under the 
                                    Pooling and Servicing Agreement, the 
                                    Transferor may define, with respect to any 
                                    new Series, the Principal Terms of such 
                                    Series. See "Description of the Offered 
                                    Certificates--Exchanges." The Transferor 
                                    may offer any Series for sale in 
                                    transactions either registered under the 
                                    Securities Act or exempt from registration 
                                    thereunder, directly, through one or more 
                                    underwriters or placement 

                               12           
<PAGE>
                                    agents, in fixed-price offerings, in 
                                    negotiated transactions or otherwise. The 
                                    Transferor currently intends to offer, 
                                    from time to time, additional Series 
                                    issued by the Trust. 

                                 Under the Pooling and Servicing Agreement, 
                                    an Exchange of the Exchangeable Transferor 
                                    Certificate for certificates comprising 
                                    one or more Series and a reissued 
                                    Exchangeable Transferor Certificate may 
                                    occur only upon delivery to the Trustee of 
                                    the following: (i) a Supplement specifying 
                                    the Principal Terms of each Series to be 
                                    issued in connection therewith, (ii) a Tax 
                                    Opinion, (iii) if required by such 
                                    Supplement, the form of Enhancement and an 
                                    appropriate Enhancement agreement with 
                                    respect thereto, (iv) written confirmation 
                                    from each Rating Agency that the Exchange 
                                    will not result in such Rating Agency 
                                    reducing or withdrawing its rating on any 
                                    then outstanding Series rated by it, (v) 
                                    an officer's certificate of the Transferor 
                                    stating that, after giving effect to such 
                                    Exchange, the Transferor Interest would be 
                                    at least equal to the Minimum Transferor 
                                    Interest, and (vi) the existing 
                                    Exchangeable Transferor Certificate and, 
                                    if applicable, the existing certificates 
                                    representing the Series to be exchanged. 
                                    See "Description of the Offered 
                                    Certificates--Exchanges." 

INTEREST ......................  Each Class A Certificate represents the 
                                    right to receive interest accruing from 
                                    the Closing Date at the rate equal to 
                                    0.20% per annum above LIBOR (calculated as 
                                    described under "Description of the 
                                    Offered Certificates--Interest Payments") 
                                    as determined on November 18, 1997 for the 
                                    period from the Closing Date through 
                                    December 21, 1997 and on the related LIBOR 
                                    Determination Date for each Interest 
                                    Accrual Period thereafter (such rate, as 
                                    in effect from time to time, the "Class A 
                                    Certificate Rate"). 

                                 Each Class B Certificate represents the 
                                    right to receive interest accruing from 
                                    the Closing Date at the rate equal to 
                                    0.43% per annum above LIBOR as determined 
                                    on November 18, 1997 for the period from 
                                    the Closing Date through December 21, 1997 
                                    and on the related LIBOR Determination 
                                    Date for each Interest Accrual Period 
                                    thereafter (such rate, as in effect from 
                                    time to time, the "Class B Certificate 
                                    Rate"). 

                                 Interest on the Offered Certificates will be 
                                    payable on December 22, 1997 and on the 
                                    20th day of each month thereafter or, if 
                                    such day is not a business day, on the 
                                    next succeeding business day (each, a 
                                    "Distribution Date"), in an amount equal 
                                    to (a) with respect to the Class A 
                                    Certificates, the product of (i) the 
                                    actual number of days in the related 
                                    Interest Accrual Period divided by 360, 
                                    (ii) the Class A Certificate Rate for such 
                                    Interest Accrual Period and (iii) the 
                                    outstanding principal balance of the Class 
                                    A Certificates as of the preceding Record 
                                    Date (or in the case of the first 
                                    Distribution Date, the initial principal 
                                    amount of the Class A 

                               13           
<PAGE>
                                    Certificates) and (b) with respect to the 
                                    Class B Certificates, the product of (i) 
                                    the actual number of days in the related 
                                    Interest Accrual Period divided by 360, 
                                    (ii) the Class B Certificate Rate for such 
                                    Interest Accrual Period and (iii) the 
                                    outstanding principal balance of the Class 
                                    B Certificates as of the preceding Record 
                                    Date (or in the case of the first 
                                    Distribution Date, the initial principal 
                                    amount of the Class B Certificates). 

                                 Interest payments on the Class A 
                                    Certificates on each Distribution Date 
                                    will be funded from Available Series 
                                    Finance Charge Collections with respect to 
                                    the preceding Monthly Period (or, with 
                                    respect to the first Distribution Date, 
                                    such Collections from and including the 
                                    Closing Date to and including November 30, 
                                    1997 plus the amount of the initial 
                                    deposit to the Interest Funding Account to 
                                    be made on the Closing Date) and from 
                                    certain other funds allocated as set forth 
                                    in the Pooling and Servicing Agreement to 
                                    the respective classes of the Certificates 
                                    and deposited on each business day during 
                                    such Monthly Period in the Interest 
                                    Funding Account. See "Description of the 
                                    Offered Certificates--Interest Payments." 

                                 Subject to the prior payment of interest on 
                                    the Class A Certificates, interest 
                                    payments on the Class B Certificates on 
                                    each Distribution Date will be funded from 
                                    the portion of Available Series Finance 
                                    Charge Collections with respect to the 
                                    preceding Monthly Period and from certain 
                                    other funds allocated as set forth in the 
                                    Pooling and Servicing Agreement to the 
                                    Class B Certificates and deposited on each 
                                    business day during such Monthly Period in 
                                    the Interest Funding Account. See 
                                    "Description of the Offered 
                                    Certificates--Interest Payments" and 
                                    "--Application of Collections." 

FUNDING PERIOD ................  During the period from and including the 
                                    Closing Date to but excluding the earlier 
                                    of (x) the first day for which the 
                                    Invested Amount equals the Full Invested 
                                    Amount; (y) the first day on which a Pay 
                                    Out Event is deemed to occur; and (z) the 
                                    first business day of the March 1998 
                                    Monthly Period (the "Funding Period"), the 
                                    Pre-Funded Amount will be maintained in a 
                                    trust account to be established with The 
                                    Bank of New York (the "Pre-Funding 
                                    Account"). The "Pre-Funded Amount" will 
                                    equal the amount of the initial deposit to 
                                    the Pre-Funding Account, less the amounts 
                                    of any increases in the Invested Amount 
                                    pursuant to the Series 1997-2 Supplement 
                                    in connection with the increase in the 
                                    amount of Receivables in the Trust. On the 
                                    Closing Date a cash deposit will be made 
                                    to the Pre-Funding Account such that the 
                                    amount of Principal Receivables plus the 
                                    amount of such cash deposit on such date 
                                    will at least equal the sum of the initial 
                                    outstanding principal balances of the 
                                    Class A Certificates, the Class B 
                                    Certificates, the Class C Certificates and 
                                    the Class D Certificates, and the then 
                                    current outstanding 

                               14           
<PAGE>
                                    principal amount of the Previously Issued 
                                    Series. Funds on deposit in the 
                                    Pre-Funding Account will be invested by 
                                    the Trustee at the direction of the 
                                    Servicer in Cash Equivalents. 

                                 During the Funding Period, funds on deposit 
                                    in the Pre-Funding Account will be 
                                    withdrawn and paid to the Transferor to 
                                    the extent of any increases in the 
                                    Invested Amount as a result of the 
                                    increase in the amount of Receivables in 
                                    the Trust. The Transferor expects that the 
                                    funds on deposit in the Pre-Funding 
                                    Account will be fully invested in 
                                    Receivables by the end of the February 
                                    1998 Monthly Period. In the event of the 
                                    occurrence of a Pay Out Event during the 
                                    Funding Period, the amounts remaining on 
                                    deposit in the Pre-Funding Account will be 
                                    payable as principal first to the Class A 
                                    Certificateholders until the Class A 
                                    Invested Amount is paid in full and then 
                                    to the Class B Certificateholders until 
                                    the Class B Invested Amount is paid in 
                                    full and then to the Class C 
                                    Certificateholders until the Class C 
                                    Invested Amount is paid in full. Should 
                                    the Pre-Funded Amount be greater than zero 
                                    on the first day of the March 1998 Monthly 
                                    Period, such amount will be deposited in 
                                    the Excess Funding Account and the 
                                    Invested Amount will be increased in an 
                                    amount equal to such deposit. Amounts on 
                                    deposit in the Excess Funding Account are 
                                    treated as assets of the Trust allocated 
                                    to all Series then outstanding and the 
                                    Exchangeable Transferor Certificate and 
                                    will be applied as described in 
                                    "Description of the Offered 
                                    Certificates--Excess Funding Account." 

REVOLVING PERIOD ..............  The "Revolving Period" with respect to the 
                                    Certificates means the period from and 
                                    including the Closing Date to, but 
                                    excluding, the earlier of (a) the 
                                    commencement of the Accumulation Period 
                                    and (b) the commencement of the Early 
                                    Amortization Period. See "Description of 
                                    the Certificates--Pay Out Events" herein 
                                    for a discussion of the events which might 
                                    lead to the termination of the Revolving 
                                    Period prior to the commencement of the 
                                    Accumulation Period. The accumulation 
                                    period with respect to the Certificates 
                                    (the "Accumulation Period") is scheduled 
                                    to begin at the close of business on the 
                                    last day of the October 2001 Monthly 
                                    Period. Subject to the conditions set 
                                    forth herein under "Description of the 
                                    Offered Certificates--Postponement of 
                                    Accumulation Period," the day on which the 
                                    Revolving Period ends and the Accumulation 
                                    Period begins may be delayed to no later 
                                    than the close of business on the last day 
                                    of the September 2002 Monthly Period. 
                                    During the Revolving Period, Principal 
                                    Collections otherwise allocable to the 
                                    Certificateholders (other than any Shared 
                                    Principal Collections paid to the holders 
                                    of certificates of other Series and any 
                                    Reallocated Principal Collections) will, 
                                    subject to certain limitations, be paid 
                                    from the Trust to the holder of the 
                                    Exchangeable Transferor Certificate. See 
                                    "De- 

                               15           
<PAGE>
                                    scription of the Offered Certificates--Pay 
                                    Out Events" for a discussion of the events 
                                    which might lead to the termination of the 
                                    Revolving Period for the Certificates 
                                    prior to the end of the October 2001 
                                    Monthly Period. 

PRINCIPAL PAYMENT; 
 ACCUMULATION PERIOD ..........  Unless a Pay Out Event shall have occurred, 
                                    the Accumulation Period will begin at the 
                                    close of business on the last day of the 
                                    Revolving Period and will end on the 
                                    earliest to occur of (i) the commencement 
                                    of the Early Amortization Period, (ii) 
                                    payment of the Invested Amount in full and 
                                    (iii) the Termination Date. With respect 
                                    to each Monthly Period during the 
                                    Accumulation Period, prior to the payment 
                                    in full of the Class A Invested Amount, 
                                    the Class B Invested Amount and the Class 
                                    C Invested Amount, amounts equal to the 
                                    least of (i) the Available Investor 
                                    Principal Collections for such Monthly 
                                    Period, (ii) the sum of the Controlled 
                                    Accumulation Amount plus any Accumulation 
                                    Shortfall for such Monthly Period and 
                                    (iii) the ABC Adjusted Invested Amount, 
                                    will be deposited monthly in the Principal 
                                    Funding Account until the Principal 
                                    Funding Account Balance is equal to the 
                                    sum of the Class A Invested Amount, the 
                                    Class B Invested Amount and the Class C 
                                    Invested Amount. Although it is 
                                    anticipated that during each Monthly 
                                    Period in the Accumulation Period prior to 
                                    the Expected Final Payment Date funds will 
                                    be deposited in the Principal Funding 
                                    Account in an amount equal to the 
                                    applicable Controlled Deposit Amount and 
                                    that scheduled principal will be available 
                                    for distribution to the Class A 
                                    Certificateholders and the Class B 
                                    Certificateholders on the Expected Final 
                                    Payment Date, no assurance can be given in 
                                    that regard. See "Maturity 
                                    Considerations." If the Principal 
                                    Collections for any Monthly Period are 
                                    less than the applicable Controlled 
                                    Deposit Amount, the amount of such 
                                    deficiency will be the applicable 
                                    "Accumulation Shortfall" for the 
                                    succeeding Monthly Period. See 
                                    "Description of the Offered 
                                    Certificates--Application of Collections" 
                                    herein. 

                                 Funds on deposit in the Principal Funding 
                                    Account will be available to pay the Class 
                                    A Certificateholders in respect of the 
                                    Class A Invested Amount on the Expected 
                                    Final Payment Date. If the aggregate 
                                    principal amount of deposits made to the 
                                    Principal Funding Account are insufficient 
                                    to pay in full the Class A Invested Amount 
                                    on the Expected Final Payment Date, the 
                                    Early Amortization Period will commence as 
                                    described below, and the Class A 
                                    Certificateholders will receive 
                                    distributions of Class A Principal and 
                                    Class A Monthly Interest on each 
                                    Distribution Date thereafter until the 
                                    Class A Invested Amount is paid in full. 

                                 On the Expected Final Payment Date, provided 
                                    that the Class A Invested Amount is paid 
                                    in full and the Early Amortization Period 
                                    has not commenced, funds remaining on 
                                    deposit in the Principal Funding Account 
                                    will be used to pay the 

                               16           
<PAGE>
                                    Class B Invested Amount as described 
                                    herein. If the funds remaining on deposit 
                                    in the Principal Funding Account are 
                                    insufficient to pay in full the Class B 
                                    Invested Amount on the Expected Final 
                                    Payment Date, the Early Amortization 
                                    Period will commence as described below, 
                                    and the Class B Certificateholders will 
                                    receive distributions of Class B Principal 
                                    and Class B Monthly Interest on each 
                                    Distribution Date thereafter until the 
                                    Class B Invested Amount is paid in full. 

                                 If a Pay Out Event occurs during the 
                                    Accumulation Period, the Early 
                                    Amortization Period will commence and any 
                                    amount on deposit in the Principal Funding 
                                    Account will be paid to the 
                                    Certificateholders of each Class of 
                                    Certificates, sequentially, in 
                                    alphabetical order, on the Distribution 
                                    Date following the Monthly Period in which 
                                    the Early Amortization Period commences. 

                                 Other Series offered by the Trust may or may 
                                    not have accumulation periods like the 
                                    Accumulation Period or amortization 
                                    periods like the Early Amortization 
                                    Period, and such periods may have 
                                    different lengths and begin on different 
                                    dates than the Accumulation Period or 
                                    Early Amortization Period described 
                                    herein. Thus, certain Series may be in 
                                    their revolving periods while others are 
                                    in periods during which Principal 
                                    Collections are distributed to or 
                                    accumulated for such other Series. In 
                                    addition, other Series may allocate 
                                    Principal Collections based upon different 
                                    investor percentages. See "Description of 
                                    the Offered Certificates--Exchanges" for a 
                                    discussion of the potential terms of other 
                                    Series. See "Annex I: Other Series" for a 
                                    description of the terms of the Previously 
                                    Issued Series. 

EARLY AMORTIZATION PERIOD .....  During the Early Amortization Period, 
                                    Principal Collections allocable to the 
                                    respective Certificateholders' Interest 
                                    and certain other amounts (including 
                                    Shared Principal Collections from any 
                                    other Series, funds on deposit in the 
                                    Excess Funding Account and, on the first 
                                    Distribution Date with respect to the 
                                    Early Amortization Period, funds on 
                                    deposit in the Pre-Funding Account or the 
                                    Principal Funding Account) will no longer 
                                    be reinvested in the Trust or otherwise 
                                    used to maintain the Certificateholders' 
                                    Interest of such Series, but instead will 
                                    be distributed as principal payments 
                                    monthly on each Distribution Date 
                                    beginning with the first Distribution Date 
                                    following the Monthly Period in which a 
                                    Pay Out Event occurs or is deemed to have 
                                    occurred to the Class A Certificateholders 
                                    in respect of the Class A Invested Amount 
                                    and, following the payment in full of the 
                                    Class A Invested Amount, to the Class B 
                                    Certificateholders in respect of the Class 
                                    B Invested Amount and, following the 
                                    payment in full of the Class B Invested 
                                    Amount, to the Class C Certificateholders 
                                    in respect of the Class C Invested Amount 
                                    and, following the payment in full of the 
                                    Class C Invested Amount, to the Class D 
                                    Certificateholders until the Class D 

                               17           
<PAGE>
                                    Invested Amount is paid in full. See 
                                    "Description of the Offered 
                                    Certificates--Pay Out Events." 

SHARED PRINCIPAL COLLECTIONS ..  To the extent that Principal Collections and 
                                    other amounts that are allocated to the 
                                    Certificateholders' Interest of any class 
                                    of any Series are not needed to make 
                                    payments to the Certificateholders of such 
                                    class or required to be deposited in the 
                                    Principal Account, they may be applied to 
                                    cover principal payments due to or for the 
                                    benefit of certificateholders of another 
                                    Series, including principal payments which 
                                    the Transferor elects to make with respect 
                                    to any Variable Funding Certificates. Any 
                                    such reallocation will not result in a 
                                    reduction in the Certificateholders' 
                                    Interest of the Series to which such 
                                    Principal Collections were initially 
                                    allocated. In addition, Principal 
                                    Collections and certain other amounts 
                                    otherwise allocable to other Series, to 
                                    the extent such collections are not needed 
                                    to make payments to the certificateholders 
                                    of such other Series, may be applied to 
                                    cover principal payments due to or for the 
                                    benefit of the holders of the 
                                    Certificates. See "Description of the 
                                    Offered Certificates--Application of 
                                    Collections." 

EXCESS FUNDING ACCOUNT ........  At any time at which the Transferor Interest 
                                    is less than the Minimum Transferor 
                                    Interest, funds (to the extent available 
                                    therefor as described herein) otherwise 
                                    payable to the Transferor will be 
                                    deposited in the Excess Funding Account on 
                                    each business day until the Transferor 
                                    Interest is at least equal to the Minimum 
                                    Transferor Interest. Funds on deposit in 
                                    the Excess Funding Account may at the 
                                    option of the Transferor be withdrawn and 
                                    paid to the Transferor to the extent that 
                                    on any day the Transferor Interest exceeds 
                                    the Minimum Transferor Interest. 

                                 Any funds on deposit in the Excess Funding 
                                    Account at the beginning of the 
                                    Amortization Period will be deposited in 
                                    the Principal Account as part of Class A 
                                    Principal, Class B Principal, or Class C 
                                    Principal, as applicable, for any 
                                    Distribution Date. In addition, no funds 
                                    allocated to investor certificates will be 
                                    deposited in the Excess Funding Account 
                                    during any amortization period or early 
                                    amortization period for any Series until 
                                    the Principal Account for such Series for 
                                    such Distribution Date has been fully 
                                    funded or the investor certificates of 
                                    such Series have been paid in full. See 
                                    "Description of the Offered 
                                    Certificates--Excess Funding Account." 

                               18           
<PAGE>
DISTRIBUTION OF AVAILABLE 
 SERIES FINANCE CHARGE 
 COLLECTIONS ALLOCABLE TO 
 CERTIFICATEHOLDERS ...........  Available Series Finance Charge Collections 
                                    will be applied on each business day in a 
                                    Monthly Period in the following order of 
                                    priority: 

                                 (i)     an amount equal to the amount of 
                                         Class A Monthly Interest and any 
                                         overdue Class A Monthly Interest not 
                                         previously deposited in the Interest 
                                         Funding Account for such Monthly 
                                         Period and interest on any overdue 
                                         interest amounts will be deposited 
                                         in the Interest Funding Account; 

                                 (ii)    an amount equal to the amount of 
                                         Class B Monthly Interest and any 
                                         overdue Class B Monthly Interest not 
                                         previously deposited in the Interest 
                                         Funding Account for such Monthly 
                                         Period and interest on any overdue 
                                         interest amounts will be deposited 
                                         in the Interest Funding Account; 

                                 (iii)   an amount equal to the amount of 
                                         Class C Monthly Interest and any 
                                         overdue Class C Monthly Interest not 
                                         previously deposited in the Interest 
                                         Funding Account for such Monthly 
                                         Period and interest on any overdue 
                                         interest amounts will be deposited 
                                         in the Interest Funding Account; 

                                 (iv)    an amount equal to the Monthly 
                                         Servicing Fee plus any Monthly 
                                         Servicing Fee that was due but not 
                                         paid on any prior business day will 
                                         be paid to the Servicer; 

                                 (v)     an amount equal to the Investor 
                                         Default Amount on such business day 
                                         and, to the extent not previously 
                                         paid, the Investor Default Amount 
                                         for each prior business day in such 
                                         Monthly Period will be (a) during 
                                         the Revolving Period, treated as 
                                         Shared Principal Collections and (b) 
                                         during the Amortization Period, 
                                         treated as Available Investor 
                                         Principal Collections for the 
                                         benefit of the Certificates; 

                                 (vi)    an amount equal to the Series 
                                         Allocation Percentage of any 
                                         Adjustment Payment which the 
                                         Transferor is required but fails to 
                                         make pursuant to the Pooling and 
                                         Servicing Agreement will be (a) 
                                         during the Revolving Period, treated 
                                         as Shared Principal Collections and 
                                         (b) during the Amortization Period, 
                                         treated as Available Investor 
                                         Principal Collections for the 
                                         benefit of the Certificates; 

                                 (vii)   an amount equal to unreimbursed 
                                         Class A Investor Charge-Offs on such 
                                         business day will be (a) during the 
                                         Revolving Period, treated as Shared 
                                         Principal Collections and (b) during 
                                         the Amortization Period, treated as 
                                         Available Investor Principal 
                                         Collections for the benefit of the 
                                         Certificates; 

                                 (viii)  an amount equal to the accrued and 
                                         unpaid interest on the outstanding 
                                         aggregate principal amount of the 
                                         Class B Certificates not previously 
                                         deposited in the Interest 

                               19           
<PAGE>
                                         Funding Account for such Monthly 
                                         Period will be deposited in the 
                                         Interest Funding Account; 

                                 (ix)    an amount equal to the accrued and 
                                         unpaid interest on the outstanding 
                                         aggregate principal amount of the 
                                         Class C Certificates not previously 
                                         deposited in the Interest Funding 
                                         Account for such Monthly Period will 
                                         be deposited in the Interest Funding 
                                         Account; 

                                 (x)     an amount equal to unreimbursed 
                                         Class B Investor Charge-Offs on such 
                                         business day will be (a) during the 
                                         Revolving Period, treated as Shared 
                                         Principal Collections and (b) during 
                                         the Amortization Period, treated as 
                                         Available Investor Principal 
                                         Collections for the benefit of the 
                                         Certificates; 

                                 (xi)    an amount equal to unreimbursed 
                                         Class C Investor Charge-Offs on such 
                                         business day will be (a) during the 
                                         Revolving Period, treated as Shared 
                                         Principal Collections and (b) during 
                                         the Amortization Period, treated as 
                                         Available Investor Principal 
                                         Collections for the benefit of the 
                                         Certificates; 

                                 (xii)   an amount equal to unreimbursed 
                                         Class D Investor Charge-Offs on such 
                                         business day will be (a) during the 
                                         Revolving Period, treated as Shared 
                                         Principal Collections and (b) during 
                                         the Amortization Period, treated as 
                                         Available Investor Principal 
                                         Collections for the benefit of the 
                                         Certificates; 

                                 (xiii)  an amount equal to the lesser of any 
                                         remaining Available Series Finance 
                                         Charge Collections and any required 
                                         funding of a reserve account for the 
                                         benefit of the Class C Certificates 
                                         will be deposited in such reserve 
                                         account; 

                                 (xiv)   on and after the Reserve Account 
                                         Funding Date, but prior to the date 
                                         on which the Accumulation Period 
                                         Reserve Account terminates, an 
                                         amount equal to the lesser of any 
                                         Available Series Finance Charge 
                                         Collections remaining and the 
                                         excess, if any, of the Required 
                                         Reserve Account Amount over the 
                                         Available Reserve Account Amount 
                                         will be deposited in the 
                                         Accumulation Period Reserve Account; 

                                 (xv)    the amount designated by the 
                                         Transferor in writing in its 
                                         instructions to the Trustee to be 
                                         deposited in the Payment Reserve 
                                         Account will be deposited in the 
                                         Payment Reserve Account; and 

                                 (xvi)   the remainder will be treated as 
                                         Excess Finance Charge Collections or 
                                         Transferor Retained Finance Charge 
                                         Collections, as applicable. 
                                         Transferor Retained Finance Charge 
                                         Collections will be applied on each 
                                         Default Recognition Date to the 
                                         payment of the Investor Default 
                                         Amount in accordance with clause (v) 
                                         above. See "Description of the 
                                         Offered Certificates--Application of 
                                         Collections." 

                               20           
<PAGE>
                                 On each Transfer Date all investment income 
                                    (net of investment losses and expenses) on 
                                    funds on deposit in the Pre-Funding 
                                    Account, the Principal Funding Account and 
                                    the Accumulation Period Reserve Account 
                                    will be applied as if such amounts were 
                                    Available Series Finance Charge 
                                    Collections on the last business day of 
                                    the preceding Monthly Period. 

COVERAGE OF INTEREST 
 SHORTFALLS FROM TRANSFEROR 
 FINANCE CHARGE COLLECTIONS ...  To the extent that any amounts are on 
                                    deposit in the Excess Funding Account or 
                                    the Pre-Funding Account on any business 
                                    day, the Servicer will determine the 
                                    amount (the "Negative Carry Amount"), if 
                                    any, equal to the excess of (x) the 
                                    product of (a) the Base Rate and (b) the 
                                    product of (i) the sum of the amounts on 
                                    deposit in the Excess Funding Account and 
                                    the Pre-Funding Account and (ii) the 
                                    number of days elapsed since the previous 
                                    business day divided by 360 over (y) the 
                                    aggregate amount of all earnings since the 
                                    previous business day available from the 
                                    Cash Equivalents in which funds on deposit 
                                    in the Excess Funding Account or the 
                                    Pre-Funding Account are invested. The 
                                    Servicer will apply an amount equal to the 
                                    lesser of (i) the Series Allocation 
                                    Percentage of the Finance Charge 
                                    Collections allocable to the Exchangeable 
                                    Transferor Certificate ("Transferor 
                                    Finance Charge Collections") on such 
                                    business day and (ii) the Negative Carry 
                                    Amount for such business day in the manner 
                                    specified for application of Available 
                                    Series Finance Charge Collections. 

COVERAGE OF INTEREST SHORTFALLS 
 FROM ACCUMULATION PERIOD 
 RESERVE ACCOUNT ..............  All amounts in the Principal Funding Account 
                                    will be invested at the direction of the 
                                    Servicer by the Trustee in certain Cash 
                                    Equivalents. Investment earnings (net of 
                                    investment losses and expenses) on funds 
                                    on deposit in the Principal Funding 
                                    Account (the "Principal Funding Account 
                                    Investment Proceeds") during the 
                                    Accumulation Period will be applied on 
                                    each Transfer Date to the extent of the 
                                    Covered Amount as if such amount were 
                                    Available Series Finance Charge 
                                    Collections on the last business day of 
                                    the preceding Monthly Period. If, for any 
                                    Interest Accrual Period, the Principal 
                                    Funding Account Investment Proceeds are 
                                    less than an amount equal to, for such 
                                    Interest Accrual Period, the product of 
                                    (a) a fraction the numerator of which is 
                                    the actual number of days in such Interest 
                                    Accrual Period and the denominator of 
                                    which is 360, (b) the weighted average of 
                                    the Class A Certificate Rate, the Class B 
                                    Certificate Rate and the Class C 
                                    Certificate Rate for such Interest Accrual 
                                    Period and (c) the Principal Funding 
                                    Account Balance as of the last day of the 
                                    Monthly Period preceding the Monthly 
                                    Period in which such Interest Accrual 
                                    Period ends (the "Covered 

                               21           
<PAGE>
                                    Amount"), the amount of such deficiency 
                                    will be paid from the Accumulation Period 
                                    Reserve Account to the extent of the 
                                    Available Reserve Account Amount and will 
                                    be applied on the applicable Transfer Date 
                                    as if such amount were Available Series 
                                    Finance Charge Collections on the last 
                                    business day of the preceding Monthly 
                                    Period. 

SHARING OF EXCESS FINANCE 
 CHARGE COLLECTIONS ...........  Finance Charge Collections on any business 
                                    day in excess of the amounts necessary to 
                                    make required payments on such business 
                                    day will be applied to cover any 
                                    shortfalls with respect to amounts payable 
                                    from Finance Charge Collections allocable 
                                    to any other Series then outstanding, pro 
                                    rata based upon the amount of the 
                                    shortfall, if any, with respect to such 
                                    other Series. Any Excess Finance Charge 
                                    Collections remaining after covering 
                                    shortfalls with respect to all outstanding 
                                    Series will be paid to the Transferor. 

INVESTOR DEFAULT AMOUNT; 
 INVESTOR CHARGE-OFF ..........  A portion of all Receivables in Defaulted 
                                    Accounts (the "Investor Default Amount") 
                                    will be allocated to the 
                                    Certificateholders in an amount equal to 
                                    the product of the Floating Allocation 
                                    Percentage applicable during the related 
                                    Monthly Period and the principal amount of 
                                    Receivables in Defaulted Accounts for such 
                                    Monthly Period. If on any Determination 
                                    Date the aggregate Investor Default Amount 
                                    and Series Allocation Percentage of unpaid 
                                    Adjustment Payments, if any, for the 
                                    preceding Monthly Period exceeds the 
                                    aggregate amount of Available Series 
                                    Finance Charge Collections applied to the 
                                    payment thereof as described in clauses 
                                    (v) and (vi) of "Distribution of Available 
                                    Series Finance Charge Collections 
                                    Allocable to Certificateholders" above, 
                                    and the amount of (w) Transferor Finance 
                                    Charge Collections, (x) Excess Finance 
                                    Charge Collections, in each case to the 
                                    extent applied to the payment thereof as 
                                    described in "Coverage of Interest 
                                    Shortfalls from Transferor Finance Charge 
                                    Collections" and "Sharing of Excess 
                                    Finance Charge Collections," respectively, 
                                    (y) any Reallocated Principal Collections 
                                    applied with respect thereto, and (z) any 
                                    Principal Funding Account Investment 
                                    Proceeds and amounts withdrawn from the 
                                    Accumulation Period Reserve Account to be 
                                    applied with respect thereto, then the 
                                    Class D Invested Amount will be reduced to 
                                    the extent of such excess (but not in an 
                                    amount greater than the sum of the 
                                    remaining aggregate Investor Default 
                                    Amount and the remaining unpaid Adjustment 
                                    Payments for such Monthly Period) to avoid 
                                    a charge-off with respect to the Class A 
                                    Certificates, the Class B Certificates or 
                                    the Class C Certificates. 

                                 The Class D Invested Amount will thereafter 
                                    be increased (but not in excess of the 
                                    unpaid principal balance of the Class D 
                                    Certificates) on any business day by the 
                                    amount of Available 

                               22           
<PAGE>
                                    Series Finance Charge Collections 
                                    allocated and available for such purpose 
                                    as described in clause (xii) of 
                                    "Distribution of Available Series Finance 
                                    Charge Collections Allocable to 
                                    Certificateholders." If the Class D 
                                    Invested Amount is reduced to zero, a 
                                    portion of the Class C Invested Amount 
                                    equal to the amount by which such 
                                    insufficiency would have caused the Class 
                                    D Invested Amount to be reduced below zero 
                                    (but not in excess of the sum of the 
                                    remaining aggregate Investor Default 
                                    Amount and the remaining unpaid Adjustment 
                                    Payments for such Monthly Period) will be 
                                    deducted from the Class C Invested Amount 
                                    to avoid a charge-off with respect to the 
                                    Class A Certificates or the Class B 
                                    Certificates. If and for so long as the 
                                    Class D Invested Amount is reduced to 
                                    zero, the Class C Certificateholders will 
                                    bear directly the credit and other risks 
                                    associated with their undivided interest 
                                    in the Trust. 

                                 The Class C Invested Amount will thereafter 
                                    be increased (but not in excess of the 
                                    unpaid principal balance of the Class C 
                                    Certificates) on any business day by the 
                                    amount of Available Series Finance Charge 
                                    Collections allocated and available for 
                                    that purpose as described in clause (xi) 
                                    of "Distribution of Available Series 
                                    Finance Charge Collections Allocable to 
                                    Certificateholders." If the Class C 
                                    Invested Amount is reduced to zero, a 
                                    portion of the Class B Invested Amount 
                                    equal to the amount by which such 
                                    insufficiency would have caused the Class 
                                    C Invested Amount to be reduced below zero 
                                    (but not in excess of the sum of the 
                                    remaining aggregate Investor Default 
                                    Amount and the remaining unpaid Adjustment 
                                    Payments for such Monthly Period) will be 
                                    deducted from the Class B Invested Amount, 
                                    and allocated to the Class B Investor 
                                    Charge-Offs to avoid a charge-off with 
                                    respect to the Class A Certificates. If 
                                    and for so long as the Class C Invested 
                                    Amount is reduced to zero, the Class B 
                                    Certificateholders will bear directly the 
                                    credit and other risks associated with 
                                    their undivided interest in the Trust. 

                                 The Class B Invested Amount will thereafter 
                                    be increased (but not in excess of the 
                                    unpaid principal balance of the Class B 
                                    Certificates) on any business day by the 
                                    amount of Available Series Finance Charge 
                                    Collections allocated and available for 
                                    that purpose as described in clause (x) of 
                                    "Distribution of Available Series Finance 
                                    Charge Collections Allocable to 
                                    Certificateholders." If the Class B 
                                    Invested Amount is reduced to zero, a 
                                    portion of the Class A Invested Amount 
                                    equal to the amount by which such 
                                    insufficiency would have caused the Class 
                                    B Invested Amount to be reduced below zero 
                                    (but not in excess of the sum of the 
                                    remaining aggregate Investor Default 
                                    Amount and the remaining unpaid Adjustment 
                                    Payments for such Monthly Period) will be 
                                    deducted from the Class A Invested Amount 
                                    and allocated to the Class A Investor 
                                    Charge-Offs. If and for so long as the 
                                    Class B Invested Amount is reduced to 
                                    zero, the Class A Certificate- 

                               23           
<PAGE>
                                    holders will bear directly the credit and 
                                    other risks associated with their 
                                    undivided interest in the Trust. 

                                 The Class A Invested Amount will thereafter 
                                    be increased (but not in excess of the 
                                    unpaid principal balance of the Class A 
                                    Certificates) on any business day by the 
                                    amount of Available Series Finance Charge 
                                    Collections allocated and available for 
                                    that purpose as described in clause (vii) 
                                    of "Distribution of Available Series 
                                    Finance Charge Collections Allocable to 
                                    Certificateholders." See "Description of 
                                    the Offered Certificates--Investor 
                                    Charge-Offs." 

PAIRED SERIES .................  Subject to satisfaction of the Rating Agency 
                                    Condition, the Certificates may be paired 
                                    with one or more other Series or a portion 
                                    of one or more other series issued by the 
                                    Trust (each, a "Paired Series") at or 
                                    after the Amortization Period Commencement 
                                    Date but prior to the occurrence of a Pay 
                                    Out Event. If a Paired Series is issued 
                                    with respect to Series 1997-2, following 
                                    the issuance of such Paired Series, as the 
                                    Class A Adjusted Invested Amount and the 
                                    Class B Adjusted Invested Amount and, if 
                                    applicable, the Class C Adjusted Invested 
                                    Amount and the Class D Invested Amount are 
                                    reduced, the invested amount of the Paired 
                                    Series would increase by an amount that 
                                    otherwise would have increased the 
                                    Transferor Interest. Upon payment in full 
                                    of Series 1997-2, the increase in the 
                                    invested amount of the Paired Series will 
                                    be equal to the amount of the Invested 
                                    Amount paid to Certificateholders of 
                                    Series 1997-2 since the issuance of such 
                                    Paired Series. If a Pay Out Event occurs 
                                    with respect to any such Paired Series 
                                    prior to the payment in full of the 
                                    Certificates, the final payment of 
                                    principal to the Certificateholders may be 
                                    delayed. See "Description of the Offered 
                                    Certificates--Paired Series." 

SUBORDINATION OF THE CLASS B 
 CERTIFICATES, THE CLASS C 
 CERTIFICATES AND THE CLASS D 
 CERTIFICATES .................  The Class B Certificates will be 
                                    subordinated to fund payments of principal 
                                    and interest on the Class A Certificates. 
                                    The Class C Certificates will be 
                                    subordinated to fund payments of principal 
                                    and interest on the Class A Certificates 
                                    and the Class B Certificates. The Class D 
                                    Certificates will be subordinated to fund 
                                    payments of principal and interest on the 
                                    Class A Certificates, the Class B 
                                    Certificates and the Class C Certificates. 
                                    See "Description of the Offered 
                                    Certificates--Subordination of the Class B 
                                    Certificates," "--Reallocation of Cash 
                                    Flows" and "--Reallocated Principal 
                                    Collections." The Class B Invested Amount, 
                                    the Class C Invested Amount, and the Class 
                                    D Invested Amount will be subordinated as 
                                    described herein to the extent necessary 
                                    to fund certain payments with respect to 
                                    each Class of Certificates with an earlier 
                                    alphabetical designation as described 
                                    herein. If on any 

                               24           
<PAGE>
                                    business day there is a positive Class A 
                                    Required Amount, Class B Required Amount 
                                    or Class C Required Amount, certain 
                                    Principal Collections for such business 
                                    day will be used to fund first the Class A 
                                    Required Amount, second the Class B 
                                    Required Amount and third the Class C 
                                    Required Amount and the Invested Amounts 
                                    of the Class D Certificates, the Class C 
                                    Certificates or the Class B Certificates 
                                    may be reduced on the related Distribution 
                                    Date as more fully described herein in 
                                    "Description of the Offered 
                                    Certificates--Reallocated Principal 
                                    Collections." To the extent the Class B 
                                    Invested Amount, the Class C Invested 
                                    Amount or the Class D Invested Amount is 
                                    reduced, the percentage of Finance Charge 
                                    Collections allocated to the Class B 
                                    Certificateholders, the Class C 
                                    Certificateholders, or the Class D 
                                    Certificateholders, as applicable, in 
                                    subsequent Monthly Periods will be 
                                    reduced. Moreover, to the extent the 
                                    amount of such reduction in the Class B 
                                    Invested Amount, the Class C Invested 
                                    Amount, or the Class D Invested Amount is 
                                    not reimbursed, the amount of principal 
                                    distributable to the Class B 
                                    Certificateholders, the Class C 
                                    Certificateholders, or the Class D 
                                    Certificateholders, as applicable, from 
                                    the Collection Account will be reduced. 
                                    Principal payments with respect to the 
                                    Class B Certificates will not be made 
                                    until the final payment of the Class A 
                                    Invested Amount has been made to the Class 
                                    A Certificateholders. Principal payments 
                                    with respect to the Class C Certificates 
                                    will not be made until the final payment 
                                    of the Class A Invested Amount has been 
                                    made to the Class A Certificateholders and 
                                    the final payment of the Class B Invested 
                                    Amount has been made to the Class B 
                                    Certificateholders. During the 
                                    Accumulation Period, the Class D Invested 
                                    Amount will be reduced concurrently with 
                                    deposits to the Principal Funding Account 
                                    for the benefit of the Offered 
                                    Certificates and the Class C Certificates 
                                    to an amount equal to the Stated Class D 
                                    Amount. See "Description of the Offered 
                                    Certificates--Subordination of the Class B 
                                    Certificates," "--Reallocation of Cash 
                                    Flows" and "--Reallocated Principal 
                                    Collections." 

DEFEASANCE ....................  On the date that the Transferor has 
                                    deposited (x) in the Principal Funding 
                                    Account an amount equal to the sum of the 
                                    outstanding principal balances of the 
                                    Class A Certificates, the Class B 
                                    Certificates and the Class C Certificates, 
                                    which amount shall be invested in Cash 
                                    Equivalents and (y) in the Accumulation 
                                    Period Reserve Account an amount equal to 
                                    or greater than the Covered Amount, as 
                                    estimated by the Transferor, for the 
                                    period from the date of the deposit to the 
                                    Principal Funding Account through the 
                                    Expected Final Payment Date for the 
                                    Offered Certificates and the Class C 
                                    Certificates and has satisfied certain 
                                    other conditions, the Certificates will no 
                                    longer be entitled to the security 
                                    interest of the Trust in the Receivables 
                                    and other Trust assets (except those set 
                                    forth above), and the percentages 
                                    applicable to the 

                               25           
<PAGE>
                                    allocation to the Certificateholders of 
                                    Principal Collections, Finance Charge 
                                    Collections and Defaulted Receivables will 
                                    be reduced to zero. Upon the satisfaction 
                                    of the foregoing conditions, the Class D 
                                    Invested Amount will be reduced to zero. 
                                    See "Description of the Offered 
                                    Certificates--Defeasance." 

OPTIONAL REPURCHASE ...........  The Invested Amount of the Class A 
                                    Certificates, Class B Certificates and 
                                    Class C Certificates will be subject to 
                                    optional repurchase by the Transferor on 
                                    any Distribution Date if on such 
                                    Distribution Date the sum of the Class A 
                                    Invested Amount, Class B Invested Amount 
                                    and Class C Invested Amount would be 
                                    reduced to an amount less than or equal to 
                                    10 percent of the sum of the highest Class 
                                    A Invested Amount, Class B Invested Amount 
                                    and Class C Invested Amount since the 
                                    Closing Date, if certain conditions set 
                                    forth in the Pooling and Servicing 
                                    Agreement are met. The repurchase price 
                                    will be equal to the sum of the Class A 
                                    Invested Amount, Class B Invested Amount 
                                    and Class C Invested Amount that would be 
                                    remaining on such date after giving effect 
                                    to any payments on such date plus accrued 
                                    interest which would otherwise remain 
                                    unpaid on the Class A Certificates, Class 
                                    B Certificates and Class C Certificates 
                                    through the day preceding the Distribution 
                                    Date on which the repurchase occurs. See 
                                    "Description of the Offered 
                                    Certificates--Final Payment of Principal; 
                                    Termination." 

TAX STATUS ....................  In the opinion of Special Tax Counsel, the 
                                    Class A Certificates and the Class B 
                                    Certificates will be characterized as debt 
                                    for federal income tax purposes. Under the 
                                    Pooling and Servicing Agreement, the 
                                    Transferor, the Servicer, the Class A 
                                    Certificateholders and the Class B 
                                    Certificateholders agree to treat the 
                                    Class A Certificates and the Class B 
                                    Certificates as debt for federal, state, 
                                    and other tax purposes. See "Certain 
                                    Federal Income Tax Consequences" for 
                                    additional information concerning the 
                                    application of federal income tax laws. 

ERISA CONSIDERATIONS ..........  Under a regulation issued by the U.S. 
                                    Department of Labor (the "Plan Assets 
                                    Regulation"), the Trust's assets would not 
                                    be deemed "plan assets" of an employee 
                                    benefit plan holding an interest in the 
                                    Class A Certificates or Class B 
                                    Certificates if such Class of Certificates 
                                    qualify as "publicly-offered securities" 
                                    within the meaning of the Plan Assets 
                                    Regulation. To qualify as 
                                    "publicly-offered securities" within the 
                                    meaning of the Plan Assets Regulation, 
                                    certain conditions must be met, including 
                                    that interests in such Class of 
                                    Certificates be held by at least 100 
                                    persons independent of the Transferor and 
                                    each other upon completion of the public 
                                    offering being made hereby. The Class A 
                                    Underwriters expect, although no assurance 
                                    can be given, that the Class A 
                                    Certificates will be held by at least 100 
                                    such persons, and the Transferor 
                                    anticipates that the other conditions of 
                                    the "publicly-offered 

                               26           
<PAGE>
                                    security" exception contained in the Plan 
                                    Assets Regulation will be met with respect 
                                    to the Class A Certificates. No monitoring 
                                    or other measures will be taken to ensure 
                                    that any such conditions will be met with 
                                    respect to the Class A Certificates. If 
                                    the Trust's assets were deemed to be "plan 
                                    assets" of such a plan, there is 
                                    uncertainty whether existing exemptions 
                                    from the "prohibited transaction" rules of 
                                    the Employee Retirement Income Security 
                                    Act of 1974, as amended ("ERISA"), would 
                                    apply to all transactions involving the 
                                    Trust's assets. See "Employee Benefit Plan 
                                    Considerations." 

                                 The Class B Underwriter does not expect that 
                                    the Class B Certificates will be held by 
                                    100 or more independent investors and, 
                                    therefore, does not expect that the Class 
                                    B Certificates will qualify as 
                                    "publicly-offered securities" under the 
                                    Plan Assets Regulation. Accordingly, the 
                                    Class B Certificates may not be acquired 
                                    by employee benefit plan investors subject 
                                    to Title I of ERISA or Section 4975 of the 
                                    Internal Revenue Code of 1986, as amended 
                                    (the "Code"), including, but not limited 
                                    to, as applicable, an insurance company 
                                    general account. Each Certificate Owner of 
                                    a Class B Certificate, by its acceptance 
                                    thereof, will be deemed to have 
                                    represented and warranted that it is not 
                                    an employee benefit plan investor subject 
                                    to Title I of ERISA or Section 4975 of the 
                                    Code. See "Employee Benefit Plan 
                                    Considerations." 

OFFERED CERTIFICATE RATINGS ...  It is a condition to the issuance of the 
                                    Class A Certificates that they be rated 
                                    "AAA" or its equivalent by at least one 
                                    nationally recognized rating agency. 

                                 It is a condition to the issuance of the 
                                    Class B Certificates that they be rated at 
                                    least "A" or its equivalent by at least 
                                    one nationally recognized rating agency. 

                               27           
<PAGE>
                                 RISK FACTORS 

LIMITED LIQUIDITY 

   There is currently no market for the Offered Certificates. Each 
Underwriter intends to make a market in each Class of the Offered 
Certificates purchased by it from the Transferor, but is not obligated to do 
so. There is no assurance that a secondary market will develop or, if it does 
develop, that it will provide Certificate Owners with liquidity of investment 
or that it will continue until the Offered Certificates are paid in full. 

LIMITED OPERATING HISTORY OF DIRECT MERCHANTS BANK 

   Direct Merchants Bank began originating and servicing credit card accounts 
in March 1995, and thus has limited underwriting and servicing experience, 
and limited delinquency, default and loss experience with respect to the 
Accounts. 

LIMITED HISTORY OF TRUST AND TRANSFEROR 

   The Trust and the Transferor were formed in May 1995. The Transferor and 
the Trust have no substantial assets other than their respective interests in 
the Receivables and the proceeds thereof as described herein. 

LIMITED HISTORY OF PORTFOLIO 

   The Trust assets consist primarily of Receivables generated from Accounts 
originated since March 1995. Approximately 36% of the Accounts in the Trust 
Portfolio have been originated within the last 12 months and approximately 
86% of the Accounts in the Trust Portfolio have been originated within the 
last 24 months. As a result, the current portfolio history may not be 
indicative of the portfolio performance as the Receivables and Accounts 
mature. See the "Composition by Account Age--Trust Portfolio" table in "The 
Receivables." 

NON-RECOURSE TO METRIS, TRANSFEROR, DIRECT MERCHANTS BANK OR AFFILIATES 
THEREOF 

   No Certificateholder will have recourse for payment of its Certificates to 
any assets of Metris, the Transferor (other than the Exchangeable Transferor 
Certificate and any Transferor Retained Class, to the extent described 
herein), Direct Merchants Bank, or any affiliates thereof. Consequently, 
Certificateholders must rely solely upon payments on the Receivables for the 
payment of principal of and interest on the Certificates. Furthermore, under 
the Pooling and Servicing Agreement, the Certificateholders have an interest 
in the Receivables and Collections only to the extent of the 
Certificateholders' Interest and, to the limited extent described herein, the 
Transferor Interest. Should the Offered Certificates not be paid in full on a 
timely basis, Certificateholders may not look to any assets of any of Metris, 
the Transferor (other than the Exchangeable Transferor Certificate and any 
Transferor Retained Class, to the extent described herein), Direct Merchants 
Bank or any affiliates thereof to satisfy their claims. 

TRANSFER OF THE RECEIVABLES; INSOLVENCY RISK CONSIDERATIONS 

   Under the Purchase Agreements, Direct Merchants Bank has represented and 
warranted to Metris and Metris has represented and warranted to the 
Transferor, respectively, that the transfer of Receivables to Metris or the 
Transferor, as applicable, is a valid sale and assignment. In addition, 
Direct Merchants Bank, Metris and the Transferor have agreed that if, 
notwithstanding their intent, the respective sales of Receivables to Metris 
and the Transferor, are not treated as sales, the Purchase Agreements will be 
deemed to create a security interest in the Receivables. In a receivership or 
conservatorship of Direct Merchants Bank or in a bankruptcy proceeding 
involving Metris, if the conveyance of the Receivables is not treated as a 
sale, but is deemed to create a security interest in the Receivables, Metris' 
or the Transferor's interest in the Receivables may be subject to tax or 
other governmental liens relating to Direct Merchants Bank or Metris, 
respectively, arising before the subject Receivables came into existence and 
to certain administrative expenses of the receivership, conservatorship or 
bankruptcy proceeding. 

                               28           
<PAGE>
Direct Merchants Bank and Metris have taken or will take certain actions 
required to perfect the Transferor's interest in the Receivables. If a 
bankruptcy trustee for Metris, Metris as debtor-in-possession, or a creditor 
of Metris were to take the view that Direct Merchants Bank or Metris and the 
Transferor should be substantively consolidated or that the transfer of the 
Receivables from Direct Merchants Bank to Metris or from Metris to the 
Transferor, respectively, should be recharacterized as a pledge of such 
Receivables, then delays in payments on the Offered Certificates or (should 
the bankruptcy court rule in favor of any such trustee, debtor-in-possession 
or creditor) reductions in such payments on such Certificates could result. 

   A conservator or receiver would have the power under the Financial 
Institutions Reform, Recovery and Enforcement Act of 1989 ("FIRREA") to 
repudiate contracts of, and to request a stay of up to 90 days of any 
judicial action or proceeding involving, Direct Merchants Bank. However, 
notwithstanding the insolvency of, or the appointment of a receiver or 
conservator for, Direct Merchants Bank, subject to certain qualifications, a 
valid perfected security interest of Metris in the Receivables should be 
enforceable (to the extent of Metris' "actual direct compensatory damages" 
(as described below)) and payments to Metris with respect to the Receivables 
(up to the amount of such damages) should not be subject to an automatic stay 
of payment or to recovery by such a conservator or receiver. If, however, the 
conservator or receiver were to assert that the security interest was 
unperfected or unenforceable, or were to require Metris to establish its 
right to those payments by submitting to and completing the administrative 
claims procedure established under FIRREA, or the conservator or receiver 
were to request a stay of proceedings with respect to Direct Merchants Bank 
as provided under FIRREA, delays in payments to the Trust and on the 
Certificates and possible reductions in the amount of those payments could 
occur. In the event of a repudiation of obligations by a conservator or 
receiver, FIRREA provides that a claim for the repudiated obligation is 
limited to "actual direct compensatory damages" determined as of the date of 
the appointment of the conservator or receiver (which in most cases are 
expected to include the outstanding principal on the Certificates plus 
interest accrued thereon to the date of payment). The FDIC has not adopted a 
formal policy statement on payment of principal and interest on 
collateralized borrowings of banks that are repudiated. The Transferor 
believes that the general practice of the FDIC in such circumstances is to 
permit the collateral to be applied to pay the principal owed plus interest 
at the contract rate up to the date of payment, together with the costs of 
liquidation of the collateral if provided for in the contract. In one case 
involving the repudiation by the Resolution Trust Corporation (the "RTC") of 
certain secured zero-coupon bonds issued by a savings association, a United 
States federal district court held that "actual direct compensatory damages" 
in the case of a marketable security meant the value of the repudiated bonds 
as of the date of repudiation. If that court's view were applied to determine 
Metris' "actual direct compensatory damages" in the event a conservator or 
receiver of Direct Merchants Bank repudiated the Bank Purchase Agreement, the 
amount paid to Certificateholders could, depending upon circumstances 
existing on the date of the repudiation, be less than the principal of the 
Certificates and the interest accrued thereon to the date of payment. See 
"Certain Legal Aspects of the Receivables--Certain Matters Relating to 
Bankruptcy or Receivership." In addition, in the event of a Servicer Default, 
if a conservator or receiver is appointed for the Servicer, and no Servicer 
Default other than such conservatorship or receivership exists, the 
conservator or receiver may have the power to prevent either the Trustee or 
the majority of the Certificateholders from effecting a transfer of servicing 
to a successor Servicer. 

   Although the Pooling and Servicing Agreement provides that the Transferor 
will transfer all of its right, title, and interest in and to the Receivables 
to the Trust, a court could treat such transactions as an assignment of 
collateral as security for the benefit of holders of certificates issued by 
the Trust. It is possible that the risk of such treatment may be increased by 
the retention by the Transferor of the Exchangeable Transferor Certificate, 
the Class D Certificates, a class of each of the Previously Issued Series and 
any other class of Certificates that may be issued and retained by the 
Transferor. The Transferor represents and warrants in the Pooling and 
Servicing Agreement that the transfer of the Receivables to the Trust is 
either a valid transfer and assignment of the Receivables to the Trust or the 
grant to the Trust of a security interest in the Receivables. The Transferor 
has taken and will take certain actions required to perfect the Trust's 
interest in the Receivables and warrants that if the transfer to the Trust is 
deemed to be a grant to the Trust of a security interest in the Receivables, 
the Trustee will have 

                               29           
<PAGE>
a first priority perfected security interest therein, subject only to 
Permitted Liens. If the transfer of the Receivables to the Trust is deemed to 
create a security interest therein under the UCC, a tax or government lien on 
property of the Transferor arising before Receivables come into existence may 
have priority over the Trust's interest in such Receivables. In the event of 
the insolvency of the Transferor, certain administrative expenses may also 
have priority over the Trust's interest in such Receivables. See "Certain 
Legal Aspects of the Receivables--Transfer of Receivables." 

   To the extent that the Transferor is deemed to have granted a security 
interest in the Receivables to the Trust and such security interest was 
validly perfected before any insolvency of the Transferor and was not granted 
or taken in contemplation of insolvency or with the intent to hinder, delay, 
or defraud the Transferor or its creditors, such security interest should not 
be subject to avoidance in the event of insolvency or receivership of the 
Transferor, and payments to the Trust with respect to the Receivables should 
not be subject to recovery by a bankruptcy trustee or receiver of the 
Transferor. If, however, such a bankruptcy trustee or receiver were to assert 
a contrary position, delays in payments on the Offered Certificates and 
possible reductions in the amount of those payments could occur. 

   In Octagon Gas Systems, Inc. v. Rimmer, 995 F.2d 948 (10th Cir. 1993), 
cert. denied, 114 S. Ct. 554 (1993), the United States Court of Appeals for 
the 10th Circuit suggested that even where a transfer of accounts from a 
seller to a buyer constitutes a "true sale," the accounts would nevertheless 
constitute property of the seller's estate in a bankruptcy of the seller. If 
Metris or the Transferor were to become subject to a bankruptcy proceeding or 
if Direct Merchants Bank were to become subject to a receivership and a court 
were to follow the 10th Circuit's reasoning, Certificateholders might 
experience delays in payment or possibly losses in their investment in the 
Certificates. Counsel to the Transferor has advised the Transferor that the 
facts of Octagon are distinguishable from those in the sale transactions 
between Direct Merchants Bank and Metris, Metris and the Transferor and the 
Transferor and the Trust and the reasoning of the 10th Circuit appears to be 
inconsistent with established precedent and the UCC. See "Certain Legal 
Aspects of the Receivables--Certain Matters Relating to Bankruptcy or 
Receivership." 

   If a bankruptcy trustee or receiver were appointed for the Transferor, 
Direct Merchants Bank or Metris, causing a Pay Out Event with respect to all 
Series then outstanding, new Principal Receivables would not be transferred 
to the Trust pursuant to the Pooling and Servicing Agreement. If a bankruptcy 
trustee were appointed for the Transferor, the Trustee would sell the portion 
of the Receivables allocable in accordance with the Pooling and Servicing 
Agreement to each Series (unless holders of more than 50 percent of the 
principal amount of each class of each Series, excluding any class or portion 
thereof held by the Transferor, and the holders of any Supplemental 
Certificates or any other interest in the Exchangeable Transferor 
Certificates other than the Transferor instruct otherwise), thereby causing 
early termination of the Trust and a loss to the Certificateholders if the 
net proceeds allocable to the Certificateholders from such sale, if any, were 
insufficient to pay the Certificateholders in full. The net proceeds of any 
such sale of the portion of the Receivables allocated in accordance with the 
Pooling and Servicing Agreement to this Series will first be used to pay 
amounts due to the Class A Certificateholders, will thereafter be used to pay 
amounts due to the Class B Certificateholders, will thereafter be used to pay 
amounts due to the Class C Certificateholders, and will thereafter be used to 
pay amounts due to the Class D Certificateholders. If the only Pay Out Event 
to occur is either the insolvency of the Transferor or the appointment of a 
bankruptcy trustee or receiver for the Transferor, the bankruptcy trustee or 
receiver may have the power to continue to require the Transferor to transfer 
new Receivables to the Trust and to prevent the early sale, liquidation, or 
disposition of the Receivables and the commencement of the Early Amortization 
Period. In addition, a bankruptcy trustee or receiver for the Transferor may 
have the power to cause early payment of the Certificates. In the event of an 
early payment of principal on the Certificates, Certificateholders may 
realize a lower yield on their reinvestment of such early payment and may be 
required to incur costs associated with reinvesting such funds. See "Certain 
Legal Aspects of the Receivables--Certain Matters Relating to Bankruptcy or 
Receivership." 

CONSUMER AND DEBTOR PROTECTION LAWS 

   The Accounts and the Receivables are subject to numerous federal and state 
consumer protection laws that impose requirements related to offering and 
extending credit. The United States Congress and 

                               30           
<PAGE>
the states may enact laws and amendments to existing laws to regulate further 
the credit card industry or to reduce finance charges or other fees or 
charges applicable to credit card and other consumer revolving loan accounts. 
Such laws, as well as any new laws or rulings which may be adopted, may 
adversely affect the Servicer's ability to collect on the Receivables or 
maintain previous levels of periodic rate finance charges and other fees and 
charges with respect to the Accounts. Any failure by the Servicer, Direct 
Merchants Bank, or other Credit Card Originators to comply with such legal 
requirements also could adversely affect the Trust's ability to collect the 
full amount of the Receivables. Although the Transferor will make certain 
representations and warranties relating to the validity and enforceability of 
the Receivables, the Trustee will not make any examination of the Receivables 
or the records relating thereto for the purpose of establishing the presence 
or absence of defects or compliance with such representations and warranties, 
or for any other purpose. In the event of a breach of certain representations 
and warranties, the Transferor may be obligated to accept the reassignment 
and transfer of the entire Trust portfolio. See "Description of the Offered 
Certificates--Representations and Warranties" and "Certain Legal Aspects of 
the Receivables--Consumer Protection Laws." 

   Application of federal and state bankruptcy and debtor relief laws to the 
obligations represented by the Receivables could adversely affect the 
interests of the holders of the Offered Certificates in the Receivables, if 
such laws result in any Receivables being written off as uncollectible. See 
"Description of the Offered Certificates--Defaulted Receivables; Dilution." 

PAYMENTS AND MATURITY 

   The Receivables may be paid at any time and there is no assurance that 
there will be additional Receivables created or that any particular pattern 
of repayments will occur. A significant decline in the amount of Receivables 
generated could result in the occurrence of a Pay Out Event and the 
commencement of the Early Amortization Period if, as a result, the Transferor 
Interest were reduced below the Minimum Transferor Interest or amounts in the 
Pre-Funding Account or the Excess Funding Account result in significant 
Negative Carry Amounts. See "Maturity Considerations" and "Description of the 
Offered Certificates--Pay Out Events" for a discussion of other Pay Out 
Events. If a Pay Out Event occurs, the Early Amortization Period will 
commence and the average life and maturity of the Offered Certificates may be 
significantly reduced. There can be no assurance in that event that the 
holders of the Offered Certificates would be able to reinvest any accelerated 
distributions on account of such Offered Certificates in other suitable 
investments having a comparable yield. 

EFFECT OF SUBORDINATION OF CLASS B CERTIFICATES; PRINCIPAL PAYMENTS 

   The Class B Certificates will be subordinated in right of payment of 
principal to the Class A Certificates. Payments of principal in respect of 
the Class B Certificates are scheduled to be paid on the Expected Final 
Payment Date concurrently with the payment of principal to the Class A 
Certificates but if the Early Amortization Period begins, payment of 
principal in respect of the Class B Certificates will not commence until 
after the final principal payment with respect to the Class A Certificates 
has been made and the Class A Invested Amount has been paid in full. 
Moreover, the Class B Invested Amount is subject to reduction on any 
Distribution Date if collections of Principal Receivables allocable to the 
Class B Certificates are reallocated to cover the Class A Required Amount or 
if the aggregate Investor Default Amount and unpaid Adjustment Payments, if 
any, for each business day in the preceding Monthly Period exceeds the 
aggregate Available Series Finance Charge Collections applied to the payment 
thereof and is not funded from Excess Finance Charge Collections, Transferor 
Finance Charge Collections, Class C Reallocated Principal Collections or 
Class D Reallocated Principal Collections and the Class C Invested Amount and 
the Class D Invested Amount have been reduced to zero. If the Class B 
Invested Amount suffers such a reduction, Finance Charge Collections 
allocable to the Class B Certificateholders' Interest in future Monthly 
Periods will be reduced. Moreover, to the extent the amount of such reduction 
in the Class B Invested Amount is not reimbursed, the amount of principal 
distributable to the Class B Certificateholders will be reduced. See 
"Description of the Offered Certificates--Allocation Percentages," 
"--Reallocated Principal Collections," "--Investor Charge-Offs" and 
"--Subordination of the Class B Certificates." 

                               31           
<PAGE>
EFFECT OF ADDITION OF TRUST ASSETS ON CREDIT QUALITY 

   The Transferor intends to designate, and in some cases will be obligated 
to designate, Supplemental Accounts, the Receivables in which will be 
conveyed to the Trust. In addition, upon the satisfaction of certain 
conditions, the Transferor may elect to automatically designate on and after 
a specified date all Additional Accounts, the Receivables in which will be 
conveyed to the Trust. Such Supplemental Accounts or Additional Accounts may 
include accounts originated using criteria different from those which were 
applied to the Accounts existing on the Closing Date related to the Trust or 
to previously-designated Supplemental Accounts or Additional Accounts, 
because such accounts were originated at a different date or were purchased 
or otherwise acquired from one or more Credit Card Originators. Consequently, 
there can be no assurance that Supplemental Accounts or Additional Accounts 
designated in the future will be of the same credit quality as 
previously-designated Accounts. In addition, such Supplemental Accounts or 
Additional Accounts may consist of consumer revolving credit card accounts or 
other consumer revolving credit accounts that have different terms or 
characteristics than the Accounts, Supplemental Accounts and the Additional 
Accounts previously included in the Trust, including lower periodic rate 
finance charges and other fees and charges, or different payment rates and 
higher loss or delinquency experience, which may have the effect of reducing 
the average yield on the portfolio of accounts included in the Trust. The 
designation of Supplemental Accounts will be subject to the satisfaction of 
certain conditions described herein under "Description of the Offered 
Certificates--Addition of Trust Assets," including that the Transferor shall 
have received written notice from each Rating Agency that such designation 
will not cause a Ratings Event to occur; however, there is no mechanism to 
assure consistent credit quality from time to time. 

NEGATIVE CARRY 

   Any amounts deposited in the Excess Funding Account, the Pre-Funding 
Account and the Principal Funding Account subsequent to the Closing Date may 
result in a reduction of Portfolio Yield to the extent that the Cash 
Equivalents in which such amounts are invested earn a rate which is less than 
the effective yield from Finance Charge Receivables. 

BASIS RISK 

   The Accounts in the Trust generally have finance charges set at a variable 
rate above a designated prime rate or other designated index. The Class A 
Certificate Rate, the Class B Certificate Rate and the Class C Certificate 
Rate are each based on LIBOR. If there is a decline in such prime rate or 
other designated index which does not coincide with a decline in LIBOR, the 
amount of collections of Finance Charge Receivables on such Accounts may be 
reduced, whereas the amounts payable as interest on such Certificates and 
other amounts required to be funded out of collections of Finance Charge 
Receivables with respect to such Series may not be similarly reduced. 

COMPETITION IN THE CREDIT CARD INDUSTRY 

   The credit card industry is highly competitive and operates in a legal and 
regulatory environment increasingly focused on the cost of services charged 
for credit cards. As new credit card issuers enter the market and all issuers 
seek to expand their share of the market, there is increased use of 
advertising, target marketing and pricing competition. The Trust will be 
dependent upon the Transferor's continued ability to purchase new 
Receivables. If the rate at which new Receivables are purchased declines 
significantly and the Transferor is unable to designate Supplemental Accounts 
or Additional Accounts, a Pay Out Event could occur, in which case the Early 
Amortization Period would commence. In the event of an early payment of 
principal on the Certificates, Certificateholders may realize a lower yield 
on their reinvestment of such early payment and may be required to incur 
costs associated with reinvesting such early payment. 

SOCIAL, TECHNOLOGICAL AND ECONOMIC FACTORS 

   Changes in purchase and payment patterns by Obligors may result from a 
variety of social, technological, and economic factors. Social factors 
include potential changes in consumers' attitudes 

                               32           
<PAGE>
toward financing purchases with debt. Technological factors include new 
methods of payment, such as debit cards. Economic factors include the rate of 
inflation, unemployment levels and relative interest rates. Cardholders with 
respect to the Accounts generally have billing addresses in all 50 states, 
the District of Columbia and other United States territories and possessions. 
There is no basis, however, to predict whether, or to what extent, social, 
technological, or economic factors will affect future use of credit or 
repayment patterns. 

BOOK-ENTRY REGISTRATION 

   Each Class of the Offered Certificates initially will be represented by 
one or more Certificates registered in the name of Cede & Co., the nominee 
for DTC, and will not be registered in the names of the Certificate Owners or 
their nominees. Unless and until Definitive Certificates are issued, 
Certificate Owners will not be recognized by the Trustee as 
Certificateholders, as that term is used in the Pooling and Servicing 
Agreement. Hence, until such time, Certificate Owners will only be able to 
receive payments from, and exercise the rights of Certificateholders 
indirectly through DTC and its participating organizations and, unless a 
Certificate Owner requests a copy of any such report from the Trustee, will 
receive reports and other information provided for under the Pooling and 
Servicing Agreement only if, when and to the extent provided to Certificate 
Owners by DTC and its participating organizations. In addition, the ability 
of Certificate Owners to pledge Certificates to persons or entities that do 
not participate in the DTC system, or otherwise take actions in respect of 
such Certificates, may be limited due to the lack of physical certificates 
for such Certificates. See "Description of the Offered 
Certificates--Book-Entry Registration" and "--Definitive Certificates." 

ABILITY OF SERVICER TO CHANGE PAYMENT TERMS 

   Pursuant to the Pooling and Servicing Agreement, the Transferor will not 
be transferring to the Trust the Accounts but only the Receivables arising in 
the Accounts. As owner of the Accounts, Direct Merchants Bank will have the 
right to determine the annual percentage rates and the fees which will be 
applicable from time to time to the Accounts, to alter the minimum monthly 
payment required under the Accounts and to change various other terms with 
respect to the Accounts. A decrease in the annual percentage rates or a 
reduction in fees would decrease the effective yield on the Accounts and 
could result in the occurrence of a Pay Out Event with respect to the Series. 
An alteration of payment terms may result in fewer payments on Receivables 
being made in any month. Under the Bank Purchase Agreement, Direct Merchants 
Bank agrees that, unless required by law or unless it deems it necessary in 
its sole discretion to maintain on a competitive basis its credit card 
business, it will not at any time reduce the annual percentage rates of the 
Periodic Finance Charges assessed on the Receivables or other fees charged on 
any of the Accounts if, as a result of any such reduction, either (i) Direct 
Merchants Bank's reasonable expectation is that such reduction will cause a 
Pay Out Event to occur so long as there are certificates of any Series 
outstanding or (ii) such reduction is not also applied to any comparable 
segment of consumer revolving credit card accounts owned by Direct Merchants 
Bank that have characteristics the same as, or substantially similar to, such 
Accounts. 

   In addition, the Servicer will have the right to change the terms of the 
Contracts relating to the Accounts or its policies and procedures with 
respect to the servicing thereof (including the amount or timing of 
charge-offs and the Periodic Finance Charges and other fees to be assessed on 
the Accounts) if (i) (if the Servicer owns a comparable segment of consumer 
revolving credit card accounts) such change is made applicable to such 
comparable segment of consumer revolving credit card accounts owned by the 
Servicer that have characteristics the same as, or substantially similar to, 
the Accounts that are subject to such change and (ii) (if the Servicer does 
not own a comparable segment of receivables) it will not make any such change 
with the intent to materially benefit the Servicer over Metris, except as 
otherwise restricted by any endorsement, sponsorship or other agreement 
between the Servicer and an unrelated third party or by the terms of the 
Contracts. The Purchase Agreement contains parallel covenants of Metris. 
There can be no assurance that changes in applicable law, changes in the 
marketplace or prudent business practice might not result in a determination 
by the Servicer to take actions which would change the payment or other 
Account terms. Except as specified above, there are no restrictions in the 
Bank 

                               33           
<PAGE>
Purchase Agreement or the Pooling and Servicing Agreement on the ability of 
the Servicer to change the terms of the Accounts. While the Servicer has no 
current intention of taking actions which would change the payment or other 
terms of the Accounts other than in accordance with its customary and usual 
procedures, there can be no assurances that changes in the marketplace or 
prudent business practice might not result in a determination to do so. 

CONTROL 

   Subject to certain exceptions, the investor certificateholders of each 
Series may take certain actions, or direct certain actions to be taken, under 
the Pooling and Servicing Agreement or the related Supplement. In determining 
whether the required percentage of Certificateholders have given their 
approval or consent, except as otherwise specified, the Class A 
Certificateholders, the Class B Certificateholders and the Class C 
Certificateholders will be treated as a single Series. Accordingly, the Class 
A Certificateholders will have the power to determine whether any such action 
is taken without regard to the position or interests of the Class B 
Certificateholders or the Class C Certificateholders relating to such action. 
Neither the Class B Certificateholders nor the Class C Certificateholders 
will have similar power. However, under certain circumstances the consent or 
approval of a specified percentage of the aggregate invested amount of all 
Series outstanding or of the invested amount of each class of each Series may 
be required to direct certain actions, including requiring the appointment of 
a successor Servicer following a Servicer Default, amending the Pooling and 
Servicing Agreement in certain circumstances, directing the Servicer not to 
sell the Receivables upon the occurrence of an Insolvency Event and directing 
a repurchase of all outstanding Series upon the breach of certain 
representations and warranties by the Transferor. 

MASTER TRUST CONSIDERATIONS 

   In addition to the Certificates, the Trust, as a master trust, has issued 
the Previously Issued Series and is expected to issue additional Series from 
time to time. See "Annex I: Other Series." While the Principal Terms of any 
Series will be specified in a Supplement, the provisions of a Supplement and, 
therefore, the terms of any additional Series, will not be subject to the 
prior review or consent of holders of the certificates of any previously 
issued Series. Such Principal Terms may include methods for determining 
applicable investor percentages and allocating collections, provisions 
creating security or Enhancements, different classes of certificates 
(including subordinated classes of certificates), provisions subordinating 
such Series to another Series (if the Supplement relating to such Series so 
permits) or another Series to such Series (if the Supplement for such other 
Series so permits), and any other amendment or supplement to the Pooling and 
Servicing Agreement which is made applicable only to such Series. See 
"Description of the Offered Certificates--Exchanges." In addition, the 
provisions of any Supplement may give the holders of the certificates issued 
pursuant thereto consent, approval, or other rights that could result in such 
holders having the power to cause the Transferor, the Servicer, or the 
Trustee to take or refrain from taking certain actions, including, without 
limitation, actions with respect to the exercise of certain rights and 
remedies under the Pooling and Servicing Agreement, without regard to the 
position or interest of the certificateholders of any other Series. Similar 
rights may also be given to the provider of any Enhancement for any Series. 
It is a condition precedent to issuance of any additional Series that each 
Rating Agency that has rated any outstanding Series deliver written 
confirmation to the Trustee that the Exchange will not result in such Rating 
Agency reducing or withdrawing its rating on any outstanding Series. There 
can be no assurance, however, that the Principal Terms of any other Series, 
including any Series issued from time to time hereafter, might not have an 
adverse impact on the timing and amount of payments received by a 
Certificateholder or the value of Certificates even if there is no change in 
the rating of any outstanding Series. See "Description of the Offered 
Certificates--Exchanges." 

CERTIFICATE RATING 

   It is a condition to issuance of the Class A Certificates that they be 
rated "AAA" or its equivalent by at least one nationally recognized rating 
agency. It is a condition to issuance of the Class B Certificates that they 
be rated "A" or its equivalent by at least one nationally recognized rating 
agency. The ratings 

                               34           
<PAGE>
assigned to the Offered Certificates by a Rating Agency will reflect such 
Rating Agency's assessment of the likelihood that Certificateholders of such 
Class will receive the payments of interest and principal required to be made 
under the Pooling and Servicing Agreement, in the case of principal on or 
prior to the Termination Date, and in the case of interest, as required under 
the Pooling and Servicing Agreement. The ratings will be based primarily on 
an assessment of the Receivables in the Trust (including the eligibility 
criteria for the transfer of Receivables in Additional Accounts to the 
Trust), of the amounts held in any trust account for the benefit of the 
Offered Certificates (including in the Pre-Funding Account and the Excess 
Funding Account, if any) and the subordination of the Class B Certificates, 
Class C Certificates and the Class D Certificates for the benefit of the 
Class A Certificates and the subordination of the Class C Certificates and 
the Class D Certificates for the benefit of the Class B Certificates. 
However, any such rating will not address the possibility of the occurrence 
of a Pay Out Event with respect to the Offered Certificates, the possibility 
of the imposition of United States withholding tax with respect to non-U.S. 
Certificateholders or the likelihood that the principal of, or interest on, 
the Offered Certificates will be paid by the Expected Final Payment Date. It 
is a condition to issuance of the Class C Certificates that they be rated 
"BBB" or its equivalent by at least one nationally recognized rating agency. 
The Class D Certificates will not be rated. The ratings are not a 
recommendation to purchase, hold, or sell the Class A Certificates, the Class 
B Certificates or the Class C Certificates, inasmuch as such ratings do not 
comment as to the market price or suitability for a particular investor. 
There can be no assurance that the ratings will remain in effect for any 
given period of time or that either rating will not be lowered or withdrawn 
by any Rating Agency if in its judgment circumstances so warrant. 

   The Transferor will request a rating of the Offered Certificates by at 
least one nationally recognized rating agency. There can be no assurance as 
to whether any rating agency not requested to rate the Offered Certificates 
will nonetheless issue a rating with respect to any Class of the Offered 
Certificates, and, if so, what such rating would be. A rating assigned to any 
Class of the Offered Certificates by a rating agency that has not been 
requested by the Transferor to do so may be lower than the ratings assigned 
by the Rating Agencies pursuant to the Transferor's request. 

PRE-FUNDING ACCOUNT AND THE FUNDING PERIOD 

   The Invested Amount will be increased during the Funding Period (but not 
in excess of the Full Invested Amount) to the extent amounts are (x) 
withdrawn from the Pre-Funding Account and paid to the Transferor in 
connection with the addition of Receivables to the Trust or (y) deposited in 
the Excess Funding Account. It is anticipated that Receivables will be added 
to the Trust in an amount necessary to increase the Invested Amount to an 
amount equal to the Full Invested Amount by the end of the February 1998 
Monthly Period; however, there can be no assurance that a sufficient amount 
of Receivables will be available for such purpose. Should the Pre-Funded 
Amount be greater than zero at the end of the Funding Period, the amounts 
remaining on deposit in the Pre-Funding Account will be deposited into the 
Excess Funding Account. If there is a decline in the balance of the 
Receivables during the Funding Period, funds otherwise payable to the 
Transferor may be deposited in the Excess Funding Account. Amounts on deposit 
in the Excess Funding Account are invested in Cash Equivalents and are 
treated as assets of the entire Trust allocated to all Series then 
outstanding and to the Exchangeable Transferor Certificate, and will be 
applied as described in "Description of the Offered Certificates--Excess 
Funding Account." Such funds may be released to holders of certificates of 
other Series in connection with a reduction of the principal balance of the 
certificates of such other Series. To the extent that the net investment 
income earned on amounts on deposit in the Pre-Funding Account during the 
Funding Period or in the Excess Funding Account is less than the Base Rate, 
the Servicer will apply Transferor Finance Charge Collections to the extent 
available to cover any related Negative Carry Amount. If Transferor Finance 
Charge Collections are not sufficient to cover such Negative Carry Amount, 
there will be a decline in the excess of the Portfolio Yield over the Base 
Rate which could result in a Pay Out Event. See "--Payments and Maturity" for 
a discussion of certain effects of a Pay Out Event. 

                               35           
<PAGE>
                                  THE TRUST 

   The Trust was formed, in accordance with the laws of the State of 
Delaware, pursuant to the Pooling and Servicing Agreement. The Trust was 
formed for the transactions described herein and similar transactions, as 
contemplated by the Pooling and Servicing Agreement, and prior to formation 
had no assets or obligations. The Trust has not engaged, and will not engage, 
in any business activity, other than as described herein, but rather will 
only acquire and hold the Receivables (and related assets), issue (or cause 
to be issued) the Certificates, the Exchangeable Transferor Certificate, and 
certificates representing additional Series and engage in related activities 
(including, with respect to any Series, entering into any Enhancement and 
Enhancement agreement relating thereto) and make payments thereon. As a 
consequence, the Trust is not expected to have any need for additional 
capital resources. 

                            METRIS COMPANIES INC. 

   Metris Companies Inc. ("Metris") is an information-based direct marketer 
of consumer credit products, fee-based products and services and extended 
service plans to moderate income consumers. Metris' consumer credit products 
are primarily unsecured credit cards issued by its subsidiary, Direct 
Merchants Credit Card Bank, National Association ("Direct Merchants Bank"). 
Metris' customers and prospects include existing customers of an affiliate, 
Fingerhut ("Fingerhut Customers"), and individuals who are not Fingerhut 
Customers but for whom credit bureau information is available ("External 
Prospects"). Through operating subsidiaries, Metris also provides extended 
service plans on certain categories of products that extend service coverage 
beyond the manufacturer's warranty. Metris markets its fee-based products and 
services, including debt waiver programs, card registration, third party 
insurance and membership clubs, to its credit card customers, Fingerhut 
Customers, and customers of third party credit card issuers. Metris had net 
income of $28.0 million for the first 9 months of 1997 and net income of $20 
million for the year ended December 31, 1996. 

   Metris is a Delaware corporation incorporated on August 20, 1996, and is 
currently an 83 percent owned indirect subsidiary of Fingerhut Companies, 
Inc. ("FCI"). Metris became a publicly held company in October 1996 after 
completing an initial public offering. Metris' principal subsidiaries are 
Direct Merchants Bank, Metris Direct, Inc., Metris Funding Co. and Metris 
Receivables, Inc. Prior to the initial public offering, the Company's 
business was operated as a division of FCI. 

   FCI announced on October 9, 1997, that its Board of Directors had 
authorized it to file an application with the IRS for a tax-free distribution 
to FCI shareholders of all of FCI's ownership in Metris (the "Spin Off"). The 
proposed Spin Off, anticipated in 1998, is subject to the final approval of 
FCI's Board of Directors and approval of the IRS, and is subject to market 
conditions. There are no assurances that the Spin Off will be consummated. 

                                THE TRANSFEROR 

   Metris Receivables, Inc., formerly known as Fingerhut Financial Services 
Receivables, Inc. (the "Transferor"), was incorporated under the laws of the 
State of Delaware on May 23, 1995. All of its outstanding capital stock is 
owned by Metris. The Transferor was organized for the limited purpose of 
purchasing, holding, owning and selling receivables and any activities 
incidental to and necessary or convenient for the accomplishment of such 
purposes, and has no material assets other than such receivables. Neither 
Metris, as stockholder of the Transferor, nor the Transferor's board of 
directors, intends to change its business purpose. The Transferor's executive 
offices are located at 4400 Baker Road, Suite F470, Minnetonka, Minnesota 
55343. The Transferor's telephone number is (612) 936-5077. 

           DIRECT MERCHANTS CREDIT CARD BANK, NATIONAL ASSOCIATION 

   Direct Merchants Credit Card Bank, National Association ("Direct Merchants 
Bank" or the "Bank"), a wholly owned subsidiary of Metris, is a 
special-purpose credit card bank, established under Section 2(c)(2)(F) of the 
Bank Holding Company Act of 1956, as amended by the Competitive Equality 
Banking Act of 1987, as amended. Direct Merchants Bank was chartered as a 
national banking association on February 14, 1995. Its principal executive 
offices are located at 1455 West 2200 South, Salt Lake City, Utah 84119, 
telephone number (801) 974-4699. 

                               36           
<PAGE>
                            FINGERHUT CORPORATION 

   Fingerhut Corporation ("Fingerhut"), a wholly owned subsidiary of FCI, has 
been in the direct marketing business for over 45 years and is one of the 
largest consumer catalog marketers in the United States. Fingerhut sells a 
broad range of general merchandise products and services to moderate income 
consumers, using catalogs and other direct marketing solicitations, and had 
1996 net sales of approximately $1.538 billion. Fingerhut makes substantially 
all of its sales using proprietary private label credit. As customers make 
payments and order new products, Fingerhut enters a variety of payment, 
behavioral and other data into its database (the "Fingerhut Database"). 

   The Fingerhut Database. The Fingerhut Database contains information on 
more than 30 million individuals, including approximately 8 million customers 
who have made a purchase from Fingerhut within the past 24 months. This 
database contains up to 1,400 potential data items in a customer record, 
including names, addresses, behavioral characteristics, general demographic 
information and information provided by the customer. Fingerhut uses 
information in the Fingerhut Database, along with sophisticated proprietary 
credit scoring models, to produce proprietary credit scores (the "Fingerhut 
Scores") for Fingerhut Customers. The Fingerhut Database also includes a 
"suppress" file (the "Suppress File"), which contains information on 
approximately 8 million individuals about whom it has information relating to 
fraud and other similar indicators of unacceptably high risk. Fingerhut 
periodically updates the information in the Fingerhut Database. Fingerhut 
does not report its credit information to the credit bureaus, which means 
this information is not publicly available. Direct Merchants Bank currently 
has agreements to use the information in the Fingerhut Database for marketing 
general purpose credit cards to Fingerhut Customers. These agreements 
generally expire in 2003, but may expire earlier upon certain events of 
default or bankruptcy. In addition, in the event that a Person or group other 
than Fingerhut acquires 25% or more of the voting stock of Metris or Direct 
Merchants Bank during the term of one of these agreements, Fingerhut or FCI, 
as the case may be, has the right to terminate these agreements. Although the 
Transferor believes that, to the extent that it is desirable to do so, Direct 
Merchants Bank will be able to extend the term of these agreements, there can 
be no assurance that Direct Merchants Bank will be able to do so on terms 
favorable to Direct Merchants Bank or at all. 

                DIRECT MERCHANTS BANK'S CREDIT CARD ACTIVITIES 

GENERAL 

   The Receivables conveyed to the Trust have been and will be generated from 
transactions made by holders of co-branded and other MasterCard(Registered 
Trademark) credit card and VISA(Registered Trademark) credit card accounts 
and may also include, although they do not currently include, receivables 
generated from transactions made by holders of other general purpose credit 
card accounts originated or acquired by Direct Merchants Bank. Certain data 
processing, administrative and other functions associated with the servicing 
of the Receivables are performed on behalf of Direct Merchants Bank through a 
credit card processor, First Data Resources, Inc. ("FDR"), whose principal 
executive offices are located in Omaha, Nebraska. See "--Description of FDR." 
In addition, the collection and management of delinquent accounts are 
performed by Metris Direct, Inc. ("Metris Direct"), an affiliate of Direct 
Merchants Bank. As of September 30, 1997, Direct Merchants Bank had 
approximately 1.8 million credit card accounts and approximately $2.7 billion 
in managed loans; Fingerhut Customers represented approximately 43% of the 
accounts and approximately 44% of the managed loans. 

GROWING CREDIT CARD PORTFOLIO BY PORTFOLIO ACQUISITIONS 

   In September 1997, Direct Merchants Bank acquired an approximately $317 
million credit card portfolio consisting of approximately 260,000 accounts 
from Key Bank USA, National Association, of which approximately 197,000 
accounts are active accounts. In addition, in October 1997 Direct Merchants 
Bank acquired an approximately $405 million credit card portfolio consisting 
of approximately 460,000 accounts from Mercantile Bank National Association, 
of which approximately 240,000 accounts are active accounts. None of these 
accounts have been designated as Accounts and while the Transferor does not 
in the near future intend to add such accounts to the Accounts designated to 
have their Receivables transferred to the Trust, such a determination may be 
made in the future. 

                               37           
<PAGE>
   Direct Merchants Bank also acquired in the first quarter of 1997 a credit 
card portfolio from a California based credit union which, as of August 31, 
1997, had approximately 18,500 accounts with balances of approximately $36 
million. Such accounts have been designated as Supplemental Accounts the 
Receivables of which have been transferred to the Trust. 

NEW ACCOUNT UNDERWRITING 

   Direct Merchants Bank targets moderate income consumers whom it believes 
are underserved by traditional providers of consumer credit. "Moderate 
income" refers to those households in the United States that have annual 
incomes of between $15,000 and $35,000 (approximately 31 million households 
according to a 1994 U.S. Census Bureau report). 

   Prior to July 1997, substantially all of the Accounts were generated under 
a license from MasterCard International Inc. and were originated or purchased 
by Direct Merchants Bank. Direct Merchants Bank is a member of MasterCard 
International Inc. MasterCard International Inc. licenses its mark permitting 
financial institutions to issue credit cards to their customers. In addition, 
MasterCard International Inc. provides clearing services facilitating 
exchange of payments among member institutions and networks linking members' 
credit authorization systems. MasterCard credit cards are issued as part of 
the worldwide MasterCard International Inc. systems, and the transactions 
creating the receivables through the use of the credit cards are processed 
through the MasterCard International Inc. authorization and settlement 
systems. The MasterCard(Registered Trademark) credit cards from which the 
Accounts were established may be used to purchase goods and services, to 
obtain cash advances and to consolidate and transfer account balances from 
other credit cards. Cardholders make purchases when using a credit card to 
buy goods or services. A cash advance is made when a credit card is used to 
obtain cash from a financial institution, an automated teller machine, or by 
a draft drawn on an Account. Amounts due with respect to purchases, cash 
advances and transfers of account balances will be included in the 
Receivables. Direct Merchants Bank is also a member of VISA USA Incorporated. 
In early 1997, Direct Merchants Bank acquired a portfolio of approximately 
20,000 VISA(Registered Trademark) credit card accounts. The Transferor has 
designated such accounts as Supplemental Accounts which have been added to 
the Trust as Accounts. Beginning in July 1997, the Bank began originating 
accounts under the VISA license. 

   Credit Scoring. Direct Merchants Bank requests a Fingerhut Score for 
prospective customers in the Fingerhut Database. Direct Merchants Bank also 
requests credit bureau information for all Fingerhut Customers, including 
risk scores provided by Fair, Isaacs & Company, a third party provider of 
risk scorecards ("FICO scores"). For those Fingerhut Customers who have FICO 
scores, Direct Merchants Bank uses the Fingerhut Score to further segment 
Fingerhut Customers into narrower ranges within each FICO score subsegment, 
allowing it to better evaluate individual credit risk and to tailor its 
risk-based pricing accordingly. Additionally, the Fingerhut Score is used to 
target individuals who have no, or limited, credit bureau information and 
consequently no FICO scores, allowing the Bank to target Fingerhut Customers 
who would not typically be solicited by other credit card issuers. 

   Direct Merchants Bank has developed a proprietary modeling system that 
uses publicly available credit bureau information and internal information 
for External Prospects (the "Proprietary Modeling System"). The Proprietary 
Modeling System, which is available for use exclusively by Direct Merchants 
Bank and other of Metris' subsidiaries, consists of sophisticated models 
which produce a credit risk score (a "Proprietary Score") for each prospect. 
The Proprietary Score, like the Fingerhut Score, segments External Prospects 
into narrower ranges within each FICO score subsegment, allowing the Bank to 
better evaluate individual credit risk and to tailor its risk-based pricing 
accordingly. Direct Merchants Bank also uses this segmentation to exclude 
certain individuals from its marketing solicitations. 

   Direct Merchants Bank generates External Prospects from lists directly 
obtained from the major credit bureaus based on criteria established by the 
Bank. Direct Merchants Bank establishes the range of FICO scores that it 
plans to target for a specific campaign, and receives files from the credit 
bureaus which contain individual credit records of the External Prospects who 
fall within this range. The files are incorporated into the Proprietary 
Modeling System, which further segments External Prospects based upon their 
Proprietary Scores. The mailing lists generated from the Proprietary Modeling 
System are also checked against the Suppress File. Direct Merchants Bank 
currently does not solicit External Prospects 

                               38           
<PAGE>
who do not have FICO scores. Direct Merchants Bank periodically monitors the 
performance of the Proprietary Modeling System and re-evaluates the 
effectiveness of the Proprietary Score in segmenting credit risk, resulting 
in further refinements to its selection criteria for External Prospects. 
Direct Merchants Bank and other Metris subsidiaries continue to develop 
proprietary credit risk models to assist in evaluating potential customers. 

   Solicitation. Prospects for solicitation include both Fingerhut Customers 
and External Prospects and are contacted on a nationwide basis generally 
through pre-screened direct mail and telephone solicitations. Direct 
Merchants Bank receives responses to its prescreened solicitations, performs 
fraud screening, verifies name and address changes, and obtains any 
information which may be missing from the application. Applications are then 
sent to third party data entry providers, which key the application 
information and process the applications based on the criteria provided by 
Direct Merchants Bank. Applications are approved, denied or referred to 
Direct Merchants Bank for exception processing. Direct Merchants Bank 
processes exceptions for, among other things, derogatory credit bureau 
information and fraud warnings. Exception applications are processed manually 
by a credit analyst based on policies approved by the Bank's credit 
committee. 

   Pricing. Direct Merchants Bank's pricing strategy is to price for the risk 
associated with its credit card customer. The specific pricing for each 
credit card offer is determined primarily based on the prospect's risk 
profile prior to solicitation. Each prospect is evaluated to determine credit 
needs, credit risk, and existing credit availability. A customized offer is 
developed that includes the most appropriate product, brand, pricing, and 
credit line. Direct Merchants Bank currently offers over 50 different pricing 
structures on its credit card products, with a range of annual fees and 
variable annual percentage rates based on floating rates of interest, 
primarily the prime rate. After a credit card account is opened, the 
customer's internal and external credit performance are actively monitored 
and their behavior and risk scores are periodically recalculated. As the 
customer evolves through the credit lifecycle and is regularly rescored, the 
lending relationship can evolve to include more competitive (or more 
restrictive) pricing and product configurations. 

   The Adaptive Control System. Direct Merchants Bank uses, as a risk 
management tool, FDR's adaptive control system (the "Adaptive Control 
System") which uses statistical models and basic account financial 
information to automatically and regularly assign appropriate credit line 
increases and decreases to individual customers, as well as to determine the 
systematic collection steps to be taken at the various stages of delinquency. 
The Adaptive Control System manages the authorization of each transaction; in 
addition, it determines the collections strategies to be used for 
non-delinquent accounts that have balances above their assigned credit line 
(referred to as "overlimit" accounts). The Adaptive Control System uses a 
number of data elements in determining credit lines, authorizations, and 
collections strategies, including the customer's FICO score, Fingerhut Score 
and other proprietary data elements, each of which is periodically updated 
based on the individual's performance. 

   Credit Lines. Once an account is approved, an initial credit line is 
established based on the individual's risk profile using automated screening 
and credit scoring techniques. This process results in a portfolio with 
average credit lines that are below the industry average due to the higher 
average risk elements inherent in Direct Merchants Bank's target market. 
Direct Merchants Bank may elect, at any time and without prior notice to the 
cardholder, to preclude or restrict further credit card use by the 
cardholder, usually as a result of poor payment performance or the Bank's 
concern over the creditworthiness of the cardholder. Credit lines are managed 
based on the results of the behavioral scoring analysis in accordance with 
criteria established by Direct Merchants Bank. 

   Each cardholder is subject to an agreement governing the terms and 
conditions of the accounts. Pursuant to such agreements, Direct Merchants 
Bank reserves the right to change or terminate certain terms, conditions, 
services, or features of the account (including increasing or decreasing 
periodic finance charges, late fees, returned check charges and any other 
charges or the minimum payment), subject to the conditions set forth in the 
account agreement. 

   Direct Merchants Bank may change its credit standards or screening 
criteria and methods at any time. 

                               39           
<PAGE>
SERVICING, BILLING AND PAYMENTS 

   Direct Merchants Bank has established a relationship with FDR for 
cardholder processing services. FDR is a provider of information processing 
and related services including cardholder processing (services for financial 
institutions which issue credit cards to cardholders), and merchant 
processing (services for financial institutions which make arrangements with 
merchants for the acceptance of credit cards as methods of payment). 
Applications processing has been handled internally by Direct Merchants Bank 
since September 1995. Back office support for mail inquiries and fraud 
management were internalized by the Bank in April 1996. 

   Direct Merchants Bank generally assesses periodic finance charges on an 
account if the cardholder has not paid the balance in full from the previous 
billing cycle. These finance charges are based upon the average daily balance 
outstanding on the account during the monthly billing cycle. Payments by 
cardholders on the accounts are processed and applied first to any billed and 
unpaid fees, next to billed and unpaid finance charges and then to billed and 
unpaid transactions in the order determined by Direct Merchants Bank. If a 
payment in full is not received prior to 25 days after the statement cycle 
date (the "Payment Date"), finance charges are imposed on all purchases from 
the date of the transaction to the statement cycle date. Finance charges are 
also imposed on each cash advance from the day such advance is made until the 
advance is paid in full. The finance charge is applied to the average daily 
balance. The average daily balance is the sum of the daily unpaid balances of 
purchases and cash advances on each day of the monthly billing cycle divided 
by the number of days in such monthly billing cycle. Such unpaid balances are 
determined by deducting payments and credits, adding any unpaid finance 
charges and late charges and adding new purchases, cash advances and other 
charges, in each case as of the date of the transaction. Many cardholders are 
given a grace period. For most cardholders, if the entire balance on the 
account is paid during the grace period, a finance charge is not imposed. 
Certain cardholders are not given a grace period, depending on the credit 
card terms offered, which are determined by the prospect's risk profile prior 
to solicitation. 

   Direct Merchants Bank generally assesses an annual fee on its accounts. 
Direct Merchants Bank may waive the annual membership fees, or a portion 
thereof, in connection with the solicitation of new accounts depending on the 
credit terms offered, which are determined by the prospect's risk profile 
prior to solicitation or when it determines a waiver to be necessary in order 
to be competitive. In addition to the annual fee, Direct Merchants Bank may 
charge accounts certain other fees including: (i) a late fee with respect to 
any unpaid monthly payment if it does not receive the required minimum 
monthly payment by the Payment Date, (ii) a cash advance fee for each cash 
advance, (iii) a fee with respect to each check submitted by a cardholder in 
payment of an account which is not honored by the cardholder's bank, and (iv) 
an overlimit charge if, at any time during the billing cycle, the total 
amount owed exceeds the cardholder's credit line by at least $30 due to 
transaction activity. 

   Each cardholder is subject to an agreement governing the terms and 
conditions of the accounts. Pursuant to such agreements, Direct Merchants 
Bank reserves the right to change or terminate certain terms, conditions, 
services and features of the account (including periodic finance charges, 
late fees, returned check charges and any other charges or the minimum 
payment), subject to the conditions set forth in the account agreement. 

   Monthly billing statements are sent to cardholders by FDR on behalf of 
Direct Merchants Bank. When an account is established, it is assigned a 
billing cycle. Currently, there are 21 billing cycles and each such cycle has 
a separate monthly billing date based on the respective business day the 
cycle represents in each calendar month. On a set billing date each month, a 
statement is sent to all accounts with an outstanding balance greater than 
$1.00. Cardholders must make a minimum monthly payment of the greater of 
$10.00 or 2.0 percent of the outstanding balance, or the balance of the 
account if the balance is less than $10. Payment is due upon receipt of the 
statement. Cardholder payments are processed by Household Credit Services, a 
subsidiary of Household International, Inc. If the minimum payment is not 
collected within 25 days after the statement cycle date, the account is 
considered delinquent. 

   Most merchant transactions by cardholders are authorized online by FDR. 

                               40           
<PAGE>
DESCRIPTION OF FDR 

   FDR provides data processing, credit card reissuance, statementing, 
inbound customer service telephone calls and interbank settlement for Direct 
Merchants Bank. Application processing has been handled internally by Direct 
Merchants Bank since September 1995. Back office support for mail inquiries 
and fraud management were internalized in April 1996. Direct Merchants Bank 
believes that its relationship with FDR allows it to achieve operational 
efficiencies while remaining flexible enough to handle additional growth. 
Furthermore, Direct Merchants Bank's agreement with FDR allows Direct 
Merchants Bank to internalize specific operational functions if Direct 
Merchants Bank desires. If FDR were to fail to perform its services for 
Direct Merchants Bank or become insolvent, delays in processing and recovery 
of information with respect to charges incurred by the respective cardholders 
could occur, and the replacement of the services FDR currently provides to 
Direct Merchants Bank could be time-consuming. As a result, delays in payment 
to Certificateholders could occur. 

   FDR provides computer data processing services primarily to the bankcard 
industry. FDR is a subsidiary of First Data Corp. 

DELINQUENCY, LOSSES AND COLLECTIONS 

   Direct Merchants Bank considers an account delinquent if a payment due 
thereunder is not received within 25 days from the closing date of the 
statements. Collection procedures are determined with the assistance of the 
Adaptive Control System, which continually monitors all delinquent accounts. 
The collections function is handled internally primarily through collection 
facilities in Tulsa, Oklahoma, and Baltimore, Maryland. The Tulsa facility 
employs approximately 300 collection personnel, and the Baltimore facility 
employs approximately 300 collection personnel with the ability to expand to 
approximately 800 employees. Through these facilities, customers with 
delinquent accounts are called as early as the first day of delinquency and 
generally within the first week of delinquency, based upon the customer's 
behavior score and prior credit history. Metris Direct's collections 
department generates letters through a proprietary letter system when 
appropriate. Delinquent customers receive automatic collection letters at 
various stages in their delinquency, from 5-90 days past due. Metris Direct's 
collections personnel attempt a minimum of two contacts in each 30-day 
delinquency cycle, unless special arrangements have been made with the 
customer. Accounts that become 90 days delinquent are closed but not 
necessarily charged off. Accounts are charged off and taken as a loss either 
after formal notification of bankruptcy or at the end of the month during 
which they become contractually 180 days past due. Accounts identified as 
fraud losses are charged off no later than 90 days after the last activity. 
Accounts identified as deceased without a surviving, contractually liable 
individual or an estate large enough to pay the debt in full are charged off 
immediately upon notification. Charged-off accounts are referred to Direct 
Merchants Bank's recovery unit in Baltimore, Maryland, for coordination of 
collection efforts to recover the amounts owed. When appropriate, accounts 
are placed with external collection agencies or attorneys. 

   Direct Merchants Bank uses FDR's fraud protection system to improve the 
rate of early detection of fraudulent activity on a cardholder account. The 
system also provides work flow management that is used to investigate 
potentially fraudulent transactions and to take prompt immediate action to 
reduce further losses. A fraud score is established based on the details of 
the authorization request and the previous behavior pattern of the 
cardholder. This score is used in the determination of actions to be taken 
for potentially fraudulent transactions. 

   Direct Merchants Bank reserves the right to cancel charge privileges at 
any time, usually as a result of violating the contractual terms 
(delinquency, overlimit, etc.) of the credit account. Activity on lost, 
stolen, or fraudulent accounts is blocked immediately upon notification by 
the cardholder or upon determination by FDR that a card is lost or stolen or 
being used fraudulently. 

DELINQUENCY AND LOSS EXPERIENCE 

   The following tables set forth the delinquency and the loss experience for 
each of the periods shown for the portfolio of unsecured credit card accounts 
serviced by Direct Merchants Bank (the "Direct Merchants Bank Portfolio"). 
There can be no assurance that the delinquency and loss experience for the 

                               41           
<PAGE>
Trust Portfolio will be similar to the historical experience set forth below, 
because among other things, economic and financial conditions affecting the 
ability of cardholders to make payments may be different from those that have 
prevailed during the periods reflected below and many of the Accounts have 
been originated in the last twelve months. 

        DELINQUENCY EXPERIENCE FOR THE DIRECT MERCHANTS BANK PORTFOLIO 
                            (DOLLARS IN THOUSANDS) 

<TABLE>
<CAPTION>
                           AS OF                    AS OF                     AS OF 
                      AUGUST 31, 1997           JUNE 30, 1997            MARCH 31, 1997 
                  ------------------------ ------------------------ ------------------------ 
                               PERCENTAGE               PERCENTAGE               PERCENTAGE 
                                OF TOTAL                 OF TOTAL                 OF TOTAL 
                  RECEIVABLES  RECEIVABLES RECEIVABLES  RECEIVABLES RECEIVABLES  RECEIVABLES 
                  ----------- -----------  ----------- -----------  ----------- ----------- 
<S>               <C>         <C>          <C>         <C>          <C>         <C>
Receivables 
 Outstanding(1)    $2,311,411     100.0%    $2,124,821     100.0%    $1,816,653     100.0% 
Receivables 
 Delinquent: 
 30-59 Days .....  $   51,423       2.2%    $   41,650       2.0%    $   37,466       2.1% 
 60-89 Days .....      34,918       1.5         27,400       1.3         24,820       1.4 
 90 or More 
 Days............      62,845       2.7         55,794       2.6         46,418       2.6 
                  ----------- -----------  ----------- -----------  ----------- ----------- 
  Total .........  $  149,186       6.4%    $  124,844       5.9%    $  108,704       6.0% 
                  =========== ===========  =========== ===========  =========== =========== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                           AS OF                    AS OF 
                     DECEMBER 31, 1996        SEPTEMBER 30, 1996 
                  ------------------------ ------------------------ 
                               PERCENTAGE               PERCENTAGE 
                                OF TOTAL                 OF TOTAL 
                  RECEIVABLES  RECEIVABLES RECEIVABLES  RECEIVABLES 
                  ----------- -----------  ----------- ----------- 
<S>               <C>         <C>          <C>         <C>
Receivables 
 Outstanding(1)    $1,615,940     100.0%    $1,276,687     100.0% 
Receivables 
 Delinquent: 
 30-59 Days .....  $   32,114       2.0%    $   26,800       2.1% 
 60-89 Days .....      20,398       1.2         15,782       1.3 
 90 or More 
 Days............      36,857       2.3         23,195       1.8 
                  ----------- -----------  ----------- ----------- 
  Total .........  $   89,369       5.5%    $   65,777       5.2% 
                  =========== ===========  =========== =========== 
</TABLE>

<TABLE>
<CAPTION>
                           AS OF                    AS OF                     AS OF 
                       JUNE 30, 1996            MARCH 31, 1996          DECEMBER 31, 1995 
                  ------------------------ ------------------------ ------------------------ 
                               PERCENTAGE               PERCENTAGE               PERCENTAGE 
                                OF TOTAL                 OF TOTAL                 OF TOTAL 
                  RECEIVABLES  RECEIVABLES RECEIVABLES  RECEIVABLES RECEIVABLES  RECEIVABLES 
                  ----------- -----------  ----------- -----------  ----------- ----------- 
<S>               <C>         <C>          <C>         <C>          <C>         <C>
Receivables 
 Outstanding(1)    $1,068,018     100.0%     $676,974      100.0%     $543,619      100.0% 
Receivables 
 Delinquent: 
 30-59 Days .....  $   14,882       1.4%     $  9,677        1.4%     $  7,546        1.4% 
 60-89 Days .....       7,332       0.7         5,879        0.9         4,952        0.9 
 90 or More 
 Days............      13,750       1.3        10,046        1.5         8,996        1.7 
                  ----------- -----------  ----------- -----------  ----------- ----------- 
  Total .........  $   35,964       3.4%     $ 25,602        3.8%     $ 21,494        4.0% 
                  =========== ===========  =========== ===========  =========== =========== 
</TABLE>

<PAGE>
                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                           AS OF                    AS OF 
                     SEPTEMBER 30, 1995         JUNE 30, 1995 
                  ------------------------ ------------------------ 
                               PERCENTAGE               PERCENTAGE 
                                OF TOTAL                 OF TOTAL 
                  RECEIVABLES  RECEIVABLES RECEIVABLES  RECEIVABLES 
                  ----------- -----------  ----------- ----------- 
<S>               <C>         <C>          <C>         <C>
Receivables 
 Outstanding(1)     $298,920      100.0%     $190,069      100.0% 
Receivables 
 Delinquent: 
 30-59 Days .....   $  5,142        1.7%     $    320        0.2% 
 60-89 Days .....      3,039        1.0             1        0.0 
 90 or More 
 Days............      2,288        0.8            --         -- 
                  ----------- -----------  ----------- ----------- 
  Total .........   $ 10,469        3.5%     $    321        0.2% 
                  =========== ===========  =========== =========== 
</TABLE>

- ------------ 
(1)     The Receivables Outstanding on the accounts consist of all amounts 
        due from cardholders as posted to the accounts as of the date shown. 


           LOSS EXPERIENCE FOR THE DIRECT MERCHANTS BANK PORTFOLIO 
                            (DOLLARS IN THOUSANDS) 

<TABLE>
<CAPTION>
                  TWO MONTHS      QUARTER ENDED                                QUARTER ENDED 
                     ENDED   ----------------------  YEAR ENDED ------------------------------------------ 
                   AUG. 31,    JUNE 30,   MARCH 31,   DEC. 31,   DEC. 31,   SEPT. 30,  JUNE 30,  MARCH 31, 
                     1997        1997       1997        1996       1996        1996      1996      1996 
                  ---------- ----------  ---------- ----------  ---------- ----------  -------- --------- 
<S>               <C>        <C>         <C>        <C>         <C>        <C>         <C>      <C>
Average 
 Receivables 
 Outstanding(1)   $2,233,184  $1,939,623 $1,704,489  $1,017,236 $1,401,552  $1,185,070 $872,529  $609,792 
Total Gross 
 Charge-Offs (2)  $   33,379  $   45,522 $   36,353  $   64,453 $   26,445  $   17,042 $ 12,020  $  8,946 
Total Gross 
 Charge-Offs as 
 a Percentage of 
 Average 
 Receivables 
 Outstanding ....       1.49%       2.35%      2.13%       6.34%      1.89%       1.44%    1.38%     1.47% 
 (Annualized)  ..       8.80%       9.41%      8.65%       6.34%      7.51%       5.72%    5.54%     5.90% 
</TABLE>



                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                  NINE MONTHS         QUARTER ENDED 
                     ENDED    ----------------------------- 
                    DEC. 31,   DEC. 31, SEPT. 30,  JUNE 30, 
                      1995       1995      1995      1995 
                  ----------- --------  --------- -------- 
<S>               <C>         <C>       <C>       <C>
Average 
 receivables 
 outstanding(1)     $242,694   $394,610  $248,788  $84,685 
Total Gross 
 Charge-Offs (2)    $  4,046   $  3,206  $    840       -- 
Total Gross 
 Charge-Offs as 
 a Percentage of 
 Average 
 Receivables 
 Outstanding ....       1.67%      0.81%     0.34%      -- 
 (Annualized)  ..       2.21%      3.22%     1.34%      -- 
</TABLE>

- ------------ 
(1)     Average Receivables Outstanding is calculated by determining the 
        daily average of outstanding account balances for each month and then 
        dividing the sum of such daily averages for such months by the number 
        of months in such period. 
(2)     Gross Charge-Offs are Total Principal Charge-Offs before recoveries 
        and do not include the amount of any reductions in Average 
        Receivables Outstanding due to fraud, returned goods, customer 
        disputes or other miscellaneous credit adjustments. 

                               42           
<PAGE>

RECOVERIES 

   Pursuant to the terms of the Pooling and Servicing Agreement, the Servicer 
will be required to transfer all Recoveries to the Trust. In the event of any 
sale or other disposition of Receivables in Defaulted Accounts as provided in 
the Pooling and Servicing Agreement, Recoveries will not include amounts 
received by the purchaser or transferee of such Receivables but will be 
limited to amounts received by the Servicer from the purchaser or transferee. 
Collections of Recoveries will be treated as collections of Finance Charge 
Receivables. 

YIELD CONSIDERATIONS 

   The Portfolio Yield on the Direct Merchants Bank Portfolio is set forth in 
the following table. The Portfolio Yields in the table are calculated and 
reported on a billed basis. The Portfolio Yields on Receivables included in 
the Trust are calculated and reported on a cash basis. Portfolio Yields 
calculated on a billed basis may differ from Portfolio Yields calculated on a 
cash basis due to (a) a lag between when finance charges and fees are billed 
to cardholder accounts and when such finance charges and fees are collected, 
(b) finance charges and fees that are not ultimately collected from the 
cardholder and (c) growth in the Direct Merchants Bank Portfolio. 

   The Portfolio Yield calculated on both a billed and a cash basis will also 
be affected by numerous factors, including changes in the monthly interest 
rate, variations in the rate of payments and new borrowings on the Accounts, 
the amount of the annual membership fee and other fees, changes in the 
delinquency and loss rates on the Receivables, and the percentage of 
cardholders who pay their balances in full each month and, except in the case 
of cash advances, do not incur periodic finance charges, which may in turn be 
caused by a variety of factors including seasonal variations, the 
availability of other sources of credit and general economic conditions. See 
"Maturity Considerations." The interchange fees are not included in the Trust 
and are not included in the yield numbers for the Direct Merchants Bank 
Portfolio in the following table. 

           YIELD EXPERIENCE FOR THE DIRECT MERCHANTS BANK PORTFOLIO 
                            (DOLLARS IN THOUSANDS) 

<TABLE>
<CAPTION>

                TWO MONTHS    QUARTER ENDED         YEAR                  QUARTER ENDED
                  ENDED   ---------------------    ENDED    ------------------------------------------
                 AUG. 31,   JUNE 30,   MARCH 31,  DEC. 31,   DEC. 31,    SEPT. 30,  JUNE 30,  MARCH 31, 
                   1997      1997        1997       1996       1996         1996      1996      1996 
               ---------- ----------  ---------- ----------  ---------- ---------- --------- ---------
<S>            <C>        <C>         <C>        <C>         <C>        <C>         <C>       <C>
Average 
 Receivables 
 Outstanding 
 (1).......... $2,233,184  $1,939,623 $1,704,489  $1,017,236 $1,401,552  $1,185,070 $872,529  $609,792 
Total Finance 
 Charges 
 and Fees 
 Billed 
 (2)(3)....... $   87,686  $  124,378 $  107,395  $  269,298 $   93,506  $   75,252 $ 58,727  $ 41,813 
Average 
 Revenue 
 Yield 
 (Annualized)       23.12%      25.72%     25.55%      26.47%     26.54%      25.26%   27.07%    27.58% 
</TABLE>

<PAGE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>

                 YEAR           QUARTER ENDED
                 ENDED  -------------------------------
                DEC. 31, DEC. 31, SEPT. 30,  JUNE 30, 
                  1995    1995      1995       1995 
               -------- --------  --------- -----------
<S>            <C>      <C>       <C>        <C>
Average 
 Receivables 
 Outstanding 
 (1).......... $242,694  $394,610  $248,788  $84,685 
Total Finance 
 Charges 
 and Fees 
 Billed 
 (2)(3)....... $ 49,021  $ 23,071  $ 21,671  $ 4,279 
Average 
 Revenue 
 Yield 
 (Annualized)     26.81%    23,20%    34.56%   20.27% 

</TABLE>
- ------------ 
(1)     Average Receivables Outstanding is calculated by determining the 
        daily average of outstanding account balances for each month and then 
        dividing the sum of such daily averages for such months by the number 
        of months in such period. 
(2)     Total Finance Charges and Fees Billed include finance charges, cash 
        advance fees, annual membership fees, late fees, and other charges. 
        It does not include interchange fee. 
(3)     Total Finance Charges and Fees Billed are presented net of 
        adjustments made pursuant to the Bank's normal servicing procedures, 
        including removal of incorrect or disputed finance charges and 
        reversal of finance charges accrued on charged-off accounts. 

                               43           
<PAGE>
                               THE RECEIVABLES 

   The Accounts had, as of August 31, 1997, an average Principal Receivable 
balance of $1,171 and an average credit limit of $2,501. The percentage of 
the total Receivable balance to the aggregate total credit limit, as of 
August 31, 1997, was 48.4 percent. 

   The following tables summarize the Receivables which have been conveyed to 
the Trust (the "Trust Portfolio") by various criteria as of the close of 
business on August 31, 1997. Because the future composition of the Trust 
Portfolio may change over time, these tables are not necessarily indicative 
of the composition of the Trust Portfolio at any subsequent time. The 
Transferor will add to the Trust, in compliance with the provisions of the 
Pooling and Servicing Agreement, Receivables in Additional Accounts and 
Supplemental Accounts in addition to those reflected in the tables below. 

                         COMPOSITION BY CREDIT LIMIT 
                               TRUST PORTFOLIO 

<TABLE>
<CAPTION>
                                        PERCENTAGE                      PERCENTAGE 
                                         OF TOTAL                        OF TOTAL 
                           NUMBER OF    NUMBER OF      RECEIVABLES      RECEIVABLES 
CREDIT LIMIT RANGE          ACCOUNTS     ACCOUNTS      OUTSTANDING      OUTSTANDING 
- ------------------------  ----------- ------------  ----------------- ------------- 
<S>                       <C>         <C>           <C>               <C> 
$ 0.00    - $ 500.00.....    163,835        8.9%    $   34,703,308.50        1.6% 
$ 500.01  - $1,000.00  ..    191,868       10.5        115,530,083.10        5.2 
$1,000.01 - $1,500.00 ...    262,217       14.3        232,620,266.94       10.5 
$1,500.01 - $3,000.00  ..    647,350       35.4        874,980,940.01       39.5 
$3,000.01 - $5,000.00  ..    561,556       30.7        952,363,749.07       42.9 
$5,000.01 - $10,000.00 ..      3,364        0.2          7,426,358.41        0.3 
$10,000.01 & Greater  ...         17        0.0             21,741.58        0.0 
                          ----------- ------------  ----------------- ------------- 
  Total .................  1,830,207      100.0%    $2,217,646,447.61      100.0% 
                          =========== ============  ================= ============= 
</TABLE>

                     COMPOSITION BY PERIOD OF DELINQUENCY 
                               TRUST PORTFOLIO 

<TABLE>
<CAPTION>
                                             PERCENTAGE                      PERCENTAGE 
  PERIOD OF DELINQUENCY                       OF TOTAL                        OF TOTAL 
   (DAYS CONTRACTUALLY          NUMBER OF    NUMBER OF     RECEIVABLES      RECEIVABLES 
        DELINQUENT)             ACCOUNTS     ACCOUNTS      OUTSTANDING      OUTSTANDING 
- -----------------------------  ----------- ------------  ----------------- ------------- 
<S>                            <C>         <C>           <C>               <C>            
Current                         1,657,543       90.6%    $1,919,195,204.54       86.5% 
1   - 29 Days.................     86,611        4.7        147,201,976.86        6.6 
30  - 59 Days ................     30,996        1.7         52,453,522.33        2.4 
60  - 89 Days ................     20,121        1.1         35,012,685.08        1.6 
90  - 119 Days................     14,109        0.8         25,635,721.08        1.1 
120 - 149 Days ...............     10,774        0.6         19,189,010.78        0.9 
150 Days or More .............     10,053        0.5         18,958,326.94        0.9 
                               ----------- ------------  ----------------- ------------- 
  Total ......................  1,830,207      100.0%    $2,217,646,447.61      100.0% 
                               =========== ============  ================= ============= 
</TABLE>

                               44           
<PAGE>
                        COMPOSITION BY ACCOUNT BALANCE 
                               TRUST PORTFOLIO 

<TABLE>
<CAPTION>
                                      PERCENTAGE                      PERCENTAGE 
                                       OF TOTAL                        OF TOTAL 
                         NUMBER OF    NUMBER OF      RECEIVABLES      RECEIVABLES 
ACCOUNT BALANCE RANGE     ACCOUNTS     ACCOUNTS      OUTSTANDING      OUTSTANDING 
- ----------------------  ----------- ------------  ----------------- ------------- 
<S>                     <C>         <C>           <C>               <C>
Credit Balance ........     16,552        0.9%    $     (925,865.56)       0.0% 
No Balance ............    469,078       25.6                  0.00        0.0 
$ 0.01    - $ 500.00 ..    243,619       13.3         53,784,354.32        2.4 
$ 500.01  - $1,000.00 .    234,921       12.9        176,529,632.10        8.0 
$1,000.01 - $1,500.00 .    214,436       11.7        270,744,748.05       12.2 
$1,500.01 - $3,000.00 .    465,391       25.4        993,843,698.32       44.8 
$3,000.01 - $5,000.00 .    176,759        9.7        674,252,474.36       30.4 
$5,000.01 & Greater  ..      9,451        0.5         49,417,406.02        2.2 
                        ----------- ------------  ----------------- ------------- 
  Total ...............  1,830,207      100.0%    $2,217,646,447.61      100.0% 
                        =========== ============  ================= ============= 
</TABLE>

                    COMPOSITION BY GEOGRAPHIC DISTRIBUTION 
                               TRUST PORTFOLIO 

<TABLE>
<CAPTION>
                                     PERCENTAGE                      PERCENTAGE 
                                      OF TOTAL                        OF TOTAL 
                        NUMBER OF    NUMBER OF      RECEIVABLES      RECEIVABLES 
LOCATION                 ACCOUNTS     ACCOUNTS      OUTSTANDING      OUTSTANDING 
- ---------------------  ----------- ------------  ----------------- ------------- 
<S>                   <C>          <C>           <C>               <C>    
Alabama ..............    36,328         2.0%     $ 41,243,888.01        1.9% 
Alaska ...............     3,171         0.2         4,445,437.64        0.2 
Arizona ..............    22,606         1.2        29,370,132.73        1.3 
Arkansas .............    19,323         1.1        23,644,801.13        1.1 
California ...........   210,080        11.5       282,182,399.17       12.7 
Colorado .............    26,415         1.4        34,379,020.33        1.6 
Connecticut ..........    20,855         1.1        25,021,140.06        1.1 
Delaware .............     4,660         0.3         5,711,367.12        0.3 
District of Columbia       4,552         0.2         5,352,339.05        0.2 
Florida ..............   140,665         7.7       183,949,338.91        8.3 
Georgia ..............    50,304         2.7        57,457,035.83        2.6 
Hawaii ...............     6,354         0.3         8,244,149.11        0.4 
Idaho ................     8,520         0.5         9,503,515.88        0.4 
Illinois .............    65,916         3.6        78,773,507.48        3.6 
Indiana ..............    47,813         2.6        56,304,594.12        2.5 
Iowa .................    17,720         1.0        19,331,744.97        0.9 
Kansas ...............    17,592         1.0        21,842,340.50        1.0 
Kentucky .............    31,298         1.7        33,688,733.84        1.5 
Louisiana ............    29,261         1.6        34,951,538.91        1.6 
Maine ................     9,015         0.5        10,047,812.12        0.5 
Maryland .............    34,259         1.9        39,936,608.91        1.8 
Massachusetts ........    28,731         1.6        33,715,635.65        1.5 
Michigan .............    56,786         3.1        66,771,466.43        3.0 
Minnesota ............    27,220         1.5        29,634,560.51        1.3 
Mississippi ..........    22,103         1.2        23,870,379.77        1.1 
Missouri .............    36,833         2.0        44,227,248.40        2.0 
Montana ..............     6,352         0.3         7,349,964.97        0.3 
Nebraska .............     8,277         0.5         9,625,191.72        0.4 
Nevada ...............    17,349         0.9        24,898,175.78        1.1 
New Hampshire ........     6,967         0.4         8,080,387.73        0.4 

                               45           
<PAGE>
                                     PERCENTAGE                      PERCENTAGE 
                                      OF TOTAL                        OF TOTAL 
                        NUMBER OF    NUMBER OF      RECEIVABLES      RECEIVABLES 
LOCATION                 ACCOUNTS     ACCOUNTS      OUTSTANDING      OUTSTANDING 
- ---------------------  ----------- ------------  ----------------- ------------- 
New Jersey ...........     44,482        2.4%    $   53,405,011.14        2.4% 
New Mexico ...........     10,086        0.6         12,452,015.56        0.6 
New York .............    136,151        7.4        169,528,284.48        7.6 
North Carolina .......     54,803        3.0         57,282,619.40        2.6 
North Dakota .........      4,169        0.2          4,352,228.93        0.2 
Ohio .................     78,414        4.3         94,732,596.78        4.3 
Oklahoma .............     27,039        1.5         33,688,874.91        1.5 
Oregon ...............     18,602        1.0         23,488,334.76        1.0 
Pennsylvania .........     76,151        4.2         84,702,090.70        3.8 
Rhode Island .........      7,163        0.4          8,466,103.80        0.4 
South Carolina .......     22,277        1.2         23,227,189.57        1.0 
South Dakota .........      4,455        0.2          5,025,790.94        0.2 
Tennessee ............     41,580        2.3         50,827,019.34        2.3 
Texas ................    135,676        7.4        170,395,271.64        7.7 
Utah .................      8,957        0.5         10,101,093.01        0.5 
Vermont ..............      3,979        0.2          4,601,979.52        0.2 
Virginia .............     49,511        2.7         56,501,433.27        2.5 
Washington ...........     35,704        2.0         43,284,448.58        2.0 
West Virginia ........     16,815        0.9         17,330,967.46        0.8 
Wisconsin ............     31,279        1.7         33,407,386.36        1.5 
Wyoming ..............      3,758        0.2          4,770,163.86        0.2 
Other ................      1,831        0.1          2,521,086.74        0.1 
                       ----------- ------------  ----------------- ------------- 
  Total ..............  1,830,207      100.0%    $2,217,646,447.61      100.0% 
                       =========== ============  ================= ============= 

</TABLE>

                          COMPOSITION BY ACCOUNT AGE 
                               TRUST PORTFOLIO 

<TABLE>
<CAPTION>
                                            PERCENTAGE                      PERCENTAGE 
                                             OF TOTAL                        OF TOTAL 
                               NUMBER OF    NUMBER OF      RECEIVABLES      RECEIVABLES 
ACCOUNT AGE                     ACCOUNTS     ACCOUNTS      OUTSTANDING      OUTSTANDING 
- ----------------------------  ----------- ------------  ----------------- ------------- 
<S>                           <C>         <C>           <C>               <C>
Not more than 6 Months  .....    194,059       10.6%    $  203,562,498.67        9.2% 
Over 6 Months to 12 Months  .    464,026       25.4        504,058,732.83       22.7 
Over 12 Months to 24 Months      919,271       50.2      1,092,393,903.86       49.3 
Over 24 Months ..............    252,851       13.8        417,631,312.25       18.8 
                              ----------- ------------  ----------------- ------------- 
  Total......................  1,830,207      100.0%    $2,217,646,447.61      100.0% 
                              =========== ============  ================= ============= 
</TABLE>

                               46           
<PAGE>
                           MATURITY CONSIDERATIONS 

   The Pooling and Servicing Agreement provides that the Class A 
Certificateholders and the Class B Certificateholders are scheduled to 
receive payments of principal on the Expected Final Payment Date, which is 
the November 2002 Distribution Date, but may receive principal payments 
earlier in the event of a Pay Out Event which results in the commencement of 
the Early Amortization Period. The Class B Certificateholders will not begin 
to receive payments of principal until the Class A Invested Amount has been 
paid in full. 

   During the Accumulation Period, an amount equal to, for each Monthly 
Period, the least of (a) the Available Investor Principal Collections, (b) 
the applicable "Controlled Deposit Amount," which is equal to the sum of the 
applicable Controlled Accumulation Amount for such Monthly Period and the 
applicable Accumulation Shortfall, if any, and (c) the ABC Adjusted Invested 
Amount (prior to any deposits on such day) will be deposited in the Principal 
Funding Account until the amount on deposit in the Principal Funding Account 
(the "Principal Funding Account Balance") equals the sum of the Class A 
Invested Amount, the Class B Invested Amount and the Class C Invested Amount. 

   Although it is anticipated that Available Investor Principal Collections 
will be available during each Monthly Period in the Accumulation Period to 
make a deposit to the Principal Funding Account of the applicable Controlled 
Deposit Amount and that on the Expected Final Payment Date the Class A 
Invested Amount will be paid to the Class A Certificateholders, the Class B 
Invested Amount will be paid to the Class B Certificateholders and the Class 
C Invested Amount will be paid to the Class C Certificateholders, no 
assurance can be given in that regard. If the amount required to pay the 
Class A Invested Amount, the Class B Invested Amount or the Class C Invested 
Amount in full is not available in the Principal Funding Account on the 
Expected Final Payment Date, or if a Pay Out Event occurs during the 
Accumulation Period, the Early Amortization Period will commence and any 
amount on deposit in the Principal Funding Account (up to the Class A 
Invested Amount) will be paid to the Class A Certificateholders on the next 
Distribution Date and an amount equal to the Available Investor Principal 
Collections will be paid to the Class A Certificateholders on each succeeding 
Distribution Date until the earlier of the Distribution Date on which the 
Class A Invested Amount has been paid in full and the Termination Date. After 
the Class A Invested Amount has been paid in full, Available Investor 
Principal Collections will be paid to the Class B Certificateholders on each 
Distribution Date until the earlier of the date on which the Class B Invested 
Amount has been paid in full and the Termination Date. 

   A "Pay Out Event" occurs, either automatically or after specified notice, 
upon (a) the failure of the Transferor to make certain payments or transfers 
of funds for the benefit of the Certificateholders or to observe or perform 
in any material respect certain other covenants within the time periods 
stated in the Pooling and Servicing Agreement, (b) material breaches of 
certain representations, warranties, or covenants of the Transferor which 
remain uncured after grace periods specified in the Pooling and Servicing 
Agreement, (c) certain bankruptcy or insolvency events relating to Metris, 
the Transferor or Direct Merchants Bank, (d) the occurrence of a Servicer 
Default that would have a material adverse effect on the Certificateholders, 
(e) (w) the Transferor Interest being less than the Minimum Transferor 
Interest, (x) (i) the sum of the amount on deposit in the Pre-Funding Account 
plus the Series Allocation Percentage of the sum of the total amount of 
Principal Receivables plus amounts on deposit in the Excess Funding Account 
being less than (ii) the sum of the aggregate outstanding principal amounts 
of the Class A Certificates, the Class B Certificates, the Class C 
Certificates and the Class D Certificates, (y) the total amount of Principal 
Receivables and the amounts on deposit in the Excess Funding Account and the 
Principal Funding Account being less than the Minimum Aggregate Principal 
Receivables, or (z) the Retained Percentage shall be equal or less than 2 
percent, in each case as of any Determination Date, (f) the Trust becoming 
subject to regulation as an "investment company" within the meaning of the 
Investment Company Act, or (g) a reduction in the average of the Portfolio 
Yields for any three consecutive Monthly Periods to a rate which is less than 
the weighted average of the Base Rates for such three consecutive Monthly 
Periods. See "Description of the Offered Certificates--Pay Out Events." In 
the event of an early payment of principal on the Offered Certificates, 
Certificateholders may realize a lower yield on their reinvestment of such 
early payment and may be required to incur costs associated with reinvesting 
such funds. 

                               47           
<PAGE>
   The "Base Rate" means, with respect to any Monthly Period, the sum of (i) 
the weighted average of the Class A Certificate Rate, the Class B Certificate 
Rate and the Class C Certificate Rate as of the last day of such Monthly 
Period (weighted based on the Class A Invested Amount, the Class B Invested 
Amount and the Class C Invested Amount, respectively, as of the last day of 
such Monthly Period) plus (ii) the product of 2.00 percent per annum and the 
percentage equivalent of a fraction the numerator of which is the Adjusted 
Invested Amount and the denominator of which is the Invested Amount, each as 
of the last day of such Monthly Period. The term "Portfolio Yield" means, 
with respect to any Monthly Period, the annualized percentage equivalent of a 
fraction, the numerator of which is the sum of (i) the aggregate amount of 
Available Series Finance Charge Collections for such Monthly Period (not 
including the amounts on deposit in the Payment Reserve Account applied as 
Available Series Finance Charge Collections and Adjustment Payments made by 
the Transferor with respect to Adjustment Payments required to be made but 
not made in prior Monthly Periods, if any), (ii) the Principal Funding 
Account Investment Proceeds, (iii) investment earnings on amounts on deposit 
in the Pre-Funding Account and (iv) amounts withdrawn from the Accumulation 
Period Reserve Account with respect to such Monthly Period calculated on a 
cash basis after subtracting the Investor Default Amount and the Series 
Allocation Percentage of any Adjustment Payments which the Transferor is 
required but fails to make pursuant to the Pooling and Servicing Agreement 
for such Monthly Period, and the denominator of which is the average daily 
Invested Amount plus the Pre-Funded Amount during the preceding Monthly 
Period; provided, however, that Excess Finance Charge Collections applied for 
the benefit of the Certificateholders may be added to the numerator if the 
Rating Agency Condition is satisfied. See "Description of the Offered 
Certificates--Pay Out Events." 

   Payment Rates. The following table sets forth the highest and lowest 
cardholder monthly payment rates for the receivables in the Direct Merchants 
Bank Portfolio during any month in the period shown and the average 
cardholder monthly payment rates for all months during the period shown, in 
each case calculated as a percentage of the previous month's total statement 
balance. Payment rates shown in the table are based on amounts which would be 
deemed payments of Principal Receivables and Finance Charge Receivables with 
respect to the Accounts (total payments). 

   CARDHOLDER MONTHLY PAYMENT RATES FOR THE DIRECT MERCHANTS BANK PORTFOLIO 

<TABLE>
<CAPTION>
                       TWO MONTHS 
                          ENDED 
                         AUG. 31 
                          1997 
                         ------
<S>                       <C>
Highest Month .......      7.0% 
Lowest Month ........      6.6% 
Monthly Average (1)        6.8% 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                                                     QUARTER ENDED 
                      ----------------------------------------------------------------------------------------------------------- 
   
                       JUNE 30,    MARCH 31,   DEC. 31,    SEPT. 30,   JUNE 30,    MARCH 31,   DEC. 31,    SEPT. 30,    JUNE 30, 
                         1997        1997        1996        1996        1996        1996        1995        1995         1995 
                      ---------- -----------  ---------- -----------  ---------- -----------  ---------- -----------  ---------- 
<S>                   <C>        <C>          <C>        <C>          <C>        <C>          <C>        <C>          <C>
Highest Month .......     7.2%        7.6%        7.5%        8.4%        8.8%        8.5%        8.7%       12.7%        64.7% 
Lowest Month ........     6.8%        6.6%        6.8%        6.4%        8.0%        8.0%        7.9%        8.5%        19.7% 
Monthly Average (1)       7.0%        7.1%        7.1%        7.5%        8.3%        8.3%        8.3%       10.5%        42.2% 
</TABLE>

- ------------ 
(1)    Monthly Averages shown are expressed as an arithmetic average of the 
       payment rate for each month for the period indicated. 

   The amount of collections of Receivables may vary from month to month due 
to various factors, including seasonal variations, general economic 
conditions, economic and financial conditions affecting the payment habits of 
individual cardholders, the Credit Card Originator's minimum monthly payment 
requirements, and acts of God. There can be no assurance that collections 
with respect to the Trust, and thus the rate at which the Certificateholders 
could expect to receive payments of principal on their Certificates during 
the Amortization Period, will be similar to the historical experience set 
forth above. If a Pay Out Event occurs, the average life and maturity of the 
Offered Certificates could be significantly reduced. 

   Because the actual payment rate at the end of the Revolving Period may be 
less than the payment rate used to determine the Controlled Accumulation 
Amount, or a Pay Out Event may occur which would initiate the Early 
Amortization Period, there can be no assurance that the actual number of 
months elapsed from the date of issuance of the Offered Certificates to the 
Expected Final Payment Date will equal the expected number of months for such 
period. See "Risk Factors--Payments and Maturity." As 

                               48           
<PAGE>
described under "Description of the Offered Certificates--Postponement of 
Accumulation Period," the Servicer may shorten the Accumulation Period and, 
in such event, there can be no assurance that the duration of the 
Accumulation Period will be sufficient for the accumulation of all amounts 
necessary to pay the Class A Invested Amount and the Class B Invested Amount 
on the Expected Final Payment Date, especially if a pay out event were to 
occur with respect to one or more other Series thereby limiting the amount of 
Shared Principal Collections allocable to the Offered Certificates. 

                     POOL FACTOR AND RELATED INFORMATION 

   The "Class A Pool Factor" and the "Class B Pool Factor" are each a 
seven-digit decimal, which the Servicer will compute monthly, expressing as 
of each Record Date, respectively, the sum of the Class A Invested Amount and 
the Class A Percentage of funds on deposit in the Pre-Funding Account as a 
proportion of the Class A Initial Invested Amount, and the sum of the Class B 
Invested Amount and the Class B Percentage of funds on deposit in the 
Pre-Funding Account as a proportion of the Class B Initial Invested Amount. 
On the Closing Date, the Class A Pool Factor and the Class B Pool Factor will 
each be 1.0000000 and will remain unchanged during the Revolving Period, 
except in certain limited circumstances. Thereafter, on and after the first 
Distribution Date on which principal payments are made to the Class A 
Certificateholders during the Amortization Period, the Class A Pool Factor 
will decline to reflect reductions in the Class A Invested Amount and on and 
after the Class B Principal Payment Commencement Date, the Class B Pool 
Factor will decline to reflect reductions in the Class B Invested Amount. A 
Certificateholder's pro rata interest in the Principal Receivables in the 
Trust for a given month can be determined by multiplying the denomination of 
the holder's Certificate by the applicable Pool Factor for that month. 

   Pursuant to the Pooling and Servicing Agreement, monthly reports 
concerning the Class A Invested Amount, the Class A Pool Factor, the Class B 
Invested Amount and the Class B Pool Factor and various other items of 
information will be made available to the Class A Certificateholders and the 
Class B Certificateholders, respectively. See "Description of the Offered 
Certificates--Reports to Certificateholders." 

                               USE OF PROCEEDS 

   The Transferor will apply the net proceeds received from the sale of the 
Offered Certificates, which is expected to be approximately $553,965,125, to 
pay a class of the Series 1995-1 Variable Funding Certificates, to fund the 
Pre-Funding Account to the extent of the Pre-Funded Amount, to pay the 
purchase price of Receivables and to make a deposit to the Interest Funding 
Account for the payment of Class A Interest on the first Distribution Date. 

                   DESCRIPTION OF THE OFFERED CERTIFICATES 

   The Offered Certificates will be issued pursuant to the Pooling and 
Servicing Agreement and the Series 1997-2 Supplement. Pursuant to the Pooling 
and Servicing Agreement, the Transferor and the Trustee previously executed 
the Supplements with respect to the Previously Issued Series and may execute 
additional Supplements in order to issue additional Series. 

GENERAL 

   The Offered Certificates will represent undivided interests in certain 
assets of the Trust, including the right to the investor allocation 
percentage of all Obligor payments on the Receivables in the Trust. Each 
Class A Certificate and Class B Certificate represents the right to receive 
payments of interest at the Class A Certificate Rate or the Class B 
Certificate Rate, as the case may be, funded from Available Series Finance 
Charge Collections and the right to receive payments of principal on the 
Expected Final Payment Date or such earlier date following the occurrence of 
a Pay Out Event funded from Principal Collections allocated to the Class A 
Certificateholders' Interest or the Class B Certificateholders' Interest, as 
the case may be. With respect to the Accumulation Period, principal payments 
will be made to the Class A Certificateholders and the Class B 
Certificateholders on the Expected Final Payment Date. 

                               49           
<PAGE>
   The Transferor will own the Exchangeable Transferor Certificate and the 
Class D Certificates. The Exchangeable Transferor Certificate will represent 
an undivided interest in the Trust, including the right to the Transferor 
Percentage of all Obligor payments on the Receivables in the Trust equal to 
100 percent minus the sum of the applicable investor allocation percentages 
(which shall not exceed 100 percent) for all Series of certificates then 
outstanding. See "--Certain Matters Regarding the Transferor and the 
Servicer." During the Revolving Period, following the Funding Period, the 
amount of the Invested Amount in the Trust will remain constant except under 
certain limited circumstances. See "--Defaulted Receivables; Dilution." The 
amount of Principal Receivables in the Trust, however, will vary each day as 
new Principal Receivables are transferred to the Trust and others are paid. 
The amount of the Transferor Interest (or the amount in the Excess Funding 
Account) will fluctuate each day, therefore, to reflect the changes in the 
amount of the Principal Receivables in the Trust unless and to the extent 
that the Previously Issued Series or another Series absorb such change. 
During the Accumulation Period, the Adjusted Invested Amount will decline as 
Obligor payments of Principal Receivables are collected and held in the 
Principal Funding Account for distribution to the Certificateholders. During 
the Early Amortization Period, the Invested Amount will decline as Obligor 
payments of Principal Receivables are collected and distributed to 
Certificateholders. As a result, unless and to the extent that the Previously 
Issued Series or another Series absorb such increase, the Transferor Interest 
will generally increase each month during the Accumulation Period or the 
Early Amortization Period to reflect the reductions in the Adjusted Invested 
Amount or the Invested Amount of the Certificates and will also change to 
reflect the variations in the amount of the Principal Receivables in the 
Trust. The Transferor Interest may be reduced as the result of an Exchange. 
See "--Exchanges." 

   Each Class of Offered Certificates initially will be represented by 
certificates registered in the name of the nominee of DTC (together with any 
successor depository selected by the Transferor, the "Depository"), except as 
set forth below. Beneficial interests in each Class of Offered Certificates 
will be available for purchase in minimum denominations of $1,000 and in 
integral multiples of $1,000 in excess thereof in book-entry form only. The 
Transferor has been informed by DTC that DTC's nominee will be Cede & Co. 
Accordingly, Cede & Co. is expected to be the holder of record of the Offered 
Certificates. Unless and until Definitive Certificates are issued under the 
limited circumstances described herein, no Certificate Owner acquiring an 
interest in any Class of Offered Certificates will be entitled to receive a 
certificate representing such Certificate Owner's interest in such 
Certificates. Until such time, all references herein to actions by 
Certificateholders of any Class of Offered Certificates will refer to actions 
taken by the Depository upon instructions from its participating 
organizations ("Participants") and all references herein to distributions, 
notices, reports and statements to Certificateholders of any Class of Offered 
Certificates will refer to distributions, notices, reports and statements to 
the Depository or its nominee, as the registered holder of the Offered 
Certificates of such Class, for distribution to Certificate Owners of such 
Class in accordance with the Depository's procedures. See "--Book-Entry 
Registration" and "--Definitive Certificates." 

BOOK-ENTRY REGISTRATION 

   With respect to each Class of Offered Certificates in book-entry form, 
Certificateholders may hold their Certificates through DTC (in the United 
States) or Cedel or Euroclear (in Europe), which in turn hold through DTC, if 
they are participants of such systems, or indirectly through organizations 
that are participants in such systems. 

   Cede & Co., as nominee for DTC, will hold the global certificates. Cedel 
and Euroclear will hold omnibus positions on behalf of the Cedel Participants 
and the Euroclear Participants, respectively, through customers' securities 
accounts in Cedel's and Euroclear's names on the books of their respective 
depositaries (collectively, the "Depositaries") which in turn will hold such 
positions in customers' securities accounts in the Depositaries' names on the 
books of DTC. 

   DTC is a limited-purpose trust company organized under the New York 
Banking Law, a "banking organization" within the meaning of the New York 
Banking Law, a member of the Federal Reserve System, a "clearing corporation" 
within the meaning of the New York Uniform Commercial Code, and a "clearing 
agency" registered pursuant to the provisions of Section 17A of the Exchange 
Act. DTC holds 

                               50           
<PAGE>
securities for its Participants ("DTC Participants") and facilitates the 
clearance and settlement among Participants of securities transactions, such 
as transfers and pledges, in deposited securities through electronic 
book-entry changes in Participants' accounts, thereby eliminating the need 
for physical movement of securities certificates. Participants include 
securities brokers and dealers, banks, trust companies, clearing 
corporations, and certain other organizations. Indirect access to the DTC 
system is also available to others such as securities brokers and dealers, 
banks, and trust companies that clear through or maintain a custodial 
relationship with a Participant, either directly or indirectly ("Indirect 
Participants"). The rules applicable to DTC and its Participants are on file 
with the Securities and Exchange Commission. 

   Transfers between DTC Participants will occur in accordance with DTC 
rules. Transfers between Cedel Participants and Euroclear Participants will 
occur in the ordinary way in accordance with their applicable rules and 
operating procedures. 

   Cross-market transfers between persons holding directly or indirectly 
through DTC in the United States, on the one hand, and directly or indirectly 
through Cedel Participants or Euroclear Participants, on the other, will be 
effected in DTC in accordance with DTC rules on behalf of the relevant 
European international clearing system by its Depositary; however, such 
cross-market transactions will require delivery of instructions to the 
relevant European international clearing system by the counterparty in such 
system in accordance with its rules and procedures and within its established 
deadlines (European time). The relevant European international clearing 
system will, if the transaction meets its settlement requirements, deliver 
instructions to its Depositary to take action to effect final settlement on 
its behalf by delivering or receiving securities in DTC, and making or 
receiving payment in accordance with normal procedures for same-day funds 
settlement applicable to DTC. Cedel Participants and Euroclear Participants 
may not deliver instructions directly to the Depositaries. 

   Because of time-zone differences, credits or securities in Cedel or 
Euroclear as a result of a transaction with a DTC Participant will be made 
during the subsequent securities settlement processing, dated the business 
day following the DTC settlement date, and such credits or any transactions 
in such securities settled during such processing will be reported to the 
relevant Cedel Participant or Euroclear Participant on such business day. 
Cash received in Cedel or Euroclear as a result of sales of securities by or 
through a Cedel Participant or a Euroclear Participant to a DTC Participant 
will be received with value on the DTC settlement date but will be available 
in the relevant Cedel or Euroclear cash account only as of the business day 
following settlement in DTC. 

   Purchases of Certificates under the DTC system must be made by or through 
Participants, which will receive a credit for the Certificates on DTC's 
records. The ownership interest of each actual Certificate Owner is in turn 
to be recorded on the Participants' and Indirect Participants' records. 
Certificate Owners will not receive written confirmation from DTC of their 
purchase, but Certificate Owners are expected to receive written 
confirmations providing details of the transaction, as well as periodic 
statements of their holdings, from the Participant or Indirect Participant 
through which the Certificate Owner entered into the transaction. Transfers 
of ownership interests in the Certificates are to be accomplished by entries 
made on the books of Participants acting on behalf of Certificate Owners. 
Certificate Owners will not receive certificates representing their ownership 
interest in Certificates, except in the event that use of the book-entry 
system for the Certificates is discontinued. 

   To facilitate subsequent transfers, all Certificates deposited by 
Participants with DTC are registered in the name of DTC's partnership 
nominee, Cede & Co. The deposit of Certificates with DTC and their 
registration in the name of Cede & Co. effects no change in beneficial 
ownership. DTC has no knowledge of the actual Certificate Owners of the 
Certificates; DTC's records reflect only the identity of the Participants to 
whose accounts such Certificates are credited, which may or may not be the 
Certificate Owners. The Participants will remain responsible for keeping 
account of their holdings on behalf of their customers. 

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

                               51           
<PAGE>
   Neither DTC nor Cede & Co. will consent or vote with respect to 
Certificates. Under its usual procedures, DTC mails an omnibus proxy to the 
issuer as soon as possible after the record date, which assigns Cede & Co.'s 
consenting or voting rights to those Participants to whose accounts the 
Certificates are credited on the record date (identified in a listing 
attached thereto). Principal and interest payments on the Certificates will 
be made to DTC. DTC's practice is to credit Participants' accounts on the 
Distribution Date in accordance with their respective holdings shown on DTC's 
records unless DTC has reason to believe that it will not receive payment on 
the Distribution Date. Payments by Participants to Certificate Owners will be 
governed by standing instructions and customary practices, as is the case 
with securities held for the accounts of customers in bearer form or 
registered in "street name," and will be the responsibility of such 
Participant and not of DTC, the Trustee or the Transferor, subject to any 
statutory or regulatory requirements as may be in effect from time to time. 
Payment of principal and interest to DTC is the responsibility of the 
Trustee, disbursement of such payments to Participants shall be the 
responsibility of DTC, and disbursement of such payments to the Certificate 
Owners shall be the responsibility of Participants and Indirect Participants. 

   DTC may discontinue providing its services as securities depository with 
respect to the Certificates at any time by giving reasonable notice to the 
Transferor or the Trustee. Under such circumstances, in the event that a 
successor securities depository is not obtained, Definitive Certificates are 
required to be printed and delivered. The Transferor may decide to 
discontinue use of the system of book-entry transfers through DTC (or a 
successor securities depository). In that event, Definitive Certificates will 
be printed and delivered. 

   The information in this section concerning DTC and DTC's book-entry system 
has been obtained from sources that the Transferor believes to be reliable, 
but the Transferor takes no responsibility for the accuracy thereof. 

   Cedel Bank, societe anonyme ("Cedel") is incorporated under the laws of 
Luxembourg as a professional depository. Cedel holds securities for its 
participating organizations ("Cedel Participants") and facilitates the 
clearance and settlement of securities transactions between Cedel 
Participants through electronic book-entry changes in accounts of Cedel 
Participants, thereby eliminating the need for physical movement of 
certificates. Transactions may be settled by Cedel in any of 36 currencies, 
including United States dollars. Cedel provides to its Cedel Participants, 
among other things, services for safekeeping, administration, clearance and 
settlement of internationally traded securities and securities lending and 
borrowing. Cedel interfaces with domestic markets in several countries. As a 
professional depository, Cedel is subject to regulations by the Luxembourg 
Monetary Institute. Cedel Participants are recognized financial institutions 
around the world, including underwriters, securities brokers and dealers, 
banks, trust companies, clearing corporations and certain other organizations 
and may include the underwriters of any Series of Certificates. Indirect 
access to Cedel is also available to others, such as banks, brokers, dealers 
and trust companies that clear through or maintain a custodial relationship 
with a Cedel Participant, either directly or indirectly. 

   The Euroclear System (the "Euroclear System") was created in 1968 to hold 
securities for participants of the Euroclear System ("Euroclear 
Participants") and to clear and settle transactions between Euroclear 
Participants through simultaneous electronic book-entry delivery against 
payment, thereby eliminating the need for physical movement of certificates 
and any risk from lack of simultaneous transfers of securities and cash. 
Transactions may now be settled in any of 34 currencies, including United 
States dollars. The Euroclear System includes various other services, 
including securities lending and borrowing and interfaces with domestic 
markets in several countries generally similar to the arrangements for 
cross-market transfers with DTC described above. The Euroclear System is 
operated by the Brussels, Belgium office of Morgan Guaranty Trust Company of 
New York, (the "Euroclear Operator" or "Euroclear"), under contract with 
Euroclear Clearance System, S.C., a Belgian cooperative corporation (the 
"Cooperative"). All operations are conducted by the Euroclear Operator, and 
all Euroclear securities clearance accounts and Euroclear cash accounts are 
accounts with the Euroclear Operator, not the Cooperative. The Cooperative 
establishes policy for the Euroclear system on behalf of Euroclear 
Participants. Euroclear Participants include banks (including central banks), 
securities brokers and 

                               52           
<PAGE>
dealers and other professional financial intermediaries and may include the 
underwriters of any Series of Certificates. Indirect access to the Euroclear 
System is also available to other firms that clear through or maintain a 
custodial relationship with a Euroclear Participant, either directly or 
indirectly. 

   The Euroclear Operator is the Belgian branch of a New York banking 
corporation which is a member bank of the Federal Reserve System. As such, it 
is regulated and examined by the Board of Governors of the Federal Reserve 
System and the New York State Banking Department, as well as the Belgian 
Banking Commission. Securities clearance accounts and cash accounts with the 
Euroclear Operator are governed by the Terms and Conditions Governing Use of 
Euroclear and the related Operating Procedures of the Euroclear System and 
applicable Belgian law (collectively, the "Terms and Conditions"). The Terms 
and Conditions govern transfers of securities and cash within the Euroclear 
System, withdrawal of securities and cash from the Euroclear System, and 
receipts of payments with respect to securities in the Euroclear System. All 
securities in the Euroclear System are held on a fungible basis without 
attribution of specific certificates to specific securities clearance 
accounts. The Euroclear Operator acts under the Terms and Conditions only on 
behalf of Euroclear Participants and has no record of or relationship with 
persons holding through Euroclear Participants. 

   Distributions with respect to Certificates held through Cedel or Euroclear 
will be credited to the cash accounts of Cedel Participants or Euroclear 
Participants in accordance with the relevant system's rules and procedures, 
to the extent received by its Depositary. Such distributions will be subject 
to tax reporting in accordance with relevant United States tax laws and 
regulations. Cedel or the Euroclear Operator, as the case may be, will take 
any other action permitted to be taken by a Certificateholder under the 
related Pooling and Servicing Agreement on behalf of a Cedel Participant or a 
Euroclear Participant only in accordance with its relevant rules and 
procedures and subject to its Depositary's ability to effect such actions on 
its behalf through DTC. 

   Although DTC, Cedel and Euroclear have agreed to the foregoing procedures 
in order to facilitate transfers of Certificates among participants of DTC, 
Cedel and Euroclear, they are under no obligation to perform or continue to 
perform such procedures and such procedures may be discontinued at any time. 

DEFINITIVE CERTIFICATES 

   The Offered Certificates of each Class will be issued in fully registered, 
certificated form to the Certificate Owners of such Class or their nominees 
("Definitive Certificates"), rather than to the Depository or its nominee, 
only if (i) the Transferor advises the Trustee in writing that the Depository 
is no longer willing or able to discharge properly its responsibilities as 
Depository with respect to the Certificates of such Class, and the Trustee or 
the Transferor is unable to locate a qualified successor, (ii) the 
Transferor, at its option, advises the Trustee in writing that it elects to 
terminate the book-entry system through the Depository, or (iii) after the 
occurrence of a Servicer Default, Certificate Owners representing not less 
than 50 percent of the Invested Amount of such Class advise the Trustee and 
the Depository through Participants in writing that the continuation of a 
book-entry system through the Depository is no longer in the best interest of 
the Certificate Owners of such Class. 

   Upon the occurrence of any of the events described in the immediately 
preceding paragraph, the Depository is required to notify all Participants of 
the availability through the Depository of Definitive Certificates. Upon 
surrender by the Depository of the definitive certificate representing the 
Certificates of the affected Class and instructions for registration, the 
Trustee will issue the Certificates of such Class as Definitive Certificates, 
and thereafter the Trustee will recognize the holders of such Definitive 
Certificates as Certificateholders under the Pooling and Servicing Agreement. 

   Distribution of principal and interest on the Offered Certificates will be 
made by the Trustee directly to Certificateholders in accordance with the 
procedures set forth herein and in the Pooling and Servicing Agreement. 
Interest payments and any principal payments on each Distribution Date will 
be made to Certificateholders in whose names the Definitive Certificates were 
registered at the close of business on the related Record Date. Distributions 
will be made by check mailed to the address of such Certificateholder as it 
appears on the register maintained by the Trustee. The final payment on any 
Offered Certificate, however, will be made only upon presentation and 
surrender of such Certificate at the 

                               53           
<PAGE>
office or agency specified in the notice of final distribution to 
Certificateholders. The Trustee will provide such notice to registered 
Certificateholders mailed not later than the fifth day of the month of such 
final distributions. 

   Definitive Certificates will be transferable and exchangeable at the 
offices of the transfer agent and registrar, which initially will be the 
Trustee (in such capacity, the "Transfer Agent and Registrar"). No service 
charge will be imposed for any registration of transfer or exchange, but the 
Transfer Agent and Registrar may require payment of a sum sufficient to cover 
any tax or other governmental charge imposed in connection therewith. The 
Transfer Agent and Registrar will not be required to register the transfer or 
exchange of Definitive Certificates for the period from the Record Date 
preceding the due date for any payment to the Distribution Date with respect 
to such Definitive Certificates. 

INTEREST PAYMENTS 

   Interest will accrue on the outstanding principal balance of the Class A 
Certificates at the Class A Certificate Rate and on the outstanding principal 
balance of the Class B Certificates at the Class B Certificate Rate, in each 
case from the Closing Date. Interest will be distributed on December 22, 
1997, and on each Distribution Date thereafter to Certificateholders of each 
Class in an amount equal to the product of (i) the actual number of days in 
the related Interest Accrual Period divided by 360, (ii) the applicable 
Certificate Rate and (iii) the applicable outstanding principal balance as of 
the preceding Record Date (or in the case of the first Distribution Date, an 
amount equal to the product of (a) the initial Invested Amount of such Class, 
(b) 32 divided by 360 and (c) the applicable Certificate Rate determined on 
November 18, 1997). Interest payments on the Class A Certificates on any 
Distribution Date will be funded from Available Series Finance Charge 
Collections with respect to the preceding Monthly Period (and with respect to 
the first Distribution Date, the amount of the initial deposit to the 
Interest Funding Account to be made on the Closing Date) and from certain 
other funds allocated as set forth in the Pooling and Servicing Agreement to 
the respective classes of the Certificates and deposited on each business day 
during such Monthly Period in the Interest Funding Account. Subject to the 
prior payment of interest on the Class A Certificates, interest payments on 
the Class B Certificates on any Distribution Date will be funded from 
Available Series Finance Charge Collections with respect to the preceding 
Monthly Period and from certain other funds allocated as set forth in the 
Pooling and Servicing Agreement to the respective classes of the Certificates 
and deposited on each business day during such Monthly Period in the Interest 
Funding Account. 

   The Class A Certificates will bear interest at the rate equal to 0.20% per 
annum above LIBOR determined as set forth below for the period from the 
Closing Date through December 21, 1997 and each Interest Accrual Period 
thereafter. The Class B Certificates will bear interest at the rate equal to 
0.43% per annum above LIBOR determined as set forth below for the period from 
the Closing Date through December 21, 1997 and each Interest Accrual Period 
thereafter. 

   The Trustee will determine LIBOR for the period from the Closing Date 
through December 21, 1997 on November 18, 1997 and for each Interest Accrual 
Period thereafter on the second business day prior to the Distribution Date 
on which such Interest Accrual Period commences (each, a "LIBOR Determination 
Date"). For purposes of calculating LIBOR, a business day is any day on which 
banks in London and New York are open for the transaction of international 
business. 

   "LIBOR" means, as of any LIBOR Determination Date, the rate for deposits 
in United States dollars for one month (commencing on the first day of the 
relevant interest period) which appears on Telerate Page 3750 as of 11:00 
a.m., London time, on the LIBOR Determination Date for such interest period. 
If such rate does not appear on Telerate Page 3750, the rate for such LIBOR 
Determination Date will be determined on the basis of the rates at which 
deposits in the United States dollars are offered by the Reference Banks at 
approximately 11:00 a.m., London time, on such LIBOR Determination Date to 
prime banks in the London interbank market for a period equal to one month 
(commencing on the first day of the relevant interest period). The Trustee 
will request the principal London office of each such bank to provide a 
quotation of its rate. If at least two such quotations are provided, the rate 
for such LIBOR Determination Date will be the arithmetic mean of the 
quotations. If fewer than two quotations are provided as requested, the rate 
for such LIBOR Determination Date will be the arithmetic mean of 

                               54           
<PAGE>
the rates quoted by four major banks in New York City, selected by the 
Trustee, at approximately 11:00 a.m., New York City time, on the LIBOR 
Determination Date for loans in United States dollars to leading European 
banks for a period equal to one month (commencing on the first day of the 
relevant interest period). 

   The Class A Certificate Rate and the Class B Certificate Rate applicable 
to the then current and immediately preceding Interest Accrual Period may be 
obtained by telephoning the Trustee at its Corporate Trust Office at (302) 
451-2500. 

   Interest on the Certificates will be calculated on the basis of the actual 
number of days in the Interest Accrual Period and a 360 day year. 

PRINCIPAL PAYMENTS 

   During the Revolving Period (the period from and including the Closing 
Date to but excluding the earlier of (a) the commencement of the Accumulation 
Period and (b) the commencement of the Early Amortization Period), Principal 
Collections allocable to the Invested Amount, subject to certain limitations, 
including the allocation of any Reallocated Principal Collections with 
respect to the related Monthly Period to pay the Class A Required Amount and 
the Class B Required Amount, will be treated as Shared Principal Collections. 

   With respect to each Monthly Period during the Accumulation Period, the 
Trustee will deposit in the Principal Funding Account an amount equal to the 
least of (a) the Available Investor Principal Collections with respect to the 
preceding Monthly Period, (b) the applicable Controlled Deposit Amount and 
(c) the ABC Adjusted Invested Amount prior to any such deposit. Amounts in 
the Principal Funding Account up to the Class A Invested Amount will be paid 
to the Class A Certificateholders on the Expected Final Payment Date. After 
payment in full of the Class A Invested Amount, amounts remaining in the 
Principal Funding Account will be paid to the Class B Certificateholders on 
the Expected Final Payment Date. After payment in full of the Class A 
Invested Amount and the Class B Invested Amount, amounts remaining in the 
Principal Funding Account will be paid to the Class C Certificateholders on 
the Expected Final Payment Date. During the Accumulation Period, concurrently 
with deposits to the Principal Funding Account for the benefit of the Class A 
Certificates, Class B Certificates and Class C Certificates, the Class D 
Invested Amount will be reduced to an amount equal to the Stated Class D 
Amount. During the Accumulation Period, the portion of Available Investor 
Principal Collections not required to be deposited in the Principal Funding 
Account will generally be treated as Shared Principal Collections. 

   "Available Investor Principal Collections" means, with respect to any 
Monthly Period, an amount equal to the sum of (i) an amount equal to the 
Fixed/Floating Allocation Percentage of all Principal Collections (less the 
amount of Reallocated Principal Collections) received during such Monthly 
Period, (ii) any amount on deposit in the Excess Funding Account or the 
Pre-Funding Account allocated to the Certificates with respect to such 
Monthly Period, (iii) the aggregate Investor Default Amount and the Series 
Allocation Percentage of any unpaid Adjustment Payments paid from Available 
Series Finance Charge Collections, Transferor Finance Charge Collections, 
Excess Finance Charge Collections or Reallocated Principal Collections with 
respect to such Monthly Period and any reimbursements from Available Series 
Finance Charge Collections, Transferor Finance Charge Collections, Excess 
Finance Charge Collections or Reallocated Principal Collections of 
unreimbursed Class A Investor Charge-Offs, Class B Investor Charge-Offs, 
Class C Investor Charge-Offs and Class D Investor Charge-Offs and (iv) Shared 
Principal Collections allocated to the Certificates. 

   On each Distribution Date following the Monthly Period in which the Early 
Amortization Period commences, the Class A Certificateholders will be 
entitled to receive Available Investor Principal Collections for the 
preceding Monthly Period in an amount up to the Class A Invested Amount until 
the earlier of the date the Class A Invested Amount is paid in full and the 
Termination Date. In addition, if a Pay Out Event occurs during the 
Accumulation Period, the Early Amortization Period will commence and any 
amount on deposit in the Principal Funding Account will be paid to the 
Certificateholders of each Class of Certificates, sequentially, in 
alphabetical order, on the Distribution Date following the Monthly 

                               55           
<PAGE>
Period in which the Early Amortization Period commences. After payment in 
full of the Class A Invested Amount, the Class B Certificateholders will be 
entitled to receive Available Investor Principal Collections on each 
Distribution Date during the Early Amortization Period until the earlier of 
the date the Class B Invested Amount is paid in full and the Termination 
Date. After payment in full of the Class B Invested Amount, the Class C 
Certificateholders will be entitled to receive Available Investor Principal 
Collections on each Distribution Date until the earlier of the date the Class 
C Invested Amount is paid in full and the Termination Date. See "--Pay Out 
Events" below for a discussion of events which might lead to the commencement 
of the Early Amortization Period. 

   In the event of a sale of the Receivables and an early termination of the 
Trust due to a Trigger Event, the breach of certain representations and 
warranties, an optional repurchase of the Receivables by the Transferor, a 
repurchase of the Receivables in connection with a Servicer Default or a sale 
of the Receivables in connection with the Termination Date (each as described 
under "--Pay Out Events," "--Servicer Default," and "--Final Payment of 
Principal; Termination"), distributions of principal will be made to the 
Certificateholders upon surrender of their Certificates. The proceeds of any 
such sale or repurchase of Receivables will be allocated first to pay amounts 
due with respect to the Class A Certificates, then to pay amounts due with 
respect to the Class B Certificates, then to pay amounts due with respect to 
the Class C Certificates and then to pay amounts due with respect to the 
Class D Certificates as described herein. 

POSTPONEMENT OF ACCUMULATION PERIOD 

   Upon written notice to the Trustee, the Servicer may elect to postpone the 
commencement of the Accumulation Period, and extend the length of the 
Revolving Period, subject to certain conditions including those set forth 
below. The Servicer may make such election only if the Accumulation Period 
Length (determined as described below) is less than twelve months. On each 
Determination Date, until the Accumulation Period begins, the Servicer will 
determine the "Accumulation Period Length," which is the number of months 
expected to be required to fully fund the Principal Funding Account no later 
than the end of the Monthly Period preceding the Expected Final Payment Date, 
based on (a) the monthly collections of Principal Receivables expected to be 
distributable to the certificateholders of all Series (unless Shared 
Principal Collections from any such other Series are not allocated to be 
shared with the Certificates), assuming a principal payment rate no greater 
than the lowest monthly principal payment rate on the Receivables for the 
preceding twelve months and (b) the amount of principal expected to be 
distributable to certificateholders of Series (which may exclude certain 
other Series) which are not expected to be in their revolving periods during 
the Accumulation Period. If the Accumulation Period Length is less than 
twelve months, the Servicer may, at its option, postpone the commencement of 
the Accumulation Period such that the number of months included in the 
Accumulation Period will be equal to or exceed the Accumulation Period 
Length. The effect of the foregoing calculation is to permit the reduction of 
the length of the Accumulation Period based on (i) the invested amounts of 
certain other Series which are scheduled to be in their revolving periods 
during the Accumulation Period and (ii) increases in the principal payment 
rate occurring after the Closing Date. The length of the Accumulation Period 
will not be less than one month. If the Accumulation Period is postponed in 
accordance with the foregoing, and if a Pay Out Event occurs after the date 
originally scheduled as the commencement date of the Accumulation Period, it 
is probable that Certificateholders would receive some of their principal 
later than if the Accumulation Period had not been so postponed. 

SUBORDINATION OF THE CLASS B CERTIFICATES 

   The Class B Certificates will be subordinated to the extent necessary to 
fund certain payments with respect to the Class A Certificates. To the extent 
the Class B Invested Amount is reduced, the percentage of Finance Charge 
Collections allocated to the Class B Certificateholders in subsequent Monthly 
Periods will be reduced. Moreover, to the extent the amount of such reduction 
in the Class B Invested Amount is not reimbursed, the amount of principal 
distributable to the Class B Certificateholders will be reduced. 

   The Class C Certificates will be subordinated to the extent necessary to 
fund certain payments with respect to the Class A Certificates and the Class 
B Certificates. To the extent the Class C Invested 

                               56           
<PAGE>
Amount is reduced, the percentage of Finance Charge Collections allocated to 
the Class C Certificateholders in subsequent Monthly Periods will be reduced. 
Moreover, to the extent the amount of such reduction in the Class C Invested 
Amount is not reimbursed, the amount of principal distributable to the Class 
C Certificateholders will be reduced. 

   If, on any Determination Date, the aggregate Investor Default Amount and 
the unpaid Adjustment Payments, if any, for each business day in the 
preceding Monthly Period exceeds (a) the aggregate amount of Available Series 
Finance Charge Collections applied to the payment thereof as described in 
clauses (v) and (vi) of "--Application of Collections--Payment of Fees, 
Interest and Other Items," (b) the amount of Transferor Finance Charge 
Collections and Excess Finance Charge Collections allocated thereto as 
described in "--Reallocation of Cash Flows," and (c) the amount of 
Reallocated Principal Collections allocated with respect thereto as described 
in "--Reallocated Principal Collections," the Class D Invested Amount 
(following the reduction thereof in an amount equal to the amount of any 
Reallocated Principal Collections to be applied on the related Distribution 
Date) will be reduced by the amount by which the sum of aggregate Investor 
Default Amount and the unpaid Adjustment Payments exceeds the amount applied 
with respect thereto during the preceding Monthly Period. Such reductions of 
the Class D Invested Amount will thereafter be reimbursed and the Class D 
Invested Amount increased on each business day by the amount, if any, of 
Available Series Finance Charge Collections and Excess Finance Charge 
Collections allocated and available for that purpose. 

   In the event that any such reduction of the Class D Invested Amount would 
cause the Class D Invested Amount to be a negative number, the Class D 
Invested Amount will be reduced to zero and the Class C Invested Amount will 
be reduced by the amount by which the Class D Invested Amount would have been 
reduced below zero, but not more than the sum of the remaining aggregate 
Investor Default Amount and the remaining unpaid Adjustment Payments for such 
Monthly Period. Such reductions of the Class C Invested Amount will 
thereafter be reimbursed and the Class C Invested Amount increased on each 
business day by the amount, if any, of Available Series Finance Charge 
Collections and Excess Finance Charge Collections for such business day 
allocated and available for that purpose. 

   In the event that any such reduction of the Class C Invested Amount would 
cause the Class C Invested Amount to be a negative number, the Class C 
Invested Amount will be reduced to zero and the Class B Invested Amount will 
be reduced by the amount by which the Class C Invested Amount would have been 
reduced below zero, but not more than the sum of the remaining aggregate 
Investor Default Amount and the remaining unpaid Adjustment Payments for such 
Monthly Period. Such reductions of the Class B Invested Amount will 
thereafter be reimbursed and the Class B Invested Amount increased on each 
business day by the amount, if any, of Available Series Finance Charge 
Collections and Excess Finance Charge Collections for such business day 
allocated and available for that purpose. If the Class B Invested Amount is 
reduced to zero, the Class A Invested Amount will be reduced by the amount by 
which the Class B Invested Amount would have been reduced below zero, but not 
more than the sum of the remaining aggregate Investor Default Amount and the 
remaining unpaid Adjustment Payments for such Monthly Period. Such reductions 
of the Class A Invested Amount will thereafter be reimbursed and the Class A 
Invested Amount increased on each business day by the amount, if any, of 
Available Series Finance Charge Collections and Excess Finance Charge 
Collections allocated and available for that purpose. See "--Reallocation of 
Cash Flows," "--Reallocated Principal Collections" and "--Investor 
Charge-Offs." 

TRANSFER AND ASSIGNMENT OF RECEIVABLES 

   On the date of the initial issuance of the Series 1995-1 Variable Funding 
Certificates, (the "Initial Closing Date"), the Transferor transferred and 
assigned to the Trust all of its right, title, and interest in and to the 
Receivables outstanding as of the Initial Closing Date, all of the 
Receivables thereafter created and the proceeds of all of the foregoing. 
Prior to such transfer and assignment and pursuant to the Purchase Agreement, 
FCI (as predecessor to Metris under the Purchase Agreement) contributed and 
sold to the Transferor all its right, title and interest in and to the 
Receivables existing as of the Initial Closing Date, all the Receivables 
thereafter created and all FCI's interest in the Bank Purchase Agreement with 
respect to the Receivables. Prior to such sale and contribution and pursuant 
to the Bank Purchase 

                               57           
<PAGE>
Agreement, Direct Merchants Bank sold to FCI (as predecessor to Metris under 
the Bank Purchase Agreement) all its right, title and interest in and to the 
Receivables existing as of the date of such agreement and all the Receivables 
arising from time to time thereafter. In connection with the realignment of 
FCI's subsidiaries in September 1996, FCI assigned to Metris all of FCI's 
rights and Metris assumed all of FCI's obligations under the Bank Purchase 
Agreement and the Purchase Agreement. 

   Direct Merchants Bank for itself and as Servicer has identified in its 
computer files that the Receivables are Receivables as defined herein. Direct 
Merchants Bank, as initial Servicer, retains and will not deliver to the 
Trustee any other records or agreements relating to the Receivables. The 
records and agreements relating to the Receivables will not be segregated 
from those relating to other accounts and receivables of Direct Merchants 
Bank and the physical documentation relating to Receivables will not be 
stamped or marked to reflect the transfer of Receivables to the Trust. The 
Trustee will have reasonable access to such records and agreements as 
required by applicable law or to enforce the rights of the 
Certificateholders. Direct Merchants Bank has filed one or more UCC-1 
financing statements in accordance with the UCC to perfect the interest of 
FCI (as predecessor to Metris) in the Receivables and a UCC-3 financing 
statement reflecting FCI's assignment of such interest in the Receivables to 
Metris. FCI (as predecessor to Metris under the Purchase Agreement) and 
Metris have filed UCC-1 financing statements in accordance with the UCC to 
perfect the Transferor's interest in the Receivables. The Transferor, in 
turn, has filed one or more UCC-1 financing statements in accordance with 
applicable state law to perfect the Trust's interest in the Receivables, 
which financing statements have been amended by the filing of one or more 
UCC-3 financing statements reflecting the change in the name of the 
Transferor. See "Certain Legal Aspects of the Receivables." 

EXCHANGES 

   The Pooling and Servicing Agreement provides for the Trustee to issue two 
types of certificates: (i) investor certificates in one or more Series of 
certificates, each of which may have one or more classes of certificates of 
which one or more such classes may be transferable, and (ii) the Exchangeable 
Transferor Certificate. The Exchangeable Transferor Certificate evidences the 
Transferor Interest, is held by the Transferor, and will be transferable only 
as provided in the Pooling and Servicing Agreement. The Pooling and Servicing 
Agreement also provides that, pursuant to any one or more Supplements, the 
holder of the Exchangeable Transferor Certificate may tender the Exchangeable 
Transferor Certificate and the certificates evidencing any Series of 
certificates, to the Trustee in exchange for one or more new Series and a 
reissued Exchangeable Transferor Certificate. Under the Pooling and Servicing 
Agreement, the holder of the Exchangeable Transferor Certificate may define, 
with respect to any newly issued Series, certain terms including: (i) its 
name or designation; (ii) its initial invested amount (or method for 
calculating such amount); (iii) its certificate rate (or the method of 
allocating interest payments or other cash flows to such Series); (iv) the 
closing date; (v) the rating agency or agencies, if any, rating the Series; 
(vi) the interest payment date or dates and the date or dates from which 
interest shall accrue; (vii) the name of the clearing agency, if any; (viii) 
the method of allocating Principal Collections for such Series and the method 
by which the principal amount of investor certificates of such Series will 
amortize or accrue and the method for allocating Finance Charge Collections; 
(ix) the names of any accounts to be used by such Series and the terms 
governing the operation of any such accounts; (x) the percentage used to 
calculate monthly servicing fees; (xi) the Minimum Transferor Interest; (xii) 
the Enhancement provider, if applicable, and the terms of any Enhancement 
with respect to such Series; (xiii) the base rate applicable to such Series; 
(xiv) the terms on which the certificates of such Series may be repurchased 
or remarketed to other investors; (xv) the termination date of such Series; 
(xvi) any deposit into any account provided for such Series; (xvii) the 
number of classes of such Series and, if more than one class, the rights and 
priorities of each such class; (xviii) the fees, if any, to be included in 
funds available to certificateholders of such Series; (xix) the 
subordination, if any, of such new Series with respect to any other Series; 
(xx) the rights, if any, of the holder of the Exchangeable Transferor 
Certificate that have been transferred to the holders of such Series; (xxi) 
the pool factor; (xxii) the Minimum Aggregate Principal Receivables; (xxiii) 
whether such Series will be part of a group or subject to being paired with 
any other prefunded Series; (xxiv) whether such Series will be prefunded; and 
(xxv) any other relevant terms, including whether or not such Series will be 
pledged as collateral for an issuance of any other securities, including 
commercial paper (all such 

                               58           
<PAGE>
terms, the "Principal Terms" of such Series). None of the Transferor, the 
Servicer, the Trustee, or the Trust is required or intends to obtain the 
consent of any Certificateholder to issue any additional Series or in 
connection with the determination of the Principal Terms thereof. However, as 
a condition of an Exchange, the holder of the Exchangeable Transferor 
Certificate will deliver to the Trustee written confirmation that the 
Exchange will not result in either Rating Agency reducing or withdrawing its 
rating of any outstanding Series, including the Offered Certificates. The 
Transferor may offer any Series to the public or other investors in 
transactions either registered under the Securities Act or exempt from 
registration thereunder, directly, through one or more underwriters or 
placement agents, in fixed-price offerings, in negotiated transactions or 
otherwise. Any such Series may be issued in fully registered or book-entry 
form in minimum denominations determined by the Transferor. The Transferor 
currently intends to offer, from time to time, additional Series. The Series 
1997-2 Certificates are not subject to repurchase (except for any optional 
repurchase as described in "--Final Payment of Principal; Termination") or 
remarketing to other investors and the Transferor does not currently intend 
to offer a Series of certificates subject to repurchase or remarketing. 

   The Pooling and Servicing Agreement provides that the holder of the 
Exchangeable Transferor Certificate may perform Exchanges and define the 
Principal Terms of each Series, including the period during which 
amortization of the principal amount thereof is intended to occur, which 
period may have a different length and begin on a different date than such 
period for any other Series. Accordingly, one or more Series may be in their 
amortization periods while other Series are not. Moreover, any Series may 
have the benefit of an Enhancement that is available only to such Series. 
Under the Pooling and Servicing Agreement, the Trustee will hold any such 
form of Enhancement only on behalf of the Series with respect to which it 
relates. Likewise, with respect to each such form of Enhancement, the holder 
of the Exchangeable Transferor Certificate may deliver a different form of 
Enhancement agreement. The Pooling and Servicing Agreement also provides that 
the holder of the Exchangeable Transferor Certificate may specify different 
coupon rates and monthly servicing fees with respect to each Series (or a 
particular class within such Series). Collections allocated to Finance Charge 
Receivables not used to pay interest on the certificates, the monthly 
servicing fee, the investor default amount, or investor charge-offs with 
respect to any Series will be allocated as provided in such Enhancement 
agreement, if applicable. The holder of the Exchangeable Transferor 
Certificate also has the option under the Pooling and Servicing Agreement to 
vary between Series the terms upon which a Series (or a particular class 
within such Series) may be repurchased by the Transferor or remarketed to 
other investors. Additionally, certain Series may be subordinated to other 
Series, and classes within a Series may have different priorities. The Series 
1997-2 Supplement does not permit the subordination of the Certificates to 
any other Series that may be issued by the Trust (except to the limited 
extent described herein with respect to Shared Principal Collections and 
Excess Finance Charge Collections). There is no limit to the number of 
Exchanges that may be performed under the Pooling and Servicing Agreement. 
The Trust will terminate only as provided in the Pooling and Servicing 
Agreement. 

   Under the Pooling and Servicing Agreement and pursuant to a Supplement, an 
Exchange may occur only upon the satisfaction of certain conditions provided 
in the Pooling and Servicing Agreement. Under the Pooling and Servicing 
Agreement, the holder of the Exchangeable Transferor Certificate may perform 
an Exchange by notifying the Trustee at least five business days in advance 
of the date upon which the Exchange is to occur. Under the Pooling and 
Servicing Agreement, the notice will state the designation of any Series to 
be issued on the date of the Exchange and, with respect to each such Series: 
(i) its initial principal amount (or method for calculating such amount), 
(ii) its certificate rate (or the method of allocating interest payments or 
other cash flows to such Series), and (iii) the provider of the Enhancement, 
if any, which is expected to provide credit support with respect to it. The 
Pooling and Servicing Agreement provides that on the date of the Exchange the 
Trustee will authenticate any such Series only upon delivery to the Trustee 
of the following: (i) a Supplement specifying the Principal Terms of such 
Series, (ii) an opinion of counsel to the effect that the certificates of 
such Series will be characterized as indebtedness or as partnership interests 
under existing law for federal and applicable state income tax purposes, or 
that the issuance of such Series will not materially adversely affect the 
federal income tax characterization of any outstanding Series or result in 
the trust being subject to tax at the entity level for federal or applicable 
state tax purposes (a "Tax Opinion"), (iii) if required by such Supplement, 
the form of Enhancement and 

                               59           
<PAGE>
an appropriate Enhancement agreement with respect thereto executed by the 
Transferor and the issuer of the Enhancement, (iv) written confirmation from 
each Rating Agency that the Exchange will not result in such Rating Agency's 
reducing or withdrawing its rating on any then outstanding Series rated by 
it, (v) the existing Exchangeable Transferor Certificate and, if applicable, 
the certificates representing the Series to be exchanged, and (vi) an 
officer's certificate of the Transferor stating that, after giving effect to 
such Exchange, (a) the Transferor Interest would be at least equal to the 
Minimum Transferor Interest and (b) the Retained Interest (as defined in the 
Pooling and Servicing Agreement) equals or exceeds the Minimum Retained 
Interest. 

   Under the Pooling and Servicing Agreement, the Transferor may also 
exchange the Exchangeable Transferor Certificate for a newly issued 
Exchangeable Transferor Certificate and a second certificate (a "Supplemental 
Certificate") the terms of which will be defined in a Supplement upon the 
satisfaction of certain conditions provided in the Pooling and Servicing 
Agreement. 

PREVIOUSLY ISSUED SERIES 

   The Trust has previously issued the Series 1997-1 Asset Backed 
Certificates, the Series 1996-1 Asset Backed Certificates and the Series 
1995-1 Variable Funding Certificates bearing the various rates of interest 
and having the outstanding principal amounts set forth in "Annex I: Other 
Series." 

REPRESENTATIONS AND WARRANTIES 

   Pursuant to the Pooling and Servicing Agreement, the Transferor represents 
and warrants that, among other things, subject to specified exceptions and 
limitations (i) the Transferor is duly organized, validly existing, and in 
good standing under the laws of the state of Delaware and has the corporate 
power and authority to execute, deliver, and perform its obligations under 
the Pooling and Servicing Agreement, the Series 1997-2 Supplement, and the 
Purchase Agreement, (ii) the Transferor is duly qualified to do business and 
in good standing (or is exempt from such requirement) in any state required 
in order to conduct its business and has obtained all necessary licenses and 
approvals required under federal and Delaware law, provided, however, that no 
representation or warranty is made with respect to any qualifications, 
licenses or approvals which the Trustee would have to obtain to do business 
in any state in which the Trustee seeks to enforce any Receivable, (iii) the 
execution and delivery of the Pooling and Servicing Agreement, the Series 
1997-2 Supplement, and the Purchase Agreement, and the consummation of the 
transactions provided for therein, have been duly authorized by the 
Transferor by all necessary corporate action on its part, (iv) each of the 
Pooling and Servicing Agreement, the Series 1997-2 Supplement, and the 
Purchase Agreement constitutes a legal, valid, and binding obligation of the 
Transferor, and (v) the transfer of Receivables by it to the Trust under the 
Pooling and Servicing Agreement constitutes either a valid transfer and 
assignment to the Trust of all right, title, and interest of the Transferor 
in and to the Receivables and the proceeds thereof and amounts in any of the 
accounts established for the benefit of certificateholders free and clear of 
any lien of any person claiming through or under the Transferor or any of its 
affiliates (except for Permitted Liens and certain rights of the Transferor) 
or the grant of a first priority security interest in such Receivables and 
the proceeds thereof (including amounts in any of the accounts established 
for the benefit of certificateholders). In the event of a breach of any of 
the representations and warranties described in this paragraph with respect 
to any Series, either the Trustee or the holders of certificates evidencing 
undivided interests in the Trust aggregating more than 50 percent of the 
invested amount of such Series, by written notice to the Transferor (and to 
the Trustee and the Servicer if given by the Certificateholders of such 
Series), may direct the Transferor to accept reassignment of an amount of 
Principal Receivables equal to the invested amount to be reassigned (as 
described below) within 60 days of such notice, or within such longer period 
specified in such notice. The Transferor will thereupon be obligated to 
accept reassignment of such Receivables on a Distribution Date occurring 
within such applicable period. Such reassignment will not be required to be 
made, however, if at any time during such applicable period, or such longer 
period, the representations and warranties shall then be true and correct in 
all material respects. The amount to be deposited by the Transferor for 
distribution to certificateholders in connection with such reassignment will 
be equal to the invested amount for all Series of certificates other than 
Variable Funding Certificates 

                               60           
<PAGE>
required to be reassigned on the last day of the Monthly Period preceding the 
Distribution Date on which the reassignment is scheduled to be made, and, 
with respect to the Variable Funding Certificates, the invested amount as of 
the Distribution Date on which the reassignment is scheduled to be made, less 
the amount, if any, previously allocated for payment of principal to such 
certificateholders on such Distribution Date, plus an amount equal to all 
interest accrued but unpaid on such certificates at the applicable 
certificate rate through the last day of the related Interest Accrual Period, 
less the amount transferred to the Distribution Account from the Interest 
Funding Account in respect of interest on such certificates for the month 
ending on such last day of the Monthly Period. The payment of the 
reassignment deposit amount and the transfer of all other amounts deposited 
for the preceding month in the Distribution Account will be considered a 
payment in full of the investor interest for all Series of certificates 
required to be repurchased and will be distributed upon presentation and 
surrender of the certificates for each such Series. If the Trustee or 
certificateholders give a notice as provided above, the obligation of the 
Transferor to make any such deposit will constitute the sole remedy available 
to the Trustee and the certificateholders with respect to any breach of the 
Transferor's representations and warranties. 

   Pursuant to the Pooling and Servicing Agreement, the Transferor also 
represents and warrants that, among other things, subject to specified 
exceptions and limitations, (i) the execution and delivery of the Pooling and 
Servicing Agreement, the Series 1997-2 Supplement, and the Purchase 
Agreement, and the performance of the transactions contemplated thereby, do 
not contravene the Transferor's charter or by-laws, violate any material 
provision of law applicable to it or require any filing (except for filing 
under the UCC), registration, consent, or approval under any such law except 
for such filings, registrations, consents, or approvals as have already been 
obtained and are in full force and effect, (ii) except as described in the 
Purchase Agreement, the Transferor and each prior owner of the Receivables 
has filed all material tax returns required to be filed and has paid or made 
adequate provision for the payment of all material taxes, assessments, and 
other governmental charges due from the Transferor or such prior owner or is 
contesting any such tax, assessment or other governmental charge in good 
faith through appropriate proceedings, (iii) there are no proceedings or 
investigations pending or, to the best knowledge of the Transferor, 
threatened against the Transferor, before any court, regulatory body, 
administrative agency, or other tribunal or governmental instrumentality 
asserting the invalidity of the Pooling and Servicing Agreement, the Series 
1997-2 Supplement, and the Purchase Agreement, seeking to prevent the 
consummation of any of the transactions contemplated thereby, seeking any 
determination or ruling that would materially and adversely affect the 
performance by the Transferor of its obligations thereunder, or seeking any 
determination or ruling that would materially and adversely affect the 
validity or enforceability thereof or of the tax attributes of the Trust, 
(iv) each Receivable is or will be an account receivable arising out of the 
performance by the applicable Credit Card Originator in accordance with the 
terms of the Contract giving rise to such Receivable, (v) each Account 
classified as an Eligible Account in any document or report delivered 
pursuant to the Pooling and Servicing Agreement satisfies the definition of 
Eligible Account and the Transferor has no knowledge of any fact which should 
have led it to expect at the time of the classification of any Receivable as 
an Eligible Receivable that such Receivable would not be paid in full when 
due, and each Receivable classified as an Eligible Receivable by the 
Transferor in any document or report delivered under the Pooling and 
Servicing Agreement satisfies the requirements of eligibility contained in 
the definition of Eligible Receivable set forth in the Pooling and Servicing 
Agreement, (vi) the Transferor is not an "investment company" within the 
meaning of the Investment Company Act (or is exempt from all provisions of 
such Act), (vii) the Transferor is not insolvent and (viii) the Transferor is 
the legal and beneficial owner of all right, title and interest in and to 
each Receivable conveyed to the Trust by the Transferor pursuant to the 
Pooling and Servicing Agreement, and each such Receivable has been or will be 
transferred to the Trust free and clear of any lien other than Permitted 
Liens and in compliance in all material respect with all requirements of law 
applicable to the Transferor. If any representation or warranty made by the 
Transferor in the Pooling and Servicing Agreement or the Series 1997-2 
Supplement proves to have been incorrect in any material respect when made, 
and as a result the interests of the Certificateholders are materially 
adversely affected, and such representation or warranty continues to be 
incorrect for 60 days after notice to the Transferor by the Trustee or to the 
Transferor and the Trustee by more than 50 percent of the Invested Amount and 

                               61           
<PAGE>
the Certificateholders' Interest continues to be materially adversely 
affected during such period, then the Trustee or 50 percent of the 
Certificateholders' Interest of any class may give notice to the Transferor 
(and to the Trustee in the latter instance) declaring that a Pay Out Event 
has occurred, thereby commencing the Early Amortization Period; provided, 
however, that a Pay Out Event will not be deemed to have occurred as 
aforesaid if the Transferor has accepted a reassignment of the affected 
Receivables during such period in accordance with the Pooling and Servicing 
Agreement. See "--Pay Out Events." 

   It is not required or anticipated that the Trustee will make any initial 
or periodic general examination of the Receivables or any records relating to 
the Receivables for the purpose of establishing the presence or absence of 
defects or compliance with the Transferor's representations and warranties or 
for any other purpose. The Servicer, however, will deliver to the Trustee on 
or before March 31 of each year an opinion of counsel with respect to the 
validity of the security interest of the Trust in and to the Receivables and 
certain other components of the Trust. 

CERTAIN COVENANTS 

   Pursuant to the Pooling and Servicing Agreement, the Transferor covenants 
that, among other things, subject to specified exceptions and limitations, 
(i) it will take no action to cause any Receivable to be evidenced by any 
instruments or to be anything other than an account, general intangible, or 
chattel paper, except in connection with the enforcement or collection of a 
Receivable, (ii) except for the conveyances under the Pooling and Servicing 
Agreement, it will not sell any Receivable or grant a lien (other than a 
Permitted Lien) on any Receivable, (iii) in the event it receives a 
collection on any Receivables, it will deposit such collections to the 
Collection Account within two business days, (iv) it will notify the Trust 
promptly after becoming aware of any lien on any Receivable other than 
Permitted Liens, (v) it will take all actions necessary to enforce its rights 
and claims under the Purchase Agreement, (vi) it will promptly provide the 
Trustee any notices, reports or certificates given or delivered under the 
Purchase Agreement and (vii) except as permitted by the Pooling and Servicing 
Agreement, it will not commingle its assets with those of Direct Merchants 
Bank or Metris or any affiliate thereof. 

ELIGIBLE ACCOUNTS 

   As of the Initial Closing Date (or, with respect to Additional Accounts, 
on the date of creation thereof, or, with respect to Supplemental Accounts, 
as of the date the Receivables arising in such Accounts are designated for 
inclusion in the Trust), each revolving credit consumer credit card account 
owned by a Credit Card Originator and having the following characteristics 
shall be an Eligible Account (each, an "Eligible Account"): (a) which is 
payable in Dollars, (b) the Obligor on which has provided, as its initial 
billing address, an address located in the United States or its territories 
or possessions or a United States military address, (c) which has not been 
identified by a Credit Card Originator in its computer files as stolen or 
lost, (d) which is not at the time of transfer to the Trust sold or pledged 
to any other party and which does not have Receivables which, at the time of 
transfer to the Trust, are sold or pledged to any other party (provided that 
Receivables which were sold or pledged prior to the Closing Date, but were 
repurchased free of all liens or where all liens were released prior to the 
sale hereunder, shall not be disqualified under this clause (d)), and (e) the 
Receivables in which the Credit Card Originator has not charged off in its 
customary and usual manner for charging off Receivables in such Accounts as 
of the Initial Closing Date (or, with respect to Additional Accounts, as of 
the date the Receivables of such Accounts are first designated for inclusion 
in the Trust) unless such Account is subsequently reinstated. 

ELIGIBLE RECEIVABLES 

   Each Receivable that satisfies each of the following criteria shall be an 
Eligible Receivable (each, an "Eligible Receivable"): (a) arises under an 
Account, (b) it is not sold or pledged to any other party, (c) it constitutes 
an "account," "chattel paper" or a "general intangible" as each are defined 
in Article 9 of the UCC as then in effect in each Relevant UCC State, (d) it 
is at the time of its transfer to the Trust the legal, valid and binding 
obligation of, or is guaranteed by, a Person who is competent to enter into a 
contract and incur debt and is enforceable against such person in accordance 
with its terms, (e) it was 

                               62           
<PAGE>
created or acquired in compliance, in all material respects, with all 
Requirements of Law applicable to the Credit Card Originator and pursuant to 
a Contract that complies, in all material respects, with all Requirements of 
Law applicable to the Credit Card Originator (including without limitation, 
laws, rules and regulations relating to truth in lending, usury, fair credit 
billing, fair credit reporting, equal credit opportunity and fair debt 
collection practices), (f) all material consents, licenses, or authorizations 
of, or registrations with, any Governmental Authority required to be obtained 
or given in connection with the creation of such Receivable or the execution, 
delivery, creation, and performance of the related Contract have been duly 
obtained or given and are in full force and effect as of the date of the 
creation of such Receivables and (g) immediately prior to giving effect to 
the sale, the Transferor or the Trust will have good and marketable title 
free and clear of all liens and security interests arising under or through 
the Transferor (other than Permitted Liens). 

ADDITION OF TRUST ASSETS 

   During the period from the Initial Closing Date through May 31, 1996 and 
during the period from June 7, 1996 through November 5, 1996 all accounts 
which met the definition of Additional Accounts were automatically included 
as Accounts (such accounts, "Automatic Additional Accounts") from and after 
the date upon which such Automatic Additional Accounts were created and all 
Receivables in such Automatic Additional Accounts, whether such Receivables 
were then existing or thereafter created, were transferred automatically to 
the Trust upon purchase by the Transferor. The Transferor has elected to 
suspend the automatic inclusion in Accounts of Automatic Additional Accounts 
until a date (the "Restart Date") to be identified in writing by the 
Transferor, at its option, to the Trustee, the Servicer and each Rating 
Agency at least 10 days prior to such Restart Date. On and prior to the 
Restart Date, the Transferor may, by giving ten business days' notice to the 
Trustee and each Rating Agency, but will not be obligated to, designate from 
time to time additional credit card accounts ("Supplemental Accounts") to be 
included as Accounts. The Transferor has periodically designated Supplemental 
Accounts to be included as Accounts and intends, although no assurance can be 
given, to continue to designate additional Supplemental Accounts to be 
included as Accounts. In addition, prior to the Restart Date, if (i) on the 
tenth business day prior to any Determination Date, the Transferor Interest 
for the related Monthly Period is less than the Minimum Transferor Interest, 
the Transferor will designate Supplemental Accounts to be included as 
Accounts in a sufficient amount such that the Transferor Interest as a 
percentage of the Aggregate Principal Receivables for such Monthly Period 
after giving effect to such addition is at least equal to the Minimum 
Transferor Interest or (ii) on any Record Date, the Aggregate Principal 
Receivables are less than the Minimum Aggregate Principal Receivables, the 
Transferor is required to designate Supplemental Accounts to be included as 
Accounts in a sufficient amount such that the Aggregate Principal Receivables 
will be equal to or greater than the Minimum Aggregate Principal Receivables. 
Receivables from such Supplemental Accounts shall be transferred to the Trust 
on or before the tenth business day following such Record Date. On any day on 
which the Receivables in Supplemental Accounts are to be transferred to the 
Trust, the Receivables in such Accounts shall be included as Eligible 
Receivables if they satisfy the requirements of the definition of "Eligible 
Receivables." 

   The Transferor has conveyed, and will continue to convey, to the Trust all 
Receivables arising under the Accounts, including all Supplemental Accounts 
and Automatic Additional Accounts, from time to time until the termination of 
the Trust. 

   The Transferor intends to designate Supplemental Accounts to be included 
as Accounts on or about November 28, 1997. The aggregate amount of the 
Receivables to be transferred to the Trust in such Supplemental Accounts is 
expected to be approximately $70,000,000. The Transferor expects to designate 
Supplemental Accounts to be included as Accounts in subsequent periods, 
including December 1997 and the first quarter of 1998. 

   The Transferor agrees that any such transfer of Receivables from 
Supplemental Accounts will be subject to the satisfaction of the following 
conditions: (i) on or before the fifth business day prior to the Addition 
Date with respect to required additions and on or before the twentieth 
business day prior to the Addition Date with respect to optional additions 
(as applicable, the "Notice Date"), the Transferor shall give the Trustee, 
each Rating Agency and the Servicer written notice that such Supplemental 
Accounts 

                               63           
<PAGE>
will be included, which notice will specify the approximate aggregate amount 
of the Receivables to be transferred; (ii) on or before the applicable 
Addition Date, the Transferor will have delivered to the Trustee a written 
assignment (the "Assignment") and the Transferor will have indicated in its 
computer files that the Receivables created in connection with the 
Supplemental Accounts have been transferred to the Trust and, within five 
business days thereafter, the Transferor will have delivered to the Trustee 
or the bailee of the Trustee a computer file or microfiche list containing a 
true and complete list of all Supplemental Accounts, identified by account 
number and the Principal Receivables in such Supplemental Accounts, as of the 
Addition Date, which computer file or microfiche list will be as of the date 
of such Assignment incorporated into and made a part of such Assignment; 
(iii) the Transferor will represent and warrant that (x) no selection 
procedure that is materially adverse to the interests of holders of the 
Investor Certificates was used in selecting the Supplemental Accounts and (y) 
as of the applicable Addition Date, the Transferor is not insolvent and will 
not be rendered insolvent upon the transfer of Receivables to the Trust; (iv) 
the Transferor will represent and warrant that, as of the Addition Date, the 
Assignment constitutes either (x) a valid transfer and assignment to the 
Trust of all right, title and interest of the Transferor in and to the 
Receivables then existing and thereafter created and arising in connection 
with the Accounts and any accounts that meet the definition of Additional 
Accounts, and the proceeds thereof or (y) a grant of a security interest (as 
defined in the UCC as in effect in the Relevant UCC State) in such property 
to the Trust, which is enforceable with respect to then existing Receivables 
of the Supplemental Accounts and the proceeds thereof upon the conveyance of 
such Receivables to the Trust, and which will be enforceable with respect to 
the Receivables thereafter created in respect of Supplemental Accounts 
conveyed on such Addition Date and the proceeds thereof upon such creation, 
and (z) if the Assignment constitutes the grant of a security interest to the 
Trust in such property, upon the filing of a financing statement with respect 
to such Supplemental Accounts and in the case of the Receivables thereafter 
created in such Supplemental Accounts and the proceeds thereof, upon such 
creation, the Trust will have a first priority perfected security interest in 
such property, except for Permitted Liens; (v) the Transferor will deliver to 
the Trustee an officer's certificate confirming the items set forth in clause 
(ii) above; (vi) the Transferor will deliver to the Trustee an opinion of 
counsel with respect to the Trust's security interest in the Receivables in 
the Supplemental Accounts (with a copy to the Rating Agencies); and (vii) the 
Transferor will have received written notice from the Rating Agencies that 
the inclusion of such accounts as Supplemental Accounts will not result in 
the reduction or withdrawal of its then existing rating of any class of any 
Series of Investor Certificates then issued and outstanding and will have 
delivered such notice to the Trustee. 

   On and after the Restart Date, Automatic Additional Accounts will be 
deemed to be Accounts the Receivables of which will be designated for 
inclusion in the Trust if, unless each Rating Agency otherwise consents, the 
following conditions are met: the number of Accounts the Receivables of which 
are automatically designated to be included in the Trust since (x) the first 
day of the eleventh preceding Monthly Period minus the number of Accounts of 
the type described in clause (ii) of the definition of "Approved Account" 
which have been added on the initial day of the addition of such type of 
Account pursuant to such clause (ii) since the first day of such eleventh 
preceding Monthly Period minus any Accounts designated to have their 
Receivables removed from the Trust in accordance with the terms of the 
Pooling and Servicing Agreement ("Removed Accounts") since the first day of 
such eleventh preceding Monthly Period will not exceed 20 percent of the 
number of Accounts on the first day of such eleventh preceding Monthly 
Period, and (y) the first day of the second preceding Monthly Period minus 
the number of Accounts of the type described in clause (ii) of the definition 
of "Approved Accounts" which have been added on the initial day of the 
addition of such type of Account pursuant to such clause (ii) since the first 
day of such second preceding Monthly Period minus any Removed Accounts 
removed since the first day of such second preceding Monthly Period will not 
exceed 15 percent of the number of Accounts on the first day of such second 
preceding Monthly Period. The automatic addition of Receivables in new 
Accounts may be subject to additional conditions specified from time to time 
by the Rating Agencies. 

COLLECTION AND OTHER SERVICING PROCEDURES 

   Pursuant to the Pooling and Servicing Agreement, the Servicer is 
responsible for servicing, enforcing, and administering the Receivables and 
collecting payments due thereunder in accordance with its usual 

                               64           
<PAGE>
and customary servicing procedures and the Credit and Collection Policy. 
Servicing functions to be performed with respect to the Receivables include 
statement processing and mailing, collecting and recording payments, 
investigating payment delinquencies, and communicating with cardholders. See 
"Direct Merchants Bank's Credit Card Activities--Delinquency, Losses and 
Collections." Managerial functions to be performed by the Servicer on behalf 
of the Trust include maintaining books and records with respect to the 
foregoing and other matters pertinent to the Receivables, assisting the 
Trustee with any inspections of such books and records by the Trustee 
pursuant to the Pooling and Servicing Agreement, preparing and delivering the 
monthly and annual statements described in "--Reports to Certificateholders," 
and causing a firm of independent public accountants to prepare and deliver 
the annual reports described in "--Evidence as to Compliance." 

DISCOUNT OPTION 

   Pursuant to the Pooling and Servicing Agreement, the Transferor may 
designate a specified fixed or floating percentage (the "Discount 
Percentage") (initially zero percent) of the amount of Receivables arising in 
the Accounts on and after the date of such designation that would otherwise 
be treated as Principal Receivables to be treated as Finance Charge 
Receivables (the "Discount Option Receivables"). The circumstances under 
which the Transferor may exercise its option to discount Principal 
Receivables may include a time when the Portfolio Yield is declining and 
Principal Receivables are available in sufficient quantity to allow for such 
discounting. The Transferor may, without notice to or consent of the 
Certificateholders, from time to time, increase (subject to the limitations 
described below), reduce or eliminate the Discount Percentage for Discount 
Option Receivables arising in the Accounts on and after the date of such 
change. The Transferor must provide 15 days' prior written notice to the 
Servicer, the Trustee and each Rating Agency of any such increase, reduction 
or elimination, and such increase, reduction or elimination will become 
effective on the date specified therein only if (a) the Transferor reasonably 
believes that such increase, reduction or elimination will not at the time of 
its occurrence cause a Pay Out Event, or an event which with notice or the 
lapse of time would constitute a Pay Out Event, to occur with respect to any 
Series and (b) the Transferor and the Trustee shall have received written 
notice from each Rating Agency that such change will not cause such Rating 
Agency to reduce or withdraw its then current rating of the investor 
certificates. After the date on which the Transferor's exercise of its 
discount option takes effect and with respect to Receivables generated on and 
after such date, Collections in an amount equal to the product of (i) a 
fraction the numerator of which is the amount of Discount Option Receivables 
and the denominator of which is the amount of all of the Principal 
Receivables (including Discount Option Receivables) at the end of the prior 
date of processing, (ii) Collections of Principal Receivables, prior to any 
reduction for Finance Charge Receivables which are Discount Option 
Receivables, received on such date of processing, and (iii) a fraction the 
numerator of which is the aggregate amount of Principal Receivables arising 
on each date of processing falling on or after the date on which the 
Transferor exercises its discount option and the denominator of which is the 
aggregate Principal Receivables on such date of processing, will be deemed 
Collections of Finance Charge Receivables and will be applied accordingly. 
Any such designation would result in an increase in the amount of Finance 
Charge Receivables and a corresponding increase in the Portfolio Yield, a 
reduction in the amount of Principal Receivables in the Trust and a reduction 
in the Transferor Interest and therefore the effect on Certificateholders 
will be to decrease the likelihood of a Pay Out Event based upon a reduction 
of the average Portfolio Yield for any designated period to a rate below the 
average Base Rate for such period while increasing the likelihood that the 
Transferor will be required to add Principal Receivables to the Trust and, 
because of the reduction in the aggregate amount of Principal Receivables 
which, if additional Principal Receivables were not available at such time, 
could cause the occurrence of a Pay Out Event. Unless otherwise specified, 
all references herein to Principal Receivables or Finance Charge Receivables, 
or Collections with respect thereto, are references to such Receivables, or 
Collections with respect thereto, as defined above after application of the 
Discount Percentage. 

TRUST ACCOUNTS 

   The Trustee has established and maintains with a Qualified Institution in 
the name of the Trust, for the benefit of the Certificateholders, three 
separate accounts, each in a segregated trust account, 

                               65           
<PAGE>
consisting of an "Interest Funding Account," and a "Principal Account" and a 
"Payment Reserve Account" (collectively, the "Trust Accounts"). The Trustee 
has also established a "Distribution Account" for the benefit of the 
certificateholders of each Series which is a non-interest bearing segregated 
demand deposit account established with a Qualified Institution. The Servicer 
has established and maintains, in the name of the Trust, for the benefit of 
certificateholders of all Series, a "Collection Account," which is a 
segregated account established by and maintained by the Servicer with a 
Qualified Institution. A "Qualified Institution" is a depository institution, 
which may include the Trustee, organized under the laws of the United States 
or any one of the states thereof, which at all times has a short-term rating 
of P-1 by Moody's and of A-1+ by Standard & Poor's or long-term unsecured 
debt obligation (other than such obligation the rating of which is based on 
collateral or on the credit of a person other than such institution or trust 
company) rating of at least Aaa by Moody's and of AAA by Standard & Poor's 
and deposit insurance provided by the FDIC, or a depository institution, 
which may include the Trustee, which is acceptable to the Rating Agencies; 
provided, however, that no such rating shall be required of an institution 
which shall have corporate trust powers and which maintains the Collection 
Account, any principal account, any interest funding account or any other 
account maintained for the benefit of Certificateholders as a fully 
segregated trust account with the trust department of such institution which 
is rated at least Baa3 by Moody's. Funds in the Trust Accounts will be 
invested, in (a) negotiable instruments or securities represented by 
instruments in bearer or registered form which evidence (i) obligations of or 
fully guaranteed by the United States of America; (ii) time deposits, 
promissory notes, or certificates of deposit of any depository institution or 
trust company; provided, however, that at the time of the Trust's investment 
or contractual commitment to invest therein, the certificates of deposit or 
short-term deposits of such depository institution or trust company shall 
have a credit rating from Standard & Poor's of A-1+ and from Moody's of P-1; 
(iii) commercial paper having, at the time of the Trust's investment or 
contractual commitment to invest therein, a rating from Standard & Poor's of 
A-1+ and from Moody's of P-1; (iv) banker's acceptances issued by any 
depository institution or trust company described in clause (a)(ii) above; 
and (v) investments in money market funds rated AAA-m or AAA-mg by Standard & 
Poor's and Aaa by Moody's or otherwise approved in writing by Moody's and 
Standard & Poor's; (b) time deposits and demand deposits in the name of the 
Trust or the Trustee in any depository institution or trust company referred 
to in clause (a)(ii) above; (c) securities not represented by an instrument 
that are registered in the name of the Trustee or its nominee (which may not 
be Metris or an affiliate) upon books maintained for that purpose by or on 
behalf of the issuer thereof and identified on books maintained for that 
purpose by the Trustee as held for the benefit of the Trust or the 
Certificateholders, and consisting of (x) shares of an open end diversified 
investment company which is registered under the Investment Company Act which 
(i) invests its assets exclusively in obligations of or guaranteed by the 
United States of America or any instrumentality or agency thereof having in 
each instance a final maturity date of less than one year from their date of 
purchase or other Cash Equivalents, (ii) seeks to maintain a constant net 
asset value per share, (iii) has aggregate net assets of not less than 
$100,000,000 on the date of purchase of such shares and (iv) which each 
Rating Agency designates in writing will not result in a withdrawal or 
downgrading of its then current rating of any Series rated by it or (y) 
Eurodollar time deposits of a depository institution or trust company that 
are rated A-1+ by Standard & Poor's and P-1 by Moody's; provided, however, 
that at the time of the Trust's investment or contractual commitment to 
invest therein, the Eurodollar deposits of such depositary institution or 
trust company shall have a credit rating from Standard & Poor's of A-1+ and 
P-1 by Moody's; (d) a guaranteed investment contract (guaranteed as to timely 
payment) which each Rating Agency designates in writing will not result in a 
withdrawal or downgrading of its then current rating of any Series rated by 
it; (e) repurchase agreements transacted with either (i) an entity subject to 
the Bankruptcy Code, provided, however, that (A) the term of the repurchase 
agreement is consistent with the requirements with regard to the maturity of 
Cash Equivalents specified herein or in the applicable Supplement for the 
applicable account or is due on demand, (B) the Trustee or a third party 
acting solely as agent for the Trustee has possession of the collateral, (C) 
the Trustee on behalf of the Trust has a perfected first priority security 
interest in the collateral, (D) the market value of the collateral is 
maintained at the requisite collateral percentage of the obligation in 
accordance with standards of the Rating Agencies, (E) the failure to maintain 
the requisite collateral level will obligate the Trustee to liquidate the 
collateral as promptly as practicable upon instructions from the Servicer, 
(F) the securities subject to the repurchase agreement are 

                               66           
<PAGE>
either obligations of, or fully guaranteed as to principal and interest by, 
the United States of America or any instrumentality or agency thereof, 
certificates of deposit or banker's acceptances and (G) the securities 
subject to the repurchase agreement are free and clear of any third party 
lien or claim, or (ii) a financial institution insured by the FDIC, or any 
broker-dealer with "retail-customers" that is under the jurisdiction of the 
Securities Investors Protection Corporation ("SIPC"), provided, however, that 
(A) the market value of the collateral is maintained at the requisite 
collateral percentage of the obligation in accordance with the standards of 
the Rating Agencies, (B) the Trustee or a third party (with a rating from 
Moody's and Standard & Poor's of P-1 and A-1+, respectively) acting solely as 
agent for the Trustee has possession of the collateral, (C) the collateral is 
free and clear of third party liens and, in the case of an SIPC broker, was 
not acquired pursuant to a repurchase or reverse repurchase agreement and (D) 
the failure to maintain the requisite collateral percentage will obligate the 
Trustee to liquidate the collateral upon instructions from the Servicer; 
provided, however, that at the time of the Trust's investment or contractual 
commitment to invest in any repurchase agreement the short-term deposits or 
commercial paper rating of such entity or institution in subsections (i) and 
(ii) above shall have a credit rating of P-1 or A-1+ or their equivalent from 
each Rating Agency; and (f) any other investment if each Rating Agency 
confirms in writing that such investment will not adversely affect its then 
current rating of the Investor Certificates (such investments, "Cash 
Equivalents"). Any earnings (net of losses and investment expenses) on funds 
in the Interest Funding Account and the Principal Account will be paid to the 
Transferor. The Servicer has the revocable power to withdraw funds from the 
Collection Account, and to instruct the Trustee to make withdrawals and 
payments from the Interest Funding Account and the Principal Account, in each 
case for the purpose of making deposits and distributions required under the 
Pooling and Servicing Agreement, including the deposits and distributions 
described in "--Application of Collections." The agent making payments to the 
Certificateholders (the "Paying Agent") has the revocable power to withdraw 
funds from the Distribution Account for the purpose of making distributions 
to Certificateholders. The Paying Agent initially will be The Bank of New 
York. 

PRINCIPAL FUNDING ACCOUNT 

   Pursuant to the Series 1997-2 Supplement, the Servicer will establish and 
maintain with a Qualified Institution a principal funding account as a 
segregated trust account held for the benefit of the Certificateholders (the 
"Principal Funding Account"). During the Accumulation Period, the Trustee at 
the direction of the Servicer will transfer from the Principal Account to the 
Principal Funding Account collections in respect of Principal Receivables 
(other than Reallocated Principal Collections) and Shared Principal 
Collections from other Series, if any, allocated to the Certificates as 
described herein under "--Application of Collections." 

   Funds on deposit in the Principal Funding Account will be invested by the 
Trustee at the direction of the Servicer in Cash Equivalents maturing no 
later than the following Transfer Date. Investment earnings (net of 
investment losses and expenses) on funds on deposit in the Principal Funding 
Account (the "Principal Funding Account Investment Proceeds") during the 
Accumulation Period will be applied on each Transfer Date to the extent of 
the Covered Amount as if such amount were Available Series Finance Charge 
Collections on the last business day of the preceding Monthly Period. If, for 
any Interest Accrual Period, the Principal Funding Account Investment 
Proceeds are less than an amount equal to the Covered Amount, the amount of 
such deficiency will be paid from the Accumulation Period Reserve Account to 
the extent of the Available Reserve Account Amount and applied on the 
applicable Transfer Date as if such amount were Available Series Finance 
Charge Collections on the last business day of the preceding Monthly Period. 

EXCESS FUNDING ACCOUNT 

   The Trustee has established and will maintain in the name of the Trust, 
for the benefit of the certificateholders of all Series, an "Excess Funding 
Account" which is a segregated account established by and maintained by the 
Servicer with a Qualified Institution. At any time during which no Series is 
in an amortization period (including any accumulation period or early 
amortization period), or for a Series in amortization, the principal account, 
if any, is fully funded for an applicable period, and the Transferor 

                               67           
<PAGE>
Interest does not exceed the Minimum Transferor Interest, funds (to the 
extent available therefor as described herein) otherwise payable to the 
Transferor will be deposited in the Excess Funding Account on any business 
day until the Transferor Interest is at least equal to the Minimum Transferor 
Interest. Funds on deposit in the Excess Funding Account may, at the option 
of the Transferor, be withdrawn and paid to the Transferor to the extent that 
on any day the Transferor Interest exceeds the Minimum Transferor Interest as 
a result of the addition of new Receivables to the Trust. Such deposits in 
and withdrawals from the Excess Funding Account may be made on a daily basis. 

   Any funds on deposit in the Excess Funding Account at the beginning of the 
Amortization Period will be deposited in the Principal Account as part of 
Class A Principal, Class B Principal, or Class C Principal, as applicable, 
for any Distribution Date. In the event that more than one Series begins its 
accumulation period or amortization period at the same time, amounts on 
deposit in the Excess Funding Account will be paid out to each such Series 
pro rata based on the aggregate invested amount of each such Series. In 
addition, no funds allocated to investor certificates will be deposited in 
the Excess Funding Account during any amortization period (including any 
accumulation period or early amortization period) for any Series until the 
Principal Funding Account for such Series for such Distribution Date has been 
fully funded or the investor certificates of such Series have been paid in 
full. 

   Funds on deposit in the Excess Funding Account will be invested by the 
Trustee at the direction of the Transferor in Cash Equivalents. On each 
Distribution Date, all net investment income earned on amounts in the Excess 
Funding Account since the preceding Distribution Date will be withdrawn from 
the Excess Funding Account and treated as Finance Charge Collections. 

PRE-FUNDING ACCOUNT 

   The Servicer will establish and maintain in the name of the Trustee, on 
behalf of the Trust, the Pre-Funding Account. The Pre-Funding Account will be 
established and maintained with the trust department of The Bank of New York. 
Funds on deposit in the Pre-Funding Account will be withdrawn and paid to the 
Transferor to the extent of any increases in the Invested Amount during the 
Funding Period as a result of an increase in the amount of Receivables in the 
Trust in accordance with the Series 1997-2 Supplement. Following the 
occurrence of a Pay Out Event during the Funding Period, the amounts 
remaining on deposit in the Pre-Funding Account, will be payable as principal 
first to the Class A Certificateholders until the Class A Invested Amount is 
paid in full and then to the Class B Certificateholders until the Class B 
Invested Amount is paid in full and then to the Class C Certificateholders 
until the Class C Invested Amount is paid in full. Should the Pre-Funded 
Amount be greater than zero on the first day of the March 1998 Monthly 
Period, such amount will be deposited in the Excess Funding Account. The 
percentage of the assets of the Trust represented by amounts on deposit in 
the Pre-Funding Account and the percentage of the assets of the Trust 
represented by amounts on deposit in the Pre-Funding Account allocated to any 
Class of the Certificates will not exceed 25 percent. The underwriting 
standards for Receivables transferred to the Trust during the period in which 
the Pre-Funding Account is funded will be the same as those described in 
"Direct Merchants Bank's Credit Card Activities--New Account Underwriting." 

   All amounts on deposit in the Pre-Funding Account will be invested by the 
Trustee at the direction of the Servicer in Cash Equivalents that would not 
require registration of the Trust as an investment company under the 
Investment Company Act. On each Transfer Date with respect to the Funding 
Period, all investment income (net of investment losses and expenses) earned 
on amounts in the Pre-Funding Account since the preceding Transfer Date will 
be applied as if such amount were Available Series Finance Charge Collections 
on the last business day of the preceding Monthly Period. 

ACCUMULATION PERIOD RESERVE ACCOUNT 

   Pursuant to the Series 1997-2 Supplement, the Servicer will establish and 
maintain with a Qualified Institution an accumulation period reserve account 
as a segregated trust account held for the benefit of the Certificateholders 
(the "Accumulation Period Reserve Account"). The Accumulation Period Reserve 
Account is established to assist with the subsequent distribution of interest 
on the Class A Certificates, 

                               68           
<PAGE>
Class B Certificates and Class C Certificates during the Accumulation Period. 
On each business day from and after the Reserve Account Funding Date, but 
prior to the termination of the Accumulation Period Reserve Account, the 
Trustee, acting pursuant to the Servicer's instructions, will apply Available 
Series Finance Charge Collections allocated to the Certificates (to the 
extent described below under "--Application of Collections--Payment of Fees, 
Interest and Other Items") to increase the amount on deposit in the 
Accumulation Period Reserve Account (to the extent such amount is less than 
the Required Reserve Account Amount). The "Reserve Account Funding Date" will 
be the first day of the third Monthly Period prior to the commencement of the 
Accumulation Period, or such earlier date as the Servicer may determine. The 
"Required Reserve Account Amount" for any date on or after the Reserve 
Account Funding Date will be equal to (a) 0.5 percent of the sum of the Class 
A Invested Amount, the Class B Invested Amount and the Class C Invested 
Amount or (b) any other amount designated by the Transferor; provided, that 
if such designation is of a lesser amount, the Transferor shall have provided 
the Servicer and the Trustee with evidence that the Rating Agency Condition 
has been satisfied and the Transferor shall have delivered to the Trustee a 
certificate of an authorized officer to the effect that, based on the facts 
known to such officer at such time, in the reasonable belief of the 
Transferor, such designation will not cause a Pay Out Event or an event that, 
after giving of notice or the lapse of time, would cause a Pay Out Event to 
occur with respect to Series 1997-2. 

   Provided that the Accumulation Period Reserve Account has not terminated 
as described below, all amounts on deposit in the Accumulation Period Reserve 
Account on any Transfer Date (after giving effect to any deposits to, or 
withdrawals from, the Accumulation Period Reserve Account to be made on such 
Transfer Date) will be invested by the Trustee at the direction of the 
Servicer in Cash Equivalents maturing no later than the following Transfer 
Date. The interest and other investment income (net of investment expenses 
and losses) earned on such investments will be retained in the Accumulation 
Period Reserve Account (to the extent the amount on deposit therein is less 
than the Required Reserve Account Amount) or applied on each Transfer Date as 
if such amount were Available Series Finance Charge Collections on the last 
business day of the preceding Monthly Period. 

   On or before each Transfer Date with respect to the Accumulation Period 
and on the first Transfer Date with respect to the Early Amortization Period, 
a withdrawal will be made from the Accumulation Period Reserve Account, and 
the amount of such withdrawal will be applied as if such amount were 
Available Series Finance Charge Collections on the last business day of the 
preceding Monthly Period, in an amount equal to the lesser of (a) the 
Available Reserve Account Amount with respect to such Transfer Date and (b) 
the excess, if any, of (i) the product of (x) a fraction the numerator of 
which is the actual number of days in the related Interest Accrual Period and 
the denominator of which is 360, (y) the weighted average of the Class A 
Certificate Rate, the Class B Certificate Rate and the Class C Certificate 
Rate (in effect for such Interest Accrual Period) and (z) the Principal 
Funding Account Balance as of the last day of the Monthly Period preceding 
the Monthly Period in which such Interest Accrual Periods ends (the "Covered 
Amount") over (ii) the Principal Funding Account Investment Proceeds with 
respect to such Transfer Date. On each Transfer Date, the amount available to 
be withdrawn from the Accumulation Period Reserve Account (the "Available 
Reserve Account Amount") will be equal to the lesser of the amount on deposit 
in the Accumulation Period Reserve Account (before giving effect to any 
withdrawal from the Accumulation Period Reserve Account on such Transfer 
Date) and the Required Reserve Account Amount for such Transfer Date. 

   The Accumulation Period Reserve Account will be terminated following the 
earliest to occur of (a) the termination of the Trust pursuant to the Pooling 
and Servicing Agreement, (b) the date on which the Invested Amount is paid in 
full, (c) if the Accumulation Period has not commenced, the occurrence of a 
Pay Out Event with respect to the Certificates and (d) if the Accumulation 
Period has commenced, the earlier of the first Transfer Date with respect to 
the Early Amortization Period and the Expected Final Payment Date. Upon the 
termination of the Accumulation Period Reserve Account, all amounts on 
deposit therein (after giving effect to any withdrawal from the Accumulation 
Period Reserve Account on such date as described above) will be applied as if 
they were Available Series Finance Charge Collections. 

ALLOCATION PERCENTAGES 

   Pursuant to the Pooling and Servicing Agreement, during each Monthly 
Period the Servicer will allocate among the Class A Certificateholders' 
Interest, the Class B Certificateholders' Interest, the Class 

                               69           
<PAGE>
C Certificateholders' Interest, the Class D Certificateholders' Interest, the 
interest of the holders of the Previously Issued Series, the Transferor 
Interest and the holders of the other Series issued and outstanding from time 
to time pursuant to the Pooling and Servicing Agreement and applicable 
Supplements all Finance Charge Collections and all Principal Collections and 
the amount of all Defaulted Receivables. Finance Charge Collections will be 
allocated prior to the commencement of an Early Amortization Period and the 
amount of Defaulted Receivables will be allocated at all times, and Principal 
Collections will be allocated during the Revolving Period to the Class A 
Certificateholders' Interest, the Class B Certificateholders' Interest, the 
Class C Certificateholders' Interest and the Class D Certificateholders' 
Interest, based on the percentage equivalent of a fraction the numerator of 
which is the Class A Adjusted Invested Amount, the Class B Adjusted Invested 
Amount, the Class C Adjusted Invested Amount, or the Class D Invested Amount, 
respectively, at the end of the preceding business day and the denominator of 
which is the greater of (a) the sum of the aggregate amount of Principal 
Receivables and amounts on deposit in the Excess Funding Account as of the 
end of the preceding business day and (b) the sum of the numerators for all 
classes of all Series then outstanding used to calculate the applicable 
allocation percentage (the "Class A Floating Allocation Percentage," the 
"Class B Floating Allocation Percentage," the "Class C Floating Allocation 
Percentage" and the "Class D Floating Allocation Percentage," respectively; 
the sum of all such percentages, the "Floating Allocation Percentage"). 
During the Revolving Period, all Principal Collections allocable to the 
Certificates will be allocated and paid to te Transferor (except for 
collections applied as Reallocated Principal Collections and Shared Principal 
Collections paid to the holders of certificates of other Series, if any, and 
except for funds deposited in the Excess Funding Account). On any business 
day on or after the Amortization Period Commencement Date, Principal 
Collections will be allocated to the Certificateholders' Interest based on 
the percentage equivalent of a fraction the numerator of which is the Class A 
Invested Amount, the Class B Invested Amount, the Class C Invested Amount or 
the Class D Invested Amount, respectively, at the end of the last day of the 
Revolving Period and the denominator of which is the greater of (a) the sum 
of the aggregate amount of Principal Receivables and the amounts on deposit 
in the Excess Funding Account at the end of the preceding business day and 
(b) the sum of the numerators used to calculate the allocation percentages 
with respect to Principal Collections for all Series (the "Class A 
Fixed/Floating Allocation Percentage," the "Class B Fixed/Floating Allocation 
Percentage," the "Class C Fixed/Floating Allocation Percentage," and the 
"Class D Fixed/Floating Allocation Percentage," respectively; the sum of all 
such percentages the "Fixed/Floating Allocation Percentage"). Finance Charge 
Collections will be allocated on and after the date on which a Pay Out Event 
is deemed to occur to the Certificateholders' Interest based on the 
Fixed/Floating Allocation Percentage. On and after the date on which a 
Defeasance occurs with respect to the Certificates, each of the allocation 
percentages specified above with respect to the Certificates will be zero. 
See "--Defeasance." 

   The term "Transferor Percentage" means (a) when used with respect to (i) 
Principal Collections during the Revolving Period and (ii) Finance Charge 
Collections and the amount of Defaulted Receivables at all times, 100 percent 
minus the sum of the Floating Allocation Percentage and the floating 
allocation percentages for all other Series and (b) when used with respect to 
Principal Collections during the Amortization Period, 100 percent minus the 
sum of the Fixed/Floating Allocation Percentage and the allocation 
percentages used with respect to Principal Collections for all other Series. 

   As used herein: (i) the term "Class A Invested Amount" means an amount 
equal to (a) the Class A Initial Invested Amount less the Class A Percentage 
of the initial deposit to the Pre-Funding Account plus the Class A Percentage 
of any withdrawals from the Pre-Funding Account during the Funding Period in 
connection with the addition of Receivables to the Trust and the deposit of 
the amounts in the Pre-Funding Account at the end of the Funding Period into 
the Excess Funding Account, minus (b) the aggregate amount of principal 
payments (except principal payments made from the Pre-Funding Account) made 
to Class A Certificateholders through and including such date, and minus (c) 
the aggregate amount of Class A Investor Charge-Offs for all prior 
Distribution Dates, equal to the amount by which the Class A Invested Amount 
has been reduced to fund the Investor Default Amount and the unpaid 
Adjustment Payments on all prior Distribution Dates as described under 
"--Investor Charge-Offs," plus (d) the aggregate amount of Available Series 
Finance Charge Collections, Transferor Finance Charge Collections, Excess 
Finance Charge Collections and Reallocated Principal Collections applied on 

                               70           
<PAGE>
all prior Distribution Dates for the purpose of reimbursing amounts deducted 
pursuant to the foregoing clause (c), provided, however, that the Class A 
Invested Amount may not be reduced below zero; (ii) the term "Class A 
Adjusted Invested Amount," for any date of determination, means an amount not 
less than zero equal to the then current Class A Invested Amount, minus the 
Principal Funding Account Balance on such date; (iii) the term "Class B 
Invested Amount" for any date means an amount equal to (a) the Class B 
Initial Invested Amount less the Class B Percentage of the initial deposit to 
the Pre-Funding Account plus the Class B Percentage of any withdrawals from 
the Pre-Funding Account during the Funding Period in connection with the 
addition of Receivables to the Trust and the deposit of the amounts in the 
Pre-Funding Account at the end of the Funding Period into the Excess Funding 
Account, minus (b) the aggregate amount of principal payments (except 
principal payments made from the Pre-Funding Account) made to Class B 
Certificateholders through and including such date, minus (c) the aggregate 
amount of Class B Investor Charge-Offs for all prior Distribution Dates, 
equal to the amount by which the Class B Invested Amount has been reduced to 
fund the Investor Default Amount and the unpaid Adjustment Payments on all 
prior Distribution Dates as described under "--Investor Charge-Offs," minus 
(d) the aggregate amount of Reallocated Class B Principal Collections for 
which neither the Class D Invested Amount nor the Class C Invested Amount has 
been reduced for all prior Distribution Dates, and plus (e) the aggregate 
amount of Available Series Finance Charge Collections, Transferor Finance 
Charge Collections, Excess Finance Charge Collections, Reallocated Class C 
Principal Collections, Reallocated Class D Principal Collections and certain 
other amounts applied on all prior Distribution Dates for the purpose of 
reimbursing amounts deducted pursuant to the foregoing clauses (c) and (d), 
provided, however; that the Class B Invested Amount may not be reduced below 
zero; (iv) the term "Class B Adjusted Invested Amount," for any date of 
determination, means an amount not less than zero equal to the then current 
Class B Invested Amount minus the excess, if any, of the Principal Funding 
Account Balance over the Class A Invested Amount on such date of 
determination; (v) the term "Class C Invested Amount" for any date means an 
amount equal to (a) the Class C Initial Invested Amount less the Class C 
Percentage of the initial deposit to the Pre-Funding Account plus the Class C 
Percentage of any withdrawals from the Pre-Funding Account during the Funding 
Period in connection with the addition of Receivables to the Trust and the 
deposit of the amounts in the Pre-Funding Account at the end of the Funding 
Period into the Excess Funding Account, minus (b) the aggregate amount of 
principal payments (except principal payments made from the Pre-Funding 
Account) made to Class C Certificateholders through and including such date, 
minus (c) the aggregate amount of Class C Investor Charge-Offs for all prior 
Distribution Dates, equal to the amount by which the Class C Invested Amount 
has been reduced to fund the Investor Default Amount and the unpaid 
Adjustment Payments on all prior Distribution Dates as described under 
"--Investor Charge-Offs," minus (d) the aggregate amount of Reallocated Class 
C Principal Collections and Reallocated Class B Principal Collections for 
which the Class D Invested Amount has not been reduced for all prior 
Distribution Dates, and plus (e) the aggregate amount of Available Series 
Finance Charge Collections, Transferor Finance Charge Collections, Excess 
Finance Charge Collections, Reallocated Class D Principal Collections, and 
certain other amounts applied on all prior Distribution Dates for the purpose 
of reimbursing amounts deducted pursuant to the foregoing clauses (c) and 
(d), provided, however, that the Class C Invested Amount may not be reduced 
below zero; (vi) the term "Class C Adjusted Invested Amount," for any date of 
determination, means an amount not less than zero equal to the then current 
Class C Invested Amount minus the excess, if any, of the Principal Funding 
Account Balance over the sum of the Class A Invested Amount and the Class B 
Invested Amount on such date of determination; (vii) the term "Class D 
Invested Amount" means an amount equal to (a) the initial principal balance 
of the Class D Certificates, minus (b) the aggregate amount of principal 
payments made to Class D Certificateholders through and including such date, 
minus (c) the aggregate amount of Class D Investor Charge-Offs for all prior 
Distribution Dates, equal to the amount by which the Class D Invested Amount 
has been reduced to fund the Investor Default Amount and the unpaid 
Adjustment Payments on all prior Distribution Dates as described under 
"--Investor Charge-Offs," minus (d) the aggregate amount of Reallocated 
Principal Collections for all prior Distribution Dates, and plus (e) the 
aggregate amount of Finance Charge Collections, Transferor Finance Charge 
Collections, Excess Finance Charge Collections and certain other amounts 
applied on all prior Distribution Dates for the purpose of reimbursing 
amounts deducted pursuant to the foregoing clauses (c) and (d), provided, 
however, that the Class D Invested Amount may 

                               71           
<PAGE>
not be reduced below zero, (viii) the term "Stated Class D Amount" means the 
greater of (a) zero and (b) a number rounded to the nearest dollar equal to 
6.952 percent of the ABC Adjusted Invested Amount; provided, however, that in 
no event shall the Stated Class D Amount be less than $19,635,000 except that 
if the ABC Adjusted Invested Amount is equal to zero the "Stated Class D 
Amount" will be zero; and provided further that during any Early Amortization 
Period the Stated Class D Amount shall be equal to the Stated Class D Amount 
immediately preceding the commencement of the Early Amortization Period; and 
(ix) the term "Invested Amount" means the sum of the Class A Invested Amount, 
the Class B Invested Amount, the Class C Invested Amount and the Class D 
Invested Amount. 

   As a result of the Floating Allocation Percentage, Finance Charge 
Collections and the portion of Defaulted Receivables allocated to the 
Certificateholders will change each business day based on the relationship of 
the Class A Adjusted Invested Amount, the Class B Adjusted Invested Amount, 
the Class C Adjusted Invested Amount, and Class D Invested Amount to the 
total amount of Principal Receivables and amounts on deposit in the Excess 
Funding Account on the preceding business day. The numerator of the 
allocation percentages of collections of Principal Receivables allocable to 
the Class A Certificateholders, the Class B Certificateholders, the Class C 
Certificateholders and the Class D Certificateholders, however, will remain 
fixed during the Amortization Period. Collections of Principal Receivables 
allocable to the Class B Certificates are subject to possible reallocation 
for the benefit of the Class A Certificateholders; collections of Principal 
Receivables allocable to the Class C Invested Amount are subject to possible 
reallocation for the benefit of the Class A Certificateholders and the Class 
B Certificateholders and collections of Principal Receivables allocable to 
the Class D Invested Amount are subject to possible reallocation for the 
benefit of the Class A Certificateholders, the Class B Certificateholders and 
the Class C Certificateholders. See "--Reallocated Principal Collections" 
below. 

REALLOCATION OF CASH FLOWS 

   To the extent that any amounts are on deposit in the Excess Funding 
Account or the Pre-Funding Account on any business day, the Servicer will 
determine the Negative Carry Amount, if any. The Servicer will apply an 
amount equal to the lesser of (i) the Transferor Finance Charge Collections 
on such business day, and (ii) the Negative Carry Amount for such business 
day in the manner specified for application of Available Series Finance 
Charge Collections. 

   On each business day the Servicer will determine the Required Amount. To 
the extent of any Required Amount, the Servicer will apply all or a portion 
of the Excess Finance Charge Collections of other Series with respect to such 
business day allocable to the Series 1997-2 Certificates in an amount equal 
to the Required Amount. Excess Finance Charge Collections from other Series 
allocable to the Series 1997-2 Certificates for any business day will be 
equal to the product of (x) Excess Finance Charge Collections available from 
all other Series for such business day and (y) a fraction, the numerator of 
which is the Required Amount for such business day (as reduced by amounts 
applied pursuant to the preceding paragraph) and the denominator of which is 
the aggregate amount of shortfalls in required amounts or other amounts to be 
paid from available Finance Charge Collections for all Series for such 
business day. 

REALLOCATED PRINCIPAL COLLECTIONS 

   On each business day, the Servicer will apply or cause the Trustee to 
apply an amount, not to exceed the Class D Invested Amount, equal to the 
product of (a)(i) during the Revolving Period, the Class D Floating 
Allocation Percentage or (ii) during an Amortization Period, the Class D 
Fixed/Floating Allocation Percentage and (b) the amount of Principal 
Collections with respect to such business day to the following amounts in the 
following priority (such collections applied in accordance with clause (a) 
below are called "Reallocated Class D Principal Collections"): 

     (a) an amount equal to the sum of (i) the Class A Required Amount with 
    respect to such business day, (ii) the Class B Required Amount with 
    respect to such business day and (iii) the Class C Required Amount with 
    respect to such business day will be applied first to the components of 
    the 

                               72           
<PAGE>
    Class A Required Amount, then to the components of the Class B Required 
    Amount and then to the components of the Class C Required Amount in the 
    same priority as such components are applied from Available Series Finance 
    Charge Collections as described in "--Application of Collections--Payment 
    of Fees, Interest and Other Items"; and 

     (b) any such collections not applied in the foregoing manner (and 
    therefore not constituting Reallocated Class D Principal Collections) 
    will, on business days with respect to the Revolving Period, be applied as 
    Shared Principal Collections and on business days with respect to an 
    Amortization Period will be included in Available Investor Principal 
    Collections. 

   On each business day, the Servicer will apply or cause the Trustee to 
apply an amount, not to exceed the Class C Invested Amount, equal to the 
product of (a)(i) during the Revolving Period, the Class C Floating 
Allocation Percentage or (ii) during an Amortization Period, the Class C 
Fixed/Floating Allocation Percentage and (b) the amount of Principal 
Collections with respect to such business day to the following amounts in the 
following priority (such collections applied in accordance with clause (a) 
below are called "Reallocated Class C Principal Collections"): 

     (a) an amount equal to the sum of (i) the excess, if any, of the Class A 
    Required Amount with respect to such business day over the amount of 
    Reallocated Class D Principal Collections applied with respect thereto for 
    such business day and (ii) the excess, if any, of the Class B Required 
    Amount with respect to such business day over the amount of Reallocated 
    Class D Principal Collections applied with respect thereto for such 
    business day will be applied first to the remaining components of the 
    Class A Required Amount and then to the remaining components of the Class 
    B Required Amount in the same priority as such components are applied from 
    Available Series Finance Charge Collections as described in "--Application 
    of Collections--Payment of Fees, Interest and Other Items"; and 

     (b) any such collections not applied in the foregoing manner (and 
    therefore not constituting Reallocated Class C Principal Collections) 
    will, on business days with respect to the Revolving Period, be applied as 
    Shared Principal Collections and on business days with respect to an 
    Amortization Period will be included in Available Investor Principal 
    Collections. 

   On each business day, the Servicer will apply or cause the Trustee to 
apply an amount, not to exceed the Class B Invested Amount, equal to the 
product of (a)(i) during the Revolving Period, the Class B Floating 
Allocation Percentage or (ii) during an Amortization Period, the Class B 
Fixed/Floating Allocation Percentage and (b) the amount of Principal 
Collections with respect to such business day to the following amounts in the 
following priority (such collections applied in accordance with clause (a) 
below are called "Reallocated Class B Principal Collections" and the sum of 
Reallocated Class D Principal Collections, Reallocated Class C Principal 
Collections and Reallocated Class B Principal Collections is called 
"Reallocated Principal Collections"): 

     (a) an amount equal to the excess, if any, of the Class A Required Amount 
    with respect to such business day over the sum of the amount of 
    Reallocated Class D Principal Collections and Reallocated Class C 
    Principal Collections applied with respect thereto for such business day 
    will be applied to the remaining components of the Class A Required Amount 
    in the same priority as such components are applied from Available Series 
    Finance Charge Collections as described in "--Application of 
    Collections--Payment of Fees, Interest and Other Items"; and 

     (b) any such collections not applied in the foregoing manner (and 
    therefore not constituting Reallocated Class B Principal Collections) 
    will, on business days with respect to the Revolving Period, be applied as 
    Shared Principal Collections and on business days with respect to an 
    Amortization Period will be included in Available Investor Principal 
    Collections. 

   On each Distribution Date the Class D Invested Amount will be reduced by 
the amount of unreimbursed Reallocated Principal Collections for the related 
Monthly Period. In the event that such reduction would cause the Class D 
Invested Amount to be a negative number, the Class D Invested Amount will be 
reduced to zero and the Class C Invested Amount will be reduced by the amount 
by which the Class D Invested Amount would have been reduced below zero. In 
the event that the amount 

                               73           
<PAGE>
of unreimbursed Reallocated Principal Collections for such Distribution Date 
would cause the Class C Invested Amount to be a negative number, the Class C 
Invested Amount will be reduced to zero and the Class B Invested Amount will 
be reduced by the amount by which the Class C Invested Amount would have been 
reduced below zero. In the event that the reallocation of Principal 
Collections would cause the Class B Invested Amount to be a negative number 
on any Distribution Date, the amount of Class B Reallocated Principal 
Collections on such Distribution Date will be an amount not to exceed the 
amount which would cause the Class B Invested Amount to be reduced to zero. 

APPLICATION OF COLLECTIONS 

   Allocations. Obligors make payments on the Receivables to the Servicer, 
who deposits all such payments in the Collection Account no later than the 
second business day following the date of processing. On the day on which any 
deposit to the Collection Account is available, the Servicer will make the 
deposits and payments to the accounts and parties as indicated below; 
provided, however, that for as long as Direct Merchants Bank or any affiliate 
of Direct Merchants Bank remains the Servicer under the Pooling and Servicing 
Agreement, then the Servicer may make such deposits and payments on the 
business day immediately prior to the Distribution Date (the "Transfer Date") 
in an aggregate amount equal to the net amount of such deposits and payments 
which would have been made had the conditions of this proviso not applied if 
(a)(i) the Servicer provides to the Trustee a letter of credit or other form 
of Enhancement rated in the highest rating category by the Rating Agencies 
covering the risk of collection of the Servicer and (ii) the Transferor shall 
not have received a notice from either Rating Agency that making payments 
monthly rather than daily would result in the lowering of such Rating 
Agency's then-existing rating of any Series of certificates then outstanding 
or (b) the Servicer has and maintains a short-term credit rating of P-1 by 
Moody's and A-1 by Standard & Poor's. 

   If clause (a) or clause (b) set forth in the proviso to the immediately 
preceding paragraph is satisfied, payments on the Receivables collected by 
the Servicer will not be segregated from the assets of the Servicer. Until 
such payments on the Receivables collected by the Servicer are deposited into 
the Collection Account, such funds may be used by the Servicer for its own 
benefit, and the proceeds of any short-term investment of such funds will 
accrue to the Servicer. During such times as the Servicer holds funds 
representing payments on the Receivables collected by the Servicer and is 
permitted to use such funds for its own benefit, the Certificateholders are 
subject to risk of loss, including risk resulting from the bankruptcy or 
insolvency of the Servicer. The Servicer pays no fee to the Trust or any 
Certificateholder for any use by the Servicer of funds representing 
Collections on the Receivables. 

   The Servicer will withdraw the following amounts from the Collection 
Account for application on each business day as indicated: 

     (i) an amount equal to the Transferor Percentage of the aggregate amount 
    of Principal Collections will be paid to the Transferor to the extent such 
    funds are not allocated to any series to cover a negative carry amount; 

     (ii) an amount equal to the Transferor Percentage of the aggregate amount 
    of Finance Charge Collections will be paid to the holder of the 
    Exchangeable Transferor Certificate to the extent such funds are not 
    allocated to any Series as set forth in the applicable Supplement; 

     (iii) an amount equal to the sum of (a) prior to the occurrence of a Pay 
    Out Event the Floating Allocation Percentage, and on and after the 
    occurrence of a Pay Out Event the Fixed/Floating Allocation Percentage, of 
    the sum of the aggregate amount of Finance Charge Collections and the 
    amount of Adjustment Payments made by the Transferor with respect to 
    Adjustment Payments required to be made but not made in a prior Monthly 
    Period, (b) certain Transferor Finance Charge Collections allocable to the 
    Certificates and (c) Excess Finance Charge Collections of other Series 
    allocable to such Series, will be allocated and paid as described below in 
    "--Payment of Fees, Interest and Other Items;" 

     (iv) during the Revolving Period, an amount equal to the Floating 
    Allocation Percentage of Principal Collections (less the amount thereof 
    which may be applied as Reallocated Principal Collections) will be applied 
    as Shared Principal Collections; 

                               74           
<PAGE>
     (v) during the Amortization Period, an amount equal to the Fixed/Floating 
    Allocation Percentage of Principal Collections (less the amount thereof 
    applied as Reallocated Principal Collections), any amount on deposit in 
    the Excess Funding Account and any amount on deposit in the Pre-Funding 
    Account allocated to the holders of Series 1997-2 Certificates, any 
    amounts to be paid in respect of the Investor Default Amount, unpaid 
    Adjustment Payments, Class A Investor Charge-Offs, Class B Investor 
    Charge-Offs and Class C Investor Charge-Offs and any amount of Shared 
    Principal Collections allocated to the Certificates on such business day, 
    up to (a) during the Accumulation Period, the Controlled Deposit Amount or 
    (b) during the Early Amortization Period, the Invested Amount, will be 
    deposited in the Principal Account; 

     (vi) Shared Principal Collections will be allocated to each outstanding 
    Series pro rata based on any shortfalls with respect to principal payments 
    with respect to any Series which is in its amortization period, and then, 
    at the option of the Transferor, to make payments of principal with 
    respect to the Variable Funding Certificates. The Servicer will pay any 
    remaining Shared Principal Collections on such business day to the holder 
    of the Exchangeable Transferor Certificate; and 

     (vii) Excess Finance Charge Collections will be allocated as set forth 
    below in paragraph (xvi) of "--Payment of Fees, Interest and Other Items." 

   Any Shared Principal Collections and other amounts described above as 
being payable to the Transferor will not be paid to the Transferor if the 
Transferor Interest on any date, after giving effect to the inclusion in the 
Trust of all Receivables on or prior to such date and the application of all 
prior payments to the Transferor, does not exceed the Minimum Transferor 
Interest. Any such amounts otherwise payable to the Transferor, together with 
any Adjustment Payments, as described below, will be deposited into and held 
in the Excess Funding Account, and on the Amortization Period Commencement 
Date with respect to any Series, such amounts will be deposited in the 
principal account of such Series to the extent specified in the related 
Supplement until the applicable principal account of such Series has been 
funded in full or the holders of certificates of such Series have been paid 
in full. See "--Excess Funding Account." 

   On each business day the Transferor, at its discretion, will direct that 
amounts on deposit in the Payment Reserve Account will be retained therein, 
applied as Available Series Finance Charge Collections or released to the 
Transferor. 

   Payment of Fees, Interest and Other Items. On each business day during a 
Monthly Period, the Servicer will determine the sum of (a) prior to the date 
on which a Pay Out Event is deemed to occur, the Floating Allocation 
Percentage of the sum of Finance Charge Collections and the amount of 
Adjustment Payments made by the Transferor with respect to Adjustment 
Payments required to be made but not made in a prior Monthly Period or, on 
and after the date on which a Pay Out Event is deemed to occur, the 
Fixed/Floating Allocation Percentage of the sum of Finance Charge Collections 
and the amount of Adjustment Payments made by the Transferor with respect to 
Adjustment Payments required to be made but not made in a prior Monthly 
Period and (b) amounts on deposit in the Payment Reserve Account, if any, if 
and to the extent the Transferor designates that such amounts are to be so 
applied (the "Available Series Finance Charge Collections"; provided, that 
with respect to the Closing Date the amount of the initial deposit by the 
Transferor to the Interest Funding Account will also constitute Available 
Series Finance Charge Collections) and will distribute such amount in the 
following priority: 

     (i) an amount equal to the lesser of (A) the Available Series Finance 
    Charge Collections and (B) the excess of (a) the sum of (1) the Class A 
    Monthly Interest, (2) the amount of any Class A Monthly Interest 
    previously due but not deposited in the Interest Funding Account in prior 
    Monthly Periods, and (3) any additional interest (to the extent permitted 
    by applicable law) at the Class A Certificate Rate with respect to 
    interest amounts that were due but not paid in a prior Monthly Period over 
    (b) the amount which has already been deposited in the Interest Funding 
    Account with respect thereto in the current Monthly Period, will be 
    deposited in the Interest Funding Account for distribution on the next 
    succeeding Distribution Date to the Class A Certificateholders; 

     (ii) an amount equal to the lesser of (A) any Available Series Finance 
    Charge Collections remaining and (B) the excess of (a) the sum of (1) the 
    Class B Monthly Interest, (2) the amount of any Class B Monthly Interest 
    previously due but not deposited in the Interest Funding Account in 

                               75           
<PAGE>
    prior Monthly Periods, and (3) any additional interest (to the extent 
    permitted by applicable law) at the Class B Certificate Rate with respect 
    to Class B Monthly Interest amounts that were due but not paid in a prior 
    Monthly Period over (b) the amount which has already been deposited in the 
    Interest Funding Account with respect thereto in the current Monthly 
    Period, will be deposited in the Interest Funding Account for distribution 
    on the next succeeding Distribution Date to the Class B 
    Certificateholders; 

     (iii) an amount equal to the lesser of (A) any Available Series Finance 
    Charge Collections remaining and (B) the excess of (a) the sum of (1) the 
    Class C Monthly Interest, (2) the amount of any Class C Monthly Interest 
    previously due but not deposited in the Interest Funding Account in prior 
    Monthly Periods, and (3) any additional interest (to the extent permitted 
    by applicable law) at the Class C Certificate Rate with respect to Class C 
    Monthly Interest amounts that were due but not paid in a prior Monthly 
    Period over (b) the amount which has already been deposited in the 
    Interest Funding Account with respect thereto in the current Monthly 
    Period, will be deposited in the Interest Funding Account for distribution 
    on the next succeeding Distribution Date to the Class C 
    Certificateholders; 

     (iv) an amount equal to the lesser of (A) any Available Series Finance 
    Charge Collections remaining and (B) the portion of the Monthly Servicing 
    Fee for the current month that has not been previously paid to the 
    Servicer plus any prior Monthly Servicing Fee that was due but not 
    previously paid to the Servicer will be distributed to the Servicer; 

     (v) an amount equal to the lesser of (A) the sum of any Available Series 
    Finance Charge Collections remaining and, if such day is a Default 
    Recognition Date, an amount equal to the aggregate Transferor Retained 
    Finance Charge Collections for each prior business day during the related 
    Monthly Period and (B) the sum of (1) the aggregate Investor Default 
    Amount for such business day and (2) the unpaid Investor Default Amount 
    for any prior business day during the then-current Monthly Period, will be 
    (w) during the Revolving Period, treated as Shared Principal Collections 
    and (x) during the Amortization Period, treated as Available Investor 
    Principal Collections for the benefit of the Certificates; 

     (vi) an amount equal to the Series Allocation Percentage of any 
    Adjustment Payment which the Transferor is required but fails to make 
    pursuant to the Pooling and Servicing Agreement will be (a) during the 
    Revolving Period, treated as Shared Principal Collections and (b) during 
    the Amortization Period, treated as Available Investor Principal 
    Collections for the benefit of the Certificates; 

     (vii) an amount equal to the lesser of (A) any Available Series Finance 
    Charge Collections remaining and (B) unreimbursed Class A Investor 
    Charge-Offs, if any, will be applied to reimburse Class A Investor 
    Charge-Offs and (w) during the Revolving Period, be treated as Shared 
    Principal Collections and (x) during the Amortization Period, be treated 
    as Available Investor Principal Collections for the benefit of the 
    Certificates; 

     (viii) an amount equal to the lesser of (A) any Available Series Finance 
    Charge Collections remaining and (B) the sum of (1) the amount of interest 
    which has accrued with respect to the outstanding aggregate principal 
    amount of the Class B Certificates at the Class B Certificate Rate but has 
    not been deposited in the Interest Funding Account will be deposited in 
    the Interest Funding Account and (2) any additional interest (to the 
    extent permitted by applicable law) at the Class B Certificate Rate with 
    respect to such interest amounts that were due but not deposited in the 
    Interest Funding Account in any previous Monthly Period, will be deposited 
    in the Interest Funding Account for distribution on the next succeeding 
    Distribution Date to Class B Certificateholders; 

     (ix) an amount equal to the lesser of (A) any Available Series Finance 
    Charge Collections remaining and (B) the sum of (1) the amount of interest 
    which has accrued with respect to the outstanding aggregate principal 
    amount of the Class C Certificates at the Class C Certificate Rate but has 
    not been deposited in the Interest Funding Account will be deposited in 
    the Interest Funding Account, and (2) any additional interest (to the 
    extent permitted by applicable law) at the Class C Certificate Rate with 
    respect to such interest amounts that were due but not deposited in the 
    Interest Funding Account in any previous Monthly Period, will be deposited 
    in the Interest Funding Account for distribution on the next succeeding 
    Distribution Date to Class C Certificateholders; 

                               76           
<PAGE>
     (x) an amount equal to the lesser of (A) any Available Series Finance 
    Charge Collections remaining and (B) unreimbursed Class B Investor 
    Charge-Offs, if any, will be applied to reimburse Class B Investor 
    Charge-Offs and (w) during the Revolving Period, be treated as Shared 
    Principal Collections and (x) during the Amortization Period, be treated 
    as Available Investor Principal Collections for the benefit of the 
    Certificates; 

     (xi) an amount equal to the lesser of (A) any Available Series Finance 
    Charge Collections remaining and (B) unreimbursed Class C Investor 
    Charge-Offs, if any, will be applied to reimburse Class C Investor 
    Charge-Offs and (w) during the Revolving Period, be treated as Shared 
    Principal Collections and (x) during the Amortization Period, be treated 
    as Available Investor Principal Collections for the benefit of the 
    Certificates; 

     (xii) an amount equal to the lesser of (A) any Available Series Finance 
    Charge Collections remaining and (B) unreimbursed Class D Investor 
    Charge-Offs, if any, will be applied to reimburse Class D Investor 
    Charge-Offs and (w) during the Revolving Period, be treated as Shared 
    Principal Collections and (x) during the Amortization Period, be treated 
    as Available Investor Principal Collections for the benefit of the 
    Certificates; 

     (xiii) an amount equal to the lesser of any Available Series Finance 
    Charge Collections remaining and any required funding of a reserve account 
    for the benefit of the Class C Certificates will be deposited in such 
    reserve account; 

     (xiv) on and after the Reserve Account Funding Date, but prior to the 
    date on which the Accumulation Period Reserve Account terminates, an 
    amount equal to the lesser of any Available Series Finance Charge 
    Collections remaining and the excess, if any, of the Required Reserve 
    Account Amount over the Available Reserve Account Amount will be deposited 
    in the Accumulation Period Reserve Account; 

     (xv) an amount equal to the lesser of any remaining Available Series 
    Finance Charge Collections and the amount designated by the Transferor in 
    writing in its instructions to the Trustee to be deposited in the Payment 
    Reserve Account; and 

     (xvi) any Available Series Finance Charge Collections remaining after 
    making the above described distributions will be treated as Excess Finance 
    Charge Collections which will be available to cover shortfalls, if any, in 
    amounts payable from Finance Charge Collections to certificateholders of 
    other Series, then to pay any unpaid commercially reasonable costs and 
    expenses of a successor Servicer, if any, and then on each business day 
    other than the Default Recognition Date to be paid to the Transferor to be 
    treated as "Transferor Retained Finance Charge Collections." On the 
    Default Recognition Date any remaining Excess Finance Charge Collections 
    which are not so used will be paid to the Transferor. 

   On each Transfer Date all investment income (net of investment losses and 
expenses) on funds on deposit in the Pre-Funding Account, the Principal 
Funding Account and the Accumulation Period Reserve Account will be applied 
as if such amounts were Available Series Finance Charge Collections on the 
last business day of the preceding Monthly Period. 

   "Class A Monthly Interest" with respect to any Distribution Date will 
equal the product of (i) the Class A Certificate Rate for the related 
Interest Accrual Period, (ii) the outstanding principal balance of the Class 
A Certificates at the close of business on the first day of the related 
Interest Accrual Period and (iii) a fraction the numerator of which is the 
actual number of days in such Interest Accrual Period and the denominator of 
which is 360. 

   "Class B Monthly Interest" with respect to any Distribution Date will 
equal the product of (i) the Class B Certificate Rate for the related 
Interest Accrual Period, (ii) the Class B Invested Amount at the close of 
business on the first day of the related Interest Accrual Period or, with 
respect to any Distribution Date related to the Funding Period, the 
outstanding principal balance of the Class B Certificates at the close of 
business on the first day of the related Interest Accrual Period and (iii) a 
fraction the numerator of which is the actual number of days in such Interest 
Accrual Period and the denominator of which is 360. 

                               77           
<PAGE>
   "Class C Monthly Interest" with respect to any Distribution Date will 
equal the product of (i) the Class C Certificate Rate for the related 
Interest Accrual Period, (ii) the Class C Invested Amount at the close of 
business on the first day of the related Interest Accrual Period or, with 
respect to any Distribution Date related to the Funding Period, the 
outstanding principal balance of the Class C Certificates at the close of 
business on the first day of the related Interest Accrual Period and (iii) a 
fraction the numerator of which is the actual number of days in the related 
Interest Accrual Period and the denominator of which is 360. 

   "Required Amount" means on any business day the amount, if any, by which 
the full amount to be paid pursuant to clauses (i)-(xiv) above exceeds the 
portion of the Available Series Finance Charge Collections and Transferor 
Finance Charge Collections, if any, applied to the payment of the amounts 
described in such clauses. 

   "Pre-Funded Amount" for any Distribution Date with respect to the Funding 
Period will equal the amount deposited in the Pre-Funding Account on the 
Closing Date, less the amount of any increases in the Invested Amount 
pursuant to the Series 1997-2 Supplement in connection with the addition of 
Receivables to the Trust. 

   Any amounts remaining on deposit in the Pre-Funding Account at the end of 
the Funding Period will be deposited in the Excess Funding Account. 

   Payment of Principal. On each business day during the Revolving Period, 
the Trustee, acting in accordance with instructions from the Servicer, will 
treat the amount described in clause (iv) of "--Allocations" as Shared 
Principal Collections which will be applied as described in clause (vi) of 
"--Allocations." On each Transfer Date during the Amortization Period, the 
Trustee, acting in accordance with instructions from the Servicer, will apply 
Principal Collections on deposit in the Principal Account in the following 
priority: 

     (i) an amount equal to the Class A Principal will be deposited on each 
    Transfer Date in the Principal Funding Account for distribution to the 
    Class A Certificateholders on the Expected Final Payment Date (with 
    respect to the Accumulation Period) or distributed to the Class A 
    Certificateholders on each Distribution Date until the Class A Invested 
    Amount is paid in full (with respect to the Early Amortization Period); 

     (ii) on the Transfer Date related to the Class B Principal Payment 
    Commencement Date and on each Transfer Date thereafter, an amount equal to 
    the Class B Principal will be deposited in the Principal Funding Account 
    for distribution to the Class B Certificateholders on the Expected Final 
    Payment Date (with respect to the Accumulation Period) or distributed to 
    the Class B Certificateholders on each Distribution Date until the Class B 
    Invested Amount is paid in full (with respect to the Early Amortization 
    Period); 

     (iii) on the Transfer Date related to the Class C Principal Payment 
    Commencement Date and on each Transfer Date thereafter, an amount equal to 
    the Class C Principal will be deposited in the Principal Funding Account 
    for distribution to the Class C Certificateholders on the Expected Final 
    Payment Date (with respect to the Accumulation Period) or distributed to 
    the Class C Certificateholders on each Distribution Date until the Class C 
    Invested Amount is paid in full (with respect to the Early Amortization 
    Period); and 

     (iv) on each Transfer Date with respect to the Accumulation Period, the 
    balance of Available Investor Principal Collections not applied pursuant 
    to (i) through (iii) above, if any, may be applied to the payment of 
    principal to the Class D Certificateholders to the extent that the Class D 
    Invested Amount exceeds the Stated Class D Amount and any remaining excess 
    on each Transfer Date with respect to the Accumulation Period and the 
    Early Amortization Period will be treated as Shared Principal Collections 
    and applied as described in clause (vi) of "--Allocations." 

   "Class A Principal" with respect to any Transfer Date relating to the 
Accumulation Period or the Early Amortization Period, prior to the payment in 
full of the Class A Invested Amount, will equal the least of (i) the 
Available Investor Principal Collections on deposit in the Principal Account 
with respect 

                               78           
<PAGE>
to such Transfer Date, (ii) for each Transfer Date with respect to the 
Accumulation Period, prior to the payment in full of the Class A Invested 
Amount and on or prior to the Expected Final Payment Date, the applicable 
Controlled Deposit Amount for such Transfer Date and (iii) the Class A 
Adjusted Invested Amount on such Transfer Date. 

   "Class B Principal" with respect to each Transfer Date relating to the 
Accumulation Period or the Early Amortization Period beginning with the 
Transfer Date first preceding the Class B Principal Commencement Date, prior 
to the payment in full of the Class B Invested Amount, will equal the least 
of (i) the Available Investor Principal Collections remaining on deposit in 
the Principal Account with respect to such Transfer Date after application 
thereof to Class A Principal, if any, (ii) for each Transfer Date with 
respect to the Accumulation Period, on or prior to the Expected Final Payment 
Date, the applicable Controlled Deposit Amount for such Transfer Date (minus 
the Class A Principal with respect to such Transfer Date) and (iii) the Class 
B Adjusted Invested Amount on such Transfer Date. 

   "Class C Principal" with respect to each Transfer Date relating to the 
Accumulation Period or the Early Amortization Period beginning with the 
Transfer Date first preceding the Distribution Date on which the Class B 
Invested Amount is deposited in full in the Principal Funding Account or paid 
in full, prior to the payment in full of the Class C Invested Amount, will 
equal the least of (i) the Available Investor Principal Collections remaining 
on deposit in the Principal Account with respect to such Transfer Date after 
applications thereof to Class A Principal and Class B Principal, if any, (ii) 
for each Transfer Date with respect to the Accumulation Period, on or prior 
to the Expected Final Payment Date, the applicable Controlled Deposit Amount 
for such Transfer Date (minus the Class A Principal and the Class B Principal 
with respect to such Transfer Date) and (iii) the Class C Adjusted Invested 
Amount on such Transfer Date. 

   "Controlled Accumulation Amount" means for any Transfer Date with respect 
to the Accumulation Period, prior to the payment in full of the sum of the 
Class A Invested Amount, the Class B Invested Amount and the Class C Invested 
Amount, $54,541,666.67; provided, however, that if the commencement of the 
Accumulation Period is delayed as described above under "--Postponement of 
Accumulation Period," the Controlled Accumulation Amount may be higher than 
the amount stated above for each Transfer Date with respect to the 
Accumulation Period and will be determined by the Servicer in accordance with 
the Pooling and Servicing Agreement based on the principal payment rates for 
the Accounts and on the invested amounts of other Series (other than certain 
excluded Series) which are scheduled to be in their revolving periods during 
the Accumulation Period. 

   "Accumulation Shortfall" initially means zero and thereafter means, with 
respect to any Monthly Period during the Accumulation Period, the excess, if 
any, of the Controlled Deposit Amount for the previous Monthly Period over 
the amount deposited into the Principal Funding Account with respect to the 
Certificates for the previous Monthly Period. 

COVERAGE OF INTEREST SHORTFALLS 

   To the extent of any shortfall in the amount of Available Series Finance 
Charge Collections due to the accumulation of principal in the Excess Funding 
Account or the Pre-Funding Account, the Transferor Finance Charge Collections 
will be made available to cover such Negative Carry Amount. 

   Finance Charge Collections allocable to any Series in excess of the 
amounts necessary to make required payments with respect to such Series 
("Excess Finance Charge Collections") will be applied to cover any shortfalls 
with respect to amounts payable from Finance Charge Collections allocable to 
any other Series, pro rata based upon the amounts of the shortfalls, if any, 
with respect to such other Series. Any Excess Finance Charge Collections 
remaining after covering shortfalls with respect to all outstanding Series 
during a Monthly Period will be paid to the successor Servicer, if any, to 
cover certain costs and expenses and then to the holder of the Exchangeable 
Transferor Certificate. 

DEFAULTED RECEIVABLES; DILUTION 

   Receivables in Defaulted Accounts are charged off as uncollectible in 
accordance with the Servicer's customary and usual policies and the Credit 
and Collection Policy (a "Defaulted Receivable"). See 

                               79           
<PAGE>
"Direct Merchants Bank's Credit Card Activities--Delinquency, Losses and 
Collections" and "--Loss Experience." On each business day, the Servicer will 
allocate to the Certificateholders a portion of all Defaulted Receivables in 
an amount (the "Investor Default Amount") equal to (i) on any business day 
other than a Default Recognition Date, an amount equal to the product of (a) 
the Floating Allocation Percentage applicable on such business day and (b) 
the aggregate principal amount of Defaulted Receivables identified since the 
prior reporting date and (ii) on any Default Recognition Date, an amount 
equal to the product of (a) the Default Recognition Allocation Percentage 
applicable on such Default Recognition Date and (b) the aggregate principal 
amount of Defaulted Receivables with respect to such Default Recognition 
Date. 

   If on any business day the Servicer adjusts the amount of any Principal 
Receivable due to Dilution, then the amount of the Transferor Interest in the 
Trust will be reduced, on a net basis, by the amount of the adjustment on 
such business day. In the event the Transferor Interest would be reduced 
below the Minimum Transferor Interest, the Transferor will be required to pay 
to the Trust the amount of such Dilution (an "Adjustment Payment") out of its 
own funds or, to the extent not paid by the Transferor, out of Available 
Series Finance Charge Collections, Transferor Finance Charge Collections, 
Excess Finance Charge Collections or Reallocated Principal Collections 
designated for such purpose. To the extent that such amounts are not 
sufficient to cover the portion of the unpaid Adjustment Payments allocated 
to Series 1997-2, there will be an Investor Charge-Off as described below. 

INVESTOR CHARGE-OFFS 

   If on the second business day preceding each Distribution Date (the 
"Determination Date"), the aggregate Investor Default Amount and the Series 
Allocation Percentage of unpaid Adjustment Payments, if any, for all business 
days in the preceding Monthly Period exceeds the aggregate amount of the 
Available Series Finance Charge Collections, Transferor Finance Charge 
Collections, Excess Finance Charge Collections, Reallocated Principal 
Collections, Principal Funding Account Investment Proceeds, Pre-Funding 
Account investment proceeds and amounts withdrawn from the Accumulation 
Period Reserve Account and applied with respect to the Investor Default 
Amount and the Series Allocation Percentage of unpaid Adjustment Payments 
with respect to such Monthly Period, then the Class D Invested Amount will be 
reduced by the aggregate amount of such excess, but not more than the sum of 
the remaining aggregate Investor Default Amount and the remaining unpaid 
Adjustment Payments for such Monthly Period (a "Class D Investor 
Charge-Off"). The Class D Invested Amount thereafter will be increased (but 
not in excess of the unpaid principal balance of the Class D Certificates) on 
any business day by the amounts allocated and available for that purpose as 
described under clause (xii) of "--Application of Collections--Payment of 
Fees, Interest and Other Items." 

   In the event that any such reduction of the Class D Invested Amount would 
cause the Class D Invested Amount to be a negative number, the Class D 
Invested Amount will be reduced to zero, and the Class C Invested Amount will 
be reduced by the aggregate amount of such excess, but not more than the sum 
of the remaining aggregate Investor Default Amount and the remaining unpaid 
Adjustment Payments for such Monthly Period (a "Class C Investor 
Charge-Off"), which will have the effect of slowing or reducing the return of 
principal to the Class C Certificateholders. The Class C Invested Amount will 
thereafter be increased (but not in excess of the unpaid principal balance of 
the Class C Certificates) on any business day by the amounts allocated and 
available for that purpose as described under clause (xi) of "--Application 
of Collections--Payment of Fees, Interest and Other Items." 

   In the event that any such reduction of the Class C Invested Amount would 
cause the Class C Invested Amount to be a negative number, the Class C 
Invested Amount will be reduced to zero, and the Class B Invested Amount will 
be reduced by the aggregate amount of such excess, but not more than the sum 
of the remaining aggregate Investor Default Amount and the remaining unpaid 
Adjustment Payments for such Monthly Period (a "Class B Investor 
Charge-Off"), which will have the effect of slowing or reducing the return of 
principal to the Class B Certificateholders. The Class B Invested Amount will 
thereafter be increased (but not in excess of the unpaid principal balance of 
the Class B Certificates) on any business day by the amounts allocated and 
available for that purpose as described under clause (x) of "--Application of 
Collections--Payment of Fees, Interest and Other Items." 

                               80           
<PAGE>
   In the event that any such reduction of the Class B Invested Amount would 
cause the Class B Invested Amount to be a negative number, the Class B 
Invested Amount will be reduced to zero, and the Class A Invested Amount will 
be reduced by the amount by which the Class B Invested Amount would have been 
reduced below zero, but not more than the sum of the remaining aggregate 
Investor Default Amount and the remaining unpaid Adjustment Payments for such 
Monthly Period (a "Class A Investor Charge-Off") which will have the effect 
of slowing or reducing the return of principal to the Class A 
Certificateholders. The Class A Invested Amount will thereafter be increased 
(but not in excess of the unpaid principal balance of the Class A 
Certificates) on any business day by the amounts allocated and available for 
that purpose as described under clause (vii) of "--Application of 
Collections--Payment of Fees, Interest and Other Items." 

PAIRED SERIES 

   Subject to the satisfaction of the Rating Agency Condition, prior to the 
commencement of the Early Amortization Period the Certificates may be paired 
with one or more other Series (each, a "Paired Series"). Each Paired Series 
either will be pre-funded with an initial deposit to a pre-funding account in 
an amount up to the initial principal balance of such Paired Series and 
primarily from the proceeds of the sale of such Paired Series or will have a 
variable principal amount. Any such pre-funding account will be held for the 
benefit of such Paired Series and not for the benefit of the 
Certificateholders. As amounts are deposited in the Principal Funding Account 
for the benefit of the Class A Certificateholders, Class B Certificateholders 
and Class C Certificateholders, either (i) in the case of a pre-funded Paired 
Series, an equal amount of funds on deposit in any pre-funding account for 
such pre-funded Paired Series will be released (which funds will be 
distributed to the Transferor) or (ii) in the case of a Paired Series having 
a variable principal amount, an interest in such variable Paired Series in an 
equal or lesser amount may be sold by the Trust (and the proceeds thereof 
will be distributed to the Transferor) and, in either case, the invested 
amount in the Trust of such Paired Series will increase by up to a 
corresponding amount. Upon payment in full of the Certificates, assuming that 
there have been no unreimbursed charge-offs with respect to any related 
Paired Series, the aggregate invested amount of such related Paired Series 
will have been increased by an amount up to an aggregate amount equal to the 
Invested Amount paid to the Certificateholders since the issuance of such 
Paired Series. The issuance of a Paired Series will be subject to the 
conditions described under "--Exchanges." There can be no assurance, however, 
that the terms of any Paired Series might not have an impact on the timing or 
amount of payments received by a Certificateholder. In particular, the 
denominator of the Fixed/Floating Allocation Percentages for the Class A 
Certificates and the Class B Certificates may be increased upon the 
occurrence of a Pay Out Event with respect to a Paired Series resulting in a 
possible reduction of the percentage of Collections of Principal Receivables 
and Finance Charge Receivables allocated to Series 1997-2 if such event 
required reliance by Series 1997-2 on clause (b) of the denominator of the 
applicable Fixed/Floating Allocation Percentages and, in the case of 
Principal Collections allowed payment of principal at such time to the Paired 
Series. See "--Allocation Percentages." 

DEFEASANCE 

   On the date that the following conditions shall have been satisfied: (i) 
the Transferor shall have deposited (x) in the Principal Funding Account an 
amount equal to the sum of the outstanding principal balances of the Class A 
Certificates, the Class B Certificates and the Class C Certificates, which 
amount shall be invested in Cash Equivalents and (y) in the Accumulation 
Period Reserve Account an amount equal to or greater than the Covered Amount, 
as estimated by the Transferor, for the period from the date of the deposit 
to the Principal Funding Account through the Expected Final Payment Date; 
(ii) the Transferor shall have delivered to the Trustee an opinion of counsel 
to the effect that such deposit and termination of obligations will not 
result in the Trust being required to register as an "investment company" 
within the meaning of the Investment Company Act and an opinion of counsel to 
the effect that following such deposit none of the Trust, the Accumulation 
Period Reserve Account or the Principal Funding Account will be deemed to be 
an association (or publicly traded partnership) taxable as a corporation; 
(iii) the Transferor shall have delivered to the Trustee a certificate of an 
officer of the Transferor stating that the Transferor reasonably believes 
that such deposit and termination of its 

                               81           
<PAGE>
obligations will not constitute a Pay Out Event or any event that, with the 
giving of notice or the lapse of time, would cause a Pay Out Event to occur; 
and (iv) a Ratings Event will not occur as a result of such events; then, the 
Certificates will no longer be entitled to the security interest of the Trust 
in the Receivables and, except those set forth in clause (i) above, other 
Trust assets ("Defeasance"), and the percentages applicable to the allocation 
to the Certificateholders of Principal Collections, Finance Charge 
Collections and Defaulted Receivables will be reduced to zero. Upon the 
satisfaction of the foregoing conditions, the Class D Invested Amount will be 
reduced to zero. 

FINAL PAYMENT OF PRINCIPAL; TERMINATION 

   The Class A Certificates, the Class B Certificates and the Class C 
Certificates will each be subject to optional repurchase by the Transferor on 
any Distribution Date if on such Distribution Date the sum of the Class A 
Invested Amount, the Class B Invested Amount and the Class C Invested Amount 
would be reduced to an amount less than or equal to 10 percent of the sum of 
the highest Class A Invested Amount, Class B Invested Amount and Class C 
Invested Amount, if certain conditions set forth in the Pooling and Servicing 
Agreement are satisfied. The repurchase price will be equal to (i) the unpaid 
Class A Invested Amount plus accrued and unpaid interest on the Class A 
Certificates, (ii) the unpaid Class B Invested Amount plus accrued and unpaid 
interest on the Class B Certificates, and (iii) the unpaid Class C Invested 
Amount plus accrued and unpaid interest on the Class C Certificates, in each 
case after giving effect to any payments on such date. In each case interest 
will accrue through the day preceding the Distribution Date on which the 
repurchase occurs. 

   The Certificates will be retired on the day following the Distribution 
Date on which the final payment of principal is scheduled to be made to the 
Certificateholders, whether as a result of optional reassignment to the 
Transferor or otherwise. Subject to prior termination as provided above, the 
Pooling and Servicing Agreement provides that the final distribution of 
principal and interest on the Offered Certificates will be made on the May 
2006 Distribution Date (the "Termination Date"), except to the extent 
provided below. In the event that the Invested Amount is greater than zero, 
exclusive of any Class held by the Transferor, on the Termination Date, the 
Trustee will sell or cause to be sold (and apply the proceeds first to the 
Class A Certificates until paid in full, then to the Class B Certificates 
until paid in full, then to the Class C Certificates until paid in full, and 
finally to the Class D Certificates to the extent necessary to pay such 
remaining amounts to all Certificateholders pro rata within each Class as 
final payment of the Certificates) interests in the Receivables or certain 
Receivables, as specified in the Pooling and Servicing Agreement and the 
Series 1997-2 Supplement, in an amount up to 110 percent of the Invested 
Amount at the close of business on such date (but not more than the total 
amount of Receivables allocable to the Certificates in accordance with the 
Pooling and Servicing Agreement). If the sale contemplated by the preceding 
sentence has not occurred by the Termination Date, the affected 
Certificateholders shall remain entitled to receive proceeds of such sale 
when it occurs. The net proceeds of such sale and any collections on the 
Receivables, up to an amount equal to the Invested Amount plus accrued 
interest due on the Certificates, will be paid on the Termination Date first 
to Class A Certificateholders until the Class A Invested Amount is paid in 
full, then to the Class B Certificateholders until the Class B Invested 
Amount is paid in full, then to the Class C Certificateholders until the 
Class C Invested Amount is paid in full, and then to the Class D 
Certificateholders until the Class D Invested Amount is paid in full. 

   Unless the Servicer and the holder of the Exchangeable Transferor 
Certificate instruct the Trustee otherwise, the Trust will terminate on the 
earlier of (a) the day after the Distribution Date following the date on 
which funds shall have been deposited in the Distribution Account for the 
payment to certificateholders sufficient to pay in full the aggregate 
investor interest of all Series outstanding plus interest thereon at the 
applicable certificate rates to the next Distribution Date and (b) a date 
which shall not be later than May 26, 2095. Upon the termination of the Trust 
and the surrender of the Exchangeable Transferor Certificate, the Trustee 
will convey to the holder of the Exchangeable Transferor Certificate all 
right, title and interest of the Trust in and to the Receivables and other 
funds of the Trust (other than funds on deposit in the Distribution Account 
and other similar bank accounts of the Trust with respect to any Series). 

                               82           
<PAGE>
PAY OUT EVENTS 

   As described above, the Revolving Period will continue until the 
commencement of the Accumulation Period, unless a Pay Out Event occurs prior 
to such date. A "Pay Out Event" refers to any of the following events: 

     (i) failure on the part of the Transferor (a) to make any payment or 
    deposit on the date required under the Pooling and Servicing Agreement (or 
    within the applicable grace period which will not exceed five business 
    days); (b) to perform in all material respects the Transferor's covenant 
    not to sell, pledge, assign, or transfer to any person, or grant any 
    unpermitted lien on, any Receivable; or (c) to observe or perform in any 
    material respect any other covenants or agreements of the Transferor set 
    forth in the Pooling and Servicing Agreement, the Purchase Agreement or 
    the Series 1997-2 Supplement, which failure has a material adverse effect 
    on the Certificateholders and which continues unremedied for a period of 
    60 days after written notice of such failure, requiring the same to be 
    remedied, shall have been given to the Transferor by the Trustee, or to 
    the Transferor and the Trustee by the Certificateholders representing more 
    than 50 percent of the Invested Amount and continues to materially and 
    adversely affect the interests of the Certificateholders for such period; 

     (ii) any representation or warranty made by the Transferor in the Pooling 
    and Servicing Agreement proves to have been incorrect in any material 
    respect when made, and as a result the interests of the Certificateholders 
    are materially adversely affected, and such representation or warranty 
    continues to be incorrect for 60 days after notice to the Transferor by 
    the Trustee or to the Transferor and the Trustee by more than 50 percent 
    of the Invested Amount and the Certificateholders' Interest continues to 
    be materially adversely affected during such period; provided, however, 
    that a Pay Out Event pursuant to this subparagraph (ii) will not be deemed 
    to occur thereunder if the Transferor has accepted reassignment of the 
    related Receivable or all such Receivables, if applicable, during such 
    period (or such longer period as the Trustee may specify) in accordance 
    with the provisions thereof; 

     (iii) certain events of bankruptcy or insolvency relating to the 
    Transferor, Direct Merchants Bank or Metris; 

     (iv) any reduction of the average of the Portfolio Yields for any three 
    consecutive Monthly Periods to a rate which is less than the weighted 
    average Base Rates for such three consecutive Monthly Periods; 

     (v) the Trust shall become subject to regulation by the Commission as an 
    "investment company" within the meaning of the Investment Company Act; 

     (vi) (a) the Transferor Interest shall be less than the Minimum 
    Transferor Interest, (b) (I) the sum of the amount on deposit in the 
    Pre-Funding Account plus the Series Allocation Percentage of the sum of 
    the total amount of Principal Receivables plus amounts on deposit in the 
    Excess Funding Account shall be less than (II) the sum of the aggregate 
    outstanding principal amounts of the Class A Certificates, the Class B 
    Certificates, the Class C Certificates and the Class D Certificates, (c) 
    the total amount of Principal Receivables and the amounts on deposit in 
    the Excess Funding Account and the Principal Funding Account shall be less 
    than the Minimum Aggregate Principal Receivables or (d) the Retained 
    Percentage shall be equal to or less than 2 percent, in each case as of 
    any Determination Date; or 

     (vii) any Servicer Default (as defined below) shall occur which would 
    have a material adverse effect on the Certificateholders. 

   In the case of any event described in clause (i), (ii), or (vii) above, a 
Pay Out Event will be deemed to have occurred with respect to the 
Certificates only if, after any applicable grace period, the 
Certificateholders evidencing undivided interests aggregating more than 50 
percent of the Invested Amount, by written notice to the Transferor and the 
Servicer declare that a Pay Out Event has occurred with respect to the 
Certificates as of the date of such notice. In the case of any event 
described in clause (iii) or (v) above, a Pay Out Event with respect to all 
Series then outstanding, and in the case of any event 

                               83           
<PAGE>
described in clause (iv) or (vi), a Pay Out Event with respect only to the 
Certificates, will be deemed to have occurred without any notice or other 
action on the part of the Trustee or the Certificateholders or all 
certificateholders, as appropriate, immediately upon the occurrence of such 
event. On the date on which a Pay Out Event is deemed to have occurred, the 
Early Amortization Period will commence. In such event, distributions of 
principal to the Certificateholders will begin on the first Distribution Date 
following the month in which such Pay Out Event occurred. If, because of the 
occurrence of a Pay Out Event, the Early Amortization Period begins, 
Certificateholders will begin receiving distributions of principal earlier 
than they otherwise would have, which may shorten the average life of the 
Certificates. 

   In addition to the consequences of a Pay Out Event discussed above, if, 
pursuant to certain provisions of federal law, the Transferor or Metris 
voluntarily enters liquidation or a trustee-in-bankruptcy is appointed for 
the Transferor or Metris (an "Insolvency Event"), the Transferor will 
immediately cease to transfer Principal Receivables to the Trust and promptly 
give notice to the Trustee of such event. If an Insolvency Event occurs or, 
at any time the Retained Percentage is equal to or less than 2 percent (a 
"Trigger Event"), the Pooling and Servicing Agreement and the Trust shall be 
terminated, and within 15 days of notice to the Trustee, the Trustee will 
publish a notice of the Insolvency Event or Trigger Event, stating that the 
Trustee intends to sell, dispose of, or otherwise liquidate the Receivables 
in a commercially reasonable manner. With respect to each Series outstanding 
at such time (or, if any such Series has more than one class, of each class 
of such Series excluding any class or portion thereof held by the 
Transferor), unless otherwise instructed within a specified period by 
certificateholders representing undivided interests aggregating more than 50 
percent of the invested amount of such Series (or class excluding any class 
or portion thereof held by the Transferor) and the holders of any 
Supplemental Certificates or any other interest in the Exchangeable 
Transferor Certificate other than the Transferor, the Trustee will sell, 
dispose of, or otherwise liquidate the portion of the Receivables allocable 
to the Series that did not vote to continue the Trust in accordance with the 
Pooling and Servicing Agreement in a commercially reasonable manner and on 
commercially reasonable terms. The proceeds from the sale, disposition or 
liquidation of the Receivables will be treated as collections of the 
Receivables allocable to such Certificateholders and will be distributed to 
the applicable Certificateholders as provided above in "--Application of 
Collections." 

   If the only Pay Out Event to occur is either the bankruptcy or insolvency 
of the Transferor or the appointment of a bankruptcy trustee or receiver for 
the Transferor, the bankruptcy trustee or receiver may have the power to 
prevent the early sale, liquidation, or disposition of the Receivables and 
the commencement of the Early Amortization Period. In addition, a bankruptcy 
trustee or receiver may have the power to cause the early sale of the 
Receivables and the early retirement of the Certificates. 

SERVICING COMPENSATION AND PAYMENT OF EXPENSES 

   The Servicer's compensation for its servicing activities and reimbursement 
for its expenses will take the form of the payment to it of a servicing fee 
in an amount for any Monthly Period the ("Monthly Servicing Fee") equal to 
the product of (i) a fraction the numerator of which is the actual number of 
days in such Monthly Period and the denominator of which is 365 or 366, (ii) 
the applicable Series Servicing Fee Percentage and (iii) the Adjusted 
Invested Amount as of the beginning of the day on the first day of such 
Monthly Period, or, in the case of the first Distribution Date, the Initial 
Invested Amount. The Servicing Fee will be funded from Finance Charge 
Collections allocated to the Certificateholders' Interest, and will be paid 
from the amount so allocated and on deposit in the Collection Account. See 
"--Application of Collections--Payment of Fees, Interest, and Other Items" 
above. The remainder of the servicing fee will be allocable to the Transferor 
Interest and the investor interests of other Series. Neither the Trust nor 
the Certificateholders will have any obligation to pay such portion of the 
servicing fee. 

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

                               84           
<PAGE>
CERTAIN MATTERS REGARDING THE TRANSFEROR AND THE SERVICER 

   The Servicer may not resign from its obligations and duties under the 
Pooling and Servicing Agreement, except upon determination that performance 
of its duties is no longer permissible under applicable law. No such 
resignation will become effective until the Trustee or a successor to the 
Servicer has assumed the Servicer's responsibilities and obligations under 
the Pooling and Servicing Agreement. The Servicer may delegate some or all of 
its servicing duties; provided, however, such delegation will not relieve the 
Servicer of its obligation to perform such duties in accordance with the 
Pooling and Servicing Agreement. In addition, any affiliate of Direct 
Merchants Bank may be substituted in all respects for Direct Merchants Bank 
as Servicer, provided that such affiliate expressly assumes the performance 
of every covenant and obligation of the Servicer under the Pooling and 
Servicing Agreement. 

   The Pooling and Servicing Agreement provides that the Servicer will 
indemnify the Trust and the Trustee from and against any reasonable loss, 
liability, expense, damage, or injury suffered or sustained by reason of any 
acts or omissions or alleged acts or omissions of the Servicer with respect 
to the activities of the Trust or the Trustee; provided, however, that the 
Servicer will not indemnify (a) the Trustee for liabilities imposed by reason 
of fraud, gross negligence, or willful misconduct by the Trustee in the 
performance of its duties under the Pooling and Servicing Agreement, (b) the 
Trust, the Certificateholders, or the Certificate Owners for liabilities 
arising from actions taken by the Trustee at the request of 
Certificateholders, (c) the Trust, the Certificateholders, or the Certificate 
Owners for any losses, claims, damages, or liabilities incurred by any of 
them in their capacities as investors, including without limitation, losses 
incurred as a result of Defaulted Receivables or Dilution, or (d) the Trust, 
the Certificateholders, or the Certificate Owners for any liabilities, costs, 
or expenses of the Trust, the Certificateholders, or the Certificate Owners 
arising under any tax law, including without limitation any federal, state, 
or local income or franchise tax or any other tax imposed on or measured by 
income (or any interest or penalties with respect thereto or arising from a 
failure to comply therewith) required to be paid by the Trust, the 
Certificateholders or the Certificate Owners in connection with the Pooling 
and Servicing Agreement to any taxing authority. 

   In addition, the Pooling and Servicing Agreement provides that, subject to 
certain exceptions, the Transferor will indemnify the Trust and the Trustee 
from and against any reasonable loss, liability, expense, damage or injury 
(other than to the extent that any of the foregoing relate to any tax law or 
any failure to comply therewith) suffered or sustained by reason of any acts 
or omissions or alleged acts or omissions arising out of or based upon the 
arrangement created by the Pooling and Servicing Agreement as though the 
Pooling and Servicing Agreement created a partnership under the Delaware 
Uniform Partnership Law in which the Transferor is a general partner. 

   The Pooling and Servicing Agreement provides that, except for the 
foregoing indemnities, neither the Transferor nor the Servicer nor any of 
their respective directors, officers, employees, or agents will be under any 
liability to the Trust, the Certificateholders, or any other person for any 
action taken, or for refraining from taking any action pursuant to the 
Pooling and Servicing Agreement. Neither the Transferor nor the Servicer nor 
any of their respective directors, officers, employees or agents will be 
protected against any liability which would otherwise be imposed by reason of 
willful misfeasance, bad faith, or gross negligence of the Transferor, the 
Servicer, or any such person in the performance of its duties thereunder or 
by reason of reckless disregard of obligations and duties thereunder. In 
addition, the Pooling and Servicing Agreement provides that the Servicer is 
not under any obligation to appear in, prosecute, or defend any legal action 
that is not incidental to its servicing responsibilities under the Pooling 
and Servicing Agreement and which in its opinion may expose it to any expense 
or liability. 

   Under the Pooling and Servicing Agreement, the Transferor will be liable 
directly to an injured party for the entire amount of any losses, claims, 
damages or liabilities (other than those incurred by a Certificateholder in 
the capacity of an investor in the Certificates) arising out of or based on 
the arrangement created by the Pooling and Servicing Agreement or the actions 
of the Servicer taken pursuant to the Pooling and Servicing Agreement as 
though the Pooling and Servicing Agreement created a partnership under the 
Uniform Partnership Act in which the Transferor is a general partner. The 
Transferor will also pay, indemnify and hold harmless each Certificateholder 
for any such losses, claims, 

                               85           
<PAGE>
damages or liabilities (other than those incurred by a Certificateholder in 
the capacity of an investor in the Certificates) except to the extent that 
they arise from any action by any Certificateholder. In the event of a 
Service Transfer, the successor Servicer will indemnify the Transferor for 
any losses, claims, damages and liabilities of the Transferor as described in 
this paragraph arising from the actions or omissions of such successor. 

SERVICER DEFAULT 

   In the event of any Servicer Default (as defined below), either the 
Trustee or certificateholders representing undivided interests aggregating 
more than 50 percent of the aggregate investor interests for all outstanding 
Series, by written notice to the Servicer (and to the Trustee if given by the 
certificateholders), may terminate all of the rights and obligations of the 
Servicer as servicer under the Pooling and Servicing Agreement and in and to 
the Receivables and the proceeds thereof and the Trustee may appoint a new 
Servicer (a "Service Transfer"). The rights and interest of the Transferor 
under the Pooling and Servicing Agreement and in the Transferor Interest will 
not be affected by such termination. Upon such termination, the Trustee will 
as promptly as possible appoint a successor Servicer. If no such Servicer has 
been appointed and has accepted such appointment by the time the Servicer 
ceases to act as Servicer, all authority, power and obligations of the 
Servicer under the Pooling and Servicing Agreement will pass to and be vested 
in the Trustee. If the Trustee is unable to obtain any bids from eligible 
servicers and the Servicer delivers an officer's certificate to the effect 
that it cannot in good faith cure the applicable Servicer Default, and if the 
Trustee is legally unable to act as a successor Servicer, then the Trustee 
will give the Transferor the right to accept reassignment of all of the 
Receivables on terms equivalent to the best purchase offer as determined by 
the Trustee. 

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

     (i) failure by the Servicer to make any payment, transfer, or deposit, or 
    to give instructions to the Trustee to make certain payments, transfers, 
    or deposits within five business days after the date the Servicer is 
    required to do so under the Pooling and Servicing Agreement or any 
    Supplement; provided, however, that any such failure caused by a 
    nonwillful act of the Servicer shall not constitute a Servicer Default if 
    the Servicer promptly remedies such failure within five business days 
    after receiving notice of such failure or otherwise becoming aware of such 
    failure; 

     (ii) failure on the part of the Servicer duly to observe or perform in 
    any respect any other covenants or agreements of the Servicer which has a 
    material adverse effect on the certificateholders of any Series then 
    outstanding and which continues unremedied for a period of 60 days after 
    written notice of such failure, requiring the same to be remedied, shall 
    have been given to the Servicer by the Trustee, or to the Servicer and the 
    Trustee by holders of Certificates evidencing undivided interests 
    aggregating not less than 50 percent of the Invested Amount of any Series 
    materially adversely affected thereby and continues to have a material 
    adverse effect on the certificateholders of any Series then outstanding 
    for such period; or the delegation by the Servicer of its duties under the 
    Pooling and Servicing Agreement, except as specifically permitted 
    thereunder; 

     (iii) any representation, warranty, or certification made by the Servicer 
    in the Pooling and Servicing Agreement, or in any certificate delivered 
    pursuant to the Pooling and Servicing Agreement, proves to have been 
    incorrect when made which has a material adverse effect on the 
    certificateholders of any Series then outstanding, and which continues to 
    be incorrect in any material respect for a period of 60 days after written 
    notice of such failure, requiring the same to be remedied, shall have been 
    given to the Servicer by the Trustee, or to the Servicer and Trustee by 
    the holders of Certificates evidencing undivided interests aggregating not 
    less than 50 percent of the Invested Amount of any Series materially 
    adversely affected thereby and continues to have a material adverse effect 
    on such certificateholders for such period; or 

     (iv) the occurrence of certain events of bankruptcy, insolvency or 
    receivership of the Servicer. 

   Notwithstanding the foregoing, a delay in or failure of performance 
referred to in clause (i) above for a period of five business days, or 
referred to under clause (ii) or (iii) for a period of 60 business days, will 
not constitute a Servicer Default if such delay or failure could not be 
prevented by the exercise of reasonable diligence by the Servicer and such 
delay or failure was caused by an act of God or other similar occurrence. 
Upon the Servicer becoming aware of any such event, the Servicer will not be 
relieved from 

                               86           
<PAGE>
using its best efforts to perform its obligations in a timely manner in 
accordance with the terms of the Pooling and Servicing Agreement, and the 
Servicer will provide the Trustee, any provider of Enhancement, the 
Transferor and the holders of certificates of all Series outstanding prompt 
notice of such failure or delay by it, together with a description of the 
cause of such failure or delay and its efforts to perform its obligations. 

   In the event of a Servicer Default, if a bankruptcy trustee or receiver 
were appointed for the Servicer and no Servicer Default other than such 
bankruptcy or receivership or the insolvency of the Servicer exists, the 
bankruptcy trustee or receiver may have the power to prevent either the 
Trustee or the majority of the certificateholders from effecting a Service 
Transfer. 

REPORTS TO CERTIFICATEHOLDERS 

   On each Distribution Date, the Paying Agent will forward to each 
Certificateholder of record a statement prepared by the Servicer setting 
forth with respect to such Series: (a) the total amount distributed, (b) the 
amount of the distribution allocable to principal on the Class A 
Certificates, the Class B Certificates, the Class C Certificates and the 
Class D Certificates, (c) the amount of such distribution allocable to 
interest on the Class A Certificates, the Class B Certificates and the Class 
C Certificates, (d) the amount of Principal Collections processed during the 
related Monthly Period and allocated in respect of the Class A Certificates, 
the Class B Certificates, the Class C Certificates and the Class D 
Certificates, respectively, (e) the amount of Finance Charge Collections 
processed during the preceding Monthly Period and allocated in respect of the 
Class A Certificates, the Class B Certificates, the Class C Certificates and 
the Class D Certificates, respectively, (f) the aggregate amount of Principal 
Receivables, the Invested Amount, the Class A Invested Amount, the Class B 
Invested Amount, the Class C Invested Amount, the Class D Invested Amount, 
the Pre-Funded Amount, the Floating Allocation Percentage, and during the 
Amortization Period, the Fixed/Floating Allocation Percentage with respect to 
the Principal Receivables in the Trust as of the close of business on the 
Record Date, (g) the aggregate outstanding balance of Receivables which are 
current, 30-59, 60-89 and 90 days and over contractually delinquent as of the 
end of the day on the Record Date, (h) the aggregate Investor Default Amount 
for the related Monthly Period, (i) the aggregate amount of Class A Investor 
Charge-Offs, Class B Investor Charge-Offs, Class C Investor Charge-Offs and 
Class D Investor Charge-Offs for the preceding Monthly Period, (j) the amount 
of the Monthly Servicing Fee for the preceding Monthly Period, (k) the Class 
A Pool Factor and the Class B Pool Factor as of the end of the last day of 
the related Monthly Period, (l) the aggregate amount of funds in the Excess 
Funding Account as of the last day of the Monthly Period immediately 
preceding the Distribution Date, (m) the number of new Accounts added to the 
Trust during the related Monthly Period and (n) the Class A Certificate Rate, 
the Class B Certificate Rate and the Class C Certificate Rate for the related 
Interest Accrual Period. 

   The Paying Agent will furnish to each person who at any time during the 
preceding calendar year was a Certificateholder of record a statement 
prepared by the Servicer containing the information required to be contained 
in the regular monthly report to Certificateholders, as set forth in clauses 
(a), (b), and (c) above aggregated for such calendar year or the applicable 
portion thereof during which such person was a Certificateholder, together 
with, on or before January 31 of each year, beginning in 1998, such customary 
information (consistent with the treatment of the Certificates as debt) as 
the Servicer or Trustee deems necessary or desirable for tax reporting 
purposes. 

EVIDENCE AS TO COMPLIANCE 

   The Pooling and Servicing Agreement provides that within 100 days of the 
end of each fiscal year the Servicer will cause a firm of independent public 
accountants to furnish to the Trustee on an annual basis a report to the 
effect that such firm has compared the amounts and percentages set forth in 
four of the monthly settlement statements for the Monthly Periods covered by 
such report with the computer reports (which may include personal computer 
generated reports that summarize data from the computer reports generated by 
either the Transferor, Servicer or FDR which are used to prepare daily 
reports) which were the source of such amounts and percentages and that, on 
the basis of such comparison, such amounts and percentages are in agreement, 
except as shall be set forth in such report. A copy of such report will be 
sent by the Trustee to each Certificateholder. 

                               87           
<PAGE>
   The Pooling and Servicing Agreement provides that within 100 days of the 
end of each fiscal year, the Servicer will cause a firm of nationally 
recognized independent accountants to furnish a report to the effect that 
such firm has applied certain procedures, as agreed upon between such firm 
and the Servicer, which would re-perform certain accounting procedures 
performed by the Servicer pursuant to certain documents and records relating 
to the servicing of the Accounts. Each report shall set forth the agreed upon 
procedures performed and the results of such procedures. 

   The Pooling and Servicing Agreement also provides for delivery to the 
Trustee on an annual basis, within 100 days of the end of the fiscal year, of 
a statement signed by an officer of the Servicer to the effect that the 
Servicer has, or has caused to be, fully performed its obligations in all 
material respects under the Pooling and Servicing Agreement throughout the 
preceding year or, if there has been a default in the performance of any such 
obligation, specifying the nature and status of the default. A copy of such 
certificate may be obtained by any Certificateholder upon the submission of a 
written request therefor addressed to the Trustee's Corporate Trust Office. 

AMENDMENTS 

   The Pooling and Servicing Agreement and the Series 1997-2 Supplement may 
be amended by the Transferor, the Servicer and the Trustee, without the 
consent of Certificateholders, for the purpose of adding any provisions to or 
changing in any manner or eliminating any of the provisions of such Pooling 
and Servicing Agreement and Supplement or of modifying in any manner the 
rights of such Certificateholders; provided that (i) the Servicer shall have 
provided an officer's certificate to the effect that such action will not 
adversely affect in any material respect the interests of such 
Certificateholders, (ii) except in the case of any amendment for the sole 
purpose of curing any ambiguity or correcting or supplementing any 
inconsistent provision of the Pooling and Servicing Agreement or revising any 
schedule thereto (other than the list of Receivables), the Rating Agencies 
shall have been notified of such amendment and shall have provided written 
confirmation that they would not lower the rating of the Class A 
Certificates, the Class B Certificates or the Class C Certificates, and (iii) 
such action will not, in the opinion of counsel satisfactory to the Trustee, 
result in certain adverse tax consequences. In addition, the Pooling and 
Servicing Agreement and the Series 1997-2 Supplement may be amended from time 
to time by the Transferor, the Servicer, and the Trustee, without the consent 
of Certificateholders, to add to or change any of the provisions of the 
Pooling and Servicing Agreement to provide that bearer certificates issued 
with respect to any other Series may be registrable as to principal, to 
change or eliminate any restrictions on the payment of principal of or any 
interest on such bearer certificates, to permit such bearer certificates to 
be issued in exchange for registered certificates or bearer certificates of 
other authorized denominations or to permit the issuance of uncertificated 
certificates. Certificateholders by purchase of their Certificates will be 
deemed to have consented to a modification to the bankruptcy and insolvency 
Pay Out Event specified in the Pooling and Servicing Agreement such that it 
will be as specified in clause (iii) in "--Pay Out Events" above. 

   The Pooling and Servicing Agreement and the Series 1997-2 Supplement may 
be amended by the Transferor, the Servicer, and the Trustee with the consent 
of the holders of certificates evidencing undivided interests aggregating not 
less than 66 2/3 percent of the investor interests of each and every Series 
adversely affected, for the purpose of adding any provisions to, changing in 
any manner or eliminating any of the provisions of the Pooling and Servicing 
Agreement, or any Supplement or of modifying in any manner the rights of 
certificateholders of any then outstanding Series. No such amendment, 
however, may (a) reduce in any manner the amount of, or delay the timing of, 
distributions required to be made on any such Series, (b) change the 
definition of or the manner of calculating the interest of any 
certificateholder of such Series, or (c) reduce the aforesaid percentage of 
investor interests the holders of which are required to consent to any such 
amendment, in each case without the consent of all certificateholders of all 
Series adversely affected. Promptly following the execution of any amendment 
to the Pooling and Servicing Agreement, the Trustee will furnish written 
notice of the substance of such amendment to each Certificateholder. Any 
Supplement and any amendments regarding the addition or removal of 
Receivables from the Trust will not be considered an amendment requiring 
certificateholder consent under the provisions of the Pooling and Servicing 
Agreement and any Supplement. 

                               88           
<PAGE>
   Additionally, upon the receipt by the Transferor, the Servicer and the 
Trustee of a Tax Opinion reasonably satisfactory to each of them, the Pooling 
and Servicing Agreement and the Series 1997-2 Supplement may be amended by 
the Transferor, the Servicer and the Trustee without the consent of any of 
the Certificateholders (i) to add, modify or eliminate such provisions as may 
be necessary or advisable in order to enable all or a portion of the Trust to 
qualify as, and to permit an election to be made to cause all or a portion of 
the Trust to be treated as, a "financial asset securitization investment 
trust" as described in the provisions of the FASIT legislation (see "Certain 
Federal Income Tax Consequences--Recent Legislation"), or to enable all or a 
portion of the Trust to qualify and an election to be made for similar 
treatment under such comparable subsequent federal income tax provisions as 
may ultimately be enacted into law, and (ii) in connection with any such 
election, to modify or eliminate existing provisions of the Pooling and 
Servicing Agreement and any Supplement relating to the intended federal 
income tax treatment of the Certificates and the Trust in the absence of the 
election. 

LIST OF CERTIFICATEHOLDERS 

   Upon written request of Certificateholders representing undivided 
interests in the Trust aggregating not less than 10 percent of the Invested 
Amount, the Trustee after having been adequately indemnified by such 
Certificateholders for its costs and expenses, and having given the Servicer 
notice that such request has been made, will afford such Certificateholders 
access during business hours to the current list of Certificateholders of the 
Trust for purposes of communicating with other Certificateholders with 
respect to their rights under the Pooling and Servicing Agreement. See 
"--Book-Entry Registration" and "--Definitive Certificates." 

THE TRUSTEE 

   The Bank of New York (Delaware) is the Trustee under the Pooling and 
Servicing Agreement. The Trustee's corporate trust office is located at White 
Clay Center, Route 273, Newark, Delaware 19711. The Transferor, the Servicer, 
and their respective affiliates may from time to time enter into normal 
banking, lending and trustee relationships with the Trustee and its 
affiliates. The Trustee, the Transferor, the Servicer, and any of their 
respective affiliates may hold Certificates in their own names. In addition, 
for purposes of meeting the legal requirements of certain local 
jurisdictions, the Trustee will have the power to appoint a co-trustee or 
separate trustees of all or any part of the Trust. In the event of such 
appointment, all rights, powers, duties and obligations conferred or imposed 
upon the Trustee by the Pooling and Servicing Agreement will be conferred or 
imposed upon the Trustee and such separate trustee or co-trustee jointly, or, 
in any jurisdiction in which the Trustee shall be incompetent or unqualified 
to perform certain acts, singly upon such separate trustee or co-trustee who 
will exercise and perform such rights, powers, duties and obligations solely 
at the direction of the Trustee. 

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

   If the Trustee fails to perform any of its obligations under the Pooling 
and Servicing Agreement, and a certificateholder delivers written notice of 
such failure to the Trustee, and the Trustee shall not have corrected such 
failure for 60 days thereafter, then the holders of investor certificates 
representing more than 50 percent of the aggregate invested amount of all 
Series (including related commitments) shall have the right to remove the 
Trustee and (with the consent of the Transferor, which shall not be 
unreasonably withheld) promptly appoint a successor trustee by written 
instrument, in duplicate, one copy of which instrument shall be delivered to 
the Trustee so removed and one copy to the successor trustee. 

                               89           
<PAGE>
                    DESCRIPTION OF THE PURCHASE AGREEMENTS 

PURCHASES OF RECEIVABLES 

   Bank Purchase Agreement. Pursuant to the Bank Purchase Agreement, Direct 
Merchants Bank sells to Metris all of its right, title and interest in and to 
(i) the Receivables arising in the Accounts and any other accounts originated 
or acquired by Direct Merchants Bank, including, without limitation, all 
accounts, general intangibles, chattel paper and other obligations of any 
Obligor with respect to the Receivables, then or thereafter existing, whether 
or not arising out of or in connection with the sale or lease of goods or the 
rendering of services, (ii) all monies and investments due or to become due 
with respect thereto (including, without limitation, the right to any Finance 
Charge Receivables, including any recoveries) and (iii) all proceeds of such 
Receivables. In connection with the realignment of FCI's subsidiaries, FCI 
assigned to Metris all of FCI's rights and Metris assumed all of FCI's 
obligations under the assigned Bank Purchase Agreement and the Purchase 
Agreement. 

   Purchase Agreement. The Transferor purchases Receivables on an ongoing 
basis from Metris pursuant to the Purchase Agreement. Pursuant to the 
Purchase Agreement, the Transferor purchases from Metris Receivables arising 
from time to time until the Purchase Termination Date (as defined below in 
"--Purchase Termination Date"). On each business day prior to the Purchase 
Termination Date, Metris delivers all Receivables arising in the Accounts to 
the Transferor. Pursuant to the Pooling and Servicing Agreement, such 
Receivables are thereafter transferred immediately by the Transferor to the 
Trust, and the Transferor has assigned its rights in, to and under the 
Purchase Agreement and the Bank Purchase Agreement with respect to such 
Receivables to the Trust. 

REPRESENTATIONS AND WARRANTIES 

   Bank Purchase Agreement. In the Bank Purchase Agreement, Direct Merchants 
Bank represents and warrants as of the Initial Closing Date that, among other 
things, (a) Direct Merchants Bank is a national banking association validly 
existing in good standing under the laws of the United States, and has full 
corporate power, authority and legal right to execute, deliver and perform 
its obligations under the Bank Purchase Agreement, (b) the Bank Purchase 
Agreement constitutes the valid and binding obligations of Direct Merchants 
Bank, enforceable against Direct Merchants Bank in accordance with its terms, 
subject to customary bankruptcy and equity related exceptions, (c) Direct 
Merchants Bank is the legal and beneficial owner of all right, title and 
interest in and to each Receivable conveyed to Metris pursuant to the Bank 
Purchase Agreement and each such Receivable has been or will be transferred 
to Metris free and clear of any lien other than Permitted Liens, (d) Direct 
Merchants Bank has the full right, power and authority to transfer the 
Receivables pursuant to the Bank Purchase Agreement, (e) the Bank Purchase 
Agreement constitutes a valid transfer and assignment to Metris of all right, 
title and interest of Direct Merchants Bank in and to the Receivables, all 
monies due or to become due and all proceeds related thereto, or an absolute 
sale of such property and the proceeds thereof and (f) each Account 
classified as an "Eligible Account" by Direct Merchants Bank in any document 
or report delivered under the Bank Purchase Agreement will satisfy the 
requirements contained in the definition of Eligible Account and each 
Receivable classified as an "Eligible Receivable" by Direct Merchants Bank in 
any document or report delivered under the Bank Purchase Agreement will 
satisfy the requirements contained in the definition of Eligible Receivable. 

   Purchase Agreement. Pursuant to the Purchase Agreement Metris represents 
and warrants to the Transferor that, among other things, subject to specified 
exceptions and limitations, Metris is duly organized, validly existing, and 
in good standing under the laws of Delaware, Metris is duly qualified to do 
business and in good standing (or is exempt from such requirement) in any 
state required in order to conduct its business and has obtained all 
necessary licenses and approvals required under applicable law, and Metris 
has the requisite corporate power and authority to perform its obligations 
under the Purchase Agreement. Pursuant to the Purchase Agreement, Metris 
additionally represents and warrants that, among other things, subject to 
specified exceptions and limitations, (i) the execution and delivery of the 
Purchase Agreement and the consummation of the transactions provided for in 
the Purchase Agreement have been duly authorized by Metris by all necessary 
corporate action on its part, (ii) the execution and 

                               90           
<PAGE>
delivery of the Purchase Agreement and the performance of the transactions 
contemplated thereby do not contravene Metris' charter or by-laws, violate 
any material provision of law applicable to it, require any filing (except 
for filings under the UCC), registration, consent or approval under any such 
law except for such filings, registrations, consents, or approvals as have 
already been obtained and are in full force and effect, (iii) except as 
described in the Purchase Agreement, Metris has filed all tax returns 
required to be filed and has paid or made adequate provision for the payment 
of all taxes, assessments, and other governmental charges due from Metris or 
is contesting any such tax, assessment or other governmental charge in good 
faith through appropriate proceedings, (iv) there are no proceedings or 
investigations pending or, to the best knowledge of Metris threatened against 
Metris before any court, regulatory body, administrative agency, or other 
tribunal or governmental instrumentality asserting the invalidity of the 
Purchase Agreement, seeking to prevent the consummation of any of the 
transactions contemplated by the Purchase Agreement, seeking any 
determination or ruling that would materially and adversely affect the 
performance by Metris of its obligations thereunder or seeking any 
determination or ruling that would materially and adversely affect the 
validity of enforceability thereof, (v) Metris has no knowledge of any fact 
that should have led it to expect at the time of the classification of any 
Receivable as an Eligible Receivable that such Receivable would not be paid 
in full when due, and each Receivable classified as an Eligible Receivable by 
Metris in any document or report delivered under the Purchase Agreement, 
satisfies the requirements of eligibility contained in the definition of 
Eligible Receivable set forth in the Purchase Agreement, (vi) the Purchase 
Agreement constitutes the legal, valid, and binding obligation of Metris, 
(vii) Metris is not insolvent, (viii) Metris is not an "investment company" 
within the meaning of the Investment Company Act (or is exempt from all 
provisions of such Act), (ix) Metris is the legal and beneficial owner of all 
right, title and interest in and to each Receivable conveyed to the 
Transferor by Metris pursuant to the Purchase Agreement, and each such 
Receivable has been or will be transferred to the Transferor free and clear 
of any lien other than Permitted Liens and in compliance in all material 
respects with all requirements of law applicable to Metris and (x) the 
transfer of by Receivables by it to the Transferor under the Purchase 
Agreement constitutes a valid sale, transfer, assignment, set-over and 
conveyance to the Trust of all right, title and interest of Metris in and to 
the Receivables. 

   If certain of the representations or warranties described above are not 
true with respect to any Receivable at the time such representation or 
warranty was made or any Receivable becomes an Ineligible Receivable, then 
Metris will be obligated to pay to the Transferor an amount equal to the 
principal amount of such Receivable. 

   The Pooling and Servicing Agreement (i) requires the Transferor to make a 
demand on Metris to repurchase Receivables in such cases where the Transferor 
is required under the Pooling and Servicing Agreement to repurchase 
Receivables from the Trust and (ii) permits the Transferor to consent to the 
sale of Receivables to a third party only in such circumstances where the 
Transferor may remove Receivables from the Trust under the Pooling and 
Servicing Agreement. 

CERTAIN COVENANTS 

   Bank Purchase Agreement. It is the intention of Direct Merchants Bank and 
Metris that the conveyance of the Receivables by Direct Merchants Bank to 
Metris contemplated by the Bank Purchase Agreement be construed as an 
absolute sale of the Receivables by Direct Merchants Bank to Metris. It is 
not intended that such conveyance be deemed a pledge of the Receivables by 
Direct Merchants Bank to Metris to secure a debt or other obligation of 
Direct Merchants Bank, but the Bank Purchase Agreement shall also be deemed 
to be a security agreement within the meaning of Article 9 of the UCC and the 
conveyance provided for in the Bank Purchase Agreement shall be deemed to be 
a grant by Direct Merchants Bank to Metris of a "security interest" within 
the meaning of Article 9 of the UCC in all of Direct Merchants Bank's right, 
title and interest in and to the Receivables. In the Bank Purchase Agreement, 
Direct Merchants Bank covenants that, among other things, except as required 
by law or as Direct Merchants Bank may determine to be appropriate and 
subject to specified exceptions and limitations, (i) it will take no action 
to cause any Receivable to be anything other than an account, general 
intangible or chattel paper, (ii) except for the conveyances under the Bank 
Purchase Agreement, it will not sell any Receivable or grant a lien (other 
than a Permitted Lien) on any Receivable, (iii) except as it deems necessary 
to maintain its credit card business on a competitive basis, it will not 
reduce the annual 

                               91           
<PAGE>
percentage rates of the Periodic Finance Charges assessed on the Receivables 
or other fees charged on the Accounts if, as a result of any such reduction, 
either a Pay Out Event would occur or such reduction is not also applied to 
any comparable segment of accounts owned by it similar to the Accounts, (iv) 
it will comply with and perform its obligations under the Contracts relating 
to the Accounts and the Credit and Collection Policy and that it will not 
change the terms of such agreements or policies if any such change would, in 
either case, materially and adversely affect the rights of the Trust or the 
certificateholders, and that it will not enter into any amendment to the Bank 
Purchase Agreement that would cause a Ratings Event to occur so long as any 
certificates under any Series are outstanding, and (v) in the event it 
receives a collection on any Receivable, it will pay such collection to the 
Transferor as soon as practicable. 

   Purchase Agreement. It is the intention of Metris and the Transferor that 
the conveyance of the Receivables by Metris be construed as an absolute sale 
of the Receivables by Metris to the Transferor. It is not intended that such 
conveyance be deemed a pledge of the Receivables by Metris to the Transferor 
to secure a debt or other obligation of Metris, but the Purchase Agreement 
shall also be deemed to be a security agreement within the meaning of Article 
9 of the UCC and the conveyance provided for in the Purchase Agreement shall 
be deemed to be a grant by Metris to the Transferor of a "security interest" 
within the meaning of Article 9 of the UCC in all of Metris' right, title and 
interest in and to the Receivables. Pursuant to the Purchase Agreement, 
Metris covenants that, among other things, subject to specified exceptions 
and limitations, (i) it will take no action to cause any Receivable to be 
anything other than an account, general intangible or chattel paper, (ii) 
except for the conveyances under the Purchase Agreement, it will not sell any 
Receivable or grant a lien (other than a Permitted Lien) on any Receivable, 
(iii) except as it deems necessary to maintain its credit card business on a 
competitive basis, it will not reduce the annual percentage rates of the 
Periodic Finance Charges assessed on the Receivables or other fees charged on 
the Accounts if, as a result of any such reduction, either a Pay Out Event 
would occur or such reduction is not also applied to any comparable segment 
of accounts owned by it similar to the Accounts, (iv) it will comply with and 
perform its obligations under the Contracts relating to the Accounts and the 
Credit and Collection Policy and that it will not change the terms of such 
agreements or policies if any such change would, in either case, materially 
and adversely affect the rights of the Trust or the certificateholders, and 
that it will not enter into any amendment to the Bank Purchase Agreement that 
would cause a Ratings Event to occur so long as any certificates under any 
Series are outstanding, (v) in the event it receives a collection on any 
Receivable, it will pay such collection to the Transferor as soon as 
practicable, (vi) it will not convey or transfer any Receivable, except as 
otherwise provided in the Purchase Agreement, and (vii) it will take all 
actions reasonably necessary to maintain its rights under all Contracts to 
which it is a party. 

PURCHASE TERMINATION DATE 

   Bank Purchase Agreement. If Direct Merchants Bank becomes insolvent, 
Metris' obligations under the Bank Purchase Agreement will automatically be 
terminated. In addition, if Metris becomes insolvent, or shall become unable 
for any reason to purchase Receivables from Direct Merchants Bank in 
accordance with the provisions of the Bank Purchase Agreement, Metris' 
obligations under the Bank Purchase Agreement as to Direct Merchants Bank 
will automatically be terminated. 

   Purchase Agreement. If Metris becomes insolvent, the Transferor's 
obligations under the Purchase Agreement will automatically be terminated. In 
addition, if the Transferor becomes insolvent or shall become unable for any 
reason to purchase Receivables from Metris in accordance with the provisions 
of the Purchase Agreement, the Transferor's obligations under the Purchase 
Agreement as to Metris will automatically be terminated. The date of any such 
termination will be the "Purchase Termination Date." 

                   CERTAIN LEGAL ASPECTS OF THE RECEIVABLES 

TRANSFER OF RECEIVABLES 

   The Transferor has represented and warranted in the Pooling and Servicing 
Agreement that the transfer of Receivables by it to the Trust constitutes 
either a valid transfer and assignment to the Trust of all right, title, and 
interest of the Transferor in and to the Receivables, except for the interest 
of the 

                               92           
<PAGE>
Transferor as holder of the Exchangeable Transferor Certificate and any 
investor certificate of any Series then held by it, or the grant to the Trust 
of a security interest in the Receivables. The Transferor has also 
represented and warranted in the Pooling and Servicing Agreement that, in the 
event the transfer of Receivables by the Transferor to the Trust is deemed to 
create a security interest under the UCC, there will exist a valid, 
subsisting, and enforceable first priority perfected security interest in 
such Receivables created thereafter in favor of the Trust on and after their 
creation, subject only to Permitted Liens. For a discussion of the Trust's 
rights arising from a breach of these warranties, see "Description of the 
Offered Certificates--Representations and Warranties." 

   The Transferor has represented that the Receivables are "accounts," 
"general intangibles" or "chattel paper" for purposes of the UCC. Both the 
sale of accounts and chattel paper and the transfer of accounts and chattel 
paper as security for an obligation are treated under Article 9 of the UCC as 
creating a security interest therein and are subject to its provisions, and 
the filing of an appropriate financing statement is required to perfect the 
security interest of the Trust. If a transfer of general intangibles is 
deemed to constitute the creation of a security interest, rather than a sale, 
Article 9 of the UCC applies and the filing of one or more appropriate 
financing statements is also required in order to perfect the security 
interest of the Trust. In order to protect the interests of the Trust in the 
Receivables, financing statements covering the Receivables have been filed 
under the UCC. 

   If the transfer of Receivables constituting general intangibles is deemed 
to be a sale, then the UCC is not applicable and no further action is 
required to protect the Trust's interest from third parties. Although the 
priority of general intangibles arising after the Initial Closing Date is not 
as clear as the priority of interests governed by the UCC, Direct Merchants 
Bank, Metris and the Transferor believe that it would be inconsistent for a 
court to afford the Trust less favorable treatment if the transfer of the 
Receivables is deemed to be a sale than if it were deemed to be a security 
interest and that a court should conclude that a sale of Receivables 
consisting of general intangibles would be deemed to have occurred as of the 
Initial Closing Date or, as applicable, the relevant Addition Date. 

   There are certain limited circumstances under the UCC in which a prior or 
subsequent transferee of Receivables coming into existence after the Initial 
Closing Date could have an interest in such Receivables with priority over 
the Trust's interest. Under the Pooling and Servicing Agreement, however, the 
Transferor has represented and warranted that it transferred the Receivables 
to the Trust free and clear of the lien of any third party. In addition, the 
Transferor has covenanted that it will not sell, pledge, assign, transfer, or 
grant any lien on any Receivable (or any interest therein) other than to the 
Trust. A tax or other government lien on property of the Transferor arising 
prior to the time a Receivable comes into existence may also have priority 
over the interest of the Trust in such Receivable. There is a significant 
possibility that the Trust may not have a perfected security interest in any 
of the Receivables created after the filing of a petition for relief by or 
against Metris or the Transferor under the Bankruptcy Code or after the 
appointment of a receiver or conservator with respect to Direct Merchants 
Bank. Nevertheless, it is anticipated that the Trust will either own or have 
a perfected security interest in Receivables existing on the date of filing a 
petition by or against Metris or the Transferor under the Bankruptcy Code or 
after the date of appointment of a receiver or conservator with respect to 
Direct Merchants Bank and will be able to make payments in respect of 
principal and interest on the Offered Certificates, although there can be no 
assurance that any of such payments would be timely. Because the Trust's 
interest in the Receivables is dependent upon the Transferor's interest in 
the Receivables, which is dependent upon Metris' interest in the Receivables, 
any adverse change in the priority or perfection of the Transferor's or 
Metris' security interest would correspondingly affect the Trust's interest 
in the affected Receivables. In addition, if a receiver or conservator were 
appointed for Direct Merchants Bank, certain administrative expenses of the 
receiver or conservator also may have priority over the interest of the Trust 
in such Receivables. While Direct Merchants Bank is the Servicer, certain 
cash collections on the Receivables may be held by Direct Merchants Bank and 
commingled with its funds for brief periods, and if an Insolvency Event 
occurs, the Trust may not have a perfected interest in such commingled 
collections. 

CERTAIN MATTERS RELATING TO BANKRUPTCY OR RECEIVERSHIP 

   The Transferor will not engage in any activities except purchasing 
accounts receivable from Metris or any affiliate of Metris, forming trusts, 
transferring such accounts receivable to such trusts and engaging 

                               93           
<PAGE>
in activities incident to, or necessary or convenient to accomplish, the 
foregoing. The Transferor has no intention of filing a voluntary petition 
under the Bankruptcy Code or any similar applicable state law so long as the 
Transferor is solvent and does not reasonably foresee becoming insolvent. 

   The voluntary or involuntary application for relief under the Bankruptcy 
Code or any similar applicable state law with respect to Metris should not 
necessarily result in a similar voluntary application with respect to the 
Transferor so long as the Transferor is solvent and does not reasonably 
foresee becoming insolvent either by reason of Metris' insolvency or 
otherwise. Counsel has advised Metris and the Transferor that (i) the assets 
and liabilities of the Transferor would not be substantively consolidated 
with the assets and liabilities of Metris in the event of an application for 
relief under the Bankruptcy Code with respect to Metris and (ii) the sale of 
Receivables by Metris would constitute a valid sale and, therefore, such 
Receivables would not be property of Metris in the event of the filing of an 
application for relief by or against Metris under the Bankruptcy Code. The 
foregoing conclusions are reasoned conclusions, based upon various 
assumptions regarding factual matters and future events, as to which there 
necessarily can be no assurance. If a bankruptcy trustee for Metris, Metris 
as debtor-in-possession, or a creditor of Metris were to take the view that 
Metris and the Transferor should be substantively consolidated or that the 
transfer of the Receivables from Metris to the Transferor should be 
recharacterized as a pledge of such Receivables, then delays in payments on 
the Class A Certificates, Class B Certificates and Class C Certificates or 
(should the bankruptcy court rule in favor of any such trustee, 
debtor-in-possession or creditor) reductions in such payments on such 
Certificates could result. 

   The Pooling and Servicing Agreement provides that, upon the bankruptcy or 
appointment of a receiver for the Transferor, Direct Merchants Bank or 
Metris, the Transferor will promptly give notice thereof to the Trustee, and 
a Pay Out Event with respect to all Series will occur, and under the Pooling 
and Servicing Agreement, no new Principal Receivables will be transferred to 
the Trust. Upon the bankruptcy of the Transferor, unless otherwise instructed 
within a specified period by the certificateholders representing undivided 
interests aggregating more than 50 percent of the aggregate invested amount 
of each Series (and, with respect to Series 1997-2, the holders of more than 
50 percent of each of the Class A, Class B, and Class C Certificates), the 
Trustee will proceed to sell, dispose of, or otherwise liquidate the 
Receivables in a commercially reasonable manner and on commercially 
reasonable terms. The proceeds from the sale of the Receivables would then be 
treated by the Trustee as collections on the Receivables. If the only Pay Out 
Event to occur is either the insolvency of the Transferor or the appointment 
of a bankruptcy trustee or receiver for the Transferor, the receiver or 
bankruptcy trustee for the Transferor may have the power to continue to 
require the Transferor to transfer new Principal Receivables to the Trust and 
to prevent the early sale, liquidation or disposition of the Receivables and 
the commencement of the Early Amortization Period. See "Description of the 
Offered Certificates--Pay Out Events." 

   Direct Merchants Bank and Metris have represented and warranted to Metris 
and the Transferor, respectively in the Purchase Agreements that the sale of 
the Receivables to Metris or the Transferor, respectively, is a valid sale of 
the Receivables to Metris or the Transferor, respectively. In addition, 
Direct Merchants Bank, Metris and the Transferor have treated and will treat 
the transaction described in the Purchase Agreements as sales of the 
Receivables to Metris and the Transferor, respectively, and Metris has taken 
or will take all actions that are required under the UCC to perfect Metris' 
and the Transferor's ownership interest, respectively, in the Receivables. 
Notwithstanding the foregoing, if Metris were to become a debtor in a 
bankruptcy case and a creditor or trustee-in-bankruptcy of such debtor or 
such debtor itself were to take the position that the sale of Receivables 
from Metris to the Transferor, should be recharacterized as a pledge of such 
Receivables to secure a borrowing from such debtor, then delays in payments 
of collections of Receivables to the Transferor (and therefore to the Trust 
and to Certificateholders) could occur and (should the court rule in favor of 
any such trustee, debtor-in-possession or creditor) reductions in the amount 
of such payments could result. 

   The Federal Deposit Insurance Act ("FDIA"), as amended by FIRREA, which 
became effective August 9, 1989, sets forth certain powers that the FDIC 
could exercise if it were appointed as conservator or receiver of Direct 
Merchants Bank. Among other things, the FDIA grants such a conservator or 
receiver the power to repudiate contracts of, and to request a stay of up to 
90 days of any judicial action or proceeding involving, Direct Merchants 
Bank. 

                               94           
<PAGE>
   To the extent that (i) Direct Merchants Bank granted a security interest 
in the Receivables to Metris, (ii) the interest was validly perfected before 
Direct Merchants Bank's insolvency, (iii) the interest was not taken or 
granted in contemplation of Direct Merchants Bank's insolvency or with the 
intent to hinder, delay or defraud Direct Merchants Bank or its creditors, 
(iv) the Pooling and Servicing Agreement is continuously a record of Direct 
Merchants Bank, and (v) the Pooling and Servicing Agreement represents a bona 
fide and arm's length transaction undertaken for adequate consideration in 
the ordinary course of business, such valid perfected security interest of 
Metris should be enforceable (to the extent of Metris' "actual direct 
compensatory damages") notwithstanding the insolvency of, or the appointment 
of a receiver or conservator for, Direct Merchants Bank and payments to the 
Trust with respect to the Receivables (up to the amount of such damages) 
should not be subject to an automatic stay of payment or to recovery by the 
FDIC as conservator or receiver of Direct Merchants Bank. If, however, the 
FDIC were to assert that the security interest was unperfected or 
unenforceable or were to require Metris to establish its rights to those 
payments by submitting to and completing the administrative claims procedure 
established under FIRREA, or the conservator or receiver were to request a 
stay of proceedings with respect to Direct Merchants Bank as provided under 
FIRREA, delays in payments on the Certificates and possible reductions in the 
amount of those payments could occur. The FDIA does not define the terms 
"actual direct compensatory damages." On April 10, 1990, the RTC, formerly a 
sister agency of the FDIC, adopted a statement of policy (the "RTC Policy 
Statement") with respect to the payment of interest on collateralized 
borrowings. The RTC Policy Statements states that interest on such borrowings 
will be payable at the contract rate up to the date of the redemption or 
payment by the conservator, receive, or the trustee of an amount equal to the 
principal owed plus the contract rate of interest up to the date of such 
payment or redemption, plus any expenses of liquidation if provided for in 
the contract, to the extent secured by the collateral. In a 1993 case 
involving zero-coupon bonds, however, a federal district court held that the 
RTC was instead obligated to pay bondholders the fair market value of 
repudiated bonds as of the date of repudiation. The FDIC itself has not 
adopted a policy statement on payment of interest on collateralized 
borrowings. 

   In Octagon Gas Systems, Inc. v. Rimmer, 995 F.2d 948 (10th Cir. 1993), 
cert. denied, 114 S. Ct. 554 (1993), the United States Court of Appeals for 
the 10th Circuit suggested that even where a transfer of accounts from a 
seller to a buyer constitutes a "true sale," the accounts would nevertheless 
constitute property of the seller's bankruptcy estate in a bankruptcy of the 
seller. If Metris or the Transferor were to become subject to a bankruptcy 
proceeding or if Direct Merchants Bank were to become subject to a 
receivership and a court were to follow the 10th Circuit's reasoning, 
Certificateholders might experience delays in payment or possibly losses in 
their investment in the Certificates. Counsel to the Transferor has advised 
the Transferor that the facts of the Octagon case are distinguishable from 
those in the sale transactions between Direct Merchants Bank and Metris, 
Metris and the Transferor and the Transferor and the Trust and that the 
reasoning of the Octagon case appears to be inconsistent with established 
precedent and the UCC. 

   The occurrence of certain events of insolvency, conservatorship or 
receivership with respect to the Servicer will result in a Servicer Default, 
which Servicer Default, in turn, could result in a Pay Out Event. If no other 
Servicer Default other than the commencement of such bankruptcy or similar 
event exists, a conservator or receiver of the Servicer may have the power to 
prevent the Trustee and the Certificateholders from appointing a successor 
Servicer. 

CONSUMER PROTECTION LAWS 

   The relationship of the cardholder and credit card issuer is extensively 
regulated by federal and state consumer protection and related laws. With 
respect to credit cards issued by Direct Merchants Bank, the most significant 
laws include the federal Truth-in-Lending Act, Fair Credit Billing Act, Fair 
Debt Collection Practices Act, Equal Credit Opportunity Act, Fair Credit 
Reporting Act, Electronic Funds Transfer Act and National Bank Act, as well 
as applicable state laws. Claims may be brought under these statutes by 
private consumers as well as federal and state regulators. These statutes 
impose disclosure requirements when a credit card account is advertised, when 
it is opened, at the end of monthly billing cycles and at year end and, in 
addition, prohibit certain discriminatory practices in extending credit and 
impose certain limitations on the type of account related charges that may be 
assessed. Federal law 

                               95           
<PAGE>
requires credit card issuers to disclose to consumers the interest rates, 
cardholder fees, grace periods and balance calculation methods associated 
with their credit card accounts. In addition, cardholders are entitled under 
current laws to have payments and credits applied to the credit card account 
promptly, to receive prescribed notices and to require billing errors to be 
resolved promptly. Certain laws, including the laws described above, may 
limit Direct Merchants Bank's ability to collect amounts owing with respect 
to the Receivables regardless of any act or omission on the part of Direct 
Merchants Bank. These laws further provide that in certain cases cardholders 
cannot be held liable for, or the cardholder's liability is limited with 
respect to, charges to the credit card account that result from unauthorized 
use of the credit card. 

   Additional consumer protection laws may be enacted that would impose 
requirements on the making, enforcement and collection of consumer credit 
loans. Any new laws or rulings that may be adopted, and existing consumer 
protection laws, may adversely affect the ability to collect on the 
Receivables. In addition, failure of the Servicer to comply with such 
requirements could adversely affect the Servicer's ability to enforce the 
receivables. 

   Certain jurisdictions may attempt to require out-of-state credit card 
issuers to comply with such jurisdictions' consumer protection laws 
(including laws limiting the charges imposed by such credit card issuers) in 
connection with their operations in such jurisdictions. If it were determined 
that out-of-state credit card issuers must comply with a jurisdiction's laws 
limiting the charges imposed by credit card issuers, such actions could have 
an adverse impact on Direct Merchants Bank's credit card operations. 
Application of federal and state bankruptcy and debtor relief laws (including 
the Soldiers' and Sailors' Civil Relief Act of 1940) would affect the 
interests of the holders of the Certificates if the protection provided to 
debtors under such laws result in any receivables of the Trust being written 
off as uncollectible. 

   The Trust may be liable for certain violations of consumer protection laws 
that apply to the receivables transferred to it, either as assignee from the 
Transferor with respect to obligations arising before the transfer or as a 
party directly responsible for obligations arising after the transfer. In 
addition, a cardholder may be entitled to assert such violations by way of 
set-off against such cardholder's obligation to pay the amount of Receivables 
owing. The Transferor will warrant to the Trust in the Pooling and Servicing 
Agreement that all Receivables transferred to the Trust have been and will be 
created in compliance with the requirements of such laws. For discussion of 
the Trust's rights arising from the breach of these warranties, see 
"Description of the Offered Certificates--Representations and Warranties." 

CLAIMS AND DEFENSES OF CARDHOLDERS AGAINST THE TRUST 

   The UCC provides that (a) unless an Obligor has made an enforceable 
agreement not to assert defenses or claims arising out of a transaction, the 
rights of the Trust, as assignee, are subject to all the terms of the 
Contract between the Credit Card Originator and such Obligor and any defense 
or claim arising therefrom, to rights of set-off and to any other defense or 
claim of such Obligor against the Credit Card Originator that accrues before 
such Obligor receives notification of the assignment and (b) any such Obligor 
is authorized to continue to pay the Credit Card Originator until (i) Obligor 
receives notification, reasonably identifying the rights assigned, that the 
amount due or to become due has been assigned and that payment is to be made 
to the Trustee or successor Servicer and (ii) if requested by the Obligors, 
the Trustee or successor Servicer has furnished reasonable proof of 
assignment. No such agreement not to assert defenses has been entered into 
and no notice of the assignment of the Receivables to the Trust will be sent 
to the cardholders obligated on the Accounts in connection with the transfer 
of the Receivables to the Trust. 

                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES 

GENERAL; SCOPE OF FEDERAL INCOME TAX OPINION 

   Set forth below is a general discussion of the material United States 
federal income tax consequences of the purchase, ownership and disposition of 
the Offered Certificates which are anticipated to be relevant 

                               96           
<PAGE>
to most categories of investors and has been prepared or reviewed by Skadden, 
Arps, Slate, Meagher & Flom LLP, special federal income tax counsel to the 
Transferor ("Special Tax Counsel"). Special Tax Counsel is of the opinion 
that this discussion is correct in all material respects. As more fully 
described below, Special Tax Counsel will render its opinion, subject to the 
analysis and assumptions contained therein, that the Offered Certificates 
will be characterized as indebtedness secured by the Receivables for federal 
income tax purposes and that the Trust will not be subject to federal income 
tax at the entity level. Except as expressly provided below, Special Tax 
Counsel will render no other opinions to the Transferor with respect to the 
Offered Certificates. This discussion is intended as an explanatory 
discussion of the possible effects of the classification of the Offered 
Certificates as indebtedness on investors generally and or related tax 
matters affecting investors generally, but does not purport to furnish 
information in the level of detail or with the attention to an investor's 
specific tax circumstances that would be provided by an investor's tax 
advisor. This discussion is based upon current provisions of the Internal 
Revenue Code of 1986, as amended (the "Code"), existing and proposed Treasury 
regulations ("Treasury Regulations") thereunder, current administrative 
rulings, judicial decisions and other applicable authorities in effect as of 
the date hereof, all of which are subject to change, possibly with 
retroactive effect. There are no cases or Internal Revenue Service ("IRS") 
rulings on similar transactions involving instruments issued by a trust with 
terms similar to those of the Offered Certificates. As a result, there can be 
no assurance that the IRS will not challenge the conclusions reached herein, 
and no ruling from the IRS has been or will be sought on any of the issues 
discussed below. Furthermore, legislative, judicial or administrative changes 
may occur, perhaps with retroactive effect, which could affect the accuracy 
of the statements and conclusions set forth herein as well as the tax 
consequences to Certificateholders. 

   This summary does not address all aspects of federal income taxation that 
may be relevant to the Certificate Owners in light of their personal 
investment circumstances nor, except for certain limited discussions of 
particular topics, to certain types of holders subject to special treatment 
under the federal income tax laws (e.g., financial institutions, 
broker-dealers, life insurance companies and tax-exempt organizations). This 
information is directed to prospective purchasers who purchase Offered 
Certificates in the initial distribution thereof, who are citizens or 
residents of the United States, including domestic corporations and 
partnerships, and who hold the Offered Certificates as "capital assets" 
within the meaning of Section 1221 of the Code. Taxpayers and preparers of 
tax returns (including those filed by any partnership or other issuer) should 
be aware that under applicable Treasury Regulations a provider of advice on 
specific issues of law is not considered an income tax return preparer unless 
the advice is (i) given with respect to events that have occurred at the time 
the advice is rendered and is not given with respect to the consequences of 
contemplated actions, and (ii) is directly relevant to the determination of 
an entry on a tax return. Accordingly, taxpayers should consult their 
respective tax advisors and tax return preparers regarding the preparation of 
any item on a tax return, even where the anticipated tax treatment has been 
discussed herein. EACH PROSPECTIVE INVESTOR SHOULD CONSULT WITH ITS TAX 
ADVISOR AS TO THE FEDERAL, STATE, LOCAL, FOREIGN AND ANY OTHER TAX 
CONSEQUENCES OF THE PURCHASE, OWNERSHIP AND DISPOSITION OF OFFERED 
CERTIFICATES SPECIFIC TO SUCH PROSPECTIVE INVESTOR. 

CHARACTERIZATION OF THE OFFERED CERTIFICATES AS INDEBTEDNESS 

   The Transferor, the Servicer and each Certificate Owner will express in 
the Pooling and Servicing Agreement the intent that, for federal, state and 
local income and franchise tax purposes, the Offered Certificates will be 
indebtedness secured by the Receivables. The Transferor, by initially 
entering into, and the Servicer, by accepting the assignment of, the Pooling 
and Servicing Agreement, and each Certificate Owner, by acquiring an interest 
in an Offered Certificate, will agree to treat the Offered Certificates as 
indebtedness for federal, state and local income and franchise tax purposes 
(except to the extent that different treatment is explicitly required under 
state or local tax statutes). However, because different criteria are used in 
determining the nontax accounting treatment of the transaction, the 
Transferor will treat the Pooling and Servicing Agreement, for financial 
accounting purposes and certain other nontax purposes, as effecting a 
transfer of an ownership interest in the Receivables and not as creating a 
debt obligation. 

                               97           
<PAGE>
   In general, whether for federal income tax purposes a transaction 
constitutes a sale of property or a loan, the repayment of which is secured 
by the property, is a question of fact, the resolution of which is based upon 
the economic substance of the transaction rather than its form or the manner 
in which it is labeled. While the IRS and the courts have set forth several 
factors to be taken into account in determining whether the substance of a 
transaction is a sale of property or a secured indebtedness for federal 
income tax purposes, the primary factor in making this determination is 
whether the transferee has assumed the risk of loss or other economic burdens 
relating to the property and has obtained the benefits of ownership thereof. 
Based upon its analysis of such factors, Special Tax Counsel is of the 
opinion that the Transferor will be treated as the owner of the Receivables 
for federal income tax purposes and, accordingly, the Class A Certificates 
and the Class B Certificates will be characterized for federal income tax 
purposes as indebtedness that is secured by the Receivables. Furthermore, 
Special Tax Counsel is of the opinion that the Trust will not be subject to 
federal income tax at the entity level. 

   Although, in some instances, courts have held that a taxpayer is bound by 
a particular form it has chosen for a transaction, even if the substance of 
the transaction does not accord with its form, Special Tax Counsel is of the 
opinion that the rationale of those cases do not apply to the transaction 
evidenced by the Offered Certificates, because the form of the transaction, 
as reflected in the operative provisions of the documents, either is not 
inconsistent with the characterization of the Offered Certificates as debt 
for federal income tax purposes or otherwise makes the rationale of those 
cases inapplicable to this situation. 

TAXATION OF INTEREST INCOME TO CERTIFICATEHOLDERS 

   The following discussion is based in part upon Treasury Regulations 
interpreting the original issue discount ("OID") provisions of Sections 1271 
through 1275 of the Code which were adopted as final on January 27, 1994 (the 
"OID Regulations"). The OID Regulations are, however, subject to varying 
interpretations and do not address all issues that could affect Certificate 
Owners. 

   Stated Interest. It is not expected that any of the Offered Certificates 
will be issued with OID. Based upon the foregoing opinions, and assuming that 
all of the Offered Certificates are treated as debt, the stated interest on 
Offered Certificates will be taxable as ordinary income for federal income 
tax purposes when received or accrued in accordance with a 
Certificateholder's method of tax accounting. 

   OID. The Offered Certificates may be issued at a discount from their 
principal amounts, thereby creating OID. In such a case, all or a portion of 
the taxable income to be recognized with respect to the Offered Certificates 
would be includible in income of Certificate Owners as OID. Any amount 
treated as OID would not, however, be includible again when the interest is 
actually received. If the yield on a Class of Offered Certificates were not 
materially different from its coupon, this treatment would have no 
significant effect on Certificate Owners using the accrual method of 
accounting. However, cash method Certificate Owners may be required to report 
income with respect to the Offered Certificates in advance of the receipt of 
cash attributable to such income. 

   While it is not anticipated that the Offered Certificates will be issued 
at a discount from their stated principal amount that is greater than a de 
minimis amount, under Treasury Regulations the Offered Certificates may 
nevertheless be deemed to have been issued with OID. This could be the case, 
for example, if interest payments are not deemed to be payments of "qualified 
stated interest" because (i) no reasonable legal remedies exist to compel 
timely payment of such interest payments and (ii) the Offered Certificates do 
not have terms and conditions that make the likelihood of late payment (other 
than a late payment that occurs within a reasonable grace period) or 
nonpayment a remote contingency. As a result, if such Treasury Regulations 
were to apply, all of the taxable income to be recognized with respect to the 
Offered Certificates would be includible in income as OID but would not be 
includible again when the interest is actually received. The OID Regulations 
provide, however, that in determining whether interest is unconditionally 
payable, the possibility of nonpayment due to default, insolvency, or similar 
circumstances is ignored. Accordingly, the Transferor intends to take the 
position that interest payments constitute payments of "qualified stated 
interest" with respect to the Offered Certificates if they are issued at a 
price that is less than a de minimis discount from their stated principal 
amount. 

                               98           
<PAGE>
   If the Offered Certificates are in fact issued at a greater than de 
minimis discount, the following rules will apply. The excess of the "stated 
redemption price at maturity" of an Offered Certificate (generally equal to 
its principal amount as of the date of issuance plus all interest other than 
"qualified stated interest" payable prior to or at maturity) over the 
original issue price (in this case, the initial offering price at which a 
substantial amount of the Offered Certificates are sold to the public) will 
constitute OID. A Certificate Owner must include OID in income as interest 
over the term of the Offered Certificate under a constant yield method. In 
general, OID must be included in income in advance of the receipt of cash 
representing that income. In the case of a debt instrument as to which the 
repayment of principal may be accelerated as a result of the prepayment of 
other obligations securing the debt instrument (a "Prepayable Instrument"), 
the periodic accrual of OID is determined by taking into account both the 
prepayment assumptions used in pricing the debt instrument and the prepayment 
experience. If this provision applies to the Offered Certificates (which is 
not clear), the amount of OID which will accrue in any given "accrual period" 
may either increase or decrease depending upon the actual prepayment rate. 
Accordingly, each Certificateholder should consult its own tax advisor 
regarding the impact to such Certificateholder of the OID rules if the 
Offered Certificates are issued with OID. An Offered Certificate issued with 
de minimis OID must include such OID in income proportionately as principal 
payments are made on such Offered Certificate. 

   Discount and Premium. A subsequent holder who purchases an Offered 
Certificate at a discount may be subject to the "market discount" rules of 
Section 1276 of the Code. These rules provide, in part, for the treatment of 
gain attributable to accrued market discount as ordinary income upon the 
receipt of partial principal payments or on the sale or other disposition of 
the Offered Certificate, and for the deferral of interest deductions with 
respect to debt incurred to acquire or carry the market discount Offered 
Certificate. A Certificate Owner may, however, elect to include market 
discount in gross income as it accrues and, if such election is made, is not 
subject to the deferral of interest deductions provision. Any such election 
will apply to all debt instruments acquired by the taxpayer on or after the 
first day of the first taxable year to which such election applies. Further, 
the adjusted tax basis of an Offered Certificate subject to such election 
will be increased to reflect market discount included in gross income, 
thereby reducing any gain or increasing any loss on a sale or taxable 
disposition. 

   A subsequent holder who purchases an Offered Certificate at a premium may 
elect to amortize and deduct this premium over the remaining term of the 
Offered Certificate in accordance with rules set forth in Section 171 of the 
Code. 

   Optional Election. As an alternative to the above treatments, accrual 
method holders may elect to include in gross income all interest with respect 
to an Offered Certificate, including stated interest, acquisition discount, 
OID, de minimis OID, market discount, de minimis market discount, and 
unstated interest, as adjusted by any amortizable bond premium or acquisition 
premium, using the constant yield method described above. 

   Treatment of Losses. OID, if any (in excess of de minimis OID), must be 
reported by all Offered Certificateholders, and other interest income must be 
reported by Offered Certificateholders that report income on the accrual 
method, as it accrues, whether or not such Offered Certificateholder has 
received cash equivalent to such income and without giving effect to delays 
or reductions in distributions attributable to defaults and delinquencies on 
the Receivables, except to the extent it can be established that such amounts 
are uncollectible. As a result, if there were in excess of de minimis OID, 
the amount of income reported by an Offered Certificateholder in any period 
could exceed the amount of cash distributed to such holder in that period. An 
Offered Certificateholder generally will realize a loss where either 
principal or previously accrued interest are determined to be uncollectible 
with respect to the Offered Certificate, although the timing and character of 
such losses (or reductions in income) are uncertain, and the deductibility of 
such losses may be subject to limitations. 

DISPOSITION OF OFFERED CERTIFICATES 

   Generally, capital gain or loss will be recognized on a sale or other 
taxable disposition of Offered Certificates in an amount equal to the 
difference between the amount realized (other than amounts attributable to, 
and taxable as, accrued interest) and the seller's tax basis in the Offered 
Certificates. A 

                               99           
<PAGE>
Certificate Owner's tax basis in an Offered Certificate will generally equal 
such Certificate Owner's cost increased by any OID, market discount and gain 
previously included by such Certificate Owner in income with respect to the 
Offered Certificate and decreased by any bond premium previously amortized 
and any principal payments previously received by such Certificate Owner with 
respect to the Offered Certificate. Subject to the market discount rules of 
the Code discussed above under "--Taxation of Interest Income to 
Certificateholders--Discount and Premium", any such gain or loss will be 
capital gain or loss if the Offered Certificate was held as a capital asset 
(except, however, with regard to Prepayable Instruments, in which case in the 
event of a prepayment or redemption thereof such gain is ordinary income to 
the extent of any not yet accrued OID). Capital gain or loss will be 
long-term if the Offered Certificate was held by the holder for more than one 
year and otherwise will be short-term. The Taxpayer Relief Act of 1997 
reduces the maximum rates on long-term capital gains recognized on capital 
assets held by individual taxpayers for more than eighteen months as of the 
date of disposition (and would further reduce the maximum rates on such gains 
in the year 2001 and thereafter for certain individual taxpayers who meet 
specified conditions). Prospective investors should consult their own tax 
advisors concerning these tax law changes. 

INFORMATION REPORTING AND BACKUP WITHHOLDING 

   The Trustee will be required to report annually to the IRS, and to each 
Certificateholder, the amount of interest paid on the Offered Certificates 
(and the amount withheld for federal income taxes, if any) for each calendar 
year, except as to exempt recipients (generally, corporations, tax-exempt 
organizations, qualified pension and profit-sharing trusts, individual 
retirement accounts, or nonresident aliens who provide certification as to 
their status). Each holder (other than holders who are not subject to the 
reporting requirements) will be required to provide, under penalties of 
perjury, a certificate containing the holder's name, address, correct federal 
taxpayer identification number and a statement that the holder is not subject 
to backup withholding. Should a nonexempt Certificateholder fail to provide 
the required certification, the Trustee will be required to withhold (or 
cause to be withheld) 31 percent of the interest otherwise payable to the 
holder, and remit the withheld amounts to the IRS as a credit against the 
holder's federal income tax liability. 

RECENTLY EFFECTIVE LEGISLATION 

   Legislation passed by Congress and signed into law by the President on 
August 20, 1996 added Sections 860H through 860L to the Code (the "FASIT 
Provisions") which provide for a new type of entity for federal income tax 
purposes known as a "financial asset securitization investment trust" (a 
"FASIT"). Although the legislation providing for the new FASIT entity became 
effective on September 1, 1997, many technical issues are to be addressed in 
Treasury Regulations which have not yet been issued. In general, the FASIT 
legislation enables trusts such as the Trust to be treated as a pass-through 
entity not subject to federal entity-level income tax (except with respect to 
certain prohibited transactions) and to issue securities that would be 
treated as debt for federal income tax purposes. Transition rules provided 
for by the FASIT legislation contemplate that entities in existence on August 
31, 1997 may elect to be taxed under the FASIT Provisions. However, how such 
election is made and how outstanding interests of such entity are to be 
treated subsequent to the election is not explained in the FASIT legislation. 

OTHER POSSIBLE CHARACTERIZATIONS OF THE POOLING AND SERVICING AGREEMENT 

   Although, as described above, it is the opinion of Special Tax Counsel 
that the Class A Certificates and Class B Certificates will properly be 
characterized as indebtedness, and that the Class C Certificates (not offered 
hereby) should be classified as indebtedness (or, if not, would be classified 
as an interest in a partnership), for federal income tax purposes, such 
opinion is not binding on the IRS and thus no assurance can be given that 
such characterization will prevail. As set forth above, in the opinion of 
Special Tax Counsel, if the IRS were to contend successfully that the Class C 
Certificates were not debt for federal income tax purposes (assuming that 
neither the Class A or Class B Certificates, nor certificates of any other 
outstanding series, were also recharacterized) the arrangement among the 
Transferor and the Class C Certificateholders would be classified as a 
partnership for federal income tax purposes. If, however, the 

                               100           
<PAGE>
IRS were to contend successfully that either the Class A or Class B 
Certificates, or certificates of any other outstanding series, were not debt 
for federal income tax purposes, the arrangement among the Certificate 
Owners, the Transferor, and certificate owners of such other Series might be 
classified for federal income tax purposes as a publicly traded partnership 
taxable as a corporation. 

   If the Class C Certificates (and no Class of the Offered Certificates nor 
certificates of any other outstanding Series) were treated as interests in a 
partnership, it is Special Tax Counsel's opinion that the partnership would 
not be treated as a publicly traded partnership because it would qualify for 
an applicable "safe harbor" that the IRS has provided. Therefore, the 
partnership would not be subject to federal income tax. 

   If, alternatively, the arrangement created by the Pooling and Servicing 
Agreement were treated as a publicly traded partnership taxable as a 
corporation, the resulting entity would be subject to federal income taxes at 
corporate tax rates on its taxable income generated by ownership of the 
Receivables. Moreover, distributions by the entity to all or some of the 
classes of Certificateholders would probably not be deductible in computing 
the entity's taxable income and all or part of distributions to 
Certificateholders would probably be treated as dividends. Such an 
entity-level tax could result in reduced distributions to Certificateholders 
and the Certificateholders could be liable for a share of such tax. 

   Because the Transferor will treat the Offered Certificates as indebtedness 
for federal income tax purposes, the Trustee will not comply with the tax 
reporting requirements that would apply under the foregoing alternative 
characterizations of the Offered Certificates. 

DEFEASANCE 

   The Certificates are subject to Defeasance in certain circumstances. It is 
not clear under the existing authorities whether Defeasance would, for 
federal income tax purposes, result in a deemed taxable sale or exchange of 
the Certificates in exchange for the amounts deposited in the Principal 
Funding Account and the Accumulation Period Reserve Account as a result of 
the Defeasance; however, if such a sale or exchange were deemed to occur, 
because of the short time period, the amount required to be deposited and the 
nature of the assets in which such amount may be invested, such a result 
would not be expected to have a material adverse effect on a 
Certificateholder for federal income tax purposes, notwithstanding that, if 
such a sale or exchange were deemed to occur, each Certificateholder would 
thereafter be deemed to own its pro rata share of the assets in which such 
amount is invested, and would be required to report its taxable income on 
such basis. 

TAX CONSEQUENCES TO FOREIGN INVESTORS 

   Special Tax Counsel will render its opinion, subject to the analysis and 
assumptions contained therein, that the Class A Certificates and Class B 
Certificates will properly be characterized as indebtedness secured by the 
Receivables, and that the Class C Certificates (not offered hereby) should be 
classified as indebtedness (or, if not, would be classified as an interest in 
a partnership), for federal income tax purposes. Based upon that opinion, the 
following information describes the U.S. federal income tax treatment of 
investors in Offered Certificates that are not U.S. Persons (each, a "Foreign 
Person"). The term "Foreign Person" means any person other than (i) a citizen 
or resident of the United States, (ii) a corporation, partnership or other 
entity organized in or under the laws of the United States or any state 
thereof (other than a partnership that is not treated as a U.S. Person under 
any applicable Treasury Regulations), (iii) an estate the income of which is 
includible in gross income for U.S. federal income tax purposes, regardless 
of its source or (iv) a trust whose administration is subject to the primary 
supervision of a United States court and which has one or more United States 
fiduciaries who have the authority to control all substantial decisions of 
the trust. Notwithstanding the preceding sentence, to the extent provided in 
Treasury Regulations, certain trusts in existence on August 20, 1996, and 
treated as U.S. Persons under the Code, and applicable Treasury Regulations 
thereunder prior to such date, that elect to continue to be treated as U.S. 
Persons under the Code or applicable Treasury Regulations thereunder will 
also be considered a U.S. Person. 

     (a) Interest paid or accrued to a Foreign Person that is not effectively 
    connected with the conduct of a trade or business within the United States 
    by the Foreign Person, will generally be 

                               101           
<PAGE>
    considered "portfolio interest" and generally will not be subject to 
    United States federal income tax and withholding tax, as long as the 
    Foreign Person (i) is not actually or constructively a "10 percent 
    shareholder" of the Transferor or a "controlled foreign corporation" with 
    respect to which the Transferor is a "related person" within the meaning 
    of the Code, and (ii) provides an appropriate statement, signed under 
    penalties of perjury, certifying that the beneficial owner of the Offered 
    Certificate is a Foreign Person and providing that Foreign Person's name 
    and address. If the information provided in this statement changes, the 
    Foreign Person must so inform the Trustee within 30 days of such change. 
    The statement generally must be provided in the year a payment occurs or 
    in either of the two preceding years. If such interest were not portfolio 
    interest, then it would be subject to United States federal income and 
    withholding tax at a rate of 30 percent unless reduced or eliminated 
    pursuant to an applicable income tax treaty. 

     (b) Any capital gain realized on the sale or other taxable disposition of 
    an Offered Certificate by a Foreign Person will be exempt from United 
    States federal income and withholding tax, provided that (i) the gain is 
    not effectively connected with the conduct of a trade or business in the 
    United States by the Foreign Person, and (ii) in the case of an individual 
    Foreign Person, the Foreign Person is not present in the United States for 
    183 days or more in the taxable year. 

     (c) If the interest, gain or income on an Offered Certificate held by a 
    Foreign Person is effectively connected with the conduct of a trade or 
    business in the United States by the Foreign Person, the holder (although 
    exempt from the withholding tax previously discussed if an appropriate 
    statement is furnished) generally will be subject to United States federal 
    income tax on the interest, gain or income at regular federal income tax 
    rates. In addition, if the Foreign Person is a foreign corporation, it may 
    be subject to a branch profits tax equal to 30 percent of its "effectively 
    connected earnings and profits" within the meaning of the Code for the 
    taxable year, as adjusted for certain items, unless it qualifies for a 
    lower rate under an applicable tax treaty. 

   If the IRS were to contend successfully that any of the Offered 
Certificates are interests in a partnership (not taxable as a corporation), a 
Certificate Owner that is a Foreign Person might be required to file a United 
States individual or corporate income tax return and pay tax on its share of 
partnership income at regular United States rates including, in the case of a 
corporate Certificate Owner, the branch profits tax (and would be subject to 
withholding tax on its share of partnership income). If any of the Offered 
Certificates were recharacterized as interests in a "publicly traded 
partnership" taxable as a corporation, to the extent distributions on such 
Offered Certificates were treated as dividends, a Foreign Person would 
generally be subject to tax (and withholding) on the gross amount of such 
dividends at a rate of 30 percent unless reduced or eliminated pursuant to an 
applicable income tax treaty. 

NEW WITHHOLDING REGULATIONS 

   On October 6, 1997, the Department of the Treasury issued new regulations 
(the "New Regulations") which make certain modifications to the withholding, 
backup withholding and information reporting rules described above. The New 
Regulations attempt to unify certification requirements and modify reliance 
standards. The New Regulations will generally be effective for payments made 
after December 31, 1998, subject to certain transition rules. Prospective 
investors are urged to consult their own tax advisors regarding the New 
Regulations. 

                        CERTAIN STATE TAX CONSEQUENCES 

   Because of the differences in state tax laws and their applicability to 
different investors, it is not possible to summarize the potential state tax 
consequences of holding the Offered Certificates. ACCORDINGLY, PURCHASERS OF 
OFFERED CERTIFICATES SHOULD CONSULT THEIR RESPECTIVE TAX ADVISORS REGARDING 
THE STATE TAX CONSEQUENCES OF PURCHASING ANY CLASS OF OFFERED CERTIFICATES. 

                               102           
<PAGE>
                     EMPLOYEE BENEFIT PLAN CONSIDERATIONS 

   The Employee Retirement Income Security Act of 1974, as amended ("ERISA"), 
and the Code impose certain restrictions on (a) employee benefit plans (as 
defined in Section 3(3) of ERISA), (b) plans described in Section 4975(e)(1) 
of the Code, including individual retirement accounts and Keogh Plans, (c) 
any entities whose underlying assets include plan assets by reason of a 
plan's investment in such entities (each of (a), (b) and (c) a "Plan") and 
(d) persons who have certain specified relationships to such Plans ("Parties 
in Interest" under ERISA and "Disqualified Persons" under the Code). 
Moreover, based on the reasoning of the United States Supreme Court in John 
Hancock Mutual Life Insurance Co. v. Harris Trust and Savings Bank, 114 S. 
Ct. 517 (1993), an insurance company's general account may be deemed to 
include assets of the Plans investing in the general account (e.g., through 
the purchase of an annuity contract), and the insurance company might be 
treated as a Party in Interest with respect to such Plans by virtue of such 
investment. ERISA also imposes certain duties on persons who are fiduciaries 
of Plans, and both ERISA and the Code prohibit certain transactions involving 
"plan assets" between a Plan and Parties in Interest or Disqualified Persons 
with respect to such Plans. Violation of these rules may result in the 
imposition of an excise tax or penalty. Thus, a Plan fiduciary considering an 
investment in the Offered Certificates should consider, among other things, 
whether such an investment might constitute or give rise to a prohibited 
transaction under ERISA or the Code. 

   Neither ERISA nor the Code defines the term "plan assets." Under Section 
2510.3-101 of the United States Department of Labor ("DOL") regulations (the 
"Plan Assets Regulation"), a Plan's assets may be deemed to include an 
interest in the underlying assets of an entity (such as a trust) for certain 
purposes, including the prohibited transaction provisions of ERISA and the 
Code, if the Plan acquires an "equity interest" in such entity. Accordingly, 
an investment in the Offered Certificates by a Plan might result in the 
assets of the Trust being deemed to constitute plan assets, which in turn 
could have the consequence that certain aspects of such investment, including 
the operation of the Trust, might give rise to or result in prohibited 
transactions under ERISA and the Code. 

CLASS A CERTIFICATES 

   The Plan Assets Regulation contains an exception to the plan asset rules 
that provides that if a Plan acquires a "publicly-offered security," the 
issuer of the security is not deemed to hold plan assets, regardless of the 
fact that the security might otherwise represent an equity interest in the 
issuer. A publicly-offered security is a security that is (i) freely 
transferable, (ii) part of a class of securities that is "widely-held," i.e., 
owned by 100 or more investors independent of the issuer and of one another 
and (iii) either is (A) part of a class of securities registered under 
Section 12(b) or 12(g) of the Exchange Act or (B) sold to a Plan as part of 
an offering of securities to the public pursuant to an effective registration 
statement under the Securities Act and the class of securities of which such 
security is a part is registered under the Exchange Act within 120 days (or 
such later time as may be allowed by the Commission) after the end of the 
fiscal year of the issuer during which the offering of such securities to the 
public occurred. Under the Plan Assets Regulation, a class of securities will 
not fail to be widely-held solely because subsequent to the initial offering 
the number of independent investors falls below 100 as a result of events 
beyond the control of the issuer. 

   The Class A Underwriters expect, although no assurance can be given, that 
the Class A Certificates will be held by at least 100 independent investors 
at the conclusion of the offering and the Transferor anticipates that the 
other conditions of the Plan Assets Regulation will be met with respect to 
the Class A Certificates. No monitoring or other measures will be taken to 
ensure that any such conditions will be met with respect to the Class A 
Certificates. If the Trust's assets were deemed to be "plan assets" of a Plan 
investor, there is uncertainty whether existing exemptions from the 
"prohibited transaction" rules of ERISA and the Code would apply to all 
transactions involving the Trust's assets. Accordingly, Plan fiduciaries 
should consult with counsel before making a purchase of Class A Certificates. 

CLASS B CERTIFICATES 

   The Underwriters do not expect that the Class B Certificates will be held 
by 100 or more independent investors. Accordingly, the Class B Certificates 
may not be purchased by Plans subject to Title I of ERISA or Section 4975 of 
the Code. 

                               103           
<PAGE>
   Each Certificate Owner of a Class B Certificate will be deemed to have 
represented and warranted that it is not (i) an employee benefit plan (as 
defined in Section 3(3) of ERISA) that is subject to the provisions of Title 
I of ERISA, (ii) a plan described in Section 4975(e)(1) of the Code that is 
subject to Section 4975 of the Code, (iii) a governmental plan, as defined in 
Section 3(32) of ERISA, subject to any federal, state or local law which is, 
to a material extent, similar to the provisions of Section 406 of ERISA or 
Section 4975 of the Code, (iv) an entity whose underlying assets include plan 
assets (as defined in the Plan Assets Regulation or otherwise under ERISA) by 
reason of a plan's investment in the entity or (v) a person investing plan 
assets of any such plan (including without limitation for purposes of clause 
(iv) and this clause (v), as applicable, an insurance company general 
account, but excluding any entity registered under the Investment Company 
Act). 

SPECIAL CONSIDERATIONS FOR INSURANCE COMPANY GENERAL ACCOUNTS 

   It should be noted that the Small Business Job Protection Act of 1996 
added new Section 401(c) of ERISA relating to the status of the assets of 
insurance company general accounts under ERISA and Section 4975 of the Code. 
Pursuant to Section 401(c), the DOL is required to issue final regulations 
(the "General Account Regulations") not later than December 31, 1997 with 
respect to insurance policies issued on or before December 31, 1998 that are 
supported by an insurer's general account. The General Account Regulations 
are to provide guidance on which assets held by the insurer constitute "plan 
assets" for purposes of the fiduciary responsibility provisions of ERISA and 
Section 4975 of the Code. Section 401(c) also provides that, except in the 
case of avoidance of the General Account Regulations and actions brought by 
the Secretary of Labor relating to certain breaches of fiduciary duties that 
also constitute breaches of state or federal criminal law, until the date 
that is 18 months after the General Account Regulations become final, no 
liability under the fiduciary responsibility and prohibited transaction 
provisions of ERISA and Section 4975 of the Code may result on the basis of a 
claim that the assets of the general account of an insurance company 
constitute the plan assets of any Plan. The plan asset status of insurance 
company separate accounts is unaffected by new Section 401(c) of ERISA, and 
separate account assets continue to be treated as the plan assets of any Plan 
invested in a separate account. Potential investors that are insurance 
company general accounts should consult their legal advisors concerning the 
effect of the General Account Regulations on such investment. 

GENERAL INVESTMENT CONSIDERATIONS 

   Prospective Plan investors should consult with their legal advisors 
concerning the impact of ERISA and the Code and the potential consequences of 
making an investment in the Offered Certificates with respect to their 
specific circumstances. Moreover, each Plan fiduciary should take into 
account, among other considerations, whether the fiduciary has the authority 
to make the investment; the composition of the Plan's portfolio with respect 
to diversification by type of asset; the Plan's funding objectives; the tax 
effects of the investment; and whether under the general fiduciary standards 
of investment prudence and diversification an investment in the Offered 
Certificates is appropriate for the Plan, taking into account the overall 
investment policy of the Plan and the composition of the Plan's investment 
portfolio. 

   Certain employee benefit plans, such as governmental plans (as defined in 
Section 3(32) of ERISA) and certain church plans (as defined in Section 3(33) 
of ERISA) are not subject to the provisions of Title I of ERISA and Section 
4975 of the Code. Accordingly, assets of such plans may, subject to the 
provisions of any other applicable federal and state law (including, without 
limitation, federal or state law which is, to a material extent, similar to 
the provisions of Section 406 of ERISA or Section 4975 of the Code), be 
invested in any class of Offered Certificates without regard to the ERISA 
considerations described herein. It should be noted, however, that any such 
plan that is qualified and exempt from taxation under Sections 401(a) and 
501(a) of the Code is subject to the prohibited transaction rules set forth 
in Section 503 of the Code. 

                               104           
<PAGE>
                                 UNDERWRITING 

   Subject to the terms and conditions set forth in the Underwriting 
Agreement (the "Underwriting Agreement") among the Transferor and the 
Underwriters named below (the "Underwriters"), the Transferor has agreed to 
sell to the Underwriters, and each of the Underwriters has severally agreed 
to purchase, the principal amount of the Offered Certificates set forth 
opposite its name: 

<TABLE>
<CAPTION>
                                                         AMOUNT 
                                                       OF CLASS A 
CLASS A UNDERWRITERS                                  CERTIFICATES 
- ---------------------------------------------------  -------------- 
<S>                                                  <C>
Bear, Stearns & Co. Inc.............................  $ 91,000,000 
Chase Securities Inc. ..............................    91,000,000 
Donaldson, Lufkin & Jenrette Securities 
 Corporation........................................    91,000,000 
NationsBanc Montgomery Securities, Inc. ............    91,000,000 
UBS Securities LLC..................................    91,000,000 
                                                     -------------- 
  Total.............................................  $455,000,000 
                                                     ============== 
</TABLE>

<TABLE>
<CAPTION>
                              AMOUNT 
                            OF CLASS B 
CLASS B UNDERWRITER        CERTIFICATES 
- ------------------------  -------------- 
<S>                       <C>
Bear, Stearns & Co. 
 Inc.....................  $101,500,000 
                          ============== 
</TABLE>

   In the Underwriting Agreement, the Underwriters have agreed, subject to 
the terms and conditions set forth therein, to purchase all of the Offered 
Certificates if any of the Offered Certificates are purchased. 

   The Class A Underwriters named above (the "Class A Underwriters") propose 
initially to offer the Class A Certificates to the public at the price set 
forth on the cover page hereof and to certain dealers at such price less 
concessions not in excess of 0.18% of the principal amount of the Class A 
Certificates. The Class A Underwriters may allow, and such dealers may 
reallow, concessions not in excess of 0.15% of the principal amount of the 
Class A Certificates to certain brokers and dealers. After the initial public 
offering, the public offering price and other selling terms may be changed by 
the Class A Underwriters. 

   The Class B Underwriter named above (the "Class B Underwriter") proposes 
initially to offer the Class B Certificates to the public at the price set 
forth in the cover page hereof and to certain dealers at such price less 
concessions not in excess of 0.195% of the principal amount of the Class B 
Certificates. The Class B Underwriter may allow, and such dealers may 
reallow, concessions not in excess of 0.15% of the principal amount of the 
Class B Certificates to certain brokers and dealers. After the initial public 
offering, the public offering price and other selling terms may be changed by 
the Class B Underwriter. 

   The Underwriting Agreement provides that the Transferor and Metris will 
indemnify the Underwriters against certain liabilities, including liabilities 
under applicable securities laws, or contribute to payments the Underwriters 
may be required to make in respect thereof. 

   Until the distribution of the Offered Certificates is completed, rules of 
the Commission may limit the ability of the Underwriters and certain selling 
group members to bid for and purchase the Offered Certificates. As an 
exception to these rules, the Underwriters are permitted to engage in certain 
transactions that stabilize the price of the Offered Certificates. Such 
transactions consist of bids or purchases for the purpose of pegging, fixing 
or maintaining the price of the Offered Certificates. 

   If the Underwriters create a short position in the Offered Certificates in 
connection with the offering, i.e., if they sell more Offered Certificates 
than are set forth on the cover page of this Prospectus, the Underwriters may 
reduce that short position by purchasing Offered Certificates in the open 
market. 

   In general, purchases of a security for the purpose of stabilization or to 
reduce a short position could cause the price of the security to be higher 
than it might be in the absence of such purchases. 

   Neither the Transferor nor any of the Underwriters makes any 
representation or prediction as to the direction or magnitude of any effect 
that the transactions described above may have on the prices of the 

                               105           
<PAGE>
Offered Certificates. In addition, neither the Transferor nor any of the 
Underwriters makes any representation that the Underwriters will engage in 
such transactions or that such transactions, once commenced, will not be 
discontinued without notice. 

   Each Underwriter has represented and agreed that (a) it has only issued or 
passed on and will only issue or pass on in the United Kingdom any document 
received by it in connection with the issue of the Offered Certificates to a 
person who is of a kind described in Article 11(3) of the Financial Services 
Act 1986 (Investment Advertisements) (Exemptions) Order 1996 or who is a 
person to whom the document may otherwise lawfully be issued or passed on, 
(b) it has complied and will comply with all applicable provisions of the 
Financial Services Act 1986 of Great Britain with respect to anything done by 
it in relation to the Offered Certificates in, from or otherwise involving 
the United Kingdom and (c) if that Underwriter is an authorized person under 
the Financial Services Act 1986, it has only promoted and will only promote 
(as that term is defined in Regulation 1.02 of the Financial Services 
(Promotion of Unregulated Schemes) Regulations 1991) to any person in the 
United Kingdom the scheme described herein if that person is of a kind 
described either in Section 76(2) of the Financial Services Act 1986 or in 
Regulation 1.04 of the Financial Services (Promotion of Unregulated Schemes) 
Regulations 1991. 

   In the ordinary course of business, several of the Underwriters or their 
affiliates have engaged, and may engage in the future, in certain investment 
banking or commercial banking transactions with Metris and its affiliates. 

                                LEGAL MATTERS 

   Certain legal matters relating to the Offered Certificates will be passed 
upon for Metris, the Transferor and Direct Merchants Bank by Skadden, Arps, 
Slate, Meagher & Flom LLP, New York, New York. Certain legal matters relating 
to the Offered Certificates will be passed upon for the Underwriters by Brown 
& Wood LLP, New York, New York. 

                               106           
<PAGE>
                              GLOSSARY OF TERMS 

   The following terms, which are used in this Prospectus, have the meanings 
indicated: 

   "ABC Adjusted Invested Amount" means as of any business day the sum of the 
Class A Invested Amount, the Class B Invested Amount and the Class C Invested 
Amount minus the amount then on deposit in the Principal Funding Account. 

   "Account" means each revolving credit consumer credit card account 
established pursuant to a Contract between Direct Merchants Bank and any 
Person, which on the Initial Closing Date was an Eligible Account or, with 
respect to accounts transferred to the Trust after the Initial Closing Date, 
is an Additional Account or a Supplemental Account. The definition of Account 
includes each Transferred Account but does not include any Accounts 
containing Ineligible Receivables and reassigned to the Transferor pursuant 
to the Pooling and Servicing Agreement. The term "Account" refers to an 
Additional Account or Supplemental Account only from and after the Addition 
Date with respect thereto, and the term "Account" refers to any Removed 
Account only prior to the Removal Date with respect thereto. 

   "Accumulation Period" is defined at page 15 in "Prospectus 
Summary--Revolving Period." 

   "Accumulation Period Length" is defined at page 56 in "Description of the 
Offered Certificates--Postponement of Accumulation Period." 

   "Accumulation Period Reserve Account" is defined at page 68 in 
"Description of the Offered Certificates--Accumulation Period Reserve 
Account." 

   "Accumulation Shortfall" is defined at page 79 in "Description of Offered 
Certificates--Application of Collections--Payment of Principal." 

   "Adaptive Control System" is defined at page 39 in "Direct Merchants 
Bank's Credit Card Activities--New Account Underwriting--The Adaptive Control 
System." 

   "Addition Date" means each date as of which Receivables under Additional 
Accounts or Supplemental Accounts are included in the Trust as Accounts 
pursuant to the Pooling and Servicing Agreement. 

   "Additional Account" means each revolving credit consumer credit card 
account owned by Direct Merchants Bank coming into existence after the 
Initial Closing Date which is an Approved Account that the Transferor has not 
elected to exclude from the Trust. Any such election shall be made by the 
Transferor or the Servicer providing to the Trustee a written notice thereof 
clearly identifying such excluded accounts. 

   "Adjusted Invested Amount" means as of any business day the Invested 
Amount minus the sum of the amount then on deposit in the Principal Funding 
Account and the Series Allocation Percentage of the amount then on deposit in 
the Excess Funding Account. 

   "Adjustment Payment" is defined at page 80 in "Description of the Offered 
Certificates--Defaulted Receivables; Dilution." 

   "Amortization Period" means the period commencing on the Amortization 
Period Commencement Date and continuing until the earlier of (x) the Invested 
Amount of the Certificates being paid in full or (y) the Termination Date. 

   "Amortization Period Commencement Date" means the earlier of the first day 
of the Accumulation Period and the date on which a Pay Out Event occurs or is 
deemed to have occurred. 

   "Approved Account" means each (i) Eligible Account that is a 
MasterCard(Registered Trademark) or VISA(Registered Trademark) account or 
(ii) any other revolving credit consumer credit card account the inclusion in 
the Trust of which would not cause a Ratings Event. 

   "Assignment" is defined at page 64 in "Description of the Offered 
Certificates--Addition of Trust Assets." 

                               107           
<PAGE>
   "Automatic Additional Accounts" is defined at page 63 in "Description of 
the Offered Certificates--Addition of Trust Assets." 

   "Available Investor Principal Collections" is defined at page 55 in 
"Description of the Offered Certificates--Principal Payments." 

   "Available Reserve Account Amount" is defined at page 69 in "Description 
of the Offered Certificates--Accumulation Period Reserve Account." 

   "Available Series Finance Charge Collections" is defined at page 75 in 
"Description of the Offered Certificates--Application of Collections--Payment 
of Fees, Interest and Other Items." 

   "Bank" means Direct Merchants Credit Card Bank, National Association. 

   "Bank Purchase Agreement" means that certain Amended and Restated Bank 
Purchase Agreement dated as of May 26, 1995 between Direct Merchants Bank and 
FCI, together with that certain Assignment and Assumption Agreement dated as 
of September 16, 1996, among FCI, as assignor, Metris, as assignee, and 
Direct Merchants Bank, as such documents may be amended from time to time in 
accordance with their terms. 

   "Bankruptcy Code" means the United States federal bankruptcy code, as 
amended. 

   "Base Rate" is defined at page 48 in "Maturity Considerations." 

   "Cash Equivalents" is defined at page 67 in "Description of the Offered 
Certificates--Trust Accounts." 

   "Cedel" is defined at page 52 in "Description of the Offered 
Certificates--Book-Entry Registration." 

   "Cedel Participants" is defined at page 52 in "Description of the Offered 
Certificates--Book-Entry Registration." 

   "Certificateholders" means the record holders of the Certificates. 

   "Certificateholders' Interest" means the interest in the assets of the 
Trust allocated to the Certificateholders. 

   "Certificate Owners" is defined at page 3 in "Reports to 
Certificateholders." 

   "Certificate Rate" means the Class A Certificate Rate or the Class B 
Certificate Rate as applicable. 

   "Certificates" means, collectively, the Class A Certificates, the Class B 
Certificates, the Class C Certificates and the Class D Certificates. 

   "Class" means any of the Class A Certificates, the Class B Certificates, 
the Class C Certificates or the Class D Certificates. 

   "Class A Adjusted Invested Amount" is defined at page 71 in "Description 
of the Offered Certificates--Allocation Percentages." 

   "Class A Certificateholders" means the record holders of the Class A 
Certificates. 

   "Class A Certificateholders' Interest" means the interest in the assets of 
the Trust allocated to the Class A Certificateholders. 

   "Class A Certificate Rate" is defined at page 13 in "Prospectus 
Summary--Interest." 

   "Class A Certificates" means the Floating Rate Asset Backed Certificates, 
Series 1997-2, Class A. 

   "Class A Fixed/Floating Allocation Percentage" is defined at page 70 in 
"Description of the Offered Certificates--Allocation Percentages." 

   "Class A Floating Allocation Percentage" means, with respect to any 
business day, the percentage equivalent of the ratio that the amount of the 
Class A Adjusted Invested Amount as of the end of the preceding business day 
bears to the greater of (a) the sum of the aggregate amount of Principal 

                               108           
<PAGE>
Receivables and amounts on deposit in the Excess Funding Account as of the 
end of the preceding business day and (b) the sum of the numerators with 
respect to all classes of all Series then outstanding used to calculate the 
applicable allocation percentage. 

   "Class A Initial Invested Amount" means $455,000,000. 

   "Class A Invested Amount" is defined at page 70 in "Description of the 
Offered Certificates--Allocation Percentages." 

   "Class A Investor Charge-Off" is defined at page 81 in "Description of the 
Offered Certificates--Investor Charge-Offs." 

   "Class A Monthly Interest" is defined at page 77 in "Description of the 
Offered Certificates--Application of Collections--Payment of Fees, Interest 
and Other Items." 

   "Class A Percentage" means a fraction the numerator of which is the Class 
A Initial Invested Amount and the denominator of which is the sum of the 
Class A Initial Invested Amount, the Class B Initial Invested Amount and the 
Class C Initial Invested Amount. 

   "Class A Pool Factor" is defined at page 49 in "Pool Factor and Related 
Information." 

   "Class A Principal" is defined at page 79 in "Description of the Offered 
Certificates--Application of Collections--Payment of Principal." 

   "Class A Required Amount" means for any business day during a Monthly 
Period the amount, if any, by which the sum of (i) the Class A Monthly 
Interest and any overdue Class A Monthly Interest on the related Distribution 
Date (and additional interest thereon), (ii) the Class A Floating Allocation 
Percentage of the Default Amount for such Monthly Period (to date), (iii) if 
Direct Merchants Bank, or an affiliate of Direct Merchants Bank, is no longer 
the Servicer, the Class A Floating Allocation Percentage of the Monthly 
Servicing Fee for the related Monthly Period, (iv) the Class A Percentage of 
the Series Allocation Percentage of the Adjustment Payment required to be 
made by the Transferor but not made on the related Transfer Date and (v) the 
amount by which the Class A Invested Amount has been reduced on prior 
business days because of unreimbursed Class A Investor Charge-Offs exceed the 
Available Series Finance Charge Collections plus any Excess Finance Charge 
Collections from other Series and any Transferor Finance Charge Collections 
in each case allocated with respect thereto. 

   "Class A Underwriters" are the Underwriters indicated at page 105 in 
"Underwriting." 

   "Class B Adjusted Invested Amount" is defined at page 71 in "Description 
of Offered Certificates--Allocation Percentages." 

   "Class B Certificateholders" means the record holders of the Class B 
Certificates. 

   "Class B Certificateholders' Interest" means the interest in the assets of 
the Trust allocated to the Class B Certificateholders. 

   "Class B Certificate Rate" is defined at page 13 in "Prospectus 
Summary--Interest." 

   "Class B Certificates" means the Floating Rate Asset Backed Certificates, 
Series 1997-2, Class B. 

   "Class B Fixed/Floating Allocation Percentage" is defined at page 70 in 
"Description of the Offered Certificates--Allocation Percentages." 

   "Class B Floating Allocation Percentage" means, with respect to any 
business day, the percentage equivalent of the ratio that the amount of the 
Class B Adjusted Invested Amount as of the end of the preceding business day 
bears to the greater of (a) the sum of the aggregate amount of Principal 
Receivables and amounts on deposit in the Excess Funding Account as of the 
end of the preceding business day and (b) the sum of the numerators with 
respect to all classes of all Series then outstanding used to calculate the 
applicable allocation percentage. 

   "Class B Initial Invested Amount" means $101,500,000. 

   "Class B Invested Amount" is defined at page 71 in "Description of the 
Offered Certificates--Allocation Percentages." 

                               109           
<PAGE>
   "Class B Investor Charge-Off" is defined at page 80 in "Description of the 
Offered Certificates--Investor Charge-Offs." 

   "Class B Monthly Interest" is defined at page 77 in "Description of the 
Offered Certificates--Application of Collections--Payment of Fees, Interest 
and Other Items." 

   "Class B Percentage" means a fraction the numerator of which is the Class 
B Initial Invested Amount and the denominator of which is the sum of the 
Class A Initial Invested Amount, the Class B Initial Invested Amount and the 
Class C Initial Invested Amount. 

   "Class B Pool Factor" is defined at page 49 in "Pool Factor and Related 
Information." 

   "Class B Principal" is defined at page 79 in "Description of the Offered 
Certificates--Application of Collections--Payment of Principal." 

   "Class B Principal Payment Commencement Date" means the earlier of (a) (i) 
with respect to the Accumulation Period, the Expected Final Payment Date or 
(ii) during the Early Amortization Period, the first Distribution Date on 
which the Class A Invested Amount is paid in full or, if there are no 
Principal Collections allocable to Series 1997-2 remaining after payments 
have been made to the Class A Certificates on such Distribution Date, the 
next succeeding Distribution Date and (b) the Distribution Date following a 
sale or repurchase of the Receivables pursuant to the Pooling and Servicing 
Agreement. 

   "Class B Required Amount" means for any business day during a Monthly 
Period the amount, if any, by which the sum of (i) the Class B Monthly 
Interest and any overdue Class B Monthly Interest on the related Distribution 
Date (and additional interest thereon), (ii) the Class B Floating Allocation 
Percentage of the Default Amount for such Monthly Period (to date), (iii) if 
Direct Merchants Bank, or an affiliate of Direct Merchants Bank is no longer 
the Servicer, the Class B Floating Allocation Percentage of the Monthly 
Servicing Fee for the related Monthly Period, (iv) the Class B Percentage of 
the Series Allocation Percentage of the Adjustment Payment required to be 
made by the Transferor but not made on the related Transfer Date and (v) the 
unreimbursed amount by which the Class B Invested Amount has been reduced on 
prior business days because of unreimbursed Class B Investor Charge-Offs and 
Reallocated Class B Principal Collections exceed the Available Series Finance 
Charge Collections plus any Excess Finance Charge Collections from other 
Series and any Transferor Finance Charge Collections in each case allocated 
with respect thereto. 

   "Class B Underwriter" is the Underwriter indicated at page 105 in 
"Underwriting." 

   "Class C Adjusted Invested Amount" is defined at page 71 in "Description 
of the Offered Certificates--Allocation Percentages." 

   "Class C Certificateholders" means the record holders of the Class C 
Certificates. 

   "Class C Certificateholders' Interest" means the interest in the assets of 
the Trust allocated to the Class C Certificateholders. 

   "Class C Certificate Rate" means LIBOR plus 1.50% per annum or such lesser 
rate as specified in the Series 1997-2 Supplement. 

   "Class C Certificates" means the Floating Rate Asset Backed Certificates, 
Series 1997-2, Class C. 

   "Class C Fixed/Floating Allocation Percentage" is defined at page 70 in 
"Description of the Offered Certificates--Allocation Percentages." 

   "Class C Floating Allocation Percentage" means, with respect to any 
business day, the percentage equivalent of the ratio that the amount of the 
Class C Adjusted Invested Amount as of the end of the preceding business day 
bears to the greater of (a) the sum of the aggregate amount of Principal 
Receivables and amounts on deposit in the Excess Funding Account as of the 
end of the preceding business day and (b) the sum of the numerators with 
respect to all classes of all Series then outstanding used to calculate the 
applicable allocation percentage. 

   "Class C Initial Invested Amount" means $98,000,000. 

                               110           
<PAGE>
   "Class C Invested Amount" is defined at page 71 in "Description of the 
Offered Certificates--Allocation Percentages." 

   "Class C Investor Charge-Off" is defined at page 80 in "Description of the 
Offered Certificates--Investor Charge-Offs." 

   "Class C Monthly Interest" is defined at page 78 in "Description of the 
Offered Certificates--Application of Collections--Payment of Fees, Interest 
and Other Items." 

   "Class C Percentage" means a fraction the numerator of which is the Class 
C Initial Invested Amount and the denominator of which is the sum of the 
Class A Initial Invested Amount, the Class B Initial Invested Amount and the 
Class C Initial Invested Amount. 

   "Class C Principal" is defined at page 79 in "Description of the Offered 
Certificates--Application of Collections--Payment of Principal." 

   "Class C Principal Payment Commencement Date" means the earlier of (a) (i) 
with respect to the Accumulation Period, the Expected Final Payment Date or 
(ii) during the Early Amortization Period, the first Distribution Date on 
which the Class B Invested Amount is paid in full or, if there are no 
Principal Collections allocable to Series 1997-2 remaining after payments 
have been made to the Class B Certificates on such Distribution Date, the 
next succeeding Distribution Date and (b) the Distribution Date following a 
sale or repurchase of the Receivables pursuant to the Pooling and Servicing 
Agreement. 

   "Class C Required Amount" means for any business day during a Monthly 
Period the amount, if any, by which the sum (i) of the Class C Monthly 
Interest and any overdue Class C Monthly Interest on the related Distribution 
Date (and additional interest thereon), (ii) the Class C Floating Allocation 
Percentage of the Default Amount for such Monthly Period (to date), (iii) if 
Direct Merchants Bank, or an affiliate of Direct Merchants Bank is no longer 
the Servicer, the Class C Floating Allocation Percentage of the Monthly 
Servicing Fee for the related Monthly Period, (iv) the Class C Percentage of 
the Series Allocation Percentage of the Adjustment Payment required to be 
made by the Transferor but not made on the related Transfer Date and (v) the 
unreimbursed amount by which the Class C Invested Amount has been reduced on 
prior business days because of unreimbursed Class C Investor Charge-Offs and 
Reallocated Class C Principal Collections exceed the Available Series Finance 
Charge Collections plus any Excess Finance Charge Collections from other 
Series and any Transferor Finance Charge Collections in each case allocated 
with respect thereto. 

   "Class D Certificateholders" means the record holders of the Class D 
Certificates. 

   "Class D Certificateholders' Interest" means the interest in the assets of 
the Trust allocated to the Class D Certificateholders. 

   "Class D Certificates" means the Asset Backed Certificates, Series 1997-2, 
Class D. 

   "Class D Fixed/Floating Allocation Percentage" is defined at page 70 in 
"Description of the Offered Certificates--Allocation Percentages." 

   "Class D Floating Allocation Percentage" means, with respect to any 
business day, the percentage equivalent of the ratio that the amount of the 
Class D Invested Amount as of the end of the preceding business day bears to 
the greater of (a) the total amount of Principal Receivables and amounts on 
deposit in the Excess Funding Account as of the end of the preceding business 
day and (b) the sum of the numerators with respect to all classes of all 
Series then outstanding used to calculate the applicable allocation 
percentage. 

   "Class D Invested Amount" is defined at page 71 in "Description of the 
Offered Certificates--Allocation Percentages." 

   "Class D Investor Charge-Off" is defined at page 80 in "Description of the 
Offered Certificates--Investor Charge-Offs." 

   "Class D Principal Payment Commencement Date" means the earlier of (a) 
during the Amortization Period, the first Distribution Date on which the 
Class C Invested Amount is paid in full or, if there are 

                               111           
<PAGE>
no Principal Collections allocable to Series 1997-2 remaining after payments 
have been made to the Class C Certificates on such Distribution Date, the 
Distribution Date following the Distribution Date on which the Class C 
Invested Amount is paid in full and (b) the Distribution Date following a 
sale or repurchase of the Receivables pursuant to the Pooling and Servicing 
Agreement. 

   "Closing Date" means the date of the initial issuance of the Certificates. 

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

   "Collection Account" means an account established by the Servicer for the 
purpose of depositing all collections of Receivables. 

   "Collections" is defined at page 8 in "Prospectus Summary--Collections." 

   "Commission" means the Securities and Exchange Commission. 

   "Contract" means an agreement between a Credit Card Originator and another 
person for the extension of revolving credit, including pursuant to a credit 
card, or revolving credit agreement (but shall not include any agreement or 
plan relating to the extension of credit on a closed-end basis). 

   "Controlled Accumulation Amount" is defined at page 79. 

   "Controlled Deposit Amount" is defined at page 47 in "Maturity 
Considerations." 

   "Cooperative" is defined at page 52 in "Description of the Offered 
Certificates--Book-Entry Registration." 

   "Covered Amount" is defined at page 69 in "Description of the Offered 
Certificates--Accumulation Period Reserve Account." 

   "Credit and Collection Policy" means the written policies and procedures 
of the applicable Credit Card Originator relating to the operation of its 
consumer revolving credit card business, including, without limitation, the 
written policies and procedures for determining the creditworthiness of 
credit card customers and relating to the maintenance of credit card accounts 
and collection of receivables with respect thereto, as such policies and 
procedures may be amended, modified or otherwise changed from time to time. 

   "Credit Card Originator" means Direct Merchants Bank and its successors or 
assigns under the Bank Purchase Agreement and/or any transferee of the 
Accounts from Direct Merchants Bank or any other originator of accounts which 
enters into a receivables purchase agreement with Direct Merchants Bank, 
Metris or the Transferor in accordance with the provisions of the Pooling and 
Servicing Agreement. 

   "Default Amount" means, (i) on any business day other than the Default 
Recognition Date, the aggregate amount of Principal Receivables in Accounts 
which became Defaulted Accounts on such business day and (ii) on any Default 
Recognition Date the aggregate amount of Principal Receivables in Accounts 
which became Defaulted Accounts during the then current Monthly Period (other 
than such Accounts which were included in clause (i)). 

   "Default Recognition Allocation Percentage" means, with respect to each 
Default Recognition Date, the percentage equivalent of a fraction, the 
numerator of which is the Weighted Average Invested Amount for the related 
Monthly Period and the denominator of which is the Weighted Average Principal 
Receivables in the Trust for the related Monthly Period. 

   "Default Recognition Date" means the last day of each calendar month; 
provided, however that with respect to any Monthly Period the "related 
Default Recognition Date" shall mean the Default Recognition Date occurring 
closest to the last day of such Monthly Period and any amounts allocated or 
applied on such Default Recognition Date shall be deemed to apply to the 
related Monthly Period. 

   "Defaulted Account" means each Account with respect to which, in 
accordance with the Credit and Collection Policy or the Servicer's customary 
and usual servicing procedures, the Servicer has charged off the Receivables 
in such Account as uncollectible. 

                               112           
<PAGE>
   "Defaulted Receivable" is defined at page 80 in "Description of the 
Offered Certificates--Defaulted Receivables; Dilution." 

   "Defeasance" is defined at page 82 in "Description of the Offered 
Certificates--Defeasance." 

   "Definitive Certificates" is defined at page 53 in "Description of the 
Offered Certificates--Definitive Certificates." 

   "Depositaries" is defined at page 50 in "Description of the Offered 
Certificates--Book-Entry Registration." 

   "Depository" is defined at page 50 in "Description of the Offered 
Certificates--General." 

   "Determination Date" is defined at page 80 in "Description of the Offered 
Certificates--Investor Charge-Offs." 

   "Direct Merchants Bank" means Direct Merchants Credit Card Bank, National 
Association. 

   "Direct Merchants Bank Portfolio" is defined at page 41 in "Direct 
Merchants Bank's Credit Card Activities--Yield Considerations." 

   "Discount Option Receivables" is defined at page 65 in "Description of the 
Offered Certificates--Discount Option." 

   "Discount Percentage" is defined at page 65 in "Description of the Offered 
Certificates--Discount Option." 

   "Distribution Account" is defined at page 66 in "Description of the 
Offered Certificates--Trust Accounts." 

   "Distribution Date" means December 22, 1997 and the twentieth day of each 
month thereafter, or if such day is not a business day, the next succeeding 
business day. 

   "DOL" means the U.S. Department of Labor. 

   "Dollars" means United States dollars. 

   "DTC" means The Depository Trust Company. 

   "DTC Participants" is defined at page 51 in "Description of the Offered 
Certificates--Book-Entry Registration." 

   "Early Amortization Period" means the period beginning on the earlier of 
(a) the day on which a Pay Out Event occurs or is deemed to have occurred and 
(b) the Expected Final Payment Date if the Class A Invested Amount, the Class 
B Invested Amount and the Class C Invested Amount have not been paid in full 
on such date, and ending on the earlier of (i) the date on which the Class A 
Invested Amount, the Class B Invested Amount, the Class C Invested Amount and 
the Class D Invested Amount have been paid in full and (ii) the Termination 
Date. 

   "Eligible Account" is defined at page 62 in "Description of the Offered 
Certificates--Eligible Accounts." 

   "Eligible Receivable" is defined at page 62 in "Description of the Offered 
Certificates--Eligible Receivables." 

   "Enhancement" means, with respect to any Series, any letter of credit, 
cash collateral account, cash collateral guaranty, guaranty, collateral 
invested amount, surety bond, guaranteed rate agreement, maturity guaranty 
facility, tax protection agreement, interest rate cap, interest rate swap, 
subordination of the rights of one class or one Series to another, or other 
contract or agreement for the benefit of the certificateholders of such 
Series (or certificateholders of a class within such Series as designated in 
the applicable Supplement). 

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

                               113           
<PAGE>
   "Euroclear" is defined at page 52 in "Description of the Offered 
Certificates--Book-Entry Registration." 

   "Euroclear Operator" is defined at page 52 in "Description of the Offered 
Certificates--Book-Entry Registration." 

   "Euroclear Participants" is defined at page 52 in "Description of the 
Offered Certificates--Book-Entry Registration." 

   "Euroclear System" is defined at page 52 in "Description of the Offered 
Certificates--Book-Entry Registration." 

   "Excess Finance Charge Collections" means any Finance Charge Collections 
allocable to any Series in excess of the amounts necessary to make required 
payments with respect to such Series. 

   "Excess Funding Account" is defined at page 67 in "Description of the 
Offered Certificates--Excess Funding Account." 

   "Exchange" means any tender by the Transferor to the Trustee of the 
Exchangeable Transferor Certificate, pursuant to any one or more Supplements 
or, if provided in the relevant Supplement, certificates representing any 
Series and the Exchangeable Transferor Certificate, in exchange for one or 
more new Series and a reissued Exchangeable Transferor Certificate. 

   "Exchangeable Transferor Certificate" means the certificate which 
evidences the Transferor Interest. 

   "Exchange Act" means the Securities Exchange Act of 1934, as amended. 

   "Expected Final Payment Date" means the November 2002 Distribution Date. 

   "External Prospects" is defined at page 36 in "Metris Companies Inc." 

   "FASIT" is defined at page 100 in "Certain Federal Income Tax 
Consequences--Recent Legislation." 

   "FASIT Provisions" is defined at page 100 in "Certain Federal Income Tax 
Consequences--Recent Legislation." 

   "FCI" means Fingerhut Companies, Inc., a Minnesota corporation. 

   "FDIA" means the Federal Deposit Insurance Act. 

   "FDIC" means the Federal Deposit Insurance Corporation. 

   "FDR" means First Data Resources, Inc. 

   "FICO scores" is defined at page 38 in "Direct Merchants Bank's Credit 
Card Activities--New Account Underwriting--Credit Scoring." 

   "Finance Charge Collections" is defined at page 6 in "Prospectus 
Summary--Trust." 

   "Finance Charge Receivables" is defined at page 8 in "Prospectus 
Summary--Receivables." 

   "Fingerhut" means Fingerhut Corporation, a Minnesota corporation. 

   "Fingerhut Customers" is defined at page 36 in "Metris Companies Inc." 

   "Fingerhut Database" is defined at page 37 in "Fingerhut Corporation." 

   "Fingerhut Scores" is defined at page 37 in "Fingerhut Corporation." 

   "FIRREA" is defined at page 29 in "Risk Factors--Transfer of the 
Receivables; Insolvency Risk Considerations." 

   "Fixed/Floating Allocation Percentage" is defined at page 70 in 
"Description of the Offered Certificates--Allocation Percentages." 

   "Floating Allocation Percentage" means the sum of the Class A Floating 
Allocation Percentage, the Class B Floating Allocation Percentage, the Class 
C Floating Allocation Percentage and the Class D Floating Allocation 
Percentage. 

                               114           
<PAGE>
   "Foreign Person" is defined at page 101 in "Certain Federal Income Tax 
Consequences--Tax Consequences to Foreign Investors." 

   "Full Invested Amount" is defined at page 10 in "Prospectus 
Summary--Allocation of Trust Assets." 

   "Funding Period" is defined at page 14 in "Prospectus Summary--Funding 
Period." 

   "General Account Regulations" is defined at page 104 in "Employee Benefit 
Plan Considerations--Special Considerations for Insurance Company General 
Accounts." 

   "Global Securities" is defined at page B-1-1 in "Annex II." 

   "Governmental Authority" means the United States of America, any state or 
other political subdivision thereof and any entity exercising executive, 
legislative, judicial, regulatory or administrative functions of or 
pertaining to government. 

   "Indirect Participants" is defined at page 51 in "Description of the 
Offered Certificates--Book-Entry Registration." 

   "Ineligible Receivable" means any receivable that does not satisfy the 
definition of Receivable. 

   "Initial Closing Date" is defined at page 57 in "Description of the 
Offered Certificates--Transfer and Assignment of Receivables." 

   "Initial Invested Amount" is defined at page 10 in "Prospectus 
Summary--Allocation of Trust Assets." 

   "Insolvency Event" is defined at page 84 in "Description of the Offered 
Certificates--Pay Out Events." 

   "Interest Accrual Period" means, with respect to a Distribution Date, the 
period from and including the preceding Distribution Date to but excluding 
such Distribution Date; provided, however, that the initial Interest Accrual 
Period shall be the period from the Closing Date to but excluding the initial 
Distribution Date. 

   "Interest Funding Account" is defined at page 66 in "Description of the 
Offered Certificates--Trust Accounts." 

   "Invested Amount" means the sum of the Class A Invested Amount, the Class 
B Invested Amount, the Class C Invested Amount and the Class D Invested 
Amount. 

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

   "Investor Certificates" means any certificates of any Series. 

   "Investor Default Amount" is defined at page 80 in "Description of the 
Offered Certificates--Defaulted Receivables; Dilution." 

   "Investor Percentage" means, (a) with respect to Finance Charge 
Collections prior to the commencement of the Early Amortization Period, 
Receivables in Defaulted Accounts at any time and Principal Collections 
during the Revolving Period, the Floating Allocation Percentage and (b) with 
respect to Finance Charge Collections during the Early Amortization Period 
and Principal Collections during the Amortization Period, the Fixed/Floating 
Allocation Percentage, and with respect to any Series of certificates, the 
percentage specified in the related Supplement. 

   "IRS" means the Internal Revenue Service. 

   "LIBOR" is defined at page 54 in "Description of the Offered 
Certificates--Interest Payments." 

   "LIBOR Determination Date" is defined at page 54 in "Description of the 
Offered Certificates--Interest Payments." 

   "MasterCard International" means MasterCard International Inc. 

                               115           
<PAGE>
   "Metris" means Metris Companies Inc., a Delaware corporation. 

   "Metris Direct" means Metris Direct, Inc., a Minnesota corporation and an 
affiliate of Direct Merchants Bank. 

   "Metris Receivables, Inc." means Metris Receivables, Inc., a Delaware 
corporation. 

   "Minimum Aggregate Principal Receivables" means, as of any date of 
determination, the sum of the numerators used in the calculation of the 
Investor Percentages for Principal Collections for all outstanding Series on 
such date of determination. 

   "Minimum Retained Interest" means the product of the weighted average 
Minimum Retained Percentages for all Series and the sum of the outstanding 
principal amounts of all classes of all Series. 

   "Minimum Retained Percentage" means, for Series 1997-2, 2%. 

   "Minimum Transferor Interest" means the product of (i) the sum of (a) the 
aggregate Principal Receivables and (b) the amounts on deposit in the Excess 
Funding Account and (ii) the highest Minimum Transferor Percentage for any 
Series. 

   "Minimum Transferor Percentage" means, for Series 1997-2, 0%; provided, 
however that in certain circumstances such percentage may be increased. 

   "Monthly Period" means the period from and including the first day of each 
fiscal month of the Transferor to and including the last day of such fiscal 
month except that the first Monthly Period with respect to the Certificates 
shall begin on and include the Closing Date and shall end on and include 
November 30, 1997. 

   "Monthly Servicing Fee" is defined at page 84 in "Description of the 
Offered Certificates--Servicing Compensation and Payment of Expenses." 

   "Moody's" means Moody's Investors Service, Inc. 

   "Negative Carry Amount" is defined at page 21 in "Prospectus 
Summary--Coverage of Interest Shortfalls from Transferor Finance Charge 
Collections." 

   "New Regulations" is defined at page 102 in "Certain Federal Income Tax 
Consequences--New Withholding Regulations." 

   "Notice Date" is defined at page 63 in "Description of the Offered 
Certificates--Addition of Trust Assets." 

   "Obligor" means a person or persons obligated to make payments with 
respect to a Receivable arising under an Account pursuant to a Contract. 

   "Offered Certificates" is defined at page 1. 

   "OID" means original issue discount. 

   "OID Regulations" is defined at page 98 in "Certain Federal Income Tax 
Consequences--Taxation of Interest Income to Certificateholders." 

   "Paired Series" is defined at page 81 in "Description of the Offered 
Certificates--Paired Series." 

   "Participants" is defined at page 50 in "Description of the Offered 
Certificates--General." 

   "Paying Agent" is defined at page 67 in "Description of the Offered 
Certificates--Trust Accounts." 

   "Payment Date" is defined at page 40 in "Direct Merchants Bank's Credit 
Card Activities--Servicing, Billing and Payments." 

   "Payment Reserve Account" is defined at page 66 in "Description of the 
Offered Certificates--Trust Accounts." 

   "Pay Out Event" is defined at page 83 in "Description of the Offered 
Certificates--Pay Out Events." 

                               116           
<PAGE>
   "Periodic Finance Charge" has, with respect to any Account, the meaning 
specified in the Contract applicable to such Account for finance charges (due 
to periodic rate) or any similar term. 

   "Permitted Lien" means with respect to the Receivables: (i) liens in favor 
of the Transferor created pursuant to the Purchase Agreement and assigned to 
the Trustee pursuant to the Pooling and Servicing Agreement; (ii) liens in 
favor of the Trustee pursuant to the Pooling and Servicing Agreement; and 
(iii) liens which secure the payment of taxes, assessments and governmental 
charges or levies, if such taxes are either (a) not delinquent or (b) being 
contested in good faith by appropriate legal or administrative proceedings 
and as to which adequate reserves in accordance with generally accepted 
accounting principles shall have been established. 

   "Person" means any legal person, including any individual, corporation, 
partnership, joint venture, association, joint stock company, trust, 
unincorporated organization, governmental entity or other entity of similar 
nature. 

   "Plan" is defined at page 103 in "Employee Benefit Plan Considerations." 

   "Plan Assets Regulation" is defined at page 103 in "Employee Benefit Plan 
Considerations." 

   "Pool Factor" means one of the Class A Pool Factor or the Class B Pool 
Factor. 

   "Pooling and Servicing Agreement" means the Pooling and Servicing 
Agreement, dated as of May 26, 1995, among the Transferor, the Servicer, and 
the Trustee, as supplemented or amended from time to time in accordance with 
its terms. Unless the context requires otherwise, the term "Pooling and 
Servicing Agreement" refers to the Pooling and Servicing Agreement as 
supplemented by the Series 1997-2 Supplement. 

   "Portfolio Yield" is defined at page 48 in "Maturity Considerations." 

   "Pre-Funded Amount" is defined at page 14 in "Prospectus Summary--Funding 
Period." 

   "Pre-Funding Account" is defined at page 14 in "Prospectus 
Summary--Funding Period." 

   "Prepayable Instrument" is defined at page in "Certain Federal Income Tax 
Consequences--Taxation of Interest Income to Certificateholders--OID." 

   "Previously Issued Series" means the Series 1995-1 Variable Funding 
Certificates, the Series 1996-1 Asset Backed Certificates and the Series 
1997-1 Asset Backed Certificates. 

   "Principal Account" is defined at page 66 in "Description of the Offered 
Certificates--Trust Accounts." 

   "Principal Collections" means with respect to any business day Collections 
received with respect to Principal Receivables. 

   "Principal Funding Account" is defined at page 67 in "Description of the 
Offered Certificates--Principal Funding Account." 

   "Principal Funding Account Balance" is defined at page 47 in "Maturity 
Considerations." 

   "Principal Funding Account Investment Proceeds" is defined at page 67 in 
"Description of the Offered Certificates--Principal Funding Account." 

   "Principal Receivables" means for any business day, the aggregate amount 
shown on the Servicer's records as amounts payable by Obligors with respect 
to Eligible Receivables other than such amounts that are Finance Charge 
Receivables or (except as used in the definition of Investor Default Amount) 
Receivables in Defaulted Accounts and shall include, without limitation, 
amounts payable for purchases of goods or services or cash advances. A 
Receivable shall be deemed to have been created at the end of the day on the 
date of processing of such Receivable. In calculating the aggregate amount of 
Principal Receivables on any day, the amount of Principal Receivables shall 
be reduced by the aggregate amount of credit balances in the Accounts on such 
day. 

   "Principal Terms" is defined at page 59 in "Description of the Offered 
Certificates--Exchanges." 

                               117           
<PAGE>
   "Proprietary Modeling System" is defined at page 38 in "Direct Merchants 
Bank's Credit Card Activities--New Account Underwriting--Credit Scoring." 

   "Proprietary Score" is defined at page 38 in "Direct Merchants Bank's 
Credit Card Activities--New Account Underwriting--Credit Scoring." 

   "Purchase Agreement" means that certain Receivables Purchase Agreement 
dated as of May 26, 1995 between FCI and the Transferor, together with that 
certain Assignment and Assumption Agreement, dated as of September 16, 1996 
among FCI, as assignor, Metris, as assignee, and the Transferor, as such 
documents may be amended from time to time in accordance with their terms. 

   "Purchase Agreements" means the Purchase Agreement and the Bank Purchase 
Agreement. 

   "Purchase Termination Date" is defined at page 92 in "Description of the 
Purchase Agreements--Purchase Termination Date." 

   "Qualified Institution" is defined at page 66 in "Description of the 
Offered Certificates--Trust Accounts." 

   "Rating Agencies" means Standard & Poor's and Moody's. 

   "Rating Agency Condition" means the notification in writing by each Rating 
Agency to the Transferor, the Servicer and the Trustee that any action will 
not result in any Rating Agency reducing or withdrawing its then existing 
rating of the investor certificates of any outstanding Series or class with 
respect to which it is a Rating Agency. 

   "Ratings Event" shall mean, with respect to any Class of any outstanding 
Series rated by a Rating Agency, a reduction or withdrawal of the rating of 
any such Class by a Rating Agency. 

   "Reallocated Class B Principal Collections" is defined at page 73 in 
"Description of the Offered Certificates--Reallocated Principal Collections." 

   "Reallocated Class C Principal Collections" is defined at page 73 in 
"Description of the Offered Certificates--Reallocated Principal Collections." 

   "Reallocated Class D Principal Collections" is defined at page 72 in 
"Description of the Offered Certificates--Reallocated Principal Collections." 

   "Reallocated Principal Collections" is defined at page 73 in "Description 
of the Offered Certificates--Reallocated Principal Collections." 

   "Receivable" means all of the indebtedness of any Obligor under an 
Account, including the right to receive payment of any interest or finance 
charges and other obligations of such Obligors with respect thereto. Each 
receivable includes, without limitation, all rights of the Transferor under 
the applicable Contract. 

   "Record Date" means, with respect to any Distribution Date, the business 
day preceding such Distribution Date, except that, with respect to any 
Definitive Certificates, Record Date shall mean the fifth day of the then 
current Monthly Period. 

   "Recoveries" means any amounts received by the Servicer with respect to 
Receivables in Accounts that previously became Defaulted Accounts. 

   "Related Person" means an entity that is an affiliate of Fingerhut, any 
holder of an Investor Certificate, any provider of Enhancement, or any person 
whose status would violate the conditions for a trustee contained in Section 
(4)(i) of Rule 3a-7 under the Investment Company Act. 

   "Relevant UCC State" means each jurisdiction in which the filing of a UCC 
financing statement is necessary to perfect the ownership interest and 
security interest of the Transferor pursuant to the Purchase Agreement or the 
ownership or security interest of the Trustee. 

   "Removed Accounts" is defined at page 64 in "Description of the Offered 
Certificates--Addition of Trust Assets." 

                               118           
<PAGE>
   "Required Amount" is defined at page 78 in "Description of the Offered 
Certificates--Application of Collections--Payment of Fees, Interest and Other 
Items." 

   "Required Reserve Account Amount" is defined at page 69 in "Description of 
the Offered Certificates--Accumulation Period Reserve Account." 

   "Requirements of Law" means the certificate of incorporation or articles 
of association and by-laws or other organizational or governing documents of 
such Person, and any material law, treaty, rule or regulation or 
determination of an arbitrator or Governmental Authority, in each case 
applicable to or binding upon such Person or to which such Person is subject. 

   "Reserve Account Funding Date" is defined at page 69 in "Description of 
the Offered Certificates--Accumulation Period Reserve Account." 

   "Restart Date" is defined at page 63 in "Description of the Offered 
Certificates--Addition of Trust Assets." 

   "Retained Interest" means, on any date of determination, the sum of the 
Transferor Interest and the interest in the Trust represented by any 
Transferor Retained Class of investor certificates. 

   "Retained Percentage" means, on any date of determination, the percentage 
equivalent of a fraction the numerator of which is the Retained Interest and 
the denominator of which is the aggregate amount of Principal Receivables at 
the end of the day immediately prior to such date of determination plus all 
amounts on deposit in the Excess Funding Account (but not including 
investment earnings on such amounts). 

   "Revolving Period" is defined at page 15 in "Prospectus Summary--Revolving 
Period." 

   "RTC" means the Resolution Trust Corporation. 

   "RTC Policy Statement" is defined at page 95 in "Certain Legal Aspects of 
the Receivables--Certain Matters Relating to Bankruptcy or Receivership." 

   "Securities Act" means the Securities Act of 1933, as amended from time to 
time. 

   "Series" means any series of certificates issued by the Trust pursuant to 
a Supplement, including the Series 1997-2 Asset Backed Certificates. 

   "Series Allocation Percentage" means, on any date of determination, the 
percentage equivalent of a fraction the numerator of which is the Invested 
Amount and the denominator of which is the sum of the Invested Amounts of all 
Series then outstanding. 

   "Series 1995-1 Variable Funding Certificates" means those certificates 
issued by the Trust pursuant to the Series 1995-1 Supplement dated as of May 
23, 1995, as amended by the Amended and Restated Series 1995-1 Supplement 
dated as of September 16, 1996. 

   "Series 1996-1 Asset Backed Certificates" means those certificates issued 
by the Trust pursuant to the Series 1996-1 Supplement dated as of April 23, 
1996. 

   "Series 1997-1 Asset Backed Certificates" means those certificates issued 
by the Trust pursuant to the Series 1997-1 Supplement dated as of May 8, 
1997. 

   "Series 1997-2" is defined at page 2. 

   "Series 1997-2 Supplement" means the Supplement, dated as of the Closing 
Date, among the Transferor, the Servicer and the Trustee relating to the 
Series 1997-2 Certificates. 

   "Service Transfer" is defined at page 86 in "Description of the Offered 
Certificates--Servicer Default." 

   "Servicer" means initially Direct Merchants Bank and thereafter any Person 
appointed as successor as provided in the Pooling and Servicing Agreement. 

   "Servicer Default" is defined at page 86 in "Description of the Offered 
Certificates--Servicer Default." 

                               119           
<PAGE>
   "Servicing Fee Percentage" means 2.00 percent per annum, or for so long as 
Direct Merchants Bank is the Servicer, a lesser rate if so specified in the 
Supplement. 

   "Shared Principal Collections" means the amount of Principal Collections 
for any business day allocated by the Servicer to the Invested Amount 
remaining after covering required deposits or payments to the 
Certificateholders and any similar amount remaining for any other Series. 

   "SIPC" is defined at page 67 in "Description of the Offered 
Certificates--Trust Accounts." 

   "Special Tax Counsel" means Skadden, Arps, Slate, Meagher & Flom LLP, 
counsel to the Transferor or such other counsel reasonably acceptable to the 
Trustee. 

   "Spin Off" is defined at page 36 in "Metris Companies Inc." 

   "Standard & Poor's" means Standard & Poor's, a Division of The McGraw-Hill 
Companies, Inc. 

   "Stated Class D Amount" is defined at page 72 in "Description of the 
Offered Certificates--Allocation Percentages." 

   "Supplement" means any Supplement to the Pooling and Servicing Agreement. 

   "Supplemental Accounts" is defined at page 63 in "Description of the 
Offered Certificates--Addition of Trust Assets." 

   "Supplemental Certificate" is defined at page 60 in "Description of the 
Offered Certificates--Exchanges." 

   "Suppress File" is defined at page 37 in "Fingerhut Corporation." 

   "Tax Certificate" is defined at page B-1-3 in "Annex II." 

   "Tax Opinion" is defined at page 59 in "Description of the Offered 
Certificates--Exchanges." 

   "Termination Date" means the May 2006 Distribution Date. 

   "Terms and Conditions" is defined at page 53 in "Description of the 
Offered Certificates--Book-Entry Registration." 

   "Transfer Agent and Registrar" is defined at page 54 in "Description of 
the Offered Certificates--Definitive Certificates." 

   "Transfer Date" is defined at page 74 in "Description of the Offered 
Certificates--Application of Collections--Allocations." 

   "Transferor" means Metris Receivables, Inc., a Delaware corporation. 

   "Transferor Finance Charge Collections" is defined at page 21 in 
"Prospectus Summary--Coverage of Interest Shortfalls from Transferor Finance 
Charge Collections." 

   "Transferor Interest" means, on any date of determination, the aggregate 
amount of Principal Receivables at the end of the day immediately prior to 
such date of determination plus all amounts on deposit in the Excess Funding 
Account (but not including investment earnings on such amounts), minus the 
aggregate invested amount of all Series at the end of such day. 

   "Transferor Percentage" is defined at page 70 in "Description of the 
Offered Certificates--Allocation Percentages." 

   "Transferor Retained Class" means any class of investor certificates which 
is retained by the Transferor. 

   "Transferor Retained Finance Charge Collections" is defined at page 77 in 
"Description of the Offered Certificates--Application of Collections--Payment 
of Fees, Interest and Other Items." 

   "Treasury Regulations" is defined at page 97 in "Certain Federal Income 
Tax Consequences--General; Scope of Federal Income Tax Opinion" 

                               120           
<PAGE>
   "Trigger Event" is defined at page 84 in "Description of the Offered 
Certificates--Pay Out Events." 

   "Trust" means the Metris Master Trust. 

   "Trust Accounts" is defined at page 66 in "Description of the Offered 
Certificates--Trust Accounts." 

   "Trust Portfolio" is defined at page 44 in "The Receivables." 

   "Trustee" means The Bank of New York (Delaware), a Delaware banking 
corporation. 

   "Trustee's Corporate Trust Office" means the Trustee's office located at 
White Clay Center, Route 273, Newark, Delaware 19711. 

   "UCC" means the Uniform Commercial Code as amended from time to time as in 
effect in the applicable jurisdiction. 

   "Underwriters" is defined at page 105 in "Underwriting." 

   "Underwriting Agreement" means the underwriting agreement dated November 
13, 1997 among the Transferor and the Underwriters. 

   "U.S. Person" is defined at page B-1-3 in "Annex II." 

   "Variable Funding Certificates" means a series of Certificates, in one or 
more classes, issued pursuant to the Pooling and Servicing Agreement and the 
Variable Funding Series Supplement relating thereto. 

   "Variable Funding Series Supplement" means the Series 1995-1 Supplement 
dated as of May 26, 1995 among the Transferor, the Servicer and the Trustee 
relating to the Variable Funding Certificates. 

   "Weighted Average Invested Amount" means with respect to any Monthly 
Period the weighted average Adjusted Invested Amount based on the Adjusted 
Invested Amount outstanding on each business day after giving effect to all 
transactions on such business day from but excluding the Default Recognition 
Date related to the preceding Monthly Period to and including the Default 
Recognition Date with respect to such Monthly Period. 

   "Weighted Average Principal Receivables" means with respect to any Monthly 
Period the weighted average sum of the total amount of Principal Receivables 
and the amount on deposit in the Excess Funding Account on each business day 
after giving effect to all transactions on such business day from but 
excluding the Default Recognition Date related to the preceding Monthly 
Period to and including the Default Recognition Date with respect to such 
Monthly Period. 

                               121           
<PAGE>
                                                                       ANNEX I 

                                 OTHER SERIES 

   The table below sets forth the principal characteristics of the Series 
1995-1 Variable Funding Certificates, the Series 1996-1 Asset Backed 
Certificates and the Series 1997-1 Asset Backed Certificates, the only Series 
heretofore issued by the Trust. For more specific information with respect to 
any Series, any prospective investor should contact the Servicer at (612) 
525-5094. The Servicer will provide, without charge, to any prospective 
purchaser of the Certificates, a copy of the disclosure documents for any 
previous publicly issued Series. 

<TABLE>
<CAPTION>
<S>                                               <C>
 SERIES 1995-1 
CLASS A CERTIFICATES 
 Invested Amount as of April 23, 1997............ $692,800,000 
 Expected Invested Amount as of Closing Date      $24,800,000 
  (after application of proceeds) ............... 
 Maximum Permitted Invested Amount .............. $824,800,000 
 Certificate Rate ............................... A1/P1 Commercial Paper/LIBOR + 0.625% Blended 
 Commencement of Amortization Period ............ May 1999 (extendible) 
 Annual Servicing Fee Percentage ................ 2.00% 
 Enhancement .................................... Subordination of Class B Certificates, Class C 
                                                  Certificates and Class D Certificates 
 Scheduled Series Termination Date .............. May 30, 2003 (extendible) 
 Series Issuance Date ........................... May 1995 (Maximum Permitted Invested Amount 
                                                  increased on September 16, 1996) 
CLASS B CERTIFICATES 
 Initial Invested Amount ........................ $129,612,000 
 Certificate Rate ............................... LIBOR + 0.625% 
 Annual Servicing Fee Percentage ................ Same as above for Class A Certificates 
 Enhancement .................................... Subordination of Class C Certificates and Class D 
                                                  Certificates 
 Scheduled Series Termination Date .............. Same as above for Class A Certificates 
CLASS C CERTIFICATES 
 Initial Invested Amount ........................ $70,698,000 
 Certificate Rate ............................... LIBOR + 0.750% 
 Annual Servicing Fee Percentage ................ Same as above for Class A Certificates 
 Enhancement .................................... Subordination of Class D Certificates 
 Scheduled Series Termination Date .............. Same as above for Class A Certificates 
CLASS D CERTIFICATE 
 Invested Amount as of April 23, 1997............ $133,454,000 
 Expected Invested Amount as of Closing Date      $33,638,000 
  (after reduction of Class A Invested Amount) .. 
 Maximum Permitted Invested Amount .............. $153,178,000 
 Certificate Rate ............................... None 
 Annual Servicing Fee Percentage ................ Same as above for Class A Certificates 
 Scheduled Series Termination Date .............. Same as above for Class A Certificates 

                               A-1-1           
<PAGE>
SERIES 1996-1 
CLASS A CERTIFICATES 
 Initial Invested Amount ........................ $518,000,000 
 Certificate Rate ............................... 6.45% 
 Commencement of Amortization Period ............ First day of August 1998 Monthly Period 
 Annual Servicing Fee Percentage ................ 2.00% 
 Enhancement .................................... Subordination of Class B Certificates, Class C 
                                                  Certificates and Class D Certificates 
 Scheduled Series Termination Date .............. February 2002 Distribution Date 
 Series Issuance Date ........................... April 23, 1996 
CLASS B CERTIFICATES 
 Initial Invested Amount ........................ $87,500,000 
 Certificate Rate ............................... 6.80% 
 Annual Servicing Fee Percentage ................ Same as above for Class A Certificates 
 Enhancement .................................... Subordination of Class A Certificates and Class D 
                                                  Certificates 
 Scheduled Series Termination Date .............. Same as above for Class A Certificates 
CLASS C CERTIFICATES 
 Initial Invested Amount ........................ $50,000,000 
 Certificate Rate ............................... LIBOR + 0.650% 
 Annual Servicing Fee Percentage ................ Same as above for Class A Certificates 
 Enhancement .................................... Subordination of Class D Certificates and Class C 
                                                  Reserve Account 
 Scheduled Series Termination Date .............. Same as above for Class A Certificates 
CLASS D CERTIFICATE 
 Invested Amount ................................ $44,500,000 
 Certificate Rate ............................... None 
 Annual Servicing Fee Percentage ................ Same as above for Class A Certificates 
 Scheduled Series Termination Date .............. Same as above for Class A Certificates 
SERIES 1997-1 
CLASS A CERTIFICATES 
 Initial Invested Amount ........................ $616,250,000 
 Certificate Rate ............................... 6.87% 
 Commencement of Accumulation Period ............ Last day of March 2001 Monthly Period or later 
                                                  date as determined in the Agreement 
 Annual Servicing Fee Percentage ................ 2.00% 
 Enhancement .................................... Subordination of Class B Certificates, Class C 
                                                  Certificates and Class D Certificates 
 Scheduled Series Termination Date .............. October 2005 Distribution Date 
 Series Issuance Date ........................... May 8, 1997 

                               A-1-2           
<PAGE>
CLASS B CERTIFICATES 
 Initial Invested Amount ........................ $106,250,000 
 Certificate Rate ............................... 7.11% 
 Commencement of Accumulation Period ............ Last day of March 2001 Monthly Period or later 
                                                  date as determined in the Agreement 
 Annual Servicing Fee Percentage ................ Same as above for Class A Certificates 
 Enhancement .................................... Subordination of Class C Certificates and Class D 
                                                  Certificates 
 Scheduled Series Termination Date .............. Same as above for Class A Certificates 
CLASS C CERTIFICATES 
 Initial Invested Amount ........................ $72,250,000 
 Certificate Rate ............................... LIBOR + 1.00% (or such lesser rate as designated 
                                                  in the Series 1997-1 Supplement) 
 Commencement of Accumulation Period ............ Last day of March 2001 Monthly Period or later 
                                                  date as determined in the Agreement 
 Annual Servicing Fee Percentage ................ Same as above for Class A Certificates 
 Enhancement .................................... Subordination of Class D Certificates and Class C 
                                                  Reserve Account 
 Scheduled Series Termination Date .............. Same as above for Class A Certificates 
CLASS D CERTIFICATE 
 Invested Amount ................................ $55,250,000 
 Certificate Rate ............................... None 
 Annual Servicing Fee Percentage ................ Same as above for Class A Certificate 
 Schedule Series Termination Date ............... Same as above for Class A Certificate 
</TABLE>

                               A-1-3           
<PAGE>
                                                                      ANNEX II 

                       GLOBAL CLEARANCE SETTLEMENT AND 
                         TAX DOCUMENTATION PROCEDURES 

   Except in certain limited circumstances, the globally offered Metris 
Master Trust Asset Backed Trust Certificates, Series 1997-2 (the "Global 
Securities") will be available only in book-entry form. Investors in the 
Global Securities may hold such Global Securities through any of The 
Depository Trust Company ("DTC"), Cedel or Euroclear. The Global Securities 
will be tradeable as home market instruments in both the European and U.S. 
domestic markets. Initial settlement and all secondary trades will settle in 
same-day funds. 

   Secondary market trading between investors holding Global Securities 
through Cedel and Euroclear will be conducted in the ordinary way in 
accordance with their normal rules and operating procedures and in accordance 
with conventional eurobond practice (i.e., seven calendar day settlement). 

   Secondary market trading between investors holding Global Securities 
through DTC will be conducted according to the rules and procedures 
applicable to U.S. corporate debt obligations. 

   Secondary cross-market trading between Cedel or Euroclear and DTC 
Participants holding Certificates will be effected on a 
delivery-against-payment basis through the respective Depositaries of Cedel 
and Euroclear (in such capacity) and as DTC Participants. 

   Non-U.S. holders (as described below) of Global Securities will be subject 
to U.S. withholding taxes unless such holders meet certain requirements and 
deliver appropriate U.S. tax documents to the securities clearing 
organizations or their participants. 

Initial Settlement 

   All Global Securities will be held in book-entry form by DTC in the name 
of Cede & Co. as nominee of DTC. Investors' interests in the Global 
Securities will be represented through financial institutions acting on their 
behalf as direct and indirect Participants in DTC. As a result, Cedel and 
Euroclear will hold positions on behalf of their participants through their 
respective Depositaries, which in turn will hold such positions in accounts 
as DTC Participants. 

   Investors electing to hold their Global Securities through DTC will follow 
the settlement practices applicable to conventional Eurobonds, except that 
there will be not temporary global security and no "look-up" or restricted 
period. Investor securities custody accounts will be credited with their 
holdings against payment in same-day funds on the settlement date. 

   Investors electing to hold their Global Securities through Cedel or 
Euroclear accounts will follow the settlement procedures applicable to 
conventional eurobonds, except that there will be no temporary global 
security and no "lock-up" or restricted period. Global Securities will be 
credited to the securities custody accounts on the settlement date against 
payment in the same-day funds. 

Secondary Market Trading 

   Since the purchaser determines the place of delivery, it is important to 
establish at the time of the trade where both the purchaser's and seller's 
accounts are located to ensure that settlement can be made on the desired 
value date. 

   Trading between DTC Participants. Secondary market trading between DTC 
Participants will be settled using the procedures applicable to conventional 
credit card certificate issues in same-day funds. 

   Trading between Cedel and/or Euroclear Participants. Secondary market 
trading between Cedel Participants or Euroclear Participants will be settled 
using the procedures applicable to conventional eurobonds in same-day funds. 

   Trading between DTC seller and Cedel or Euroclear purchaser. When Global 
Securities are to be transferred from the account of a DTC Participant to the 
accounts of a Cedel Participant or a Euroclear 

                              B-1-1           
<PAGE>
Participant, the purchaser will send instructions to Cedel or Euroclear 
through a Cedel Participant or Euroclear Participant at least one business 
day prior to settlement. Cedel or Euroclear will instruct the respective 
Depositary, as the case may be, to receive the Global Securities against 
payment. Payment will include interest accrued on the Global Securities from 
and including the last coupon payment date to and excluding the settlement 
date, on the basis of actual days elapsed and a 360 day year. Payment will 
then be made by the respective Depositary to the DTC Participant's account 
against delivery of the Global Securities. After settlement has been 
completed, the Global Securities will be credited to the respective clearing 
system and by the clearing system, in accordance with its usual procedures, 
to the Cedel Participant's or Euroclear Participant's account. The Global 
Securities credit will appear the next day (European time) and the cash debit 
will be back-valued to, and the interest on the Global Securities will accrue 
from, the value date (which would be the preceding day when settlement 
occurred in New York). If settlement is not completed on the intended value 
date (i.e., the trade fails), the Cedel or Euroclear cash debit will be 
valued instead as of the actual settlement date. 

   Cedel Participants and Euroclear Participants will need to make available 
to the respective clearing systems the funds necessary to process same-day 
funds settlement. The most direct means of doing so is to pre-position funds 
for settlement, either from cash on hand or existing lines of credit, as they 
would for any settlement occurring within Cedel or Euroclear. Under this 
approach, they may take on credit exposure to Cedel or Euroclear until the 
Global Securities are credited to their accounts one day later. 

   As an alternative, if Cedel or Euroclear has extended a line of credit to 
them, Cedel Participants or Euroclear Participants can elect not to 
pre-position funds and allow that credit line to be drawn upon the finance 
settlement. Under this procedure, Cedel Participants or Euroclear 
Participants purchasing Global Securities would incur overdraft charges for 
one day, assuming they cleared the overdraft when the Global Securities were 
credited to their accounts. However, interest on the Global Securities would 
accrue from the value date. Therefore, in many cases the investment income on 
the Global Securities earned during that one-day period may substantially 
reduce or offset the amount of such overdraft charges, although this result 
will depend on each Cedel Participant's or Euroclear Participant's particular 
cost of funds. 

   Since the settlement is taking place during New York business hours, DTC 
Participants can employ their usual procedures for sending Global Securities 
to the respective Depositary for the benefit of Cedel Participants or 
Euroclear Participants. The sale proceeds will be available to the DTC seller 
on the settlement date. Thus, to the DTC Participants a cross-market 
transaction will settle no differently than a trade between two DTC 
Participants. 

   Trading between Cedel or Euroclear seller and DTC purchaser. Due to time 
zone differences in their favor, Cedel Participants and Euroclear 
Participants may employ their customary procedures for transactions in which 
Global Securities are to be transferred by the respective clearing system, 
through the respective Depositary, to a DTC Participant. The seller will send 
instructions to Cedel or Euroclear through a Cedel Participant or Euroclear 
Participant at least one business day prior to settlement. In these cases, 
Cedel or Euroclear will instruct their respective Depositary, as appropriate, 
to deliver the bonds to the DTC Participant's account against payment. 
Payment will include interest accrued on the Global Securities from and 
including the last coupon payment date to and excluding the settlement date 
on the basis of actual days elapsed and a 360 day year. The payment will then 
be reflected in the account of the Cedel Participant or Euroclear Participant 
the following day, and receipt of the cash proceeds in the Cedel 
Participant's or Euroclear Participant's account would be back-valued to the 
value date (which would be the preceding day, when settlement occurred in New 
York). Should the Cedel Participant or Euroclear Participant have a line of 
credit with its respective clearing system and elect to be in debt in 
anticipation of receipt of the sale proceeds in its account, the 
back-valuation will extinguish any overdraft charges incurred over that 
one-day period. If settlement is not completed on the intended value date 
(i.e., the trade fails), receipt of the cash proceeds in the Cedel 
Participant's or Euroclear Participant's account would instead be valued as 
of the actual settlement date. 

   Finally, day traders that use Cedel or Euroclear and that purchase Global 
Securities from DTC Participants for delivery to Cedel Participants or 
Euroclear Participants should note that these trades would automatically fail 
on the sale side unless affirmative action were taken. At least three 
techniques should be readily available to eliminate this potential problem: 

                              B-1-2           
<PAGE>
      (a) borrowing through Cedel or Euroclear for one day (until the purchase 
    side of the day trade is reflected in their Cedel or Euroclear accounts) 
    in accordance with the clearing system's customary procedures; 

     (b) borrowing the Global Securities in the U.S. from a DTC Participant no 
    later than one day prior to settlement, which would give the Global 
    Securities sufficient time to be reflected in their Cedel or Euroclear 
    account in order to settle the sale side of the trade; or 

     (c) staggering the value dates for the buy and sell sides of the trade so 
    that the value date for the purchase from the DTC Participant is at least 
    one day prior to the value date for the sale to the Cedel Participant or 
    Euroclear Participant. 

CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS 

   A beneficial owner of Global Securities holding securities through Cedel 
or Euroclear (or through DTC if the holder has an address outside the U.S.) 
will be subject to the 30 percent U.S. withholding tax that generally applies 
to payments of interest (including original issue discount) on registered 
debt issued by U.S. Persons, unless (i) each clearing system, bank or other 
financial institution that holds customers' securities in the ordinary course 
of its trade or business in the chain of intermediaries between such 
beneficial owner and the U.S. entity required to withhold tax complies with 
applicable certification requirements and (ii) such beneficial owner takes 
one of the following steps to obtain an exemption or reduced tax rate: 

   Exemption for non-U.S. Persons (Form W-8). Beneficial owners of 
Certificates that are non-U.S. Persons can obtain a complete exemption from 
the withholding tax by filing a signed Form W-8 (Certificate of Foreign 
Status) and a certificate under penalties of perjury (the "Tax Certificate") 
that such beneficial owner is (i) not a controlled foreign corporation 
(within the meaning of Section 957(a) of the Code) that is related (within 
the meaning of Section 864(d)(4) of the Code) to the Trust or the Transferor 
and (ii) not a 10 percent shareholder (within the meaning of Section 
871(h)(3)(B) of the Code) of the Trust or the Transferor. If the information 
shown on Form W-8 or the Tax Certificate changes, a new Form W-8 or Tax 
Certificate, as the case may be, must be filed within 30 days of such change. 

   Exemption for non-U.S. Persons with effectively connected income (Form 
4224). A non-U.S. Person, including a non-U.S. corporation or bank with a 
U.S. branch, for which the interest income is effectively connected with its 
conduct of a trade or business in the United States, can obtain an exemption 
from the withholding tax by filing Form 4224 (Exemption from Withholding of 
Tax on Income Effectively Connected with the Conduct of a Trade or Business 
in the United States). 

   Exemption or reduced rate for non-U.S. persons resident in treaty 
countries (Form 1001). Non-U.S. Persons that are Certificate Owners residing 
in a country that has a tax treaty with the United States can obtain an 
exemption or reduced tax rate (depending on the treaty terms) by filing Form 
1001 (Ownership, Exemption or Reduced Rate Certificate). If the treaty 
provides only for a reduced rate, withholding tax will be imposed at that 
rate unless the filer alternatively files Form W-8. Form 1001 may be filed by 
the Certificate Owner or such Certificate Owner's agent. 

   Exemption for U.S. Persons (Form W-9). U.S. Persons can obtain a complete 
exemption from the withholding tax by filing Form W-9 (Payer's Request for 
Taxpayer Identification Number and Certification). 

   U.S. Federal Income Tax Reporting Procedure. The Certificate Owner of a 
Global Security or, in the case of a Form 1001 or a Form 4224 filer, such 
Certificate Owner's agent, files by submitting the appropriate form to the 
person through whom it holds (the clearing agency, in the case of persons 
holding directly on the books of the clearing agency). Form W-8 and Form 1001 
are effective for three calendar years and Form 4224 is effective for one 
calendar year. 

   The term "U.S. Person" means (i) a citizen or resident of the United 
States, (ii) a corporation or partnership organized in or under the laws of 
the United States or any political subdivision thereof or (iii) an estate the 
income of which is includible in gross income for United States tax purposes, 
regardless of its source or, for trusts whose taxable years begin after 
December 31, 1996, a trust whose administration 

                              B-1-3           
<PAGE>
is subject to the primary supervision of a United States court and which has 
one or more United States fiduciaries who have the authority to control all 
substantial decisions of the trust. This summary does not deal with all 
aspects of U.S. Federal income tax withholding that may be relevant to 
foreign holders of the Global Securities. Investors are advised to consult 
their own tax advisors for specific tax advice concerning their holding and 
disposing of the Global Securities. 

                              B-1-4           
<PAGE>
NO DEALER, SALESMAN OR OTHER PERSON HAS BEEN AUTHORIZED TO GIVE INFORMATION 
OR TO MAKE ANY REPRESENTATIONS OTHER THAN THOSE CONTAINED OR INCORPORATED BY 
REFERENCE IN THIS PROSPECTUS IN CONNECTION WITH THE OFFER MADE BY THIS 
PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATIONS MUST 
NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE TRANSFEROR OR THE 
UNDERWRITERS. NEITHER THE DELIVERY OF THIS PROSPECTUS NOR ANY SALE MADE 
HEREUNDER SHALL UNDER ANY CIRCUMSTANCES CREATE AN IMPLICATION THAT THERE HAS 
BEEN NO CHANGE IN THE AFFAIRS OF METRIS COMPANIES INC., DIRECT MERCHANTS 
CREDIT CARD BANK, NATIONAL ASSOCIATION, METRIS RECEIVABLES, INC. OR THE 
RECEIVABLES SINCE THE DATE HEREOF. THIS PROSPECTUS DOES NOT CONSTITUTE AN 
OFFER OR SOLICITATION BY ANYONE IN ANY STATE IN WHICH SUCH OFFER OR 
SOLICITATION IS NOT AUTHORIZED OR IN WHICH THE PERSON MAKING SUCH OFFER OR 
SOLICITATION IS NOT QUALIFIED TO DO SO OR TO ANYONE TO WHOM IT IS UNLAWFUL TO 
MAKE SUCH OFFER OR SOLICITATION. 

                              TABLE OF CONTENTS 

<TABLE>
<CAPTION>
                                          PAGE 
                                         ------ 
<S>                                      <C>
Reports to Certificateholders...........       3 
Available Information...................       3 
Incorporation of Certain Documents by 
 Reference..............................       3 
Other Information.......................       4 
Prospectus Summary......................       5 
Risk Factors............................      28 
The Trust...............................      36 
Metris Companies Inc....................      36 
The Transferor..........................      36 
Direct Merchants Credit Card Bank, 
 National Association...................      36 
Fingerhut Corporation...................      37 
Direct Merchants Bank's Credit Card 
 Activities.............................      37 
The Receivables.........................      44 
Maturity Considerations.................      47 
Pool Factor and Related Information ....      49 
Use of Proceeds.........................      49 
Description of the Offered 
 Certificates...........................      49 
Description of the Purchase Agreements .      90 
Certain Legal Aspects of the 
 Receivables............................      92 
Certain Federal Income Tax 
 Consequences...........................      96 
Certain State Tax Consequences..........     102 
Employee Benefit Plan Considerations ...     103 
Underwriting............................     105 
Legal Matters...........................     106 
Glossary of Terms.......................     107 
</TABLE>

                             METRIS MASTER TRUST 

                          $455,000,000 FLOATING RATE 
                                 ASSET BACKED 
                                CERTIFICATES, 
                            SERIES 1997-2, CLASS A 
                          $101,500,000 FLOATING RATE 
                                 ASSET BACKED 
                                CERTIFICATES, 
                            SERIES 1997-2, CLASS B 
                                    METRIS 
                              RECEIVABLES, INC. 
                                  TRANSFEROR 
                           DIRECT MERCHANTS CREDIT 
                             CARD BANK, NATIONAL 
                                 ASSOCIATION 
                                   SERVICER 
                                  PROSPECTUS 
                   UNDERWRITERS OF THE CLASS A CERTIFICATES 
                           BEAR, STEARNS & CO. INC. 
                            CHASE SECURITIES INC. 
                         DONALDSON, LUFKIN & JENRETTE 
                            SECURITIES CORPORATION 
                            NATIONSBANC MONTGOMERY 
                                UBS SECURITIES 
                   UNDERWRITER OF THE CLASS B CERTIFICATES 
                           BEAR, STEARNS & CO. INC. 

                              NOVEMBER 13, 1997 





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